Cover Page
Cover Page - shares | 6 Months Ended | |
Jun. 30, 2022 | Jul. 25, 2022 | |
Entity Information [Line Items] | ||
Document Type | 10-Q | |
Document Quarterly Report | true | |
Document Period End Date | Jun. 30, 2022 | |
Document Transition Report | false | |
Entity Registrant Name | HAWAIIAN ELECTRIC INDUSTRIES, INC. | |
Entity File Number | 1-8503 | |
Entity Tax Identification Number | 99-0208097 | |
Entity Incorporation, State or Country Code | HI | |
Entity Address, Address Line One | 1001 Bishop Street, Suite 2900 | |
Entity Address, City or Town | Honolulu | |
Entity Address, State or Province | HI | |
Entity Address, Postal Zip Code | 96813 | |
City Area Code | 808 | |
Local Phone Number | 543-5662 | |
Title of each class | Common Stock, Without Par Value | |
Trading Symbol(s) | HE | |
Name of each exchange on which registered | NYSE | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Large Accelerated Filer | |
Entity Small Business | false | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 109,469,093 | |
Entity Central Index Key | 0000354707 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Document Fiscal Year Focus | 2022 | |
Document Fiscal Period Focus | Q2 | |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Entity Information [Line Items] | ||
Document Type | 10-Q | |
Entity Registrant Name | HAWAIIAN ELECTRIC COMPANY, INC. | |
Entity File Number | 1-4955 | |
Entity Tax Identification Number | 99-0040500 | |
Entity Incorporation, State or Country Code | HI | |
Entity Address, Address Line One | 1001 Bishop Street, Suite, 2500 | |
Entity Address, City or Town | Honolulu | |
Entity Address, State or Province | HI | |
Entity Address, Postal Zip Code | 96813 | |
City Area Code | 808 | |
Local Phone Number | 543-7771 | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business | false | |
Entity Emerging Growth Company | false | |
Entity Shell Company | true | |
Entity Common Stock, Shares Outstanding | 17,753,533 | |
Entity Central Index Key | 0000046207 | |
Current Fiscal Year End Date | --12-31 | |
Document Fiscal Year Focus | 2022 | |
Document Fiscal Period Focus | Q2 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Income (unaudited) - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Revenues | ||||
Revenues | $ 895,607 | $ 680,257 | $ 1,680,675 | $ 1,323,203 |
Expenses | ||||
Total expenses | 808,939 | 578,401 | 1,494,731 | 1,123,316 |
Operating income (loss) | ||||
Total operating income | 86,668 | 101,856 | 185,944 | 199,887 |
Retirement defined benefits credit—other than service costs | 1,246 | 1,216 | 2,489 | 3,651 |
Interest expense, net—other than on deposit liabilities and other bank borrowings | (24,965) | (23,317) | (49,314) | (47,053) |
Allowance for borrowed funds used during construction | 798 | 812 | 1,576 | 1,559 |
Allowance for equity funds used during construction | 2,470 | 2,377 | 4,879 | 4,568 |
Gain on sales of investment securities, net and equity-method investment | 0 | 0 | 8,123 | 528 |
Income before income taxes | 66,217 | 82,944 | 153,697 | 163,140 |
Income taxes | 13,203 | 18,599 | 31,043 | 33,964 |
Net income attributable to Hawaiian Electric | 53,014 | 64,345 | 122,654 | 129,176 |
Preferred stock dividends of subsidiaries | 473 | 473 | 946 | 946 |
Net income for common stock | $ 52,541 | $ 63,872 | $ 121,708 | $ 128,230 |
Basic earnings per common share (in dollars per share) | $ 0.48 | $ 0.58 | $ 1.11 | $ 1.17 |
Diluted earnings per common share (in dollars per share) | $ 0.48 | $ 0.58 | $ 1.11 | $ 1.17 |
Weighted-average number of common shares outstanding (in shares) | 109,432 | 109,282 | 109,397 | 109,252 |
Net effect of potentially dilutive shares (in shares) | 230 | 233 | 317 | 305 |
Weighted-average shares assuming dilution (in shares) | 109,662 | 109,515 | 109,714 | 109,557 |
Electric utility | ||||
Revenues | ||||
Revenues | $ 818,873 | $ 601,879 | $ 1,527,665 | $ 1,166,743 |
Expenses | ||||
Total expenses | 747,719 | 534,195 | 1,382,916 | 1,029,945 |
Operating income (loss) | ||||
Total operating income | 71,154 | 67,684 | 144,749 | 136,798 |
Income before income taxes | 56,613 | 53,898 | 116,059 | 108,988 |
Income taxes | 11,979 | 11,498 | 24,517 | 22,731 |
Net income attributable to Hawaiian Electric | 44,634 | 42,400 | 91,542 | 86,257 |
Preferred stock dividends of subsidiaries | 499 | 499 | 998 | 998 |
Net income for common stock | 44,135 | 41,901 | 90,544 | 85,259 |
Bank | ||||
Revenues | ||||
Revenues | 75,324 | 77,260 | 150,439 | 154,391 |
Expenses | ||||
Total expenses | 53,401 | 37,454 | 98,486 | 79,289 |
Operating income (loss) | ||||
Total operating income | 21,923 | 39,806 | 51,953 | 75,102 |
Income before income taxes | 22,109 | 39,992 | 52,324 | 77,094 |
Income taxes | 4,643 | 9,708 | 10,988 | 17,254 |
Net income attributable to Hawaiian Electric | 17,466 | 30,284 | 41,336 | 59,840 |
Preferred stock dividends of subsidiaries | 0 | 0 | 0 | 0 |
Net income for common stock | 17,466 | 30,284 | 41,336 | 59,840 |
Other | ||||
Revenues | ||||
Revenues | 1,410 | 1,118 | 2,571 | 2,069 |
Expenses | ||||
Total expenses | 7,819 | 6,752 | 13,329 | 14,082 |
Operating income (loss) | ||||
Total operating income | (6,409) | (5,634) | (10,758) | (12,013) |
Income before income taxes | (12,505) | (10,946) | (14,686) | (22,942) |
Income taxes | (3,419) | (2,607) | (4,462) | (6,021) |
Net income attributable to Hawaiian Electric | (9,086) | (8,339) | (10,224) | (16,921) |
Preferred stock dividends of subsidiaries | (26) | (26) | (52) | (52) |
Net income for common stock | $ (9,060) | $ (8,313) | $ (10,172) | $ (16,869) |
Condensed Consolidated Statem_2
Condensed Consolidated Statements of Comprehensive Income (unaudited) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Statement of Comprehensive Income [Abstract] | ||||
Net income for common stock | $ 52,541 | $ 63,872 | $ 121,708 | $ 128,230 |
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 of $(32,529), $6,214, $(76,608) and $(10,402), respectively | (88,857) | 16,976 | (209,264) | (28,414) |
Reclassification adjustment for net realized gains included in net income, net of taxes of nil, nil, nil and $(142), respectively | 0 | 0 | 0 | (387) |
Derivatives qualifying as cash flow hedges: | ||||
Unrealized interest rate hedging gains (losses) arising during the period, net of taxes of $273, $(243), $1,319 and $299, respectively | 786 | (701) | 3,803 | 861 |
Reclassification adjustment for net realized losses included in net income, net of taxes of $18, nil, $37 and nil, respectively | 53 | 0 | 108 | 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 taxes of $(2), $2,028, $1,516 and $4,055, respectively | 122 | 6,008 | 4,623 | 12,018 |
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes of $19, $(2,016), $(1,481) and $(4,031), respectively | 56 | (5,811) | (4,269) | (11,622) |
Other comprehensive income (loss), net of taxes | (87,840) | 16,472 | (204,999) | (27,544) |
Comprehensive income (loss) attributable to Hawaiian Electric Industries, Inc. | $ (35,299) | $ 80,344 | $ (83,291) | $ 100,686 |
Condensed Consolidated Statem_3
Condensed Consolidated Statements of Comprehensive Income (unaudited) (Parenthetical) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Net unrealized gains (losses) on available-for-sale investment securities: | ||||
Net unrealized gains (losses) on available-for-sale investment securities arising during the period, tax | $ (32,529) | $ 6,214 | $ (76,608) | $ (10,402) |
Reclassification adjustment for net realized gains included in net income, tax | 0 | 0 | 0 | (142) |
Derivatives qualifying as cash flow hedges: | ||||
Unrealized interest rate hedging arising during the period, tax | 273 | (243) | 1,319 | 299 |
Reclassification adjustment for net unrealized losses included in net income, tax | 18 | 0 | 37 | 0 |
Retirement benefit plans: | ||||
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, tax | 44 | 2,086 | 1,606 | 4,170 |
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, tax | $ 19 | $ (2,016) | $ (1,481) | $ (4,031) |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) $ in Thousands | Jun. 30, 2022 | Dec. 31, 2021 |
Assets | ||
Cash and cash equivalents | $ 159,672 | $ 305,551 |
Restricted cash | 5,386 | 5,911 |
Accounts receivable and unbilled revenues, net | 457,470 | 344,213 |
Available-for-sale investment securities, at fair value | 2,444,267 | 2,574,618 |
Held-to-maturity investment securities, at amortized cost | 513,767 | 522,270 |
Stock in Federal Home Loan Bank, at cost | 13,200 | 10,000 |
Loans held for investment, net | 5,357,539 | 5,139,984 |
Loans held for sale, at lower of cost or fair value | 3,738 | 10,404 |
Property, plant and equipment, net of accumulated depreciation | 5,429,420 | 5,392,068 |
Operating lease right-of-use assets | 120,600 | 122,416 |
Regulatory assets | 530,900 | 565,543 |
Other | 883,594 | 747,469 |
Goodwill | 82,190 | 82,190 |
Total assets | 16,001,743 | 15,822,637 |
Liabilities | ||
Accounts payable | 244,239 | 205,544 |
Interest and dividends payable | 20,661 | 19,889 |
Deposit liabilities | 8,253,536 | 8,172,212 |
Short-term borrowings—other than bank | 124,017 | 53,998 |
Other bank borrowings | 241,610 | 88,305 |
Long-term debt, net—other than bank | 2,374,500 | 2,321,937 |
Deferred income taxes | 302,346 | 384,760 |
Operating lease liabilities | 136,445 | 136,760 |
Regulatory liabilities | 1,008,075 | 996,768 |
Defined benefit pension and other postretirement benefit plans liability | 341,535 | 348,072 |
Other | 686,982 | 669,215 |
Total liabilities | 13,733,946 | 13,397,460 |
Preferred stock of subsidiaries - not subject to mandatory redemption | 34,293 | 34,293 |
Commitments and contingencies (Notes 3 and 4) | ||
Shareholders’ equity | ||
Preferred stock, no par value, authorized 10,000,000 shares; issued: none | 0 | 0 |
Common stock, no par value, authorized 200,000,000 shares; issued and outstanding: 109,466,829 shares and 109,311,785 shares at June 30, 2022 and December 31, 2021, respectively | 1,688,009 | 1,685,496 |
Retained earnings | 803,027 | 757,921 |
Accumulated other comprehensive loss, net of tax benefits | (257,532) | (52,533) |
Total shareholders’ equity | 2,233,504 | 2,390,884 |
Total liabilities and shareholders’ equity | $ 16,001,743 | $ 15,822,637 |
Condensed Consolidated Balanc_2
Condensed Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands | Jun. 30, 2022 | Dec. 31, 2021 |
Assets | ||
Property, plant and equipment, accumulated depreciation | $ 3,122,324 | $ 3,028,130 |
Shareholders’ equity | ||
Preferred stock, no par value (in dollars per share) | $ 0 | $ 0 |
Preferred stock, authorized shares (in shares) | 10,000,000 | 10,000,000 |
Preferred stock, issued shares (in shares) | 0 | 0 |
Common stock, no par value (in dollars per share) | $ 0 | $ 0 |
Common stock, authorized shares (in shares) | 200,000,000 | 200,000,000 |
Common stock, issued shares (in shares) | 109,466,829 | 109,311,785 |
Common stock, outstanding shares (in shares) | 109,466,829 | 109,311,785 |
Condensed Consolidated Statem_4
Condensed Consolidated Statements of Changes in Shareholders' Equity - USD ($) $ in Thousands | Total | Common stock | Retained earnings | Accumulated other comprehensive income (loss) |
Beginning balance (in shares) at Dec. 31, 2020 | 109,181,000 | |||
Beginning balance at Dec. 31, 2020 | $ 2,337,502 | $ 1,678,368 | $ 660,398 | $ (1,264) |
Increase (decrease) in stockholders' equity | ||||
Net income for common stock | 64,358 | 64,358 | ||
Other comprehensive income (loss), net of tax benefits | (44,016) | (44,016) | ||
Share-based expenses and other, net (in shares) | 100,000 | |||
Share-based expenses and other, net | 605 | $ 605 | ||
Common stock dividends | (37,156) | (37,156) | ||
Ending balance (in shares) at Mar. 31, 2021 | 109,281,000 | |||
Ending balance at Mar. 31, 2021 | 2,321,293 | $ 1,678,973 | 687,600 | (45,280) |
Beginning balance (in shares) at Dec. 31, 2020 | 109,181,000 | |||
Beginning balance at Dec. 31, 2020 | 2,337,502 | $ 1,678,368 | 660,398 | (1,264) |
Increase (decrease) in stockholders' equity | ||||
Net income for common stock | 128,230 | |||
Other comprehensive income (loss), net of tax benefits | (27,544) | |||
Ending balance (in shares) at Jun. 30, 2021 | 109,311,000 | |||
Ending balance at Jun. 30, 2021 | 2,367,329 | $ 1,681,820 | 714,317 | (28,808) |
Beginning balance (in shares) at Mar. 31, 2021 | 109,281,000 | |||
Beginning balance at Mar. 31, 2021 | 2,321,293 | $ 1,678,973 | 687,600 | (45,280) |
Increase (decrease) in stockholders' equity | ||||
Net income for common stock | 63,872 | 63,872 | ||
Other comprehensive income (loss), net of tax benefits | 16,472 | 16,472 | ||
Share-based expenses and other, net (in shares) | 30,000 | |||
Share-based expenses and other, net | 2,847 | $ 2,847 | ||
Common stock dividends | (37,155) | (37,155) | ||
Ending balance (in shares) at Jun. 30, 2021 | 109,311,000 | |||
Ending balance at Jun. 30, 2021 | $ 2,367,329 | $ 1,681,820 | 714,317 | (28,808) |
Beginning balance (in shares) at Dec. 31, 2021 | 109,311,785 | 109,312,000 | ||
Beginning balance at Dec. 31, 2021 | $ 2,390,884 | $ 1,685,496 | 757,921 | (52,533) |
Increase (decrease) in stockholders' equity | ||||
Net income for common stock | 69,167 | 69,167 | ||
Other comprehensive income (loss), net of tax benefits | (117,159) | (117,159) | ||
Share-based expenses and other, net (in shares) | 119,000 | |||
Share-based expenses and other, net | (949) | $ (949) | ||
Common stock dividends | (38,301) | (38,301) | ||
Ending balance (in shares) at Mar. 31, 2022 | 109,431,000 | |||
Ending balance at Mar. 31, 2022 | $ 2,303,642 | $ 1,684,547 | 788,787 | (169,692) |
Beginning balance (in shares) at Dec. 31, 2021 | 109,311,785 | 109,312,000 | ||
Beginning balance at Dec. 31, 2021 | $ 2,390,884 | $ 1,685,496 | 757,921 | (52,533) |
Increase (decrease) in stockholders' equity | ||||
Net income for common stock | 121,708 | |||
Other comprehensive income (loss), net of tax benefits | $ (204,999) | |||
Ending balance (in shares) at Jun. 30, 2022 | 109,466,829 | 109,467,000 | ||
Ending balance at Jun. 30, 2022 | $ 2,233,504 | $ 1,688,009 | 803,027 | (257,532) |
Beginning balance (in shares) at Mar. 31, 2022 | 109,431,000 | |||
Beginning balance at Mar. 31, 2022 | 2,303,642 | $ 1,684,547 | 788,787 | (169,692) |
Increase (decrease) in stockholders' equity | ||||
Net income for common stock | 52,541 | 52,541 | ||
Other comprehensive income (loss), net of tax benefits | (87,840) | (87,840) | ||
Share-based expenses and other, net (in shares) | 36,000 | |||
Share-based expenses and other, net | 3,462 | $ 3,462 | ||
Common stock dividends | $ (38,301) | (38,301) | ||
Ending balance (in shares) at Jun. 30, 2022 | 109,466,829 | 109,467,000 | ||
Ending balance at Jun. 30, 2022 | $ 2,233,504 | $ 1,688,009 | $ 803,027 | $ (257,532) |
Condensed Consolidated Statem_5
Condensed Consolidated Statements of Changes in Shareholders' Equity (Parenthetical) - $ / shares | 3 Months Ended | |||
Jun. 30, 2022 | Mar. 31, 2022 | Jun. 30, 2021 | Mar. 31, 2021 | |
Statement of Stockholders' Equity [Abstract] | ||||
Common stock dividends (in dollars per share) | $ 0.35 | $ 0.35 | $ 0.34 | $ 0.34 |
Condensed Consolidated Statem_6
Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2022 | Jun. 30, 2021 | |
Cash flows from operating activities | ||
Net income | $ 122,654 | $ 129,176 |
Adjustments to reconcile net income to net cash provided by operating activities | ||
Depreciation of property, plant and equipment | 126,112 | 122,921 |
Other amortization | 19,134 | 17,896 |
Provision for credit losses | (506) | (20,642) |
Loans originated, held for sale | (108,695) | (239,761) |
Proceeds from sale of loans, held for sale | 114,299 | 266,497 |
Gain on sales of investment securities, net and equity-method investment | (8,123) | (528) |
Gain on sale of loans, net | (1,449) | (6,225) |
Deferred income taxes | (14,683) | (7,355) |
Share-based compensation expense | 5,593 | 5,454 |
Allowance for equity funds used during construction | (4,879) | (4,568) |
Other | (3,858) | (5,037) |
Changes in assets and liabilities | ||
Increase in accounts receivable and unbilled revenues, net | (101,641) | (41,884) |
Increase in fuel oil stock | (119,890) | (43,681) |
Decrease (increase) in regulatory assets | 12,956 | (17,731) |
Increase in regulatory liabilities | 11,288 | 5,824 |
Increase in accounts, interest and dividends payable | 62,115 | 2,683 |
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes | 22,173 | (1,818) |
Decrease in defined benefit pension and other postretirement benefit plans liability | (2,698) | (3,834) |
Change in other assets and liabilities | (55,260) | (39,800) |
Net cash provided by operating activities | 74,642 | 117,587 |
Cash flows from investing activities | ||
Available-for-sale investment securities purchased | (366,177) | (1,101,289) |
Principal repayments on available-for-sale investment securities | 209,094 | 320,597 |
Proceeds from sale of available-for-sale investment securities | 0 | 197,354 |
Purchases of held-to-maturity investment securities | 0 | (187,172) |
Proceeds from repayments or maturities of held-to-maturity investment securities | 7,932 | 38,401 |
Purchase of stock from Federal Home Loan Bank | (18,720) | (32,780) |
Redemption of stock from Federal Home Loan Bank | 15,520 | 31,460 |
Net decrease (increase) in loans held for investment | (212,744) | 91,686 |
Proceeds from sale of residential loans | 0 | 17,398 |
Capital expenditures | (147,749) | (148,414) |
Contributions to low income housing investments | 0 | (6,478) |
Other | 15,813 | 7,805 |
Net cash used in investing activities | (497,031) | (771,432) |
Cash flows from financing activities | ||
Net increase in deposit liabilities | 81,324 | 486,473 |
Net increase in short-term borrowings with original maturities of three months or less | 70,019 | 31,257 |
Net increase in short-term borrowings from non-affiliates and affiliates with original maturities of three months or less | 153,305 | 39,995 |
Repayment of short-term debt | 0 | (65,000) |
Proceeds from issuance of long-term debt | 67,312 | 191,487 |
Repayment of long-term debt | (15,030) | (51,989) |
Withheld shares for employee taxes on vested share-based compensation | (3,079) | (2,002) |
Common stock dividends | (76,602) | (74,311) |
Preferred stock dividends of subsidiaries | (946) | (946) |
Other | (318) | (2,037) |
Net cash provided by financing activities | 275,985 | 552,927 |
Net decrease in cash, cash equivalents and restricted cash | (146,404) | (100,918) |
Cash, cash equivalents and restricted cash, beginning of period | 311,462 | 358,979 |
Cash, cash equivalents and restricted cash, end of period | 165,058 | 258,061 |
Less: Restricted cash | (5,386) | (10,618) |
Cash and cash equivalents, end of period | $ 159,672 | $ 247,443 |
Condensed Consolidated Statem_7
Condensed Consolidated Statements of Income (unaudited) - HECO - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2022 | Mar. 31, 2022 | Jun. 30, 2021 | Mar. 31, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Revenues | ||||||
Revenues | $ 895,607 | $ 680,257 | $ 1,680,675 | $ 1,323,203 | ||
Expenses | ||||||
Total expenses | 808,939 | 578,401 | 1,494,731 | 1,123,316 | ||
Total operating income | 86,668 | 101,856 | 185,944 | 199,887 | ||
Allowance for equity funds used during construction | 2,470 | 2,377 | 4,879 | 4,568 | ||
Retirement defined benefits credit—other than service costs | 1,246 | 1,216 | 2,489 | 3,651 | ||
Allowance for borrowed funds used during construction | 798 | 812 | 1,576 | 1,559 | ||
Income before income taxes | 66,217 | 82,944 | 153,697 | 163,140 | ||
Income taxes | 13,203 | 18,599 | 31,043 | 33,964 | ||
Net income attributable to Hawaiian Electric | 53,014 | 64,345 | 122,654 | 129,176 | ||
Preferred stock dividends of Hawaiian Electric | 473 | 473 | 946 | 946 | ||
Net income for common stock | 52,541 | $ 69,167 | 63,872 | $ 64,358 | 121,708 | 128,230 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||||||
Revenues | ||||||
Revenues | 818,873 | 601,879 | 1,527,665 | 1,166,743 | ||
Expenses | ||||||
Fuel oil | 269,655 | 139,136 | 490,941 | 266,563 | ||
Purchased power | 218,085 | 162,465 | 381,618 | 304,761 | ||
Other operation and maintenance | 124,892 | 118,142 | 250,149 | 232,712 | ||
Depreciation | 58,739 | 57,381 | 117,210 | 114,736 | ||
Taxes, other than income taxes | 76,348 | 57,071 | 142,998 | 111,173 | ||
Total expenses | 747,719 | 534,195 | 1,382,916 | 1,029,945 | ||
Total operating income | 71,154 | 67,684 | 144,749 | 136,798 | ||
Allowance for equity funds used during construction | 2,470 | 2,377 | 4,879 | 4,568 | ||
Retirement defined benefits credit—other than service costs | 991 | 1,020 | 1,981 | 2,041 | ||
Interest expense and other charges, net | (18,800) | (17,995) | (37,126) | (35,978) | ||
Allowance for borrowed funds used during construction | 798 | 812 | 1,576 | 1,559 | ||
Income before income taxes | 56,613 | 53,898 | 116,059 | 108,988 | ||
Income taxes | 11,979 | 11,498 | 24,517 | 22,731 | ||
Net income | 44,634 | 42,400 | 91,542 | 86,257 | ||
Preferred stock dividends of subsidiaries | 229 | 229 | 458 | 458 | ||
Net income attributable to Hawaiian Electric | 44,405 | 42,171 | 91,084 | 85,799 | ||
Preferred stock dividends of Hawaiian Electric | 270 | 270 | 540 | 540 | ||
Net income for common stock | $ 44,135 | $ 46,409 | $ 41,901 | $ 43,358 | $ 90,544 | $ 85,259 |
Condensed Consolidated Statem_8
Condensed Consolidated Statements of Comprehensive Income (unaudited) - HECO - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2022 | Mar. 31, 2022 | Jun. 30, 2021 | Mar. 31, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Net income for common stock | $ 52,541 | $ 69,167 | $ 63,872 | $ 64,358 | $ 121,708 | $ 128,230 |
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 of $(2), $2,028, $1,516 and $4,055, respectively | 122 | 6,008 | 4,623 | 12,018 | ||
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes of $19, $(2,016), $(1,481) and $(4,031), respectively | 56 | (5,811) | (4,269) | (11,622) | ||
Other comprehensive income (loss), net of taxes | (87,840) | (117,159) | 16,472 | (44,016) | (204,999) | (27,544) |
Comprehensive income (loss) attributable to Hawaiian Electric Industries, Inc. | (35,299) | 80,344 | (83,291) | 100,686 | ||
Hawaiian Electric Company, Inc. and Subsidiaries | ||||||
Net income for common stock | 44,135 | 46,409 | 41,901 | 43,358 | 90,544 | 85,259 |
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 of $(2), $2,028, $1,516 and $4,055, respectively | (5) | 5,846 | 4,371 | 11,691 | ||
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes of $19, $(2,016), $(1,481) and $(4,031), respectively | 56 | (5,811) | (4,269) | (11,622) | ||
Other comprehensive income (loss), net of taxes | 51 | $ 51 | 35 | $ 34 | 102 | 69 |
Comprehensive income (loss) attributable to Hawaiian Electric Industries, Inc. | $ 44,186 | $ 41,936 | $ 90,646 | $ 85,328 |
Condensed Consolidated Statem_9
Condensed Consolidated Statements of Comprehensive Income (unaudited) - HECO (Parenthetical) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Retirement benefit plans: | ||||
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, tax | $ 44 | $ 2,086 | $ 1,606 | $ 4,170 |
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, tax | 19 | (2,016) | (1,481) | (4,031) |
Hawaiian Electric Company, Inc. and Subsidiaries | ||||
Retirement benefit plans: | ||||
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, tax | (2) | 2,028 | 1,516 | 4,055 |
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, tax | $ 19 | $ (2,016) | $ (1,481) | $ (4,031) |
Condensed Consolidated Balanc_3
Condensed Consolidated Balance Sheets (unaudited) - HECO - USD ($) $ in Thousands | Jun. 30, 2022 | Dec. 31, 2021 |
Utility property, plant and equipment | ||
Total property, plant and equipment, net | $ 5,429,420 | $ 5,392,068 |
Current assets | ||
Cash and cash equivalents | 159,672 | 305,551 |
Restricted cash | 5,386 | 5,911 |
Other long-term assets | ||
Operating lease right-of-use assets | 120,600 | 122,416 |
Total assets | 16,001,743 | 15,822,637 |
Capitalization | ||
Retained earnings | 803,027 | 757,921 |
Accumulated other comprehensive loss, net of tax benefits-retirement benefit plans | (257,532) | (52,533) |
Total shareholders’ equity | 2,233,504 | 2,390,884 |
Cumulative preferred stock — not subject to mandatory redemption | 34,293 | 34,293 |
Commitments and contingencies (Notes 3 and 4) | ||
Current liabilities | ||
Interest and dividends payable | 20,661 | 19,889 |
Deferred credits and other liabilities | ||
Deferred income taxes | 302,346 | 384,760 |
Total liabilities and shareholders’ equity | 16,001,743 | 15,822,637 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Utility property, plant and equipment | ||
Land | 52,060 | 51,937 |
Plant and equipment | 7,840,615 | 7,735,983 |
Less accumulated depreciation | (3,026,295) | (2,940,517) |
Construction in progress | 226,679 | 204,569 |
Utility property, plant and equipment, net | 5,093,059 | 5,051,972 |
Nonutility property, plant and equipment, less accumulated depreciation | 6,947 | 6,949 |
Total property, plant and equipment, net | 5,100,006 | 5,058,921 |
Current assets | ||
Cash and cash equivalents | 15,503 | 52,169 |
Restricted cash | 1,129 | 3,089 |
Customer accounts receivable, net | 247,270 | 186,859 |
Accrued unbilled revenues, net | 178,876 | 129,155 |
Other accounts receivable, net | 10,388 | 7,267 |
Fuel oil stock, at average cost | 223,787 | 104,078 |
Materials and supplies, at average cost | 74,581 | 71,877 |
Prepayments and other | 36,540 | 46,031 |
Regulatory assets | 73,578 | 66,664 |
Total current assets | 861,652 | 667,189 |
Other long-term assets | ||
Operating lease right-of-use assets | 99,690 | 101,470 |
Regulatory assets | 457,322 | 498,879 |
Other | 168,326 | 165,166 |
Total other long-term assets | 725,338 | 765,515 |
Total assets | 6,686,996 | 6,491,625 |
Capitalization | ||
Common stock ($6 2/3 par value, authorized 50,000,000 shares; outstanding 17,753,533 shares at June 30, 2022 and December 31, 2021) | 118,376 | 118,376 |
Premium on capital stock | 798,526 | 798,526 |
Retained earnings | 1,375,871 | 1,348,277 |
Accumulated other comprehensive loss, net of tax benefits-retirement benefit plans | (3,178) | (3,280) |
Total shareholders’ equity | 2,289,595 | 2,261,899 |
Cumulative preferred stock — not subject to mandatory redemption | 34,293 | 34,293 |
Long-term debt, net | 1,684,520 | 1,624,427 |
Total capitalization | 4,008,408 | 3,920,619 |
Commitments and contingencies (Notes 3 and 4) | ||
Current liabilities | ||
Current portion of operating lease liabilities | 27,976 | 49,368 |
Current portion of long-term debt | 51,988 | 51,975 |
Short-term borrowings from non-affiliates | 54,987 | 0 |
Accounts payable | 199,156 | 160,007 |
Interest and dividends payable | 17,796 | 17,325 |
Taxes accrued, including revenue taxes | 211,999 | 208,280 |
Regulatory liabilities | 22,633 | 29,760 |
Other | 80,624 | 71,569 |
Total current liabilities | 667,159 | 588,284 |
Deferred credits and other liabilities | ||
Operating lease liabilities | 86,111 | 65,780 |
Deferred income taxes | 400,110 | 408,634 |
Regulatory liabilities | 985,442 | 967,008 |
Unamortized tax credits | 100,112 | 103,945 |
Defined benefit pension and other postretirement benefit plans liability | 315,475 | 321,780 |
Other | 124,179 | 115,575 |
Total deferred credits and other liabilities | 2,011,429 | 1,982,722 |
Total liabilities and shareholders’ equity | $ 6,686,996 | $ 6,491,625 |
Condensed Consolidated Balanc_4
Condensed Consolidated Balance Sheets (unaudited) - HECO (Parenthetical) - USD ($) $ in Thousands | Jun. 30, 2022 | Dec. 31, 2021 |
Shareholders’ equity | ||
Common stock, authorized shares (in shares) | 200,000,000 | 200,000,000 |
Common stock, outstanding shares (in shares) | 109,466,829 | 109,311,785 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Utility property, plant and equipment | ||
Nonutility property, plant and equipment, accumulated depreciation | $ 61 | $ 59 |
Shareholders’ equity | ||
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) | 17,753,533 | 17,753,533 |
Condensed Consolidated State_10
Condensed Consolidated Statements of Changes in Shareholders' Equity (unaudited) - HECO - USD ($) $ in Thousands | Total | Hawaiian Electric Company, Inc. and Subsidiaries | Common stock | Common stock Hawaiian Electric Company, Inc. and Subsidiaries | Premium on capital stock Hawaiian Electric Company, Inc. and Subsidiaries | Retained earnings | Retained earnings Hawaiian Electric Company, Inc. and Subsidiaries | Accumulated other comprehensive income (loss) | Accumulated other comprehensive income (loss) Hawaiian Electric Company, Inc. and Subsidiaries |
Beginning balance (in shares) at Dec. 31, 2020 | 109,181,000 | 17,324,000 | |||||||
Beginning balance at Dec. 31, 2020 | $ 2,337,502 | $ 2,141,918 | $ 1,678,368 | $ 115,515 | $ 746,987 | $ 660,398 | $ 1,282,335 | $ (1,264) | $ (2,919) |
Increase (decrease) in stockholders' equity | |||||||||
Net income for common stock | 64,358 | 43,358 | 64,358 | 43,358 | |||||
Other comprehensive income (loss), net of tax benefits | (44,016) | 34 | (44,016) | 34 | |||||
Common stock dividends | (37,156) | (27,925) | (37,156) | (27,925) | |||||
Ending balance (in shares) at Mar. 31, 2021 | 109,281,000 | 17,324,000 | |||||||
Ending balance at Mar. 31, 2021 | 2,321,293 | 2,157,385 | $ 1,678,973 | $ 115,515 | 746,987 | 687,600 | 1,297,768 | (45,280) | (2,885) |
Beginning balance (in shares) at Dec. 31, 2020 | 109,181,000 | 17,324,000 | |||||||
Beginning balance at Dec. 31, 2020 | 2,337,502 | 2,141,918 | $ 1,678,368 | $ 115,515 | 746,987 | 660,398 | 1,282,335 | (1,264) | (2,919) |
Increase (decrease) in stockholders' equity | |||||||||
Net income for common stock | 128,230 | 85,259 | |||||||
Other comprehensive income (loss), net of tax benefits | (27,544) | 69 | |||||||
Common stock dividends | (55,850) | ||||||||
Ending balance (in shares) at Jun. 30, 2021 | 109,311,000 | 17,324,000 | |||||||
Ending balance at Jun. 30, 2021 | 2,367,329 | 2,171,396 | $ 1,681,820 | $ 115,515 | 746,987 | 714,317 | 1,311,744 | (28,808) | (2,850) |
Beginning balance (in shares) at Mar. 31, 2021 | 109,281,000 | 17,324,000 | |||||||
Beginning balance at Mar. 31, 2021 | 2,321,293 | 2,157,385 | $ 1,678,973 | $ 115,515 | 746,987 | 687,600 | 1,297,768 | (45,280) | (2,885) |
Increase (decrease) in stockholders' equity | |||||||||
Net income for common stock | 63,872 | 41,901 | 63,872 | 41,901 | |||||
Other comprehensive income (loss), net of tax benefits | 16,472 | 35 | 16,472 | 35 | |||||
Common stock dividends | (37,155) | (27,925) | (37,155) | (27,925) | |||||
Ending balance (in shares) at Jun. 30, 2021 | 109,311,000 | 17,324,000 | |||||||
Ending balance at Jun. 30, 2021 | $ 2,367,329 | 2,171,396 | $ 1,681,820 | $ 115,515 | 746,987 | 714,317 | 1,311,744 | (28,808) | (2,850) |
Beginning balance (in shares) at Dec. 31, 2021 | 109,311,785 | 109,312,000 | 17,753,000 | ||||||
Beginning balance at Dec. 31, 2021 | $ 2,390,884 | 2,261,899 | $ 1,685,496 | $ 118,376 | 798,526 | 757,921 | 1,348,277 | (52,533) | (3,280) |
Increase (decrease) in stockholders' equity | |||||||||
Net income for common stock | 69,167 | 46,409 | 69,167 | 46,409 | |||||
Other comprehensive income (loss), net of tax benefits | (117,159) | 51 | (117,159) | 51 | |||||
Common stock dividends | (38,301) | (31,475) | (38,301) | (31,475) | |||||
Ending balance (in shares) at Mar. 31, 2022 | 109,431,000 | 17,753,000 | |||||||
Ending balance at Mar. 31, 2022 | $ 2,303,642 | 2,276,884 | $ 1,684,547 | $ 118,376 | 798,526 | 788,787 | 1,363,211 | (169,692) | (3,229) |
Beginning balance (in shares) at Dec. 31, 2021 | 109,311,785 | 109,312,000 | 17,753,000 | ||||||
Beginning balance at Dec. 31, 2021 | $ 2,390,884 | 2,261,899 | $ 1,685,496 | $ 118,376 | 798,526 | 757,921 | 1,348,277 | (52,533) | (3,280) |
Increase (decrease) in stockholders' equity | |||||||||
Net income for common stock | 121,708 | 90,544 | |||||||
Other comprehensive income (loss), net of tax benefits | $ (204,999) | 102 | |||||||
Common stock dividends | (62,950) | ||||||||
Ending balance (in shares) at Jun. 30, 2022 | 109,466,829 | 109,467,000 | 17,753,000 | ||||||
Ending balance at Jun. 30, 2022 | $ 2,233,504 | 2,289,595 | $ 1,688,009 | $ 118,376 | 798,526 | 803,027 | 1,375,871 | (257,532) | (3,178) |
Beginning balance (in shares) at Mar. 31, 2022 | 109,431,000 | 17,753,000 | |||||||
Beginning balance at Mar. 31, 2022 | 2,303,642 | 2,276,884 | $ 1,684,547 | $ 118,376 | 798,526 | 788,787 | 1,363,211 | (169,692) | (3,229) |
Increase (decrease) in stockholders' equity | |||||||||
Net income for common stock | 52,541 | 44,135 | 52,541 | 44,135 | |||||
Other comprehensive income (loss), net of tax benefits | (87,840) | 51 | (87,840) | 51 | |||||
Common stock dividends | $ (38,301) | (31,475) | (38,301) | (31,475) | |||||
Ending balance (in shares) at Jun. 30, 2022 | 109,466,829 | 109,467,000 | 17,753,000 | ||||||
Ending balance at Jun. 30, 2022 | $ 2,233,504 | $ 2,289,595 | $ 1,688,009 | $ 118,376 | $ 798,526 | $ 803,027 | $ 1,375,871 | $ (257,532) | $ (3,178) |
Condensed Consolidated State_11
Condensed Consolidated Statements of Cash Flows (unaudited) - HECO - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2022 | Jun. 30, 2021 | |
Adjustments to reconcile net income to net cash provided by operating activities | ||
Depreciation of property, plant and equipment | $ 126,112 | $ 122,921 |
Other amortization | 19,134 | 17,896 |
Deferred income taxes | (14,683) | (7,355) |
Allowance for equity funds used during construction | (4,879) | (4,568) |
Other | (3,858) | (5,037) |
Changes in assets and liabilities | ||
Increase in fuel oil stock | (119,890) | (43,681) |
Decrease (increase) in regulatory assets | 12,956 | (17,731) |
Increase in regulatory liabilities | 11,288 | 5,824 |
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes | 22,173 | (1,818) |
Decrease in defined benefit pension and other postretirement benefit plans liability | (2,698) | (3,834) |
Change in other assets and liabilities | (55,260) | (39,800) |
Net cash provided by operating activities | 74,642 | 117,587 |
Cash flows from investing activities | ||
Capital expenditures | (147,749) | (148,414) |
Other | 15,813 | 7,805 |
Net cash used in investing activities | (497,031) | (771,432) |
Cash flows from financing activities | ||
Common stock dividends | (76,602) | (74,311) |
Repayment of short-term debt | 0 | (65,000) |
Proceeds from issuance of long-term debt | 67,312 | 191,487 |
Net increase in short-term borrowings from non-affiliates and affiliates with original maturities of three months or less | 153,305 | 39,995 |
Other | (318) | (2,037) |
Net cash provided by financing activities | 275,985 | 552,927 |
Net decrease in cash, cash equivalents and restricted cash | (146,404) | (100,918) |
Cash, cash equivalents and restricted cash, beginning of period | 311,462 | 358,979 |
Cash, cash equivalents and restricted cash, end of period | 165,058 | 258,061 |
Less: Restricted cash | (5,386) | (10,618) |
Cash and cash equivalents, end of period | 159,672 | 247,443 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Cash flows from operating activities | ||
Net income | 91,542 | 86,257 |
Adjustments to reconcile net income to net cash provided by operating activities | ||
Depreciation of property, plant and equipment | 117,210 | 114,736 |
Other amortization | 12,703 | 12,245 |
Deferred income taxes | (15,964) | (11,871) |
State refundable credit | (5,517) | (5,309) |
Bad debt expense | 3,128 | 810 |
Allowance for equity funds used during construction | (4,879) | (4,568) |
Other | (4) | 810 |
Changes in assets and liabilities | ||
Increase in accounts receivable | (51,927) | (12,972) |
Increase in accrued unbilled revenues | (49,711) | (31,398) |
Increase in fuel oil stock | (119,709) | (43,828) |
Increase in materials and supplies | (2,704) | (5,615) |
Decrease (increase) in regulatory assets | 12,956 | (17,731) |
Increase in regulatory liabilities | 11,288 | 5,824 |
Increase in accounts payable | 59,850 | 12,297 |
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes | 10,016 | (9,051) |
Decrease in defined benefit pension and other postretirement benefit plans liability | (2,515) | (2,549) |
Change in other assets and liabilities | (21,613) | (30,634) |
Net cash provided by operating activities | 44,150 | 57,453 |
Cash flows from investing activities | ||
Capital expenditures | (140,245) | (138,025) |
Other | 6,685 | 4,670 |
Net cash used in investing activities | (133,560) | (133,355) |
Cash flows from financing activities | ||
Common stock dividends | (62,950) | (55,850) |
Preferred stock dividends of Hawaiian Electric and subsidiaries | (998) | (998) |
Repayment of short-term debt | 0 | (50,000) |
Proceeds from issuance of long-term debt | 60,000 | 115,000 |
Net increase in short-term borrowings from non-affiliates and affiliates with original maturities of three months or less | 54,987 | 37,999 |
Other | (255) | (941) |
Net cash provided by financing activities | 50,784 | 45,210 |
Net decrease in cash, cash equivalents and restricted cash | (38,626) | (30,692) |
Cash, cash equivalents and restricted cash, beginning of period | 55,258 | 63,326 |
Cash, cash equivalents and restricted cash, end of period | 16,632 | 32,634 |
Less: Restricted cash | (1,129) | (8,968) |
Cash and cash equivalents, end of period | $ 15,503 | $ 23,666 |
Basis of presentation
Basis of presentation | 6 Months Ended |
Jun. 30, 2022 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Basis of presentation | Basis of presentationThe 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, 2021.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 June 30, 2022 and December 31, 2021 and the results of their operations for the three and six months ended June 30, 2022 and 2021 and cash flows for the six months ended June 30, 2022 and 2021. All such adjustments are of a normal recurring nature, unless otherwise disclosed below or in other referenced material. Results of operations for interim periods are not necessarily indicative of results for the full year. Recent accounting pronouncements. Credit Losses. In March 2022, Financial Accounting Standards Board issued Accounting Standards Update (ASU) No. 2022-02, “Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures,” which eliminates the accounting guidance for Troubled Debt Restructurings (TDRs) by creditors in Subtopic 310-40, Receivables-Troubled Debt Restructurings by Creditors, while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty. Specifically, rather than applying the recognition and measurement guidance for TDRs, an entity must apply the loan refinancing and restructuring guidance in paragraphs 310-20-35-9 through 35-11 to determine whether a modification results in a new loan or a continuation of an existing loan. The amendments in this update also require that an entity disclose current-period gross write-offs by year of origination for financing receivables and net investments in leases within the scope of Subtopic 326-20, “Financial Instruments-Credit Losses-Measured at Amortized Cost.” Gross write-off information must be included in the vintage disclosures required for public business entities in accordance with paragraph 325-20-50-6, which requires that an entity disclose the amortized cost basis of financing receivables by credit-quality indicator and class of financing receivable by year of origination. The amendments in this update are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. ASB is assessing the requirements of the ASU. |
Segment financial information
Segment financial information | 6 Months Ended |
Jun. 30, 2022 | |
Segment Reporting [Abstract] | |
Segment financial information | Segment financial information (in thousands) Electric utility Bank Other Total Three months ended June 30, 2022 Revenues from external customers $ 818,873 $ 75,324 $ 1,410 $ 895,607 Intersegment revenues (eliminations) — — — — Revenues $ 818,873 $ 75,324 $ 1,410 $ 895,607 Income (loss) before income taxes $ 56,613 $ 22,109 $ (12,505) $ 66,217 Income taxes (benefit) 11,979 4,643 (3,419) 13,203 Net income (loss) 44,634 17,466 (9,086) 53,014 Preferred stock dividends of subsidiaries 499 — (26) 473 Net income (loss) for common stock $ 44,135 $ 17,466 $ (9,060) $ 52,541 Six months ended June 30, 2022 Revenues from external customers $ 1,527,661 $ 150,439 $ 2,575 $ 1,680,675 Intersegment revenues (eliminations) 4 — (4) — Revenues $ 1,527,665 $ 150,439 $ 2,571 $ 1,680,675 Income (loss) before income taxes $ 116,059 $ 52,324 $ (14,686) $ 153,697 Income taxes (benefit) 24,517 10,988 (4,462) 31,043 Net income (loss) 91,542 41,336 (10,224) 122,654 Preferred stock dividends of subsidiaries 998 — (52) 946 Net income (loss) for common stock $ 90,544 $ 41,336 $ (10,172) $ 121,708 Total assets (at June 30, 2022) $ 6,686,996 $ 9,214,865 $ 99,882 $ 16,001,743 Three months ended June 30, 2021 Revenues from external customers $ 601,869 $ 77,260 $ 1,128 $ 680,257 Intersegment revenues (eliminations) 10 — (10) — Revenues $ 601,879 $ 77,260 $ 1,118 $ 680,257 Income (loss) before income taxes $ 53,898 $ 39,992 $ (10,946) $ 82,944 Income taxes (benefit) 11,498 9,708 (2,607) 18,599 Net income (loss) 42,400 30,284 (8,339) 64,345 Preferred stock dividends of subsidiaries 499 — (26) 473 Net income (loss) for common stock $ 41,901 $ 30,284 $ (8,313) $ 63,872 Six months ended June 30, 2021 Revenues from external customers $ 1,166,724 $ 154,391 $ 2,088 $ 1,323,203 Intersegment revenues (eliminations) 19 — (19) — Revenues $ 1,166,743 $ 154,391 $ 2,069 $ 1,323,203 Income (loss) before income taxes $ 108,988 $ 77,094 $ (22,942) $ 163,140 Income taxes (benefit) 22,731 17,254 (6,021) 33,964 Net income (loss) 86,257 59,840 (16,921) 129,176 Preferred stock dividends of subsidiaries 998 — (52) 946 Net income (loss) for common stock $ 85,259 $ 59,840 $ (16,869) $ 128,230 Total assets (at December 31, 2021) $ 6,491,625 $ 9,181,603 $ 149,409 $ 15,822,637 Intercompany electricity sales of the Utilities to ASB 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. Hamakua Energy, LLC’s (Hamakua Energy’s) sales to Hawaii Electric Light (a regulated affiliate) are eliminated in consolidation. |
Electric utility segment
Electric utility segment | 6 Months Ended |
Jun. 30, 2022 | |
Electric Utility Subsidiary [Abstract] | |
