HAWAIIAN ELECTRIC CO INC
For the period ended Mar 31, 2024. Filed May 10, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2024 · Filed May 10, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Condensed Consolidated Financial Statements (unaudited)
Note 1 · Basis of presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (GAAP) for interim financial information, the instructions to SEC Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In preparing the unaudited condensed consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the balance sheet and the reported amounts of revenues and expenses for the period. Actual results could differ significantly from those estimates. The accompanying unaudited condensed consolidated financial statements and the following notes should be read in conjunction with the audited consolidated financial statements and the notes thereto in HEI’s and Hawaiian Electric’s Form 10-K for the year ended December 31, 2023.
In the opinion of HEI’s and Hawaiian Electric’s management, the accompanying unaudited condensed consolidated financial statements contain all material adjustments required by GAAP to fairly state consolidated HEI’s and Hawaiian Electric’s financial positions as of March 31, 2024 and December 31, 2023 and the results of their operations and cash flows for the three months ended March 31, 2024 and 2023. 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.
Segment Reporting. In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures to improve reportable segment disclosure requirements, primarily through enhanced disclosure requirements of significant segment expenses. These amendments are effective for annual periods beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. These amendments apply on a retrospective basis. The Company is currently evaluating the impact of this amendment on the Company’s consolidated financial statements.
Income Taxes. In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvement to Income Tax Disclosures to enhance the transparency and decision usefulness of income tax disclosures. The amendments are effective for annual periods beginning after December 15, 2024. These amendments apply on a prospective basis with a retrospective option. Early adoption is permitted. The Company is currently evaluating the impact of this amendment on the Company’s consolidated financial statements.
Climate-related disclosures. In March 2024, the Securities and Exchange Commission (SEC) issued final climate-related disclosure rules under SEC Release No. 33-11275, The Enhancement and Standardization of Climate-Related Disclosures for Investors (climate disclosure rules). The rules will require annual disclosure of material greenhouse gas emissions as well as disclosure of governance, risk management and strategy related to material climate-related risks. In addition, the rules require (i) financial statement impacts of severe weather events and other natural conditions; (ii) a roll forward of carbon offset and renewable energy credit balances if material to the Company’s plan to achieve climate-related targets or goals; and (iii) material impacts on estimates and assumptions in the financial statements. The disclosure requirements will begin phasing in for annual periods beginning with calendar year 2025. The Company is currently evaluating the final rule to determine its impact on the Company’s consolidated financial statements. In April 2024, the SEC voluntarily stayed implementation of its climate disclosure rules pending completion of judicial review by the Court of Appeals for the Eighth Circuit.
Note 2 ·Maui windstorm and wildfires
On August 8, 2023, a number of brush fires in the West Maui (Lahaina) and Upcountry Maui areas caused widespread property damage, including damage to property of the Utilities, and 101 confirmed fatalities in Lahaina at this time (the Maui windstorm and wildfires). The Maui windstorm and wildfires were fueled by extreme winds and drought-like conditions in those parts of Maui.
The circumstances surrounding the Maui windstorm and wildfires are currently the subject of several investigations.
Restoration costs and recoveries. The Utilities are continuing restoration work to rebuild portions of the electric system in Lahaina to ensure safe and reliable power to all West Maui customers. Ongoing restoration efforts include the rebuilding of transmission and distribution lines along former routes in the Lahaina area with the installation of new interim steel poles and electrical equipment. To date, power has been restored to all customers that can have power restored in Lahaina and the rest of West Maui.
On December 27, 2023, the Public Utilities Commission of the State of Hawaii (PUC) issued an order authorizing deferred accounting treatment for the Utilities’ incremental non-labor expenses related to the Maui windstorm and wildfires. The deferred accounting treatment applies to certain non-labor expenses incurred from August 8, 2023 through December 31, 2024 that are not already a part of the base rates. The approval pertains only to deferred cost treatment; any cost recovery of deferred costs will be the subject of a separate application(s). As of March 31, 2024, the Utilities have deferred $22.6 million of certain incremental costs related to the Maui windstorm and wildfires to a regulatory asset.
While the Utilities plan to seek recovery of damage to covered electrical infrastructure under their property insurance programs, the timing and amount of any insurance recoveries are not determinable at this time and as such, an insurance receivable has not been recorded as of the date of this filing. The Company’s property insurance has a total policy limit of $500 million with a $1 million retention for damages related to Utility-owned non-generating assets, including overhead transmission and distribution assets within 1,000 feet of such assets. The Utilities believe capital expenditures related to restoration that are not covered by insurance will be managed under their current regulatory mechanisms, the recovery of which would be subject to PUC approval.
ASB’s Lahaina branch, including most of its contents and automated teller machine, was destroyed in the fire. The Bank leased the property of its Lahaina location.
Third-party claims and other proceedings.
Tort-related legal claims. As of May 9, 2024, HEI and the Utilities have each been named in approximately 400 lawsuits related to the Maui windstorm and wildfires. These civil and class action lawsuits have been filed in the Maui and Oahu Circuit Courts against HEI, the Utilities, and other defendants, including the County of Maui, the State of Hawaii and related state entities, private landowners and developers, telecommunications companies, and oil companies (collectively “tort-related legal claims”). One class action is pending in federal court, while the remainder of the cases are pending in Maui and Oahu Circuit Courts. Most of these lawsuits allege that the defendants were responsible for, and/or negligent in failing to prevent or respond to the wildfires that led to the property destruction and loss of life. Other claims include, among other things, personal injury, wrongful death, emotional distress and inverse condemnation. One lawsuit asserting similar theories and claims was filed by the County of Maui against HEI and the Utilities, andthree other lawsuits were filed by approximately 160 subrogation insurers against HEI, the Utilities, a private landowner, and telecommunications companies. One lawsuit that names HEI, the Utilities, and other defendants also alleges that oil companies contributed to the burning of fossil fuels and caused climate change that led to the Lahaina fire. Additional lawsuits may be filed against the Company and other defendants in the future. The plaintiffs seek to recover damages and other costs, including punitive damages.
On March 22, 2024, the Maui Circuit Court set trial dates insix cases concerning the fires in the Upcountry Maui areas for September 9, 2024. On May 3, 2024, the Maui Circuit Court set trial dates infour cases concerning the Lahaina fire for November 18, 2024. Mediation discussions have commenced. No trial dates have been set in cases pending in the Oahu Circuit Court or in federal court.
While the investigations into the circumstances surrounding the Maui windstorm and wildfires are ongoing, various unaffiliated third parties have published estimates of the total economic damage generally ranging from $3.8 billion to $6 billion. These estimates have not been validated by the Company, and they represent gross numbers that do not take into account causation or liability nor attempt to allocate responsibility among the various defendants. As such, these estimates are not intended to provide a range of a reasonably possible loss under ASC Topic 450-20, “Loss Contingencies” attributable to the Company arising from the Maui windstorm and wildfires. In addition, on November 6, 2023, the Hawaii Insurance Division of the State of Hawaii Department of Commerce and Consumer Affairs released preliminary data on Maui windstorm and wildfires claims, and the Hawaii Insurance Division has subsequently provided updated data to include estimated losses for commercial property and business interruption. Through March 31, 2024, the data collected from over 200 insurers indicated estimated total insured losses of $3.1 billion for residential, commercial, personal, and other property, and business interruption. The estimated total losses for insured claims related to residential property includes homeowners insurance, dwelling-fire landlord, condominium unit owner, renters insurance, and other residential property. The estimated total losses do not account for uninsured or underinsured property losses, interest, attorneys’ fees, fire suppression and clean-up costs, evacuation costs, personal injury or wrongful death damages, medical expenses or other costs, such as potential punitive damages, fines or penalties. It is uncertain whether the insured claims reported to the Hawaii Insurance Division are complete, and together with property damage claims unaccounted for, as mentioned above, the total amount of property damage claims could be materially higher than the amount reported by the Hawaii Insurance Division. The Hawaii Insurance Division did not state whether it intends to provide updated information in the future.
The Company is actively working with the State of Hawaii and others in the community on solutions for Maui’s recovery, including the compensation of those who suffered losses in the Maui windstorm and wildfires and who are currently named as plaintiffs in the various cases. On November 8, 2023, Hawaii Governor Josh Green announced the One ‘Ohana Initiative (the One ‘Ohana Initiative) as a collective path forward to recovery from the Maui windstorm and wildfires. The One ‘Ohana Initiative is a new humanitarian aid fund of $175 million, with the objective to compensate, in an expedited manner, those who have lost loved ones and those who have suffered severe injuries in the Maui windstorm and wildfires. The One ‘Ohana Initiative provides an alternative to a lengthy and expensive legal process. Beneficiaries who have lost loved ones are anticipated to receive payments of $1.5 million per decedent, and those who suffered severe injuries are expected to share in a specially allocated pool of compensation. In exchange for receiving such a payment, beneficiaries will be required to waive their ability to pursue legal claims for wrongful death and severe injuries. Hawaiian Electric fully supports this humanitarian initiative and has contributed $75 million. The Governor announced that other parties, including the State of Hawaii, the County of Maui, and Kamehameha Schools have all agreed to contribute to the fund. Hawaiian Electric’s contribution to the Initiative was less than half of the total, and Hawaiian Electric's insurance carriers funded its share of the contributions to the fund. Hawaiian Electric’s contribution is reflective of its commitment to join with community partners to provide solutions to promote Maui’s recovery. Hawaiian Electric’s commitment to contribute to the One ‘Ohana Initiative is not an admission of guilt or reflection of fault or liability related to the wildfires. Under the One ‘Ohana Initiative, all claimants (except families of missing persons) must submit a completed registration form and registrants who meet the Fund’s eligibility requirements will then be required to complete and submit a claim form. As of May 8, 2024,12 claim forms and 43 registration forms have been received that relate to death claims andtwo claim forms and 15 registration forms have been received that relate to physical injury claims.
The One ‘Ohana Initiative contemplates additional phases, including a process to potentially resolve remaining tort-related legal claims, as well as seeking legislation to reduce wildfire risk and provide financial support to help ensure a strong energy future for all of Hawaii. While the Utilities plan to participate in a process with the State and community partners to explore solutions to support Maui’s recovery and compensate victims for damages, as noted above, the Utilities are unable to reasonably estimate any additional potential loss, or range of loss. The Company believes it is reasonably possible that a loss will be incurred in excess of the $75 million contribution to the One ‘Ohana Initiative and is unable to predict the ultimate outcome or reasonably estimate a range of possible loss from these actions at this time.
The Company intends to vigorously defend against the litigation if necessary. There is no assurance that the Company will be successful in the defense of the litigation or that insurance will be available or adequate to fund any potential settlements, judgments, or costs associated with the litigation or contributions to any potential additional phases of the One ‘Ohana Initiative. If additional liabilities were to be incurred, the loss could be material to the Company’s results of operations, financial positions and cash flows. If any such losses were to be sufficiently high, the Company may not have liquidity or the ability to access liquidity at levels necessary to satisfy such losses.
Securities class action and shareholder lawsuits. On August 24, 2023, a putative securities class action captioned Bhangal v. Hawaiian Electric Industries, Inc., et al., No.: 3:23-cv-04332-JSC was filed in the United States District Court for the Northern District of California. The lawsuit alleges violations of the Securities Exchange Act of 1934 (the Exchange Act) and Rule 10b-5 promulgated thereunder against HEI and certain of its current and former officers, and Section 20(a) of the Exchange Act against certain of HEI’s current and former officers. Plaintiff broadly alleges that HEI and certain of its current and former officers made materially false and misleading statements or omissions regarding HEI’s wildfire prevention and safety protocols and related matters. Plaintiff seeks unspecified monetary damages. On December 7, 2023, the court appointed Daniel Warren as lead plaintiff and Pomerantz LLP as lead plaintiff’s counsel and on January 9, 2024, the court set a briefing schedule requiring defendants to respond to the amended complaint no later than May 7, 2024. On March 8, 2024, the lead plaintiff filed an amended complaint. The Company has filed a motion to dismiss that complaint and intends to vigorously defend against this action. There is no assurance that the Company will be successful in the defense of the litigation or that insurance will be available or adequate to fund any potential settlement or judgment or the litigation costs of the action. The Company does not believe that a loss is probable and any potential loss or range of loss is not reasonably estimable.
On September 11, 2023, a putative shareholder derivative action captioned Rice v. Connors, et al., No. 1CCV-23-0001181 was filed in the Circuit Court of the First Circuit, State of Hawaii. On December 6, 2023, the case was removed to the United States District Court for the District of Hawaii and captioned Rice v. Connors, et al., No. 1:23-cv-00577-JAO-BMK. On March 14, 2024, the United States District Court remanded the case to the Circuit Court of the First Circuit, State of Hawaii. This action is purportedly brought by a shareholder on behalf of nominal defendants HEI and Hawaiian Electric against certain current and former officers and directors of HEI and Hawaiian Electric. Plaintiff asserts Hawaii state law breach of fiduciary duty, abuse of control, corporate waste and unjust enrichment claims allegedly arising in connection with the Maui windstorm and wildfires that occurred in August 2023 and certain of HEI’s prior public disclosures. Plaintiff seeks, on behalf of HEI and Hawaiian Electric, compensatory and punitive damages, restitution and equitable relief in the form of changes to HEI’s corporate governance, policies and culture. Pursuant to a schedule agreed upon by the parties and ordered by the United States District Court, defendants are not required to respond to plaintiff’s amended complaint until after the pending motions to remand in the tort litigation are resolved. While the Company has obligations to indemnify and/or advance the defendants’ legal fees and costs in connection with this lawsuit, any monetary recovery in the derivative litigation should accrue to the Company. The Company is unable to predict the ultimate outcome and is unable to make a reasonable estimate of the amount or range of loss, if any, that could result from any unfavorable outcome.
Three putative shareholder derivative actions were filed in the United States District Court for the Northern District of California between December 26, 2023 and February 8, 2024, including:
Kallaus v. Johns, et al., No. 3:23-cv-06627 (the “Kallaus Action”), Cole v. Johns, et al., No. 3:24-cv-00598 (the “Cole Action”), and Tai v. Seu, et al., No. 3:24-cv-01198 (the “Tai Action”). On March 19, 2024, upon stipulation by the parties, the court consolidated the Kallaus Action, the Cole Action, and the Tai Action under the caption In Re Hawaiian Electric Industries, Inc. and Hawaiian Electric Company, Inc. Derivative Litigation, No. 3:23-cv-06627 (the “Consolidated Derivative Actions”). The Consolidated Derivative Actions are purportedly brought by shareholders of HEI on behalf of nominal defendants HEI and Hawaiian Electric against certain current and former officers and directors of HEI and Hawaiian Electric. Plaintiffs purport to assert both Hawaii state law and federal securities law claims. Plaintiffs assert state law breach of fiduciary duty, corporate waste, and unjust enrichment claims purportedly arising from the Maui windstorm and wildfires that occurred in August 2023 and certain public disclosures. Plaintiffs also assert claims for contribution under Sections 10(b) and 21D of the Exchange Act against certain of HEI’s current and former directors and officers, and claims for violation of Section 14(a) of the Exchange Act against certain of HEI’s current and former directors. Plaintiffs generally allege that HEI and certain of its current and former officers made materially false and misleading statements or omissions regarding HEI’s wildfire prevention and safety protocols and related matters. Plaintiffs also broadly claim HEI proxy statements were materially false and misleading for similar reasons. Plaintiffs seek, on behalf of HEI and Hawaiian Electric, unspecified monetary and punitive damages, and equitable relief in the form of changes to HEI’s corporate governance and internal procedures. While the Company has certain obligations to indemnify and/or advance the defendants’ legal fees and costs in connection with this lawsuit, any monetary recovery in the Consolidated Derivative Actions should accrue to the Company. The Company is unable to predict the ultimate outcome and is unable to make a reasonable estimate of the amount or range of loss, if any, that could result from any unfavorable outcome.