Electric utility segment | Electric utility segment Unconsolidated variable interest entities. Power purchase agreements . As of June 30, 2022, the Utilities had five PPAs for firm capacity (including the Puna Geothermal Venture PPA that went offline in May 2018 due to lava flow on Hawaii Island, but returned to service with firm capacity of 13.0 MW in the first quarter of 2021, ramped up to 23.9 MW in the second quarter of 2021, and further increased to 25.7 MW in June 2022) 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 are 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. However, Hamakua Energy is an indirect subsidiary of Pacific Current and is consolidated in HEI’s condensed consolidated financial statements. Commitments and contingencies. 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. Power purchase agreements . Purchases from all IPPs were as follows: Three months ended June 30 Six months ended June 30 (in millions) 2022 2021 2022 2021 Kalaeloa $ 83 $ 49 $ 143 $ 86 AES Hawaii 34 36 61 66 HPOWER 19 14 38 31 Hamakua Energy 14 12 30 23 Puna Geothermal Venture 14 7 24 11 Wind IPPs 38 28 56 57 Solar IPPs 13 16 26 28 Other IPPs 1 3 1 4 3 Total IPPs $ 218 $ 163 $ 382 $ 305 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. In October 2021, Hawaiian Electric and Kalaeloa signed the Amended and Restated Power Purchase Agreement for Firm Dispatchable Capacity and Energy (Amended and Restated PPA) to extend the PPA for an additional term of 10 years. In November 2021, Hawaiian Electric submitted an application for approval of the Amended and Restated PPA to the PUC, which is pending approval before the PUC. The price of purchases from Kalaeloa in the second quarter of 2022 have increased 69% over the second quarter of 2021, primarily due to increased fuel oil cost. AES Hawaii, Inc. Under a PPA entered into in March 1988, as amended (through Amended and Restated Amendment No. 4) for a period of 30 years ending September 2022, Hawaiian Electric agreed to purchase 180 MW of firm capacity from AES Hawaii. Hawaiian Electric does not intend to extend the term of the PPA which will expire on September 1, 2022. 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 9, 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. On May 10, 2019, the Hawaii Supreme Court issued a decision remanding the matter to the PUC for further proceedings consistent with the court’s decision, which must include express consideration of greenhouse gas (GHG) emissions that would result from approving the PPA, whether the cost of energy under the PPA is reasonable in light of the potential for GHG emissions, and whether the terms of the PPA are prudent and in the public interest, in light of its potential hidden and long-term consequences. As a result, the PUC reopened the docket for further proceedings, including re-examining all of the issues in the proceedings. On July 9, 2020, the PUC issued an order denying Hawaii Electric Light’s request to waive the amended and restated PPA from the PUC’s competitive bidding requirements and therefore, dismissed the request for approval of the amended and restated PPA without prejudice to possible participation in any future competitive bidding process. On September 9, 2020, the PUC denied Hu Honua’s motion for reconsideration of the PUC’s order. Hu Honua filed its notice of appeal to the Hawaii Supreme Court of the PUC’s order denying Hu Honua’s motion for reconsideration. On May 24, 2021, the Hawaii Supreme Court vacated the PUC’s decision and remanded the matter back to the PUC for further proceedings. On June 30, 2021, the PUC issued an order reopening the docket consistent with the Hawaii Supreme Court’s order. A contested case hearing was held in March 2022. On May 23, 2022, the PUC issued a decision and order denying the amended and restated PPA, based on, among other things, findings that: (1) the project will result in significant GHG emissions, (2) Hu Honua’s proposed carbon commitment to sequester more GHG emissions than produced by the project are speculative and unsupported, (3) the amended and restated PPA is likely to result in high costs to customers through its relatively high cost of electricity and through potential displacement of other, lower cost, renewable resources, and (4) based on the foregoing, approving the amended and restated PPA is not prudent or in the public interest. On June 2, 2022, Hawaii Electric Light and Hu Honua filed their separate motions for reconsideration. On June 24, 2022, the PUC issued an order denying Hawaii Electric Light and Hu Honua’s respective motions for reconsideration. On June 29, 2022, Hu Honua filed its notice of appeal to the Hawaii Supreme Court of the PUC’s May 23, 2022 decision and order denying the amended and restated PPA, and the PUC’s June 24, 2022 order denying Hawaii Electric Light and Hu Honua’s motions for reconsideration. Molokai New Energy Partners (MNEP). In July 2018, the PUC approved Maui Electric’s PPA with MNEP to purchase solar energy from a photovoltaic (PV) plus battery storage project. The 4.88 MW PV and 3 MW Battery Energy Storage System project was to deliver no more than 2.64 MW at any time to the Molokai system. On March 25, 2020, MNEP filed a complaint in the United Stated District Court for the District of Hawaii against Maui Electric claiming breach of contract. On June 3, 2020, Maui Electric provided Notice of Default and Termination of the PPA to MNEP terminating the PPA with an effective date of July 10, 2020. Thereafter, MNEP filed an amended Complaint to include claims relating to the termination and Hawaiian Electric filed its Answer to the Amended Complaint on September 11, 2020, disputing the facts presented by MNEP and all claims within the original and amended complaint. Currently, the discovery phase is ongoing. 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 or community support 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. The ERP/EAM Implementation Project went live in October 2018. Hawaii Electric Light and Hawaiian Electric began to incorporate their portion of the deferred project costs in rate base and started the amortization over a 12-year period in January 2020 and November 2020, respectively. The PUC required a minimum of $246 million ERP/EAM project-related benefit to be delivered to customers over the system’s 12-year service life. In February 2019, the PUC approved a methodology for passing the future cost saving benefits of the new ERP/EAM system to customers developed by the Utilities in collaboration with the Consumer Advocate. The Utilities filed a benefits clarification document on June 10, 2019, reflecting $150 million in future net O&M expense reductions and cost avoidance, and $96 million in capital cost reductions and tax savings over the 12-year service life. To the extent the reduction in O&M expense relates to amounts reflected in electric rates, the Utilities would reduce future rates for such amounts. In October 2019, the PUC approved the Utilities and the Consumer Advocate’s Stipulated Performance Metrics and Tracking Mechanism. As of June 30, 2022, the Utilities’ regulatory liability was $9.6 million ($4.8 million for Hawaiian Electric, $1.9 million for Hawaii Electric Light and $2.9 million for Maui Electric) for the O&M expense savings that are being amortized or to be included in future rates. As part of the settlement agreement approved in the Hawaiian Electric 2020 test year rate case, the regulatory liability for Hawaiian Electric will be amortized over five years, beginning in November 2020, and the O&M benefits for Hawaiian Electric was considered flowed through to customers. On July 7, 2021, the PUC issued an order modifying the reporting frequency of the Semi-Annual Enterprise System Benefits (SAESB) reports to an Annual Enterprise System Benefits (AESB) report on the achieved benefits savings. The most recent AESB report was filed on February 14, 2022 for the period January 1 through December 31, 2021. West Loch PV Project. In November 2019, Hawaiian Electric placed into service a 20-MW (ac) utility-owned and operated renewable and dispatchable solar facility on property owned by the Department of the Navy. PUC orders resulted in a project cost cap of $67 million (including a cap of $4.7 million for the in-kind work performed in exchange for use of the Navy property) with capital cost recovery approved under MPIR (See “Performance-based regulation framework” section below for MPIR guidelines and cost recovery discussion.) Project costs incurred as of June 30, 2022 amounted to $60.1 million and generated $14.7 million and $14.0 million in federal and state nonrefundable tax credits, respectively. For book and regulatory purposes, the tax credits are being deferred and amortized, starting in 2020, over 25 years and 10 years for federal and state credits, respectively. In June 2022, the in-kind consideration services were completed and fully accepted by the Navy as partial consideration in lieu of rent payment. Satisfaction of the full-term rent requires on-going compliance with all terms of the lease, which, among other things, includes provision of contingent power upon written notice of the Department of the Navy. Hawaiian Electric accounted for the arrangement as a lease, recording $6.4 million as right-of-use asset with no lease liability and will amortize the right-of-use asset over the remaining term of the lease ending June 30, 2054. Waena Switchyard/Synchronous Condenser Project. In October 2020, to support efforts to increase renewable energy generation and reduce fossil fuel consumption by deactivating current generating units, Maui Electric filed a PUC application to construct a switchyard, which includes the extension of two 69 kV transmission lines and the relocation of another 69 kV transmission line; and the conversion of two generating units to synchronous condensers at Kahului Power Plant in central Maui. In November 2021, the PUC approved Maui Electric’s request to commit funds estimated at $38.8 million for the project, and to recover capital expenditures for the project under Exceptional Project Recovery Mechanism (EPRM) not to exceed $38.8 million, which shall be further reduced to reflect the total project cost exclusive of overhead costs not directly attributable to the project. In approving the project, the PUC recognized that the project will facilitate the ability to accommodate increased renewable energy, as contemplated under the EPRM guidelines. As of June 30, 2022, $10.2 million has been incurred for the project. 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 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 and left the property in 1987. The federal Environmental Protection Agency (EPA) has since identified environmental impacts in the subsurface soil at the Site. In cooperation with the Department of Health of State of Hawaii 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 June 30, 2022, representing the probable and reasonably estimable undiscounted cost for remediation of the Site and the adjacent parcel based on presently available information; however, final costs of remediation will depend on the cleanup approach implemented. Additionally, on November 24, 2021, the current landowners of the Site, Misaki’s, Inc., filed a lawsuit against Hawaiian Electric (as alleged successor in interest to Molokai Electric, the prior owner of the Site) in the Circuit Court of the Second Circuit of the State of Hawaii (removed to the U.S. District Court for the District of Hawaii). The complaint which was subsequently amended to include Maui Electric, alleges that Hawaiian Electric is responsible for remediation of the Site based on the Comprehensive Environmental Response, Compensation, and Liability Act of 1980 (CERCLA), and the Hawaii Environmental Response Law under Hawaii Revised Statutes Chapter 128D, as well as being liable on contractual claims related to a short leaseback period during the transition of ownership from Molokai Electric. The amended complaint was dismissed and a new complaint is pending subject to the parties attempt to enter into settlement negotiations, but the Utilities intend to vigorously defend the action if necessary. At this time, the Utilities are unable to determine the ultimate outcome of the lawsuit or the amount of any possible loss. As of June 30, 2022, the reserve balance recorded by the Utilities to address the lawsuit was not material. 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 under CERCLA 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 by the EPA to assess potential sources and extent of PCB contamination onshore at Waiau Power Plant. As of June 30, 2022, the reserve account balance recorded by Hawaiian Electric to address the PCB contamination was $10.1 million. The reserve balance represents the probable and reasonably estimable undiscounted cost for the onshore and offshore investigation and remediation. The final remediation costs will depend on the actual onshore and 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. Decoupling delinks the utility’s revenues from the utility’s sales, removing the disincentive to promote energy efficiency and accept more renewable energy. Decoupling continues under the PBR Framework. Performance-based regulation framework. On December 23, 2020, the PUC issued a decision and order (PBR D&O) establishing a new PBR Framework to govern the Utilities. The PBR Framework incorporates an annual revenue adjustment (ARA) and a suite of new regulatory mechanisms in addition to previously established regulatory mechanisms. Under the PBR Framework, the decoupling mechanism (i.e., the Revenue Balancing Account (RBA)) established by the previous regulatory framework will continue. The existing cost recovery mechanisms will continue as currently implemented (i.e., the Energy Cost Recovery Clause (ECRC), Purchased Power Adjustment Clause (PPAC), Demand Side Management surcharge, Renewable Energy Infrastructure Program, Demand Response Adjustment Clause (DRAC), Pension and Other Post-Employment Benefits (OPEB) tracking mechanisms). In addition to annual revenues provided by the ARA, the Utilities may seek relief for extraordinary projects or programs through the Exceptional Project Recovery Mechanism (EPRM) (formerly known as the Major Project Interim Recovery adjustment mechanism) and earn financial rewards for exemplary performance as provided through a portfolio of Performance Incentive Mechanisms (PIMs) and Shared Savings Mechanisms (SSMs). The PBR Framework incorporates a variety of additional performance mechanisms, including Scorecards, Reported Metrics, and an expedited Pilot Process. The PBR Framework also contains a number of safeguards, including a symmetric Earnings Sharing Mechanism (ESM) which protects the Utilities and customers from excessive earnings or losses, as measured by the Utilities’ achieved rate-making ROACE and a Re-Opener mechanism, under which the PUC will open an examination, at its discretion, to determine if adjustments or modifications to specific PBR mechanisms are appropriate. The new PBR Framework became fully effective on June 1, 2021. On June 17, 2022, the PUC issued a decision and order (June 2022 D&O) establishing additional PIMs under the PBR Framework for the Utilities. In 2021, the PUC Staff originally proposed consideration of 11 PIMs and other mechanisms to address identified areas of concern. Seven of the staff proposed PIMs were designed as penalty-only. The June 2022 D&O approved two new PIMs, a new SSM, and extended the timeframe for an existing PIM. Of the new PIMs, only one is penalty-only. Specifically, the PUC approved (1) a new (penalty-only) generation-caused interruption reliability PIM, (2) a new (penalty/reward) interconnection requirements study (IRS) PIM, (3) a new (reward-only) Collective Shared Savings Mechanism (CSSM), and (4) a modification and extension of the existing interim (reward-only) Grid Services PIM. The effective date for the changes has not yet been established. On July 15, 2022, the Utilities submitted for the PUC’s review and approval, proposed tariffs to implement the aforementioned PIMs with an evaluation period proposed for the generation-caused interruption reliability PIMs, IRS PIM, and CSSM to start on January 1, 2023. The evaluation period is the calendar year period over which performance is compared to performance targets of the PIM to determine the amount of reward or penalty. In addition, the June 2022 D&O instructed the Utilities to prepare and submit: a detailed fossil fuel retirement report outlining necessary steps to safely and reliably retire certain existing fossil fuel power plants during the first multi-year rate period (MRP); and a functional integration plan for DER to increase transparency into the Utilities’ plans and progress for utilizing cost-effective grid services from DERs and ensure that the necessary functionalities and requisite technologies are in place to do so. The PUC also instructed the PBR Working Group to continue its ongoing collaborative efforts to consider other potential new incentive mechanisms and to address other issues raised during the proceeding. Following the PUC’s review of the Utilities’ tariffs to implement the approved PIMs, an order will be issued providing details on next steps for the proceeding. Revenue adjustment mechanism . Prior to the implementation of the PBR Framework, the revenue adjustment mechanism (RAM) was a major component of the previously established regulatory framework. The RAM was 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). Under the PBR Framework, the ARA mechanism replaced the RAM, and became effective on June 1, 2021. RAM revenue adjustments approved by the PUC in 2020 will continue to be included in the RBA provision’s target revenue and RBA rate adjustment unless modified with PUC approval. Annual revenue adjustment mechanism . The PBR Framework established a five-year MRP during which there will be no general rate cases. Target revenues will be adjusted according to an index-driven ARA based on (i) an inflation factor, (ii) a predetermined X-factor to encompass productivity, which is set at zero, (iii) a Z-factor to account for exceptional circumstances not in the Utilities’ control and (iv) a customer dividend consisting of a negative adjustment of 0.22% of adjusted revenue requirements compounded annually and a flow through of the “pre-PBR” savings commitment from the management audit recommendations developed in a prior docket at a rate of $6.6 million per year from 2021 to 2025. The implementation of the ARA occurred on June 1, 2021. Earnings sharing mechanism . The PBR Framework established a symmetrical ESM for achieved rate-making ROACE outside of a 300 basis points dead band above or below the current authorized ROACE of 9.5% for each of the Utilities. There is a 50/50 sharing between customers and Utilities for the achieved rate-making ROACE falling within 150 basis points outside of the dead band in either direction, and a 90/10 sharing for any further difference. A reopening or review of the PBR terms will be triggered if the Utilities credit rating outlook indicates a potential credit downgrade below investment grade status, or if its achieved rate-making ROACE enters the outer most tier of the ESM. Exceptional project recovery mechanism . Prior to the implementation of the PBR Framework, the PUC established the Major Project Interim Recovery (MPIR) adjustment mechanism and MPIR Guidelines. The MPIR mechanism provides the opportunity to recover revenues for net costs of approved eligible projects placed in service between general rate cases. In establishing the PBR Framework, the MPIR Guidelines were terminated and replaced with the EPRM Guidelines. Although the MPIR Guidelines were terminated and replaced by the EPRM Guidelines, the MPIR mechanism will continue within the PBR Framework to provide recovery of project costs previously approved for recovery under the MPIR. The newly established EPRM Guidelines permit the Utilities to include the full amount of approved costs in the EPRM for recovery in the first year the project goes into service, pro-rated for the portion of the year the project is in service. Deferred and O&M expense projects are also eligible for EPRM recovery under the EPRM Guidelines. EPRM recoverable costs will be limited to the lesser of actual incurred project costs or PUC‑approved amounts, net of savings. As of June 30, 2022, the Utilities submitted 2022 MPIR amounts totaling $25.9 million, including revenue taxes, for the Schofield Generating Station ($16.5 million), West Loch PV Project ($3.3 million), and Grid Modernization Strategy (GMS) Phase 1 project ($6.1 million for all three utilities) for the accrual of revenues effective January 1, 2022, that included the 2022 return on project amount (based on approved amounts) in rate base, depreciation and incremental O&M expenses. The PUC approved the Utilities’ recovery of the annualized 2022 MPIR amounts effective June 1, 2022 through the RBA rate adjustment. As of June 30, 2022, the PUC approved two EPRM applications for projects totaling $41 million to the extent that the project costs are not included in rates. Currently, the Utilities have outstanding applications seeking EPRM recovery for five projects with total project costs of $450 million, subject to PUC approval. Pilot process . The PBR D&O approved a Pilot Process to foster innovation by establishing an expedited implementation process for pilots that test new technologies, programs, business models, and other arrangements. This is intended to support initiatives by the Utilities to test new programs and ideas quickly and elevate any successful pilots for consideration of full-scale implementation. The proposed pilots are subject to PUC approval with a total annual cap of $10 million. The Pilot Process includes an initial workplan development phase, during which the Utilities identify and scope areas of interests, so as to inform the subsequent implementation phase, during which the Utilities submit specific pilot proposals for expedited review by the PUC and implement the pilots upon approval. The PUC will issue an order, approving, denying, or modifying a proposed Pilot within 45 days of receiving notice of a specific pilot project. On July 9, 2021, the PUC issued an order approving the Utilities’ proposed Pilot Process submitted in April 2021 with modifications, including a cost recovery process that generally allows the Utilities to defer and recover total annual expenditures of approved pilot projects in full over twelve months beginning June 1 of the year following implementation through the RBA rate adjustment, although the Utilities may determine on a case-by-case basis that a particular project’s deferred costs should be amortized over a period greater than twelve months. On July 28, 2021, the Utilities submitted the finalized Pilot Process to govern the review of the pilot project proposals in accordance with the July 9, 2021 order. On November 12, 2021, the Utilities requested PUC approval of their proposed Pilot Process Workplan to guide the development of pilot projects over the next three years. A PUC order on the Workplan is pending. On February 28, 2022, the Utilities filed their first annual Pilot Update report covering pilot projects approved through the Pilot Process framework. The Pilot Update reported on approximately $0.1 million of 2021 deferred costs which was incorporated in the Utilities’ adjustments to target revenue in the 2022 spring revenue report. The PUC approved the Utilities’ recovery of the 2021 Pilot amounts effective June 1, 2022 through the RBA rate adjustment. Performance incentive mechanisms . The PUC has established the following PIMs and SSMs: (1) Service Quality performance incentives, (2) Phase 1 Request for proposal (RFP) PIM for procurement of low-cost renewable energy, (3) Phase 2 RFP PIMs for generation and generation plus storage project, and Grid Services and standalone storage, (4) new PIMs established in the PBR D&O and (5) new PIMs and a SSM established in the June 2022 D&O. • Service Quality performance incentives (ongoing). 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 remain constant in interim periods, unless otherwise amended by order of the PUC. • Service Reliability Performance measured by Transmission and Distribution-caused 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 $6.8 million - for both indices in total for the three utilities). For the 2021 evaluation period, the Utilities earned $0.2 million in penalties. • 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 reward is 8 basis points applied to the common equity share of each respective utility’s approved rate base (or maximum penalties or rewards of approximately $1.4 million - in total for the three utilities). • Phase 1 RFP PIM. Procurement of low-cost variable renewable resources through the RFP process in 2018 is measured by comparison of the procurement price to target prices. Half of the incentive was earned upon PUC approval of the PPAs. Based on the seven PPAs approved in 2019, the Utilities recognized $1.7 million in 2019 with the remaining award to be recognized in the year following the in-service date of the projects, which is estimated to occur from 2023 to 2024. • Phase 2 RFP PIMs. The PUC order issued on October 9, 2019 establishes pricing thresholds, timelines to complete contracting, and other performance criteria for the performance incentive eligibility. The PIMs provide incentives only without penalties. On July 9, 2020, the Utilities filed two Grid Services Purchase Agreements (GSPA) for the Grid Service RFP that potentially qualify for a demand response PIM; however, details of the incentive metrics will be determined by the PUC. On September 15, 2020, the Utilities filed a PPA that qualified for a PIM incentive and on February 16, 2021, the Utilities filed one additional PPA that qualified for a declining PIM incentive. The PUC approved two PPAs in September 2021 and November 2021 and two GSPAs on December 31, 2020. For the 2021 evaluation period, the Utilities earned $0.1 million in rewards related to the two PPAs. • The PUC previously established the following two PIMs in its PBR D&O, which were approved in an order issued on March 23, 2021 and became effective on June 1, 2021. In its June 2022 D&O, the PUC modified and extended the Grid Services PIM. • Renewable portfolio standard (RPS)-A PIM that provides a financial reward for accelerating the achievement of RPS goals. The Utilities may earn a reward for the amount of system generation above the interpolated statutory RPS goal at $20/MWh in 2021 and 2022, $15/MWh in 2023, and $10/MWh for the remainder of the MRP. Penalties are already prescribed in the RPS as $20/MWh for failing to meet RPS targets in 2030, 2040 and 2045. The evaluation period commenced on January 1, 2021. For the 2021 evaluation period, the Utilities earned $1.0 million in rewards. • Grid Services PIM that provides financial rewards on a $/kW basis for the acquisition of eligible grid services. The eligibility period for this PIM initially commenced on January 1, |
Bank segment
Bank segment | 6 Months Ended |
Jun. 30, 2022 | |
Bank Subsidiary [Abstract] | |
Bank segment | Bank segment Selected financial information American Savings Bank, F.S.B. Statements of Income and Comprehensive Income Data Three months ended June 30 Six months ended June 30 (in thousands) 2022 2021 2022 2021 Interest and dividend income Interest and fees on loans $ 48,129 $ 51,026 $ 94,134 $ 100,973 Interest and dividends on investment securities 14,693 11,040 28,677 19,713 Total interest and dividend income 62,822 62,066 122,811 120,686 Interest expense Interest on deposit liabilities 921 1,281 1,868 2,743 Interest on other borrowings 139 23 144 50 Total interest expense 1,060 1,304 2,012 2,793 Net interest income 61,762 60,762 120,799 117,893 Provision for credit losses 2,757 (12,207) (506) (20,642) Net interest income after provision for credit losses 59,005 72,969 121,305 138,535 Noninterest income Fees from other financial services 4,716 5,464 10,303 10,537 Fee income on deposit liabilities 4,552 3,904 9,243 7,767 Fee income on other financial products 2,529 2,201 5,247 4,643 Bank-owned life insurance (142) 1,624 539 4,185 Mortgage banking income 372 1,925 1,449 6,225 Gain on sale of real estate — — 1,002 — Gain on sale of investment securities, net — — — 528 Other income, net 475 76 847 348 Total noninterest income 12,502 15,194 28,630 34,233 Noninterest expense Compensation and employee benefits 27,666 27,670 54,881 55,707 Occupancy 5,467 5,100 11,419 10,069 Data processing 4,484 4,533 8,635 8,884 Services 2,522 2,475 4,961 5,337 Equipment 2,402 2,394 4,731 4,616 Office supplies, printing and postage 1,073 978 2,133 2,022 Marketing 934 665 1,952 1,313 FDIC insurance 891 788 1,699 1,604 Other expense 3,959 3,568 7,200 6,122 Total noninterest expense 49,398 48,171 97,611 95,674 Income before income taxes 22,109 39,992 52,324 77,094 Income taxes 4,643 9,708 10,988 17,254 Net income 17,466 30,284 41,336 59,840 Other comprehensive income (loss), net of taxes (88,835) 16,999 (211,276) (28,755) Comprehensive income (loss) $ (71,369) $ 47,283 $ (169,940) $ 31,085 Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*: Three months ended June 30 Six months ended June 30 (in thousands) 2022 2021 2022 2021 Interest and dividend income $ 62,822 $ 62,066 $ 122,811 $ 120,686 Noninterest income 12,502 15,194 28,630 34,233 Less: Gain on sale of real estate — — 1,002 — Less: Gain on sale of investment securities, net — — — 528 *Revenues-Bank 75,324 77,260 150,439 154,391 Total interest expense 1,060 1,304 2,012 2,793 Provision for credit losses 2,757 (12,207) (506) (20,642) Noninterest expense 49,398 48,171 97,611 95,674 Less: Gain on sale of real estate — — 1,002 — Less: Retirement defined benefits credit—other than service costs (186) (186) (371) (1,464) *Expenses-Bank 53,401 37,454 98,486 79,289 *Operating income-Bank 21,923 39,806 51,953 75,102 Add back: Retirement defined benefits credit—other than service costs (186) (186) (371) (1,464) Add back: Gain on sale of investment securities, net — — — 528 Income before income taxes $ 22,109 $ 39,992 $ 52,324 $ 77,094 American Savings Bank, F.S.B. Balance Sheets Data (in thousands) June 30, 2022 December 31, 2021 Assets Cash and due from banks $ 128,971 $ 100,051 Interest-bearing deposits 12,054 151,189 Cash and cash equivalents 141,025 251,240 Investment securities Available-for-sale, at fair value 2,444,267 2,574,618 Held-to-maturity, at amortized cost (fair value of $440,023 and $510,474, respectively) 513,767 522,270 Stock in Federal Home Loan Bank, at cost 13,200 10,000 Loans held for investment 5,426,995 5,211,114 Allowance for credit losses (69,456) (71,130) Net loans 5,357,539 5,139,984 Loans held for sale, at lower of cost or fair value 3,738 10,404 Other 659,139 590,897 Goodwill 82,190 82,190 Total assets $ 9,214,865 $ 9,181,603 Liabilities and shareholder’s equity Deposit liabilities—noninterest-bearing $ 2,993,900 $ 2,976,632 Deposit liabilities—interest-bearing 5,259,636 5,195,580 Other borrowings 241,610 88,305 Other 187,770 193,268 Total liabilities 8,682,916 8,453,785 Common stock 1 1 Additional paid-in capital 354,966 353,895 Retained earnings 426,040 411,704 Accumulated other comprehensive loss, net of tax benefits Net unrealized losses on securities $ (241,301) $ (32,037) Retirement benefit plans (7,757) (249,058) (5,745) (37,782) Total shareholder’s equity 531,949 727,818 Total liabilities and shareholder’s equity $ 9,214,865 $ 9,181,603 Other assets Bank-owned life insurance $ 181,166 $ 177,566 Premises and equipment, net 199,429 202,299 Accrued interest receivable 21,335 20,854 Mortgage-servicing rights 9,696 9,950 Low-income housing investments 104,592 110,989 Real estate acquired in settlement of loans, net 271 — Real estate held for sale 3,030 — Deferred tax asset 84,814 7,699 Other 54,806 61,540 $ 659,139 $ 590,897 Other liabilities Accrued expenses $ 83,915 $ 87,905 Federal and state income taxes payable — — Cashier’s checks 33,747 33,675 Advance payments by borrowers 9,980 9,994 Other 60,128 61,694 $ 187,770 $ 193,268 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 FHLB advances of $80.0 million and nil at June 30, 2022 and December 31, 2021, respectively, and securities sold under agreements to repurchase of $161.6 million and $88.3 million at June 30, 2022 and December 31, 2021, respectively. Investment securities. The major components of investment securities were as follows: Amortized cost Gross unrealized gains Gross unrealized losses Estimated fair Gross unrealized losses Less than 12 months 12 months or longer (dollars in thousands) Number of issues Fair Amount Number of issues Fair Amount June 30, 2022 Available-for-sale U.S. Treasury and federal agency obligations $ 107,389 $ — $ (4,902) $ 102,487 17 $ 102,487 $ (4,902) — $ — $ — Mortgage-backed securities* 2,606,904 467 (322,185) 2,285,186 180 1,409,947 (158,235) 66 845,879 (163,950) Corporate bonds 44,447 — (3,018) 41,429 5 41,429 (3,018) — — — Mortgage revenue bonds 15,165 — — 15,165 — — — — — — $ 2,773,905 $ 467 $ (330,105) $ 2,444,267 202 $ 1,553,863 $ (166,155) 66 $ 845,879 $ (163,950) Held-to-maturity U.S. Treasury and Federal agency obligations $ 59,882 $ — $ (5,997) $ 53,885 3 $ 53,885 $ (5,997) — $ — $ — Mortgage-backed securities* 453,885 — (67,747) 386,138 24 236,918 (35,867) 13 149,220 (31,880) $ 513,767 $ — $ (73,744) $ 440,023 27 $ 290,803 $ (41,864) 13 $ 149,220 $ (31,880) December 31, 2021 Available-for-sale U.S. Treasury and federal agency obligations $ 89,714 $ 803 $ (427) $ 90,090 4 $ 44,827 $ (427) — $ — $ — Mortgage-backed securities* 2,482,618 6,511 (51,206) 2,437,923 120 1,845,243 (38,321) 18 271,012 (12,885) Corporate bonds 30,625 655 (102) 31,178 1 12,780 (102) — — — Mortgage revenue bonds 15,427 — — 15,427 — — — — — — $ 2,618,384 $ 7,969 $ (51,735) $ 2,574,618 125 $ 1,902,850 $ (38,850) 18 $ 271,012 $ (12,885) Held-to-maturity U.S. Treasury and Federal agency obligations $ 59,871 $ 168 $ (170) $ 59,869 2 $ 39,594 $ (170) — $ — $ — Mortgage-backed securities* 462,399 1,480 (13,274) 450,605 22 290,883 (7,665) 7 106,483 (5,609) $ 522,270 $ 1,648 $ (13,444) $ 510,474 24 $ 330,477 $ (7,835) 7 $ 106,483 $ (5,609) * Issued or guaranteed by U.S. Government agencies or sponsored agencies ASB does not believe that the investment securities that were in an unrealized loss position at June 30, 2022 and December 31, 2021, represent a credit loss. 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’s investment securities portfolio did not require an allowance for credit losses at June 30, 2022 and December 31, 2021. 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: June 30, 2022 Amortized cost Fair value (in thousands) Available-for-sale Due in one year or less $ 15,807 $ 15,781 Due after one year through five years 84,406 81,286 Due after five years through ten years 66,788 62,014 Due after ten years — — 167,001 159,081 Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies 2,606,904 2,285,186 Total available-for-sale securities $ 2,773,905 $ 2,444,267 Held-to-maturity Due in one year or less $ — $ — Due after one year through five years — — Due after five years through ten years 59,882 53,885 Due after ten years — — 59,882 53,885 Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies 453,885 386,138 Total held-to-maturity securities $ 513,767 $ 440,023 The proceeds, gross gains and losses from sales of available-for-sale securities were as follows: Three months ended June 30 Six months ended June 30 (in thousands) 2022 2021 2022 2021 Proceeds $ — $ — $ — $ 197,354 Gross gains — — — 975 Gross losses — — — 447 Tax expense on realized gains — — — 142 The components of loans were summarized as follows: June 30, 2022 December 31, 2021 (in thousands) Real estate: Residential 1-4 family $ 2,310,041 $ 2,299,212 Commercial real estate 1,261,389 1,056,982 Home equity line of credit 923,976 835,663 Residential land 21,535 19,859 Commercial construction 94,060 91,080 Residential construction 19,230 11,138 Total real estate 4,630,231 4,313,934 Commercial 660,478 793,304 Consumer 148,637 113,966 Total loans 5,439,346 5,221,204 Less: Deferred fees and discounts (12,351) (10,090) Allowance for credit losses (69,456) (71,130) Total loans, net $ 5,357,539 $ 5,139,984 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 property purchases, the loan-to-value ratio may not exceed 75% of the lower of the appraised value or purchase price at origination. Allowance for credit losses. The allowance for credit losses (balances and changes) by portfolio segment were as follows: (in thousands) Residential Commercial real Home Residential land Commercial construction Residential construction Commercial loans Consumer loans Total Three months ended June 30, 2022 Allowance for credit losses: Beginning balance $ 7,874 $ 20,176 $ 5,650 $ 697 $ 2,340 $ 31 $ 14,314 $ 16,129 $ 67,211 Charge-offs — — — — — — (148) (1,369) (1,517) Recoveries 3 — 31 96 — — 399 976 1,505 Provision 643 724 415 (116) 294 15 (2,152) 2,434 2,257 Ending balance $ 8,520 $ 20,900 $ 6,096 $ 677 $ 2,634 $ 46 $ 12,413 $ 18,170 $ 69,456 Three months ended June 30, 2021 Allowance for credit losses: Beginning balance $ 5,261 $ 34,345 $ 5,901 $ 573 $ 1,453 $ 16 $ 24,504 $ 19,740 $ 91,793 Charge-offs (20) — 10 — — — (319) (1,931) (2,260) Recoveries 51 — 61 11 — — 366 1,187 1,676 Provision 226 (5,637) (637) 34 176 — (4,493) (2,626) (12,957) Ending balance $ 5,518 $ 28,708 $ 5,335 $ 618 $ 1,629 $ 16 $ 20,058 $ 16,370 $ 78,252 Six months ended June 30, 2022 Allowance for credit losses: Beginning balance $ 6,545 $ 24,696 $ 5,657 $ 646 $ 2,186 $ 18 $ 15,798 $ 15,584 $ 71,130 Charge-offs — — — — — — (224) (2,851) (3,075) Recoveries 11 — 42 101 — — 752 2,001 2,907 Provision 1,964 (3,796) 397 (70) 448 28 (3,913) 3,436 (1,506) Ending balance $ 8,520 $ 20,900 $ 6,096 $ 677 $ 2,634 $ 46 $ 12,413 $ 18,170 $ 69,456 Six months ended June 30, 2021 Allowance for credit losses: Beginning balance $ 4,600 $ 35,607 $ 6,813 $ 609 $ 4,149 $ 11 $ 25,462 $ 23,950 $ 101,201 Charge-offs (20) — (40) — — — (1,090) (4,791) (5,941) Recoveries 54 — 76 21 — — 639 2,194 2,984 Provision 884 (6,899) (1,514) (12) (2,520) 5 (4,953) (4,983) (19,992) Ending balance $ 5,518 $ 28,708 $ 5,335 $ 618 $ 1,629 $ 16 $ 20,058 $ 16,370 $ 78,252 Allowance for loan commitments. The allowance for loan commitments by portfolio segment were as follows: (in thousands) Home equity Commercial construction Commercial loans Total Three months ended June 30, 2022 Allowance for loan commitments: Beginning balance $ 400 $ 3,600 $ 1,400 $ 5,400 Provision — 500 — 500 Ending balance $ 400 $ 4,100 $ 1,400 $ 5,900 Three months ended June 30, 2021 Allowance for loan commitments: Beginning balance $ 400 $ 1,300 $ 1,200 $ 2,900 Provision — 1,100 (350) 750 Ending balance $ 400 $ 2,400 $ 850 $ 3,650 Six months ended June 30, 2022 Allowance for loan commitments: Beginning balance $ 400 $ 3,700 $ 800 $ 4,900 Provision — 400 600 1,000 Ending balance $ 400 $ 4,100 $ 1,400 $ 5,900 Six months ended June 30, 2021 Allowance for loan commitments: Beginning balance $ 300 $ 3,000 $ 1,000 $ 4,300 Provision 100 (600) (150) (650) Ending balance $ 400 $ 2,400 $ 850 $ 3,650 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 ASB 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 vintage date based on payment activity or internally assigned grade for loans was as follows: Term Loans by Origination Year Revolving Loans (in thousands) 2022 2021 2020 2019 2018 Prior Revolving Converted to term loans Total June 30, 2022 Residential 1-4 family Current $ 176,333 $ 768,123 $ 437,911 $ 119,503 $ 56,469 $ 742,653 $ — $ — $ 2,300,992 30-59 days past due — — 572 217 453 3,288 — — 4,530 60-89 days past due — — — — — 637 — — 637 Greater than 89 days past due — — — — 809 3,073 — — 3,882 176,333 768,123 438,483 119,720 57,731 749,651 — — 2,310,041 Home equity line of credit Current — — — — — — 881,505 41,295 922,800 30-59 days past due — — — — — — 110 101 211 60-89 days past due — — — — — — 106 83 189 Greater than 89 days past due — — — — — — 423 353 776 — — — — — — 882,144 41,832 923,976 Residential land Current 4,290 9,861 5,410 753 527 283 — — 21,124 30-59 days past due — — — — — — — — — 60-89 days past due — — — — — 109 — — 109 Greater than 89 days past due — — — 205 — 97 — — 302 4,290 9,861 5,410 958 527 489 — — 21,535 Residential construction Current 5,614 11,071 2,297 — — 248 — — 19,230 30-59 days past due — — — — — — — — — 60-89 days past due — — — — — — — — — Greater than 89 days past due — — — — — — — — — 5,614 11,071 2,297 — — 248 — — 19,230 Consumer Current 71,436 28,455 10,209 16,525 3,385 198 11,509 4,235 145,952 30-59 days past due 268 224 68 330 82 2 107 110 1,191 60-89 days past due 74 109 78 161 91 — 45 57 615 Greater than 89 days past due 80 159 67 255 107 — 91 120 879 71,858 28,947 10,422 17,271 3,665 200 11,752 4,522 148,637 Commercial real estate Pass 229,603 171,805 301,360 52,361 61,179 289,835 4,235 — 1,110,378 Special Mention — 19,600 3,488 41,235 14,174 36,958 — — 115,455 Substandard — — 675 11,444 1,835 21,602 — — 35,556 Doubtful — — — — — — — — — 229,603 191,405 305,523 105,040 77,188 348,395 4,235 — 1,261,389 Commercial construction Pass — 35,982 25,123 — 11,341 — 21,614 — 94,060 Special Mention — — — — — — — — — Substandard — — — — — — — — — Doubtful — — — — — — — — — — 35,982 25,123 — 11,341 — 21,614 — 94,060 Commercial Pass 41,268 181,637 87,936 74,326 45,637 87,962 78,344 14,590 611,700 Special Mention — 23 9,702 6,533 101 1,011 15,414 14 32,798 Substandard 315 409 156 2,122 1,548 5,975 4,308 1,147 15,980 Doubtful — — — — — — — — — 41,583 182,069 97,794 82,981 47,286 94,948 98,066 15,751 660,478 Total loans $ 529,281 $ 1,227,458 $ 885,052 $ 325,970 $ 197,738 $ 1,193,931 $ 1,017,811 $ 62,105 $ 5,439,346 Term Loans by Origination Year Revolving Loans (in thousands) 2021 2020 2019 2018 2017 Prior Revolving Converted to term loans Total December 31, 2021 Residential 1-4 family Current $ 791,758 $ 461,683 $ 133,345 $ 64,421 $ 124,994 $ 712,452 $ — $ — $ 2,288,653 30-59 days past due — — — 809 — 2,210 — — 3,019 60-89 days past due — — — — — 1,468 — — 1,468 Greater than 89 days past due — — 2,987 — — 3,085 — — 6,072 791,758 461,683 136,332 65,230 124,994 719,215 — — 2,299,212 Home equity line of credit Current — — — — — — 794,518 39,116 833,634 30-59 days past due — — — — — — 296 313 609 60-89 days past due — — — — — — 16 70 86 Greater than 89 days past due — — — — — — 838 496 1,334 — — — — — — 795,668 39,995 835,663 Residential land Current 10,572 6,794 1,116 532 267 181 — — 19,462 30-59 days past due — — — — — — — — — 60-89 days past due — — — — — — — — — Greater than 89 days past due — — — — — 397 — — 397 10,572 6,794 1,116 532 267 578 — — 19,859 Residential construction Current 7,856 3,019 — — 263 — — — 11,138 30-59 days past due — — — — — — — — — 60-89 days past due — — — — — — — — — Greater than 89 days past due — — — — — — — — — 7,856 3,019 — — 263 — — — 11,138 Consumer Current 37,563 15,488 29,383 10,897 302 238 12,740 4,157 110,768 30-59 days past due 202 181 517 234 15 — 156 70 1,375 60-89 days past due 59 127 392 183 8 — 7 106 882 Greater than 89 days past due 14 93 387 192 27 — 141 87 941 37,838 15,889 30,679 11,506 352 238 13,044 4,420 113,966 Commercial real estate Pass 173,794 275,242 49,317 56,490 33,581 259,583 11,602 — 859,609 Special Mention 19,600 3,529 42,935 30,870 20,788 32,824 — — 150,546 Substandard — 684 13,936 1,859 1,805 28,543 — — 46,827 Doubtful — — — — — — — — — 193,394 279,455 106,188 89,219 56,174 320,950 11,602 — 1,056,982 Commercial construction Pass 17,140 43,261 — 11,342 — — 19,337 — 91,080 Special Mention — — — — — — — — — Substandard — — — — — — — — — Doubtful — — — — — — — — — 17,140 43,261 — 11,342 — — 19,337 — 91,080 Commercial Pass 266,087 96,963 79,329 56,497 31,019 66,570 96,673 15,510 708,648 Special Mention 40 27,336 10,071 202 439 8,966 15,303 18 62,375 Substandard 427 184 3,737 1,777 4,457 2,961 7,083 1,655 22,281 Doubtful — — — — — — — — — 266,554 124,483 93,137 58,476 35,915 78,497 119,059 17,183 793,304 Total loans $ 1,325,112 $ 934,584 $ 367,452 $ 236,305 $ 217,965 $ 1,119,478 $ 958,710 $ 61,598 $ 5,221,204 Revolving loans converted to term loans during the six months ended June 30, 2022 in the commercial, home equity line of credit and consumer portfolios were $1.0 million, $10.0 million and $1.7 million, respectively. Revolving loans converted to term loans during the six months ended June 30, 2021 in the commercial, home equity line of credit and consumer portfolios were $0.6 million, $9.8 million and $1.5 million, respectively. The credit risk profile based on payment activity for loans was as follows: (in thousands) 30-59 60-89 Total Current Total Amortized cost> June 30, 2022 Real estate: Residential 1-4 family $ 4,530 $ 637 $ 3,882 $ 9,049 $ 2,300,992 $ 2,310,041 $ — Commercial real estate 472 — — 472 1,260,917 1,261,389 — Home equity line of credit 211 189 776 1,176 922,800 923,976 — Residential land — 109 302 411 21,124 21,535 — Commercial construction — — — — 94,060 94,060 — Residential construction — — — — 19,230 19,230 — Commercial 87 763 9 859 659,619 660,478 — Consumer 1,191 615 879 2,685 145,952 148,637 — Total loans $ 6,491 $ 2,313 $ 5,848 $ 14,652 $ 5,424,694 $ 5,439,346 $ — December 31, 2021 Real estate: Residential 1-4 family $ 3,019 $ 1,468 $ 6,072 $ 10,559 $ 2,288,653 $ 2,299,212 $ — Commercial real estate — — — — 1,056,982 1,056,982 — Home equity line of credit 609 86 1,334 2,029 833,634 835,663 — Residential land — — 397 397 19,462 19,859 — Commercial construction — — — — 91,080 91,080 — Residential construction — — — — 11,138 11,138 — Commercial 700 313 48 1,061 792,243 793,304 — Consumer 1,375 882 941 3,198 110,768 113,966 — Total loans $ 5,703 $ 2,749 $ 8,792 $ 17,244 $ 5,203,960 $ 5,221,204 $ — The credit risk profile based on nonaccrual loans were as follows: (in thousands) June 30, 2022 December 31, 2021 With a Related ACL Without a Related ACL Total With a Related ACL Without a Related ACL Total Real estate: Residential 1-4 family $ 11,487 $ 3,571 $ 15,058 $ 16,045 $ 3,703 $ 19,748 Commercial real estate — — — 14,104 1,221 15,325 Home equity line of credit 3,225 725 3,950 4,227 1,294 5,521 Residential land 205 97 302 97 300 397 Commercial construction — — — — — — Residential construction — — — — — — Commercial 240 899 1,139 1,446 692 2,138 Consumer 1,430 — 1,430 1,845 — 1,845 Total $ 16,587 $ 5,292 $ 21,879 $ 37,764 $ 7,210 $ 44,974 The credit risk profile based on loans whose terms have been modified and accruing interest were as follows: (in thousands) June 30, 2022 December 31, 2021 Real estate: Residential 1-4 family $ 7,690 $ 6,949 Commercial real estate 10,031 3,055 Home equity line of credit 5,037 6,021 Residential land 920 980 Commercial construction — — Residential construction — — Commercial 6,844 7,860 Consumer 51 52 Total troubled debt restructured loans accruing interest $ 30,573 $ 24,917 ASB did not recognize interest on nonaccrual loans for the six months ended June 30, 2022 and 2021. 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. The allowance for credit losses on TDR loans that do not share risk characteristics are individually evaluated based on the present value of expected future cash flows discounted at the loan’s effective original contractual rate or based on the fair value of collateral less cost to sell. The financial impact of the estimated loss 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 credit losses. Loans modified as a TDR. Loan modifications that occurred during the three and six months ended June 30, 2022 and 2021 were as follows: Three months ended June 30, 2022 Six months ended June 30, 2022 (dollars in thousands) Number Outstanding recorded investment (as of period end) 1 Related allowance (as of period end) Number Outstanding recorded investment (as of period end) 1 Related allowance (as of period end) Troubled debt restructurings Real estate: Residential 1-4 family 1 381 135 1 381 135 Commercial real estate — — — — — — Home equity line of credit — — — — — — Residential land — — — — — — Commercial construction — — — — — — Residential construction — — — — — — Commercial — — — — — — Consumer — — — — — — 1 $ 381 $ 135 1 $ 381 $ 135 Three months ended June 30, 2021 Six months ended June 30, 2021 (dollars in thousands) Number Outstanding recorded investment (as of period end) 1 Related allowance (as of period end) Number Outstanding recorded investment (as of period end) 1 Related allowance (as of period end) Troubled debt restructurings Real estate: Residential 1-4 family 3 $ 1,835 $ 77 15 $ 10,024 $ 271 Commercial real estate — — — — — — Home equity line of credit — — — 1 163 18 Residential land 1 288 12 2 558 23 Commercial construction — — — — — — Residential construction — — — — — — Commercial 4 237 11 6 296 26 Consumer — — — — — — 8 $ 2,360 $ 100 24 $ 11,041 $ 338 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. There were no loans modified in TDRs that experienced a payment default of 90 days or more during the second quarter and first six months of 2022 and 2021. If a loan modified in a TDR subsequently defaults, 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 June 30, 2022 and December 31, 2021. The Coronavirus Aid, Relief, and Economic Security Act (CARES Act) provides that a financial institution may elect to suspend the requirements under GAAP for certain loan modifications that would otherwise be categorized as a TDR and any related impairment for accounting purposes. In response to the COVID-19 pandemic, the Board of Governors of the FRB, the FDIC, the National Credit Union Administration, the OCC, and the Consumer Financial Protection Bureau, in consultation with the state financial regulators (collectively, the agencies) issued a joint interagency statement (issued March 22, 2020; revised statement issued April 7, 2020). Some of the provisions applicable to the Company include, but are not limited to accounting for loan modifications, past due reporting and nonaccrual status and charge-offs. Loan modifications that do not meet the conditions of the CARES Act may still qualify as a modification that does not need to be accounted for as a TDR. The agencies confirmed with the FASB staff that short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief are not TDRs. This includes short-term (e.g., six months) modifications such as payment deferrals, fee waivers, extensions of repayment terms, or insignificant delays in payment. Financial institutions are not expected to designate loans with deferrals granted due to COVID-19 as past due because of the deferral. A loan’s payment date is governed by the due date stipulated in the legal agreement. If a financial institution agrees to a payment deferral, these loans would not be considered past due during the period of the deferral. Lastly, during short-term COVID-19 modifications, these loans generally should not be reported as nonaccrual or as classified. Collateral-dependent loans. A loan is considered collateral-dependent when the borrower is experiencing financial difficulty and repayment of the loan is expected to be provided substantially through the operation or sale of the collateral. Loans considered collateral-dependent were as follows: Amortized cost (in thousands) June 30, 2022 December 31, 2021 Collateral type Real estate: Residential 1-4 family $ 4,070 $ 3,493 Residential real estate property Commercial real estate — 1,221 Commercial real estate property Home equity line of credit 706 1,294 Residential real estate property Residential land 97 300 Residential real estate property Total real estate 4,873 6,308 Commercial 205 692 Business assets Total $ 5,078 $ 7,000 ASB had $3.2 million and $3.4 million of mortgage loans collateralized by residential real estate property that were in the process of foreclosure at June 30, 2022 and December 31, 2021, 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 $38.7 million and $95.6 million for the three months ended June 30, 2022 and 2021, respectively, and recognized gains on such sales of $0.3 million and $1.9 million for the three months ended June 30, 2022 and 2021, respectively. ASB received proceeds from the sale of residential mortgages of $114.3 million and $266.5 million for the six months ended June 30, 2022 and 2021, respectively, and recognized gains on such sales of $1.4 million and $6.2 million for the six months ended June 30, 2022 and 2021, respectively. There were no repurchased mortgage loans for the six months ended June 30, 2022 and 2021. Mortgage servicing fees, a component of other income, net, were $0.9 million and $1.0 million for the three months ended June 30, 2022 and 2021, respectively, and $1.8 million and $1.9 million for the six months ended June 30, 2022 and 2021, respectively. Changes in the carrying value of MSRs were as follows: (in thousands) Gross Accumulated amortization Valuation allowance Net June 30, 2022 $ 19,341 $ (9,645) $ — $ 9,696 December 31, 2021 18,674 (8,724) — 9,950 Changes related to MSRs were as follows: Three months ended June 30, Six months ended June 30 (in thousands) 2022 2021 2022 2021 Mortgage servicing rights Beginning balance $ 10,024 $ 10,689 $ 9,950 $ 10,280 Amount capitalized 204 1,023 923 2,570 Amortization (532) (958) (1,177) (2,096) Other-than-temporary impairment — — — — Carrying amount before valuation allowance 9,696 10,754 9,696 10,754 Valuation allowance for mortgage servicing rights Beginning balance — 4 — 260 Provision — (4) — (260) Other-than-temporary impairment — — — — Ending balance — — — — Net carrying value of mortgage servicing rights $ 9,696 $ 10,754 $ 9,696 $ 10,754 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 condensed consolidated statements of income. A direct write-down is recorded when the recoverability of the valuation allowance is deemed to be unrecoverable. Key assumptions used in estimating the fair value of ASB’s MSRs used in the impairment analysis were as follows: (dollars in thousands) June 30, 2022 December 31, 2021 Unpaid principal balance $ 1,483,877 $ 1,481,899 Weighted average note rate 3.34 % 3.38 % Weighted average discount rate 9.25 % 9.25 % Weighted average prepayment speed 6.55 % 9.77 % The sensitivity analysis of fair value of MSRs to hypothetical adverse changes of 25 and 50 basis points in certain key assumptions was as follows: (dollars in thousands) June 30, 2022 December 31, 2021 Prepayment rate: 25 |