On April 8, 2024, a putative shareholder derivative action captioned Assad v. Seu, et al., No. 1:24-cv-00164 was filed in the United States District Court for the District of Hawaii. This action is purportedly brought by a shareholder on behalf of nominal defendants HEI and against certain current and former officers and directors of HEI and Hawaiian Electric. Plaintiff purports to assert Hawaii state law claims for breach of fiduciary duty, corporate waste, and unjust enrichment allegedly arising from the Maui windstorm and wildfires that occurred in August 2023 and certain public disclosures. Plaintiff generally alleges that HEI and certain of its current and former officers made materially false and misleading statements or omissions regarding HEI’s wildfire prevention and safety protocols and related matters. Plaintiff seeks, on behalf of HEI, compensatory damages, restitution and equitable relief in the form of changes to HEI’s corporate governance, policies and culture. While the Company has obligations to indemnify and/or advance the defendants’ legal fees and costs in connection with this lawsuit, any monetary recovery in the derivative litigation should accrue to the Company. The Company is unable to predict the ultimate outcome and is unable to make a reasonable estimate of the amount or range of loss, if any, that could result from any unfavorable outcome.
Maui windstorm and wildfires costs. Legal costs in connection with the litigation and loss contingencies are expensed as incurred. The Company has $165 million of excess liability insurance for third party claims, including claims related to wildfires, with a retention of $0.3 million, and $145 million directors and officers liability insurance to cover claims related to the shareholder and derivative lawsuits, with a retention of $1.0 million. As of March 31, 2024, the Company’s and Utilities’ insurance receivable totaled $28.7 million and $22.1 million, respectively, under the policies.
See table below for the incremental expenses related to the Maui windstorm and wildfires.
| Year ended December 31, 2023 | Three months ended March 31, 2024 | |||
|---|---|---|---|---|
| (in thousands) | Electric utility | HEI Consolidated | Electric utility | HEI Consolidated |
| Maui windstorm and wildfires related expenses: | ||||
| Legal expenses | $24,737 | $34,876 | $10,735 | $15,027 |
| One ‘Ohana Initiative contribution | 75,000 | 75,000 | — | — |
| Other expense | 15,071 | 28,507 | 13,832 | 15,091 |
| Total Maui windstorm and wildfires related expenses | 114,808 | 138,383 | 24,567 | 30,118 |
| Insurance recoveries | (98,613) | (104,580) | (9,969) | (12,577) |
| Deferral treatment approved by the PUC1 | (14,692) | (14,692) | (7,898) | (7,898) |
| Total Maui windstorm and wildfires related expenses, net of insurance recoveries and approved deferral treatment | $1,503 | $19,111 | $6,700 | $9,643 |
1 Related to the PUC’s order, received on December 27, 2023, approving deferred accounting treatment for the Utilities’ incremental non-labor expenses related to the August 2023 Maui windstorm and wildfires. Amounts were reclassified to a regulatory asset.
On May 4, 2024, HEI and the Utilities reached an agreement to settle indemnification claims asserted by the State of Hawaii without any admission of fault or responsibility. Under the terms of the agreement, HEI and the Utilities agreed to contribute up to $18.4 million through the end of 2024 related to the costs of the professional advisors engaged by the State of Hawaii to advise on a variety of matters related to the Maui windstorm and wildfires. Under certain circumstances, HEI and the Utilities have the unilateral right to terminate the agreement and stop paying the costs for future periods. As of March 31, 2024, a total of $6.7 million of such costs were accrued and reflected in Maui windstorm and wildfires related expenses-Other expense in the table above. HEI and the Utilities are seeking insurance recoveries for such costs; however, the timing and amount of any insurance recoveries are not determinable at this time.
In addition, the Utilities incurred $5.6 million of total capital costs related to the Maui windstorm and wildfires for the three months ended March 31, 2024.
Note 3 ·Segment financial information
| (in thousands) | Electric utility | Bank | Other | Total |
|---|---|---|---|---|
| Revenues | $788,578 | $105,144 | $3,436 | $897,158 |
| Income (loss) before income taxes | $50,900 | $25,813 | $(22,444) | $54,269 |
| Income taxes (benefit) | 11,180 | 4,879 | (4,385) | 11,674 |
| Net income (loss) | 39,720 | 20,934 | (18,059) | 42,595 |
| Preferred stock dividends of subsidiaries | 499 | — | (26) | 473 |
| Net income (loss) for common stock | $39,221 | $20,934 | $(18,033) | $42,122 |
| Total assets (at March 31, 2024) | $7,274,862 | $9,360,229 | $288,117 | $16,923,208 |
| Revenues | $830,361 | $93,857 | $4,019 | $928,237 |
| Income (loss) before income taxes | $61,108 | $23,707 | $(14,511) | $70,304 |
| Income taxes (benefit) | 13,600 | 5,145 | (3,635) | 15,110 |
| Net income (loss) | 47,508 | 18,562 | (10,876) | 55,194 |
| Preferred stock dividends of subsidiaries | 499 | — | (26) | 473 |
| Net income (loss) for common stock | $47,009 | $18,562 | $(10,850) | $54,721 |
| Total assets (at December 31, 2023) | $7,283,554 | $9,673,192 | $287,075 | $17,243,821 |
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.
Sales from Hamakua Energy, LLC (Hamakua Energy) to Hawaii Electric Light (a regulated affiliate) are eliminated in consolidation.
Note 4 · Electric utility segment
Unconsolidated variable interest entities.
Power purchase agreements. As of March 31, 2024, the Utilities hadfour power purchase agreements (PPAs) for firm capacity 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) and Hamakua Energy by reason of the provisions of the PPA that the Utilities have with thetwo IPPs. However, management has concluded that the Utilities are not the primary beneficiary of Kalaeloa and Hamakua Energy because the Utilities do not have the power to direct the activities that most significantly impact thetwo 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 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.
For the other PPAs with IPPs, the Utilities have concluded that the consolidation of the IPPs was not required because either the Utilities do not have variable interests in the IPPs due to the absence of an obligation in the PPAs for the Utilities to absorb any variability of the IPPs, or the IPP was considered a “governmental organization,” and thus excluded from the scope of accounting standards for VIEs. The consolidation of any significant IPP could have a material effect on the unaudited condensed consolidated financial statements, including the recognition of a significant amount of assets and liabilities and, if such a consolidated IPP were operating at a loss and had insufficient equity, the potential recognition of such losses. If the Utilities determine they are required to consolidate the financial statements of such an IPP and the consolidation has a material effect, the Utilities would retrospectively apply accounting standards for VIEs to the IPP.
Commitments and contingencies.
Contingencies. The Utilities are subject in the normal course of business to legal, regulatory and environmental proceedings. Excluding the potential liabilities from the Maui windstorm and wildfires, 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. The Utilities record loss contingencies when the outcome of such proceedings is probable and when the amount of the loss is reasonably estimable. The Utilities also evaluate, on a continuous basis, whether developments in such proceedings could cause these assessments or estimates to change. Assessment regarding future events is required when evaluating whether a loss is probable or reasonably possible, and as to whether such loss or a range of such loss is estimable. Management is often unable to estimate a reasonably possible loss, or a range of loss, particularly in cases in which: (i) the damages sought are indeterminate or the basis for the damages claimed is not clear; (ii) proceedings are in early stages; (iii) discovery is not complete; (iv) the matters involve novel or unsettled legal theories; (v) significant facts are in dispute; (vi) a large number of parties are represented (including circumstances in which it is uncertain how liability, if any, would be shared among multiple defendants); (vii) a lower court or administrative agency’s decision or ruling has been appealed; and/or (vii) a wide range of potential outcomes exist. In such cases, there may be considerable uncertainty regarding the timing or ultimate resolution, including any possible loss, fine, penalty, or business impact.
August 2023 Maui windstorm and wildfires. See Note 2.
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 the termination of the original PPA. Following the termination, Hu Honua filed a lawsuit in the U.S. District Court for the District of Hawaii. The parties reached a settlement that was conditioned on the PUC’s timely, non-appealable final approval of an amended and restated PPA dated May 9, 2017. On May 23, 2022, following a contested case hearing, 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 greenhouse gas (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, which were denied by the PUC on June 24, 2022. 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. On March 13, 2023, the Hawaii Supreme Court affirmed the PUC’s decision denying the amended and restated PPA between Hu Honua and Hawaii Electric Light and entered its judgment on appeal on April 12, 2023. On June 7, 2023, Hu Honua filed a status report with the U.S. District Court for the District of Hawaii, stating, among other things, that because settlement of the underlying federal lawsuit was contingent on timely, non-appealable, final approval of the amended and restated PPA by the PUC, that the Hawaii Supreme Court’s opinion made fulfillment of the condition impossible, and therefore the settlement agreement between the Hawaiian Electric defendants (HEI, Hawaiian Electric, and Hawaii Electric Light) and Hu Honua is null and void and of no further effect. On November 16, 2023, Hu Honua filed its Motion for Leave to File Third Amended and Supplemental Complaint and for Permissive Joinder with the U.S. District Court for the District of Hawaii, asking the court to grant it leave to file a Third Amended and Supplemental Complaint, which would amend its claims and add three new proposed defendants. The hearing on this motion took place on February 14, 2024. The court issued a decision and order on the motion on April 2, 2024, which was consistent with Hawaii Electric Light's position, only allowing amendments that were agreed to and not allowing Hu Honua to add new claims or parties, effectively leaving Hu Honua with its previously-pled breach of contract and antitrust claims. Hu Honua filed its objection to the order on April 16, 2024 and the Hawaiian Electric defendants filed their response to the objection on April 30, 2024.
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 (BESS) 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 a 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.
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 Environmental Protection Agency (EPA) has since identified environmental impacts in the subsurface soil at the Site. In cooperation with the State of Hawaii Department of Health and EPA, Maui Electric further investigated the Site and the adjacent parcel to determine the extent of impacts of polychlorinated biphenyls (PCBs), residual fuel oils and other subsurface contaminants. Maui Electric has a reserve balance of $2.5 million as of March 31, 2024, 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.
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 March 31, 2024, thereserve account balance recorded by Hawaiian Electric to address the PCB contamination was $9.6 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.
Kapolei pipeline. James Campbell Company (JCC) through its wholly owned subsidiary, Aina Nui Corporation discovered petroleum contamination in ground water during construction of a project in Kapolei in late 2022 and incurred approximately $0.8 million in remediation costs. JCC made a joint demand for these costs in June 2023 to the two companies, including Hawaiian Electric, that have pipelines in the area of the contamination. This demand was updated in April 2024 to
$1.4 million to incorporate additional costs. It has not been determined whether the nature of the contamination is consistent with what was in the Utilities’ pipelines or is wholly or partially the responsibility of the other pipeline owner and whether the costs were properly incurred. At this time, the parties are engaging in settlement discussions and the Utilities are unable to determine the ultimate outcome or the amount of any possible loss.
Endangered Species Act. The Utilities received asixty-day notice under the federal Endangered Species Act, from Earthjustice on behalf of the American Bird Conservancy and Conservation Council for Hawaii in early February 2024. Thesixty-day notice is the pre-cursor to a citizen’s suit under the Endangered Species Act. The notice alleges that the Utilities are out of compliance with the Act due to alleged impacts on endangered seabirds caused by the Utilities’ powerlines, street lights and facility lights on Maui and Lanai. The Utilities are already in the process of drafting a Habitat Conservation Plan and will be applying for associated state and federal permits. The notice asserts that the scope of the plan should be broader and that additional interim measures are required while the plan and permits are pending. At this time, the parties are engaging in settlement discussions and the Utilities are unable to determine the ultimate outcome or the amount of any possible loss.
Commitments.
Purchase commitments. In the ordinary course of business, the Utilities enter into various agreements to purchase power and lease fuel barge. As of December 31, 2023, the Utilities estimated future purchase obligations of $1.7 billion. See Note 4 of the Notes to the Consolidated Financial Statements in Item 8 of the 2023 Form 10-K.
On March 28, 2024, AES West Oahu Solar project reached commercial operations, which has a capacity of 12.5 MW with 50 MWh batteries and total annual payment of $3.2 million. The battery portion of the PPA was recorded as a finance lease liability with corresponding right-of-use asset of $12.2 million during the first quarter of 2024. As of March 31, 2024, a total offive Stage 1 and Stage 2 renewable projects provide the Utilities of 117.5 MW, with 1,035 MWh batteries.
Purchases from all IPPs were as follows:
| (in millions) | 2024 | 2023 |
|---|---|---|
| Kalaeloa | $66 | $67 |
| HPOWER | 17 | 18 |
| Puna Geothermal Venture | 13 | 8 |
| Hamakua Energy | 11 | 20 |
| Kapolei Energy Storage | 6 | — |
| Wind IPPs | 30 | 24 |
| Solar IPPs | 15 | 14 |
| Other IPPs 1 | 2 | 2 |
| Total IPPs | $160 | $153 |
1 Includes hydro power and other PPAs.
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.
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 oftwo 69 kV transmission lines and the relocation of another 69 kV transmission line; and the conversion oftwo 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. The Waena Switchyard was placed in service on October 25, 2023. Maui Electric petitioned and received from the State of Hawaii Department of Health a one-year extension to the mandatory retirement of Kahului Power Plant. Although Maui Electric intends to retire the plant by the end of 2027, there is now flexibility to operate the units until the end of 2028. The conversion of the two generating units will be performed after the retirement of Kahului Power Plant Units 3 and 4.
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 March 31, 2024, $25.3 million has been incurred for the project.
Waena Battery Energy Storage System Project. In September 2020, Maui Electric filed a PUC application to purchase and install a 40 MW BESS at its Waena Site in Central Maui. In December 2023, the PUC approved Maui Electric’s request to commit funds estimated at $82.1 million, for the purchase and installation of the project, and to recover costs for the project under EPRM. Project costs incurred as of March 31, 2024 amount to $0.6 million.
Climate Adaptation Transmission and Distribution Resilience Program. The Utilities maintain that improving resiliency of the electric grid is an urgent matter and recognizes that climate change is making Hawaii increasingly vulnerable to sever weather events. On January 31, 2024, the PUC approved the Utilities’ request to commit an estimated $189.7 million in funds for the Climate Adaptation Transmission and Distribution Resilience Program, over a project period offive years. The project is to focus on, among other things, system hardening in wildfire risk areas to prevent ignition and to enable quicker response, video camera and weather monitors in wildfire risk areas and to add situational awareness, and strengthening transmission lines.
The project costs to be recovered through EPRM is subject to a cap of $95 million and any amount in excess will be subject to the PUC’s further review. On October 17, 2023, the Utilities received a notification from the U.S. Department of Energy that its application for $95 million in federal funds under the Infrastructure Investment and Jobs Act (IIJA)has been selected for negotiations. Currently, the negotiation is ongoing. Project costs incurred as of March 31, 2024 amount to $1.5 million.
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 the 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 continued as previously implemented (e.g., the Energy Cost Recovery Clause, Purchased Power Adjustment Clause (PPAC), Demand-Side Management surcharge, Renewable Energy Infrastructure Program, Demand Response Adjustment Clause, 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 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. The June 2022 D&O approvedtwo PIMs, a SSM, and extended the timeframe for an existing PIM. Specifically, the PUC approved (1) a (penalty-only) generation-caused interruption reliability PIM, (2) a (penalty/reward) interconnection requirements study PIM, (3) a (reward-only) Collective Shared Savings Mechanism (CSSM), and (4) a modification and extension of the existing Interim Grid Services PIM (reward-only). On November 23, 2022, the PUC approved the Utilities’ proposed tariffs to implement the aforementioned PIMs with an effective date of January 1, 2023.
In addition, the June 2022 D&O instructed the Utilities to prepare and submit: a detailed fossil fuel retirement report (FF 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 (FIP) for distributed energy resources (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. On March 30, 2023, the PUC held a PBR Working Group coordination meeting to initiate subgroups on the Long-Term Grid Services PIM, modification/evaluation of existing PIMs, and comprehensive PBR Framework review priority topics.
In accordance with the June 2022 D&O, the Utilities filed their FIP on September 30, 2022, Long-Term Grid Services PIM proposal on July 3, 2023, and FF Retirement Report on April 12, 2024.
On October 16, 2023, the Utilities filed a request for limited suspension of the Transmission and Distribution (T&D) System Average Interruption Duration Index (SAIDI) PIM, the T&D System Average Interruption Frequency Index (SAIFI) PIM, and the target heat rate provision of Maui Electric Maui Division’s Energy Cost Recovery Clause (ECRC) tariff starting from August 8, 2023. On December 28, 2023, the PUC issued an order granting a temporary suspension of Maui Electric’s T&D SAIDI and SAIFI PIMs and Maui Electric Maui Division’s target heat rate provision from August 8, 2023 through June 30, 2024, which the tariffs became effective on January 1, 2024.