Credit agreement and changes in
Credit agreement and changes in debt | 6 Months Ended |
Jun. 30, 2022 | |
Debt Disclosure [Abstract] | |
Credit agreement and changes in debt | Credit agreement and changes in debt On May 14, 2021, HEI and Hawaiian Electric each entered into a separate agreement with a syndicate of nine financial institutions (the HEI Facility and Hawaiian Electric Facility, respectively, and together, the Credit Facilities) to amend and restate their respective previously existing revolving unsecured credit agreements. The $175 million HEI Facility and $200 million Hawaiian Electric Facility both terminate on May 14, 2026. On February 18, 2022, the PUC approved Hawaiian Electric’s request to extend the term of the $200 million Hawaiian Electric Facility to May 14, 2026. In addition to extending the term, Hawaiian Electric also received PUC approval to exercise its options of two one-year extensions of the commitment termination date and to increase its aggregate revolving commitment amount from $200 million to $275 million, should there be a need. None of the facilities are collateralized. As of June 30, 2022 and December 31, 2021, no amounts were outstanding under the Credit Facilities. The Credit Facilities will be maintained to support each company’s respective short-term commercial paper program, but may be drawn on to meet each company’s respective working capital needs and general corporate purposes. Changes in debt . On May 11, 2022, the Utilities executed, through a private placement pursuant to separate Note Purchase Agreements (the Note Purchase Agreements), the following unsecured senior notes bearing taxable interest (the Notes). The Notes had a delayed draw feature and the Utilities drew down all the proceeds on June 15, 2022. Series 2022A Aggregate principal amount $60 million Fixed coupon interest rate 3.7% Maturity date 6/15/2032 Principal amount by company: Hawaiian Electric $40 million Hawaii Electric Light $10 million Maui Electric $10 million The Notes include substantially the same financial covenants and customary conditions as Hawaiian Electric’s credit agreement. Hawaiian Electric is also a party as guarantor under the Note Purchase Agreements entered into by Hawaii Electric Light and Maui Electric. The Utilities did not obtain any of the proceeds at execution and instead drew down all the proceeds on June 15, 2022. The proceeds were used to finance their respective capital expenditures, repay short-term debt used to finance or refinance capital expenditures and/or reimburse funds used for the payment of capital expenditures. The Notes may be prepaid in whole or in part at any time at the prepayment price of the principal amount plus a “Make-Whole Amount.” |
Shareholders' equity
Shareholders' equity | 6 Months Ended |
Jun. 30, 2022 | |
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, 2021 $ (32,037) $ (3,638) $ (16,858) $ (52,533) $ (3,280) Current period other comprehensive income (loss) (209,264) 3,911 354 (204,999) 102 Balance, June 30, 2022 $ (241,301) $ 273 $ (16,504) $ (257,532) $ (3,178) Balance, December 31, 2020 $ 19,986 $ (3,363) $ (17,887) $ (1,264) $ (2,919) Current period other comprehensive income (loss) (28,801) 861 396 (27,544) 69 Balance, June 30, 2021 $ (8,815) $ (2,502) $ (17,491) $ (28,808) $ (2,850) Reclassifications out of AOCI were as follows: Amount reclassified from AOCI Affected line item in the Three months ended June 30 Six months ended June 30 (in thousands) 2022 2021 2022 2021 HEI consolidated Net realized gains on securities included in net income $ — $ — $ — $ (387) Gain on sale of investment securities, net Net realized losses on derivatives qualifying as cash flow hedges 53 — 108 — Interest expense Retirement benefit plans: Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost 122 6,008 4,623 12,018 See Note 9 for additional details Impact of D&Os of the PUC included in regulatory assets 56 (5,811) (4,269) (11,622) See Note 9 for additional details Total reclassifications $ 231 $ 197 $ 462 $ 9 Hawaiian Electric consolidated Retirement benefit plans: Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost $ (5) $ 5,846 $ 4,371 $ 11,691 See Note 9 for additional details Impact of D&Os of the PUC included in regulatory assets 56 (5,811) (4,269) (11,622) See Note 9 for additional details Total reclassifications $ 51 $ 35 $ 102 $ 69 |
Interest rate swaps
Interest rate swaps | 6 Months Ended |
Jun. 30, 2022 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Interest rate swaps | Interest rate swaps The Company uses interest rate swap agreements to fix the variable interest rates on portions of its debt. The purpose of using these derivatives is to reduce the Company’s exposure to the interest rate risk associated with variable-rate borrowings. Under these agreements, the Company pays a fixed interest rate in exchange for a LIBOR- or SOFR-based variable interest rate on a given notional amount. All of the Company’s interest rate swaps are designated and accounted for as cash flow hedges. Changes in the fair value of these derivatives are reported as a component of other comprehensive income and are reclassified into earnings in the period or periods in which the hedged transaction affects earnings. For information regarding the valuation of our interest rate swaps, see Note 13, “Fair value measurements.” Notional amount Fixed interest rate Asset (liability) (in millions) at Effective date Maturity date June 30, 2022 December 31, 2021 $50.0 2.75% 11/21/2022 11/21/2027 $ (0.1) $ — $50.0 2.78% 11/21/2022 11/21/2029 (0.1) — $24.0 4.88% - 5.05% 9/1/2021 - 9/1/2022 9/1/2034 - 9/1/2035 (0.6) (5.3) $13.0 2.79% 11/1/2020 10/1/2031 1.0 0.3 The asset related to the interest rate swaps as of June 30, 2022, is presented within other assets in the condensed consolidated balance sheet. The liability related to the interest rate swaps as of December 31, 2021, is presented within other liabilities. The changes in fair value of the cash flow hedges are recorded in accumulated other comprehensive income (loss) and subsequently reclassified into interest expense as interest is incurred on the related variable-rate debt. The following table provides the pre-tax gain (loss) of the derivative instruments in the Company's condensed consolidated statement of comprehensive income (loss) during the three and six months ended June 30, 2022 and 2021: Three months ended June 30 Six months ended June 30 (in millions) 2022 2021 2022 2021 Gain (loss) on interest rate swaps designated as cash flow hedges recognized in other comprehensive income $ 1.1 $ (0.9) $ 5.1 $ 1.2 As of June 30, 2022, the amount the Company expects to reclassify out of net gains (losses) on derivative instruments from accumulated other comprehensive income to earnings during the next 12 months is not expected to be material. |
Revenues
Revenues | 6 Months Ended |
Jun. 30, 2022 | |
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 June 30, 2022 Six months ended June 30, 2022 (in thousands) Electric utility Bank Other Total Electric utility Bank Other Total Revenues from contracts with customers Electric energy sales - residential $ 259,433 $ — $ — $ 259,433 $ 484,007 $ — $ — $ 484,007 Electric energy sales - commercial 264,701 — — 264,701 484,298 — — 484,298 Electric energy sales - large light and power 293,847 — — 293,847 534,970 — — 534,970 Electric energy sales - other 4,873 — — 4,873 6,299 — — 6,299 Bank fees — 11,797 — 11,797 — 24,793 — 24,793 Other sales — — 1,333 1,333 — — 2,448 2,448 Total revenues from contracts with customers 822,854 11,797 1,333 835,984 1,509,574 24,793 2,448 1,536,815 Revenues from other sources Regulatory revenue $ (11,428) $ — $ — $ (11,428) $ 1,458 $ — $ — $ 1,458 Bank interest and dividend income — 62,822 — 62,822 — 122,811 — 122,811 Other bank noninterest income — 705 — 705 — 2,835 — 2,835 Other 7,447 — 77 7,524 16,633 — 123 16,756 Total revenues from other sources (3,981) 63,527 77 59,623 18,091 125,646 123 143,860 Total revenues $ 818,873 $ 75,324 $ 1,410 $ 895,607 $ 1,527,665 $ 150,439 $ 2,571 $ 1,680,675 Timing of revenue recognition Services/goods transferred at a point in time $ — $ 11,797 $ — $ 11,797 $ — $ 24,793 $ — $ 24,793 Services/goods transferred over time 822,854 — 1,333 824,187 1,509,574 — 2,448 1,512,022 Total revenues from contracts with customers $ 822,854 $ 11,797 $ 1,333 $ 835,984 $ 1,509,574 $ 24,793 $ 2,448 $ 1,536,815 Three months ended June 30, 2021 Six months ended June 30, 2021 (in thousands) Electric utility Bank Other Total Electric utility Bank Other Total Revenues from contracts with customers Electric energy sales - residential $ 196,318 $ — $ — $ 196,318 $ 377,557 $ — $ — $ 377,557 Electric energy sales - commercial 192,103 — — 192,103 360,568 — — 360,568 Electric energy sales - large light and power 201,536 — — 201,536 378,351 — — 378,351 Electric energy sales - other 2,212 — — 2,212 4,691 — — 4,691 Bank fees — 11,569 — 11,569 — 22,947 — 22,947 Other sales — — 1,089 1,089 — — 2,013 2,013 Total revenues from contracts with customers 592,169 11,569 1,089 604,827 1,121,167 22,947 2,013 1,146,127 Revenues from other sources Regulatory revenue 2,854 — — 2,854 31,283 — — 31,283 Bank interest and dividend income — 62,066 — 62,066 — 120,686 — 120,686 Other bank noninterest income — 3,625 — 3,625 — 10,758 — 10,758 Other 6,856 — 29 6,885 14,293 — 56 14,349 Total revenues from other sources 9,710 65,691 29 75,430 45,576 131,444 56 177,076 Total revenues $ 601,879 $ 77,260 $ 1,118 $ 680,257 $ 1,166,743 $ 154,391 $ 2,069 $ 1,323,203 Timing of revenue recognition Services/goods transferred at a point in time $ — $ 11,569 $ — $ 11,569 $ — $ 22,947 $ — $ 22,947 Services/goods transferred over time 592,169 — 1,089 593,258 1,121,167 — 2,013 1,123,180 Total revenues from contracts with customers $ 592,169 $ 11,569 $ 1,089 $ 604,827 $ 1,121,167 $ 22,947 $ 2,013 $ 1,146,127 There are no material contract assets or liabilities associated with revenues from contracts with customers existing at December 31, 2021 or as of June 30, 2022. Accounts receivable and unbilled revenues related to contracts with customers represent an unconditional right to consideration since all performance obligations have been satisfied. These amounts are disclosed as accounts receivable and unbilled revenues, net on HEI’s condensed consolidated balance sheets and customer accounts receivable, net and accrued unbilled revenues, net on Hawaiian Electric’s condensed consolidated balance sheets. As of June 30, 2022, the Company had no material remaining performance obligations due to the nature of the Company’s contracts with its customers. For the Utilities, performance obligations are fulfilled as electricity is delivered to customers. For ASB, fees are recognized when a transaction is completed. |
Retirement benefits
Retirement benefits | 6 Months Ended |
Jun. 30, 2022 | |
Retirement Benefits [Abstract] | |
Retirement benefits | Retirement benefits Defined benefit pension and other postretirement benefit plans information. For the first six months of 2022, the Company contributed $21 million ($20 million by the Utilities) to its pension and other postretirement benefit plans, compared to $23 million ($23 million by the Utilities) in the first six months of 2021. The Company’s current estimate of total contributions to its pension and other postretirement benefit plans in 2022 is $41 million ($41 million by the Utilities), compared to $52 million ($51 million by the Utilities) in 2021. In addition, the Company expects to pay directly $3 million ($1 million by the Utilities) of benefits in 2022, compared to $1 million ($1 million by the Utilities) paid in 2021. The components of net periodic pension costs (NPPC) and net periodic benefit costs (NPBC) for HEI consolidated and Hawaiian Electric consolidated were as follows: Three months ended June 30 Six months ended June 30 Pension benefits Other benefits Pension benefits Other benefits (in thousands) 2022 2021 2022 2021 2022 2021 2022 2021 HEI consolidated Service cost $ 19,823 $ 20,465 $ 657 $ 705 $ 39,647 $ 40,929 $ 1,313 $ 1,410 Interest cost 19,810 18,800 1,638 1,569 39,621 37,601 3,275 3,138 Expected return on plan assets (35,331) (33,068) (3,398) (3,232) (70,664) (66,135) (6,795) (6,465) Amortization of net prior period gain — — (232) (384) — — (464) (767) Amortization of net actuarial (gain)/losses 1 6,297 8,431 (3) 44 12,594 9,987 (6) 298 Net periodic pension/benefit cost (return) 10,599 14,628 (1,338) (1,298) 21,198 22,382 (2,677) (2,386) Impact of PUC D&Os 9,552 5,513 1,217 1,176 19,103 16,680 2,436 2,146 Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) $ 20,151 $ 20,141 $ (121) $ (122) $ 40,301 $ 39,062 $ (241) $ (240) Hawaiian Electric consolidated Service cost $ 19,317 $ 19,993 $ 649 $ 698 $ 38,635 $ 39,987 $ 1,298 $ 1,397 Interest cost 18,461 17,531 1,572 1,504 36,923 35,062 3,145 3,008 Expected return on plan assets (33,545) (31,367) (3,345) (3,182) (67,091) (62,735) (6,692) (6,364) Amortization of net prior period gain — — (231) (382) — — (462) (765) Amortization of net actuarial losses 1 6,125 8,212 — 43 12,250 10,771 — 293 Net periodic pension/benefit cost (return) 10,358 14,369 (1,355) (1,319) 20,717 23,085 (2,711) (2,431) Impact of PUC D&Os 9,552 5,513 1,217 1,176 19,103 16,680 2,436 2,146 Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) $ 19,910 $ 19,882 $ (138) $ (143) $ 39,820 $ 39,765 $ (275) $ (285) 1 Six months ended June 30, 2021 amounts include the one-time cumulative impact of the change in accounting principle for the plans’ fixed income securities from the calculated market-related value method to the fair value method, which was recorded in the first quarter of 2021. HEI consolidated recorded retirement benefits expense of $24 million ($23 million by the Utilities) in the first six months of 2022 and $23 million ($23 million by the Utilities) in the first six months of 2021 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, any actual costs determined in accordance with GAAP that are over/under amounts allowed in rates are charged/credited to a regulatory asset/liability. The regulatory asset/liability for each utility will then be amortized over 5 years beginning with the respective utility’s next rate case. Defined contribution plans information. For the first six months of 2022 and 2021, the Company’s expenses for its defined contribution plans under the Hawaiian Electric Industries Retirement Savings Plan (HEIRSP) and the ASB 401(k) Plan were $4.1 million and $3.2 million, respectively, and cash contributions were $3.5 million and $3.2 million, respectively. For the first six months of 2022 and 2021, the Utilities’ expenses and cash contributions for its defined contribution plan under the HEIRSP were $1.8 million and $1.5 million, respectively. Retirement benefit plan changes. On December 3, 2021, the Utilities’ union members ratified a new collective bargaining agreement, which included changes to retirement benefits for all new employees commencing employment on or after January 1, 2022. The changes ratified in the collective bargaining agreement apply to all employees of HEI and the Utilities first hired on or after January 1, 2022 (New Employees). New Employees are not eligible to participate in the HEI Pension Plan. Instead, New Employees will receive a non-elective employer contribution, equal to 10% of their annual compensation, subject to a vesting schedule, to their account under the HEIRSP, the defined contribution plan for HEI and the Utilities. Only New Employees are impacted by the retirement benefit plan changes. There are no retirement benefit plan changes for employees hired on or before December 31, 2021. |
Share-based compensation
Share-based compensation | 6 Months Ended |
Jun. 30, 2022 | |
Share-Based Payment Arrangement [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 June 30, 2022, approximately 2.8 million shares remained available for future issuance under the terms of the EIP, assuming recycling of shares withheld to satisfy statutory tax liabilities relating to EIP awards, including an estimated 0.6 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 June 30, 2022, there were 209,592 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 June 30 Six months ended June 30 (in millions) 2022 2021 2022 2021 HEI consolidated Share-based compensation expense 1 $ 3.5 $ 2.9 $ 5.6 $ 5.5 Income tax benefit 0.8 0.5 1.1 1.0 Hawaiian Electric consolidated Share-based compensation expense 1 1.0 0.9 1.6 2.0 Income tax benefit 0.3 0.2 0.4 0.4 1 For the three and six months ended June 30, 2022 and 2021, 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 June 30 Six months ended June 30 (dollars in millions) 2022 2021 2022 2021 Shares granted 34,755 29,320 34,755 29,320 Fair value $ 1.4 $ 1.2 $ 1.4 $ 1.2 Income tax benefit 0.4 0.3 0.4 0.3 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 June 30 Six months ended June 30 2022 2021 2022 2021 Shares (1) Shares (1) Shares (1) Shares (1) Outstanding, beginning of period 208,345 $ 39.71 236,191 $ 37.91 233,448 $ 38.10 193,939 $ 40.89 Granted 2,008 42.15 4,894 44.61 98,463 41.31 132,492 34.37 Vested (1,034) 44.31 (292) 38.77 (91,414) 37.65 (79,280) 38.51 Forfeited (366) 38.07 (11,018) 38.74 (31,544) 38.77 (17,376) 40.01 Outstanding, end of period 208,953 $ 39.71 229,775 $ 38.02 208,953 $ 39.71 229,775 $ 38.02 Total weighted-average grant-date fair value of shares granted (in millions) $ 0.1 $ 0.2 $ 4.1 $ 4.6 (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 six months ended June 30, 2022 and 2021, total restricted stock units and related dividends that vested had a fair value of $4.0 million and $3.0 million, respectively, and the related tax benefits were $0.6 million and $0.6 million, respectively. As of June 30, 2022, there was $6.2 million of total unrecognized compensation cost related to the nonvested restricted stock units. The cost is expected to be recognized over a weighted-average period of 2.1 years. Long-term incentive plan payable in stock. The 2020-22, 2021-23 and 2022-24 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), renewable portfolio standards, carbon emissions reduction, Hawaiian Electric’s net income growth, ASB’s efficiency ratio and strategic initiatives and Pacific Current’s EBITDA growth and return on average invested capital. LTIP linked to TSR . Information about HEI’s LTIP grants linked to TSR was as follows: Three months ended June 30 Six months ended June 30 2022 2021 2022 2021 Shares (1) Shares (1) Shares (1) Shares (1) Outstanding, beginning of period 76,340 $ 47.70 100,053 $ 42.89 90,974 $ 42.86 89,222 $ 42.10 Granted 390 54.92 1,533 41.12 26,469 54.92 45,743 41.12 Vested (issued or unissued and cancelled) — — — — (29,042) 41.07 (32,355) 38.20 Forfeited — — (10,427) 42.82 (11,671) 42.60 (11,451) 43.10 Outstanding, end of period 76,730 $ 47.74 91,159 $ 42.87 76,730 $ 47.74 91,159 $ 42.87 Total weighted-average grant-date fair value of shares granted (in millions) $ — $ 0.1 $ 1.5 $ 1.9 (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 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. A dividend assumption is not required for the Monte Carlo simulation because the grant payout includes dividend equivalents and projected returns include the value of reinvested dividends. 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: 2022 2021 Risk-free interest rate 1.71 % 0.19 % Expected life in years 3 3 Expected volatility 31.0 % 29.9 % Range of expected volatility for Peer Group 25.4% to 76.7% 25.6% to 102.9% Grant date fair value (per share) $54.92 $41.12 For the six months ended June 30, 2022 and 2021, total vested LTIP awards linked to TSR and related dividends had a fair value of $0.8 million and $0.8 million, respectively, and the related tax benefits were $0.1 million and $0.2 million, respectively. As of June 30, 2022, there was $1.7 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 1.6 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 June 30 Six months ended June 30 2022 2021 2022 2021 Shares (1) Shares (1) Shares (1) Shares (1) Outstanding, beginning of period 292,151 $ 39.89 335,702 $ 38.04 306,342 $ 38.42 220,715 $ 41.03 Granted 1,560 42.37 6,133 44.49 105,860 41.31 182,977 34.33 Vested — — — — (71,807) 37.68 (43,155) 34.12 Increase above target (cancelled) — — 15,881 42.92 — — 1,277 31.71 Forfeited — — (41,711) 38.27 (46,684) 36.77 (45,809) 38.82 Outstanding, end of period 293,711 $ 39.91 316,005 $ 38.38 293,711 $ 39.91 316,005 $ 38.38 Total weighted-average grant-date fair value of shares granted (at target performance levels) (in millions) $ 0.1 $ 0.3 $ 4.4 $ 6.3 (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 six months ended June 30, 2022 and 2021, total vested LTIP awards linked to other performance conditions and related dividends had a fair value of $3.2 million and $1.7 million, respectively, and the related tax benefits were $0.4 million and $0.4 million, respectively. As of June 30, 2022, there was $5.2 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 1.6 years. |
Income tax
Income tax | 6 Months Ended |
Jun. 30, 2022 | |
Income Tax Disclosure [Abstract] | |
Income tax | Income taxThe Company’s and the Utilities’ effective tax rates (combined federal and state income tax rates) were 20% and 21%, respectively, for the six months ended June 30, 2022. These rates differed from the combined statutory rates, due primarily to the Utilities’ amortization of excess deferred income taxes related to the provision in the 2017 Tax Cuts and Jobs Act that lowered the federal income tax rate from 35% to 21%, the tax benefits derived from the low income housing tax credit investments and the non-taxability of the bank-owned life insurance income. The Company’s and the Utilities’ effective tax rates were each 21% for the six months ended June 30, 2021. In August 2020, the Internal Revenue Service notified the Company that its 2017 and 2018 income tax returns would be examined. The Company was previously audited every year through 2011, at which time the IRS changed their internal policies regarding audit frequency. The audit is still in progress and the Company has responded to all information requests received. The Company has not been notified of any material audit adjustments to date. |
Cash flows
Cash flows | 6 Months Ended |
Jun. 30, 2022 | |
Supplemental Cash Flow Elements [Abstract] | |
Cash flows | Cash flows Six months ended June 30 2022 2021 (in millions) Supplemental disclosures of cash flow information HEI consolidated Interest paid to non-affiliates, net of amounts capitalized $ 47 $ 51 Income taxes paid (including refundable credits) 14 14 Income taxes refunded (including refundable credits) 2 — Hawaiian Electric consolidated Interest paid to non-affiliates 34 37 Income taxes paid (including refundable credits) 27 20 Supplemental disclosures of noncash activities HEI consolidated Property, plant and equipment Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) 25 31 Increase related to an acquisition (investing) 15 — Right-of-use assets obtained in exchange for operating lease obligations (investing) 40 38 Common stock issued (gross) for director and executive/management compensation (financing) 1 9 7 Obligations to fund low income housing investments (investing) — 9 Loans transferred from held for investment to held for sale (investing) — 62 Hawaiian Electric consolidated Electric utility property, plant and equipment Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) 22 27 Increase related to an acquisition (investing) 15 — Right-of-use assets obtained in exchange for operating lease obligations (investing) 37 38 1 The amounts shown represent the market value of common stock issued for director and executive/management compensation and withheld to satisfy statutory tax liabilities. |
Fair value measurements
Fair value measurements | 6 Months Ended |
Jun. 30, 2022 | |
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. Collateral dependent loans . Collateral dependent loans have been adjusted to fair value. When a loan is identified as collateral dependent, the Company measures the impairment using the current fair value of the collateral, less selling costs. Depending on the characteristics of a loan, the fair value of collateral is generally estimated by obtaining external appraisals, but in some cases, the value of the collateral may be estimated as having little or no 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. If it is determined that the value of the collateral dependent loan is less than its recorded investment, the Company recognizes this impairment and adjusts the carrying value of the loan to fair value through the allowance for credit losses. 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 . 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 its own experience and expertise to arrive at a value. ASB uses the third-party value only to assess the reasonableness of its own estimate. ASB includes MSRs within Level 3 of the valuation hierarchy. Time deposits . The fair value of fixed-maturity certificates of deposit was estimated by discounting the future cash flows using the rates currently offered for FHLB advances 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 fixed-rate long-term debt—other than bank 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. The carrying amount of floating rate long-term debt—other than bank approximated fair value because of the short-term interest reset periods. 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. Interest rate swaps . The Company measures its interest rate swaps at fair value. The fair values of the Company's interest rate swaps are based on the estimated amounts that the Company would receive or pay to terminate the contracts at the reporting date and are determined using interest rate pricing models and interest rate related observable inputs. The fair values of the Company's interest rate swaps are classified as a 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. Estimated fair value (in thousands) Carrying or notional amount Quoted prices in Significant Significant Total June 30, 2022 Financial assets HEI consolidated Available-for-sale investment securities $ 2,444,267 $ — $ 2,429,102 $ 15,165 $ 2,444,267 Held-to-maturity investment securities 513,767 — 440,023 — 440,023 Loans, net 5,361,277 — 3,737 5,096,243 5,099,980 Mortgage servicing rights 9,696 — — 17,201 17,201 Derivative assets 22,689 27 1,074 — 1,101 Financial liabilities HEI consolidated Deposit liabilities 407,972 — 397,909 — 397,909 Short-term borrowings—other than bank 124,017 — 124,017 — 124,017 Other bank borrowings 241,610 — 241,606 — 241,606 Long-term debt, net—other than bank 2,374,500 — 2,222,491 — 2,222,491 Derivative liabilities 124,000 — 810 — 810 Hawaiian Electric consolidated Short-term borrowings 54,987 — 54,987 — 54,987 Long-term debt, net 1,736,508 — 1,622,996 — 1,622,996 December 31, 2021 Financial assets HEI consolidated Available-for-sale investment securities $ 2,574,618 $ — $ 2,559,191 $ 15,427 $ 2,574,618 Held-to-maturity investment securities 522,270 — 510,474 — 510,474 Loans, net 5,150,388 — 10,403 5,218,121 5,228,524 Mortgage servicing rights 9,950 — — 14,480 14,480 Derivative assets 57,377 — 909 — 909 Financial liabilities HEI consolidated Deposit liabilities 423,976 — 442,361 — 442,361 Short-term borrowings—other than bank 53,998 — 53,998 — 53,998 Other bank borrowings 88,305 — 88,304 — 88,304 Long-term debt, net—other than bank 2,321,937 — 2,624,130 — 2,624,130 Derivative liabilities 57,000 11 5,271 — 5,282 Hawaiian Electric consolidated Long-term debt, net 1,676,402 — 1,955,710 — 1,955,710 Fair value measurements on a recurring basis. Assets and liabilities measured at fair value on a recurring basis were as follows: June 30, 2022 December 31, 2021 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 $ — $ 2,285,186 $ — $ — $ 2,437,923 $ — U.S. Treasury and federal agency obligations — 102,487 — — 90,090 — Corporate bonds — 41,429 — — 31,178 — Mortgage revenue bonds — — 15,165 — — 15,427 $ — $ 2,429,102 $ 15,165 $ — $ 2,559,191 $ 15,427 Derivative assets Interest rate lock commitments (bank segment) 1 $ — $ 44 $ — $ — $ 638 $ — Forward commitments (bank segment) 1 27 — — — — — Interest rate swap (Other segment) 2 — 1,030 — — 271 — $ 27 $ 1,074 $ — $ — $ 909 $ — Derivative liabilities Interest rate lock commitments (bank segment) 1 $ — $ — $ — $ — $ — $ — Forward commitments (bank segment) 1 — — — 11 — — Interest rate swap (Other segment) 2 — 810 — — 5,271 — $ — $ 810 $ — $ 11 $ 5,271 $ — 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 assets and other liabilities in the balance sheets. The changes in Level 3 assets and liabilities measured at fair value on a recurring basis were as follows: Three months ended June 30 Six months ended June 30 Mortgage revenue bonds 2022 2021 2022 2021 (in thousands) Beginning balance $ 15,296 $ 15,427 $ 15,427 $ 27,185 Principal payments received (131) — (262) (11,758) Purchases — — — — Unrealized gain (loss) included in other comprehensive income — — — — Ending balance $ 15,165 $ 15,427 $ 15,165 $ 15,427 Mortgage revenue bonds are 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 June 30, 2022, the weighted average discount rate was 2.89%, 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. As of June 30, 2022 and December 31, 2021, there were no financial instruments measured at fair value on a nonrecurring basis. For the six months ended June 30, 2022 and 2021, there were no adjustments to fair value for ASB’s loans held for sale. Significant increases (decreases) in any of those inputs in isolation would result in significantly higher (lower) fair value measurements. |
Subsequent event
Subsequent event | 6 Months Ended |
Jun. 30, 2022 | |
Subsequent Events [Abstract] | |
Subsequent event | Subsequent eventOn July 1, 2022, Mahipapa, LLC (Mahipapa), a wholly owned subsidiary of Pacific Current, acquired Green Energy Team, LLC’s 7.5 MW renewable, firm dispatchable closed-loop biomass-to-energy facility on Kauai. In addition to the biomass facility situated on 65 acres of fee simple land, the acquisition also included machinery and equipment and the assumption of land leases totaling approximately 3,500 acres, upon which the eucalyptus feedstock is grown. The plant sells all of the power it produces to Kauai Island Utility Cooperative under an existing power purchase agreement that expires in 2036. In connection with the acquisition, Mahipapa assumed approximately $61 million of long-term debt in various tranches, which have a final maturity in 2036 for the last tranche. Principal and interest total approximately $1.2 million per quarter. The loan is secured by all of assets of Mahipapa and all equity ownership interests in Mahipapa, excluding certain mobile equipment. Covenants include a debt service coverage ratio and a times interest earned ratio, which must be above 1.0 and 1.05, respectively, in two of the best calendar years out of the three most recent calendar years. |
Basis of presentation (Policies
Basis of presentation (Policies) | 6 Months Ended |
Jun. 30, 2022 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
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. |
Recent accounting pronouncements | Recent accounting pronouncements. Credit Losses. In March 2022, Financial Accounting Standards Board issued Accounting Standards Update (ASU) No. 2022-02, “Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures,” which eliminates the accounting guidance for Troubled Debt Restructurings (TDRs) by creditors in Subtopic 310-40, Receivables-Troubled Debt Restructurings by Creditors, while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty. Specifically, rather than applying the recognition and measurement guidance for TDRs, an entity must apply the loan refinancing and restructuring guidance in paragraphs 310-20-35-9 through 35-11 to determine whether a modification results in a new loan or a continuation of an existing loan. The amendments in this update also require that an entity disclose current-period gross write-offs by year of origination for financing receivables and net investments in leases within the scope of Subtopic 326-20, “Financial Instruments-Credit Losses-Measured at Amortized Cost.” Gross write-off information must be included in the vintage disclosures required for public business entities in accordance with paragraph 325-20-50-6, which requires that an entity disclose the amortized cost basis of financing receivables by credit-quality indicator and class of financing receivable by year of origination. The amendments in this update are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. ASB is assessing the requirements of the ASU. |
Troubled debt restructurings | 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. The allowance for credit losses on TDR loans that do not share risk characteristics are individually evaluated based on the present value of expected future cash flows discounted at the loan’s effective original contractual rate or based on the fair value of collateral less cost to sell. The financial impact of the estimated loss 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 credit losses. |
Fair value measurements | 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. Collateral dependent loans . Collateral dependent loans have been adjusted to fair value. When a loan is identified as collateral dependent, the Company measures the impairment using the current fair value of the collateral, less selling costs. Depending on the characteristics of a loan, the fair value of collateral is generally estimated by obtaining external appraisals, but in some cases, the value of the collateral may be estimated as having little or no 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. If it is determined that the value of the collateral dependent loan is less than its recorded investment, the Company recognizes this impairment and adjusts the carrying value of the loan to fair value through the allowance for credit losses. 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 . 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 its own experience and expertise to arrive at a value. ASB uses the third-party value only to assess the reasonableness of its own estimate. ASB includes MSRs within Level 3 of the valuation hierarchy. Time deposits . The fair value of fixed-maturity certificates of deposit was estimated by discounting the future cash flows using the rates currently offered for FHLB advances 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 fixed-rate long-term debt—other than bank 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. The carrying amount of floating rate long-term debt—other than bank approximated fair value because of the short-term interest reset periods. 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. Interest rate swaps . The Company measures its interest rate swaps at fair value. The fair values of the Company's interest rate swaps are based on the estimated amounts that the Company would receive or pay to terminate the contracts at the reporting date and are determined using interest rate pricing models and interest rate related observable inputs. The fair values of the Company's interest rate swaps are classified as a Level 2 measurements. |
Segment financial information (
Segment financial information (Tables) | 6 Months Ended |
Jun. 30, 2022 | |
Segment Reporting [Abstract] | |
Schedule of segment financial information | (in thousands) Electric utility Bank Other Total Three months ended June 30, 2022 Revenues from external customers $ 818,873 $ 75,324 $ 1,410 $ 895,607 Intersegment revenues (eliminations) — — — — Revenues $ 818,873 $ 75,324 $ 1,410 $ 895,607 Income (loss) before income taxes $ 56,613 $ 22,109 $ (12,505) $ 66,217 Income taxes (benefit) 11,979 4,643 (3,419) 13,203 Net income (loss) 44,634 17,466 (9,086) 53,014 Preferred stock dividends of subsidiaries 499 — (26) 473 Net income (loss) for common stock $ 44,135 $ 17,466 $ (9,060) $ 52,541 Six months ended June 30, 2022 Revenues from external customers $ 1,527,661 $ 150,439 $ 2,575 $ 1,680,675 Intersegment revenues (eliminations) 4 — (4) — Revenues $ 1,527,665 $ 150,439 $ 2,571 $ 1,680,675 Income (loss) before income taxes $ 116,059 $ 52,324 $ (14,686) $ 153,697 Income taxes (benefit) 24,517 10,988 (4,462) 31,043 Net income (loss) 91,542 41,336 (10,224) 122,654 Preferred stock dividends of subsidiaries 998 — (52) 946 Net income (loss) for common stock $ 90,544 $ 41,336 $ (10,172) $ 121,708 Total assets (at June 30, 2022) $ 6,686,996 $ 9,214,865 $ 99,882 $ 16,001,743 Three months ended June 30, 2021 Revenues from external customers $ 601,869 $ 77,260 $ 1,128 $ 680,257 Intersegment revenues (eliminations) 10 — (10) — Revenues $ 601,879 $ 77,260 $ 1,118 $ 680,257 Income (loss) before income taxes $ 53,898 $ 39,992 $ (10,946) $ 82,944 Income taxes (benefit) 11,498 9,708 (2,607) 18,599 Net income (loss) 42,400 30,284 (8,339) 64,345 Preferred stock dividends of subsidiaries 499 — (26) 473 Net income (loss) for common stock $ 41,901 $ 30,284 $ (8,313) $ 63,872 Six months ended June 30, 2021 Revenues from external customers $ 1,166,724 $ 154,391 $ 2,088 $ 1,323,203 Intersegment revenues (eliminations) 19 — (19) — Revenues $ 1,166,743 $ 154,391 $ 2,069 $ 1,323,203 Income (loss) before income taxes $ 108,988 $ 77,094 $ (22,942) $ 163,140 Income taxes (benefit) 22,731 17,254 (6,021) 33,964 Net income (loss) 86,257 59,840 (16,921) 129,176 Preferred stock dividends of subsidiaries 998 — (52) 946 Net income (loss) for common stock $ 85,259 $ 59,840 $ (16,869) $ 128,230 Total assets (at December 31, 2021) $ 6,491,625 $ 9,181,603 $ 149,409 $ 15,822,637 |
Electric utility segment (Table
Electric utility segment (Tables) | 6 Months Ended |
Jun. 30, 2022 | |
Electric Utility Subsidiary [Abstract] | |
Schedule of purchases from all IPPs | Purchases from all IPPs were as follows: Three months ended June 30 Six months ended June 30 (in millions) 2022 2021 2022 2021 Kalaeloa $ 83 $ 49 $ 143 $ 86 AES Hawaii 34 36 61 66 HPOWER 19 14 38 31 Hamakua Energy 14 12 30 23 Puna Geothermal Venture 14 7 24 11 Wind IPPs 38 28 56 57 Solar IPPs 13 16 26 28 Other IPPs 1 3 1 4 3 Total IPPs $ 218 $ 163 $ 382 $ 305 |
Schedule of net annual incremental amounts proposed to be collected (refunded) | The net incremental amounts between the 2021 fall and 2022 spring revenue reports are to be collected (refunded) from June 1, 2022 through May 31, 2023 as follows: (in millions) Hawaiian Electric Hawaii Electric Light Maui Electric Total Incremental accrued RBA balance through September 30, 2021 (and associated revenue taxes) $ (5.7) $ 2.1 $ (4.7) $ (8.3) Incremental Performance Incentive Mechanisms (net) 1.9 0.4 0.4 2.7 Incremental MPIR/EPRM Revenue Adjustment 1.3 0.8 0.7 2.8 Other (0.1) — — $ (0.1) Net incremental amount to be collected under the RBA rate tariffs $ (2.6) $ 3.3 $ (3.6) $ (2.9) |