On November 3, 2023, the Utilities, Ulupono Initiative LLC, and the County of Hawaii filed a stipulation on proposed modifications to the RPS-A, Call Center, AMI Utilization, and interconnection requirements study PIMs. On February 8, 2024, the PUC issued a procedural schedule to govern review of the proposals in the stipulation, which provides for a D&O on the stipulation by June 30, 2024.
On December 26, 2023, the PUC issued an order (1) confirming that the Interim Grid Services PIM will sunset on December 31, 2023, (2) extending the Interconnection Approval PIM through December 31, 2024, and (3) determining that it will continue examination of the Long-Term Grid Services PIM into 2024 as part of a broader examination that addresses barriers to the utilization of DERs to meet grid needs.
On April 1, 2024, the Utilities filed a request for partial temporary suspension and modification of the T&D SAIDI and T&D SAIFI PIMs. Specifically, the Utilities requested to suspend the T&D SAIDI and T&D SAIFI PIMs for wildfire risk circuits from January 1, 2024 to December 31, 2025. The Utilities also proposed that circuits not identified as wildfire risk circuits would continue to be subject to the existing PIMs on a prorated basis. On April 26, 2024, the PUC issued a procedural schedule to govern review of the request, a D&O is requested by December 16, 2024.
Annual revenue adjustment mechanism. The PBR Framework established afive-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 ARA mechanism replaced the previous revenue adjustment mechanism (RAM). 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 to the extent such adjustments are not included in base rate unless modified with PUC approval. 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 deadband 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 deadband in either direction, and a 90/10 sharing for any further difference. A reopening or review of the PBR terms may 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.
On August 31, 2023, the PUC issued an order temporarily suspending the ESM until further notice. The intent of the order is to address the unintended consequence of customers potentially bearing the costs associated with the Maui windstorm and wildfires through the operation of the ESM without prior PUC review.
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 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 March 31, 2024, the Utilities annualized MPIR and EPRM revenue amounts totaled $33.1 million, including revenue taxes, for the Schofield Generating Station ($16.5 million), West Loch PV project ($3.3 million), Grid Modernization Strategy (GMS) Phase 1 project ($11.2 million for all three utilities), Waiawa UFLS project ($0.1 million) and Waena Switchyard/Synchronous project ($2.0 million) that included the 2023 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 2023 MPIR amounts for the Schofield Generating Station, West Loch PV, GMS Phase 1, and Waiawa UFLS projects effective June 1, 2023 and for the Waena Switchyard project effective January 1, 2024 through the RBA rate adjustment.
As of March 31, 2024, the PUC approved four EPRM applications for projects totaling $218.5 million to the extent the project costs are not included in rates. Currently, the Utilities are seeking EPRM recovery forthree projects with total project costs up to $215.9 million, subject to PUC approval.
Pilot process. As part of the PBR Framework, the PUC approved a pilot process to foster innovation by establishing an expedited implementation process for pilots that tests new technologies, programs, business models, and other arrangements (Pilot Process). Under the Pilot Process, the Utilities submit specific pilot proposals (Pilot Notices) that are within the scope of the approved Workplan to the PUC for their expedited review. The PUC will strive to issue an order addressing a proposed pilot within 45 days of the filing date of a Pilot Notice. If the PUC does not take affirmative action on a Pilot Notice by the end of the 45-day period, the Pilot Notice shall be considered approved as submitted. The PUC may modify the pilot as originally proposed, and the Utilities shall have 15 days to notify the PUC whether the Utilities accept the modification, propose further modification, or withdraw the Pilot Notice. The PUC may also, where necessary, suspend the Pilot Notice for further investigation.
The approved Pilot Process includes a cost recovery process that generally allows the Utilities to defer and recover total annual expenditures of approved pilot projects net of revenues, subject to an annual cap of $10 million, over 12 months beginning June 1 of the year following pilot implementation through the RBA rate adjustment, although the PUC may determine on a case-by-case basis that a particular project’s deferred costs should be amortized over a period greater than 12 months.
On March 11, 2024, the Utilities filed their annual Pilot Update report covering pilot projects that were active during 2023, including reporting on pilot projects that were initiated prior to the commencement of the Pilot Process. The Pilot Update reported on approximately $3.0 million of 2023 recorded pilot project costs including revenue taxes for the Utilities. The 2023 recorded pilot project costs were included in the Utilities’ proposed adjustments to target revenue in the 2024 spring revenue report filed on March 28, 2024.
Performance incentive mechanisms. The following PIMs and SSMs were approved by the PUC and are applicable for the 2023 evaluation period and through March 31, 2024.
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 $6.4 million for calendar year 2023 - for both indices in total for the three utilities). On December 28, 2023, the PUC issued an order granting a temporary suspension of Maui Electric’s T&D SAIDI and SAIFI PIMs from August 8, 2023 through June 30, 2024. For the 2023 evaluation period, the Utilities incurred $3.7 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 eight 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. The first portion of the incentive was earned upon PUC approval of the PPAs. Based on theseven 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 prorated in proportion to the actual amount of energy utilized, which is estimated to occur from 2023 to 2025. Based on the in-service date oftwo projects, the Utilities earned the second portion of the incentive of approximately $0.1 million (for Hawaiian Electric) in rewards in both 2023 and 2024.
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. In 2023, the Utilities earned $0.4 million in rewards.
Interim Grid Services - A PIM that provides financial rewards on a $/kW basis for the acquisition of eligible grid services. The June 2022 D&O modified and extended the Interim Grid Services PIM through December 31, 2023 and increased the incentive rate for the acquisition of load reduction grid services. During the PIM performance period, newly acquired committed capacity in the Oahu Scheduled Dispatch Program (SDP), the Oahu Fast DR program (up to the 7 MW cap), and the Maui SDP program shall qualify for the incentive. The Utilities can earn a maximum reward of $1.5 million from 2021 through 2023. In 2023, the Utilities earned $1.1 million in rewards. The Interim Grid Services PIM sunset on December 31, 2023. The PUC intends to replace the Interim Grid Services PIM with a Long-Term PIM that incents DER grid service utilization. Review and development of the Long-Term DER Utilization PIM continues in 2024.
Interconnection Approval PIM that provides financial rewards and penalties for interconnection times for DER systems <100 kW in size. The Utilities can earn a total annual maximum reward of $3.0 million or a total annual maximum penalty of $0.9 million. In 2023, the Utilities earned $3.0 million in rewards.
Low-to-Moderate Income (LMI) Energy Efficiency PIM that provides financial rewards for collaboration between the Utilities and the third-party Public Benefits Fee Administrator to deliver energy savings for low- and moderate-income customers. The Utilities can earn a total annual maximum reward of $2.0 million. The PIM will initially have a duration ofthree years and be subject to an annual review. The evaluation period is based on Hawaii Energy’s program year with the initial evaluation year being the period of July 1, 2021 through June 30, 2022. For the 2022 program year (July 1, 2022 through June 30, 2023), the Utilities received the third-party Public Benefits Fee Administrator’s verified data in April 2024, which reflected $0.01 million in estimated rewards.
Advanced Metering Infrastructure Utilization PIM that provides financial rewards for leveraging grid modernization investments and engaging customers beyond what is already planned in the Phase 1 Grid Modernization program. The Utilities can earn a total annual maximum reward of $2.0 million. The PIM will initially have a duration ofthree years after which it will be re-evaluated. The evaluation period commenced on January 1, 2021. The Advanced Metering Infrastructure Utilization PIM sunset on December 31, 2023. A proposed modification to the PIM was filed with the PUC and is currently under review.
Generation-caused System Average Interruption Duration and Frequency Indexes PIMs to incentivize achievement of generation-based reliability targets, measured by Generation 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 3 basis points applied to the common equity share of each respective utility’s approved rate base (or maximum penalties of approximately $1 million - for both indices in total for the three utilities).
An interconnection requirements study PIM to incentivize the timely completion of the IRS process for large-scale renewable energy projects (rewards and penalties) measured by the number of months between final model checkout and delivery of IRS results to the developer. Target performance isten months with an asymmetrical deadband oftwo-months for penalties and no deadband for rewards. The maximum penalty and reward will depend on the specifics of the upcoming procurement.
A CSSM to incentivize cost control over the Utilities’ fuel, purchased power, and EPRM/MPIR costs (collectively, non-ARA costs). This is a reward only incentive where the Utilities retain 20% share of savings when non-ARA costs in a performance year are lower than target year non-ARA costs, which are adjusted for changes in fuel prices, inflation, and system generation from a base year (calendar year 2021). The CSSM does not have a potential penalty and does not have a cap for maximum reward.
For the 2024 evaluation period, as of March 31, 2024, the Utilities accrued $0.1 million for Phase 1 RFP PIM. For the 2023 evaluation period, the Utilities earned $0.9 million ($1.2 million for Hawaiian Electric, $(0.6) million for Hawaii Electric Light and $0.3 million for Maui Electric) in rewards net of penalties. The net rewards related to 2023 and for the period through March 2024 were reflected in the 2024 PIMs annual report and 2024 spring revenue report filings.
Annual review cycle. PBR D&O established an annual review cycle for revenue adjustments under the PBR Framework, including the biannual submission of the revenue reports. The Utilities filed the 2024 spring revenue report on March 28, 2024, which is subject to PUC approval. The filing reflected ARA revenues for recovery of the COVID-19 related deferred costs through the Z-factor and the accelerated return of the Enterprise Resource Planning system benefits savings to Hawaii Electric Light and Maui Electric customers as part of the customer dividend, as follows. (See discussion under “Regulatory assets and liabilities” below).
| (in millions) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Total |
|---|---|---|---|---|
| Recovery of COVID-19 related costs | $2.2 | $0.5 | $0.5 | $3.2 |
| Return of ERP benefit liability | — | (1.3) | (1.9) | (3.2) |
| Net 2024 ARA revenues | $2.2 | $(0.8) | $(1.4) | $— |
Note: Columns may not foot due to rounding.
The net incremental amounts between the 2023 fall and 2024 spring revenue reports are shown in the following table. The amounts are to be collected (refunded) from June 1, 2024 through May 31, 2025 under the RBA rate tariffs, which were included in the 2024 spring revenue report filing.
| (in millions) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Total |
|---|---|---|---|---|
| Incremental RAM revenues and ARA revenues | $2.2 | $(0.8) | $(1.4) | $— |
| Incremental PIMs (net) | (1.3) | (1.1) | (0.2) | (2.6) |
| Incremental MPIR/EPRM revenue adjustment | 3.0 | 0.7 | 1.2 | 4.9 |
| Incremental Pilot Process cost recovery | 1.9 | 0.3 | 0.5 | 2.7 |
| Net incremental amount to be collected under the RBA rate tariffs | $5.8 | $(0.9) | $0.1 | $5.0 |
Note: Columns may not foot due to rounding.
Regulatory assets and liabilities.
Regulatory asset related to retirement of Honolulu generating units 8 and 9. On December 22, 2023, the PUC issued a decision and order approving the Utilities’ request to establish a regulatory asset for the remaining net book value of the fossil fuel generating units for both Honolulu units 8 and 9 assets that retired on December 31, 2023, and amortize the regulatory asset over approximately nine years. The PUC also ruled that the Utilities may seek to include the regulatory asset in rate base and seek to recover the amortization expense and a return on the unamortized balance of the regulatory asset in the next rate case or rate re-setting proceeding. As of March 31, 2024, the Utilities have recorded $29.1 million in regulatory assets for the remaining net book value of Honolulu generating units 8 and 9.
Regulatory assets for Maui windstorm and wildfires related costs. On December 27, 2023, the PUC issued an order authorizing deferred accounting treatment for the Utilities’ incremental non-labor expenses under specific cost categories related to the August 2023 Maui windstorm and wildfires. The deferred accounting treatment applies to certain non-labor expenses incurred from August 8, 2023 through December 31, 2024 that are not already a part of base rates. The approval pertains to deferred cost treatment. The requests for cost recovery of deferred costs will be the subject of a separate application at which time the PUC will evaluate whether such costs were prudently incurred and reasonable and determine the extent to which such costs will be eligible for recovery, and the period over which recovery will occur. If the PUC denies recovery of any deferred costs, such costs would be charged to expense in the period that those costs are no longer considered probable of recovery.
As of March 31, 2024, the Utilities have recorded $22.6 million in regulatory assets for the incremental costs incurred related to the Maui windstorm and wildfires event.
Regulatory liabilities for Enterprise Resource Planning/Enterprise Asset Management (ERP/EAM). 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 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 other operation and maintenance (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 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 December 29, 2023, the PUC approved the Utilities’ proposal to accelerate flow-through of the ERP benefits savings currently tracked in regulatory liability accounts to Hawaii Electric Light and Maui Electric customers as part of the customer dividend in the ARA, to mitigate the impact of the Utilities’ recovery of the COVID-19 related costs on customers. See “Regulatory assets for COVID-19 related costs” section below.
As of March 31, 2024, the Utilities’ regulatory liability was $12.9 million ($2.2 million for Hawaiian Electric, $4.3 million for Hawaii Electric Light and $6.4 million for Maui Electric) for the O&M expense savings that are being amortized or to be included in future rates. At the PUC’s direction, the Utilities have been filing Annual Enterprise System Benefits (AESB) report on the achieved benefits savings. The most recent AESB report was filed on February 13, 2024 for the period January 1 through December 31, 2023.
Regulatory assets for COVID-19 related costs. On December 29, 2023, the PUC issued a decision and order (December 2023 D&O) approving the Utilities’ request to recover the COVID-19 related deferred costs up to$8.8 million evenly over athree-year recovery period from 2024 through 2026 through the Z-factor in the ARA. Following the Utilities’ motion for clarification or in the alternative partial reconsideration of the December 2023 D&O, on February 27, 2024, the PUC issued an order clarifying the December 2023 D&O and approving, among other things, the Utilities’ requests to base the recovery on the recorded balances as of December 31, 2023 and to modify the recovery period to begin June 1, 2024 and end May 31, 2027. As of March 31, 2024, the Utilities have recorded $8.6 million in regulatory assets for deferral of COVID-19 related costs.
Regulatory assets for suspension of disconnections related costs. Based on the circumstances related to the Maui windstorm and wildfires, on August 31, 2023 and subsequently on October 13, 2023, the PUC issued orders directing all regulated utilities located on, or providing utility service on Maui, including the Utilities, among other things, (i) to suspend disconnections of services and associated disconnection fees beginning from August 8, 2023, through the end of the emergency relief period established by the Governor’s Emergency Proclamations related to the Maui windstorm and wildfires, which currently continues through July 2, 2024 (Suspension Period); (ii) to suspend any and all rules and provisions of individual utility tariffs that prevent or condition re-connection of disconnected customers during the Suspension Period; (iii) not to charge customers interest on past due payments or impose any late payment fees through the Suspension Period; (iv) to establish regulatory assets to record costs directly related to the suspension of disconnections, and to record receipt of governmental aid and donation-based aid, loans or grants, and/or all other assistance measures, and any cost savings realized; and (v) to file a notice with the PUC regarding any upcoming application or other request pursuant to HRS Sections 269-16.3, -17, -17.5, -18, -19, or -19.5 and/or regarding any significant financial change to the Maui utility, at least 60 days prior to filing such application or other request with the PUC. The orders also discourage the filing of emergency or general rate increases in response to the emergency situation. In future proceedings, the PUC will assess the utility’s request for recovery of these regulatory assets including whether it is reasonable and necessary, the appropriate period of recovery for the approved amount of regulatory assets, any amount of carrying costs thereon, any savings directly attributable to suspension of disconnects, and other related matters. As of March 31, 2024, the Utilities have recorded $1.0 million in regulatory assets for the incremental costs incurred due to the suspension of disconnections.
Condensed consolidating financial information. Condensed consolidating financial information for Hawaiian Electric and its subsidiaries are presented for the three months ended March 31, 2024 and 2023, and as of March 31, 2024 and December 31, 2023.