Schedule of condensed consolidating statements of income (loss) | Condensed Consolidating Statement of Income Three months ended June 30, 2022 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Consolidated Revenues $ 576,472 124,502 117,928 — (29) $ 818,873 Expenses Fuel oil 184,297 33,065 52,293 — — 269,655 Purchased power 165,202 38,735 14,148 — — 218,085 Other operation and maintenance 82,707 21,331 20,854 — — 124,892 Depreciation 39,501 10,352 8,886 — — 58,739 Taxes, other than income taxes 54,025 11,378 10,945 — — 76,348 Total expenses 525,732 114,861 107,126 — — 747,719 Operating income 50,740 9,641 10,802 — (29) 71,154 Allowance for equity funds used during construction 1,946 217 307 — — 2,470 Equity in earnings of subsidiaries 12,237 — — — (12,237) — Retirement defined benefits credit (expense)—other than service costs 856 167 (32) — — 991 Interest expense and other charges, net (13,519) (2,642) (2,668) — 29 (18,800) Allowance for borrowed funds used during construction 637 67 94 — — 798 Income before income taxes 52,897 7,450 8,503 — (12,237) 56,613 Income taxes 8,492 1,659 1,828 — — 11,979 Net income 44,405 5,791 6,675 — (12,237) 44,634 Preferred stock dividends of subsidiaries — 133 96 — — 229 Net income attributable to Hawaiian Electric 44,405 5,658 6,579 — (12,237) 44,405 Preferred stock dividends of Hawaiian Electric 270 — — — — 270 Net income for common stock $ 44,135 5,658 6,579 — (12,237) $ 44,135 Condensed Consolidating Statement of Income Three months ended June 30, 2021 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Consolidated Revenues $ 422,697 91,512 87,670 — — $ 601,879 Expenses Fuel oil 91,345 19,586 28,205 — — 139,136 Purchased power 124,948 24,236 13,281 — — 162,465 Other operation and maintenance 77,903 19,474 20,765 — — 118,142 Depreciation 38,907 10,053 8,421 — — 57,381 Taxes, other than income taxes 40,301 8,539 8,231 — — 57,071 Total expenses 373,404 81,888 78,903 — — 534,195 Operating income 49,293 9,624 8,767 — — 67,684 Allowance for equity funds used during construction 1,930 140 307 — — 2,377 Equity in earnings of subsidiaries 10,744 — — — (10,744) — Retirement defined benefits credit (expense)—other than service costs 884 169 (33) — — 1,020 Interest expense and other charges, net (12,829) (2,573) (2,593) — — (17,995) Allowance for borrowed funds used during construction 654 48 110 — — 812 Income before income taxes 50,676 7,408 6,558 — (10,744) 53,898 Income taxes 8,505 1,668 1,325 — — 11,498 Net income 42,171 5,740 5,233 — (10,744) 42,400 Preferred stock dividends of subsidiaries — 133 96 — — 229 Net income attributable to Hawaiian Electric 42,171 5,607 5,137 — (10,744) 42,171 Preferred stock dividends of Hawaiian Electric 270 — — — — 270 Net income for common stock $ 41,901 5,607 5,137 — (10,744) $ 41,901 Condensed Consolidating Statement of Income Six months ended June 30, 2022 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Revenues $ 1,076,714 233,030 217,956 — (35) $ 1,527,665 Expenses Fuel oil 338,722 58,316 93,903 — — 490,941 Purchased power 289,385 69,447 22,786 — — 381,618 Other operation and maintenance 166,363 41,545 42,241 — — 250,149 Depreciation 78,985 20,703 17,522 — — 117,210 Taxes, other than income taxes 101,299 21,410 20,289 — — 142,998 Total expenses 974,754 211,421 196,741 — — 1,382,916 Operating income 101,960 21,609 21,215 — (35) 144,749 Allowance for equity funds used during construction 3,936 410 533 — — 4,879 Equity in earnings of subsidiaries 25,898 — — — (25,898) — Retirement defined benefits credit (expense)—other than service costs 1,711 334 (64) — — 1,981 Interest expense and other charges, net (26,612) (5,251) (5,298) — 35 (37,126) Allowance for borrowed funds used during construction 1,288 127 161 — — 1,576 Income before income taxes 108,181 17,229 16,547 — (25,898) 116,059 Income taxes 17,097 3,927 3,493 — — 24,517 Net income 91,084 13,302 13,054 — (25,898) 91,542 Preferred stock dividends of subsidiaries — 267 191 — — 458 Net income attributable to Hawaiian Electric 91,084 13,035 12,863 — (25,898) 91,084 Preferred stock dividends of Hawaiian Electric 540 — — — — 540 Net income for common stock $ 90,544 13,035 12,863 — (25,898) $ 90,544 Condensed Consolidating Statement of Income Six months ended June 30, 2021 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Revenues $ 823,251 176,661 166,851 — (20) $ 1,166,743 Expenses Fuel oil 180,073 36,071 50,419 — — 266,563 Purchased power 233,552 45,833 25,376 — — 304,761 Other operation and maintenance 155,238 37,386 40,088 — — 232,712 Depreciation 77,821 20,101 16,814 — — 114,736 Taxes, other than income taxes 78,928 16,532 15,713 — — 111,173 Total expenses 725,612 155,923 148,410 — — 1,029,945 Operating income 97,639 20,738 18,441 — (20) 136,798 Allowance for equity funds used during construction 3,678 272 618 — — 4,568 Equity in earnings of subsidiaries 23,254 — — — (23,254) — Retirement defined benefits credit (expense)—other than service costs 1,770 337 (66) — — 2,041 Interest expense and other charges, net (25,661) (5,154) (5,183) — 20 (35,978) Allowance for borrowed funds used during construction 1,245 92 222 — — 1,559 Income before income taxes 101,925 16,285 14,032 — (23,254) 108,988 Income taxes 16,126 3,719 2,886 — — 22,731 Net income 85,799 12,566 11,146 — (23,254) 86,257 Preferred stock dividends of subsidiaries — 267 191 — — 458 Net income attributable to Hawaiian Electric 85,799 12,299 10,955 — (23,254) 85,799 Preferred stock dividends of Hawaiian Electric 540 — — — — 540 Net income for common stock $ 85,259 12,299 10,955 — (23,254) $ 85,259 Statements of Income and Comprehensive Income Data Three months ended June 30 Six months ended June 30 (in thousands) 2022 2021 2022 2021 Interest and dividend income Interest and fees on loans $ 48,129 $ 51,026 $ 94,134 $ 100,973 Interest and dividends on investment securities 14,693 11,040 28,677 19,713 Total interest and dividend income 62,822 62,066 122,811 120,686 Interest expense Interest on deposit liabilities 921 1,281 1,868 2,743 Interest on other borrowings 139 23 144 50 Total interest expense 1,060 1,304 2,012 2,793 Net interest income 61,762 60,762 120,799 117,893 Provision for credit losses 2,757 (12,207) (506) (20,642) Net interest income after provision for credit losses 59,005 72,969 121,305 138,535 Noninterest income Fees from other financial services 4,716 5,464 10,303 10,537 Fee income on deposit liabilities 4,552 3,904 9,243 7,767 Fee income on other financial products 2,529 2,201 5,247 4,643 Bank-owned life insurance (142) 1,624 539 4,185 Mortgage banking income 372 1,925 1,449 6,225 Gain on sale of real estate — — 1,002 — Gain on sale of investment securities, net — — — 528 Other income, net 475 76 847 348 Total noninterest income 12,502 15,194 28,630 34,233 Noninterest expense Compensation and employee benefits 27,666 27,670 54,881 55,707 Occupancy 5,467 5,100 11,419 10,069 Data processing 4,484 4,533 8,635 8,884 Services 2,522 2,475 4,961 5,337 Equipment 2,402 2,394 4,731 4,616 Office supplies, printing and postage 1,073 978 2,133 2,022 Marketing 934 665 1,952 1,313 FDIC insurance 891 788 1,699 1,604 Other expense 3,959 3,568 7,200 6,122 Total noninterest expense 49,398 48,171 97,611 95,674 Income before income taxes 22,109 39,992 52,324 77,094 Income taxes 4,643 9,708 10,988 17,254 Net income 17,466 30,284 41,336 59,840 Other comprehensive income (loss), net of taxes (88,835) 16,999 (211,276) (28,755) Comprehensive income (loss) $ (71,369) $ 47,283 $ (169,940) $ 31,085 Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*: Three months ended June 30 Six months ended June 30 (in thousands) 2022 2021 2022 2021 Interest and dividend income $ 62,822 $ 62,066 $ 122,811 $ 120,686 Noninterest income 12,502 15,194 28,630 34,233 Less: Gain on sale of real estate — — 1,002 — Less: Gain on sale of investment securities, net — — — 528 *Revenues-Bank 75,324 77,260 150,439 154,391 Total interest expense 1,060 1,304 2,012 2,793 Provision for credit losses 2,757 (12,207) (506) (20,642) Noninterest expense 49,398 48,171 97,611 95,674 Less: Gain on sale of real estate — — 1,002 — Less: Retirement defined benefits credit—other than service costs (186) (186) (371) (1,464) *Expenses-Bank 53,401 37,454 98,486 79,289 *Operating income-Bank 21,923 39,806 51,953 75,102 Add back: Retirement defined benefits credit—other than service costs (186) (186) (371) (1,464) Add back: Gain on sale of investment securities, net — — — 528 Income before income taxes $ 22,109 $ 39,992 $ 52,324 $ 77,094 |
Schedule of condensed consolidating statement of comprehensive income | Condensed Consolidating Statement of Comprehensive Income Three months ended June 30, 2022 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other Consolidating Hawaiian Electric Net income for common stock $ 44,135 5,658 6,579 — (12,237) $ 44,135 Other comprehensive income, 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 taxes (5) (72) 603 — (531) (5) Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes 56 74 (602) — 528 56 Other comprehensive income, net of taxes 51 2 1 — (3) 51 Comprehensive income attributable to common shareholder $ 44,186 5,660 6,580 — (12,240) $ 44,186 Condensed Consolidating Statement of Comprehensive Income Three months ended June 30, 2021 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other Consolidating Hawaiian Electric Net income for common stock $ 41,901 5,607 5,137 — (10,744) $ 41,901 Other comprehensive income, 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 taxes 5,846 834 761 — (1,595) 5,846 Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes (5,811) (834) (761) — 1,595 (5,811) Other comprehensive income, net of taxes 35 — — — — 35 Comprehensive income attributable to common shareholder $ 41,936 5,607 5,137 — (10,744) $ 41,936 Condensed Consolidating Statement of Comprehensive Income Six months ended June 30, 2022 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Consolidated Net income for common stock $ 90,544 13,035 12,863 — (25,898) $ 90,544 Other comprehensive income, 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 taxes 4,371 598 1,206 — (1,804) 4,371 Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes (4,269) (596) (1,205) — 1,801 (4,269) Other comprehensive income, net of taxes 102 2 1 — (3) 102 Comprehensive income attributable to common shareholder $ 90,646 13,037 12,864 — (25,901) $ 90,646 Condensed Consolidating Statement of Comprehensive Income Six months ended June 30, 2021 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Consolidated Net income for common stock $ 85,259 12,299 10,955 — (23,254) $ 85,259 Other comprehensive income, 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 taxes 11,691 1,669 1,522 — (3,191) 11,691 Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes (11,622) (1,668) (1,522) — 3,190 (11,622) Other comprehensive income, net of taxes 69 1 — — (1) 69 Comprehensive income attributable to common shareholder $ 85,328 12,300 10,955 — (23,255) $ 85,328 |
Schedule of condensed consolidating balance sheet | Condensed Consolidating Balance Sheet June 30, 2022 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other Consoli- Hawaiian Electric Assets Property, plant and equipment Utility property, plant and equipment Land $ 42,860 5,606 3,594 — — $ 52,060 Plant and equipment 5,178,903 1,399,002 1,262,710 — — 7,840,615 Less accumulated depreciation (1,816,724) (633,559) (576,012) — — (3,026,295) Construction in progress 173,970 20,725 31,984 — — 226,679 Utility property, plant and equipment, net 3,579,009 791,774 722,276 — — 5,093,059 Nonutility property, plant and equipment, less accumulated depreciation 5,300 115 1,532 — — 6,947 Total property, plant and equipment, net 3,584,309 791,889 723,808 — — 5,100,006 Investment in wholly owned subsidiaries, at equity 686,338 — — — (686,338) — Current assets Cash and cash equivalents 6,578 5,754 3,094 77 — 15,503 Restricted cash 1,129 — — — — 1,129 Advances to affiliates 3,000 — 10,000 — (13,000) — Customer accounts receivable, net 176,838 37,631 32,801 — — 247,270 Accrued unbilled revenues, net 128,083 26,245 24,548 — — 178,876 Other accounts receivable, net 20,525 3,063 3,320 — (16,520) 10,388 Fuel oil stock, at average cost 178,911 17,254 27,622 — — 223,787 Materials and supplies, at average cost 43,836 10,001 20,744 — — 74,581 Prepayments and other 27,424 4,911 3,593 — 612 36,540 Regulatory assets 64,999 4,452 4,127 — — 73,578 Total current assets 651,323 109,311 129,849 77 (28,908) 861,652 Other long-term assets Operating lease right-of-use assets 49,326 36,743 13,621 — — 99,690 Regulatory assets 309,077 76,660 71,585 — — 457,322 Other 129,402 19,163 20,280 — (519) 168,326 Total other long-term assets 487,805 132,566 105,486 — (519) 725,338 Total assets $ 5,409,775 1,033,766 959,143 77 (715,765) $ 6,686,996 Capitalization and liabilities Capitalization Common stock equity $ 2,289,595 337,737 348,524 77 (686,338) $ 2,289,595 Cumulative preferred stock—not subject to mandatory redemption 22,293 7,000 5,000 — — 34,293 Long-term debt, net 1,176,691 244,393 263,436 — — 1,684,520 Total capitalization 3,488,579 589,130 616,960 77 (686,338) 4,008,408 Current liabilities Current portion of operating lease liabilities 18,985 6,441 2,550 — — 27,976 Current portion of long-term debt 39,991 11,997 — — — 51,988 Short-term borrowings from non-affiliates 54,987 — — — — 54,987 Short-term borrowings from affiliate 10,000 3,000 — — (13,000) — Accounts payable 156,222 22,524 20,410 — — 199,156 Interest and preferred dividends payable 12,779 2,677 2,350 — (10) 17,796 Taxes accrued, including revenue taxes 145,594 34,157 31,636 — 612 211,999 Regulatory liabilities 14,614 3,532 4,487 — — 22,633 Other 61,438 17,749 18,105 — (16,668) 80,624 Total current liabilities 514,610 102,077 79,538 — (29,066) 667,159 Deferred credits and other liabilities Operating lease liabilities 44,498 30,428 11,185 — — 86,111 Deferred income taxes 285,438 51,403 63,269 — — 400,110 Regulatory liabilities 709,954 182,303 93,185 — — 985,442 Unamortized tax credits 73,441 13,643 13,028 — — 100,112 Defined benefit pension and other postretirement benefit plans liability 216,789 47,783 51,264 — (361) 315,475 Other 76,466 16,999 30,714 — — 124,179 Total deferred credits and other liabilities 1,406,586 342,559 262,645 — (361) 2,011,429 Total capitalization and liabilities $ 5,409,775 1,033,766 959,143 77 (715,765) $ 6,686,996 Condensed Consolidating Balance Sheet December 31, 2021 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other Consoli- Hawaiian Electric Assets Property, plant and equipment Utility property, plant and equipment Land $ 42,737 5,606 3,594 — — $ 51,937 Plant and equipment 5,097,033 1,390,361 1,248,589 — — 7,735,983 Less accumulated depreciation (1,757,096) (619,991) (563,430) — — (2,940,517) Construction in progress 159,854 17,129 27,586 — — 204,569 Utility property, plant and equipment, net 3,542,528 793,105 716,339 — — 5,051,972 Nonutility property, plant and equipment, less accumulated depreciation 5,302 115 1,532 — — 6,949 Total property, plant and equipment, net 3,547,830 793,220 717,871 — — 5,058,921 Investment in wholly owned subsidiaries, at equity 676,237 — — — (676,237) — Current assets Cash and cash equivalents 23,344 5,326 23,422 77 — 52,169 Restricted cash 3,089 — — — — 3,089 Advances to affiliates 1,000 — — — (1,000) — Customer accounts receivable, net 135,949 28,469 22,441 — — 186,859 Accrued unbilled revenues, net 92,469 19,529 17,157 — — 129,155 Other accounts receivable, net 18,624 3,347 3,031 — (17,735) 7,267 Fuel oil stock, at average cost 71,184 12,814 20,080 — — 104,078 Materials and supplies, at average cost 42,006 9,727 20,144 — — 71,877 Prepayments and other 32,140 6,052 7,114 — 725 46,031 Regulatory assets 58,695 3,051 4,918 — — 66,664 Total current assets 478,500 88,315 118,307 77 (18,010) 667,189 Other long-term assets Operating lease right-of-use assets 78,710 22,442 318 — — 101,470 Regulatory assets 337,903 81,645 79,331 — — 498,879 Other 130,546 17,124 18,510 — (1,014) 165,166 Total other long-term assets 547,159 121,211 98,159 — (1,014) 765,515 Total assets $ 5,249,726 1,002,746 934,337 77 (695,261) $ 6,491,625 Capitalization and liabilities Capitalization Common stock equity $ 2,261,899 332,900 343,260 77 (676,237) $ 2,261,899 Cumulative preferred stock—not subject to mandatory redemption 22,293 7,000 5,000 — — 34,293 Long-term debt, net 1,136,620 234,390 253,417 — — 1,624,427 Total capitalization 3,420,812 574,290 601,677 77 (676,237) 3,920,619 Current liabilities Current portion of operating lease liabilities 45,955 3,378 35 — — 49,368 Current portion of long-term debt 39,981 11,994 — — — 51,975 Short-term borrowings-affiliate — 1,000 — — (1,000) — Accounts payable 111,024 26,139 22,844 — — 160,007 Interest and preferred dividends payable 12,442 2,617 2,269 — (3) 17,325 Taxes accrued, including revenue taxes 143,723 33,153 30,679 — 725 208,280 Regulatory liabilities 22,240 3,247 4,273 — — 29,760 Other 56,752 14,158 18,540 — (17,881) 71,569 Total current liabilities 432,117 95,686 78,640 — (18,159) 588,284 Deferred credits and other liabilities Operating lease liabilities 46,426 19,063 291 — — 65,780 Deferred income taxes 291,027 53,298 64,309 — — 408,634 Regulatory liabilities 695,152 179,267 92,589 — — 967,008 Unamortized tax credits 76,201 14,212 13,532 — — 103,945 Defined benefit pension and other postretirement benefit plans liability 220,480 48,900 53,257 — (857) 321,780 Other 67,511 18,030 30,042 — (8) 115,575 Total deferred credits and other liabilities 1,396,797 332,770 254,020 — (865) 1,982,722 Total capitalization and liabilities $ 5,249,726 1,002,746 934,337 77 (695,261) $ 6,491,625 Balance Sheets Data (in thousands) June 30, 2022 December 31, 2021 Assets Cash and due from banks $ 128,971 $ 100,051 Interest-bearing deposits 12,054 151,189 Cash and cash equivalents 141,025 251,240 Investment securities Available-for-sale, at fair value 2,444,267 2,574,618 Held-to-maturity, at amortized cost (fair value of $440,023 and $510,474, respectively) 513,767 522,270 Stock in Federal Home Loan Bank, at cost 13,200 10,000 Loans held for investment 5,426,995 5,211,114 Allowance for credit losses (69,456) (71,130) Net loans 5,357,539 5,139,984 Loans held for sale, at lower of cost or fair value 3,738 10,404 Other 659,139 590,897 Goodwill 82,190 82,190 Total assets $ 9,214,865 $ 9,181,603 Liabilities and shareholder’s equity Deposit liabilities—noninterest-bearing $ 2,993,900 $ 2,976,632 Deposit liabilities—interest-bearing 5,259,636 5,195,580 Other borrowings 241,610 88,305 Other 187,770 193,268 Total liabilities 8,682,916 8,453,785 Common stock 1 1 Additional paid-in capital 354,966 353,895 Retained earnings 426,040 411,704 Accumulated other comprehensive loss, net of tax benefits Net unrealized losses on securities $ (241,301) $ (32,037) Retirement benefit plans (7,757) (249,058) (5,745) (37,782) Total shareholder’s equity 531,949 727,818 Total liabilities and shareholder’s equity $ 9,214,865 $ 9,181,603 Other assets Bank-owned life insurance $ 181,166 $ 177,566 Premises and equipment, net 199,429 202,299 Accrued interest receivable 21,335 20,854 Mortgage-servicing rights 9,696 9,950 Low-income housing investments 104,592 110,989 Real estate acquired in settlement of loans, net 271 — Real estate held for sale 3,030 — Deferred tax asset 84,814 7,699 Other 54,806 61,540 $ 659,139 $ 590,897 Other liabilities Accrued expenses $ 83,915 $ 87,905 Federal and state income taxes payable — — Cashier’s checks 33,747 33,675 Advance payments by borrowers 9,980 9,994 Other 60,128 61,694 $ 187,770 $ 193,268 |
Schedule of condensed consolidating statement of changes in common stock equity | Condensed Consolidating Statement of Changes in Common Stock Equity Six months ended June 30, 2022 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other Consolidating Hawaiian Electric Balance, December 31, 2021 $ 2,261,899 332,900 343,260 77 (676,237) $ 2,261,899 Net income for common stock 90,544 13,035 12,863 — (25,898) 90,544 Other comprehensive income, net of taxes 102 2 1 — (3) 102 Common stock dividends (62,950) (8,200) (7,600) — 15,800 (62,950) Balance, June 30, 2022 $ 2,289,595 337,737 348,524 77 (686,338) $ 2,289,595 Condensed Consolidating Statement of Changes in Common Stock Equity Six months ended June 30, 2021 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other Consolidating Hawaiian Electric Balance, December 31, 2020 $ 2,141,918 317,451 309,363 77 (626,891) $ 2,141,918 Net income for common stock 85,259 12,299 10,955 — (23,254) 85,259 Other comprehensive income, net of taxes 69 1 — — (1) 69 Common stock dividends (55,850) (7,300) (7,550) — 14,850 (55,850) Balance, June 30, 2021 $ 2,171,396 322,451 312,768 77 (635,296) $ 2,171,396 |
Schedule of condensed consolidating statement of cash flows | Condensed Consolidating Statement of Cash Flows Six months ended June 30, 2022 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other Consolidating Hawaiian Electric Net cash provided by operating activities $ 25,367 19,742 14,841 — (15,800) $ 44,150 Cash flows from investing activities Capital expenditures (87,892) (23,638) (28,715) — — (140,245) Advances to affiliates (2,000) — (10,000) — 12,000 — Other 4,471 834 1,380 — — 6,685 Net cash used in investing activities (85,421) (22,804) (37,335) — 12,000 (133,560) Cash flows from financing activities Common stock dividends (62,950) (8,200) (7,600) — 15,800 (62,950) Preferred stock dividends of Hawaiian Electric and subsidiaries (540) (267) (191) — — (998) Proceeds from issuance of long-term debt 40,000 10,000 10,000 — — 60,000 Net increase in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less 64,987 2,000 — — (12,000) 54,987 Other (169) (43) (43) — — (255) Net cash provided by financing activities 41,328 3,490 2,166 — 3,800 50,784 Net increase (decrease) in cash, cash equivalents and restricted cash (18,726) 428 (20,328) — — (38,626) Cash, cash equivalents and restricted cash, beginning of period 26,433 5,326 23,422 77 — 55,258 Cash, cash equivalents and restricted cash, end of period 7,707 5,754 3,094 77 — 16,632 Less: Restricted cash (1,129) — — — — (1,129) Cash and cash equivalents, end of period $ 6,578 5,754 3,094 77 — $ 15,503 Condensed Consolidating Statement of Cash Flows Six months ended June 30, 2021 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other Consolidating Hawaiian Electric Net cash provided by operating activities $ 43,623 15,315 13,365 — (14,850) $ 57,453 Cash flows from investing activities Capital expenditures (92,352) (22,135) (23,538) — — (138,025) Advances from affiliates 22,900 — — — (22,900) — Other 3,087 911 672 — — 4,670 Net cash used in investing activities (66,365) (21,224) (22,866) — (22,900) (133,355) Cash flows from financing activities Common stock dividends (55,850) (7,300) (7,550) — 14,850 (55,850) Preferred stock dividends of Hawaiian Electric and subsidiaries (540) (267) (191) — — (998) Repayment of short-term debt (50,000) — — — — (50,000) Proceeds from issuance of long-term debt 60,000 30,000 25,000 — — 115,000 Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less 37,999 (15,700) (7,200) — 22,900 37,999 Other (703) (116) (122) — — (941) Net cash provided by (used in) financing activities (9,094) 6,617 9,937 — 37,750 45,210 Net increase (decrease) in cash, cash equivalents and restricted cash (31,836) 708 436 — — (30,692) Cash, cash equivalents and restricted cash, beginning of period 58,171 3,046 2,032 77 — 63,326 Cash, cash equivalents and restricted cash, end of period 26,335 3,754 2,468 77 — 32,634 Less: Restricted cash (8,968) — — — — (8,968) Cash and cash equivalents, end of period $ 17,367 3,754 2,468 77 — $ 23,666 |
Bank segment (Tables)
Bank segment (Tables) | 6 Months Ended |
Jun. 30, 2022 | |
Bank Subsidiary [Abstract] | |
Schedule of statements of income data | Condensed Consolidating Statement of Income Three months ended June 30, 2022 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Consolidated Revenues $ 576,472 124,502 117,928 — (29) $ 818,873 Expenses Fuel oil 184,297 33,065 52,293 — — 269,655 Purchased power 165,202 38,735 14,148 — — 218,085 Other operation and maintenance 82,707 21,331 20,854 — — 124,892 Depreciation 39,501 10,352 8,886 — — 58,739 Taxes, other than income taxes 54,025 11,378 10,945 — — 76,348 Total expenses 525,732 114,861 107,126 — — 747,719 Operating income 50,740 9,641 10,802 — (29) 71,154 Allowance for equity funds used during construction 1,946 217 307 — — 2,470 Equity in earnings of subsidiaries 12,237 — — — (12,237) — Retirement defined benefits credit (expense)—other than service costs 856 167 (32) — — 991 Interest expense and other charges, net (13,519) (2,642) (2,668) — 29 (18,800) Allowance for borrowed funds used during construction 637 67 94 — — 798 Income before income taxes 52,897 7,450 8,503 — (12,237) 56,613 Income taxes 8,492 1,659 1,828 — — 11,979 Net income 44,405 5,791 6,675 — (12,237) 44,634 Preferred stock dividends of subsidiaries — 133 96 — — 229 Net income attributable to Hawaiian Electric 44,405 5,658 6,579 — (12,237) 44,405 Preferred stock dividends of Hawaiian Electric 270 — — — — 270 Net income for common stock $ 44,135 5,658 6,579 — (12,237) $ 44,135 Condensed Consolidating Statement of Income Three months ended June 30, 2021 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Consolidated Revenues $ 422,697 91,512 87,670 — — $ 601,879 Expenses Fuel oil 91,345 19,586 28,205 — — 139,136 Purchased power 124,948 24,236 13,281 — — 162,465 Other operation and maintenance 77,903 19,474 20,765 — — 118,142 Depreciation 38,907 10,053 8,421 — — 57,381 Taxes, other than income taxes 40,301 8,539 8,231 — — 57,071 Total expenses 373,404 81,888 78,903 — — 534,195 Operating income 49,293 9,624 8,767 — — 67,684 Allowance for equity funds used during construction 1,930 140 307 — — 2,377 Equity in earnings of subsidiaries 10,744 — — — (10,744) — Retirement defined benefits credit (expense)—other than service costs 884 169 (33) — — 1,020 Interest expense and other charges, net (12,829) (2,573) (2,593) — — (17,995) Allowance for borrowed funds used during construction 654 48 110 — — 812 Income before income taxes 50,676 7,408 6,558 — (10,744) 53,898 Income taxes 8,505 1,668 1,325 — — 11,498 Net income 42,171 5,740 5,233 — (10,744) 42,400 Preferred stock dividends of subsidiaries — 133 96 — — 229 Net income attributable to Hawaiian Electric 42,171 5,607 5,137 — (10,744) 42,171 Preferred stock dividends of Hawaiian Electric 270 — — — — 270 Net income for common stock $ 41,901 5,607 5,137 — (10,744) $ 41,901 Condensed Consolidating Statement of Income Six months ended June 30, 2022 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Revenues $ 1,076,714 233,030 217,956 — (35) $ 1,527,665 Expenses Fuel oil 338,722 58,316 93,903 — — 490,941 Purchased power 289,385 69,447 22,786 — — 381,618 Other operation and maintenance 166,363 41,545 42,241 — — 250,149 Depreciation 78,985 20,703 17,522 — — 117,210 Taxes, other than income taxes 101,299 21,410 20,289 — — 142,998 Total expenses 974,754 211,421 196,741 — — 1,382,916 Operating income 101,960 21,609 21,215 — (35) 144,749 Allowance for equity funds used during construction 3,936 410 533 — — 4,879 Equity in earnings of subsidiaries 25,898 — — — (25,898) — Retirement defined benefits credit (expense)—other than service costs 1,711 334 (64) — — 1,981 Interest expense and other charges, net (26,612) (5,251) (5,298) — 35 (37,126) Allowance for borrowed funds used during construction 1,288 127 161 — — 1,576 Income before income taxes 108,181 17,229 16,547 — (25,898) 116,059 Income taxes 17,097 3,927 3,493 — — 24,517 Net income 91,084 13,302 13,054 — (25,898) 91,542 Preferred stock dividends of subsidiaries — 267 191 — — 458 Net income attributable to Hawaiian Electric 91,084 13,035 12,863 — (25,898) 91,084 Preferred stock dividends of Hawaiian Electric 540 — — — — 540 Net income for common stock $ 90,544 13,035 12,863 — (25,898) $ 90,544 Condensed Consolidating Statement of Income Six months ended June 30, 2021 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Revenues $ 823,251 176,661 166,851 — (20) $ 1,166,743 Expenses Fuel oil 180,073 36,071 50,419 — — 266,563 Purchased power 233,552 45,833 25,376 — — 304,761 Other operation and maintenance 155,238 37,386 40,088 — — 232,712 Depreciation 77,821 20,101 16,814 — — 114,736 Taxes, other than income taxes 78,928 16,532 15,713 — — 111,173 Total expenses 725,612 155,923 148,410 — — 1,029,945 Operating income 97,639 20,738 18,441 — (20) 136,798 Allowance for equity funds used during construction 3,678 272 618 — — 4,568 Equity in earnings of subsidiaries 23,254 — — — (23,254) — Retirement defined benefits credit (expense)—other than service costs 1,770 337 (66) — — 2,041 Interest expense and other charges, net (25,661) (5,154) (5,183) — 20 (35,978) Allowance for borrowed funds used during construction 1,245 92 222 — — 1,559 Income before income taxes 101,925 16,285 14,032 — (23,254) 108,988 Income taxes 16,126 3,719 2,886 — — 22,731 Net income 85,799 12,566 11,146 — (23,254) 86,257 Preferred stock dividends of subsidiaries — 267 191 — — 458 Net income attributable to Hawaiian Electric 85,799 12,299 10,955 — (23,254) 85,799 Preferred stock dividends of Hawaiian Electric 540 — — — — 540 Net income for common stock $ 85,259 12,299 10,955 — (23,254) $ 85,259 Statements of Income and Comprehensive Income Data Three months ended June 30 Six months ended June 30 (in thousands) 2022 2021 2022 2021 Interest and dividend income Interest and fees on loans $ 48,129 $ 51,026 $ 94,134 $ 100,973 Interest and dividends on investment securities 14,693 11,040 28,677 19,713 Total interest and dividend income 62,822 62,066 122,811 120,686 Interest expense Interest on deposit liabilities 921 1,281 1,868 2,743 Interest on other borrowings 139 23 144 50 Total interest expense 1,060 1,304 2,012 2,793 Net interest income 61,762 60,762 120,799 117,893 Provision for credit losses 2,757 (12,207) (506) (20,642) Net interest income after provision for credit losses 59,005 72,969 121,305 138,535 Noninterest income Fees from other financial services 4,716 5,464 10,303 10,537 Fee income on deposit liabilities 4,552 3,904 9,243 7,767 Fee income on other financial products 2,529 2,201 5,247 4,643 Bank-owned life insurance (142) 1,624 539 4,185 Mortgage banking income 372 1,925 1,449 6,225 Gain on sale of real estate — — 1,002 — Gain on sale of investment securities, net — — — 528 Other income, net 475 76 847 348 Total noninterest income 12,502 15,194 28,630 34,233 Noninterest expense Compensation and employee benefits 27,666 27,670 54,881 55,707 Occupancy 5,467 5,100 11,419 10,069 Data processing 4,484 4,533 8,635 8,884 Services 2,522 2,475 4,961 5,337 Equipment 2,402 2,394 4,731 4,616 Office supplies, printing and postage 1,073 978 2,133 2,022 Marketing 934 665 1,952 1,313 FDIC insurance 891 788 1,699 1,604 Other expense 3,959 3,568 7,200 6,122 Total noninterest expense 49,398 48,171 97,611 95,674 Income before income taxes 22,109 39,992 52,324 77,094 Income taxes 4,643 9,708 10,988 17,254 Net income 17,466 30,284 41,336 59,840 Other comprehensive income (loss), net of taxes (88,835) 16,999 (211,276) (28,755) Comprehensive income (loss) $ (71,369) $ 47,283 $ (169,940) $ 31,085 Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*: Three months ended June 30 Six months ended June 30 (in thousands) 2022 2021 2022 2021 Interest and dividend income $ 62,822 $ 62,066 $ 122,811 $ 120,686 Noninterest income 12,502 15,194 28,630 34,233 Less: Gain on sale of real estate — — 1,002 — Less: Gain on sale of investment securities, net — — — 528 *Revenues-Bank 75,324 77,260 150,439 154,391 Total interest expense 1,060 1,304 2,012 2,793 Provision for credit losses 2,757 (12,207) (506) (20,642) Noninterest expense 49,398 48,171 97,611 95,674 Less: Gain on sale of real estate — — 1,002 — Less: Retirement defined benefits credit—other than service costs (186) (186) (371) (1,464) *Expenses-Bank 53,401 37,454 98,486 79,289 *Operating income-Bank 21,923 39,806 51,953 75,102 Add back: Retirement defined benefits credit—other than service costs (186) (186) (371) (1,464) Add back: Gain on sale of investment securities, net — — — 528 Income before income taxes $ 22,109 $ 39,992 $ 52,324 $ 77,094 |
Schedule of statements of comprehensive income data | Statements of Income and Comprehensive Income Data Three months ended June 30 Six months ended June 30 (in thousands) 2022 2021 2022 2021 Interest and dividend income Interest and fees on loans $ 48,129 $ 51,026 $ 94,134 $ 100,973 Interest and dividends on investment securities 14,693 11,040 28,677 19,713 Total interest and dividend income 62,822 62,066 122,811 120,686 Interest expense Interest on deposit liabilities 921 1,281 1,868 2,743 Interest on other borrowings 139 23 144 50 Total interest expense 1,060 1,304 2,012 2,793 Net interest income 61,762 60,762 120,799 117,893 Provision for credit losses 2,757 (12,207) (506) (20,642) Net interest income after provision for credit losses 59,005 72,969 121,305 138,535 Noninterest income Fees from other financial services 4,716 5,464 10,303 10,537 Fee income on deposit liabilities 4,552 3,904 9,243 7,767 Fee income on other financial products 2,529 2,201 5,247 4,643 Bank-owned life insurance (142) 1,624 539 4,185 Mortgage banking income 372 1,925 1,449 6,225 Gain on sale of real estate — — 1,002 — Gain on sale of investment securities, net — — — 528 Other income, net 475 76 847 348 Total noninterest income 12,502 15,194 28,630 34,233 Noninterest expense Compensation and employee benefits 27,666 27,670 54,881 55,707 Occupancy 5,467 5,100 11,419 10,069 Data processing 4,484 4,533 8,635 8,884 Services 2,522 2,475 4,961 5,337 Equipment 2,402 2,394 4,731 4,616 Office supplies, printing and postage 1,073 978 2,133 2,022 Marketing 934 665 1,952 1,313 FDIC insurance 891 788 1,699 1,604 Other expense 3,959 3,568 7,200 6,122 Total noninterest expense 49,398 48,171 97,611 95,674 Income before income taxes 22,109 39,992 52,324 77,094 Income taxes 4,643 9,708 10,988 17,254 Net income 17,466 30,284 41,336 59,840 Other comprehensive income (loss), net of taxes (88,835) 16,999 (211,276) (28,755) Comprehensive income (loss) $ (71,369) $ 47,283 $ (169,940) $ 31,085 Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*: Three months ended June 30 Six months ended June 30 (in thousands) 2022 2021 2022 2021 Interest and dividend income $ 62,822 $ 62,066 $ 122,811 $ 120,686 Noninterest income 12,502 15,194 28,630 34,233 Less: Gain on sale of real estate — — 1,002 — Less: Gain on sale of investment securities, net — — — 528 *Revenues-Bank 75,324 77,260 150,439 154,391 Total interest expense 1,060 1,304 2,012 2,793 Provision for credit losses 2,757 (12,207) (506) (20,642) Noninterest expense 49,398 48,171 97,611 95,674 Less: Gain on sale of real estate — — 1,002 — Less: Retirement defined benefits credit—other than service costs (186) (186) (371) (1,464) *Expenses-Bank 53,401 37,454 98,486 79,289 *Operating income-Bank 21,923 39,806 51,953 75,102 Add back: Retirement defined benefits credit—other than service costs (186) (186) (371) (1,464) Add back: Gain on sale of investment securities, net — — — 528 Income before income taxes $ 22,109 $ 39,992 $ 52,324 $ 77,094 |
Schedule of balance sheets data | Condensed Consolidating Balance Sheet June 30, 2022 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other Consoli- Hawaiian Electric Assets Property, plant and equipment Utility property, plant and equipment Land $ 42,860 5,606 3,594 — — $ 52,060 Plant and equipment 5,178,903 1,399,002 1,262,710 — — 7,840,615 Less accumulated depreciation (1,816,724) (633,559) (576,012) — — (3,026,295) Construction in progress 173,970 20,725 31,984 — — 226,679 Utility property, plant and equipment, net 3,579,009 791,774 722,276 — — 5,093,059 Nonutility property, plant and equipment, less accumulated depreciation 5,300 115 1,532 — — 6,947 Total property, plant and equipment, net 3,584,309 791,889 723,808 — — 5,100,006 Investment in wholly owned subsidiaries, at equity 686,338 — — — (686,338) — Current assets Cash and cash equivalents 6,578 5,754 3,094 77 — 15,503 Restricted cash 1,129 — — — — 1,129 Advances to affiliates 3,000 — 10,000 — (13,000) — Customer accounts receivable, net 176,838 37,631 32,801 — — 247,270 Accrued unbilled revenues, net 128,083 26,245 24,548 — — 178,876 Other accounts receivable, net 20,525 3,063 3,320 — (16,520) 10,388 Fuel oil stock, at average cost 178,911 17,254 27,622 — — 223,787 Materials and supplies, at average cost 43,836 10,001 20,744 — — 74,581 Prepayments and other 27,424 4,911 3,593 — 612 36,540 Regulatory assets 64,999 4,452 4,127 — — 73,578 Total current assets 651,323 109,311 129,849 77 (28,908) 861,652 Other long-term assets Operating lease right-of-use assets 49,326 36,743 13,621 — — 99,690 Regulatory assets 309,077 76,660 71,585 — — 457,322 Other 129,402 19,163 20,280 — (519) 168,326 Total other long-term assets 487,805 132,566 105,486 — (519) 725,338 Total assets $ 5,409,775 1,033,766 959,143 77 (715,765) $ 6,686,996 Capitalization and liabilities Capitalization Common stock equity $ 2,289,595 337,737 348,524 77 (686,338) $ 2,289,595 Cumulative preferred stock—not subject to mandatory redemption 22,293 7,000 5,000 — — 34,293 Long-term debt, net 1,176,691 244,393 263,436 — — 1,684,520 Total capitalization 3,488,579 589,130 616,960 77 (686,338) 4,008,408 Current liabilities Current portion of operating lease liabilities 18,985 6,441 2,550 — — 27,976 Current portion of long-term debt 39,991 11,997 — — — 51,988 Short-term borrowings from non-affiliates 54,987 — — — — 54,987 Short-term borrowings from affiliate 10,000 3,000 — — (13,000) — Accounts payable 156,222 22,524 20,410 — — 199,156 Interest and preferred dividends payable 12,779 2,677 2,350 — (10) 17,796 Taxes accrued, including revenue taxes 145,594 34,157 31,636 — 612 211,999 Regulatory liabilities 14,614 3,532 4,487 — — 22,633 Other 61,438 17,749 18,105 — (16,668) 80,624 Total current liabilities 514,610 102,077 79,538 — (29,066) 667,159 Deferred credits and other liabilities Operating lease liabilities 44,498 30,428 11,185 — — 86,111 Deferred income taxes 285,438 51,403 63,269 — — 400,110 Regulatory liabilities 709,954 182,303 93,185 — — 985,442 Unamortized tax credits 73,441 13,643 13,028 — — 100,112 Defined benefit pension and other postretirement benefit plans liability 216,789 47,783 51,264 — (361) 315,475 Other 76,466 16,999 30,714 — — 124,179 Total deferred credits and other liabilities 1,406,586 342,559 262,645 — (361) 2,011,429 Total capitalization and liabilities $ 5,409,775 1,033,766 959,143 77 (715,765) $ 6,686,996 Condensed Consolidating Balance Sheet December 31, 2021 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other Consoli- Hawaiian Electric Assets Property, plant and equipment Utility property, plant and equipment Land $ 42,737 5,606 3,594 — — $ 51,937 Plant and equipment 5,097,033 1,390,361 1,248,589 — — 7,735,983 Less accumulated depreciation (1,757,096) (619,991) (563,430) — — (2,940,517) Construction in progress 159,854 17,129 27,586 — — 204,569 Utility property, plant and equipment, net 3,542,528 793,105 716,339 — — 5,051,972 Nonutility property, plant and equipment, less accumulated depreciation 5,302 115 1,532 — — 6,949 Total property, plant and equipment, net 3,547,830 793,220 717,871 — — 5,058,921 Investment in wholly owned subsidiaries, at equity 676,237 — — — (676,237) — Current assets Cash and cash equivalents 23,344 5,326 23,422 77 — 52,169 Restricted cash 3,089 — — — — 3,089 Advances to affiliates 1,000 — — — (1,000) — Customer accounts receivable, net 135,949 28,469 22,441 — — 186,859 Accrued unbilled revenues, net 92,469 19,529 17,157 — — 129,155 Other accounts receivable, net 18,624 3,347 3,031 — (17,735) 7,267 Fuel oil stock, at average cost 71,184 12,814 20,080 — — 104,078 Materials and supplies, at average cost 42,006 9,727 20,144 — — 71,877 Prepayments and other 32,140 6,052 7,114 — 725 46,031 Regulatory assets 58,695 3,051 4,918 — — 66,664 Total current assets 478,500 88,315 118,307 77 (18,010) 667,189 Other long-term assets Operating lease right-of-use assets 78,710 22,442 318 — — 101,470 Regulatory assets 337,903 81,645 79,331 — — 498,879 Other 130,546 17,124 18,510 — (1,014) 165,166 Total other long-term assets 547,159 121,211 98,159 — (1,014) 765,515 Total assets $ 5,249,726 1,002,746 934,337 77 (695,261) $ 6,491,625 Capitalization and liabilities Capitalization Common stock equity $ 2,261,899 332,900 343,260 77 (676,237) $ 2,261,899 Cumulative preferred stock—not subject to mandatory redemption 22,293 7,000 5,000 — — 34,293 Long-term debt, net 1,136,620 234,390 253,417 — — 1,624,427 Total capitalization 3,420,812 574,290 601,677 77 (676,237) 3,920,619 Current liabilities Current portion of operating lease liabilities 45,955 3,378 35 — — 49,368 Current portion of long-term debt 39,981 11,994 — — — 51,975 Short-term borrowings-affiliate — 1,000 — — (1,000) — Accounts payable 111,024 26,139 22,844 — — 160,007 Interest and preferred dividends payable 12,442 2,617 2,269 — (3) 17,325 Taxes accrued, including revenue taxes 143,723 33,153 30,679 — 725 208,280 Regulatory liabilities 22,240 3,247 4,273 — — 29,760 Other 56,752 14,158 18,540 — (17,881) 71,569 Total current liabilities 432,117 95,686 78,640 — (18,159) 588,284 Deferred credits and other liabilities Operating lease liabilities 46,426 19,063 291 — — 65,780 Deferred income taxes 291,027 53,298 64,309 — — 408,634 Regulatory liabilities 695,152 179,267 92,589 — — 967,008 Unamortized tax credits 76,201 14,212 13,532 — — 103,945 Defined benefit pension and other postretirement benefit plans liability 220,480 48,900 53,257 — (857) 321,780 Other 67,511 18,030 30,042 — (8) 115,575 Total deferred credits and other liabilities 1,396,797 332,770 254,020 — (865) 1,982,722 Total capitalization and liabilities $ 5,249,726 1,002,746 934,337 77 (695,261) $ 6,491,625 Balance Sheets Data (in thousands) June 30, 2022 December 31, 2021 Assets Cash and due from banks $ 128,971 $ 100,051 Interest-bearing deposits 12,054 151,189 Cash and cash equivalents 141,025 251,240 Investment securities Available-for-sale, at fair value 2,444,267 2,574,618 Held-to-maturity, at amortized cost (fair value of $440,023 and $510,474, respectively) 513,767 522,270 Stock in Federal Home Loan Bank, at cost 13,200 10,000 Loans held for investment 5,426,995 5,211,114 Allowance for credit losses (69,456) (71,130) Net loans 5,357,539 5,139,984 Loans held for sale, at lower of cost or fair value 3,738 10,404 Other 659,139 590,897 Goodwill 82,190 82,190 Total assets $ 9,214,865 $ 9,181,603 Liabilities and shareholder’s equity Deposit liabilities—noninterest-bearing $ 2,993,900 $ 2,976,632 Deposit liabilities—interest-bearing 5,259,636 5,195,580 Other borrowings 241,610 88,305 Other 187,770 193,268 Total liabilities 8,682,916 8,453,785 Common stock 1 1 Additional paid-in capital 354,966 353,895 Retained earnings 426,040 411,704 Accumulated other comprehensive loss, net of tax benefits Net unrealized losses on securities $ (241,301) $ (32,037) Retirement benefit plans (7,757) (249,058) (5,745) (37,782) Total shareholder’s equity 531,949 727,818 Total liabilities and shareholder’s equity $ 9,214,865 $ 9,181,603 Other assets Bank-owned life insurance $ 181,166 $ 177,566 Premises and equipment, net 199,429 202,299 Accrued interest receivable 21,335 20,854 Mortgage-servicing rights 9,696 9,950 Low-income housing investments 104,592 110,989 Real estate acquired in settlement of loans, net 271 — Real estate held for sale 3,030 — Deferred tax asset 84,814 7,699 Other 54,806 61,540 $ 659,139 $ 590,897 Other liabilities Accrued expenses $ 83,915 $ 87,905 Federal and state income taxes payable — — Cashier’s checks 33,747 33,675 Advance payments by borrowers 9,980 9,994 Other 60,128 61,694 $ 187,770 $ 193,268 |
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 Gross unrealized losses Less than 12 months 12 months or longer (dollars in thousands) Number of issues Fair Amount Number of issues Fair Amount June 30, 2022 Available-for-sale U.S. Treasury and federal agency obligations $ 107,389 $ — $ (4,902) $ 102,487 17 $ 102,487 $ (4,902) — $ — $ — Mortgage-backed securities* 2,606,904 467 (322,185) 2,285,186 180 1,409,947 (158,235) 66 845,879 (163,950) Corporate bonds 44,447 — (3,018) 41,429 5 41,429 (3,018) — — — Mortgage revenue bonds 15,165 — — 15,165 — — — — — — $ 2,773,905 $ 467 $ (330,105) $ 2,444,267 202 $ 1,553,863 $ (166,155) 66 $ 845,879 $ (163,950) Held-to-maturity U.S. Treasury and Federal agency obligations $ 59,882 $ — $ (5,997) $ 53,885 3 $ 53,885 $ (5,997) — $ — $ — Mortgage-backed securities* 453,885 — (67,747) 386,138 24 236,918 (35,867) 13 149,220 (31,880) $ 513,767 $ — $ (73,744) $ 440,023 27 $ 290,803 $ (41,864) 13 $ 149,220 $ (31,880) December 31, 2021 Available-for-sale U.S. Treasury and federal agency obligations $ 89,714 $ 803 $ (427) $ 90,090 4 $ 44,827 $ (427) — $ — $ — Mortgage-backed securities* 2,482,618 6,511 (51,206) 2,437,923 120 1,845,243 (38,321) 18 271,012 (12,885) Corporate bonds 30,625 655 (102) 31,178 1 12,780 (102) — — — Mortgage revenue bonds 15,427 — — 15,427 — — — — — — $ 2,618,384 $ 7,969 $ (51,735) $ 2,574,618 125 $ 1,902,850 $ (38,850) 18 $ 271,012 $ (12,885) Held-to-maturity U.S. Treasury and Federal agency obligations $ 59,871 $ 168 $ (170) $ 59,869 2 $ 39,594 $ (170) — $ — $ — Mortgage-backed securities* 462,399 1,480 (13,274) 450,605 22 290,883 (7,665) 7 106,483 (5,609) $ 522,270 $ 1,648 $ (13,444) $ 510,474 24 $ 330,477 $ (7,835) 7 $ 106,483 $ (5,609) * Issued or guaranteed by U.S. Government agencies or sponsored agencies |
Schedule of contractual maturities of available-for-sale securities | The contractual maturities of investment securities were as follows: June 30, 2022 Amortized cost Fair value (in thousands) Available-for-sale Due in one year or less $ 15,807 $ 15,781 Due after one year through five years 84,406 81,286 Due after five years through ten years 66,788 62,014 Due after ten years — — 167,001 159,081 Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies 2,606,904 2,285,186 Total available-for-sale securities $ 2,773,905 $ 2,444,267 Held-to-maturity Due in one year or less $ — $ — Due after one year through five years — — Due after five years through ten years 59,882 53,885 Due after ten years — — 59,882 53,885 Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies 453,885 386,138 Total held-to-maturity securities $ 513,767 $ 440,023 |
Schedule of proceeds, gross gains and losses from sales of available-for-sale securities | The proceeds, gross gains and losses from sales of available-for-sale securities were as follows: Three months ended June 30 Six months ended June 30 (in thousands) 2022 2021 2022 2021 Proceeds $ — $ — $ — $ 197,354 Gross gains — — — 975 Gross losses — — — 447 Tax expense on realized gains — — — 142 |
Schedule of components of loans receivable | The components of loans were summarized as follows: June 30, 2022 December 31, 2021 (in thousands) Real estate: Residential 1-4 family $ 2,310,041 $ 2,299,212 Commercial real estate 1,261,389 1,056,982 Home equity line of credit 923,976 835,663 Residential land 21,535 19,859 Commercial construction 94,060 91,080 Residential construction 19,230 11,138 Total real estate 4,630,231 4,313,934 Commercial 660,478 793,304 Consumer 148,637 113,966 Total loans 5,439,346 5,221,204 Less: Deferred fees and discounts (12,351) (10,090) Allowance for credit losses (69,456) (71,130) Total loans, net $ 5,357,539 $ 5,139,984 |
Schedule of allowance for credit losses | The allowance for credit losses (balances and changes) by portfolio segment were as follows: (in thousands) Residential Commercial real Home Residential land Commercial construction Residential construction Commercial loans Consumer loans Total Three months ended June 30, 2022 Allowance for credit losses: Beginning balance $ 7,874 $ 20,176 $ 5,650 $ 697 $ 2,340 $ 31 $ 14,314 $ 16,129 $ 67,211 Charge-offs — — — — — — (148) (1,369) (1,517) Recoveries 3 — 31 96 — — 399 976 1,505 Provision 643 724 415 (116) 294 15 (2,152) 2,434 2,257 Ending balance $ 8,520 $ 20,900 $ 6,096 $ 677 $ 2,634 $ 46 $ 12,413 $ 18,170 $ 69,456 Three months ended June 30, 2021 Allowance for credit losses: Beginning balance $ 5,261 $ 34,345 $ 5,901 $ 573 $ 1,453 $ 16 $ 24,504 $ 19,740 $ 91,793 Charge-offs (20) — 10 — — — (319) (1,931) (2,260) Recoveries 51 — 61 11 — — 366 1,187 1,676 Provision 226 (5,637) (637) 34 176 — (4,493) (2,626) (12,957) Ending balance $ 5,518 $ 28,708 $ 5,335 $ 618 $ 1,629 $ 16 $ 20,058 $ 16,370 $ 78,252 Six months ended June 30, 2022 Allowance for credit losses: Beginning balance $ 6,545 $ 24,696 $ 5,657 $ 646 $ 2,186 $ 18 $ 15,798 $ 15,584 $ 71,130 Charge-offs — — — — — — (224) (2,851) (3,075) Recoveries 11 — 42 101 — — 752 2,001 2,907 Provision 1,964 (3,796) 397 (70) 448 28 (3,913) 3,436 (1,506) Ending balance $ 8,520 $ 20,900 $ 6,096 $ 677 $ 2,634 $ 46 $ 12,413 $ 18,170 $ 69,456 Six months ended June 30, 2021 Allowance for credit losses: Beginning balance $ 4,600 $ 35,607 $ 6,813 $ 609 $ 4,149 $ 11 $ 25,462 $ 23,950 $ 101,201 Charge-offs (20) — (40) — — — (1,090) (4,791) (5,941) Recoveries 54 — 76 21 — — 639 2,194 2,984 Provision 884 (6,899) (1,514) (12) (2,520) 5 (4,953) (4,983) (19,992) Ending balance $ 5,518 $ 28,708 $ 5,335 $ 618 $ 1,629 $ 16 $ 20,058 $ 16,370 $ 78,252 |