Hawaiian Electric unconditionally guarantees Hawaii Electric Light’s and Maui Electric’s obligations (a) to the State of Hawaii for the repayment of principal and interest on Special Purpose Revenue Bonds issued for the benefit of Hawaii Electric Light and Maui Electric, and (b) under their respective private placement note agreements and the Hawaii Electric Light notes and Maui Electric notes issued thereunder. Hawaiian Electric is also obligated, after the satisfaction of its obligations on its own preferred stock, to make dividend, redemption and liquidation payments on Hawaii Electric Light’s and Maui Electric’s preferred stock if the respective subsidiary is unable to make such payments.
Condensed Consolidating Statement of Income
| (in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Other subsidiaries | Consolidating adjustments | Hawaiian ElectricConsolidated |
|---|---|---|---|---|---|---|
| Revenues | $564,180 | 117,609 | 106,789 | — | — | $788,578 |
| Expenses | ||||||
| Fuel oil | 210,199 | 31,185 | 42,912 | — | — | 284,296 |
| Purchased power | 117,518 | 32,056 | 10,243 | — | — | 159,817 |
| Other operation and maintenance | 90,884 | 24,590 | 28,416 | — | — | 143,890 |
| Depreciation | 42,004 | 10,964 | 9,844 | — | — | 62,812 |
| Taxes, other than income taxes | 53,409 | 10,957 | 10,042 | — | — | 74,408 |
| Total expenses | 514,014 | 109,752 | 101,457 | — | — | 725,223 |
| Operating income | 50,166 | 7,857 | 5,332 | — | — | 63,355 |
| Allowance for equity funds used during construction | 2,821 | 349 | 470 | — | — | 3,640 |
| Equity in earnings of subsidiaries | 6,024 | — | — | — | (6,024) | — |
| Retirement defined benefits credit (expense)—other than service costs | 927 | 168 | (23) | — | — | 1,072 |
| Interest expense and other charges, net | (14,292) | (2,914) | (4,231) | — | 1,452 | (19,985) |
| Allowance for borrowed funds used during construction | 1,079 | 107 | 200 | — | — | 1,386 |
| Interest Income | 2,663 | 155 | 66 | — | (1,452) | 1,432 |
| Income before income taxes | 49,388 | 5,722 | 1,814 | — | (6,024) | 50,900 |
| Income taxes | 9,897 | 1,198 | 85 | — | — | 11,180 |
| Net income | 39,491 | 4,524 | 1,729 | — | (6,024) | 39,720 |
| Preferred stock dividends of subsidiaries | — | 134 | 95 | — | — | 229 |
| Net income attributable to Hawaiian Electric | 39,491 | 4,390 | 1,634 | — | (6,024) | 39,491 |
| Preferred stock dividends of Hawaiian Electric | 270 | — | — | — | — | 270 |
| Net income for common stock | $39,221 | 4,390 | 1,634 | — | (6,024) | $39,221 |
Condensed Consolidating Statement of Comprehensive Income
| (in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Other subsidiaries | Consolidating adjustments | Hawaiian Electric Consolidated |
|---|---|---|---|---|---|---|
| Net income for common stock | $39,221 | 4,390 | 1,634 | — | (6,024) | $39,221 |
| Other comprehensive loss, net of taxes: | ||||||
| Retirement benefit plans: | ||||||
| Adjustment for amortization of net gains recognized during the period in net periodic benefit cost, net of taxes | (508) | (38) | (59) | — | 97 | (508) |
| Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | 459 | 35 | 49 | — | (84) | 459 |
| Other comprehensive loss, net of taxes | (49) | (3) | (10) | — | 13 | (49) |
| Comprehensive income attributable to common shareholder | $39,172 | 4,387 | 1,624 | — | (6,011) | $39,172 |
Condensed Consolidating Statement of Income
| (in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Other subsidiary | Consolidating adjustments | Hawaiian ElectricConsolidated |
|---|---|---|---|---|---|---|
| Revenues | $601,530 | 115,288 | 113,673 | — | (130) | $830,361 |
| Expenses | ||||||
| Fuel oil | 253,827 | 27,760 | 52,510 | — | — | 334,097 |
| Purchased power | 110,279 | 34,086 | 8,396 | — | — | 152,761 |
| Other operation and maintenance | 83,233 | 21,350 | 23,733 | — | — | 128,316 |
| Depreciation | 41,038 | 10,635 | 9,254 | — | — | 60,927 |
| Taxes, other than income taxes | 56,953 | 10,737 | 10,695 | — | — | 78,385 |
| Total expenses | 545,330 | 104,568 | 104,588 | — | — | 754,486 |
| Operating income | 56,200 | 10,720 | 9,085 | — | (130) | 75,875 |
| Allowance for equity funds used during construction | 2,640 | 284 | 377 | — | — | 3,301 |
| Equity in earnings of subsidiaries | 11,541 | — | — | — | (11,541) | — |
| Retirement defined benefits credit (expense)—other than service costs | 904 | 169 | (26) | — | — | 1,047 |
| Interest expense and other charges, net | (14,557) | (2,831) | (2,988) | — | 130 | (20,246) |
| Allowance for borrowed funds used during construction | 918 | 91 | 122 | — | — | 1,131 |
| Income before income taxes | 57,646 | 8,433 | 6,570 | — | (11,541) | 61,108 |
| Income taxes | 10,367 | 1,909 | 1,324 | — | — | 13,600 |
| Net income | 47,279 | 6,524 | 5,246 | — | (11,541) | 47,508 |
| Preferred stock dividends of subsidiaries | — | 134 | 95 | — | — | 229 |
| Net income attributable to Hawaiian Electric | 47,279 | 6,390 | 5,151 | — | (11,541) | 47,279 |
| Preferred stock dividends of Hawaiian Electric | 270 | — | — | — | — | 270 |
| Net income for common stock | $47,009 | 6,390 | 5,151 | — | (11,541) | $47,009 |
Condensed Consolidating Statement of Comprehensive Income
| (in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Other subsidiary | Consolidating adjustments | Hawaiian Electric Consolidated |
|---|---|---|---|---|---|---|
| Net income for common stock | $47,009 | 6,390 | 5,151 | — | (11,541) | $47,009 |
| Other comprehensive loss, net of taxes: | ||||||
| Retirement benefit plans: | ||||||
| Adjustment for amortization of prior service credit and net gains recognized during the period in net periodic benefit cost, net of taxes | (470) | (56) | (63) | — | 119 | (470) |
| Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | 425 | 50 | 57 | — | (107) | 425 |
| Other comprehensive loss, net of taxes | (45) | (6) | (6) | — | 12 | (45) |
| Comprehensive income attributable to common shareholder | $46,964 | 6,384 | 5,145 | — | (11,529) | $46,964 |
Condensed Consolidating Balance Sheet
March 31, 2024
| (in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Othersubsi-diaries | Consoli-datingadjustments | Hawaiian ElectricConsolidated |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Property, plant and equipment | ||||||
| Utility property, plant and equipment | ||||||
| Land | $42,860 | 5,645 | 3,514 | — | — | $52,019 |
| Plant and equipment | 5,442,481 | 1,470,238 | 1,389,730 | — | — | 8,302,449 |
| Right-of-use assets - finance lease | 318,326 | 36,075 | — | — | — | 354,401 |
| Less accumulated depreciation | (1,962,980) | (673,926) | (612,183) | — | — | (3,249,089) |
| Construction in progress | 249,111 | 36,013 | 45,619 | — | — | 330,743 |
| Utility property, plant and equipment, net | 4,089,798 | 874,045 | 826,680 | — | — | 5,790,523 |
| Nonutility property, plant and equipment, less accumulated depreciation | 5,294 | 115 | 1,532 | — | — | 6,941 |
| Total property, plant and equipment, net | 4,095,092 | 874,160 | 828,212 | — | — | 5,797,464 |
| Investment in wholly owned subsidiaries, at equity | 728,222 | — | — | — | (728,222) | — |
| Current assets | ||||||
| Cash and cash equivalents | 111,200 | 11,146 | 7,331 | 77 | — | 129,754 |
| Restricted cash | 2,000 | — | — | — | — | 2,000 |
| Advances to affiliates | 93,000 | — | — | — | (93,000) | — |
| Customer accounts receivable, net | 148,241 | 32,461 | 29,297 | — | — | 209,999 |
| Accrued unbilled revenues, net | 124,691 | 24,052 | 22,712 | — | — | 171,455 |
| Other accounts receivable, net | 47,107 | 7,619 | 21,606 | — | (38,307) | 38,025 |
| Fuel oil stock, at average cost | 121,468 | 15,596 | 24,369 | — | — | 161,433 |
| Materials and supplies, at average cost | 65,457 | 14,470 | 35,792 | — | — | 115,719 |
| Prepayments and other | 52,174 | 6,713 | 14,572 | — | (1,434) | 72,025 |
| Regulatory assets | 69,284 | 6,484 | 6,735 | — | — | 82,503 |
| Total current assets | 834,622 | 118,541 | 162,414 | 77 | (132,741) | 982,913 |
| Other long-term assets | ||||||
| Operating lease right-of-use assets | 33,628 | 25,733 | 8,856 | — | — | 68,217 |
| Regulatory assets | 194,038 | 14,050 | 24,476 | — | — | 232,564 |
| Other | 138,076 | 36,846 | 33,266 | — | (14,484) | 193,704 |
| Total other long-term assets | 365,742 | 76,629 | 66,598 | — | (14,484) | 494,485 |
| Total assets | $6,023,678 | 1,069,330 | 1,057,224 | 77 | (875,447) | $7,274,862 |
| Capitalization and liabilities | ||||||
| Capitalization | ||||||
| Common stock equity | $2,435,282 | 364,177 | 363,968 | 77 | (728,222) | $2,435,282 |
| Cumulative preferred stock—not subject to mandatory redemption | 22,293 | 7,000 | 5,000 | — | — | 34,293 |
| Long-term debt, net | 1,385,625 | 244,251 | 256,152 | — | — | 1,886,028 |
| Total capitalization | 3,843,200 | 615,428 | 625,120 | 77 | (728,222) | 4,355,603 |
| Current liabilities | ||||||
| Current portion of operating lease liabilities | 6,298 | 7,098 | 2,838 | — | — | 16,234 |
| Current portion of long-term debt | 39,941 | 4,992 | 1,998 | — | — | 46,931 |
| Short-term borrowings from affiliate | — | — | 93,000 | — | (93,000) | — |
| Accounts payable | 139,015 | 28,690 | 30,931 | — | — | 198,636 |
| Interest and preferred dividends payable | 35,795 | 3,808 | 4,870 | — | (547) | 43,926 |
| Taxes accrued, including revenue taxes | 219,385 | 34,955 | 29,540 | — | (1,434) | 282,446 |
| Regulatory liabilities | 11,488 | 8,353 | 6,308 | — | — | 26,149 |
| Other | 81,609 | 27,837 | 36,320 | — | (37,760) | 108,006 |
| Total current liabilities | 533,531 | 115,733 | 205,805 | — | (132,741) | 722,328 |
| Deferred credits and other liabilities | ||||||
| Operating lease liabilities | 33,090 | 18,989 | 6,320 | — | — | 58,399 |
| Finance lease liabilities | 306,262 | 34,879 | — | — | — | 341,141 |
| Deferred income taxes | 283,734 | 51,699 | 68,328 | — | — | 403,761 |
| Regulatory liabilities | 817,663 | 202,178 | 113,821 | — | — | 1,133,662 |
| Unamortized tax credits | 59,188 | 11,351 | 11,232 | — | — | 81,771 |
| Defined benefit pension and other postretirement benefit plans liability | 76,815 | — | — | — | (14,484) | 62,331 |
| Other | 70,195 | 19,073 | 26,598 | — | — | 115,866 |
| Total deferred credits and other liabilities | 1,646,947 | 338,169 | 226,299 | — | (14,484) | 2,196,931 |
| Total capitalization and liabilities | $6,023,678 | 1,069,330 | 1,057,224 | 77 | (875,447) | $7,274,862 |
Condensed Consolidating Balance Sheet
December 31, 2023
| (in thousands) · Hawaiian Electric · Hawaii Electric Light · Maui Electric · Othersubsi-diary · Consoli-datingadjustments · Hawaiian ElectricConsolidated | ||||||||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Property, plant and equipment | ||||||||
| Utility property, plant and equipment | ||||||||
| Land | $42,859 | 5,645 | 3,594 | — | — | $52,098 | ||
| Plant and equipment | 5,398,281 | 1,459,639 | 1,374,890 | — | — | 8,232,810 | ||
| Finance lease right-of-use assets | 306,099 | 36,075 | — | — | — | 342,174 | ||
| Less accumulated depreciation | (1,925,660) | (666,581) | (605,273) | — | — | (3,197,514) | ||
| Construction in progress | 247,836 | 33,488 | 38,899 | — | — | 320,223 | ||
| Utility property, plant and equipment, net | 4,069,415 | 868,266 | 812,110 | — | — | 5,749,791 | ||
| Nonutility property, plant and equipment, less accumulated depreciation | 5,295 | 115 | 1,532 | — | — | 6,942 | ||
| Total property, plant and equipment, net | 4,074,710 | 868,381 | 813,642 | — | — | 5,756,733 | ||
| Investment in wholly owned subsidiaries, at equity | 722,211 | — | — | — | (722,211) | — | ||
| Current assets | ||||||||
| Cash and cash equivalents | 89,755 | 10,658 | 5,587 | 77 | — | 106,077 | ||
| Restricted cash | 2,000 | — | — | — | — | 2,000 | ||
| Advances to affiliates | 70,500 | — | — | — | (70,500) | — | ||
| Customer accounts receivable, net | 172,747 | 38,216 | 33,346 | — | — | 244,309 | ||
| Accrued unbilled revenues, net | 136,367 | 25,102 | 24,175 | — | — | 185,644 | ||
| Other accounts receivable, net | 143,160 | 13,318 | 32,521 | — | (77,480) | 111,519 | ||
| Fuel oil stock, at average cost | 108,228 | 17,968 | 22,041 | — | — | 148,237 | ||
| Materials and supplies, at average cost | 64,334 | 14,397 | 35,702 | — | — | 114,433 | ||
| Prepayments and other | 40,767 | 7,724 | 11,638 | — | (1,638) | 58,491 | ||
| Regulatory assets | 58,920 | 5,771 | 3,762 | — | — | 68,453 | ||
| Total current assets | 886,778 | 133,154 | 168,772 | 77 | (149,618) | 1,039,163 | ||
| Other long-term assets | ||||||||
| Operating lease right-of-use assets | 34,856 | 27,470 | 9,551 | — | — | 71,877 | ||
| Regulatory assets | 189,417 | 13,575 | 23,359 | — | — | 226,351 | ||
| Other | 134,033 | 36,439 | 33,129 | — | (14,171) | 189,430 | ||
| Total other long-term assets | 358,306 | 77,484 | 66,039 | — | (14,171) | 487,658 | ||
| Total assets | $6,042,005 | 1,079,019 | 1,048,453 | 77 | (886,000) | $7,283,554 | ||
| Capitalization and liabilities | ||||||||
| Capitalization | ||||||||
| Common stock equity | $2,409,110 | 359,790 | 362,344 | 77 | (722,211) | $2,409,110 | ||
| Cumulative preferred stock—not subject to mandatory redemption | 22,293 | 7,000 | 5,000 | — | — | 34,293 | ||
| Long-term debt, net | 1,426,516 | 249,339 | 258,422 | — | — | 1,934,277 | ||
| Total capitalization | 3,857,919 | 616,129 | 625,766 | 77 | (722,211) | 4,377,680 | ||
| Current liabilities | ||||||||
| Current portion of operating lease liabilities | 6,788 | 7,025 | 2,804 | — | — | 16,617 | ||
| Short-term borrowings-affiliate | — | — | 70,500 | — | (70,500) | — | ||
| Accounts payable | 136,102 | 29,418 | 25,520 | — | — | 191,040 | ||
| Interest and preferred dividends payable | 17,085 | 3,098 | 3,074 | — | (375) | 22,882 | ||
| Taxes accrued, including revenue taxes | 211,840 | 43,932 | 37,808 | — | (1,638) | 291,942 | ||
| Regulatory liabilities | 20,013 | 8,508 | 8,038 | — | — | 36,559 | ||
| Other | 165,131 | 33,240 | 50,170 | — | (77,105) | 171,436 | ||
| Total current liabilities | 556,959 | 125,221 | 197,914 | — | (149,618) | 730,476 | ||
| Deferred credits and other liabilities | ||||||||
| Operating lease liabilities | 34,262 | 20,792 | 7,044 | — | — | 62,098 | ||
| Finance lease liabilities | 295,935 | 35,043 | — | — | — | 330,978 | ||
| Deferred income taxes | 280,029 | 51,661 | 67,311 | — | — | 399,001 | ||
| Regulatory liabilities | 803,404 | 199,173 | 111,554 | — | — | 1,114,131 | ||
| Unamortized tax credits | 61,130 | 11,650 | 11,532 | — | — | 84,312 | ||
| Defined benefit pension and other postretirement benefit plans liability | 74,842 | — | — | — | (14,171) | 60,671 | ||
| Other | 77,525 | 19,350 | 27,332 | — | 124,207 | |||
| Total deferred credits and other liabilities | 1,627,127 | 337,669 | 224,773 | — | (14,171) | 2,175,398 | ||
| Total capitalization and liabilities | $6,042,005 | 1,079,019 | 1,048,453 | 77 | (886,000) | $7,283,554 | ||
Condensed Consolidating Statement of Changes in Common Stock Equity
| (in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Othersubsidiaries | Consolidatingadjustments | Hawaiian ElectricConsolidated |
|---|---|---|---|---|---|---|
| Balance, December 31, 2023 | $2,409,110 | 359,790 | 362,344 | 77 | (722,211) | $2,409,110 |
| Net income for common stock | 39,221 | 4,390 | 1,634 | — | (6,024) | 39,221 |
| Other comprehensive loss, net of taxes | (49) | (3) | (10) | — | 13 | (49) |
| Common stock dividends | (13,000) | — | — | — | — | (13,000) |
| Balance, March 31, 2024 | $2,435,282 | 364,177 | 363,968 | 77 | (728,222) | $2,435,282 |
Condensed Consolidating Statement of Changes in Common Stock Equity
| (in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Othersubsidiary | Consolidatingadjustments | Hawaiian ElectricConsolidated |
|---|---|---|---|---|---|---|
| Balance, December 31, 2022 | $2,344,170 | 344,720 | 357,036 | 77 | (701,833) | $2,344,170 |
| Net income for common stock | 47,009 | 6,390 | 5,151 | — | (11,541) | 47,009 |
| Other comprehensive loss, net of taxes | (45) | (6) | (6) | — | 12 | (45) |
| Common stock dividends | (32,250) | (4,475) | (3,675) | — | 8,150 | (32,250) |
| Balance, March 31, 2023 | $2,358,884 | 346,629 | 358,506 | 77 | (705,212) | $2,358,884 |
Condensed Consolidating Statement of Cash Flows
| (in thousands) · Hawaiian Electric · Hawaii Electric Light · Maui Electric · Othersubsidiaries · Consolidatingadjustments · Hawaiian ElectricConsolidated | |||||||
|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $103,556 | 15,965 | 7,680 | — | — | $127,201 | |
| Cash flows from investing activities | |||||||
| Capital expenditures | (55,261) | (14,954) | (27,817) | — | — | (98,032) | |
| Advances to affiliates | (22,500) | — | — | — | 22,500 | — | |
| Other | (1,093) | (240) | (308) | — | — | (1,641) | |
| Net cash used in investing activities | (78,854) | (15,194) | (28,125) | — | 22,500 | (99,673) | |
| Cash flows from financing activities | |||||||
| Preferred stock dividends of Hawaiian Electric and subsidiaries | (499) | — | — | — | — | (499) | |
| Net increase in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | — | — | 22,500 | — | (22,500) | — | |
| Payments of obligations under finance leases | (1,646) | (154) | — | (1,800) | |||
| Other | (1,112) | (129) | (311) | — | — | (1,552) | |
| Net cash provided by (used in) financing activities | (3,257) | (283) | 22,189 | — | (22,500) | (3,851) | |
| Net increase in cash, cash equivalents and restricted cash | 21,445 | 488 | 1,744 | — | — | 23,677 | |
| Cash, cash equivalents and restricted cash, beginning of period | 91,755 | 10,658 | 5,587 | 77 | — | 108,077 | |
| Cash, cash equivalents and restricted cash, end of period | 113,200 | 11,146 | 7,331 | 77 | — | 131,754 | |
| Less: Restricted cash | (2,000) | — | — | — | — | (2,000) | |
| Cash and cash equivalents, end of period | $111,200 | 11,146 | 7,331 | 77 | — | $129,754 | |
Condensed Consolidating Statement of Cash Flows
| (in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Othersubsidiary | Consolidatingadjustments | Hawaiian ElectricConsolidated |
|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $143,356 | 18,733 | 15,416 | — | (8,150) | $169,355 |
| Cash flows from investing activities | ||||||
| Capital expenditures | (74,916) | (20,747) | (26,476) | — | — | (122,139) |
| Advances from affiliates | — | 4,500 | 21,700 | — | (26,200) | — |
| Other | 1,094 | 153 | 298 | — | — | 1,545 |
| Net cash used in investing activities | (73,822) | (16,094) | (4,478) | — | (26,200) | (120,594) |
| Cash flows from financing activities | ||||||
| Common stock dividends | (32,250) | (4,475) | (3,675) | — | 8,150 | (32,250) |
| Preferred stock dividends of Hawaiian Electric and subsidiaries | (270) | (134) | (95) | — | — | (499) |
| Proceeds from issuance of long-term debt | 100,000 | 25,000 | 25,000 | — | — | 150,000 |
| Net decrease in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | (114,167) | — | — | — | 26,200 | (87,967) |
| Payments of obligations under finance leases | (575) | — | — | — | — | (575) |
| Other | (458) | (116) | (116) | — | — | (690) |
| Net cash provided by (used in) financing activities | (47,720) | 20,275 | 21,114 | — | 34,350 | 28,019 |
| Net increase in cash and cash equivalents | 21,814 | 22,914 | 32,052 | — | — | 76,780 |
| Cash and cash equivalents, beginning of period | 27,579 | 5,092 | 6,494 | 77 | — | 39,242 |
| Cash and cash equivalents, end of period | $49,393 | 28,006 | 38,546 | 77 | — | $116,022 |
Note 5 ·Bank segment
Selected financial information
American Savings Bank, F.S.B.
Statements of Income and Comprehensive Income Data
| (in thousands) | 2024 | 2023 |
|---|---|---|
| Interest and dividend income | ||
| Interest and fees on loans | $72,971 | $64,842 |
| Interest and dividends on investment securities | 14,964 | 14,637 |
| Total interest and dividend income | 87,935 | 79,479 |
| Interest expense | ||
| Interest on deposit liabilities | 17,432 | 6,837 |
| Interest on other borrowings | 8,154 | 7,721 |
| Total interest expense | 25,586 | 14,558 |
| Net interest income | 62,349 | 64,921 |
| Provision for credit losses | (2,159) | 1,175 |
| Net interest income after provision for credit losses | 64,508 | 63,746 |
| Noninterest income | ||
| Fees from other financial services | 4,874 | 4,679 |
| Fee income on deposit liabilities | 4,898 | 4,599 |
| Fee income on other financial products | 2,743 | 2,744 |
| Bank-owned life insurance | 3,584 | 1,425 |
| Mortgage banking income | 424 | 130 |
| Other income, net | 686 | 801 |
| Total noninterest income | 17,209 | 14,378 |
| Noninterest expense | ||
| Compensation and employee benefits | 32,459 | 30,204 |
| Occupancy | 5,063 | 5,588 |
| Data processing | 4,846 | 5,012 |
| Services | 4,151 | 2,595 |
| Equipment | 2,649 | 2,646 |
| Office supplies, printing and postage | 1,018 | 1,165 |
| Marketing | 776 | 1,016 |
| Other expense | 4,942 | 6,191 |
| Total noninterest expense | 55,904 | 54,417 |
| Income before income taxes | 25,813 | 23,707 |
| Income taxes | 4,879 | 5,145 |
| Net income | 20,934 | 18,562 |
| Other comprehensive income (loss), net of taxes | (9,768) | 18,430 |
| Comprehensive income | $11,166 | $36,992 |
Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*:
| (in thousands) | 2024 | 2023 |
|---|---|---|
| Interest and dividend income | $87,935 | $79,479 |
| Noninterest income | 17,209 | 14,378 |
| *Revenues-Bank | 105,144 | 93,857 |
| Total interest expense | 25,586 | 14,558 |
| Provision for credit losses | (2,159) | 1,175 |
| Noninterest expense | 55,904 | 54,417 |
| Less: Retirement defined benefits credit—other than service costs | (281) | (187) |
| *Expenses-Bank | 79,612 | 70,337 |
| *Operating income-Bank | 25,532 | 23,520 |
| Add back: Retirement defined benefits credit—other than service costs | (281) | (187) |
| Income before income taxes | $25,813 | $23,707 |
American Savings Bank, F.S.B.
Balance Sheets Data
| (in thousands) · March 31, 2024 · December 31, 2023 | |||||||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash and due from banks | $126,259 | $184,383 | |||||
| Interest-bearing deposits | 100,681 | 251,072 | |||||
| Cash and cash equivalents | 226,940 | 435,455 | |||||
| Investment securities | |||||||
| Available-for-sale, at fair value | 1,091,889 | 1,136,439 | |||||
| Held-to-maturity, at amortized cost (fair value of $1,074,735 and $1,103,668, at March 31, 2024 and December 31, 2023, respectively) | 1,191,074 | 1,201,314 | |||||
| Stock in Federal Home Loan Bank, at cost | 32,489 | 14,728 | |||||
| Loans held for investment | 6,116,722 | 6,180,810 | |||||
| Allowance for credit losses | (71,057) | (74,372) | |||||
| Net loans | 6,045,665 | 6,106,438 | |||||
| Loans held for sale, at lower of cost or fair value | 2,923 | 15,168 | |||||
| Other | 687,059 | 681,460 | |||||
| Goodwill | 82,190 | 82,190 | |||||
| Total assets | $9,360,229 | $9,673,192 | |||||
| Liabilities and shareholder’s equity | |||||||
| Deposit liabilities—noninterest-bearing | $2,557,240 | $2,599,762 | |||||
| Deposit liabilities—interest-bearing | 5,447,824 | 5,546,016 | |||||
| Other borrowings | 593,000 | 750,000 | |||||
| Other | 220,570 | 247,563 | |||||
| Total liabilities | 8,818,634 | 9,143,341 | |||||
| Common stock | 1 | 1 | |||||
| Additional paid-in capital | 358,645 | 358,067 | |||||
| Retained earnings | 484,989 | 464,055 | |||||
| Accumulated other comprehensive loss, net of tax benefits | |||||||
| Net unrealized losses on securities | $(293,466) | $(282,963) | |||||
| Retirement benefit plans | (8,574) | (302,040) | (9,309) | (292,272) | |||
| Total shareholder’s equity | 541,595 | 529,851 | |||||
| Total liabilities and shareholder’s equity | $9,360,229 | $9,673,192 | |||||
| Other assets | |||||||
| Bank-owned life insurance | $191,448 | $187,857 | |||||
| Premises and equipment, net | 184,684 | 187,042 | |||||
| Accrued interest receivable | 29,697 | 28,472 | |||||
| Mortgage-servicing rights | 8,050 | 8,169 | |||||
| Low-income housing investments | 108,314 | 112,234 | |||||
| Deferred tax asset | 108,240 | 104,292 | |||||
| Other | 56,626 | 53,394 | |||||
| $687,059 | $681,460 | ||||||
| Other liabilities | |||||||
| Accrued expenses | $114,289 | $115,231 | |||||
| Cashier’s checks | 34,908 | 40,479 | |||||
| Advance payments by borrowers | 5,559 | 10,107 | |||||
| Other | 65,814 | 81,746 | |||||
| $220,570 | $247,563 | ||||||
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 and borrowings from the Federal Reserve Bank.
Investment securities. The major components of investment securities were as follows:
| Amortized cost · Gross unrealized gains · Gross unrealized losses · Estimated fair value · Gross unrealized losses | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Less than 12 months · 12 months or longer | ||||||||||
| (dollars in thousands) · Number of issues · Fair value · Amount · Number of issues · Fair value · Amount | ||||||||||
| Available-for-sale | ||||||||||
| U.S. Treasury and federal agency obligations | $10,052 | $— | $(415) | $9,637 | — | $— | $— | 8 | $9,637 | $(415) |
| Mortgage-backed securities* | 1,256,426 | — | (221,292) | 1,035,134 | 2 | 1,340 | (17) | 115 | 1,033,794 | (221,275) |
| Corporate bonds | 35,205 | — | (2,304) | 32,901 | — | — | — | 3 | 32,901 | (2,304) |
| Mortgage revenue bonds | 14,217 | — | — | 14,217 | — | — | — | — | — | — |
| $1,315,900 | $— | $(224,011) | $1,091,889 | 2 | $1,340 | $(17) | 126 | $1,076,332 | $(223,994) | |
| Held-to-maturity | ||||||||||
| U.S. Treasury and federal agency obligations | $59,923 | $— | $(7,830) | $52,093 | — | $— | $— | 3 | $52,094 | $(7,830) |
| Mortgage-backed securities* | 1,131,151 | 85 | (108,594) | 1,022,642 | 55 | 549,389 | (18,604) | 45 | 448,729 | (89,990) |
| $1,191,074 | $85 | $(116,424) | $1,074,735 | 55 | $549,389 | $(18,604) | 48 | $500,823 | $(97,820) | |
| Available-for-sale | ||||||||||
| U.S. Treasury and federal agency obligations | $12,437 | $— | $(427) | $12,010 | — | $— | $— | 9 | $12,010 | $(427) |
| Mortgage-backed securities* | 1,279,852 | — | (202,684) | 1,077,168 | 3 | 1,649 | (22) | 116 | 1,075,519 | (202,662) |
| Corporate bonds | 35,239 | — | (2,336) | 32,903 | — | — | — | 3 | 32,903 | (2,336) |
| Mortgage revenue bonds | 14,358 | — | — | 14,358 | — | — | — | — | — | — |
| $1,341,886 | $— | $(205,447) | $1,136,439 | 3 | $1,649 | $(22) | 128 | $1,120,432 | $(205,425) | |
| Held-to-maturity | ||||||||||
| U.S. Treasury and federal agency obligations | $59,917 | $— | $(7,135) | $52,782 | — | $— | $— | 3 | $52,782 | $(7,135) |
| Mortgage-backed securities* | 1,141,397 | 2,221 | (92,732) | 1,050,886 | 37 | 378,326 | (7,610) | 43 | 432,082 | (85,122) |
| $1,201,314 | $2,221 | $(99,867) | $1,103,668 | 37 | $378,326 | $(7,610) | 46 | $484,864 | $(92,257) | |
*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 March 31, 2024 and December 31, 2023, 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 rated 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, an agency of the government or a government-sponsored entity. 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 March 31, 2024 and December 31, 2023.
U.S. Treasury, federal agency obligations, corporate bonds, and mortgage revenue bonds have contractual terms to maturity. Mortgage-backed securities have contractual terms to maturity, but require periodic payments to reduce principal.
In addition, expected maturities will differ from contractual maturities because borrowers have the right to prepay the underlying mortgages.
The contractual maturities of investment securities were as follows:
| March 31, 2024 | Amortized cost | Fair value |
|---|---|---|
| (in thousands) | ||
| Available-for-sale | ||
| Due in one year or less | $777 | $759 |
| Due after one year through five years | 44,480 | 41,779 |
| Due after five years through ten years | 14,217 | 14,217 |
| Due after ten years | — | — |
| 59,474 | 56,755 | |
| Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | 1,256,426 | 1,035,134 |
| Total available-for-sale securities | $1,315,900 | $1,091,889 |
| Held-to-maturity | ||
| Due in one year or less | $— | $— |
| Due after one year through five years | 39,841 | 35,225 |
| Due after five years through ten years | 20,082 | 16,868 |
| Due after ten years | — | — |
| 59,923 | 52,093 | |
| Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | 1,131,151 | 1,022,642 |
| Total held-to-maturity securities | $1,191,074 | $1,074,735 |
There were no sales of available-for-sale securities for the three months ended March 31, 2024 and 2023.