Schedule of allowance for loan commitments | The allowance for loan commitments by portfolio segment were as follows: (in thousands) Home equity Commercial construction Commercial loans Total Three months ended June 30, 2022 Allowance for loan commitments: Beginning balance $ 400 $ 3,600 $ 1,400 $ 5,400 Provision — 500 — 500 Ending balance $ 400 $ 4,100 $ 1,400 $ 5,900 Three months ended June 30, 2021 Allowance for loan commitments: Beginning balance $ 400 $ 1,300 $ 1,200 $ 2,900 Provision — 1,100 (350) 750 Ending balance $ 400 $ 2,400 $ 850 $ 3,650 Six months ended June 30, 2022 Allowance for loan commitments: Beginning balance $ 400 $ 3,700 $ 800 $ 4,900 Provision — 400 600 1,000 Ending balance $ 400 $ 4,100 $ 1,400 $ 5,900 Six months ended June 30, 2021 Allowance for loan commitments: Beginning balance $ 300 $ 3,000 $ 1,000 $ 4,300 Provision 100 (600) (150) (650) Ending balance $ 400 $ 2,400 $ 850 $ 3,650 |
Schedule of credit risk profile by internally assigned grade for loans | The credit risk profile by vintage date based on payment activity or internally assigned grade for loans was as follows: Term Loans by Origination Year Revolving Loans (in thousands) 2022 2021 2020 2019 2018 Prior Revolving Converted to term loans Total June 30, 2022 Residential 1-4 family Current $ 176,333 $ 768,123 $ 437,911 $ 119,503 $ 56,469 $ 742,653 $ — $ — $ 2,300,992 30-59 days past due — — 572 217 453 3,288 — — 4,530 60-89 days past due — — — — — 637 — — 637 Greater than 89 days past due — — — — 809 3,073 — — 3,882 176,333 768,123 438,483 119,720 57,731 749,651 — — 2,310,041 Home equity line of credit Current — — — — — — 881,505 41,295 922,800 30-59 days past due — — — — — — 110 101 211 60-89 days past due — — — — — — 106 83 189 Greater than 89 days past due — — — — — — 423 353 776 — — — — — — 882,144 41,832 923,976 Residential land Current 4,290 9,861 5,410 753 527 283 — — 21,124 30-59 days past due — — — — — — — — — 60-89 days past due — — — — — 109 — — 109 Greater than 89 days past due — — — 205 — 97 — — 302 4,290 9,861 5,410 958 527 489 — — 21,535 Residential construction Current 5,614 11,071 2,297 — — 248 — — 19,230 30-59 days past due — — — — — — — — — 60-89 days past due — — — — — — — — — Greater than 89 days past due — — — — — — — — — 5,614 11,071 2,297 — — 248 — — 19,230 Consumer Current 71,436 28,455 10,209 16,525 3,385 198 11,509 4,235 145,952 30-59 days past due 268 224 68 330 82 2 107 110 1,191 60-89 days past due 74 109 78 161 91 — 45 57 615 Greater than 89 days past due 80 159 67 255 107 — 91 120 879 71,858 28,947 10,422 17,271 3,665 200 11,752 4,522 148,637 Commercial real estate Pass 229,603 171,805 301,360 52,361 61,179 289,835 4,235 — 1,110,378 Special Mention — 19,600 3,488 41,235 14,174 36,958 — — 115,455 Substandard — — 675 11,444 1,835 21,602 — — 35,556 Doubtful — — — — — — — — — 229,603 191,405 305,523 105,040 77,188 348,395 4,235 — 1,261,389 Commercial construction Pass — 35,982 25,123 — 11,341 — 21,614 — 94,060 Special Mention — — — — — — — — — Substandard — — — — — — — — — Doubtful — — — — — — — — — — 35,982 25,123 — 11,341 — 21,614 — 94,060 Commercial Pass 41,268 181,637 87,936 74,326 45,637 87,962 78,344 14,590 611,700 Special Mention — 23 9,702 6,533 101 1,011 15,414 14 32,798 Substandard 315 409 156 2,122 1,548 5,975 4,308 1,147 15,980 Doubtful — — — — — — — — — 41,583 182,069 97,794 82,981 47,286 94,948 98,066 15,751 660,478 Total loans $ 529,281 $ 1,227,458 $ 885,052 $ 325,970 $ 197,738 $ 1,193,931 $ 1,017,811 $ 62,105 $ 5,439,346 Term Loans by Origination Year Revolving Loans (in thousands) 2021 2020 2019 2018 2017 Prior Revolving Converted to term loans Total December 31, 2021 Residential 1-4 family Current $ 791,758 $ 461,683 $ 133,345 $ 64,421 $ 124,994 $ 712,452 $ — $ — $ 2,288,653 30-59 days past due — — — 809 — 2,210 — — 3,019 60-89 days past due — — — — — 1,468 — — 1,468 Greater than 89 days past due — — 2,987 — — 3,085 — — 6,072 791,758 461,683 136,332 65,230 124,994 719,215 — — 2,299,212 Home equity line of credit Current — — — — — — 794,518 39,116 833,634 30-59 days past due — — — — — — 296 313 609 60-89 days past due — — — — — — 16 70 86 Greater than 89 days past due — — — — — — 838 496 1,334 — — — — — — 795,668 39,995 835,663 Residential land Current 10,572 6,794 1,116 532 267 181 — — 19,462 30-59 days past due — — — — — — — — — 60-89 days past due — — — — — — — — — Greater than 89 days past due — — — — — 397 — — 397 10,572 6,794 1,116 532 267 578 — — 19,859 Residential construction Current 7,856 3,019 — — 263 — — — 11,138 30-59 days past due — — — — — — — — — 60-89 days past due — — — — — — — — — Greater than 89 days past due — — — — — — — — — 7,856 3,019 — — 263 — — — 11,138 Consumer Current 37,563 15,488 29,383 10,897 302 238 12,740 4,157 110,768 30-59 days past due 202 181 517 234 15 — 156 70 1,375 60-89 days past due 59 127 392 183 8 — 7 106 882 Greater than 89 days past due 14 93 387 192 27 — 141 87 941 37,838 15,889 30,679 11,506 352 238 13,044 4,420 113,966 Commercial real estate Pass 173,794 275,242 49,317 56,490 33,581 259,583 11,602 — 859,609 Special Mention 19,600 3,529 42,935 30,870 20,788 32,824 — — 150,546 Substandard — 684 13,936 1,859 1,805 28,543 — — 46,827 Doubtful — — — — — — — — — 193,394 279,455 106,188 89,219 56,174 320,950 11,602 — 1,056,982 Commercial construction Pass 17,140 43,261 — 11,342 — — 19,337 — 91,080 Special Mention — — — — — — — — — Substandard — — — — — — — — — Doubtful — — — — — — — — — 17,140 43,261 — 11,342 — — 19,337 — 91,080 Commercial Pass 266,087 96,963 79,329 56,497 31,019 66,570 96,673 15,510 708,648 Special Mention 40 27,336 10,071 202 439 8,966 15,303 18 62,375 Substandard 427 184 3,737 1,777 4,457 2,961 7,083 1,655 22,281 Doubtful — — — — — — — — — 266,554 124,483 93,137 58,476 35,915 78,497 119,059 17,183 793,304 Total loans $ 1,325,112 $ 934,584 $ 367,452 $ 236,305 $ 217,965 $ 1,119,478 $ 958,710 $ 61,598 $ 5,221,204 |
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 60-89 Total Current Total Amortized cost> June 30, 2022 Real estate: Residential 1-4 family $ 4,530 $ 637 $ 3,882 $ 9,049 $ 2,300,992 $ 2,310,041 $ — Commercial real estate 472 — — 472 1,260,917 1,261,389 — Home equity line of credit 211 189 776 1,176 922,800 923,976 — Residential land — 109 302 411 21,124 21,535 — Commercial construction — — — — 94,060 94,060 — Residential construction — — — — 19,230 19,230 — Commercial 87 763 9 859 659,619 660,478 — Consumer 1,191 615 879 2,685 145,952 148,637 — Total loans $ 6,491 $ 2,313 $ 5,848 $ 14,652 $ 5,424,694 $ 5,439,346 $ — December 31, 2021 Real estate: Residential 1-4 family $ 3,019 $ 1,468 $ 6,072 $ 10,559 $ 2,288,653 $ 2,299,212 $ — Commercial real estate — — — — 1,056,982 1,056,982 — Home equity line of credit 609 86 1,334 2,029 833,634 835,663 — Residential land — — 397 397 19,462 19,859 — Commercial construction — — — — 91,080 91,080 — Residential construction — — — — 11,138 11,138 — Commercial 700 313 48 1,061 792,243 793,304 — Consumer 1,375 882 941 3,198 110,768 113,966 — Total loans $ 5,703 $ 2,749 $ 8,792 $ 17,244 $ 5,203,960 $ 5,221,204 $ — |
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 were as follows: (in thousands) June 30, 2022 December 31, 2021 With a Related ACL Without a Related ACL Total With a Related ACL Without a Related ACL Total Real estate: Residential 1-4 family $ 11,487 $ 3,571 $ 15,058 $ 16,045 $ 3,703 $ 19,748 Commercial real estate — — — 14,104 1,221 15,325 Home equity line of credit 3,225 725 3,950 4,227 1,294 5,521 Residential land 205 97 302 97 300 397 Commercial construction — — — — — — Residential construction — — — — — — Commercial 240 899 1,139 1,446 692 2,138 Consumer 1,430 — 1,430 1,845 — 1,845 Total $ 16,587 $ 5,292 $ 21,879 $ 37,764 $ 7,210 $ 44,974 The credit risk profile based on loans whose terms have been modified and accruing interest were as follows: (in thousands) June 30, 2022 December 31, 2021 Real estate: Residential 1-4 family $ 7,690 $ 6,949 Commercial real estate 10,031 3,055 Home equity line of credit 5,037 6,021 Residential land 920 980 Commercial construction — — Residential construction — — Commercial 6,844 7,860 Consumer 51 52 Total troubled debt restructured loans accruing interest $ 30,573 $ 24,917 |
Schedule of loan modifications | Loan modifications that occurred during the three and six months ended June 30, 2022 and 2021 were as follows: Three months ended June 30, 2022 Six months ended June 30, 2022 (dollars in thousands) Number Outstanding recorded investment (as of period end) 1 Related allowance (as of period end) Number Outstanding recorded investment (as of period end) 1 Related allowance (as of period end) Troubled debt restructurings Real estate: Residential 1-4 family 1 381 135 1 381 135 Commercial real estate — — — — — — Home equity line of credit — — — — — — Residential land — — — — — — Commercial construction — — — — — — Residential construction — — — — — — Commercial — — — — — — Consumer — — — — — — 1 $ 381 $ 135 1 $ 381 $ 135 Three months ended June 30, 2021 Six months ended June 30, 2021 (dollars in thousands) Number Outstanding recorded investment (as of period end) 1 Related allowance (as of period end) Number Outstanding recorded investment (as of period end) 1 Related allowance (as of period end) Troubled debt restructurings Real estate: Residential 1-4 family 3 $ 1,835 $ 77 15 $ 10,024 $ 271 Commercial real estate — — — — — — Home equity line of credit — — — 1 163 18 Residential land 1 288 12 2 558 23 Commercial construction — — — — — — Residential construction — — — — — — Commercial 4 237 11 6 296 26 Consumer — — — — — — 8 $ 2,360 $ 100 24 $ 11,041 $ 338 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. |
Schedule of collateral-dependent loans | Loans considered collateral-dependent were as follows: Amortized cost (in thousands) June 30, 2022 December 31, 2021 Collateral type Real estate: Residential 1-4 family $ 4,070 $ 3,493 Residential real estate property Commercial real estate — 1,221 Commercial real estate property Home equity line of credit 706 1,294 Residential real estate property Residential land 97 300 Residential real estate property Total real estate 4,873 6,308 Commercial 205 692 Business assets Total $ 5,078 $ 7,000 |
Schedule of amortized intangible assets | Changes in the carrying value of MSRs were as follows: (in thousands) Gross Accumulated amortization Valuation allowance Net June 30, 2022 $ 19,341 $ (9,645) $ — $ 9,696 December 31, 2021 18,674 (8,724) — 9,950 Changes related to MSRs were as follows: Three months ended June 30, Six months ended June 30 (in thousands) 2022 2021 2022 2021 Mortgage servicing rights Beginning balance $ 10,024 $ 10,689 $ 9,950 $ 10,280 Amount capitalized 204 1,023 923 2,570 Amortization (532) (958) (1,177) (2,096) Other-than-temporary impairment — — — — Carrying amount before valuation allowance 9,696 10,754 9,696 10,754 Valuation allowance for mortgage servicing rights Beginning balance — 4 — 260 Provision — (4) — (260) Other-than-temporary impairment — — — — Ending balance — — — — Net carrying value of mortgage servicing rights $ 9,696 $ 10,754 $ 9,696 $ 10,754 |
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) June 30, 2022 December 31, 2021 Unpaid principal balance $ 1,483,877 $ 1,481,899 Weighted average note rate 3.34 % 3.38 % Weighted average discount rate 9.25 % 9.25 % Weighted average prepayment speed 6.55 % 9.77 % |
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) June 30, 2022 December 31, 2021 Prepayment rate: 25 basis points adverse rate change $ (111) $ (714) 50 basis points adverse rate change (244) (1,608) Discount rate: 25 basis points adverse rate change (176) (129) 50 basis points adverse rate change (350) (256) |
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 Gross amount Net amount of Repurchase agreements June 30, 2022 $ 162 $ — $ 162 December 31, 2021 88 — 88 Gross amount not offset in the Balance Sheets (in millions) Net amount of liabilities presented Financial Cash Commercial account holders June 30, 2022 $ 162 $ 181 $ — December 31, 2021 88 161 — |
Schedule of notional and fair value of derivatives | The notional amount and fair value of ASB’s derivative financial instruments were as follows: June 30, 2022 December 31, 2021 (in thousands) Notional amount Fair value Notional amount Fair value Interest rate lock commitments $ 4,939 $ 44 $ 39,377 $ 638 Forward commitments 4,750 27 38,000 (11) |
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 June 30, 2022 December 31, 2021 (in thousands) Asset derivatives Liability Asset derivatives Liability Interest rate lock commitments $ 44 $ — $ 638 $ — Forward commitments 27 — — 11 $ 71 $ — $ 638 $ 11 1 Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the balance sheets. |
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 June 30, Six months ended June 30 (in thousands) 2022 2021 2022 2021 Interest rate lock commitments Mortgage banking income $ 62 $ (67) $ (593) $ (4,165) Forward commitments Mortgage banking income (141) (381) 37 459 $ (79) $ (448) $ (556) $ (3,706) |
Credit agreement and changes _2
Credit agreement and changes in debt (Tables) | 6 Months Ended |
Jun. 30, 2022 | |
Debt Disclosure [Abstract] | |
Schedule of notes | The Notes had a delayed draw feature and the Utilities drew down all the proceeds on June 15, 2022. Series 2022A Aggregate principal amount $60 million Fixed coupon interest rate 3.7% Maturity date 6/15/2032 Principal amount by company: Hawaiian Electric $40 million Hawaii Electric Light $10 million Maui Electric $10 million |
Shareholders' equity (Tables)
Shareholders' equity (Tables) | 6 Months Ended |
Jun. 30, 2022 | |
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, 2021 $ (32,037) $ (3,638) $ (16,858) $ (52,533) $ (3,280) Current period other comprehensive income (loss) (209,264) 3,911 354 (204,999) 102 Balance, June 30, 2022 $ (241,301) $ 273 $ (16,504) $ (257,532) $ (3,178) Balance, December 31, 2020 $ 19,986 $ (3,363) $ (17,887) $ (1,264) $ (2,919) Current period other comprehensive income (loss) (28,801) 861 396 (27,544) 69 Balance, June 30, 2021 $ (8,815) $ (2,502) $ (17,491) $ (28,808) $ (2,850) |
Schedule of reclassifications out of accumulated other comprehensive income/(loss) | Reclassifications out of AOCI were as follows: Amount reclassified from AOCI Affected line item in the Three months ended June 30 Six months ended June 30 (in thousands) 2022 2021 2022 2021 HEI consolidated Net realized gains on securities included in net income $ — $ — $ — $ (387) Gain on sale of investment securities, net Net realized losses on derivatives qualifying as cash flow hedges 53 — 108 — Interest expense Retirement benefit plans: Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost 122 6,008 4,623 12,018 See Note 9 for additional details Impact of D&Os of the PUC included in regulatory assets 56 (5,811) (4,269) (11,622) See Note 9 for additional details Total reclassifications $ 231 $ 197 $ 462 $ 9 Hawaiian Electric consolidated Retirement benefit plans: Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost $ (5) $ 5,846 $ 4,371 $ 11,691 See Note 9 for additional details Impact of D&Os of the PUC included in regulatory assets 56 (5,811) (4,269) (11,622) See Note 9 for additional details Total reclassifications $ 51 $ 35 $ 102 $ 69 |
Interest rate swaps (Tables)
Interest rate swaps (Tables) | 6 Months Ended |
Jun. 30, 2022 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Schedule of interest rate derivatives | Notional amount Fixed interest rate Asset (liability) (in millions) at Effective date Maturity date June 30, 2022 December 31, 2021 $50.0 2.75% 11/21/2022 11/21/2027 $ (0.1) $ — $50.0 2.78% 11/21/2022 11/21/2029 (0.1) — $24.0 4.88% - 5.05% 9/1/2021 - 9/1/2022 9/1/2034 - 9/1/2035 (0.6) (5.3) $13.0 2.79% 11/1/2020 10/1/2031 1.0 0.3 |
Schedule of derivative instruments, effect on other comprehensive income (loss) | The following table provides the pre-tax gain (loss) of the derivative instruments in the Company's condensed consolidated statement of comprehensive income (loss) during the three and six months ended June 30, 2022 and 2021: Three months ended June 30 Six months ended June 30 (in millions) 2022 2021 2022 2021 Gain (loss) on interest rate swaps designated as cash flow hedges recognized in other comprehensive income $ 1.1 $ (0.9) $ 5.1 $ 1.2 |
Revenues (Tables)
Revenues (Tables) | 6 Months Ended |
Jun. 30, 2022 | |
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 June 30, 2022 Six months ended June 30, 2022 (in thousands) Electric utility Bank Other Total Electric utility Bank Other Total Revenues from contracts with customers Electric energy sales - residential $ 259,433 $ — $ — $ 259,433 $ 484,007 $ — $ — $ 484,007 Electric energy sales - commercial 264,701 — — 264,701 484,298 — — 484,298 Electric energy sales - large light and power 293,847 — — 293,847 534,970 — — 534,970 Electric energy sales - other 4,873 — — 4,873 6,299 — — 6,299 Bank fees — 11,797 — 11,797 — 24,793 — 24,793 Other sales — — 1,333 1,333 — — 2,448 2,448 Total revenues from contracts with customers 822,854 11,797 1,333 835,984 1,509,574 24,793 2,448 1,536,815 Revenues from other sources Regulatory revenue $ (11,428) $ — $ — $ (11,428) $ 1,458 $ — $ — $ 1,458 Bank interest and dividend income — 62,822 — 62,822 — 122,811 — 122,811 Other bank noninterest income — 705 — 705 — 2,835 — 2,835 Other 7,447 — 77 7,524 16,633 — 123 16,756 Total revenues from other sources (3,981) 63,527 77 59,623 18,091 125,646 123 143,860 Total revenues $ 818,873 $ 75,324 $ 1,410 $ 895,607 $ 1,527,665 $ 150,439 $ 2,571 $ 1,680,675 Timing of revenue recognition Services/goods transferred at a point in time $ — $ 11,797 $ — $ 11,797 $ — $ 24,793 $ — $ 24,793 Services/goods transferred over time 822,854 — 1,333 824,187 1,509,574 — 2,448 1,512,022 Total revenues from contracts with customers $ 822,854 $ 11,797 $ 1,333 $ 835,984 $ 1,509,574 $ 24,793 $ 2,448 $ 1,536,815 Three months ended June 30, 2021 Six months ended June 30, 2021 (in thousands) Electric utility Bank Other Total Electric utility Bank Other Total Revenues from contracts with customers Electric energy sales - residential $ 196,318 $ — $ — $ 196,318 $ 377,557 $ — $ — $ 377,557 Electric energy sales - commercial 192,103 — — 192,103 360,568 — — 360,568 Electric energy sales - large light and power 201,536 — — 201,536 378,351 — — 378,351 Electric energy sales - other 2,212 — — 2,212 4,691 — — 4,691 Bank fees — 11,569 — 11,569 — 22,947 — 22,947 Other sales — — 1,089 1,089 — — 2,013 2,013 Total revenues from contracts with customers 592,169 11,569 1,089 604,827 1,121,167 22,947 2,013 1,146,127 Revenues from other sources Regulatory revenue 2,854 — — 2,854 31,283 — — 31,283 Bank interest and dividend income — 62,066 — 62,066 — 120,686 — 120,686 Other bank noninterest income — 3,625 — 3,625 — 10,758 — 10,758 Other 6,856 — 29 6,885 14,293 — 56 14,349 Total revenues from other sources 9,710 65,691 29 75,430 45,576 131,444 56 177,076 Total revenues $ 601,879 $ 77,260 $ 1,118 $ 680,257 $ 1,166,743 $ 154,391 $ 2,069 $ 1,323,203 Timing of revenue recognition Services/goods transferred at a point in time $ — $ 11,569 $ — $ 11,569 $ — $ 22,947 $ — $ 22,947 Services/goods transferred over time 592,169 — 1,089 593,258 1,121,167 — 2,013 1,123,180 Total revenues from contracts with customers $ 592,169 $ 11,569 $ 1,089 $ 604,827 $ 1,121,167 $ 22,947 $ 2,013 $ 1,146,127 |
Retirement benefits (Tables)
Retirement benefits (Tables) | 6 Months Ended |
Jun. 30, 2022 | |
Retirement Benefits [Abstract] | |
Schedule of components of net periodic benefit cost for consolidated HEI | The components of net periodic pension costs (NPPC) and net periodic benefit costs (NPBC) for HEI consolidated and Hawaiian Electric consolidated were as follows: Three months ended June 30 Six months ended June 30 Pension benefits Other benefits Pension benefits Other benefits (in thousands) 2022 2021 2022 2021 2022 2021 2022 2021 HEI consolidated Service cost $ 19,823 $ 20,465 $ 657 $ 705 $ 39,647 $ 40,929 $ 1,313 $ 1,410 Interest cost 19,810 18,800 1,638 1,569 39,621 37,601 3,275 3,138 Expected return on plan assets (35,331) (33,068) (3,398) (3,232) (70,664) (66,135) (6,795) (6,465) Amortization of net prior period gain — — (232) (384) — — (464) (767) Amortization of net actuarial (gain)/losses 1 6,297 8,431 (3) 44 12,594 9,987 (6) 298 Net periodic pension/benefit cost (return) 10,599 14,628 (1,338) (1,298) 21,198 22,382 (2,677) (2,386) Impact of PUC D&Os 9,552 5,513 1,217 1,176 19,103 16,680 2,436 2,146 Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) $ 20,151 $ 20,141 $ (121) $ (122) $ 40,301 $ 39,062 $ (241) $ (240) Hawaiian Electric consolidated Service cost $ 19,317 $ 19,993 $ 649 $ 698 $ 38,635 $ 39,987 $ 1,298 $ 1,397 Interest cost 18,461 17,531 1,572 1,504 36,923 35,062 3,145 3,008 Expected return on plan assets (33,545) (31,367) (3,345) (3,182) (67,091) (62,735) (6,692) (6,364) Amortization of net prior period gain — — (231) (382) — — (462) (765) Amortization of net actuarial losses 1 6,125 8,212 — 43 12,250 10,771 — 293 Net periodic pension/benefit cost (return) 10,358 14,369 (1,355) (1,319) 20,717 23,085 (2,711) (2,431) Impact of PUC D&Os 9,552 5,513 1,217 1,176 19,103 16,680 2,436 2,146 Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) $ 19,910 $ 19,882 $ (138) $ (143) $ 39,820 $ 39,765 $ (275) $ (285) 1 Six months ended June 30, 2021 amounts include the one-time cumulative impact of the change in accounting principle for the plans’ fixed income securities from the calculated market-related value method to the fair value method, which was recorded in the first quarter of 2021. |
Share-based compensation (Table
Share-based compensation (Tables) | 6 Months Ended |
Jun. 30, 2022 | |
Share-Based Payment Arrangement [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 June 30 Six months ended June 30 (in millions) 2022 2021 2022 2021 HEI consolidated Share-based compensation expense 1 $ 3.5 $ 2.9 $ 5.6 $ 5.5 Income tax benefit 0.8 0.5 1.1 1.0 Hawaiian Electric consolidated Share-based compensation expense 1 1.0 0.9 1.6 2.0 Income tax benefit 0.3 0.2 0.4 0.4 1 For the three and six months ended June 30, 2022 and 2021, the Company has not capitalized any share-based compensation. |
Schedule of common stock granted to nonemployee directors | HEI granted HEI common stock to nonemployee directors under the 2011 Director Plan as follows: Three months ended June 30 Six months ended June 30 (dollars in millions) 2022 2021 2022 2021 Shares granted 34,755 29,320 34,755 29,320 Fair value $ 1.4 $ 1.2 $ 1.4 $ 1.2 Income tax benefit 0.4 0.3 0.4 0.3 |
Schedule of restricted stock units | Information about HEI’s grants of restricted stock units was as follows: Three months ended June 30 Six months ended June 30 2022 2021 2022 2021 Shares (1) Shares (1) Shares (1) Shares (1) Outstanding, beginning of period 208,345 $ 39.71 236,191 $ 37.91 233,448 $ 38.10 193,939 $ 40.89 Granted 2,008 42.15 4,894 44.61 98,463 41.31 132,492 34.37 Vested (1,034) 44.31 (292) 38.77 (91,414) 37.65 (79,280) 38.51 Forfeited (366) 38.07 (11,018) 38.74 (31,544) 38.77 (17,376) 40.01 Outstanding, end of period 208,953 $ 39.71 229,775 $ 38.02 208,953 $ 39.71 229,775 $ 38.02 Total weighted-average grant-date fair value of shares granted (in millions) $ 0.1 $ 0.2 $ 4.1 $ 4.6 |
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 June 30 Six months ended June 30 2022 2021 2022 2021 Shares (1) Shares (1) Shares (1) Shares (1) Outstanding, beginning of period 76,340 $ 47.70 100,053 $ 42.89 90,974 $ 42.86 89,222 $ 42.10 Granted 390 54.92 1,533 41.12 26,469 54.92 45,743 41.12 Vested (issued or unissued and cancelled) — — — — (29,042) 41.07 (32,355) 38.20 Forfeited — — (10,427) 42.82 (11,671) 42.60 (11,451) 43.10 Outstanding, end of period 76,730 $ 47.74 91,159 $ 42.87 76,730 $ 47.74 91,159 $ 42.87 Total weighted-average grant-date fair value of shares granted (in millions) $ — $ 0.1 $ 1.5 $ 1.9 |
Schedule of Long-Term Incentive Plan assumptions | 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: 2022 2021 Risk-free interest rate 1.71 % 0.19 % Expected life in years 3 3 Expected volatility 31.0 % 29.9 % Range of expected volatility for Peer Group 25.4% to 76.7% 25.6% to 102.9% Grant date fair value (per share) $54.92 $41.12 |
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 June 30 Six months ended June 30 2022 2021 2022 2021 Shares (1) Shares (1) Shares (1) Shares (1) Outstanding, beginning of period 292,151 $ 39.89 335,702 $ 38.04 306,342 $ 38.42 220,715 $ 41.03 Granted 1,560 42.37 6,133 44.49 105,860 41.31 182,977 34.33 Vested — — — — (71,807) 37.68 (43,155) 34.12 Increase above target (cancelled) — — 15,881 42.92 — — 1,277 31.71 Forfeited — — (41,711) 38.27 (46,684) 36.77 (45,809) 38.82 Outstanding, end of period 293,711 $ 39.91 316,005 $ 38.38 293,711 $ 39.91 316,005 $ 38.38 Total weighted-average grant-date fair value of shares granted (at target performance levels) (in millions) $ 0.1 $ 0.3 $ 4.4 $ 6.3 |
Cash flows (Tables)
Cash flows (Tables) | 6 Months Ended |
Jun. 30, 2022 | |
Supplemental Cash Flow Elements [Abstract] | |
Schedule of supplemental disclosures of cash and noncash activity | Six months ended June 30 2022 2021 (in millions) Supplemental disclosures of cash flow information HEI consolidated Interest paid to non-affiliates, net of amounts capitalized $ 47 $ 51 Income taxes paid (including refundable credits) 14 14 Income taxes refunded (including refundable credits) 2 — Hawaiian Electric consolidated Interest paid to non-affiliates 34 37 Income taxes paid (including refundable credits) 27 20 Supplemental disclosures of noncash activities HEI consolidated Property, plant and equipment Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) 25 31 Increase related to an acquisition (investing) 15 — Right-of-use assets obtained in exchange for operating lease obligations (investing) 40 38 Common stock issued (gross) for director and executive/management compensation (financing) 1 9 7 Obligations to fund low income housing investments (investing) — 9 Loans transferred from held for investment to held for sale (investing) — 62 Hawaiian Electric consolidated Electric utility property, plant and equipment Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) 22 27 Increase related to an acquisition (investing) 15 — Right-of-use assets obtained in exchange for operating lease obligations (investing) 37 38 1 The amounts shown represent the market value of common stock issued for director and executive/management compensation and withheld to satisfy statutory tax liabilities. |
Fair value measurements (Tables
Fair value measurements (Tables) | 6 Months Ended |
Jun. 30, 2022 | |
Fair Value Disclosures [Abstract] | |
Schedule of estimated fair values of certain of the Company's financial instruments | The following table presents the carrying or notional amount, fair value and placement in the fair value hierarchy of the Company’s financial instruments. Estimated fair value (in thousands) Carrying or notional amount Quoted prices in Significant Significant Total June 30, 2022 Financial assets HEI consolidated Available-for-sale investment securities $ 2,444,267 $ — $ 2,429,102 $ 15,165 $ 2,444,267 Held-to-maturity investment securities 513,767 — 440,023 — 440,023 Loans, net 5,361,277 — 3,737 5,096,243 5,099,980 Mortgage servicing rights 9,696 — — 17,201 17,201 Derivative assets 22,689 27 1,074 — 1,101 Financial liabilities HEI consolidated Deposit liabilities 407,972 — 397,909 — 397,909 Short-term borrowings—other than bank 124,017 — 124,017 — 124,017 Other bank borrowings 241,610 — 241,606 — 241,606 Long-term debt, net—other than bank 2,374,500 — 2,222,491 — 2,222,491 Derivative liabilities 124,000 — 810 — 810 Hawaiian Electric consolidated Short-term borrowings 54,987 — 54,987 — 54,987 Long-term debt, net 1,736,508 — 1,622,996 — 1,622,996 December 31, 2021 Financial assets HEI consolidated Available-for-sale investment securities $ 2,574,618 $ — $ 2,559,191 $ 15,427 $ 2,574,618 Held-to-maturity investment securities 522,270 — 510,474 — 510,474 Loans, net 5,150,388 — 10,403 5,218,121 5,228,524 Mortgage servicing rights 9,950 — — 14,480 14,480 Derivative assets 57,377 — 909 — 909 Financial liabilities HEI consolidated Deposit liabilities 423,976 — 442,361 — 442,361 Short-term borrowings—other than bank 53,998 — 53,998 — 53,998 Other bank borrowings 88,305 — 88,304 — 88,304 Long-term debt, net—other than bank 2,321,937 — 2,624,130 — 2,624,130 Derivative liabilities 57,000 11 5,271 — 5,282 Hawaiian Electric consolidated Long-term debt, net 1,676,402 — 1,955,710 — 1,955,710 |
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: June 30, 2022 December 31, 2021 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 $ — $ 2,285,186 $ — $ — $ 2,437,923 $ — U.S. Treasury and federal agency obligations — 102,487 — — 90,090 — Corporate bonds — 41,429 — — 31,178 — Mortgage revenue bonds — — 15,165 — — 15,427 $ — $ 2,429,102 $ 15,165 $ — $ 2,559,191 $ 15,427 Derivative assets Interest rate lock commitments (bank segment) 1 $ — $ 44 $ — $ — $ 638 $ — Forward commitments (bank segment) 1 27 — — — — — Interest rate swap (Other segment) 2 — 1,030 — — 271 — $ 27 $ 1,074 $ — $ — $ 909 $ — Derivative liabilities Interest rate lock commitments (bank segment) 1 $ — $ — $ — $ — $ — $ — Forward commitments (bank segment) 1 — — — 11 — — Interest rate swap (Other segment) 2 — 810 — — 5,271 — $ — $ 810 $ — $ 11 $ 5,271 $ — 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 assets and other liabilities in the balance sheets. |
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 June 30 Six months ended June 30 Mortgage revenue bonds 2022 2021 2022 2021 (in thousands) Beginning balance $ 15,296 $ 15,427 $ 15,427 $ 27,185 Principal payments received (131) — (262) (11,758) Purchases — — — — Unrealized gain (loss) included in other comprehensive income — — — — Ending balance $ 15,165 $ 15,427 $ 15,165 $ 15,427 |
Segment financial information_2
Segment financial information (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||||
Jun. 30, 2022 | Mar. 31, 2022 | Jun. 30, 2021 | Mar. 31, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | Dec. 31, 2021 | |
Segment financial information | |||||||
Revenues | $ 895,607 | $ 680,257 | $ 1,680,675 | $ 1,323,203 | |||
Income (loss) before income taxes | 66,217 | 82,944 | 153,697 | 163,140 | |||
Income taxes (benefit) | 13,203 | 18,599 | 31,043 | 33,964 | |||
Net income attributable to Hawaiian Electric | 53,014 | 64,345 | 122,654 | 129,176 | |||
Preferred stock dividends of Hawaiian Electric | 473 | 473 | 946 | 946 | |||
Net income for common stock | 52,541 | $ 69,167 | 63,872 | $ 64,358 | 121,708 | 128,230 | |
Total assets | 16,001,743 | 16,001,743 | $ 15,822,637 | ||||
Revenues from external customers | |||||||
Segment financial information | |||||||
Revenues | 895,607 | 680,257 | 1,680,675 | 1,323,203 | |||
Intersegment revenues (eliminations) | |||||||
Segment financial information | |||||||
Revenues | 0 | 0 | 0 | 0 | |||
Electric utility | |||||||
Segment financial information | |||||||
Revenues | 818,873 | 601,879 | 1,527,665 | 1,166,743 | |||
Income (loss) before income taxes | 56,613 | 53,898 | 116,059 | 108,988 | |||
Income taxes (benefit) | 11,979 | 11,498 | 24,517 | 22,731 | |||
Net income attributable to Hawaiian Electric | 44,634 | 42,400 | 91,542 | 86,257 | |||
Preferred stock dividends of Hawaiian Electric | 499 | 499 | 998 | 998 | |||
Net income for common stock | 44,135 | 41,901 | 90,544 | 85,259 | |||
Total assets | 6,686,996 | 6,686,996 | 6,491,625 | ||||
Electric utility | Revenues from external customers | |||||||
Segment financial information | |||||||
Revenues | 818,873 | 601,869 | 1,527,661 | 1,166,724 | |||
Electric utility | Intersegment revenues (eliminations) | |||||||
Segment financial information | |||||||
Revenues | 0 | 10 | 4 | 19 | |||
Bank | |||||||
Segment financial information | |||||||
Revenues | 75,324 | 77,260 | 150,439 | 154,391 | |||
Income (loss) before income taxes | 22,109 | 39,992 | 52,324 | 77,094 | |||
Income taxes (benefit) | 4,643 | 9,708 | 10,988 | 17,254 | |||
Net income attributable to Hawaiian Electric | 17,466 | 30,284 | 41,336 | 59,840 | |||
Preferred stock dividends of Hawaiian Electric | 0 | 0 | 0 | 0 | |||
Net income for common stock | 17,466 | 30,284 | 41,336 | 59,840 | |||
Total assets | 9,214,865 | 9,214,865 | 9,181,603 | ||||
Bank | Revenues from external customers | |||||||
Segment financial information | |||||||
Revenues | 75,324 | 77,260 | 150,439 | 154,391 | |||
Bank | Intersegment revenues (eliminations) | |||||||
Segment financial information | |||||||
Revenues | 0 | 0 | 0 | 0 | |||
Other | |||||||
Segment financial information | |||||||
Revenues | 1,410 | 1,118 | 2,571 | 2,069 | |||
Income (loss) before income taxes | (12,505) | (10,946) | (14,686) | (22,942) | |||
Income taxes (benefit) | (3,419) | (2,607) | (4,462) | (6,021) | |||
Net income attributable to Hawaiian Electric | (9,086) | (8,339) | (10,224) | (16,921) | |||
Preferred stock dividends of Hawaiian Electric | (26) | (26) | (52) | (52) | |||
Net income for common stock | (9,060) | (8,313) | (10,172) | (16,869) | |||
Total assets | 99,882 | 99,882 | $ 149,409 | ||||
Other | Revenues from external customers | |||||||
Segment financial information | |||||||
Revenues | 1,410 | 1,128 | 2,575 | 2,088 | |||
Other | Intersegment revenues (eliminations) | |||||||
Segment financial information | |||||||
Revenues | $ 0 | $ (10) | $ (4) | $ (19) |
Electric utility segment - Unco
Electric utility segment - Unconsolidated variable interest entities (Details) | 1 Months Ended | 3 Months Ended | 6 Months Ended | |
Jun. 30, 2022 entity MW | Jun. 30, 2021 MW | Mar. 31, 2021 MW | Jun. 30, 2022 entity agreement | |
Power purchase agreement | ||||
Number of IPPs (in entities) | entity | 3 | 3 | ||
Puna Geothermal Venture Power Purchase Agreement | ||||
Power purchase agreement | ||||
Firm capacity volume (in megawatts) | MW | 25.7 | 23.9 | 13 | |
Hawaiian Electric Company | ||||
Power purchase agreement | ||||
Number of power purchase agreements (PPAs) (in agreements) | agreement | 5 |
Electric utility segment - Powe
Electric utility segment - Power purchase agreements (Details) $ in Millions | 1 Months Ended | 3 Months Ended | 6 Months Ended | 12 Months Ended | |||||
Oct. 31, 2021 | Jul. 31, 2018 MW | May 31, 2012 MW | Mar. 31, 1988 MW | Jun. 30, 2022 USD ($) | Jun. 30, 2021 USD ($) | Jun. 30, 2022 USD ($) | Jun. 30, 2021 USD ($) | Dec. 31, 1988 MW | |
Kalaeloa | |||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||
Purchase commitment, extension period | 10 years | ||||||||
Purchase commitment, price increase percentage | 69% | ||||||||
AES Hawaii | |||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||
Purchase commitment, period (in years) | 30 years | ||||||||
Minimum power volume required (in megawatts) | MW | 180 | ||||||||
Hu Honua Bioenergy, LLC | |||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||
Minimum power volume required (in megawatts) | MW | 21.5 | ||||||||
Molokai New Energy Partners | |||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||
Total contracted PV capacity (in megawatts) | MW | 4.88 | ||||||||
Total contracted battery energy storage system capacity | MW | 3 | ||||||||
Maximum power volume to be delivered (in megawatts) | MW | 2.64 | ||||||||
Hawaiian Electric | |||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||
Purchased power | $ 218 | $ 163 | $ 382 | $ 305 | |||||
Hawaiian Electric | Kalaeloa | |||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||
Purchased power | 83 | 49 | 143 | 86 | |||||
Increased power purchase commitment capacity (in megawatts) | MW | 208 | ||||||||
Hawaiian Electric | AES Hawaii | |||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||
Purchased power | 34 | 36 | 61 | 66 | |||||
Hawaiian Electric | HPOWER | |||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||
Purchased power | 19 | 14 | 38 | 31 | |||||
Hawaiian Electric | Hamakua Energy | |||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||
Purchased power | 14 | 12 | 30 | 23 | |||||
Hawaiian Electric | Puna Geothermal Venture | |||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||
Purchased power | 14 | 7 | 24 | 11 | |||||
Hawaiian Electric | Wind IPPs | |||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||
Purchased power | 38 | 28 | 56 | 57 | |||||
Hawaiian Electric | Solar IPPs | |||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||
Purchased power | 13 | 16 | 26 | 28 | |||||
Hawaiian Electric | Other IPPs | |||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||
Purchased power | $ 3 | $ 1 | $ 4 | $ 3 |
Electric utility segment - Util
Electric utility segment - Utility projects (Details) | 1 Months Ended | 6 Months Ended | |||||
Nov. 30, 2019 USD ($) MW | Jun. 30, 2022 USD ($) | Dec. 31, 2021 USD ($) | Nov. 30, 2021 USD ($) | Oct. 31, 2020 generationUnit transmission_line kV | Jun. 10, 2019 USD ($) | Oct. 31, 2018 USD ($) | |
Public Utilities, General Disclosures [Line Items] | |||||||
Operating lease right-of-use assets | $ 120,600,000 | $ 122,416,000 | |||||
Federal | |||||||
Public Utilities, General Disclosures [Line Items] | |||||||
Tax credit deferral period | 25 years | ||||||
State | |||||||
Public Utilities, General Disclosures [Line Items] | |||||||
Tax credit deferral period | 10 years | ||||||
ERP/EAM Implementation Project | |||||||
Public Utilities, General Disclosures [Line Items] | |||||||
Future O&M expense reductions | $ 150,000,000 | ||||||
Future cost avoidance related to capital cost and tax costs | $ 96,000,000 | ||||||
Hawaiian Electric Company, Inc. and Subsidiaries | |||||||
Public Utilities, General Disclosures [Line Items] | |||||||
Operating lease right-of-use assets | $ 99,690,000 | $ 101,470,000 | |||||
Hawaiian Electric Company, Inc. and Subsidiaries | ERP/EAM Implementation Project | |||||||
Public Utilities, General Disclosures [Line Items] | |||||||
ERP/EAM project service period (in years) | 12 years | ||||||
ERP/EAM project service, savings over 12 years | $ 246,000,000 | ||||||
Regulatory liability for O&M expense reductions | $ 9,600,000 | ||||||
Hawaiian Electric Company, Inc. and Subsidiaries | West Loch PV Project | |||||||
Public Utilities, General Disclosures [Line Items] | |||||||
Solar project, energy production (in megawatts) | MW | 20 | ||||||
Solar project, project cap | $ 67,000,000 | ||||||
Solar project, project cap for in-kind work | $ 4,700,000 | ||||||
Solar project, cost incurred | 60,100,000 | ||||||
Federal nonrefundable tax credits | 14,700,000 | ||||||
State nonrefundable tax credits | 14,000,000 | ||||||
Operating lease right-of-use assets | 6,400,000 | ||||||
Hawaiian Electric Company, Inc. and Subsidiaries | Waena Switchyard/Synchronous Condenser Project | |||||||
Public Utilities, General Disclosures [Line Items] | |||||||
Number of extended transmission lines | transmission_line | 2 | ||||||
Number of kilovolts | kV | 69 | ||||||
Number of generating units converting to synchronous condensers | generationUnit | 2 | ||||||
Renewable energy generation project, approved funds | $ 38,800,000 | ||||||
Renewable energy generation project, incurred cost | 10,200,000 | ||||||
Hawaiian Electric | PCB Contamination | |||||||
Public Utilities, General Disclosures [Line Items] | |||||||
Valuation allowances and reserves | 10,100,000 | ||||||
Hawaiian Electric | ERP/EAM Implementation Project | |||||||
Public Utilities, General Disclosures [Line Items] | |||||||
Regulatory liability for O&M expense reductions | 4,800,000 | ||||||
Hawaii Electric Light | ERP/EAM Implementation Project | |||||||
Public Utilities, General Disclosures [Line Items] | |||||||
Regulatory liability for O&M expense reductions | 1,900,000 | ||||||
Maui Electric | |||||||
Public Utilities, General Disclosures [Line Items] | |||||||
Additional accrued investigation and estimated cleanup costs | 2,700,000 | ||||||
Maui Electric | ERP/EAM Implementation Project | |||||||
Public Utilities, General Disclosures [Line Items] | |||||||
Regulatory liability for O&M expense reductions | $ 2,900,000 | ||||||
Regulatory liability, amortization period | 5 years |
Electric utility segment - Regu
Electric utility segment - Regulatory proceedings (Details) $ in Millions | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||||||||
Nov. 12, 2021 | Feb. 16, 2021 agreement | Dec. 23, 2020 USD ($) | Nov. 30, 2021 agreement | Jun. 30, 2022 USD ($) MWh contract project | Dec. 31, 2021 USD ($) | Dec. 31, 2019 USD ($) agreement | Jun. 17, 2022 mechanism staff | Feb. 28, 2022 USD ($) | Jun. 01, 2021 mechanism | Mar. 23, 2021 mechanism | Dec. 31, 2020 agreement | Jul. 09, 2020 agreement | |
Regulatory Projects and Legal Obligations [Line Items] | |||||||||||||
Propose pilots annual cap | $ 10 | ||||||||||||
Potential total annual maximum reward | $ 2 | ||||||||||||
Advanced metering infrastructure term | 3 years | ||||||||||||
Hawaiian Electric Company, Inc. and Subsidiaries | |||||||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||||||
Number of performance incentive mechanisms of concern | mechanism | 11 | ||||||||||||
Number of staff proposing penalty-only PIMs | staff | 7 | ||||||||||||
Number of performance incentive mechanisms | mechanism | 2 | 3 | 2 | ||||||||||
Number of performance incentive mechanisms, penalty-only | mechanism | 1 | ||||||||||||
Multi-year rate period | 5 years | ||||||||||||
Customer dividend, negative adjustment percentage | 0.22% | ||||||||||||
Savings commitment liability, annual rate | $ 6.6 | ||||||||||||
Earnings sharing mechanism, actual return on equity, dead band percentage above or below target | 3% | ||||||||||||
Approved return on equity, percentage | 9.50% | ||||||||||||
Earnings sharing mechanism, actual earning, above or below dead band | 1.50% | ||||||||||||
MPIR requested amount | $ 25.9 | ||||||||||||
EPRM approved projects | contract | 2 | ||||||||||||
EPRM approved projects, capital costs | $ 41 | ||||||||||||
Number of projects | project | 5 | ||||||||||||
Estimated capital costs | $ 450 | ||||||||||||
Development period | 3 years | ||||||||||||
2021 deferred costs to be reviewed by the PUC | $ 0.1 | ||||||||||||
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 | $ 6.8 | ||||||||||||
Service reliability, estimated penalties | $ 0.2 | ||||||||||||
Dead band percentage above or below the target | 3% | ||||||||||||
Call center performance, maximum penalty percentage | 0.08% | ||||||||||||
Call center performance, pending adjusted maximum penalty | $ 1.4 | ||||||||||||
Number of power purchase agreements (PPAs) (in agreements) | agreement | 1 | 7 | |||||||||||
Incentives accrued | $ 0.1 | $ 1.7 | |||||||||||
Number of grid service purchase agreements | agreement | 2 | 2 | |||||||||||
Number of PPAs approved | agreement | 2 | ||||||||||||
Interpolated RPS rate goal, year one and two (in dollars per MWh) | MWh | 20 | ||||||||||||
Interpolated RPS rate goal, year three (in dollars per MWh) | MWh | 15 | ||||||||||||
Interpolated RPS rate goal, after year three (in dollars per MWh) | MWh | 10 | ||||||||||||
Failure to meet RPS targets, penalty rate (in dollars per MWh) | MWh | 20 | ||||||||||||
Estimated rewards | 1 | ||||||||||||
Potential total annual maximum reward | $ 1.5 | ||||||||||||
Potential total annual maximum reward | 3 | ||||||||||||
Total annual maximum penalty | 0.9 | ||||||||||||
Interconnection approval PIM, accrued estimated rewards | 2.8 | ||||||||||||
Performance incentive mechanism, maximum reward | $ 2 | ||||||||||||
Performance incentive mechanism, term | 3 years | ||||||||||||
Target performance historical measurement period | 10 years | ||||||||||||
Percent of return on equity | 300% | ||||||||||||
Pending adjusted amount | $ 1 | ||||||||||||
Target performance period | 10 months | ||||||||||||
Target deadband period | 2 months | ||||||||||||
Accrued estimated rewards, net of penalties | 3.7 | ||||||||||||
Hawaiian Electric | |||||||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||||||
Public utilities retained percentage | 20% | ||||||||||||
Public utilities retained amount | $ 5 | ||||||||||||
Accrued estimated rewards, net of penalties | 2.8 | ||||||||||||
Hawaii Electric Light | |||||||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||||||
Public utilities retained percentage | 5% | ||||||||||||
Public utilities retained amount | $ 1 | ||||||||||||
Accrued estimated rewards, net of penalties | 0.4 | ||||||||||||
Maui Electric | |||||||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||||||
Public utilities retained percentage | 5% | ||||||||||||
Public utilities retained amount | $ 1 | ||||||||||||
Accrued estimated rewards, net of penalties | $ 0.5 | ||||||||||||
Schofield Generation Station | Hawaiian Electric Company, Inc. and Subsidiaries | |||||||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||||||
MPIR requested amount | 16.5 | ||||||||||||
West Loch PV Project | Hawaiian Electric Company, Inc. and Subsidiaries | |||||||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||||||
MPIR requested amount | 3.3 | ||||||||||||
Grid Modernization Strategy Phase 1 Project | Hawaiian Electric Company, Inc. and Subsidiaries | |||||||||||||
Regulatory Projects and Legal Obligations [Line Items] | |||||||||||||
MPIR requested amount | $ 6.1 |
Electric utility segment - Annu
Electric utility segment - Annual decoupling filings summary (Details) $ in Millions | 6 Months Ended |
Jun. 30, 2022 USD ($) | |
Regulatory Projects and Legal Obligations [Line Items] | |
Incremental accrued RBA balance | $ (8.3) |
Incremental Performance Incentive Mechanisms (net) | 2.7 |
Incremental MPIR/EPRM Revenue Adjustment | 2.8 |
Other | (0.1) |
Net incremental amount to be collected under the RBA rate tariffs | (2.9) |
Hawaiian Electric | |
Regulatory Projects and Legal Obligations [Line Items] | |
Incremental accrued RBA balance | (5.7) |
Incremental Performance Incentive Mechanisms (net) | 1.9 |
Incremental MPIR/EPRM Revenue Adjustment | 1.3 |
Other | (0.1) |
Net incremental amount to be collected under the RBA rate tariffs | (2.6) |
Hawaii Electric Light | |
Regulatory Projects and Legal Obligations [Line Items] | |
Incremental accrued RBA balance | 2.1 |
Incremental Performance Incentive Mechanisms (net) | 0.4 |
Incremental MPIR/EPRM Revenue Adjustment | 0.8 |
Other | 0 |
Net incremental amount to be collected under the RBA rate tariffs | 3.3 |
Maui Electric | |