The components of loans were summarized as follows:
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| (in thousands) | ||
| Real estate: | ||
| Residential 1-4 family | $2,598,091 | $2,595,162 |
| Commercial real estate | 1,368,394 | 1,374,038 |
| Home equity line of credit | 996,049 | 1,017,207 |
| Residential land | 18,197 | 18,364 |
| Commercial construction | 185,857 | 172,405 |
| Residential construction | 17,756 | 17,843 |
| Total real estate | 5,184,344 | 5,195,019 |
| Commercial | 704,638 | 743,303 |
| Consumer | 256,273 | 272,256 |
| Total loans | 6,145,255 | 6,210,578 |
| Less: Deferred fees and discounts | (28,533) | (29,768) |
| Allowance for credit losses | (71,057) | (74,372) |
| Total loans, net | $6,045,665 | $6,106,438 |
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.
As of March 31, 2024, ASB had commitments to borrowers for loans and unused lines and letters of credit of $1.9 billion, of which, commitments to lend to borrowers whose loan terms have been modified in troubled debt restructurings were nil.
Allowance for credit losses. The allowance for credit losses (balances and changes) by portfolio segment were as follows:
| (in thousands) | Residential 1-4 family | Commercial real estate | Homeequity line of credit | Residential land | Commercial construction | Residential construction | Commercial loans | Consumer loans | Total |
|---|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses: | |||||||||
| Beginning balance | $7,435 | $22,185 | $7,778 | $621 | $3,603 | $43 | $9,122 | $23,585 | $74,372 |
| Charge-offs | (842) | — | — | — | — | — | (114) | (2,719) | (3,675) |
| Recoveries | 186 | — | 238 | — | — | — | 95 | 1,000 | 1,519 |
| Provision | (373) | (1,851) | 57 | 51 | (202) | (2) | (1,489) | 2,650 | (1,159) |
| Ending balance | $6,406 | $20,334 | $8,073 | $672 | $3,401 | $41 | $7,614 | $24,516 | $71,057 |
| Allowance for credit losses: | |||||||||
| Beginning balance | $6,270 | $21,898 | $6,125 | $717 | $1,195 | $46 | $12,426 | $23,539 | $72,216 |
| Charge-offs | (809) | — | (63) | — | — | — | (227) | (2,323) | (3,422) |
| Recoveries | 4 | — | 17 | — | — | — | 398 | 908 | 1,327 |
| Provision | (853) | 803 | (26) | (97) | (460) | (18) | (661) | 2,487 | 1,175 |
| Ending balance | $4,612 | $22,701 | $6,053 | $620 | $735 | $28 | $11,936 | $24,611 | $71,296 |
Allowance for loan commitments. The allowance for loan commitments by portfolio segment were as follows:
| (in thousands) | Home equity line of credit | Commercial construction | Commercial loans | Total |
|---|---|---|---|---|
| Allowance for loan commitments: | ||||
| Beginning balance | $600 | $4,300 | $200 | $5,100 |
| Provision | — | (1,200) | 200 | (1,000) |
| Ending balance | $600 | $3,100 | $400 | $4,100 |
| Allowance for loan commitments: | ||||
| Beginning balance | $400 | $2,600 | $1,400 | $4,400 |
| Provision | — | — | — | — |
| Ending balance | $400 | $2,600 | $1,400 | $4,400 |
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) | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving | Converted to term loans | Total |
| Residential 1-4 family | |||||||||
| Current | $43,536 | $260,253 | $401,887 | $722,614 | $395,190 | $761,888 | $— | $— | $2,585,368 |
| 30-59 days past due | — | — | — | — | — | 2,191 | — | — | 2,191 |
| 60-89 days past due | — | — | — | — | — | 773 | — | — | 773 |
| Greater than 89 days past due | — | — | 1,928 | 1,893 | 1,129 | 4,809 | — | — | 9,759 |
| 43,536 | 260,253 | 403,815 | 724,507 | 396,319 | 769,661 | — | — | 2,598,091 | |
| Home equity line of credit | |||||||||
| Current | — | — | — | — | — | — | 929,649 | 62,087 | 991,736 |
| 30-59 days past due | — | — | — | — | — | — | 971 | 700 | 1,671 |
| 60-89 days past due | — | — | — | — | — | — | 740 | 169 | 909 |
| Greater than 89 days past due | — | — | — | — | — | — | 1,418 | 315 | 1,733 |
| — | — | — | — | — | — | 932,778 | 63,271 | 996,049 | |
| Residential land | |||||||||
| Current | 1,955 | 3,748 | 3,888 | 5,467 | 1,746 | 718 | — | — | 17,522 |
| 30-59 days past due | — | — | — | — | — | — | — | — | — |
| 60-89 days past due | — | — | — | — | — | — | — | — | — |
| Greater than 89 days past due | — | — | 675 | — | — | — | — | — | 675 |
| 1,955 | 3,748 | 4,563 | 5,467 | 1,746 | 718 | — | — | 18,197 | |
| Residential construction | |||||||||
| Current | 388 | 6,189 | 10,440 | 739 | — | — | — | — | 17,756 |
| 30-59 days past due | — | — | — | — | — | — | — | — | — |
| 60-89 days past due | — | — | — | — | — | — | — | — | — |
| Greater than 89 days past due | — | — | — | — | — | — | — | — | — |
| 388 | 6,189 | 10,440 | 739 | — | — | — | — | 17,756 | |
| Consumer | |||||||||
| Current | 8,829 | 76,930 | 141,903 | 8,207 | 1,127 | 406 | 10,207 | 2,395 | 250,004 |
| 30-59 days past due | 205 | 612 | 1,559 | 167 | 11 | 11 | 152 | 110 | 2,827 |
| 60-89 days past due | — | 613 | 1,150 | 84 | 15 | 3 | 70 | 49 | 1,984 |
| Greater than 89 days past due | — | 369 | 681 | 68 | 26 | 10 | 90 | 214 | 1,458 |
| 9,034 | 78,524 | 145,293 | 8,526 | 1,179 | 430 | 10,519 | 2,768 | 256,273 | |
| Commercial real estate | |||||||||
| Pass | 8,436 | 104,489 | 382,853 | 191,109 | 265,611 | 363,035 | 15,482 | — | 1,331,015 |
| Special Mention | — | — | 1,975 | — | — | 17,338 | — | — | 19,313 |
| Substandard | — | — | — | 1,527 | — | 13,991 | — | — | 15,518 |
| Doubtful | — | — | — | — | — | 2,548 | — | — | 2,548 |
| 8,436 | 104,489 | 384,828 | 192,636 | 265,611 | 396,912 | 15,482 | — | 1,368,394 | |
| Commercial construction | |||||||||
| Pass | — | 55,494 | 39,399 | 26,545 | 1,333 | — | 63,086 | — | 185,857 |
| Special Mention | — | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | — | — | — | — | — |
| Doubtful | — | — | — | — | — | — | — | — | — |
| — | 55,494 | 39,399 | 26,545 | 1,333 | — | 63,086 | — | 185,857 | |
| Commercial | |||||||||
| Pass | 11,996 | 102,699 | 178,426 | 105,411 | 72,558 | 83,332 | 99,943 | 6,284 | 660,649 |
| Special Mention | — | 19,524 | 6,774 | 933 | — | 228 | 7,176 | — | 34,635 |
| Substandard | — | — | 2,869 | 1,790 | — | 3,182 | 1,276 | 139 | 9,256 |
| Doubtful | — | — | — | — | 98 | — | — | — | 98 |
| 11,996 | 122,223 | 188,069 | 108,134 | 72,656 | 86,742 | 108,395 | 6,423 | 704,638 | |
| Total loans | $75,345 | $630,920 | $1,176,407 | $1,066,554 | $738,844 | $1,254,463 | $1,130,260 | $72,462 | $6,145,255 |
| Term Loans by Origination Year · Revolving Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving | Converted to term loans | Total |
| Residential 1-4 family | |||||||||
| Current | $263,605 | $407,304 | $729,256 | $399,766 | $104,487 | $672,408 | $— | $— | $2,576,826 |
| 30-59 days past due | — | 708 | — | 268 | — | 3,525 | — | — | 4,501 |
| 60-89 days past due | — | 726 | 2,694 | — | — | 1,745 | — | — | 5,165 |
| Greater than 89 days past due | — | 2,519 | 871 | 1,129 | 489 | 3,662 | — | — | 8,670 |
| 263,605 | 411,257 | 732,821 | 401,163 | 104,976 | 681,340 | — | — | 2,595,162 | |
| Home equity line of credit | |||||||||
| Current | — | — | — | — | — | — | 954,461 | 59,146 | 1,013,607 |
| 30-59 days past due | — | — | — | — | — | — | 1,219 | 262 | 1,481 |
| 60-89 days past due | — | — | — | — | — | — | 597 | — | 597 |
| Greater than 89 days past due | — | — | — | — | — | — | 1,111 | 411 | 1,522 |
| — | — | — | — | — | — | 957,388 | 59,819 | 1,017,207 | |
| Residential land | |||||||||
| Current | 3,788 | 4,097 | 7,234 | 1,847 | — | 723 | — | — | 17,689 |
| 30-59 days past due | — | — | — | — | — | — | — | — | — |
| 60-89 days past due | — | 675 | — | — | — | — | — | — | 675 |
| Greater than 89 days past due | — | — | — | — | — | — | — | — | — |
| 3,788 | 4,772 | 7,234 | 1,847 | — | 723 | — | — | 18,364 | |
| Residential construction | |||||||||
| Current | 5,369 | 10,984 | 1,490 | — | — | — | — | — | 17,843 |
| 30-59 days past due | — | — | — | — | — | — | — | — | — |
| 60-89 days past due | — | — | — | — | — | — | — | — | — |
| Greater than 89 days past due | — | — | — | — | — | — | — | — | — |
| 5,369 | 10,984 | 1,490 | — | — | — | — | — | 17,843 | |
| Consumer | |||||||||
| Current | 87,686 | 153,239 | 9,852 | 1,654 | 451 | 200 | 10,663 | 2,779 | 266,524 |
| 30-59 days past due | 805 | 1,314 | 176 | 29 | 24 | — | 56 | 163 | 2,567 |
| 60-89 days past due | 385 | 886 | 114 | 41 | 21 | — | 60 | 69 | 1,576 |
| Greater than 89 days past due | 354 | 786 | 101 | 24 | 34 | — | 67 | 223 | 1,589 |
| 89,230 | 156,225 | 10,243 | 1,748 | 530 | 200 | 10,846 | 3,234 | 272,256 | |
| Commercial real estate | |||||||||
| Pass | 104,368 | 384,144 | 180,986 | 267,458 | 65,625 | 307,367 | 15,482 | — | 1,325,430 |
| Special Mention | — | 1,975 | 11,159 | — | 14,110 | 3,008 | — | — | 30,252 |
| Substandard | — | — | 1,538 | — | 11,048 | 5,770 | — | — | 18,356 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| 104,368 | 386,119 | 193,683 | 267,458 | 90,783 | 316,145 | 15,482 | — | 1,374,038 | |
| Commercial construction | |||||||||
| Pass | 45,863 | 33,240 | 26,133 | 1,333 | — | — | 65,836 | — | 172,405 |
| Special Mention | — | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | — | — | — | — | — |
| Doubtful | — | — | — | — | — | — | — | — | — |
| 45,863 | 33,240 | 26,133 | 1,333 | — | — | 65,836 | — | 172,405 | |
| Commercial | |||||||||
| Pass | 124,667 | 199,796 | 106,669 | 73,976 | 37,580 | 80,012 | 87,206 | 6,250 | 716,156 |
| Special Mention | 1,860 | 6,989 | 951 | — | 250 | — | 7,352 | — | 17,402 |
| Substandard | — | 2,962 | 1,848 | 98 | 60 | 3,369 | 1,275 | 133 | 9,745 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| 126,527 | 209,747 | 109,468 | 74,074 | 37,890 | 83,381 | 95,833 | 6,383 | 743,303 | |
| Total loans | $638,750 | $1,212,344 | $1,081,072 | $747,623 | $234,179 | $1,081,789 | $1,145,385 | $69,436 | $6,210,578 |
Gross charge-offs by portfolio segment and vintage were as follows:
| (in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Total |
|---|---|---|---|---|---|---|---|
| Residential 1-4 family | $— | $— | $361 | $277 | $— | $204 | $842 |
| Commercial real estate | — | — | — | — | — | — | — |
| Home equity line of credit | — | — | — | — | — | — | — |
| Residential land | — | — | — | — | — | — | — |
| Commercial construction | — | — | — | — | — | — | — |
| Residential construction | — | — | — | — | — | — | — |
| Commercial | — | — | — | 14 | — | 100 | 114 |
| Consumer | 166 | 937 | 1,342 | 127 | 36 | 111 | 2,719 |
| Total | $166 | $937 | $1,703 | $418 | $36 | $415 | $3,675 |
| (in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Total |
|---|---|---|---|---|---|---|---|
| Residential 1-4 family | $— | $— | $— | $— | $— | $809 | $809 |
| Commercial real estate | — | — | — | — | — | — | — |
| Home equity line of credit | — | — | 43 | — | — | 20 | 63 |
| Residential land | — | — | — | — | — | — | — |
| Commercial construction | — | — | — | — | — | — | — |
| Residential construction | — | — | — | — | — | — | — |
| Commercial | — | — | 51 | — | 8 | 168 | 227 |
| Consumer | 189 | 1,524 | 319 | 57 | 176 | 58 | 2,323 |
| Total | $189 | $1,524 | $413 | $57 | $184 | $1,055 | $3,422 |
Revolving loans converted to term loans during the three months ended March 31, 2024 in the commercial, home equity line of credit and consumer portfolios were $0.8 million, $6.5 million and $0.2 million, respectively. Revolving loans converted to term loans during the three months ended March 31, 2023 in the commercial, home equity line of credit and consumer portfolios were $1.2 million, $7.8 million and $1.1 million, respectively.
The credit risk profile based on payment activity for loans was as follows:
| (in thousands) | 30-59dayspast due | 60-89dayspast due | 90 days or more past due | Totalpast due | Current | Totalfinancingreceivables | Amortized cost>90 days andaccruing |
|---|---|---|---|---|---|---|---|
| Real estate: | |||||||
| Residential 1-4 family | $2,191 | $773 | $9,759 | $12,723 | $2,585,368 | $2,598,091 | $425 |
| Commercial real estate | — | — | 11,048 | 11,048 | 1,357,346 | 1,368,394 | — |
| Home equity line of credit | 1,671 | 909 | 1,733 | 4,313 | 991,736 | 996,049 | — |
| Residential land | — | — | 675 | 675 | 17,522 | 18,197 | — |
| Commercial construction | — | — | — | — | 185,857 | 185,857 | — |
| Residential construction | — | — | — | — | 17,756 | 17,756 | — |
| Commercial | 72 | — | 139 | 211 | 704,427 | 704,638 | — |
| Consumer | 2,827 | 1,984 | 1,458 | 6,269 | 250,004 | 256,273 | — |
| Total loans | $6,761 | $3,666 | $24,812 | $35,239 | $6,110,016 | $6,145,255 | $425 |
| Real estate: | |||||||
| Residential 1-4 family | $4,501 | $5,165 | $8,670 | $18,336 | $2,576,826 | $2,595,162 | $425 |
| Commercial real estate | — | — | 11,048 | 11,048 | 1,362,990 | 1,374,038 | — |
| Home equity line of credit | 1,481 | 597 | 1,522 | 3,600 | 1,013,607 | 1,017,207 | — |
| Residential land | — | 675 | — | 675 | 17,689 | 18,364 | — |
| Commercial construction | — | — | — | — | 172,405 | 172,405 | — |
| Residential construction | — | — | — | — | 17,843 | 17,843 | — |
| Commercial | 163 | 135 | 244 | 542 | 742,761 | 743,303 | — |
| Consumer | 2,567 | 1,576 | 1,589 | 5,732 | 266,524 | 272,256 | — |
| Total loans | $8,712 | $8,148 | $23,073 | $39,933 | $6,170,645 | $6,210,578 | $425 |
The credit risk profile based on nonaccrual loans were as follows:
| (in thousands) | March 31, 2024 | December 31, 2023 | ||||
|---|---|---|---|---|---|---|
| With a related ACL | Without a related ACL | Total | With a related ACL | Without a related ACL | Total | |
| Real estate: | ||||||
| Residential 1-4 family | $8,758 | $5,225 | $13,983 | $7,755 | $2,190 | $9,945 |
| Commercial real estate | 11,048 | — | 11,048 | 11,048 | — | 11,048 |
| Home equity line of credit | 2,404 | 1,538 | 3,942 | 2,626 | 1,135 | 3,761 |
| Residential land | 675 | — | 675 | 780 | — | 780 |
| Commercial construction | — | — | — | — | — | — |
| Residential construction | — | — | — | — | — | — |
| Commercial | 238 | 188 | 426 | 133 | 301 | 434 |
| Consumer | 2,516 | — | 2,516 | 2,458 | — | 2,458 |
| Total | $25,639 | $6,951 | $32,590 | $24,800 | $3,626 | $28,426 |
ASB did not recognize interest on nonaccrual loans for the three months ended March 31, 2024 and 2023.