Regulatory Projects and Legal Obligations [Line Items] | |
Incremental accrued RBA balance | (4.7) |
Incremental Performance Incentive Mechanisms (net) | 0.4 |
Incremental MPIR/EPRM Revenue Adjustment | 0.7 |
Other | 0 |
Net incremental amount to be collected under the RBA rate tariffs | $ (3.6) |
Electric utility segment - Most
Electric utility segment - Most recent rate proceedings (Details) - Hawaiian Electric Company, Inc. and Subsidiaries $ in Millions | 1 Months Ended | |||
Jun. 09, 2022 USD ($) | Mar. 01, 2022 USD ($) | Oct. 30, 2020 USD ($) installation | Dec. 31, 2021 USD ($) | |
Regulatory Projects and Legal Obligations [Line Items] | ||||
Recovery of deferral costs | $ 27.8 | |||
Recovery of deferral costs period | 3 years | |||
Public utilities, electric distribution system, contract period | 50 years | 50 years | ||
Number of U.S. army installations being serviced | installation | 12 | |||
Purchase price | $ 14.5 | |||
price of acquisition, expected | $ 4 | |||
Transition period | 1 year | |||
Capital upgrade over the period | 6 years | |||
COVID-19 | ||||
Regulatory Projects and Legal Obligations [Line Items] | ||||
Customer bill forgiveness | $ 2 |
Electric utility segment - Cond
Electric utility segment - Condensed consolidating statement of income (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2022 | Mar. 31, 2022 | Jun. 30, 2021 | Mar. 31, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Condensed Income Statements, Captions [Line Items] | ||||||
Revenues | $ 895,607 | $ 680,257 | $ 1,680,675 | $ 1,323,203 | ||
Expenses | ||||||
Total expenses | 808,939 | 578,401 | 1,494,731 | 1,123,316 | ||
Total operating income | 86,668 | 101,856 | 185,944 | 199,887 | ||
Allowance for equity funds used during construction | 2,470 | 2,377 | 4,879 | 4,568 | ||
Retirement defined benefits credit—other than service costs | 1,246 | 1,216 | 2,489 | 3,651 | ||
Allowance for borrowed funds used during construction | 798 | 812 | 1,576 | 1,559 | ||
Income before income taxes | 66,217 | 82,944 | 153,697 | 163,140 | ||
Income taxes | 13,203 | 18,599 | 31,043 | 33,964 | ||
Net income attributable to Hawaiian Electric | 53,014 | 64,345 | 122,654 | 129,176 | ||
Preferred stock dividends of Hawaiian Electric | 473 | 473 | 946 | 946 | ||
Net income for common stock | 52,541 | $ 69,167 | 63,872 | $ 64,358 | 121,708 | 128,230 |
Consolidating adjustments | ||||||
Expenses | ||||||
Total expenses | 0 | |||||
Hawaiian Electric Consolidated | ||||||
Condensed Income Statements, Captions [Line Items] | ||||||
Revenues | 818,873 | 601,879 | 1,527,665 | 1,166,743 | ||
Expenses | ||||||
Fuel oil | 269,655 | 139,136 | 490,941 | 266,563 | ||
Purchased power | 218,085 | 162,465 | 381,618 | 304,761 | ||
Other operation and maintenance | 124,892 | 118,142 | 250,149 | 232,712 | ||
Depreciation | 58,739 | 57,381 | 117,210 | 114,736 | ||
Taxes, other than income taxes | 76,348 | 57,071 | 142,998 | 111,173 | ||
Total expenses | 747,719 | 534,195 | 1,382,916 | 1,029,945 | ||
Total operating income | 71,154 | 67,684 | 144,749 | 136,798 | ||
Allowance for equity funds used during construction | 2,470 | 2,377 | 4,879 | 4,568 | ||
Equity in earnings of subsidiaries | 0 | 0 | 0 | 0 | ||
Retirement defined benefits credit—other than service costs | 991 | 1,020 | 1,981 | 2,041 | ||
Interest expense and other charges, net | (18,800) | (17,995) | (37,126) | (35,978) | ||
Allowance for borrowed funds used during construction | 798 | 812 | 1,576 | 1,559 | ||
Income before income taxes | 56,613 | 53,898 | 116,059 | 108,988 | ||
Income taxes | 11,979 | 11,498 | 24,517 | 22,731 | ||
Net income | 44,634 | 42,400 | 91,542 | 86,257 | ||
Preferred stock dividends of subsidiaries | 229 | 229 | 458 | 458 | ||
Net income attributable to Hawaiian Electric | 44,405 | 42,171 | 91,084 | 85,799 | ||
Preferred stock dividends of Hawaiian Electric | 270 | 270 | 540 | 540 | ||
Net income for common stock | 44,135 | $ 46,409 | 41,901 | $ 43,358 | 90,544 | 85,259 |
Hawaiian Electric Consolidated | Reportable Legal Entities | Hawaiian Electric | ||||||
Condensed Income Statements, Captions [Line Items] | ||||||
Revenues | 576,472 | 422,697 | 1,076,714 | 823,251 | ||
Expenses | ||||||
Fuel oil | 184,297 | 91,345 | 338,722 | 180,073 | ||
Purchased power | 165,202 | 124,948 | 289,385 | 233,552 | ||
Other operation and maintenance | 82,707 | 77,903 | 166,363 | 155,238 | ||
Depreciation | 39,501 | 38,907 | 78,985 | 77,821 | ||
Taxes, other than income taxes | 54,025 | 40,301 | 101,299 | 78,928 | ||
Total expenses | 525,732 | 373,404 | 974,754 | 725,612 | ||
Total operating income | 50,740 | 49,293 | 101,960 | 97,639 | ||
Allowance for equity funds used during construction | 1,946 | 1,930 | 3,936 | 3,678 | ||
Equity in earnings of subsidiaries | 12,237 | 10,744 | 25,898 | 23,254 | ||
Retirement defined benefits credit—other than service costs | 856 | 884 | 1,711 | 1,770 | ||
Interest expense and other charges, net | (13,519) | (12,829) | (26,612) | (25,661) | ||
Allowance for borrowed funds used during construction | 637 | 654 | 1,288 | 1,245 | ||
Income before income taxes | 52,897 | 50,676 | 108,181 | 101,925 | ||
Income taxes | 8,492 | 8,505 | 17,097 | 16,126 | ||
Net income | 44,405 | 42,171 | 91,084 | 85,799 | ||
Preferred stock dividends of subsidiaries | 0 | 0 | 0 | 0 | ||
Net income attributable to Hawaiian Electric | 44,405 | 42,171 | 91,084 | 85,799 | ||
Preferred stock dividends of Hawaiian Electric | 270 | 270 | 540 | 540 | ||
Net income for common stock | 44,135 | 41,901 | 90,544 | 85,259 | ||
Hawaiian Electric Consolidated | Reportable Legal Entities | Hawaii Electric Light | ||||||
Condensed Income Statements, Captions [Line Items] | ||||||
Revenues | 124,502 | 91,512 | 233,030 | 176,661 | ||
Expenses | ||||||
Fuel oil | 33,065 | 19,586 | 58,316 | 36,071 | ||
Purchased power | 38,735 | 24,236 | 69,447 | 45,833 | ||
Other operation and maintenance | 21,331 | 19,474 | 41,545 | 37,386 | ||
Depreciation | 10,352 | 10,053 | 20,703 | 20,101 | ||
Taxes, other than income taxes | 11,378 | 8,539 | 21,410 | 16,532 | ||
Total expenses | 114,861 | 81,888 | 211,421 | 155,923 | ||
Total operating income | 9,641 | 9,624 | 21,609 | 20,738 | ||
Allowance for equity funds used during construction | 217 | 140 | 410 | 272 | ||
Equity in earnings of subsidiaries | 0 | 0 | 0 | 0 | ||
Retirement defined benefits credit—other than service costs | 167 | 169 | 334 | 337 | ||
Interest expense and other charges, net | (2,642) | (2,573) | (5,251) | (5,154) | ||
Allowance for borrowed funds used during construction | 67 | 48 | 127 | 92 | ||
Income before income taxes | 7,450 | 7,408 | 17,229 | 16,285 | ||
Income taxes | 1,659 | 1,668 | 3,927 | 3,719 | ||
Net income | 5,791 | 5,740 | 13,302 | 12,566 | ||
Preferred stock dividends of subsidiaries | 133 | 133 | 267 | 267 | ||
Net income attributable to Hawaiian Electric | 5,658 | 5,607 | 13,035 | 12,299 | ||
Preferred stock dividends of Hawaiian Electric | 0 | 0 | 0 | 0 | ||
Net income for common stock | 5,658 | 5,607 | 13,035 | 12,299 | ||
Hawaiian Electric Consolidated | Reportable Legal Entities | Maui Electric | ||||||
Condensed Income Statements, Captions [Line Items] | ||||||
Revenues | 117,928 | 87,670 | 217,956 | 166,851 | ||
Expenses | ||||||
Fuel oil | 52,293 | 28,205 | 93,903 | 50,419 | ||
Purchased power | 14,148 | 13,281 | 22,786 | 25,376 | ||
Other operation and maintenance | 20,854 | 20,765 | 42,241 | 40,088 | ||
Depreciation | 8,886 | 8,421 | 17,522 | 16,814 | ||
Taxes, other than income taxes | 10,945 | 8,231 | 20,289 | 15,713 | ||
Total expenses | 107,126 | 78,903 | 196,741 | 148,410 | ||
Total operating income | 10,802 | 8,767 | 21,215 | 18,441 | ||
Allowance for equity funds used during construction | 307 | 307 | 533 | 618 | ||
Equity in earnings of subsidiaries | 0 | 0 | 0 | 0 | ||
Retirement defined benefits credit—other than service costs | (32) | (33) | (64) | (66) | ||
Interest expense and other charges, net | (2,668) | (2,593) | (5,298) | (5,183) | ||
Allowance for borrowed funds used during construction | 94 | 110 | 161 | 222 | ||
Income before income taxes | 8,503 | 6,558 | 16,547 | 14,032 | ||
Income taxes | 1,828 | 1,325 | 3,493 | 2,886 | ||
Net income | 6,675 | 5,233 | 13,054 | 11,146 | ||
Preferred stock dividends of subsidiaries | 96 | 96 | 191 | 191 | ||
Net income attributable to Hawaiian Electric | 6,579 | 5,137 | 12,863 | 10,955 | ||
Preferred stock dividends of Hawaiian Electric | 0 | 0 | 0 | 0 | ||
Net income for common stock | 6,579 | 5,137 | 12,863 | 10,955 | ||
Hawaiian Electric Consolidated | Reportable Legal Entities | Other subsidiaries | ||||||
Condensed Income Statements, Captions [Line Items] | ||||||
Revenues | 0 | 0 | 0 | 0 | ||
Expenses | ||||||
Fuel oil | 0 | 0 | 0 | 0 | ||
Purchased power | 0 | 0 | 0 | 0 | ||
Other operation and maintenance | 0 | 0 | 0 | 0 | ||
Depreciation | 0 | 0 | 0 | 0 | ||
Taxes, other than income taxes | 0 | 0 | 0 | 0 | ||
Total expenses | 0 | 0 | 0 | 0 | ||
Total operating income | 0 | 0 | 0 | 0 | ||
Allowance for equity funds used during construction | 0 | 0 | 0 | 0 | ||
Equity in earnings of subsidiaries | 0 | 0 | 0 | 0 | ||
Retirement defined benefits credit—other than service costs | 0 | 0 | 0 | 0 | ||
Interest expense and other charges, net | 0 | 0 | 0 | 0 | ||
Allowance for borrowed funds used during construction | 0 | 0 | 0 | 0 | ||
Income before income taxes | 0 | 0 | 0 | 0 | ||
Income taxes | 0 | 0 | 0 | 0 | ||
Net income | 0 | 0 | 0 | 0 | ||
Preferred stock dividends of subsidiaries | 0 | 0 | 0 | 0 | ||
Net income attributable to Hawaiian Electric | 0 | 0 | 0 | 0 | ||
Preferred stock dividends of Hawaiian Electric | 0 | 0 | 0 | 0 | ||
Net income for common stock | 0 | 0 | 0 | 0 | ||
Hawaiian Electric Consolidated | Consolidating adjustments | ||||||
Condensed Income Statements, Captions [Line Items] | ||||||
Revenues | (29) | 0 | (35) | (20) | ||
Expenses | ||||||
Fuel oil | 0 | 0 | 0 | 0 | ||
Purchased power | 0 | 0 | 0 | 0 | ||
Other operation and maintenance | 0 | 0 | 0 | 0 | ||
Depreciation | 0 | 0 | 0 | 0 | ||
Taxes, other than income taxes | 0 | 0 | 0 | 0 | ||
Total expenses | 0 | 0 | 0 | |||
Total operating income | (29) | 0 | (35) | (20) | ||
Allowance for equity funds used during construction | 0 | 0 | 0 | 0 | ||
Equity in earnings of subsidiaries | (12,237) | (10,744) | (25,898) | (23,254) | ||
Retirement defined benefits credit—other than service costs | 0 | 0 | 0 | 0 | ||
Interest expense and other charges, net | 29 | 0 | 35 | 20 | ||
Allowance for borrowed funds used during construction | 0 | 0 | 0 | 0 | ||
Income before income taxes | (12,237) | (10,744) | (25,898) | (23,254) | ||
Income taxes | 0 | 0 | 0 | 0 | ||
Net income | (12,237) | (10,744) | (25,898) | (23,254) | ||
Preferred stock dividends of subsidiaries | 0 | 0 | 0 | 0 | ||
Net income attributable to Hawaiian Electric | (12,237) | (10,744) | (25,898) | (23,254) | ||
Preferred stock dividends of Hawaiian Electric | 0 | 0 | 0 | 0 | ||
Net income for common stock | $ (12,237) | $ (10,744) | $ (25,898) | $ (23,254) |
Electric utility segment - Co_2
Electric utility segment - Condensed consolidating statement of comprehensive income (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2022 | Mar. 31, 2022 | Jun. 30, 2021 | Mar. 31, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Condensed Statement of Income Captions [Line Items] | ||||||
Net income for common stock | $ 52,541 | $ 69,167 | $ 63,872 | $ 64,358 | $ 121,708 | $ 128,230 |
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 | 122 | 6,008 | 4,623 | 12,018 | ||
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | 56 | (5,811) | (4,269) | (11,622) | ||
Other comprehensive income (loss), net of taxes | (87,840) | (117,159) | 16,472 | (44,016) | (204,999) | (27,544) |
Comprehensive income (loss) attributable to Hawaiian Electric Industries, Inc. | (35,299) | 80,344 | (83,291) | 100,686 | ||
Hawaiian Electric Consolidated | ||||||
Condensed Statement of Income Captions [Line Items] | ||||||
Net income for common stock | 44,135 | 46,409 | 41,901 | 43,358 | 90,544 | 85,259 |
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 | (5) | 5,846 | 4,371 | 11,691 | ||
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | 56 | (5,811) | (4,269) | (11,622) | ||
Other comprehensive income (loss), net of taxes | 51 | $ 51 | 35 | $ 34 | 102 | 69 |
Comprehensive income (loss) attributable to Hawaiian Electric Industries, Inc. | 44,186 | 41,936 | 90,646 | 85,328 | ||
Hawaiian Electric Consolidated | Reportable Legal Entities | Hawaiian Electric | ||||||
Condensed Statement of Income Captions [Line Items] | ||||||
Net income for common stock | 44,135 | 41,901 | 90,544 | 85,259 | ||
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 | (5) | 5,846 | 4,371 | 11,691 | ||
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | 56 | (5,811) | (4,269) | (11,622) | ||
Other comprehensive income (loss), net of taxes | 51 | 35 | 102 | 69 | ||
Comprehensive income (loss) attributable to Hawaiian Electric Industries, Inc. | 44,186 | 41,936 | 90,646 | 85,328 | ||
Hawaiian Electric Consolidated | Reportable Legal Entities | Hawaii Electric Light | ||||||
Condensed Statement of Income Captions [Line Items] | ||||||
Net income for common stock | 5,658 | 5,607 | 13,035 | 12,299 | ||
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 | (72) | 834 | 598 | 1,669 | ||
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | 74 | (834) | (596) | (1,668) | ||
Other comprehensive income (loss), net of taxes | 2 | 0 | 2 | 1 | ||
Comprehensive income (loss) attributable to Hawaiian Electric Industries, Inc. | 5,660 | 5,607 | 13,037 | 12,300 | ||
Hawaiian Electric Consolidated | Reportable Legal Entities | Maui Electric | ||||||
Condensed Statement of Income Captions [Line Items] | ||||||
Net income for common stock | 6,579 | 5,137 | 12,863 | 10,955 | ||
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 | 603 | 761 | 1,206 | 1,522 | ||
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | (602) | (761) | (1,205) | (1,522) | ||
Other comprehensive income (loss), net of taxes | 1 | 0 | 1 | 0 | ||
Comprehensive income (loss) attributable to Hawaiian Electric Industries, Inc. | 6,580 | 5,137 | 12,864 | 10,955 | ||
Hawaiian Electric Consolidated | Reportable Legal Entities | Other subsidiaries | ||||||
Condensed Statement of Income Captions [Line Items] | ||||||
Net income for common stock | 0 | 0 | 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 taxes | 0 | 0 | 0 | 0 | ||
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | 0 | 0 | 0 | 0 | ||
Other comprehensive income (loss), net of taxes | 0 | 0 | 0 | 0 | ||
Comprehensive income (loss) attributable to Hawaiian Electric Industries, Inc. | 0 | 0 | 0 | 0 | ||
Hawaiian Electric Consolidated | Consolidating adjustments | ||||||
Condensed Statement of Income Captions [Line Items] | ||||||
Net income for common stock | (12,237) | (10,744) | (25,898) | (23,254) | ||
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 | (531) | (1,595) | (1,804) | (3,191) | ||
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | 528 | 1,595 | 1,801 | 3,190 | ||
Other comprehensive income (loss), net of taxes | (3) | 0 | (3) | (1) | ||
Comprehensive income (loss) attributable to Hawaiian Electric Industries, Inc. | $ (12,240) | $ (10,744) | $ (25,901) | $ (23,255) |
Electric utility segment - Co_3
Electric utility segment - Condensed consolidating balance sheet (Details) - USD ($) $ in Thousands | Jun. 30, 2022 | Mar. 31, 2022 | Dec. 31, 2021 | Jun. 30, 2021 | Mar. 31, 2021 | Dec. 31, 2020 |
Utility property, plant and equipment | ||||||
Total property, plant and equipment, net | $ 5,429,420 | $ 5,392,068 | ||||
Current assets | ||||||
Cash and cash equivalents | 159,672 | 305,551 | $ 247,443 | |||
Restricted cash | 5,386 | 5,911 | 10,618 | |||
Other long-term assets | ||||||
Operating lease right-of-use assets | 120,600 | 122,416 | ||||
Total assets | 16,001,743 | 15,822,637 | ||||
Capitalization | ||||||
Common stock equity | 2,233,504 | $ 2,303,642 | 2,390,884 | 2,367,329 | $ 2,321,293 | $ 2,337,502 |
Preferred stock of subsidiaries - not subject to mandatory redemption | 34,293 | 34,293 | ||||
Current liabilities | ||||||
Interest and preferred dividends payable | 20,661 | 19,889 | ||||
Deferred credits and other liabilities | ||||||
Deferred income taxes | 302,346 | 384,760 | ||||
Total liabilities and shareholders’ equity | 16,001,743 | 15,822,637 | ||||
Hawaiian Electric Consolidated | ||||||
Utility property, plant and equipment | ||||||
Land | 52,060 | 51,937 | ||||
Plant and equipment | 7,840,615 | 7,735,983 | ||||
Less accumulated depreciation | (3,026,295) | (2,940,517) | ||||
Construction in progress | 226,679 | 204,569 | ||||
Utility property, plant and equipment, net | 5,093,059 | 5,051,972 | ||||
Nonutility property, plant and equipment, less accumulated depreciation | 6,947 | 6,949 | ||||
Total property, plant and equipment, net | 5,100,006 | 5,058,921 | ||||
Investment in wholly owned subsidiaries, at equity | 0 | 0 | ||||
Current assets | ||||||
Cash and cash equivalents | 15,503 | 52,169 | 23,666 | |||
Restricted cash | 1,129 | 3,089 | 8,968 | |||
Advances to affiliates | 0 | 0 | ||||
Customer accounts receivable, net | 247,270 | 186,859 | ||||
Accrued unbilled revenues, net | 178,876 | 129,155 | ||||
Other accounts receivable, net | 10,388 | 7,267 | ||||
Fuel oil stock, at average cost | 223,787 | 104,078 | ||||
Materials and supplies, at average cost | 74,581 | 71,877 | ||||
Prepayments and other | 36,540 | 46,031 | ||||
Regulatory assets | 73,578 | 66,664 | ||||
Total current assets | 861,652 | 667,189 | ||||
Other long-term assets | ||||||
Operating lease right-of-use assets | 99,690 | 101,470 | ||||
Regulatory assets | 457,322 | 498,879 | ||||
Other | 168,326 | 165,166 | ||||
Total other long-term assets | 725,338 | 765,515 | ||||
Total assets | 6,686,996 | 6,491,625 | ||||
Capitalization | ||||||
Common stock equity | 2,289,595 | $ 2,276,884 | 2,261,899 | 2,171,396 | $ 2,157,385 | 2,141,918 |
Preferred stock of subsidiaries - not subject to mandatory redemption | 34,293 | 34,293 | ||||
Long-term debt, net | 1,684,520 | 1,624,427 | ||||
Total capitalization | 4,008,408 | 3,920,619 | ||||
Current liabilities | ||||||
Current portion of operating lease liabilities | 27,976 | 49,368 | ||||
Current portion of long-term debt | 51,988 | 51,975 | ||||
Short-term borrowings from non-affiliates | 54,987 | 0 | ||||
Short-term borrowings from affiliate | 0 | 0 | ||||
Accounts payable | 199,156 | 160,007 | ||||
Interest and preferred dividends payable | 17,796 | 17,325 | ||||
Taxes accrued, including revenue taxes | 211,999 | 208,280 | ||||
Regulatory liabilities | 22,633 | 29,760 | ||||
Other | 80,624 | 71,569 | ||||
Total current liabilities | 667,159 | 588,284 | ||||
Deferred credits and other liabilities | ||||||
Operating lease liabilities | 86,111 | 65,780 | ||||
Deferred income taxes | 400,110 | 408,634 | ||||
Regulatory liabilities | 985,442 | 967,008 | ||||
Unamortized tax credits | 100,112 | 103,945 | ||||
Defined benefit pension and other postretirement benefit plans liability | 315,475 | 321,780 | ||||
Other | 124,179 | 115,575 | ||||
Total deferred credits and other liabilities | 2,011,429 | 1,982,722 | ||||
Total liabilities and shareholders’ equity | 6,686,996 | 6,491,625 | ||||
Hawaiian Electric Consolidated | Reportable Legal Entities | Hawaiian Electric | ||||||
Utility property, plant and equipment | ||||||
Land | 42,860 | 42,737 | ||||
Plant and equipment | 5,178,903 | 5,097,033 | ||||
Less accumulated depreciation | (1,816,724) | (1,757,096) | ||||
Construction in progress | 173,970 | 159,854 | ||||
Utility property, plant and equipment, net | 3,579,009 | 3,542,528 | ||||
Nonutility property, plant and equipment, less accumulated depreciation | 5,300 | 5,302 | ||||
Total property, plant and equipment, net | 3,584,309 | 3,547,830 | ||||
Investment in wholly owned subsidiaries, at equity | 686,338 | 676,237 | ||||
Current assets | ||||||
Cash and cash equivalents | 6,578 | 23,344 | 17,367 | |||
Restricted cash | 1,129 | 3,089 | 8,968 | |||
Advances to affiliates | 3,000 | 1,000 | ||||
Customer accounts receivable, net | 176,838 | 135,949 | ||||
Accrued unbilled revenues, net | 128,083 | 92,469 | ||||
Other accounts receivable, net | 20,525 | 18,624 | ||||
Fuel oil stock, at average cost | 178,911 | 71,184 | ||||
Materials and supplies, at average cost | 43,836 | 42,006 | ||||
Prepayments and other | 27,424 | 32,140 | ||||
Regulatory assets | 64,999 | 58,695 | ||||
Total current assets | 651,323 | 478,500 | ||||
Other long-term assets | ||||||
Operating lease right-of-use assets | 49,326 | 78,710 | ||||
Regulatory assets | 309,077 | 337,903 | ||||
Other | 129,402 | 130,546 | ||||
Total other long-term assets | 487,805 | 547,159 | ||||
Total assets | 5,409,775 | 5,249,726 | ||||
Capitalization | ||||||
Common stock equity | 2,289,595 | 2,261,899 | 2,171,396 | 2,141,918 | ||
Preferred stock of subsidiaries - not subject to mandatory redemption | 22,293 | 22,293 | ||||
Long-term debt, net | 1,176,691 | 1,136,620 | ||||
Total capitalization | 3,488,579 | 3,420,812 | ||||
Current liabilities | ||||||
Current portion of operating lease liabilities | 18,985 | 45,955 | ||||
Current portion of long-term debt | 39,991 | 39,981 | ||||
Short-term borrowings from non-affiliates | 54,987 | |||||
Short-term borrowings from affiliate | 10,000 | 0 | ||||
Accounts payable | 156,222 | 111,024 | ||||
Interest and preferred dividends payable | 12,779 | 12,442 | ||||
Taxes accrued, including revenue taxes | 145,594 | 143,723 | ||||
Regulatory liabilities | 14,614 | 22,240 | ||||
Other | 61,438 | 56,752 | ||||
Total current liabilities | 514,610 | 432,117 | ||||
Deferred credits and other liabilities | ||||||
Operating lease liabilities | 44,498 | 46,426 | ||||
Deferred income taxes | 285,438 | 291,027 | ||||
Regulatory liabilities | 709,954 | 695,152 | ||||
Unamortized tax credits | 73,441 | 76,201 | ||||
Defined benefit pension and other postretirement benefit plans liability | 216,789 | 220,480 | ||||
Other | 76,466 | 67,511 | ||||
Total deferred credits and other liabilities | 1,406,586 | 1,396,797 | ||||
Total liabilities and shareholders’ equity | 5,409,775 | 5,249,726 | ||||
Hawaiian Electric Consolidated | Reportable Legal Entities | Hawaii Electric Light | ||||||
Utility property, plant and equipment | ||||||
Land | 5,606 | 5,606 | ||||
Plant and equipment | 1,399,002 | 1,390,361 | ||||
Less accumulated depreciation | (633,559) | (619,991) | ||||
Construction in progress | 20,725 | 17,129 | ||||
Utility property, plant and equipment, net | 791,774 | 793,105 | ||||
Nonutility property, plant and equipment, less accumulated depreciation | 115 | 115 | ||||
Total property, plant and equipment, net | 791,889 | 793,220 | ||||
Investment in wholly owned subsidiaries, at equity | 0 | 0 | ||||
Current assets | ||||||
Cash and cash equivalents | 5,754 | 5,326 | 3,754 | |||
Restricted cash | 0 | 0 | 0 | |||
Advances to affiliates | 0 | 0 | ||||
Customer accounts receivable, net | 37,631 | 28,469 | ||||
Accrued unbilled revenues, net | 26,245 | 19,529 | ||||
Other accounts receivable, net | 3,063 | 3,347 | ||||
Fuel oil stock, at average cost | 17,254 | 12,814 | ||||
Materials and supplies, at average cost | 10,001 | 9,727 | ||||
Prepayments and other | 4,911 | 6,052 | ||||
Regulatory assets | 4,452 | 3,051 | ||||
Total current assets | 109,311 | 88,315 | ||||
Other long-term assets | ||||||
Operating lease right-of-use assets | 36,743 | 22,442 | ||||
Regulatory assets | 76,660 | 81,645 | ||||
Other | 19,163 | 17,124 | ||||
Total other long-term assets | 132,566 | 121,211 | ||||
Total assets | 1,033,766 | 1,002,746 | ||||
Capitalization | ||||||
Common stock equity | 337,737 | 332,900 | 322,451 | 317,451 | ||
Preferred stock of subsidiaries - not subject to mandatory redemption | 7,000 | 7,000 | ||||
Long-term debt, net | 244,393 | 234,390 | ||||
Total capitalization | 589,130 | 574,290 | ||||
Current liabilities | ||||||
Current portion of operating lease liabilities | 6,441 | 3,378 | ||||
Current portion of long-term debt | 11,997 | 11,994 | ||||
Short-term borrowings from non-affiliates | 0 | |||||
Short-term borrowings from affiliate | 3,000 | 1,000 | ||||
Accounts payable | 22,524 | 26,139 | ||||
Interest and preferred dividends payable | 2,677 | 2,617 | ||||
Taxes accrued, including revenue taxes | 34,157 | 33,153 | ||||
Regulatory liabilities | 3,532 | 3,247 | ||||
Other | 17,749 | 14,158 | ||||
Total current liabilities | 102,077 | 95,686 | ||||
Deferred credits and other liabilities | ||||||
Operating lease liabilities | 30,428 | 19,063 | ||||
Deferred income taxes | 51,403 | 53,298 | ||||
Regulatory liabilities | 182,303 | 179,267 | ||||
Unamortized tax credits | 13,643 | 14,212 | ||||
Defined benefit pension and other postretirement benefit plans liability | 47,783 | 48,900 | ||||
Other | 16,999 | 18,030 | ||||
Total deferred credits and other liabilities | 342,559 | 332,770 | ||||
Total liabilities and shareholders’ equity | 1,033,766 | 1,002,746 | ||||
Hawaiian Electric Consolidated | Reportable Legal Entities | Maui Electric | ||||||
Utility property, plant and equipment | ||||||
Land | 3,594 | 3,594 | ||||
Plant and equipment | 1,262,710 | 1,248,589 | ||||
Less accumulated depreciation | (576,012) | (563,430) | ||||
Construction in progress | 31,984 | 27,586 | ||||
Utility property, plant and equipment, net | 722,276 | 716,339 | ||||
Nonutility property, plant and equipment, less accumulated depreciation | 1,532 | 1,532 | ||||
Total property, plant and equipment, net | 723,808 | 717,871 | ||||
Investment in wholly owned subsidiaries, at equity | 0 | 0 | ||||
Current assets | ||||||
Cash and cash equivalents | 3,094 | 23,422 | 2,468 | |||
Restricted cash | 0 | 0 | 0 | |||
Advances to affiliates | 10,000 | 0 | ||||
Customer accounts receivable, net | 32,801 | 22,441 | ||||
Accrued unbilled revenues, net | 24,548 | 17,157 | ||||
Other accounts receivable, net | 3,320 | 3,031 | ||||
Fuel oil stock, at average cost | 27,622 | 20,080 | ||||
Materials and supplies, at average cost | 20,744 | 20,144 | ||||
Prepayments and other | 3,593 | 7,114 | ||||
Regulatory assets | 4,127 | 4,918 | ||||
Total current assets | 129,849 | 118,307 | ||||
Other long-term assets | ||||||
Operating lease right-of-use assets | 13,621 | 318 | ||||
Regulatory assets | 71,585 | 79,331 | ||||
Other | 20,280 | 18,510 | ||||
Total other long-term assets | 105,486 | 98,159 | ||||
Total assets | 959,143 | 934,337 | ||||
Capitalization | ||||||
Common stock equity | 348,524 | 343,260 | 312,768 | 309,363 | ||
Preferred stock of subsidiaries - not subject to mandatory redemption | 5,000 | 5,000 | ||||
Long-term debt, net | 263,436 | 253,417 | ||||
Total capitalization | 616,960 | 601,677 | ||||
Current liabilities | ||||||
Current portion of operating lease liabilities | 2,550 | 35 | ||||
Current portion of long-term debt | 0 | 0 | ||||
Short-term borrowings from non-affiliates | 0 | |||||
Short-term borrowings from affiliate | 0 | 0 | ||||
Accounts payable | 20,410 | 22,844 | ||||
Interest and preferred dividends payable | 2,350 | 2,269 | ||||
Taxes accrued, including revenue taxes | 31,636 | 30,679 | ||||
Regulatory liabilities | 4,487 | 4,273 | ||||
Other | 18,105 | 18,540 | ||||
Total current liabilities | 79,538 | 78,640 | ||||
Deferred credits and other liabilities | ||||||
Operating lease liabilities | 11,185 | 291 | ||||
Deferred income taxes | 63,269 | 64,309 | ||||
Regulatory liabilities | 93,185 | 92,589 | ||||
Unamortized tax credits | 13,028 | 13,532 | ||||
Defined benefit pension and other postretirement benefit plans liability | 51,264 | 53,257 | ||||
Other | 30,714 | 30,042 | ||||
Total deferred credits and other liabilities | 262,645 | 254,020 | ||||
Total liabilities and shareholders’ equity | 959,143 | 934,337 | ||||
Hawaiian Electric Consolidated | Reportable Legal Entities | Other subsidiaries | ||||||
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 | 77 | 77 | 77 | |||
Restricted cash | 0 | 0 | 0 | |||
Advances to affiliates | 0 | 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 | 77 | 77 | ||||
Other long-term assets | ||||||
Operating lease right-of-use assets | 0 | 0 | ||||
Regulatory assets | 0 | 0 | ||||
Other | 0 | 0 | ||||
Total other long-term assets | 0 | 0 | ||||
Total assets | 77 | 77 | ||||
Capitalization | ||||||
Common stock equity | 77 | 77 | 77 | 77 | ||
Preferred stock of subsidiaries - not subject to mandatory redemption | 0 | 0 | ||||
Long-term debt, net | 0 | 0 | ||||
Total capitalization | 77 | 77 | ||||
Current liabilities | ||||||
Current portion of operating lease liabilities | 0 | 0 | ||||
Current portion of long-term debt | 0 | 0 | ||||
Short-term borrowings from non-affiliates | 0 | |||||
Short-term borrowings from affiliate | 0 | 0 | ||||
Accounts payable | 0 | 0 | ||||
Interest and preferred dividends payable | 0 | 0 | ||||
Taxes accrued, including revenue taxes | 0 | 0 | ||||
Regulatory liabilities | 0 | 0 | ||||
Other | 0 | 0 | ||||
Total current liabilities | 0 | 0 | ||||
Deferred credits and other liabilities | ||||||
Operating lease liabilities | 0 | 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 | 77 | 77 | ||||
Hawaiian Electric Consolidated | 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 | (686,338) | (676,237) | ||||
Current assets | ||||||
Cash and cash equivalents | 0 | 0 | 0 | |||
Restricted cash | 0 | 0 | 0 | |||
Advances to affiliates | (13,000) | (1,000) | ||||
Customer accounts receivable, net | 0 | 0 | ||||
Accrued unbilled revenues, net | 0 | 0 | ||||
Other accounts receivable, net | (16,520) | (17,735) | ||||
Fuel oil stock, at average cost | 0 | 0 | ||||
Materials and supplies, at average cost | 0 | 0 | ||||
Prepayments and other | 612 | 725 | ||||
Regulatory assets | 0 | 0 | ||||
Total current assets | (28,908) | (18,010) | ||||
Other long-term assets | ||||||
Operating lease right-of-use assets | 0 | 0 | ||||
Regulatory assets | 0 | 0 | ||||
Other | (519) | (1,014) | ||||
Total other long-term assets | (519) | (1,014) | ||||
Total assets | (715,765) | (695,261) | ||||
Capitalization | ||||||
Common stock equity | (686,338) | (676,237) | $ (635,296) | $ (626,891) | ||
Preferred stock of subsidiaries - not subject to mandatory redemption | 0 | 0 | ||||
Long-term debt, net | 0 | 0 | ||||
Total capitalization | (686,338) | (676,237) | ||||
Current liabilities | ||||||
Current portion of operating lease liabilities | 0 | 0 | ||||
Current portion of long-term debt | 0 | 0 | ||||
Short-term borrowings from non-affiliates | 0 | |||||
Short-term borrowings from affiliate | (13,000) | (1,000) | ||||
Accounts payable | 0 | 0 | ||||
Interest and preferred dividends payable | (10) | (3) | ||||
Taxes accrued, including revenue taxes | 612 | 725 | ||||
Regulatory liabilities | 0 | 0 | ||||
Other | (16,668) | (17,881) | ||||
Total current liabilities | (29,066) | (18,159) | ||||
Deferred credits and other liabilities | ||||||
Operating lease liabilities | 0 | 0 | ||||
Deferred income taxes | 0 | 0 | ||||
Regulatory liabilities | 0 | 0 | ||||
Unamortized tax credits | 0 | 0 | ||||
Defined benefit pension and other postretirement benefit plans liability | (361) | (857) | ||||
Other | 0 | (8) | ||||
Total deferred credits and other liabilities | (361) | (865) | ||||
Total liabilities and shareholders’ equity | $ (715,765) | $ (695,261) |
Electric utility segment - Co_4
Electric utility segment - Condensed consolidating statement of changes in common stock equity (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2022 | Mar. 31, 2022 | Jun. 30, 2021 | Mar. 31, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Increase (decrease) in stockholders' equity | ||||||
Beginning balance | $ 2,303,642 | $ 2,390,884 | $ 2,321,293 | $ 2,337,502 | $ 2,390,884 | $ 2,337,502 |
Net income for common stock | 52,541 | 69,167 | 63,872 | 64,358 | 121,708 | 128,230 |
Other comprehensive income, net of taxes | (87,840) | (117,159) | 16,472 | (44,016) | (204,999) | (27,544) |
Common stock dividends | (38,301) | (38,301) | (37,155) | (37,156) | ||
Ending balance | 2,233,504 | 2,303,642 | 2,367,329 | 2,321,293 | 2,233,504 | 2,367,329 |
Hawaiian Electric Consolidated | ||||||
Increase (decrease) in stockholders' equity | ||||||
Beginning balance | 2,276,884 | 2,261,899 | 2,157,385 | 2,141,918 | 2,261,899 | 2,141,918 |
Net income for common stock | 44,135 | 46,409 | 41,901 | 43,358 | 90,544 | 85,259 |
Other comprehensive income, net of taxes | 51 | 51 | 35 | 34 | 102 | 69 |
Common stock dividends | (31,475) | (31,475) | (27,925) | (27,925) | (62,950) | (55,850) |
Ending balance | 2,289,595 | 2,276,884 | 2,171,396 | 2,157,385 | 2,289,595 | 2,171,396 |
Hawaiian Electric Consolidated | Reportable Legal Entities | Hawaiian Electric | ||||||
Increase (decrease) in stockholders' equity | ||||||
Beginning balance | 2,261,899 | 2,141,918 | 2,261,899 | 2,141,918 | ||
Net income for common stock | 44,135 | 41,901 | 90,544 | 85,259 | ||
Other comprehensive income, net of taxes | 51 | 35 | 102 | 69 | ||
Common stock dividends | (62,950) | (55,850) | ||||
Ending balance | 2,289,595 | 2,171,396 | 2,289,595 | 2,171,396 | ||
Hawaiian Electric Consolidated | Reportable Legal Entities | Hawaii Electric Light | ||||||
Increase (decrease) in stockholders' equity | ||||||
Beginning balance | 332,900 | 317,451 | 332,900 | 317,451 | ||
Net income for common stock | 5,658 | 5,607 | 13,035 | 12,299 | ||
Other comprehensive income, net of taxes | 2 | 0 | 2 | 1 | ||
Common stock dividends | (8,200) | (7,300) | ||||
Ending balance | 337,737 | 322,451 | 337,737 | 322,451 | ||
Hawaiian Electric Consolidated | Reportable Legal Entities | Maui Electric | ||||||
Increase (decrease) in stockholders' equity | ||||||
Beginning balance | 343,260 | 309,363 | 343,260 | 309,363 | ||
Net income for common stock | 6,579 | 5,137 | 12,863 | 10,955 | ||
Other comprehensive income, net of taxes | 1 | 0 | 1 | 0 | ||
Common stock dividends | (7,600) | (7,550) | ||||
Ending balance | 348,524 | 312,768 | 348,524 | 312,768 | ||
Hawaiian Electric Consolidated | Reportable Legal Entities | Other subsidiaries | ||||||
Increase (decrease) in stockholders' equity | ||||||
Beginning balance | 77 | 77 | 77 | 77 | ||
Net income for common stock | 0 | 0 | 0 | 0 | ||
Other comprehensive income, net of taxes | 0 | 0 | 0 | 0 | ||
Ending balance | 77 | 77 | 77 | 77 | ||
Hawaiian Electric Consolidated | Consolidating adjustments | ||||||
Increase (decrease) in stockholders' equity | ||||||
Beginning balance | $ (676,237) | $ (626,891) | (676,237) | (626,891) | ||
Net income for common stock | (12,237) | (10,744) | (25,898) | (23,254) | ||
Other comprehensive income, net of taxes | (3) | 0 | (3) | (1) | ||
Common stock dividends | 15,800 | 14,850 | ||||
Ending balance | $ (686,338) | $ (635,296) | $ (686,338) | $ (635,296) |
Electric utility segment - Co_5
Electric utility segment - Condensed consolidating statement of cash flows (Details) - USD ($) $ in Thousands | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Dec. 31, 2021 | |
Cash flows from operating activities | |||
Net cash provided by operating activities | $ 74,642 | $ 117,587 | |
Cash flows from investing activities | |||
Capital expenditures | (147,749) | (148,414) | |
Other | 15,813 | 7,805 | |
Net cash used in investing activities | (497,031) | (771,432) | |
Cash flows from financing activities | |||
Common stock dividends | (76,602) | (74,311) | |
Repayment of short-term debt | 0 | (65,000) | |
Proceeds from issuance of long-term debt | 67,312 | 191,487 | |
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | 153,305 | 39,995 | |
Other | (318) | (2,037) | |
Net cash provided by financing activities | 275,985 | 552,927 | |
Net decrease in cash, cash equivalents and restricted cash | (146,404) | (100,918) | |
Cash, cash equivalents and restricted cash, beginning of period | 311,462 | 358,979 | |
Cash, cash equivalents and restricted cash, end of period | 165,058 | 258,061 | |
Less: Restricted cash | (5,386) | (10,618) | $ (5,911) |
Cash and cash equivalents, end of period | 159,672 | 247,443 | 305,551 |
Hawaiian Electric Consolidated | |||
Cash flows from operating activities | |||
Net cash provided by operating activities | 44,150 | 57,453 | |
Cash flows from investing activities | |||
Capital expenditures | (140,245) | (138,025) | |
Advances to affiliates | 0 | 0 | |
Other | 6,685 | 4,670 | |
Net cash used in investing activities | (133,560) | (133,355) | |
Cash flows from financing activities | |||
Common stock dividends | (62,950) | (55,850) | |
Preferred stock dividends of Hawaiian Electric and subsidiaries | (998) | (998) | |
Repayment of short-term debt | 0 | (50,000) | |
Proceeds from issuance of long-term debt | 60,000 | 115,000 | |
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | 54,987 | 37,999 | |
Other | (255) | (941) | |
Net cash provided by financing activities | 50,784 | 45,210 | |
Net decrease in cash, cash equivalents and restricted cash | (38,626) | (30,692) | |
Cash, cash equivalents and restricted cash, beginning of period | 55,258 | 63,326 | |
Cash, cash equivalents and restricted cash, end of period | 16,632 | 32,634 | |
Less: Restricted cash | (1,129) | (8,968) | (3,089) |
Cash and cash equivalents, end of period | 15,503 | 23,666 | 52,169 |
Hawaiian Electric Consolidated | Reportable Legal Entities | Hawaiian Electric | |||
Cash flows from operating activities | |||
Net cash provided by operating activities | 25,367 | 43,623 | |
Cash flows from investing activities | |||
Capital expenditures | (87,892) | (92,352) | |
Advances to affiliates | (2,000) | 22,900 | |
Other | 4,471 | 3,087 | |
Net cash used in investing activities | (85,421) | (66,365) | |
Cash flows from financing activities | |||
Common stock dividends | (62,950) | (55,850) | |
Preferred stock dividends of Hawaiian Electric and subsidiaries | (540) | (540) | |
Repayment of short-term debt | (50,000) | ||
Proceeds from issuance of long-term debt | 40,000 | 60,000 | |
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | 64,987 | 37,999 | |
Other | (169) | (703) | |
Net cash provided by financing activities | 41,328 | (9,094) | |
Net decrease in cash, cash equivalents and restricted cash | (18,726) | (31,836) | |
Cash, cash equivalents and restricted cash, beginning of period | 26,433 | 58,171 | |
Cash, cash equivalents and restricted cash, end of period | 7,707 | 26,335 | |
Less: Restricted cash | (1,129) | (8,968) | (3,089) |
Cash and cash equivalents, end of period | 6,578 | 17,367 | 23,344 |
Hawaiian Electric Consolidated | Reportable Legal Entities | Hawaii Electric Light | |||
Cash flows from operating activities | |||
Net cash provided by operating activities | 19,742 | 15,315 | |
Cash flows from investing activities | |||
Capital expenditures | (23,638) | (22,135) | |
Advances to affiliates | 0 | 0 | |
Other | 834 | 911 | |
Net cash used in investing activities | (22,804) | (21,224) | |
Cash flows from financing activities | |||
Common stock dividends | (8,200) | (7,300) | |
Preferred stock dividends of Hawaiian Electric and subsidiaries | (267) | (267) | |
Repayment of short-term debt | 0 | ||
Proceeds from issuance of long-term debt | 10,000 | 30,000 | |
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | 2,000 | (15,700) | |
Other | (43) | (116) | |
Net cash provided by financing activities | 3,490 | 6,617 | |
Net decrease in cash, cash equivalents and restricted cash | 428 | 708 | |
Cash, cash equivalents and restricted cash, beginning of period | 5,326 | 3,046 | |
Cash, cash equivalents and restricted cash, end of period | 5,754 | 3,754 | |
Less: Restricted cash | 0 | 0 | 0 |
Cash and cash equivalents, end of period | 5,754 | 3,754 | 5,326 |
Hawaiian Electric Consolidated | Reportable Legal Entities | Maui Electric | |||
Cash flows from operating activities | |||
Net cash provided by operating activities | 14,841 | 13,365 | |
Cash flows from investing activities | |||
Capital expenditures | (28,715) | (23,538) | |
Advances to affiliates | (10,000) | 0 | |
Other | 1,380 | 672 | |
Net cash used in investing activities | (37,335) | (22,866) | |
Cash flows from financing activities | |||
Common stock dividends | (7,600) | (7,550) | |
Preferred stock dividends of Hawaiian Electric and subsidiaries | (191) | (191) | |
Repayment of short-term debt | 0 | ||
Proceeds from issuance of long-term debt | 10,000 | 25,000 | |
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | 0 | (7,200) | |
Other | (43) | (122) | |
Net cash provided by financing activities | 2,166 | 9,937 | |
Net decrease in cash, cash equivalents and restricted cash | (20,328) | 436 | |
Cash, cash equivalents and restricted cash, beginning of period | 23,422 | 2,032 | |
Cash, cash equivalents and restricted cash, end of period | 3,094 | 2,468 | |
Less: Restricted cash | 0 | 0 | 0 |
Cash and cash equivalents, end of period | 3,094 | 2,468 | 23,422 |
Hawaiian Electric Consolidated | Reportable Legal Entities | Other subsidiaries | |||
Cash flows from operating activities | |||
Net cash provided by operating activities | 0 | 0 | |
Cash flows from investing activities | |||
Capital expenditures | 0 | 0 | |
Advances to affiliates | 0 | 0 | |
Other | 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 | |
Repayment of short-term debt | 0 | ||
Proceeds from issuance of long-term debt | 0 | 0 | |
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | 0 | 0 | |
Other | 0 | 0 | |
Net cash provided by financing activities | 0 | 0 | |
Net decrease in cash, cash equivalents and restricted cash | 0 | 0 | |
Cash, cash equivalents and restricted cash, beginning of period | 77 | 77 | |
Cash, cash equivalents and restricted cash, end of period | 77 | 77 | |
Less: Restricted cash | 0 | 0 | 0 |
Cash and cash equivalents, end of period | 77 | 77 | 77 |
Hawaiian Electric Consolidated | Consolidating adjustments | |||
Cash flows from operating activities | |||
Net cash provided by operating activities | (15,800) | (14,850) | |
Cash flows from investing activities | |||
Capital expenditures | 0 | 0 | |
Advances to affiliates | 12,000 | (22,900) | |
Other | 0 | 0 | |
Net cash used in investing activities | 12,000 | (22,900) | |
Cash flows from financing activities | |||
Common stock dividends | 15,800 | 14,850 | |
Preferred stock dividends of Hawaiian Electric and subsidiaries | 0 | 0 | |
Repayment of short-term debt | 0 | ||
Proceeds from issuance of long-term debt | 0 | 0 | |
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | (12,000) | 22,900 | |
Other | 0 | 0 | |
Net cash provided by financing activities | 3,800 | 37,750 | |
Net decrease in cash, cash equivalents and restricted cash | 0 | 0 | |
Cash, cash equivalents and restricted cash, beginning of period | 0 | 0 | |
Cash, cash equivalents and restricted cash, end of period | 0 | 0 | |
Less: Restricted cash | 0 | 0 | 0 |
Cash and cash equivalents, end of period | $ 0 | $ 0 | $ 0 |
Bank segment - Income statement
Bank segment - Income statement data (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2022 | Mar. 31, 2022 | Jun. 30, 2021 | Mar. 31, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Noninterest income | ||||||
Noninterest income | $ 835,984 | $ 604,827 | $ 1,536,815 | $ 1,146,127 | ||
Noninterest expense | ||||||
Income before income taxes | 66,217 | 82,944 | 153,697 | 163,140 | ||
Income taxes | 13,203 | 18,599 | 31,043 | 33,964 | ||
Net income attributable to Hawaiian Electric | 53,014 | 64,345 | 122,654 | 129,176 | ||
Other comprehensive income (loss), net of tax benefits | (87,840) | $ (117,159) | 16,472 | $ (44,016) | (204,999) | (27,544) |
Comprehensive income (loss) attributable to Hawaiian Electric Industries, Inc. | (35,299) | 80,344 | (83,291) | 100,686 | ||
American Savings Bank (ASB) | ||||||
Interest and dividend income | ||||||
Interest and fees on loans | 48,129 | 51,026 | 94,134 | 100,973 | ||
Interest and dividends on investment securities | 14,693 | 11,040 | 28,677 | 19,713 | ||
Total interest and dividend income | 62,822 | 62,066 | 122,811 | 120,686 | ||
Interest expense | ||||||
Interest on deposit liabilities | 921 | 1,281 | 1,868 | 2,743 | ||
Interest on other borrowings | 139 | 23 | 144 | 50 | ||
Total interest expense | 1,060 | 1,304 | 2,012 | 2,793 | ||
Net interest income | 61,762 | 60,762 | 120,799 | 117,893 | ||
Provision for credit losses | 2,757 | (12,207) | (506) | (20,642) | ||
Net interest income after provision for credit losses | 59,005 | 72,969 | 121,305 | 138,535 | ||
Noninterest income | ||||||
Gain on sale of real estate | 0 | 0 | 1,002 | 0 | ||
Total noninterest income | 12,502 | 15,194 | 28,630 | 34,233 | ||
Noninterest expense | ||||||
Compensation and employee benefits | 27,666 | 27,670 | 54,881 | 55,707 | ||
Occupancy | 5,467 | 5,100 | 11,419 | 10,069 | ||
Data processing | 4,484 | 4,533 | 8,635 | 8,884 | ||
Services | 2,522 | 2,475 | 4,961 | 5,337 | ||
Equipment | 2,402 | 2,394 | 4,731 | 4,616 | ||
Office supplies, printing and postage | 1,073 | 978 | 2,133 | 2,022 | ||
Marketing | 934 | 665 | 1,952 | 1,313 | ||
FDIC insurance | 891 | 788 | 1,699 | 1,604 | ||
Other expense | 3,959 | 3,568 | 7,200 | 6,122 | ||
Total noninterest expense | 49,398 | 48,171 | 97,611 | 95,674 | ||
Income before income taxes | 22,109 | 39,992 | 52,324 | 77,094 | ||
Income taxes | 4,643 | 9,708 | 10,988 | 17,254 | ||
Net income attributable to Hawaiian Electric | 17,466 | 30,284 | 41,336 | 59,840 | ||
Other comprehensive income (loss), net of tax benefits | (88,835) | 16,999 | (211,276) | (28,755) | ||
Comprehensive income (loss) attributable to Hawaiian Electric Industries, Inc. | (71,369) | 47,283 | (169,940) | 31,085 | ||
American Savings Bank (ASB) | Fees from other financial services | ||||||
Noninterest income | ||||||
Noninterest income | 4,716 | 5,464 | 10,303 | 10,537 | ||
American Savings Bank (ASB) | Fee income on deposit liabilities | ||||||
Noninterest income | ||||||
Noninterest income | 4,552 | 3,904 | 9,243 | 7,767 | ||
American Savings Bank (ASB) | Fee income on other financial products | ||||||
Noninterest income | ||||||
Noninterest income | 2,529 | 2,201 | 5,247 | 4,643 | ||
American Savings Bank (ASB) | Bank-owned life insurance | ||||||
Noninterest income | ||||||
Noninterest income | (142) | 1,624 | 539 | 4,185 | ||
American Savings Bank (ASB) | Mortgage banking income | ||||||
Noninterest income | ||||||
Noninterest income | 372 | 1,925 | 1,449 | 6,225 | ||
American Savings Bank (ASB) | Gain on sale of investment securities, net | ||||||
Noninterest income | ||||||
Noninterest income | 0 | 0 | 0 | 528 | ||
American Savings Bank (ASB) | Other income, net | ||||||
Noninterest income | ||||||
Noninterest income | $ 475 | $ 76 | $ 847 | $ 348 |
Bank segment - Reconciliation o
Bank segment - Reconciliation of income (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Condensed Income Statements, Captions [Line Items] | ||||
Less: Gain on sale of investment securities, net | $ 0 | $ 0 | $ 8,123 | $ 528 |
Revenues | 895,607 | 680,257 | 1,680,675 | 1,323,203 |
Less: Retirement defined benefits credit—other than service costs | (1,246) | (1,216) | (2,489) | (3,651) |
Total expenses | 808,939 | 578,401 | 1,494,731 | 1,123,316 |
Operating income - bank | 86,668 | 101,856 | 185,944 | 199,887 |
Income before income taxes | 66,217 | 82,944 | 153,697 | 163,140 |
American Savings Bank (ASB) | ||||
Condensed Income Statements, Captions [Line Items] | ||||
Interest and dividend income | 62,822 | 62,066 | 122,811 | 120,686 |
Noninterest income | 12,502 | 15,194 | 28,630 | 34,233 |
Less: Gain on sale of real estate | 0 | 0 | 1,002 | 0 |
Less: Gain on sale of investment securities, net | 0 | 0 | 0 | 528 |
Revenues | 75,324 | 77,260 | 150,439 | 154,391 |
Total interest expense | 1,060 | 1,304 | 2,012 | 2,793 |
Provision for credit losses | 2,757 | (12,207) | (506) | (20,642) |
Noninterest expense | 49,398 | 48,171 | 97,611 | 95,674 |
Less: Retirement defined benefits credit—other than service costs | (186) | (186) | (371) | (1,464) |
Total expenses | 53,401 | 37,454 | 98,486 | 79,289 |
Operating income - bank | 21,923 | 39,806 | 51,953 | 75,102 |
Income before income taxes | $ 22,109 | $ 39,992 | $ 52,324 | $ 77,094 |
Bank segment - Balance sheet da
Bank segment - Balance sheet data (Details) - USD ($) $ in Thousands | Jun. 30, 2022 | Mar. 31, 2022 | Dec. 31, 2021 | Jun. 30, 2021 | Mar. 31, 2021 | Dec. 31, 2020 |
Assets | ||||||
Cash and cash equivalents | $ 159,672 | $ 305,551 | $ 247,443 | |||
Investment securities | ||||||
Available-for-sale investment securities, at fair value | 2,444,267 | 2,574,618 | ||||
Held-to-maturity, at amortized cost (fair value of $440,023 and $510,474, respectively) | 513,767 | 522,270 | ||||
Held-to-maturity investment securities | 440,023 | |||||
Stock in Federal Home Loan Bank, at cost | 13,200 | 10,000 | ||||
Allowance for credit losses | (69,456) | $ (67,211) | (71,130) | (78,252) | $ (91,793) | $ (101,201) |
Total loans, net | 5,357,539 | 5,139,984 | ||||
Loans held for sale, at lower of cost or fair value | 3,738 | 10,404 | ||||
Other assets | 883,594 | 747,469 | ||||
Goodwill | 82,190 | 82,190 | ||||
Total assets | 16,001,743 | 15,822,637 | ||||
Liabilities and shareholder’s equity | ||||||
Other | 686,982 | 669,215 | ||||
Total liabilities | 13,733,946 | 13,397,460 | ||||
Retained earnings | 803,027 | 757,921 | ||||
Accumulated other comprehensive loss, net of tax benefits | ||||||
Accumulated other comprehensive loss, net of tax benefits | (257,532) | (52,533) | ||||
Total shareholders’ equity | 2,233,504 | $ 2,303,642 | 2,390,884 | $ 2,367,329 | $ 2,321,293 | $ 2,337,502 |
Total liabilities and shareholders’ equity | 16,001,743 | 15,822,637 | ||||
Other assets | ||||||
Premises and equipment, net | 5,429,420 | 5,392,068 | ||||
Other assets | 883,594 | 747,469 | ||||
Other liabilities | ||||||
Other liabilities | 686,982 | 669,215 | ||||
American Savings Bank (ASB) | ||||||
Assets | ||||||
Cash and due from banks | 128,971 | 100,051 | ||||
Interest-bearing deposits | 12,054 | 151,189 | ||||
Cash and cash equivalents | 141,025 | 251,240 | ||||
Investment securities | ||||||
Available-for-sale investment securities, at fair value | 2,444,267 | 2,574,618 | ||||
Held-to-maturity, at amortized cost (fair value of $440,023 and $510,474, respectively) | 513,767 | 522,270 | ||||
Held-to-maturity investment securities | 440,023 | 510,474 | ||||
Stock in Federal Home Loan Bank, at cost | 13,200 | 10,000 | ||||
Loans held for investment | 5,426,995 | 5,211,114 | ||||
Allowance for credit losses | (69,456) | (71,130) | ||||
Total loans, net | 5,357,539 | 5,139,984 | ||||
Loans held for sale, at lower of cost or fair value | 3,738 | 10,404 | ||||
Other assets | 659,139 | 590,897 | ||||
Goodwill | 82,190 | 82,190 | ||||
Total assets | 9,214,865 | 9,181,603 | ||||
Liabilities and shareholder’s equity | ||||||
Deposit liabilities—noninterest-bearing | 2,993,900 | 2,976,632 | ||||
Deposit liabilities—interest-bearing | 5,259,636 | 5,195,580 | ||||
Other borrowings | 241,610 | 88,305 | ||||
Other | 187,770 | 193,268 | ||||
Total liabilities | 8,682,916 | 8,453,785 | ||||
Common stock | 1 | 1 | ||||
Additional paid-in capital | 354,966 | 353,895 | ||||
Retained earnings | 426,040 | 411,704 | ||||
Accumulated other comprehensive loss, net of tax benefits | ||||||
Net unrealized losses on securities | (241,301) | (32,037) | ||||
Retirement benefit plans | (7,757) | (5,745) | ||||
Accumulated other comprehensive loss, net of tax benefits | (249,058) | (37,782) | ||||
Total shareholders’ equity | 531,949 | 727,818 | ||||
Total liabilities and shareholders’ equity | 9,214,865 | 9,181,603 | ||||
Other assets | ||||||
Bank-owned life insurance | 181,166 | 177,566 | ||||
Premises and equipment, net | 199,429 | 202,299 | ||||
Accrued interest receivable | 21,335 | 20,854 | ||||
Mortgage-servicing rights | 9,696 | 9,950 | ||||
Low-income housing investments | 104,592 | 110,989 | ||||
Real estate acquired in settlement of loans, net | 271 | 0 | ||||
Real estate held for sale | 3,030 | 0 | ||||
Deferred tax asset | 84,814 | 7,699 | ||||
Other | 54,806 | 61,540 | ||||
Other assets | 659,139 | 590,897 | ||||
Other liabilities | ||||||
Accrued expenses | 83,915 | 87,905 | ||||
Federal and state income taxes payable | 0 | 0 | ||||
Cashier’s checks | 33,747 | 33,675 | ||||
Advance payments by borrowers | 9,980 | 9,994 | ||||
Other | 60,128 | 61,694 | ||||
Other liabilities | $ 187,770 | $ 193,268 |
Bank segment - Narrative (Detai
Bank segment - Narrative (Details) - USD ($) $ in Millions | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Dec. 31, 2021 | |
Allowance for credit losses | |||
Securities sold under agreements to repurchase | $ 162 | $ 88 | |
American Savings Bank (ASB) | |||
Allowance for credit losses | |||
Advances from the FHLB | 80 | 0 | |
Securities sold under agreements to repurchase | $ 161.6 | $ 88.3 | |
Minimum benchmark percentage of loan to appraisal ratio which mortgage insurance is required | 80% | ||
Minimum benchmark percentage of loan to appraisal ratio on non-owner occupied residential property | 75% | ||
Home equity line of credit | |||
Allowance for credit losses | |||
Conversion of debt | $ 10 | $ 9.8 | |
Commercial | |||
Allowance for credit losses | |||
Conversion of debt | 1 | 0.6 | |
Consumer | |||
Allowance for credit losses | |||
Conversion of debt | $ 1.7 | $ 1.5 |
Bank segment - Components of in
Bank segment - Components of investment securities (Details) $ in Thousands | Jun. 30, 2022 USD ($) issue | Dec. 31, 2021 USD ($) issue |
Available-for-sale | ||
Available-for-sale investment securities, at fair value | $ 2,444,267 | $ 2,574,618 |
Held-to-maturity | ||
Amortized cost | 513,767 | 522,270 |
Held-to-maturity investment securities | 440,023 | |
American Savings Bank (ASB) | ||
Available-for-sale | ||
Amortized cost | 2,773,905 | 2,618,384 |
Gross unrealized gains | 467 | 7,969 |
Gross unrealized losses | (330,105) | (51,735) |
Available-for-sale investment securities, at fair value | $ 2,444,267 | $ 2,574,618 |
Gross unrealized losses, less than 12 months, number of issues | issue | 202 | 125 |
Gross unrealized losses, less than 12 months, fair value | $ 1,553,863 | $ 1,902,850 |
Gross unrealized losses, less than 12 months, amount | $ (166,155) | $ (38,850) |
Gross unrealized losses, 12 months or longer, number of issues | issue | 66 | 18 |
Gross unrealized losses, 12 months or longer, fair value | $ 845,879 | $ 271,012 |
Gross unrealized losses, 12 months or more, amount | (163,950) | (12,885) |
Held-to-maturity | ||
Amortized cost | 513,767 | 522,270 |
Gross unrealized gains | 0 | 1,648 |
Gross unrealized losses | (73,744) | (13,444) |
Held-to-maturity investment securities | $ 440,023 | $ 510,474 |
Less than 12 months, number of issues | issue | 27 | 24 |
Less than 12 months, fair value | $ 290,803 | $ 330,477 |
Less than 12 months, amount | $ (41,864) | $ (7,835) |
12 months or longer, number of issues | issue | 13 | 7 |
12 months or longer: fair value | $ 149,220 | $ 106,483 |
12 months or longer, amount | (31,880) | (5,609) |
U.S. Treasury and federal agency obligations | American Savings Bank (ASB) | ||
Available-for-sale | ||
Amortized cost | 107,389 | 89,714 |
Gross unrealized gains | 0 | 803 |
Gross unrealized losses | (4,902) | (427) |
Available-for-sale investment securities, at fair value | $ 102,487 | $ 90,090 |
Gross unrealized losses, less than 12 months, number of issues | issue | 17 | 4 |
Gross unrealized losses, less than 12 months, fair value | $ 102,487 | $ 44,827 |
Gross unrealized losses, less than 12 months, amount | $ (4,902) | $ (427) |
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 more, amount | 0 | 0 |
Held-to-maturity | ||
Amortized cost | 59,882 | 59,871 |
Gross unrealized gains | 0 | 168 |
Gross unrealized losses | (5,997) | (170) |
Held-to-maturity investment securities | $ 53,885 | $ 59,869 |
Less than 12 months, number of issues | issue | 3 | 2 |
Less than 12 months, fair value | $ 53,885 | $ 39,594 |
Less than 12 months, amount | $ (5,997) | $ (170) |
12 months or longer, number of issues | issue | 0 | 0 |
12 months or longer: fair value | $ 0 | $ 0 |
12 months or longer, amount | 0 | 0 |
Mortgage-backed securities | American Savings Bank (ASB) | ||
Available-for-sale | ||
Amortized cost | 2,606,904 | 2,482,618 |
Gross unrealized gains | 467 | 6,511 |
Gross unrealized losses | (322,185) | (51,206) |
Available-for-sale investment securities, at fair value | $ 2,285,186 | $ 2,437,923 |
Gross unrealized losses, less than 12 months, number of issues | issue | 180 | 120 |
Gross unrealized losses, less than 12 months, fair value | $ 1,409,947 | $ 1,845,243 |
Gross unrealized losses, less than 12 months, amount | $ (158,235) | $ (38,321) |
Gross unrealized losses, 12 months or longer, number of issues | issue | 66 | 18 |
Gross unrealized losses, 12 months or longer, fair value | $ 845,879 | $ 271,012 |
Gross unrealized losses, 12 months or more, amount | (163,950) | (12,885) |
Held-to-maturity | ||
Amortized cost | 453,885 | 462,399 |
Gross unrealized gains | 0 | 1,480 |
Gross unrealized losses | (67,747) | (13,274) |
Held-to-maturity investment securities | $ 386,138 | $ 450,605 |
Less than 12 months, number of issues | issue | 24 | 22 |
Less than 12 months, fair value | $ 236,918 | $ 290,883 |
Less than 12 months, amount | $ (35,867) | $ (7,665) |
12 months or longer, number of issues | issue | 13 | 7 |
12 months or longer: fair value | $ 149,220 | $ 106,483 |
12 months or longer, amount | (31,880) | (5,609) |
Corporate bonds | American Savings Bank (ASB) | ||
Available-for-sale | ||
Amortized cost | 44,447 | 30,625 |
Gross unrealized gains | 0 | 655 |
Gross unrealized losses | (3,018) | (102) |
Available-for-sale investment securities, at fair value | $ 41,429 | $ 31,178 |
Gross unrealized losses, less than 12 months, number of issues | issue | 5 | 1 |
Gross unrealized losses, less than 12 months, fair value | $ 41,429 | $ 12,780 |
Gross unrealized losses, less than 12 months, amount | $ (3,018) | $ (102) |
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 more, amount | 0 | 0 |
Mortgage revenue bonds | American Savings Bank (ASB) | ||
Available-for-sale | ||
Amortized cost | 15,165 | 15,427 |
Gross unrealized gains | 0 | 0 |
Gross unrealized losses | 0 | 0 |
Available-for-sale investment securities, at fair value | $ 15,165 | $ 15,427 |
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 more, amount | $ 0 | $ 0 |
Bank segment - Contractual matu
Bank segment - Contractual maturities of investment securities (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | Dec. 31, 2021 | |
Available-for-sale | |||||
Due in one year or less | $ 15,807 | $ 15,807 | |||
Due after one year through five years | 84,406 | 84,406 | |||
Due after five years through ten years | 66,788 | 66,788 | |||
Due after ten years | 0 | 0 | |||
Total amortized cost | 167,001 | 167,001 | |||
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | 2,606,904 | 2,606,904 | |||
Amortized cost | 2,773,905 | 2,773,905 | |||
Held-to-maturity | |||||
Due in one year or less | 0 | 0 | |||
Due after one year through five years | 0 | 0 | |||
Due after five years through ten years | 59,882 | 59,882 | |||
Due after ten years | 0 | 0 | |||
Total amortized cost | 59,882 | 59,882 | |||
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | 453,885 | 453,885 | |||
Amortized cost | 513,767 | 513,767 | |||
Available-for-sale | |||||
Due in one year or less | 15,781 | 15,781 | |||
Due after one year through five years | 81,286 | 81,286 | |||
Due after five years through ten years | 62,014 | 62,014 | |||
Due after ten years | 0 | 0 | |||
Total fair value | 159,081 | 159,081 | |||
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | 2,285,186 | 2,285,186 | |||
Total available-for-sale securities | 2,444,267 | 2,444,267 | $ 2,574,618 | ||
Held-to-maturity | |||||
Due in one year or less | 0 | 0 | |||
Due after one year through five years | 0 | 0 | |||
Due after five years through ten years | 53,885 | 53,885 | |||
Due after ten years | 0 | 0 | |||
Total fair value | 53,885 | 53,885 | |||
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | 386,138 | 386,138 | |||
Total held-to-maturity securities | 440,023 | 440,023 | |||
Proceeds, gross gains and losses from sales of available-for-sale securities | |||||
Proceeds | 0 | $ 0 | 0 | $ 197,354 | |
Gross gains | 0 | 0 | 0 | 975 | |
Gross losses | 0 | 0 | 0 | 447 | |
Tax expense on realized gains | $ 0 | $ 0 | $ 0 | $ 142 |
Bank segment - Loans receivable
Bank segment - Loans receivable (Details) - USD ($) $ in Thousands | Jun. 30, 2022 | Mar. 31, 2022 | Dec. 31, 2021 | Jun. 30, 2021 | Mar. 31, 2021 | Dec. 31, 2020 |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Total loans | $ 5,439,346 | $ 5,221,204 | ||||
Less: Deferred fees and discounts | (12,351) | (10,090) | ||||
Allowance for credit losses | (69,456) | $ (67,211) | (71,130) | $ (78,252) | $ (91,793) | $ (101,201) |
Total loans, net | 5,357,539 | 5,139,984 | ||||
Real estate | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Total loans | 4,630,231 | 4,313,934 | ||||
Real estate | Residential 1-4 family | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Total loans | 2,310,041 | 2,299,212 | ||||
Allowance for credit losses | (8,520) | (7,874) | (6,545) | (5,518) | (5,261) | (4,600) |
Real estate | Commercial real estate | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Total loans | 1,261,389 | 1,056,982 | ||||
Allowance for credit losses | (20,900) | (20,176) | (24,696) | (28,708) | (34,345) | (35,607) |
Real estate | Home equity line of credit | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Total loans | 923,976 | 835,663 | ||||
Allowance for credit losses | (6,096) | (5,650) | (5,657) | (5,335) | (5,901) | (6,813) |
Real estate | Residential land | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Total loans | 21,535 | 19,859 | ||||
Allowance for credit losses | (677) | (697) | (646) | (618) | (573) | (609) |
Real estate | Commercial construction | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Total loans | 94,060 | 91,080 | ||||
Allowance for credit losses | (2,634) | (2,340) | (2,186) | (1,629) | (1,453) | (4,149) |
Real estate | Residential construction | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Total loans | 19,230 | 11,138 | ||||
Allowance for credit losses | (46) | (31) | (18) | (16) | (16) | (11) |
Commercial | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Total loans | 660,478 | 793,304 | ||||
Allowance for credit losses | (12,413) | (14,314) | (15,798) | (20,058) | (24,504) | (25,462) |
Consumer | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Total loans | 148,637 | 113,966 | ||||
Allowance for credit losses | $ (18,170) | $ (16,129) | $ (15,584) | $ (16,370) | $ (19,740) | $ (23,950) |
Bank segment - Allowance for cr
Bank segment - Allowance for credit losses (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Allowance for credit losses: | ||||
Beginning balance | $ 67,211 | $ 91,793 | $ 71,130 | $ 101,201 |
Charge-offs | (1,517) | (2,260) | (3,075) | (5,941) |
Recoveries | 1,505 | 1,676 | 2,907 | 2,984 |
Provision for credit losses | 2,257 | (12,957) | (1,506) | (19,992) |
Ending balance | 69,456 | 78,252 | 69,456 | 78,252 |
Real estate | Residential 1-4 family | ||||
Allowance for credit losses: | ||||
Beginning balance | 7,874 | 5,261 | 6,545 | 4,600 |
Charge-offs | 0 | (20) | 0 | (20) |
Recoveries | 3 | 51 | 11 | 54 |
Provision for credit losses | 643 | 226 | 1,964 | 884 |
Ending balance | 8,520 | 5,518 | 8,520 | 5,518 |
Real estate | Commercial real estate | ||||
Allowance for credit losses: | ||||
Beginning balance | 20,176 | 34,345 | 24,696 | 35,607 |
Charge-offs | 0 | 0 | 0 | 0 |
Recoveries | 0 | 0 | 0 | 0 |
Provision for credit losses | 724 | (5,637) | (3,796) | (6,899) |
Ending balance | 20,900 | 28,708 | 20,900 | 28,708 |
Real estate | Home equity line of credit | ||||
Allowance for credit losses: | ||||
Beginning balance | 5,650 | 5,901 | 5,657 | 6,813 |
Charge-offs | 0 | 10 | 0 | (40) |
Recoveries | 31 | 61 | 42 | 76 |
Provision for credit losses | 415 | (637) | 397 | (1,514) |
Ending balance | 6,096 | 5,335 | 6,096 | 5,335 |
Real estate | Residential land | ||||
Allowance for credit losses: | ||||
Beginning balance | 697 | 573 | 646 | 609 |
Charge-offs | 0 | 0 | 0 | 0 |
Recoveries | 96 | 11 | 101 | 21 |
Provision for credit losses | (116) | 34 | (70) | (12) |
Ending balance | 677 | 618 | 677 | 618 |
Real estate | Commercial construction | ||||
Allowance for credit losses: | ||||
Beginning balance | 2,340 | 1,453 | 2,186 | 4,149 |
Charge-offs | 0 | 0 | 0 | 0 |
Recoveries | 0 | 0 | 0 | 0 |
Provision for credit losses | 294 | 176 | 448 | (2,520) |
Ending balance | 2,634 | 1,629 | 2,634 | 1,629 |
Real estate | Residential construction | ||||
Allowance for credit losses: | ||||
Beginning balance | 31 | 16 | 18 | 11 |
Charge-offs | 0 | 0 | 0 | 0 |
Recoveries | 0 | 0 | 0 | 0 |
Provision for credit losses | 15 | 0 | 28 | 5 |
Ending balance | 46 | 16 | 46 | 16 |
Commercial | ||||
Allowance for credit losses: | ||||
Beginning balance | 14,314 | 24,504 | 15,798 | 25,462 |
Charge-offs | (148) | (319) | (224) | (1,090) |
Recoveries | 399 | 366 | 752 | 639 |
Provision for credit losses | (2,152) | (4,493) | (3,913) | (4,953) |
Ending balance | 12,413 | 20,058 | 12,413 | 20,058 |
Consumer | ||||
Allowance for credit losses: | ||||
Beginning balance | 16,129 | 19,740 | 15,584 | 23,950 |
Charge-offs | (1,369) | (1,931) | (2,851) | (4,791) |
Recoveries | 976 | 1,187 | 2,001 | 2,194 |
Provision for credit losses | 2,434 | (2,626) | 3,436 | (4,983) |
Ending balance | $ 18,170 | $ 16,370 | $ 18,170 | $ 16,370 |
Bank segment - Allowance for lo
Bank segment - Allowance for loan commitments (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Allowance for loan commitments: | ||||
Beginning balance | $ 5,400 | $ 2,900 | $ 4,900 | $ 4,300 |
Provision | 500 | 750 | 1,000 | (650) |
Ending balance | 5,900 | 3,650 | 5,900 | 3,650 |
Real estate | Home equity line of credit | ||||
Allowance for loan commitments: | ||||
Beginning balance | 400 | 400 | 400 | 300 |
Provision | 0 | 0 | 0 | 100 |
Ending balance | 400 | 400 | 400 | 400 |
Real estate | Commercial construction | ||||
Allowance for loan commitments: | ||||
Beginning balance | 3,600 | 1,300 | 3,700 | 3,000 |
Provision | 500 | 1,100 | 400 | (600) |
Ending balance | 4,100 | 2,400 | 4,100 | 2,400 |
Commercial | ||||
Allowance for loan commitments: | ||||
Beginning balance | 1,400 | 1,200 | 800 | 1,000 |
Provision | 0 | (350) | 600 | (150) |
Ending balance | $ 1,400 | $ 850 | $ 1,400 | $ 850 |
Bank segment - Credit risk prof
Bank segment - Credit risk profile - payment activity and assigned grades (Details) - USD ($) $ in Thousands | Jun. 30, 2022 | Dec. 31, 2021 |
Credit risk profile by internally assigned grade for loans | ||
Current Year | $ 529,281 | $ 1,325,112 |
One Year before Current Year | 1,227,458 | 934,584 |
Two Years before Current Year | 885,052 | 367,452 |
Three Years before Current Year | 325,970 | 236,305 |
Four Years before Current Year | 197,738 | 217,965 |
Prior | 1,193,931 | 1,119,478 |
Revolving | 1,017,811 | 958,710 |
Converted to term loans | 62,105 | 61,598 |
Total | 5,439,346 | 5,221,204 |
Real estate | ||
Credit risk profile by internally assigned grade for loans | ||
Total | 4,630,231 | 4,313,934 |
Real estate | Residential 1-4 family | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 176,333 | 791,758 |
One Year before Current Year | 768,123 | 461,683 |
Two Years before Current Year | 438,483 | 136,332 |
Three Years before Current Year | 119,720 | 65,230 |
Four Years before Current Year | 57,731 | 124,994 |
Prior | 749,651 | 719,215 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 2,310,041 | 2,299,212 |
Real estate | Home equity line of credit | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 0 |
Prior | 0 | 0 |
Revolving | 882,144 | 795,668 |
Converted to term loans | 41,832 | 39,995 |
Total | 923,976 | 835,663 |
Real estate | Residential land | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 4,290 | 10,572 |
One Year before Current Year | 9,861 | 6,794 |
Two Years before Current Year | 5,410 | 1,116 |
Three Years before Current Year | 958 | 532 |
Four Years before Current Year | 527 | 267 |
Prior | 489 | 578 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 21,535 | 19,859 |
Real estate | Residential construction | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 5,614 | 7,856 |
One Year before Current Year | 11,071 | 3,019 |
Two Years before Current Year | 2,297 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 263 |
Prior | 248 | 0 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 19,230 | 11,138 |
Real estate | Commercial real estate | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 229,603 | 193,394 |
One Year before Current Year | 191,405 | 279,455 |
Two Years before Current Year | 305,523 | 106,188 |
Three Years before Current Year | 105,040 | 89,219 |
Four Years before Current Year | 77,188 | 56,174 |
Prior | 348,395 | 320,950 |
Revolving | 4,235 | 11,602 |
Converted to term loans | 0 | 0 |
Total | 1,261,389 | 1,056,982 |
Real estate | Commercial construction | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 17,140 |
One Year before Current Year | 35,982 | 43,261 |
Two Years before Current Year | 25,123 | 0 |
Three Years before Current Year | 0 | 11,342 |
Four Years before Current Year | 11,341 | 0 |
Prior | 0 | 0 |
Revolving | 21,614 | 19,337 |
Converted to term loans | 0 | 0 |
Total | 94,060 | 91,080 |
Consumer | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 71,858 | 37,838 |
One Year before Current Year | 28,947 | 15,889 |
Two Years before Current Year | 10,422 | 30,679 |
Three Years before Current Year | 17,271 | 11,506 |
Four Years before Current Year | 3,665 | 352 |
Prior | 200 | 238 |
Revolving | 11,752 | 13,044 |
Converted to term loans | 4,522 | 4,420 |
Total | 148,637 | 113,966 |
Commercial | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 41,583 | 266,554 |
One Year before Current Year | 182,069 | 124,483 |
Two Years before Current Year | 97,794 | 93,137 |
Three Years before Current Year | 82,981 | 58,476 |
Four Years before Current Year | 47,286 | 35,915 |
Prior | 94,948 | 78,497 |
Revolving | 98,066 | 119,059 |
Converted to term loans | 15,751 | 17,183 |
Total | 660,478 | 793,304 |
Pass | Real estate | Commercial real estate | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 229,603 | 173,794 |
One Year before Current Year | 171,805 | 275,242 |
Two Years before Current Year | 301,360 | 49,317 |
Three Years before Current Year | 52,361 | 56,490 |
Four Years before Current Year | 61,179 | 33,581 |
Prior | 289,835 | 259,583 |
Revolving | 4,235 | 11,602 |
Converted to term loans | 0 | 0 |
Total | 1,110,378 | 859,609 |
Pass | Real estate | Commercial construction | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 17,140 |
One Year before Current Year | 35,982 | 43,261 |
Two Years before Current Year | 25,123 | 0 |
Three Years before Current Year | 0 | 11,342 |
Four Years before Current Year | 11,341 | 0 |
Prior | 0 | 0 |
Revolving | 21,614 | 19,337 |
Converted to term loans | 0 | 0 |
Total | 94,060 | 91,080 |
Pass | Commercial | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 41,268 | 266,087 |
One Year before Current Year | 181,637 | 96,963 |
Two Years before Current Year | 87,936 | 79,329 |
Three Years before Current Year | 74,326 | 56,497 |
Four Years before Current Year | 45,637 | 31,019 |
Prior | 87,962 | 66,570 |
Revolving | 78,344 | 96,673 |
Converted to term loans | 14,590 | 15,510 |
Total | 611,700 | 708,648 |
Special Mention | Real estate | Commercial real estate | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 19,600 |
One Year before Current Year | 19,600 | 3,529 |
Two Years before Current Year | 3,488 | 42,935 |
Three Years before Current Year | 41,235 | 30,870 |
Four Years before Current Year | 14,174 | 20,788 |
Prior | 36,958 | 32,824 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 115,455 | 150,546 |
Special Mention | Real estate | Commercial construction | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 0 |
Prior | 0 | 0 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 0 | 0 |
Special Mention | Commercial | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 40 |
One Year before Current Year | 23 | 27,336 |
Two Years before Current Year | 9,702 | 10,071 |
Three Years before Current Year | 6,533 | 202 |
Four Years before Current Year | 101 | 439 |
Prior | 1,011 | 8,966 |
Revolving | 15,414 | 15,303 |
Converted to term loans | 14 | 18 |
Total | 32,798 | 62,375 |
Substandard | Real estate | Commercial real estate | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 684 |
Two Years before Current Year | 675 | 13,936 |
Three Years before Current Year | 11,444 | 1,859 |
Four Years before Current Year | 1,835 | 1,805 |
Prior | 21,602 | 28,543 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 35,556 | 46,827 |
Substandard | Real estate | Commercial construction | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 0 |
Prior | 0 | 0 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 0 | 0 |
Substandard | Commercial | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 315 | 427 |
One Year before Current Year | 409 | 184 |
Two Years before Current Year | 156 | 3,737 |
Three Years before Current Year | 2,122 | 1,777 |
Four Years before Current Year | 1,548 | 4,457 |
Prior | 5,975 | 2,961 |
Revolving | 4,308 | 7,083 |
Converted to term loans | 1,147 | 1,655 |
Total | 15,980 | 22,281 |
Doubtful | Real estate | Commercial real estate | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 0 |
Prior | 0 | 0 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 0 | 0 |
Doubtful | Real estate | Commercial construction | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 0 |
Prior | 0 | 0 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 0 | 0 |
Doubtful | Commercial | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 0 |
Prior | 0 | 0 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 0 | 0 |
Current | Real estate | Residential 1-4 family | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 176,333 | 791,758 |
One Year before Current Year | 768,123 | 461,683 |
Two Years before Current Year | 437,911 | 133,345 |
Three Years before Current Year | 119,503 | 64,421 |
Four Years before Current Year | 56,469 | 124,994 |
Prior | 742,653 | 712,452 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 2,300,992 | 2,288,653 |
Current | Real estate | Home equity line of credit | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 0 |
Prior | 0 | 0 |
Revolving | 881,505 | 794,518 |
Converted to term loans | 41,295 | 39,116 |
Total | 922,800 | 833,634 |
Current | Real estate | Residential land | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 4,290 | 10,572 |
One Year before Current Year | 9,861 | 6,794 |
Two Years before Current Year | 5,410 | 1,116 |
Three Years before Current Year | 753 | 532 |
Four Years before Current Year | 527 | 267 |
Prior | 283 | 181 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 21,124 | 19,462 |
Current | Real estate | Residential construction | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 5,614 | 7,856 |
One Year before Current Year | 11,071 | 3,019 |
Two Years before Current Year | 2,297 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 263 |
Prior | 248 | 0 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 19,230 | 11,138 |
Current | Consumer | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 71,436 | 37,563 |
One Year before Current Year | 28,455 | 15,488 |
Two Years before Current Year | 10,209 | 29,383 |
Three Years before Current Year | 16,525 | 10,897 |
Four Years before Current Year | 3,385 | 302 |
Prior | 198 | 238 |
Revolving | 11,509 | 12,740 |
Converted to term loans | 4,235 | 4,157 |
Total | 145,952 | 110,768 |
30-59 days past due | ||
Credit risk profile by internally assigned grade for loans | ||
Total | 6,491 | 5,703 |
30-59 days past due | Real estate | Residential 1-4 family | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 572 | 0 |
Three Years before Current Year | 217 | 809 |
Four Years before Current Year | 453 | 0 |
Prior | 3,288 | 2,210 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 4,530 | 3,019 |
30-59 days past due | Real estate | Home equity line of credit | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 0 |
Prior | 0 | 0 |
Revolving | 110 | 296 |
Converted to term loans | 101 | 313 |
Total | 211 | 609 |
30-59 days past due | Real estate | Residential land | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 0 |
Prior | 0 | 0 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 0 | 0 |
30-59 days past due | Real estate | Residential construction | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 0 |
Prior | 0 | 0 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 0 | 0 |
30-59 days past due | Real estate | Commercial real estate | ||
Credit risk profile by internally assigned grade for loans | ||
Total | 472 | 0 |
30-59 days past due | Real estate | Commercial construction | ||
Credit risk profile by internally assigned grade for loans | ||
Total | 0 | 0 |
30-59 days past due | Consumer | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 268 | 202 |
One Year before Current Year | 224 | 181 |
Two Years before Current Year | 68 | 517 |
Three Years before Current Year | 330 | 234 |
Four Years before Current Year | 82 | 15 |
Prior | 2 | 0 |
Revolving | 107 | 156 |
Converted to term loans | 110 | 70 |
Total | 1,191 | 1,375 |
30-59 days past due | Commercial | ||
Credit risk profile by internally assigned grade for loans | ||
Total | 87 | 700 |
60-89 days past due | ||
Credit risk profile by internally assigned grade for loans | ||
Total | 2,313 | 2,749 |
60-89 days past due | Real estate | Residential 1-4 family | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 0 |
Prior | 637 | 1,468 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 637 | 1,468 |
60-89 days past due | Real estate | Home equity line of credit | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 0 |
Prior | 0 | 0 |
Revolving | 106 | 16 |
Converted to term loans | 83 | 70 |
Total | 189 | 86 |
60-89 days past due | Real estate | Residential land | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 0 |
Prior | 109 | 0 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 109 | 0 |
60-89 days past due | Real estate | Residential construction | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 0 |
Prior | 0 | 0 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 0 | 0 |
60-89 days past due | Real estate | Commercial real estate | ||
Credit risk profile by internally assigned grade for loans | ||
Total | 0 | 0 |
60-89 days past due | Real estate | Commercial construction | ||
Credit risk profile by internally assigned grade for loans | ||
Total | 0 | 0 |
60-89 days past due | Consumer | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 74 | 59 |
One Year before Current Year | 109 | 127 |
Two Years before Current Year | 78 | 392 |
Three Years before Current Year | 161 | 183 |
Four Years before Current Year | 91 | 8 |
Prior | 0 | 0 |
Revolving | 45 | 7 |
Converted to term loans | 57 | 106 |
Total | 615 | 882 |
60-89 days past due | Commercial | ||
Credit risk profile by internally assigned grade for loans | ||
Total | 763 | 313 |
Greater than 89 days past due | ||
Credit risk profile by internally assigned grade for loans | ||
Total | 5,848 | 8,792 |
Greater than 89 days past due | Real estate | Residential 1-4 family | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 2,987 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 809 | 0 |
Prior | 3,073 | 3,085 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 3,882 | 6,072 |
Greater than 89 days past due | Real estate | Home equity line of credit | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 0 |
Prior | 0 | 0 |
Revolving | 423 | 838 |
Converted to term loans | 353 | 496 |
Total | 776 | 1,334 |
Greater than 89 days past due | Real estate | Residential land | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 0 |
Three Years before Current Year | 205 | 0 |
Four Years before Current Year | 0 | 0 |
Prior | 97 | 397 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 302 | 397 |
Greater than 89 days past due | Real estate | Residential construction | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 0 | 0 |
One Year before Current Year | 0 | 0 |
Two Years before Current Year | 0 | 0 |
Three Years before Current Year | 0 | 0 |
Four Years before Current Year | 0 | 0 |
Prior | 0 | 0 |
Revolving | 0 | 0 |
Converted to term loans | 0 | 0 |
Total | 0 | 0 |
Greater than 89 days past due | Real estate | Commercial real estate | ||
Credit risk profile by internally assigned grade for loans | ||
Total | 0 | 0 |
Greater than 89 days past due | Real estate | Commercial construction | ||
Credit risk profile by internally assigned grade for loans | ||
Total | 0 | 0 |
Greater than 89 days past due | Consumer | ||
Credit risk profile by internally assigned grade for loans | ||
Current Year | 80 | 14 |
One Year before Current Year | 159 | 93 |
Two Years before Current Year | 67 | 387 |
Three Years before Current Year | 255 | 192 |
Four Years before Current Year | 107 | 27 |
Prior | 0 | 0 |
Revolving | 91 | 141 |
Converted to term loans | 120 | 87 |
Total | 879 | 941 |
Greater than 89 days past due | Commercial | ||
Credit risk profile by internally assigned grade for loans | ||
Total | $ 9 | $ 48 |
Bank segment - Credit risk pr_2
Bank segment - Credit risk profile - payment activity (Details) - USD ($) $ in Thousands | Jun. 30, 2022 | Dec. 31, 2021 |
Credit risk profile based on payment activity for loans | ||
Total financing receivables | $ 5,439,346 | $ 5,221,204 |
Amortized cost> 90 days and accruing | 0 | 0 |
Real estate | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 4,630,231 | 4,313,934 |
Real estate | Residential 1-4 family | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 2,310,041 | 2,299,212 |
Amortized cost> 90 days and accruing | 0 | 0 |
Real estate | Commercial real estate | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 1,261,389 | 1,056,982 |
Amortized cost> 90 days and accruing | 0 | 0 |
Real estate | Home equity line of credit | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 923,976 | 835,663 |
Amortized cost> 90 days and accruing | 0 | 0 |
Real estate | Residential land | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 21,535 | 19,859 |
Amortized cost> 90 days and accruing | 0 | 0 |
Real estate | Commercial construction | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 94,060 | 91,080 |
Amortized cost> 90 days and accruing | 0 | 0 |
Real estate | Residential construction | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 19,230 | 11,138 |
Amortized cost> 90 days and accruing | 0 | 0 |
Commercial | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 660,478 | 793,304 |
Amortized cost> 90 days and accruing | 0 | 0 |
Consumer | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 148,637 | 113,966 |
Amortized cost> 90 days and accruing | 0 | 0 |
30-59 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 6,491 | 5,703 |
30-59 days past due | Real estate | Residential 1-4 family | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 4,530 | 3,019 |
30-59 days past due | Real estate | Commercial real estate | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 472 | 0 |
30-59 days past due | Real estate | Home equity line of credit | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 211 | 609 |
30-59 days past due | Real estate | Residential land | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 0 | 0 |
30-59 days past due | Real estate | Commercial construction | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 0 | 0 |
30-59 days past due | Real estate | Residential construction | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 0 | 0 |
30-59 days past due | Commercial | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 87 | 700 |
30-59 days past due | Consumer | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 1,191 | 1,375 |
60-89 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 2,313 | 2,749 |
60-89 days past due | Real estate | Residential 1-4 family | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 637 | 1,468 |
60-89 days past due | Real estate | Commercial real estate | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 0 | 0 |
60-89 days past due | Real estate | Home equity line of credit | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 189 | 86 |
60-89 days past due | Real estate | Residential land | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 109 | 0 |
60-89 days past due | Real estate | Commercial construction | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 0 | 0 |
60-89 days past due | Real estate | Residential construction | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 0 | 0 |
60-89 days past due | Commercial | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 763 | 313 |
60-89 days past due | Consumer | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 615 | 882 |
Greater than 90 days | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 5,848 | 8,792 |
Greater than 90 days | Real estate | Residential 1-4 family | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 3,882 | 6,072 |
Greater than 90 days | Real estate | Commercial real estate | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 0 | 0 |
Greater than 90 days | Real estate | Home equity line of credit | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 776 | 1,334 |
Greater than 90 days | Real estate | Residential land | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 302 | 397 |
Greater than 90 days | Real estate | Commercial construction | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 0 | 0 |
Greater than 90 days | Real estate | Residential construction | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 0 | 0 |
Greater than 90 days | Commercial | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 9 | 48 |
Greater than 90 days | Consumer | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 879 | 941 |
Total past due | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 14,652 | 17,244 |
Total past due | Real estate | Residential 1-4 family | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 9,049 | 10,559 |
Total past due | Real estate | Commercial real estate | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 472 | 0 |
Total past due | Real estate | Home equity line of credit | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 1,176 | 2,029 |
Total past due | Real estate | Residential land | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 411 | 397 |
Total past due | Real estate | Commercial construction | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 0 | 0 |
Total past due | Real estate | Residential construction | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 0 | 0 |
Total past due | Commercial | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 859 | 1,061 |
Total past due | Consumer | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 2,685 | 3,198 |
Current | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 5,424,694 | 5,203,960 |
Current | Real estate | Residential 1-4 family | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 2,300,992 | 2,288,653 |
Current | Real estate | Commercial real estate | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 1,260,917 | 1,056,982 |
Current | Real estate | Home equity line of credit | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 922,800 | 833,634 |
Current | Real estate | Residential land | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 21,124 | 19,462 |
Current | Real estate | Commercial construction | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 94,060 | 91,080 |
Current | Real estate | Residential construction | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 19,230 | 11,138 |
Current | Commercial | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | 659,619 | 792,243 |
Current | Consumer | ||
Credit risk profile based on payment activity for loans | ||
Total financing receivables | $ 145,952 | $ 110,768 |
Bank segment - Credit risk pr_3
Bank segment - Credit risk profile - nonaccrual loans (Details) - USD ($) $ in Thousands | 6 Months Ended | 12 Months Ended |
Jun. 30, 2022 | Dec. 31, 2021 | |
Credit risk profile based on nonaccrual loans | ||
With a Related ACL | $ 16,587 | $ 37,764 |
Without a Related ACL | 5,292 | 7,210 |
Total | 21,879 | 44,974 |
Total troubled debt restructuring loans not included above | 30,573 | 24,917 |
Real estate | Residential 1-4 family | ||
Credit risk profile based on nonaccrual loans | ||
With a Related ACL | 11,487 | 16,045 |
Without a Related ACL | 3,571 | 3,703 |
Total | 15,058 | 19,748 |
Total troubled debt restructuring loans not included above | 7,690 | 6,949 |
Real estate | Commercial real estate | ||
Credit risk profile based on nonaccrual loans | ||
With a Related ACL | 0 | 14,104 |
Without a Related ACL | 0 | 1,221 |
Total | 0 | 15,325 |
Total troubled debt restructuring loans not included above | 10,031 | 3,055 |
Real estate | Home equity line of credit | ||
Credit risk profile based on nonaccrual loans | ||
With a Related ACL | 3,225 | 4,227 |
Without a Related ACL | 725 | 1,294 |
Total | 3,950 | 5,521 |
Total troubled debt restructuring loans not included above | 5,037 | 6,021 |
Real estate | Residential land | ||
Credit risk profile based on nonaccrual loans | ||
With a Related ACL | 205 | 97 |
Without a Related ACL | 97 | 300 |
Total | 302 | 397 |
Total troubled debt restructuring loans not included above | 920 | 980 |
Real estate | Commercial construction | ||
Credit risk profile based on nonaccrual loans | ||
With a Related ACL | 0 | 0 |
Without a Related ACL | 0 | 0 |
Total | 0 | 0 |
Total troubled debt restructuring loans not included above | 0 | 0 |
Real estate | Residential construction | ||
Credit risk profile based on nonaccrual loans | ||
With a Related ACL | 0 | 0 |
Without a Related ACL | 0 | 0 |
Total | 0 | 0 |
Total troubled debt restructuring loans not included above | 0 | 0 |
Commercial | ||
Credit risk profile based on nonaccrual loans | ||
With a Related ACL | 240 | 1,446 |
Without a Related ACL | 899 | 692 |
Total | 1,139 | 2,138 |
Total troubled debt restructuring loans not included above | 6,844 | 7,860 |
Consumer | ||
Credit risk profile based on nonaccrual loans | ||
With a Related ACL | 1,430 | 1,845 |
Without a Related ACL | 0 | 0 |
Total | 1,430 | 1,845 |
Total troubled debt restructuring loans not included above | $ 51 | $ 52 |
Bank segment - Loan modificatio
Bank segment - Loan modifications (Details) - Troubled debt restructurings real estate loans $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2022 USD ($) contract | Jun. 30, 2021 USD ($) contract | Jun. 30, 2022 USD ($) contract | Jun. 30, 2021 USD ($) contract | |
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||||
Number of contracts | contract | 1 | 8 | 1 | 24 |
Outstanding recorded investment | $ 381 | $ 2,360 | $ 381 | $ 11,041 |
Related allowance | $ 135 | $ 100 | $ 135 | $ 338 |
Real estate | Residential 1-4 family | ||||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||||
Number of contracts | contract | 1 | 3 | 1 | 15 |
Outstanding recorded investment | $ 381 | $ 1,835 | $ 381 | $ 10,024 |
Related allowance | $ 135 | $ 77 | $ 135 | $ 271 |
Real estate | Commercial real estate | ||||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||||
Number of contracts | contract | 0 | 0 | 0 | 0 |
Outstanding recorded investment | $ 0 | $ 0 | $ 0 | $ 0 |
Related allowance | $ 0 | $ 0 | $ 0 | $ 0 |
Real estate | Home equity line of credit | ||||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||||
Number of contracts | contract | 0 | 0 | 0 | 1 |
Outstanding recorded investment | $ 0 | $ 0 | $ 0 | $ 163 |
Related allowance | $ 0 | $ 0 | $ 0 | $ 18 |
Real estate | Residential land | ||||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||||
Number of contracts | contract | 0 | 1 | 0 | 2 |
Outstanding recorded investment | $ 0 | $ 288 | $ 0 | $ 558 |
Related allowance | $ 0 | $ 12 | $ 0 | $ 23 |
Real estate | Commercial construction | ||||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||||
Number of contracts | contract | 0 | 0 | 0 | 0 |
Outstanding recorded investment | $ 0 | $ 0 | $ 0 | $ 0 |
Related allowance | $ 0 | $ 0 | $ 0 | $ 0 |
Real estate | Residential construction | ||||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||||
Number of contracts | contract | 0 | 0 | 0 | 0 |
Outstanding recorded investment | $ 0 | $ 0 | $ 0 | $ 0 |
Related allowance | $ 0 | $ 0 | $ 0 | $ 0 |
Commercial | ||||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||||