Modifications Made to Borrowers Experiencing Financial Difficulty. The allowance for credit losses incorporates an estimate of lifetime expected credit losses and is recorded on each asset upon origination. The starting point for the estimate of the allowance for credit losses is historical loan information, which includes losses from modifications of receivables to borrowers experiencing financial difficulty. ASB uses a probability of default/loss given default model to determine the allowance for credit losses. An assessment of whether a borrower is experiencing financial difficulty is made at the time of the modification.
Because the effect of most modifications made to borrowers experiencing financial difficulty is already included in the allowance for credit losses, a change to the allowance for credit losses is generally not recorded upon modification.
Modifications may include interest rate reductions, interest only payments for an extended period of time, protracted terms such as amortization and maturity beyond the customary length of time found in the normal marketplace, and other actions intended to minimize economic loss and to provide alternatives to foreclosure or repossession of collateral.
Loan modifications made to borrowers experiencing financial difficulty during the three months ended March 31, 2024 were as follows:
| (in thousands) | Term extension | Payment delay | Combination payment delay & term extension | Total | % of total class of loans |
|---|---|---|---|---|---|
| Real estate loans | |||||
| Residential 1-4 family | $266 | $3,311 | $— | $3,577 | 0.14% |
| Commercial real estate | — | — | 1,975 | 1,975 | 0.14% |
| Home equity line of credit | — | 447 | — | 447 | 0.04% |
| Residential land | — | 675 | — | 675 | 3.71% |
| Commercial construction | — | — | — | — | — |
| Residential construction | — | — | — | — | — |
| Commercial | — | — | — | — | — |
| Consumer | — | — | — | — | — |
| Total | $266 | $4,433 | $1,975 | $6,674 | 0.11% |
Financial effect of loan modifications during the three months ended March 31, 2024 for borrowers experiencing financial difficulty were as follows:
| Weighted average | ||
|---|---|---|
| Term extension(in months) | Payment delay(in months) | |
| Real estate loans | ||
| Residential 1-4 family | 156 | 9 |
| Commercial real estate | 9 | 9 |
| Home equity line of credit | — | 9 |
| Residential land | — | 9 |
| Commercial construction | — | — |
| Residential construction | — | — |
| Commercial | — | — |
| Consumer | — | — |
Credit risk profile based on payment activity for loans modified during the three months ended March 31, 2024 were as follows:
| (in thousands) | Current | 30-59 dayspast due | 60-89 dayspast due | 90 days or more past due | Total |
|---|---|---|---|---|---|
| Real estate loans | |||||
| Residential 1-4 family | $266 | $— | $— | $3,311 | $3,577 |
| Commercial real estate | 1,975 | — | — | — | 1,975 |
| Home equity line of credit | 447 | — | — | — | 447 |
| Residential land | — | — | — | 675 | 675 |
| Commercial construction | — | — | — | — | — |
| Residential construction | — | — | — | — | — |
| Commercial | — | — | — | — | — |
| Consumer | — | — | — | — | — |
| Total | $2,688 | $— | $— | $3,986 | $6,674 |
During the three months ended March 31, 2024, there were no loan modifications made to borrowers experiencing financial difficulty that defaulted.
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) | March 31, 2024 | December 31, 2023 | Collateral type |
| Real estate: | |||
| Residential 1-4 family | $5,731 | $2,272 | Residential real estate property |
| Commercial real estate | 11,048 | 11,048 | Commercial real estate property |
| Home equity line of credit | 1,674 | 1,135 | Residential real estate property |
| Total real estate | 18,453 | 14,455 | |
| Commercial | 286 | 301 | Business assets |
| Total | $18,739 | $14,756 | |
ASB had $4.8 million and $3.4 million of consumer mortgage loans collateralized by residential real estate property that were in the process of foreclosure at March 31, 2024 and December 31, 2023, 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 $26.4 million and $5.7 million for the three months ended March 31, 2024 and 2023, respectively, and recognized gains on such sales of $0.4 million and $0.1 million for the three months ended March 31, 2024 and 2023, respectively.
There wereno repurchased mortgage loans for the three months ended March 31, 2024 and 2023.
Mortgage servicing fees, a component of other income, net, were $0.9 million for the three months ended March 31, 2024 and 2023.
Changes in the carrying value of MSRs were as follows:
| (in thousands) | Grosscarrying amount | Accumulated amortization | Valuation allowance | Netcarrying amount |
|---|---|---|---|---|
| March 31, 2024 | $17,939 | $(9,889) | $— | $8,050 |
| December 31, 2023 | 18,241 | (10,072) | — | 8,169 |
Changes related to MSRs were as follows:
| (in thousands) | 2024 | 2023 |
|---|---|---|
| Mortgage servicing rights | ||
| Beginning balance | $8,169 | $9,047 |
| Amount capitalized | 198 | 51 |
| Amortization | (317) | (353) |
| Other-than-temporary impairment | — | — |
| Carrying amount before valuation allowance | 8,050 | 8,745 |
| Valuation allowance for mortgage servicing rights | ||
| Beginning balance | — | — |
| Provision | — | — |
| Other-than-temporary impairment | — | — |
| Ending balance | — | — |
| Net carrying value of mortgage servicing rights | $8,050 | $8,745 |
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) | March 31, 2024 | December 31, 2023 |
|---|---|---|
| Unpaid principal balance | $1,399,266 | $1,402,736 |
| Weighted average note rate | 3.52% | 3.47% |
| Weighted average discount rate | 10.00% | 10.00% |
| Weighted average prepayment speed | 6.13% | 5.71% |
The sensitivity analysis of fair value of MSRs to hypothetical adverse changes of 25 and 50 basis points in certain key assumptions was as follows:
| (dollars in thousands) | March 31, 2024 | December 31, 2023 |
|---|---|---|
| Prepayment rate: | ||
| 25 basis points adverse rate change | $(125) | $(90) |
| 50 basis points adverse rate change | (274) | (204) |
| Discount rate: | ||
| 25 basis points adverse rate change | (197) | (203) |
| 50 basis points adverse rate change | (391) | (402) |
The effect of a variation in certain assumptions on fair value is calculated without changing any other assumptions. This analysis typically cannot be extrapolated because the relationship of a change in one key assumption to the changes in the fair value of MSRs typically is not linear.
Other borrowings. As of March 31, 2024 and December 31, 2023, ASB had $593.0 million and $200.0 million of FHLB advances outstanding, respectively, and borrowings with the Federal Reserve Bank ofnil and $550.0 million, respectively. As of March 31, 2024, ASB was in compliance with all FHLB Advances, Pledge and Security Agreement requirements and all requirements to borrow at the Federal Reserve Discount Window Primary Credit Facility under 12 CFR 201.4(a) guidelines.
Derivative financial instruments. ASB enters into interest rate lock commitments (IRLCs) with borrowers, and forward commitments to sell loans or to-be-announced mortgage-backed securities to investors to hedge against the inherent interest rate and pricing risks associated with selling loans.
ASB enters into IRLCs for residential mortgage loans, which commit ASB to lend funds to a potential borrower at a specific interest rate and within a specified period of time. IRLCs that relate to the origination of mortgage loans that will be held for sale are considered derivative financial instruments under applicable accounting guidance. Outstanding IRLCs expose ASB to the risk that the price of the mortgage loans underlying the commitments may decline due to increases in mortgage interest rates from inception of the rate lock to the funding of the loan. The IRLCs are free-standing derivatives which are carried at fair value with changes recorded in mortgage banking income.
ASB enters into forward commitments to hedge the interest rate risk for rate locked mortgage applications in process and closed mortgage loans held for sale. These commitments are primarily forward sales of to-be-announced mortgage backed securities. Generally, when mortgage loans are closed, the forward commitment is liquidated and replaced with a mandatory delivery forward sale of the mortgage to a secondary market investor. In some cases, a best-efforts forward sale agreement is utilized as the forward commitment. These commitments are free-standing derivatives which are carried at fair value with changes recorded in mortgage banking income.
Changes in the fair value of IRLCs and forward commitments subsequent to inception are based on changes in the fair value of the underlying loan resulting from the fulfillment of the commitment and changes in the probability that the loan will fund within the terms of the commitment, which is affected primarily by changes in interest rates and the passage of time.
The notional amount and fair value of ASB’s derivative financial instruments were as follows:
| March 31, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| (in thousands) | Notional amount | Fair value | Notional amount | Fair value |
| Interest rate lock commitments | $8,938 | $136 | $6,246 | $86 |
| Forward commitments | 6,900 | (13) | 5,500 | (18) |
ASB’s derivative financial instruments, their fair values and balance sheet location were as follows:
| Derivative Financial Instruments Not Designated as Hedging Instruments 1 | March 31, 2024 | December 31, 2023 | ||
|---|---|---|---|---|
| (in thousands) | Asset derivatives | Liabilityderivatives | Asset derivatives | Liabilityderivatives |
| Interest rate lock commitments | $136 | $— | $86 | $— |
| Forward commitments | 1 | 14 | — | 18 |
| $137 | $14 | $86 | $18 | |
1 Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the balance sheets.
The following table presents ASB’s derivative financial instruments and the amount and location of the net gains or losses recognized in ASB’s statements of income:
| Derivative Financial Instruments Not Designated as Hedging Instruments · Location of net gains (losses) recognized in the Statements of Income · Three months ended March 31 | |||
|---|---|---|---|
| (in thousands) · 2024 · 2023 | |||
| Interest rate lock commitments | Mortgage banking income | $50 | $17 |
| Forward commitments | Mortgage banking income | 5 | (13) |
| $55 | $4 | ||
Low-Income Housing Tax Credit (LIHTC). ASB’s unfunded commitments to fund its LIHTC investment partnerships were $87.9 million at March 31, 2024 and December 31, 2023. These unfunded commitments were unconditional and legally binding and are recorded in other liabilities with a corresponding increase in other assets. As of March 31, 2024, ASB did not have any impairment losses resulting from forfeiture or ineligibility of tax credits or other circumstances related to its LIHTC investment partnerships.
Note 6 ·Credit agreements and changes in debt
On May 14, 2021, HEI and Hawaiian Electric each entered into a separate agreement with a syndicate ofnine 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’s initial termination date was May 14, 2026. The $200 million Hawaiian Electric Facility’s initial termination date was May 13, 2022, but 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 oftwo 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.
On April 21, 2023, HEI and Hawaiian Electric executed Amendment No. 1 to the Credit Facilities (Amendment). The Amendment was executed to reflect the transition from the London Inter-Bank Offered Rate to the Term Secured Overnight Financing Rate (SOFR) as the benchmark interest rate for non-Alternate Base Rate (ABR) Loans under the Credit Facilities.
On May 14, 2023, HEI and Hawaiian Electric exercised their first oftwo, one-year extensions to the commitment termination date with eight of thenine financial institutions to extend the Credit Facilities to May 14, 2027. The committed capacities under the HEI Facility and Hawaiian Electric Facility are $175 million and $200 million, respectively, through May 14, 2026, and step down to approximately $157 million and $180 million, respectively, through May 14, 2027.
After multiple downgrades of the Companies’ credit ratings to ratings below investment grade by Fitch, Moody’s and S&P due to the Maui windstorm and wildfires, on August 15, 2023, HEI made an initial $2.5 million draw on its $175 million existing revolving credit facility to repay maturing commercial paper. By August 23, 2023, HEI drew its remaining and Hawaiian Electric drew its full committed capacity on their respective existing revolving credit facilities, totaling $175 million and $200 million, respectively. The draws were made to provide access to liquidity and support the Company’s restoration efforts on Maui. The cash proceeds were primarily invested in highly liquid short-term investments and used for general corporate purposes.
Under the HEI and Hawaiian Electric Intercompany Borrowing and Investment Policy effective January 1, 2020 (the Intercompany Borrowing Policy), HEI has committed to make revolving short-term loans to Hawaiian Electric pursuant to the terms set forth in the standing commitment letter dated December 8, 2023 (the 2023 Commitment Letter). For loans that mature on or before December 6, 2024, the 2023 Commitment Letter provides a borrowing limit of $75 million outstanding at any time and the applicable interest rate. Hawaiian Electric currently has no borrowings under the Intercompany Borrowing Policy and the 2023 Commitment Letter.
Changes in debt. As of March 31, 2024, the Company and Hawaiian Electric were in compliance with all applicable financial covenants.