Number of contracts | contract | 0 | 4 | 0 | 6 |
Outstanding recorded investment | $ 0 | $ 237 | $ 0 | $ 296 |
Related allowance | $ 0 | $ 11 | $ 0 | $ 26 |
Consumer | ||||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||||
Number of contracts | contract | 0 | 0 | 0 | 0 |
Outstanding recorded investment | $ 0 | $ 0 | $ 0 | $ 0 |
Related allowance | $ 0 | $ 0 | $ 0 | $ 0 |
Bank segment - Troubled debt re
Bank segment - Troubled debt restructuring - narrative (Details) - Troubled debt restructurings real estate loans - USD ($) | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | Dec. 31, 2021 | |
Financing Receivable, Impaired [Line Items] | |||||
Financing receivable modifications minimum, period of payment default of loans determined to be TDRs (in days) | 90 days | 90 days | 90 days | 90 days | |
Commitments to lend additional funds to borrows with impaired or modified loans | $ 0 | $ 0 | $ 0 | ||
Consumer mortgage loans collateralized by residential real estate property in foreclosure process | $ 3,200,000 | $ 3,200,000 | $ 3,400,000 |
Bank segment - Collateral-depen
Bank segment - Collateral-dependent loans (Details) - USD ($) $ in Thousands | Jun. 30, 2022 | Dec. 31, 2021 |
Residential real estate property | Real estate | Residential 1-4 family | ||
Financing Receivable, Nonaccrual [Line Items] | ||
Collateral-dependent loans, amortized cost | $ 4,070 | $ 3,493 |
Residential real estate property | Real estate | Home equity line of credit | ||
Financing Receivable, Nonaccrual [Line Items] | ||
Collateral-dependent loans, amortized cost | 706 | 1,294 |
Residential real estate property | Real estate | Residential land | ||
Financing Receivable, Nonaccrual [Line Items] | ||
Collateral-dependent loans, amortized cost | 97 | 300 |
Commercial real estate | Real estate | Commercial real estate | ||
Financing Receivable, Nonaccrual [Line Items] | ||
Collateral-dependent loans, amortized cost | 0 | 1,221 |
Collateral pledged | ||
Financing Receivable, Nonaccrual [Line Items] | ||
Collateral-dependent loans, amortized cost | 5,078 | 7,000 |
Collateral pledged | Real estate | ||
Financing Receivable, Nonaccrual [Line Items] | ||
Collateral-dependent loans, amortized cost | 4,873 | 6,308 |
Business assets | Commercial | ||
Financing Receivable, Nonaccrual [Line Items] | ||
Collateral-dependent loans, amortized cost | $ 205 | $ 692 |
Bank segment - Mortgage servici
Bank segment - Mortgage servicing rights (Details) - American Savings Bank (ASB) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2022 USD ($) | Jun. 30, 2021 USD ($) | Jun. 30, 2022 USD ($) | Jun. 30, 2021 USD ($) | Dec. 31, 2021 USD ($) | |
Servicing Asset at Amortized Cost [Line Items] | |||||
Mortgage service fees | $ 900 | $ 1,000 | $ 1,800 | $ 1,900 | |
Mortgage servicing rights | |||||
Servicing asset - beginning balance | 9,950 | ||||
Servicing asset - ending balance | 9,696 | 9,696 | |||
Residential loan | |||||
Servicing Asset at Amortized Cost [Line Items] | |||||
Proceeds from sale of residential loans | 38,700 | 95,600 | 114,300 | 266,500 | |
Gain on sale of mortgage loans | 300 | 1,900 | 1,400 | 6,200 | |
Servicing contracts | |||||
Changes in Carrying Value of MSRs | |||||
Gross carrying amount | 19,341 | 19,341 | $ 18,674 | ||
Accumulated amortization | (9,645) | (9,645) | (8,724) | ||
Valuation allowance | 0 | 0 | 0 | 0 | 0 |
Net carrying amount | 9,696 | 10,754 | 9,696 | 10,754 | 9,950 |
Mortgage servicing rights | |||||
Servicing asset - beginning balance | 10,024 | 10,689 | 9,950 | 10,280 | |
Amount capitalized | 204 | 1,023 | 923 | 2,570 | |
Amortization | (532) | (958) | (1,177) | (2,096) | |
Other-than-temporary impairment | 0 | 0 | 0 | 0 | |
Servicing asset - ending balance | 9,696 | 10,754 | 9,696 | 10,754 | |
Valuation allowance for mortgage servicing rights | |||||
Valuation allowance, beginning balance | 0 | 4 | 0 | 260 | |
Provision | 0 | (4) | 0 | (260) | |
Other-than-temporary impairment | 0 | 0 | 0 | 0 | |
Valuation allowance, ending balance | 0 | $ 0 | 0 | $ 0 | |
Unpaid principal balance | 1,483,877 | 1,483,877 | 1,481,899 | ||
Prepayment rate: | |||||
25 basis points adverse rate change | (111) | (111) | (714) | ||
50 basis points adverse rate change | (244) | (244) | (1,608) | ||
Discount rate: | |||||
25 basis points adverse rate change | (176) | (176) | (129) | ||
50 basis points adverse rate change | $ (350) | $ (350) | $ (256) | ||
Servicing contracts | Weighted average note rate | |||||
Valuation allowance for mortgage servicing rights | |||||
Weighted average measurement input | 0.0334 | 0.0334 | 0.0338 | ||
Servicing contracts | Weighted average discount rate | |||||
Valuation allowance for mortgage servicing rights | |||||
Weighted average measurement input | 0.0925 | 0.0925 | 0.0925 | ||
Servicing contracts | Weighted average prepayment speed | |||||
Valuation allowance for mortgage servicing rights | |||||
Weighted average measurement input | 0.0655 | 0.0655 | 0.0977 |
Bank segment - Other borrowings
Bank segment - Other borrowings (Details) - USD ($) $ in Millions | Jun. 30, 2022 | Dec. 31, 2021 |
Offsetting Liabilities [Line Items] | ||
Gross amount of recognized liabilities | $ 162 | $ 88 |
Gross amount offset in the Balance Sheets | 0 | 0 |
Net amount of liabilities presented in the Balance Sheets | 162 | 88 |
Commercial account holders | ||
Offsetting Liabilities [Line Items] | ||
Net amount of liabilities presented in the Balance Sheets | 162 | 88 |
Financial instruments | 181 | 161 |
Cash collateral pledged | $ 0 | $ 0 |
Bank segment - Derivatives (Det
Bank segment - Derivatives (Details) - Derivative Financial Instruments Not Designated as Hedging Instruments - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | Dec. 31, 2021 | |
Derivative instrument | |||||
Asset derivatives | $ 71 | $ 71 | $ 638 | ||
Liability derivatives | 0 | 0 | 11 | ||
Net gains (losses) recognized in the Statement of Income | (79) | $ (448) | (556) | $ (3,706) | |
Interest rate lock commitments | |||||
Derivative instrument | |||||
Notional amount | 4,939 | 4,939 | 39,377 | ||
Fair value | 44 | 44 | 638 | ||
Asset derivatives | 44 | 44 | 638 | ||
Liability derivatives | 0 | 0 | 0 | ||
Net gains (losses) recognized in the Statement of Income | 62 | (67) | (593) | (4,165) | |
Forward commitments | |||||
Derivative instrument | |||||
Notional amount | 4,750 | 4,750 | 38,000 | ||
Fair value | 27 | 27 | (11) | ||
Asset derivatives | 27 | 27 | 0 | ||
Liability derivatives | 0 | 0 | $ 11 | ||
Net gains (losses) recognized in the Statement of Income | $ (141) | $ (381) | $ 37 | $ 459 |
Bank segment - Contingencies (D
Bank segment - Contingencies (Details) - USD ($) $ in Millions | Jun. 30, 2022 | Dec. 31, 2021 |
American Savings Bank (ASB) | ||
Loss Contingencies [Line Items] | ||
Unfunded commitments to fund the company's LIHTC | $ 62.8 | $ 62.8 |
Credit agreement and changes _3
Credit agreement and changes in debt - Narrative (Details) - Hawaiian Electric Company, Inc. and Subsidiaries | Feb. 18, 2022 USD ($) extensionOption | Jun. 30, 2022 USD ($) | Dec. 31, 2021 USD ($) | May 14, 2021 USD ($) institution |
Credit Facilities | ||||
Credit agreement | ||||
Number of financial institutions | institution | 9 | |||
Credit agreement | $ 0 | $ 0 | ||
HEI Facility | ||||
Credit agreement | ||||
Credit agreement | $ 175,000,000 | |||
Hawaiian Electric Facility | ||||
Credit agreement | ||||
Credit agreement | $ 275,000,000 | $ 200,000,000 | ||
Number of extension options | extensionOption | 2 | |||
Extension period | 1 year |
Credit agreement and changes _4
Credit agreement and changes in debt - Note purchase agreements (Details) - Senior Notes - Series 2022A | May 11, 2022 USD ($) |
Debt Instrument [Line Items] | |
Aggregate principal amount | $ 60,000,000 |
Fixed coupon interest rate | 3.70% |
Hawaiian Electric | |
Debt Instrument [Line Items] | |
Aggregate principal amount | $ 40,000,000 |
Hawaii Electric Light | |
Debt Instrument [Line Items] | |
Aggregate principal amount | 10,000,000 |
Maui Electric | |
Debt Instrument [Line Items] | |
Aggregate principal amount | $ 10,000,000 |
Shareholders' equity - Accumula
Shareholders' equity - Accumulated other comprehensive income (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2022 | Mar. 31, 2022 | Jun. 30, 2021 | Mar. 31, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
AOCI Attributable to Parent, Net of Tax [Roll Forward] | ||||||
Beginning balance | $ 2,303,642 | $ 2,390,884 | $ 2,321,293 | $ 2,337,502 | $ 2,390,884 | $ 2,337,502 |
Current period other comprehensive income (loss) | (87,840) | (117,159) | 16,472 | (44,016) | (204,999) | (27,544) |
Ending balance | 2,233,504 | 2,303,642 | 2,367,329 | 2,321,293 | 2,233,504 | 2,367,329 |
AOCI | ||||||
AOCI Attributable to Parent, Net of Tax [Roll Forward] | ||||||
Beginning balance | (169,692) | (52,533) | (45,280) | (1,264) | (52,533) | (1,264) |
Current period other comprehensive income (loss) | (87,840) | (117,159) | 16,472 | (44,016) | ||
Ending balance | (257,532) | (169,692) | (28,808) | (45,280) | (257,532) | (28,808) |
Net unrealized gains (losses) on securities | ||||||
AOCI Attributable to Parent, Net of Tax [Roll Forward] | ||||||
Beginning balance | (32,037) | 19,986 | (32,037) | 19,986 | ||
Current period other comprehensive income (loss) | (209,264) | (28,801) | ||||
Ending balance | (241,301) | (8,815) | (241,301) | (8,815) | ||
Unrealized gains (losses) on derivatives | ||||||
AOCI Attributable to Parent, Net of Tax [Roll Forward] | ||||||
Beginning balance | (3,638) | (3,363) | (3,638) | (3,363) | ||
Current period other comprehensive income (loss) | 3,911 | 861 | ||||
Ending balance | 273 | (2,502) | 273 | (2,502) | ||
Retirement benefit plans | ||||||
AOCI Attributable to Parent, Net of Tax [Roll Forward] | ||||||
Beginning balance | (16,858) | (17,887) | (16,858) | (17,887) | ||
Current period other comprehensive income (loss) | 354 | 396 | ||||
Ending balance | (16,504) | (17,491) | (16,504) | (17,491) | ||
Hawaiian Electric Company, Inc. and Subsidiaries | ||||||
AOCI Attributable to Parent, Net of Tax [Roll Forward] | ||||||
Beginning balance | 2,276,884 | 2,261,899 | 2,157,385 | 2,141,918 | 2,261,899 | 2,141,918 |
Current period other comprehensive income (loss) | 51 | 51 | 35 | 34 | 102 | 69 |
Ending balance | 2,289,595 | 2,276,884 | 2,171,396 | 2,157,385 | 2,289,595 | 2,171,396 |
Hawaiian Electric Company, Inc. and Subsidiaries | AOCI | ||||||
AOCI Attributable to Parent, Net of Tax [Roll Forward] | ||||||
Beginning balance | (3,229) | (3,280) | (2,885) | (2,919) | (3,280) | (2,919) |
Current period other comprehensive income (loss) | 51 | 51 | 35 | 34 | ||
Ending balance | (3,178) | (3,229) | (2,850) | (2,885) | (3,178) | (2,850) |
Hawaiian Electric Company, Inc. and Subsidiaries | Retirement benefit plans | ||||||
AOCI Attributable to Parent, Net of Tax [Roll Forward] | ||||||
Beginning balance | $ (3,280) | $ (2,919) | (3,280) | (2,919) | ||
Current period other comprehensive income (loss) | 102 | 69 | ||||
Ending balance | $ (3,178) | $ (2,850) | $ (3,178) | $ (2,850) |
Shareholders' equity - Reclassi
Shareholders' equity - Reclassification out of AOCI (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Reclassifications out of accumulated other comprehensive income/(loss) | ||||
Gain on sale of investment securities, net | $ 0 | $ 0 | $ (8,123) | $ (528) |
Interest expense | 24,965 | 23,317 | 49,314 | 47,053 |
Reclassification out of Accumulated Other Comprehensive Income | ||||
Reclassifications out of accumulated other comprehensive income/(loss) | ||||
Total reclassifications | 231 | 197 | 462 | 9 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||||
Reclassifications out of accumulated other comprehensive income/(loss) | ||||
Total reclassifications | (44,634) | (42,400) | (91,542) | (86,257) |
Hawaiian Electric Company, Inc. and Subsidiaries | Reclassification out of Accumulated Other Comprehensive Income | ||||
Reclassifications out of accumulated other comprehensive income/(loss) | ||||
Total reclassifications | 51 | 35 | 102 | 69 |
Net realized gains on securities included in net income | Reclassification out of Accumulated Other Comprehensive Income | ||||
Reclassifications out of accumulated other comprehensive income/(loss) | ||||
Gain on sale of investment securities, net | 0 | 0 | 0 | (387) |
Net realized losses on derivatives qualifying as cash flow hedges | Reclassification out of Accumulated Other Comprehensive Income | ||||
Reclassifications out of accumulated other comprehensive income/(loss) | ||||
Interest expense | 53 | 0 | 108 | 0 |
Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost | Reclassification out of Accumulated Other Comprehensive Income | ||||
Reclassifications out of accumulated other comprehensive income/(loss) | ||||
Total reclassifications | 122 | 6,008 | 4,623 | 12,018 |
Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost | Hawaiian Electric Company, Inc. and Subsidiaries | Reclassification out of Accumulated Other Comprehensive Income | ||||
Reclassifications out of accumulated other comprehensive income/(loss) | ||||
Total reclassifications | (5) | 5,846 | 4,371 | 11,691 |
Impact of D&Os of the PUC included in regulatory assets | Reclassification out of Accumulated Other Comprehensive Income | ||||
Reclassifications out of accumulated other comprehensive income/(loss) | ||||
Total reclassifications | 56 | (5,811) | (4,269) | (11,622) |
Impact of D&Os of the PUC included in regulatory assets | Hawaiian Electric Company, Inc. and Subsidiaries | Reclassification out of Accumulated Other Comprehensive Income | ||||
Reclassifications out of accumulated other comprehensive income/(loss) | ||||
Total reclassifications | $ 56 | $ (5,811) | $ (4,269) | $ (11,622) |
Interest rate swaps - Interest
Interest rate swaps - Interest rate derivatives (Details) - USD ($) $ in Millions | Jun. 30, 2022 | Dec. 31, 2021 |
Interest Rate Swap Matured On 11/21/2027 | ||
Derivative Instruments and Hedging Activities Disclosures [Line Items] | ||
Notional amount | $ 50 | |
Fixed interest rate | 2.75% | |
Asset (liability) | $ (0.1) | $ 0 |
Interest Rate Swap Matured On 11/21/2029 | ||
Derivative Instruments and Hedging Activities Disclosures [Line Items] | ||
Notional amount | $ 50 | |
Fixed interest rate | 2.78% | |
Asset (liability) | $ (0.1) | 0 |
Interest Rate Swap Matured On 09/01/2035 | ||
Derivative Instruments and Hedging Activities Disclosures [Line Items] | ||
Notional amount | 24 | |
Asset (liability) | $ (0.6) | (5.3) |
Interest Rate Swap Matured On 09/01/2035 | Minimum | ||
Derivative Instruments and Hedging Activities Disclosures [Line Items] | ||
Fixed interest rate | 4.88% | |
Interest Rate Swap Matured On 09/01/2035 | Maximum | ||
Derivative Instruments and Hedging Activities Disclosures [Line Items] | ||
Fixed interest rate | 5.05% | |
Interest Rate Swap Matured On 10/01/2031 | ||
Derivative Instruments and Hedging Activities Disclosures [Line Items] | ||
Notional amount | $ 13 | |
Fixed interest rate | 2.79% | |
Asset (liability) | $ 1 | $ 0.3 |
Interest rate swaps - Derivativ
Interest rate swaps - Derivative instruments, effect on other comprehensive income (Loss) (Details) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Interest rate swap | ||||
Derivative Instruments and Hedging Activities Disclosures [Line Items] | ||||
Gain (loss) on interest rate swaps designated as cash flow hedges recognized in other comprehensive income | $ 1.1 | $ (0.9) | $ 5.1 | $ 1.2 |
Revenues (Details)
Revenues (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | $ 835,984 | $ 604,827 | $ 1,536,815 | $ 1,146,127 |
Total revenues from other sources | 59,623 | 75,430 | 143,860 | 177,076 |
Revenues | 895,607 | 680,257 | 1,680,675 | 1,323,203 |
Services/goods transferred at a point in time | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 11,797 | 11,569 | 24,793 | 22,947 |
Services/goods transferred over time | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 824,187 | 593,258 | 1,512,022 | 1,123,180 |
Electric energy sales - residential | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 259,433 | 196,318 | 484,007 | 377,557 |
Electric energy sales - commercial | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 264,701 | 192,103 | 484,298 | 360,568 |
Electric energy sales - large light and power | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 293,847 | 201,536 | 534,970 | 378,351 |
Electric energy sales - other | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 4,873 | 2,212 | 6,299 | 4,691 |
Bank fees | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 11,797 | 11,569 | 24,793 | 22,947 |
Other sales | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 1,333 | 1,089 | 2,448 | 2,013 |
Regulatory revenue | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues from other sources | (11,428) | 2,854 | 1,458 | 31,283 |
Bank interest and dividend income | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues from other sources | 62,822 | 62,066 | 122,811 | 120,686 |
Other bank noninterest income | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues from other sources | 705 | 3,625 | 2,835 | 10,758 |
Other | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues from other sources | 7,524 | 6,885 | 16,756 | 14,349 |
Electric utility | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 822,854 | 592,169 | 1,509,574 | 1,121,167 |
Total revenues from other sources | (3,981) | 9,710 | 18,091 | 45,576 |
Revenues | 818,873 | 601,879 | 1,527,665 | 1,166,743 |
Electric utility | Services/goods transferred at a point in time | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 0 | 0 | 0 | 0 |
Electric utility | Services/goods transferred over time | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 822,854 | 592,169 | 1,509,574 | 1,121,167 |
Electric utility | Electric energy sales - residential | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 259,433 | 196,318 | 484,007 | 377,557 |
Electric utility | Electric energy sales - commercial | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 264,701 | 192,103 | 484,298 | 360,568 |
Electric utility | Electric energy sales - large light and power | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 293,847 | 201,536 | 534,970 | 378,351 |
Electric utility | Electric energy sales - other | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 4,873 | 2,212 | 6,299 | 4,691 |
Electric utility | Bank fees | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 0 | 0 | 0 | 0 |
Electric utility | Other sales | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 0 | 0 | 0 | 0 |
Electric utility | Regulatory revenue | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues from other sources | (11,428) | 2,854 | 1,458 | 31,283 |
Electric utility | Bank interest and dividend income | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues from other sources | 0 | 0 | 0 | 0 |
Electric utility | Other bank noninterest income | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues from other sources | 0 | 0 | 0 | 0 |
Electric utility | Other | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues from other sources | 7,447 | 6,856 | 16,633 | 14,293 |
Bank | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 11,797 | 11,569 | 24,793 | 22,947 |
Total revenues from other sources | 63,527 | 65,691 | 125,646 | 131,444 |
Revenues | 75,324 | 77,260 | 150,439 | 154,391 |
Bank | Services/goods transferred at a point in time | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 11,797 | 11,569 | 24,793 | 22,947 |
Bank | Services/goods transferred over time | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 0 | 0 | 0 | 0 |
Bank | Electric energy sales - residential | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 0 | 0 | 0 | 0 |
Bank | Electric energy sales - commercial | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 0 | 0 | 0 | 0 |
Bank | Electric energy sales - large light and power | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 0 | 0 | 0 | 0 |
Bank | Electric energy sales - other | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 0 | 0 | 0 | 0 |
Bank | Bank fees | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 11,797 | 11,569 | 24,793 | 22,947 |
Bank | Other sales | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 0 | 0 | 0 | 0 |
Bank | Regulatory revenue | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues from other sources | 0 | 0 | 0 | 0 |
Bank | Bank interest and dividend income | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues from other sources | 62,822 | 62,066 | 122,811 | 120,686 |
Bank | Other bank noninterest income | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues from other sources | 705 | 3,625 | 2,835 | 10,758 |
Bank | Other | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues from other sources | 0 | 0 | 0 | 0 |
Other | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 1,333 | 1,089 | 2,448 | 2,013 |
Total revenues from other sources | 77 | 29 | 123 | 56 |
Revenues | 1,410 | 1,118 | 2,571 | 2,069 |
Other | Services/goods transferred at a point in time | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 0 | 0 | 0 | 0 |
Other | Services/goods transferred over time | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 1,333 | 1,089 | 2,448 | 2,013 |
Other | Electric energy sales - residential | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 0 | 0 | 0 | 0 |
Other | Electric energy sales - commercial | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 0 | 0 | 0 | 0 |
Other | Electric energy sales - large light and power | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 0 | 0 | 0 | 0 |
Other | Electric energy sales - other | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 0 | 0 | 0 | 0 |
Other | Bank fees | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 0 | 0 | 0 | 0 |
Other | Other sales | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues from contracts with customers | 1,333 | 1,089 | 2,448 | 2,013 |
Other | Regulatory revenue | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues from other sources | 0 | 0 | 0 | 0 |
Other | Bank interest and dividend income | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues from other sources | 0 | 0 | 0 | 0 |
Other | Other bank noninterest income | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues from other sources | 0 | 0 | 0 | 0 |
Other | Other | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues from other sources | $ 77 | $ 29 | $ 123 | $ 56 |
Retirement benefits (Details)
Retirement benefits (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | Dec. 31, 2021 | |
Defined Benefit Plan | |||||
Contributions made to defined benefit plans | $ 21,000 | $ 23,000 | |||
Contributions expected to be paid in current year | $ 41,000 | 41,000 | $ 52,000 | ||
Expected payments for remainder of fiscal year | 3,000 | 3,000 | 1,000 | ||
Retirement benefits expense | $ 24,000 | 23,000 | |||
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 | $ 4,100 | 3,200 | |||
Cash contributions by the employer to defined contribution plan | $ 3,500 | 3,200 | |||
Employer contribution, percent of employee annual compensation | 10% | ||||
Pension benefits | |||||
Defined Benefit Plan | |||||
Service cost | 19,823 | $ 20,465 | $ 39,647 | 40,929 | |
Interest cost | 19,810 | 18,800 | 39,621 | 37,601 | |
Expected return on plan assets | (35,331) | (33,068) | (70,664) | (66,135) | |
Amortization of net prior period gain | 0 | 0 | 0 | 0 | |
Amortization of net actuarial (gain) losses | 6,297 | 8,431 | 12,594 | 9,987 | |
Net periodic pension/benefit cost (return) | 10,599 | 14,628 | 21,198 | 22,382 | |
Impact of PUC D&Os | 9,552 | 5,513 | 19,103 | 16,680 | |
Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) | 20,151 | 20,141 | 40,301 | 39,062 | |
Other benefits | |||||
Defined Benefit Plan | |||||
Service cost | 657 | 705 | 1,313 | 1,410 | |
Interest cost | 1,638 | 1,569 | 3,275 | 3,138 | |
Expected return on plan assets | (3,398) | (3,232) | (6,795) | (6,465) | |
Amortization of net prior period gain | (232) | (384) | (464) | (767) | |
Amortization of net actuarial (gain) losses | (3) | 44 | (6) | 298 | |
Net periodic pension/benefit cost (return) | (1,338) | (1,298) | (2,677) | (2,386) | |
Impact of PUC D&Os | 1,217 | 1,176 | 2,436 | 2,146 | |
Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) | (121) | (122) | (241) | (240) | |
Hawaiian Electric Company, Inc. and Subsidiaries | |||||
Defined Benefit Plan | |||||
Contributions made to defined benefit plans | 20,000 | 23,000 | |||
Contributions expected to be paid in current year | 41,000 | 41,000 | 51,000 | ||
Expected payments for remainder of fiscal year | 1,000 | 1,000 | $ 1,000 | ||
Retirement benefits expense | 23,000 | 23,000 | |||
Defined contribution plan, expenses recognized | 1,800 | 1,500 | |||
Cash contributions by the employer to defined contribution plan | 1,800 | 1,500 | |||
Hawaiian Electric Company, Inc. and Subsidiaries | Pension benefits | |||||
Defined Benefit Plan | |||||
Service cost | 19,317 | 19,993 | 38,635 | 39,987 | |
Interest cost | 18,461 | 17,531 | 36,923 | 35,062 | |
Expected return on plan assets | (33,545) | (31,367) | (67,091) | (62,735) | |
Amortization of net prior period gain | 0 | 0 | 0 | 0 | |
Amortization of net actuarial (gain) losses | 6,125 | 8,212 | 12,250 | 10,771 | |
Net periodic pension/benefit cost (return) | 10,358 | 14,369 | 20,717 | 23,085 | |
Impact of PUC D&Os | 9,552 | 5,513 | 19,103 | 16,680 | |
Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) | 19,910 | 19,882 | 39,820 | 39,765 | |
Hawaiian Electric Company, Inc. and Subsidiaries | Other benefits | |||||
Defined Benefit Plan | |||||
Service cost | 649 | 698 | 1,298 | 1,397 | |
Interest cost | 1,572 | 1,504 | 3,145 | 3,008 | |
Expected return on plan assets | (3,345) | (3,182) | (6,692) | (6,364) | |
Amortization of net prior period gain | (231) | (382) | (462) | (765) | |
Amortization of net actuarial (gain) losses | 0 | 43 | 0 | 293 | |
Net periodic pension/benefit cost (return) | (1,355) | (1,319) | (2,711) | (2,431) | |
Impact of PUC D&Os | 1,217 | 1,176 | 2,436 | 2,146 | |
Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) | $ (138) | $ (143) | $ (275) | $ (285) |
Share-based compensation - Narr
Share-based compensation - Narrative (Details) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | |||
Mar. 01, 2014 | Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Share-based compensation | |||||
Income tax benefit from compensation expense | $ 0.8 | $ 0.5 | $ 1.1 | $ 1 | |
Restricted stock units | |||||
Share-based compensation | |||||
Fair value of vested stock | 4 | 3 | |||
Income tax benefit from compensation expense | 0.6 | 0.6 | |||
Unrecognized share based compensation | 6.2 | $ 6.2 | |||
Weighted average period for recognition of unrecognized compensation cost (in years) | 2 years 1 month 6 days | ||||
Long-term Incentive Plan | |||||
Share-based compensation | |||||
Payment award, low end of range | 0% | ||||
Payment award, high end of range | 200% | ||||
Measurement period for total return to shareholders (in years) | 3 years | ||||
Award performance period (in years) | 3 years | ||||
LTIP linked to TRS | |||||
Share-based compensation | |||||
Fair value of vested stock | $ 0.8 | 0.8 | |||
Income tax benefit from compensation expense | 0.1 | 0.2 | |||
Unrecognized share based compensation | 1.7 | $ 1.7 | |||
Weighted average period for recognition of unrecognized compensation cost (in years) | 1 year 7 months 6 days | ||||
LTIP awards linked to other performance conditions | |||||
Share-based compensation | |||||
Fair value of vested stock | $ 3.2 | 1.7 | |||
Income tax benefit from compensation expense | 0.4 | $ 0.4 | |||
Unrecognized share based compensation | $ 5.2 | $ 5.2 | |||
Weighted average period for recognition of unrecognized compensation cost (in years) | 1 year 7 months 6 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) | 2,800,000 | 2,800,000 | |||
Number of share issuable upon vesting and achievement of performance goals (in shares) | 600,000 | 600,000 | |||
Nonemployee Director Stock Plan | |||||
Share-based compensation | |||||
Shares available for future grant (in shares) | 209,592 | 209,592 |
Share-based compensation - Summ
Share-based compensation - Summary of income taxes (Details) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Share-based compensation | ||||
Share-based compensation expense | $ 3.5 | $ 2.9 | $ 5.6 | $ 5.5 |
Income tax benefit | 0.8 | 0.5 | 1.1 | 1 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||||
Share-based compensation | ||||
Share-based compensation expense | 1 | 0.9 | 1.6 | 2 |
Income tax benefit | $ 0.3 | $ 0.2 | $ 0.4 | $ 0.4 |
Share-based compensation - 2011
Share-based compensation - 2011 Director Plan (Details) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Share-based compensation | ||||
Income tax benefit | $ 0.8 | $ 0.5 | $ 1.1 | $ 1 |
Common stock | ||||
Share-based compensation | ||||
Shares granted (in shares) | 34,755 | 29,320 | 34,755 | 29,320 |
Fair value | $ 1.4 | $ 1.2 | $ 1.4 | $ 1.2 |
Income tax benefit | $ 0.4 | $ 0.3 | $ 0.4 | $ 0.3 |
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 | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Restricted stock units | ||||
Shares | ||||
Outstanding, beginning of period (in shares) | 208,345 | 236,191 | 233,448 | 193,939 |
Granted (in shares) | 2,008 | 4,894 | 98,463 | 132,492 |
Vested (in shares) | (1,034) | (292) | (91,414) | (79,280) |
Forfeited (in shares) | (366) | (11,018) | (31,544) | (17,376) |
Outstanding, end of period (in shares) | 208,953 | 229,775 | 208,953 | 229,775 |
Total weighted-average grant-date fair value of shares granted (at target performance levels) (in millions) | $ 0.1 | $ 0.2 | $ 4.1 | $ 4.6 |
Weighted-average grant-date fair value per share | ||||
Outstanding, beginning of period (in dollars per share) | $ 39.71 | $ 37.91 | $ 38.10 | $ 40.89 |
Granted (in dollars per share) | 42.15 | 44.61 | 41.31 | 34.37 |
Vested (in dollars per share) | 44.31 | 38.77 | 37.65 | 38.51 |
Forfeited (in dollars per share) | 38.07 | 38.74 | 38.77 | 40.01 |
Outstanding, end of period (in dollars per share) | $ 39.71 | $ 38.02 | $ 39.71 | $ 38.02 |
LTIP linked to TRS | ||||
Shares | ||||
Outstanding, beginning of period (in shares) | 76,340 | 100,053 | 90,974 | 89,222 |
Granted (in shares) | 390 | 1,533 | 26,469 | 45,743 |
Vested (in shares) | 0 | 0 | (29,042) | (32,355) |
Forfeited (in shares) | 0 | (10,427) | (11,671) | (11,451) |
Outstanding, end of period (in shares) | 76,730 | 91,159 | 76,730 | 91,159 |
Total weighted-average grant-date fair value of shares granted (at target performance levels) (in millions) | $ 0 | $ 0.1 | $ 1.5 | $ 1.9 |
Weighted-average grant-date fair value per share | ||||
Outstanding, beginning of period (in dollars per share) | $ 47.70 | $ 42.89 | $ 42.86 | $ 42.10 |
Granted (in dollars per share) | 54.92 | 41.12 | 54.92 | 41.12 |
Vested (in dollars per share) | 0 | 0 | 41.07 | 38.20 |
Forfeited (in dollars per share) | 0 | 42.82 | 42.60 | 43.10 |
Outstanding, end of period (in dollars per share) | $ 47.74 | $ 42.87 | $ 47.74 | $ 42.87 |
LTIP awards linked to other performance conditions | ||||
Shares | ||||
Outstanding, beginning of period (in shares) | 292,151 | 335,702 | 306,342 | 220,715 |
Granted (in shares) | 1,560 | 6,133 | 105,860 | 182,977 |
Vested (in shares) | 0 | 0 | (71,807) | (43,155) |
Increase above target (cancelled) (in shares) | 0 | 15,881 | 0 | 1,277 |
Forfeited (in shares) | 0 | (41,711) | (46,684) | (45,809) |
Outstanding, end of period (in shares) | 293,711 | 316,005 | 293,711 | 316,005 |
Total weighted-average grant-date fair value of shares granted (at target performance levels) (in millions) | $ 0.1 | $ 0.3 | $ 4.4 | $ 6.3 |
Weighted-average grant-date fair value per share | ||||
Outstanding, beginning of period (in dollars per share) | $ 39.89 | $ 38.04 | $ 38.42 | $ 41.03 |
Granted (in dollars per share) | 42.37 | 44.49 | 41.31 | 34.33 |
Vested (in dollars per share) | 0 | 0 | 37.68 | 34.12 |
Increase above target (in dollars per share) | 0 | 42.92 | 0 | 31.71 |
Forfeited (in dollars per share) | 0 | 38.27 | 36.77 | 38.82 |
Outstanding, end of period (in dollars per share) | $ 39.91 | $ 38.38 | $ 39.91 | $ 38.38 |
Share-based compensation - Fair
Share-based compensation - Fair value assumptions (Details) - LTIP linked to TRS - $ / shares | 6 Months Ended | |
Jun. 30, 2022 | Jun. 30, 2021 | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Risk-free interest rate | 1.71% | 0.19% |
Expected life in years | 3 years | 3 years |
Expected volatility | 31% | 29.90% |
Range of expected volatility for Peer Group, minimum rate | 25.40% | 25.60% |
Range of expected volatility for Peer Group, maximum rate | 76.70% | 102.90% |
Grant date fair value (in dollars per share) | $ 54.92 | $ 41.12 |
Income tax (Details)
Income tax (Details) | 6 Months Ended | |
Jun. 30, 2022 | Jun. 30, 2021 | |
Income Tax Contingency [Line Items] | ||
Effective income tax, percent | 20% | 21% |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Income Tax Contingency [Line Items] | ||
Effective income tax, percent | 21% | 21% |
Cash flows (Details)
Cash flows (Details) - USD ($) $ in Millions | 6 Months Ended | |
Jun. 30, 2022 | Jun. 30, 2021 | |
Supplemental disclosures of cash flow information | ||
Interest paid to non-affiliates, net of amounts capitalized | $ 47 | $ 51 |
Income taxes paid (including refundable credits) | 14 | 14 |
Income taxes refunded (including refundable credits) | 2 | 0 |
Supplemental disclosures of noncash activities | ||
Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) | 25 | 31 |
Increase related to an acquisition (investing) | 15 | 0 |
Right-of-use assets obtained in exchange for operating lease obligations (investing) | 40 | 38 |
Common stock issued (gross) for director and executive/management compensation (financing) | 9 | 7 |
Obligations to fund low income housing investments (investing) | 0 | 9 |
Loans transferred from held for investment to held for sale (investing) | 0 | 62 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Supplemental disclosures of cash flow information | ||
Interest paid to non-affiliates, net of amounts capitalized | 34 | 37 |
Income taxes paid (including refundable credits) | 27 | 20 |
Supplemental disclosures of noncash activities | ||
Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) | 22 | 27 |
Increase related to an acquisition (investing) | 15 | 0 |
Right-of-use assets obtained in exchange for operating lease obligations (investing) | $ 37 | $ 38 |
Fair value measurements - Summa
Fair value measurements - Summary of financial assets and liabilities (Details) - USD ($) $ in Thousands | Jun. 30, 2022 | Dec. 31, 2021 |
Financial assets | ||
Available-for-sale investment securities | $ 2,444,267 | $ 2,574,618 |
Held-to-maturity investment securities | 440,023 | |
Financial liabilities | ||
Short-term borrowings—other than bank | 124,017 | 53,998 |
Other bank borrowings | 241,610 | 88,305 |
Carrying or notional amount | ||
Financial assets | ||
Available-for-sale investment securities | 2,444,267 | 2,574,618 |
Held-to-maturity investment securities | 513,767 | 522,270 |
Loans, net | 5,361,277 | 5,150,388 |
Mortgage-servicing rights | 9,696 | 9,950 |
Derivative assets | 22,689 | 57,377 |
Financial liabilities | ||
Deposit liabilities | 407,972 | 423,976 |
Short-term borrowings—other than bank | 124,017 | 53,998 |
Other bank borrowings | 241,610 | 88,305 |
Long-term debt, net | 2,374,500 | 2,321,937 |
Derivative liabilities | 124,000 | 57,000 |
Carrying or notional amount | Hawaiian Electric Company, Inc. and Subsidiaries | ||
Financial liabilities | ||
Long-term debt, net | 1,736,508 | 1,676,402 |
Short-term borrowings | 54,987 | |
Estimated fair value | ||
Financial assets | ||
Available-for-sale investment securities | 2,444,267 | 2,574,618 |
Held-to-maturity investment securities | 440,023 | 510,474 |
Loans, net | 5,099,980 | 5,228,524 |
Mortgage-servicing rights | 17,201 | 14,480 |
Derivative assets | 1,101 | 909 |
Financial liabilities | ||
Deposit liabilities | 397,909 | 442,361 |
Short-term borrowings—other than bank | 124,017 | 53,998 |
Other bank borrowings | 241,606 | 88,304 |
Long-term debt, net | 2,222,491 | 2,624,130 |
Derivative liabilities | 810 | 5,282 |
Estimated fair value | Hawaiian Electric Company, Inc. and Subsidiaries | ||
Financial liabilities | ||
Long-term debt, net | 1,622,996 | 1,955,710 |
Short-term borrowings | 54,987 | |
Estimated fair value | Quoted prices in active markets for identical assets (Level 1) | ||
Financial assets | ||
Available-for-sale investment securities | 0 | 0 |
Held-to-maturity investment securities | 0 | 0 |
Loans, net | 0 | 0 |
Mortgage-servicing rights | 0 | 0 |
Derivative assets | 27 | 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 | 11 |
Estimated fair value | Quoted prices in active markets for identical assets (Level 1) | Hawaiian Electric Company, Inc. and Subsidiaries | ||
Financial liabilities | ||
Long-term debt, net | 0 | 0 |
Short-term borrowings | 0 | |
Estimated fair value | Significant other observable inputs (Level 2) | ||
Financial assets | ||
Available-for-sale investment securities | 2,429,102 | 2,559,191 |
Held-to-maturity investment securities | 440,023 | 510,474 |
Loans, net | 3,737 | 10,403 |
Mortgage-servicing rights | 0 | 0 |
Derivative assets | 1,074 | 909 |
Financial liabilities | ||
Deposit liabilities | 397,909 | 442,361 |
Short-term borrowings—other than bank | 124,017 | 53,998 |
Other bank borrowings | 241,606 | 88,304 |
Long-term debt, net | 2,222,491 | 2,624,130 |
Derivative liabilities | 810 | 5,271 |
Estimated fair value | Significant other observable inputs (Level 2) | Hawaiian Electric Company, Inc. and Subsidiaries | ||
Financial liabilities | ||
Long-term debt, net | 1,622,996 | 1,955,710 |
Short-term borrowings | 54,987 | |
Estimated fair value | Significant unobservable inputs (Level 3) | ||
Financial assets | ||
Available-for-sale investment securities | 15,165 | 15,427 |
Held-to-maturity investment securities | 0 | 0 |
Loans, net | 5,096,243 | 5,218,121 |
Mortgage-servicing rights | 17,201 | 14,480 |
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 | Significant unobservable inputs (Level 3) | Hawaiian Electric Company, Inc. and Subsidiaries | ||
Financial liabilities | ||
Long-term debt, net | 0 | $ 0 |
Short-term borrowings | $ 0 |
Fair value measurements - Asset
Fair value measurements - Assets and liabilities measured on a recurring basis (Details) - USD ($) $ in Thousands | Jun. 30, 2022 | Dec. 31, 2021 |
Fair value measurements on a recurring basis | ||
Available-for-sale investment securities | $ 2,444,267 | $ 2,574,618 |
Fair value measurements on a recurring basis | Quoted prices in active markets for identical assets (Level 1) | ||
Derivative liabilities | ||
Derivative liabilities | 0 | 11 |
Fair value measurements on a recurring basis | Quoted prices in active markets for identical assets (Level 1) | Bank | ||
Fair value measurements on a recurring basis | ||
Available-for-sale investment securities | 0 | 0 |
Derivative assets | ||
Derivative assets | 27 | 0 |
Fair value measurements on a recurring basis | Quoted prices in active markets for identical assets (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 | Quoted prices in active markets for identical assets (Level 1) | Bank | Forward commitments | ||
Derivative assets | ||
Derivative assets | 27 | 0 |
Derivative liabilities | ||
Derivative liabilities | 0 | 11 |
Fair value measurements on a recurring basis | Quoted prices in active markets for identical assets (Level 1) | Other | Interest rate swap | ||
Derivative assets | ||
Derivative assets | 0 | 0 |
Derivative liabilities | ||
Derivative liabilities | 0 | 0 |
Fair value measurements on a recurring basis | Quoted prices in active markets for identical assets (Level 1) | Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | Bank | ||
Fair value measurements on a recurring basis | ||
Available-for-sale investment securities | 0 | 0 |
Fair value measurements on a recurring basis | Quoted prices in active markets for identical assets (Level 1) | U.S. Treasury and federal agency obligations | Bank | ||
Fair value measurements on a recurring basis | ||
Available-for-sale investment securities | 0 | 0 |
Fair value measurements on a recurring basis | Quoted prices in active markets for identical assets (Level 1) | Corporate bonds | Bank | ||
Fair value measurements on a recurring basis | ||
Available-for-sale investment securities | 0 | 0 |
Fair value measurements on a recurring basis | Quoted prices in active markets for identical assets (Level 1) | Mortgage revenue bonds | Bank | ||
Fair value measurements on a recurring basis | ||
Available-for-sale investment securities | 0 | 0 |
Fair value measurements on a recurring basis | Significant other observable inputs (Level 2) | ||
Derivative liabilities | ||
Derivative liabilities | 810 | 5,271 |
Fair value measurements on a recurring basis | Significant other observable inputs (Level 2) | Bank | ||
Fair value measurements on a recurring basis | ||
Available-for-sale investment securities | 2,429,102 | 2,559,191 |
Derivative assets | ||
Derivative assets | 1,074 | 909 |
Fair value measurements on a recurring basis | Significant other observable inputs (Level 2) | Bank | Interest rate lock commitments | ||
Derivative assets | ||
Derivative assets | 44 | 638 |
Derivative liabilities | ||
Derivative liabilities | 0 | 0 |
Fair value measurements on a recurring basis | Significant other observable inputs (Level 2) | Bank | Forward commitments | ||
Derivative assets | ||
Derivative assets | 0 | 0 |
Derivative liabilities | ||
Derivative liabilities | 0 | 0 |
Fair value measurements on a recurring basis | Significant other observable inputs (Level 2) | Other | Interest rate swap | ||
Derivative assets | ||
Derivative assets | 1,030 | 271 |
Derivative liabilities | ||
Derivative liabilities | 810 | 5,271 |
Fair value measurements on a recurring basis | Significant other observable inputs (Level 2) | Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | Bank | ||
Fair value measurements on a recurring basis | ||
Available-for-sale investment securities | 2,285,186 | 2,437,923 |
Fair value measurements on a recurring basis | Significant other observable inputs (Level 2) | U.S. Treasury and federal agency obligations | Bank | ||
Fair value measurements on a recurring basis | ||
Available-for-sale investment securities | 102,487 | 90,090 |
Fair value measurements on a recurring basis | Significant other observable inputs (Level 2) | Corporate bonds | Bank | ||
Fair value measurements on a recurring basis | ||
Available-for-sale investment securities | 41,429 | 31,178 |
Fair value measurements on a recurring basis | Significant other observable inputs (Level 2) | Mortgage revenue bonds | Bank | ||
Fair value measurements on a recurring basis | ||
Available-for-sale investment securities | 0 | 0 |
Fair value measurements on a recurring basis | Significant unobservable inputs (Level 3) | ||
Derivative liabilities | ||
Derivative liabilities | 0 | 0 |
Fair value measurements on a recurring basis | Significant unobservable inputs (Level 3) | Bank | ||
Fair value measurements on a recurring basis | ||
Available-for-sale investment securities | 15,165 | 15,427 |
Derivative assets | ||
Derivative assets | 0 | 0 |
Fair value measurements on a recurring basis | Significant unobservable inputs (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 | Significant unobservable inputs (Level 3) | Bank | Forward commitments | ||
Derivative assets | ||
Derivative assets | 0 | 0 |
Derivative liabilities | ||
Derivative liabilities | 0 | 0 |
Fair value measurements on a recurring basis | Significant unobservable inputs (Level 3) | Other | Interest rate swap | ||
Derivative assets | ||
Derivative assets | 0 | 0 |
Derivative liabilities | ||
Derivative liabilities | 0 | 0 |
Fair value measurements on a recurring basis | Significant unobservable inputs (Level 3) | Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | Bank | ||
Fair value measurements on a recurring basis | ||
Available-for-sale investment securities | 0 | 0 |
Fair value measurements on a recurring basis | Significant unobservable inputs (Level 3) | U.S. Treasury and federal agency obligations | Bank | ||
Fair value measurements on a recurring basis | ||
Available-for-sale investment securities | 0 | 0 |
Fair value measurements on a recurring basis | Significant unobservable inputs (Level 3) | Corporate bonds | Bank | ||
Fair value measurements on a recurring basis | ||
Available-for-sale investment securities | 0 | 0 |
Fair value measurements on a recurring basis | Significant unobservable inputs (Level 3) | Mortgage revenue bonds | Bank | ||
Fair value measurements on a recurring basis | ||
Available-for-sale investment securities | $ 15,165 | $ 15,427 |
Fair value measurements - Chang
Fair value measurements - Changes in level 3 assets and liabilities (Details) - Mortgage revenue bonds - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||||
Beginning balance | $ 15,296 | $ 15,427 | $ 15,427 | $ 27,185 |
Principal payments received | (131) | 0 | (262) | (11,758) |
Purchases | 0 | 0 | 0 | 0 |
Unrealized gain (loss) included in other comprehensive income | 0 | 0 | 0 | 0 |
Ending balance | $ 15,165 | $ 15,427 | $ 15,165 | $ 15,427 |
Fair value measurements - Narra
Fair value measurements - Narrative (Details) | 6 Months Ended | |
Jun. 30, 2022 USD ($) | Jun. 30, 2021 USD ($) | |
Fair value measurements on a nonrecurring basis | American Savings Bank (ASB) | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Adjustments to fair value of loans held for sale | $ 0 | $ 0 |
Weighted average discount rate | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Mortgage revenue bonds, measurement input | 0.0289 |
Subsequent event (Details)
Subsequent event (Details) - Subsequent Event - Mahipapa - Green Energy Team, LLC $ in Millions | Jul. 01, 2022 USD ($) a MW |
Subsequent Event [Line Items] | |
Unit of renewable energy (in mega watts) | MW | 7.5 |
Area of simple land (in acre) | a | 65 |
Area of land leases (in acre) | a | 3,500 |
Aggregate principal amount, issued | $ | $ 61 |
Periodic principal and interest payments | $ | $ 1.2 |
Converge ratio | 1 |
Earned ratio | 1.05 |