Note 7 ·Shareholders' equity
Accumulated other comprehensive income/(loss). Changes in the balances of each component of accumulated other comprehensive income/(loss) (AOCI) were as follows:
| HEI Consolidated · Hawaiian Electric Consolidated | |||||
|---|---|---|---|---|---|
| (in thousands) | Net unrealized gains (losses) on securities | Unrealized gains (losses) on derivatives | Retirement benefit plans | AOCI | AOCI-Retirement benefit plans |
| Balance, December 31, 2023 | $(282,963) | $1,638 | $(8,025) | $(289,350) | $2,849 |
| Current period other comprehensive income (loss) | (10,503) | 692 | 10 | (9,801) | (49) |
| Balance, March 31, 2024 | $(293,466) | $2,330 | $(8,015) | $(299,151) | $2,800 |
| Balance, December 31, 2022 | $(328,904) | $1,991 | $(9,115) | $(336,028) | $2,861 |
| Current period other comprehensive income (loss) | 20,282 | 138 | 68 | 20,488 | (45) |
| Balance, March 31, 2023 | $(308,622) | $2,129 | $(9,047) | $(315,540) | $2,816 |
Reclassifications out of AOCI were as follows:
| Amount reclassified from AOCI · Affected line item in the Statements of Income / Balance Sheets | |||
|---|---|---|---|
| (in thousands) · 2024 · 2023 | |||
| HEI consolidated | |||
| Amortization of unrealized holding losses on held-to-maturity securities | $3,086 | $3,677 | Bank revenues |
| Net realized gains on derivatives qualifying as cash flow hedges | (48) | (48) | Interest expense |
| Retirement benefit plans: | |||
| Amortization of prior service credit and net gains recognized during the period in net periodic benefit cost | (449) | (357) | See Note 9 for additional details |
| Impact of D&Os of the PUC included in regulatory assets | 459 | 425 | See Note 9 for additional details |
| Total reclassifications | $3,048 | $3,697 | |
| Hawaiian Electric consolidated | |||
| Retirement benefit plans: | |||
| Amortization of prior service credit and net gains recognized during the period in net periodic benefit cost | $(508) | $(470) | See Note 9 for additional details |
| Impact of D&Os of the PUC included in regulatory assets | 459 | 425 | See Note 9 for additional details |
| Total reclassifications | $(49) | $(45) | |
Note 8 ·Revenues
The following tables disaggregate revenues by major source, timing of revenue recognition, and segment:
| (in thousands) | Electric utility | Bank | Other | Total |
|---|---|---|---|---|
| Revenues from contracts with customers | ||||
| Electric energy sales - residential | $241,522 | $— | $— | $241,522 |
| Electric energy sales - commercial | 241,768 | — | — | 241,768 |
| Electric energy sales - large light and power | 271,087 | — | — | 271,087 |
| Electric energy sales - other | 4,946 | — | — | 4,946 |
| Bank fees | — | 12,515 | — | 12,515 |
| Other sales | — | — | 3,306 | 3,306 |
| Total revenues from contracts with customers | 759,323 | 12,515 | 3,306 | 775,144 |
| Revenues from other sources | ||||
| Regulatory revenue | 21,190 | — | — | 21,190 |
| Bank interest and dividend income | — | 87,935 | — | 87,935 |
| Other bank noninterest income | — | 4,694 | — | 4,694 |
| Other | 8,065 | — | 130 | 8,195 |
| Total revenues from other sources | 29,255 | 92,629 | 130 | 122,014 |
| Total revenues | $788,578 | $105,144 | $3,436 | $897,158 |
| Timing of revenue recognition | ||||
| Services/goods transferred at a point in time | $— | $12,515 | $— | $12,515 |
| Services/goods transferred over time | 759,323 | — | 3,306 | 762,629 |
| Total revenues from contracts with customers | $759,323 | $12,515 | $3,306 | $775,144 |
| (in thousands) | Electric utility | Bank | Other | Total |
|---|---|---|---|---|
| Revenues from contracts with customers | ||||
| Electric energy sales - residential | $255,550 | $— | $— | $255,550 |
| Electric energy sales - commercial | 254,470 | — | — | 254,470 |
| Electric energy sales - large light and power | 290,978 | — | — | 290,978 |
| Electric energy sales - other | 5,457 | — | — | 5,457 |
| Bank fees | — | 12,022 | — | 12,022 |
| Other sales | — | — | 3,907 | 3,907 |
| Total revenues from contracts with customers | 806,455 | 12,022 | 3,907 | 822,384 |
| Revenues from other sources | ||||
| Regulatory revenue | 15,604 | — | — | 15,604 |
| Bank interest and dividend income | — | 79,479 | — | 79,479 |
| Other bank noninterest income | — | 2,356 | — | 2,356 |
| Other | 8,302 | — | 112 | 8,414 |
| Total revenues from other sources | 23,906 | 81,835 | 112 | 105,853 |
| Total revenues | $830,361 | $93,857 | $4,019 | $928,237 |
| Timing of revenue recognition | ||||
| Services/goods transferred at a point in time | $— | $12,022 | $— | $12,022 |
| Services/goods transferred over time | 806,455 | — | 3,907 | 810,362 |
| Total revenues from contracts with customers | $806,455 | $12,022 | $3,907 | $822,384 |
There are no material contract assets or liabilities associated with revenues from contracts with customers existing at December 31, 2023 or as of March 31, 2024. 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 asaccounts receivable and unbilled revenues, net on HEI’s condensed consolidated balance sheets andcustomer accounts receivable, net andaccrued unbilled revenues, net on Hawaiian Electric’s condensed consolidated balance sheets.
As of March 31, 2024, the Company had no material remaining performance obligations due to the nature of the Company’s contracts with its customers. For the Utilities, performance obligations are fulfilled as electricity is delivered to customers. For ASB, fees are recognized when a transaction is completed.
Note 9 · Retirement benefits
Defined benefit pension and other postretirement benefit plans information. The Company madeno contributions to its pension and other postretirement benefit plans during the first three months of 2024, compared to $2 million ($2 million by the Utilities) in the first three months of 2023. The Company’s current estimate of total contributions to its pension and other postretirement benefit plans in 2024 is comparable to 2023 at $8 million ($8 million by the Utilities). In addition, in 2024, comparable to 2023, the Company expects to pay directly $3 million ($1 million by the Utilities) of benefits.
The components of net periodic pension costs (NPPC) and net periodic benefit costs (NPBC) for HEI consolidated and Hawaiian Electric consolidated were as follows:
| Pension benefits | Other benefits | |||
|---|---|---|---|---|
| (in thousands) | 2024 | 2023 | 2024 | 2023 |
| HEI consolidated | ||||
| Service cost | $11,264 | $11,396 | $281 | $344 |
| Interest cost | 26,506 | 25,621 | 1,867 | 2,157 |
| Expected return on plan assets | (35,982) | (35,195) | (3,485) | (3,405) |
| Amortization of net prior period gain | — | — | — | (219) |
| Amortization of net actuarial (gain)/losses | 111 | 188 | (713) | (449) |
| Net periodic pension/benefit cost (return) | 1,899 | 2,010 | (2,050) | (1,572) |
| Impact of PUC D&Os | 18,090 | 18,133 | 1,888 | 1,425 |
| Net periodic pension/benefit cost (return) (adjusted for impact of PUC D&Os) | $19,989 | $20,143 | $(162) | $(147) |
| Hawaiian Electric consolidated | ||||
| Service cost | $10,916 | $11,019 | $278 | $340 |
| Interest cost | 24,627 | 23,698 | 1,779 | 2,063 |
| Expected return on plan assets | (33,777) | (32,972) | (3,434) | (3,353) |
| Amortization of net prior period gain | — | — | — | (218) |
| Amortization of net actuarial (gain)/losses | 12 | 19 | (694) | (434) |
| Net periodic pension/benefit cost (return) | 1,778 | 1,764 | (2,071) | (1,602) |
| Impact of PUC D&Os | 18,090 | 18,133 | 1,888 | 1,425 |
| Net periodic pension/benefit cost (return) (adjusted for impact of PUC D&Os) | $19,868 | $19,897 | $(183) | $(177) |
HEI consolidated recorded retirement benefits expense of $11 million ($11 million by the Utilities) in the first three months of both 2024 and 2023 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 five years beginning with the respective utility’s next rate case.
Defined contribution plans information. For the first three months of 2024 and 2023, 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 $3.0 million and $2.7 million, respectively, and cash contributions were $2.9 million and $2.7 million, respectively. For the first three months of 2024 and 2023, the Utilities’ expenses and cash contributions for its defined contribution plan under the HEIRSP were $1.8 million and $1.3 million, respectively.
Note 10 · Share-based compensation
Under the 2010 Equity and Incentive Plan, as amended and restated effective March 1, 2014 (EIP), 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 original 2010 Equity and Incentive Plan was amended and restated effective March 1, 2014 and an additional 1.5 million shares were added to the shares available for issuance under these programs.
As of March 31, 2024, approximately 2.5 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 0.9 million shares that could be issued upon the vesting of outstanding restricted stock units and the achievement of performance goals for awards outstanding under long-term incentive plans (assuming that such performance goals are achieved at maximum levels).
Under the 2011 Nonemployee Director Stock Plan (2011 Director Plan), HEI can issue shares of common stock as compensation to nonemployee directors of HEI, Hawaiian Electric and ASB. As of March 31, 2024, there were 168,177 shares remaining available for future issuance under the 2011 Director Plan.
Share-based compensation expense and the related income tax benefit were as follows:
| (in millions) | 2024 | 2023 |
|---|---|---|
| HEI consolidated | ||
| Share-based compensation expense 1 | $1.3 | $2.0 |
| Income tax benefit | 0.1 | 0.3 |
| Hawaiian Electric consolidated | ||
| Share-based compensation expense 1 | 0.4 | 0.7 |
| Income tax benefit | — | 0.1 |
1 For the three months ended March 31, 2024 and 2023, 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:
| (dollars in millions) | 2024 | 2023 |
|---|---|---|
| Shares granted | — | 1,509 |
| Fair value | $— | $0.1 |
| Income tax benefit | — | — |
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:
| 2024 · 2023 | |||||||
|---|---|---|---|---|---|---|---|
| Shares | (1) | Shares | (1) | ||||
| Outstanding, beginning of period | 189,024 | $41.23 | 182,528 | $39.75 | |||
| Granted | — | — | 100,088 | 42.41 | |||
| Vested | (97,050) | 40.39 | (80,077) | 39.30 | |||
| Forfeited | (1,071) | 41.97 | (406) | 38.39 | |||
| Outstanding, end of period | 90,903 | $42.11 | 202,133 | $41.25 | |||
| Total weighted-average grant-date fair value of shares granted (in millions) | $— | $4.2 | |||||
(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 three months ended March 31, 2024 and 2023, total restricted stock units and related dividends that vested had a fair value of $1.4 million and $3.6 million, respectively, and the related tax benefits were $0.3 million and $0.8 million, respectively.
As of March 31, 2024, there was $3.4 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 1.6 years.
Long-term incentive plan payable in stock. The 2022-24, 2023-25 and 2024-26 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 Peer Group (Edison Electric Institute Index (EEI Index) for the 2022-24 performance period, and compared to the Company's compensation peer group consisting of companies in the EEI Index and approved by the Company's Compensation and Human Capital Management Committee for the 2023-25 and 2024-26 performance periods), in each case over the relevant three-year period. The other performance condition goals relate to EPS growth, cumulative EPS, return on average common equity (ROACE), carbon emissions reduction, Hawaiian Electric’s net income growth, credit rating and public safety, 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:
| 2024 · 2023 | |||||||
|---|---|---|---|---|---|---|---|
| Shares | (1) | Shares | (1) | ||||
| Outstanding, beginning of period | 76,477 | $50.11 | 71,574 | $47.67 | |||
| Granted | 62,152 | 17.28 | 27,123 | 55.98 | |||
| Vested (issued or unissued and cancelled) | (28,577) | 41.12 | (18,691) | 48.62 | |||
| Forfeited | (409) | 55.63 | — | — | |||
| Outstanding, end of period | 109,643 | $33.82 | 80,006 | $50.27 | |||
| Total weighted-average grant-date fair value of shares granted (in millions) | $1.1 | $1.5 | |||||
(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 the Peer Group for the period from the beginning of the performance period to the grant date and estimated future stock volatility of HEI and the Peer Group over the remaining three-year performance period. The expected stock volatility assumptions for HEI and the Peer Group were based on thethree-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:
| 2024 | 2023 | |
|---|---|---|
| Risk-free interest rate | 4.25% | 4.19% |
| Expected life in years | 3 | 3 |
| Expected volatility | 52.5% | 33.1% |
| Range of expected volatility for Peer Group | 12.3% to 52.5% | 28.7% to 38.8% |
| Grant-date fair value (per share) | $17.28 | $55.98 |
There wereno share-based LTIP awards linked to TSR with a vesting date in 2024 and 2023.
As of March 31, 2024, there was $2.1 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 2.1 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:
| 2024 · 2023 | |||||||
|---|---|---|---|---|---|---|---|
| Shares | (1) | Shares | (1) | ||||
| Outstanding, beginning of period | 327,085 | $39.44 | 309,589 | $39.50 | |||
| Granted | 362,963 | 13.09 | 108,499 | 42.41 | |||
| Vested | (113,118) | 34.93 | (62,778) | 48.07 | |||
| Increase above target (cancelled) | (546) | 41.29 | — | — | |||
| Forfeited | (1,640) | 42.04 | — | — | |||
| Outstanding, end of period | 574,744 | $23.68 | 355,310 | $38.87 | |||
| Total weighted-average grant-date fair value of shares granted (at target performance levels) (in millions) | $4.8 | $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 three months ended March 31, 2024 and 2023, total vested LTIP awards linked to other performance conditions and related dividends had a fair value of $1.7 million and $2.9 million, respectively, and the related tax benefits were $0.4 million and $0.6 million, respectively.
As of March 31, 2024, there was $7.8 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 2.2 years.
Note 11 ·Income taxes
The Company’s and the Utilities’ effective tax rates (combined federal and state income tax rates) for the three months ended March 31, 2024 were 22%. 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.
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. The Company has not been notified of any material audit adjustments to date.
The Inflation Reduction Act of 2022 (IRA) was signed by President Biden on August 16, 2022. Key provisions under the IRA include a 15% corporate alternative minimum tax (CAMT) imposed on certain large corporations and a 1% excise tax on stock repurchases after December 31, 2022. Based on current interpretation of the law and current guidance available we do not believe HEI will be impacted by the CAMT or stock repurchase excise tax provisions.
The IRA also creates new tax credits and enhances others to stimulate investment in renewable energy sources. Certain provisions of the IRA became effective in tax year 2023. The Company is exploring clean energy tax incentives included in the IRA.
Note 12 · Cash flows
| Three months ended March 31 | 2024 | 2023 |
|---|---|---|
| (in millions) | ||
| Supplemental disclosures of cash flow information | ||
| HEI consolidated | ||
| Interest paid to non-affiliates, net of amounts capitalized | $62 | $21 |
| Income taxes paid (including refundable credits) | 18 | — |
| Hawaiian Electric consolidated | ||
| Interest paid to non-affiliates | 14 | 6 |
| Income taxes paid (including refundable credits) | 21 | 3 |
| Supplemental disclosures of noncash activities | ||
| HEI consolidated | ||
| Property, plant and equipment | ||
| Estimated fair value of noncash contributions in aid of construction (investing) | 6 | 1 |
| Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) | 30 | 50 |
| Right-of-use assets obtained in exchange for finance lease obligations (financing) | 13 | 40 |
| Right-of-use assets obtained in exchange for operating lease obligations (investing) | 1 | 1 |
| Common stock issued (gross) for director and executive/management compensation (financing)1 | 3 | 7 |
| Obligations to fund low income housing investments (investing) | — | 7 |
| Loans transferred from held for investment to held for sale (investing) | 20 | — |
| Hawaiian Electric consolidated | ||
| Electric utility property, plant and equipment | ||
| Estimated fair value of noncash contributions in aid of construction (investing) | 6 | 1 |
| Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) | 29 | 48 |
| Right-of-use assets obtained in exchange for finance lease obligations (financing) | 12 | 40 |
| Common stock dividends payable (financing) | 13 | — |
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.
Note 13 · 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:
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 initially measured at fair value (less estimated costs to sell) and subsequently measured at the lower of the carrying value or fair value less selling costs. Fair values 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 certificates. 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, repurchase agreements and other bank borrowings, fair value is estimated using quantitative discounted cash flow models that require the use of interest rate inputs that are currently offered for advances, repurchase agreements and other bank borrowings 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 marketplace 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 inactive marketsfor identical assets (Level 1) | Significant other observable inputs (Level 2) | Significantunobservableinputs (Level 3) | Total |
| Financial assets | |||||
| HEI consolidated | |||||
| Available-for-sale investment securities | $1,091,889 | $— | $1,077,672 | $14,217 | $1,091,889 |
| Held-to-maturity investment securities | 1,191,074 | — | 1,074,735 | — | 1,074,735 |
| Loans, net | 6,048,588 | — | 2,922 | 5,606,328 | 5,609,250 |
| Mortgage servicing rights | 8,050 | — | — | 18,430 | 18,430 |
| Derivative assets | 41,967 | — | 1,815 | — | 1,815 |
| Financial liabilities | |||||
| HEI consolidated | |||||
| Deposit liabilities - time certificates | 1,007,258 | — | 996,493 | — | 996,493 |
| Other bank borrowings | 593,000 | — | 591,244 | — | 591,244 |
| Long-term debt, net—other than bank | 2,837,875 | — | 2,145,625 | — | 2,145,625 |
| Derivative liabilities | 6,250 | 14 | — | — | 14 |
| Hawaiian Electric consolidated | |||||
| Long-term debt, net | 1,932,959 | — | 1,392,483 | — | 1,392,483 |
| Financial assets | |||||
| HEI consolidated | |||||
| Available-for-sale investment securities | $1,136,439 | $— | $1,122,081 | $14,358 | $1,136,439 |
| Held-to-maturity investment securities | 1,201,314 | — | 1,103,668 | — | 1,103,668 |
| Loans, net | 6,121,606 | — | 15,176 | 5,723,823 | 5,738,999 |
| Mortgage servicing rights | 8,169 | — | — | 18,722 | 18,722 |
| Derivative assets | 16,880 | — | 1,058 | — | 1,058 |
| Financial liabilities | |||||
| HEI consolidated | |||||
| Deposit liabilities - time certificates | 1,063,907 | — | 1,053,101 | — | 1,053,101 |
| Other bank borrowings | 750,000 | — | 747,508 | — | 747,508 |
| Long-term debt, net—other than bank | 2,842,429 | — | 2,133,225 | — | 2,133,225 |
| Derivative liabilities | 28,449 | 18 | 303 | — | 321 |
| Hawaiian Electric consolidated | |||||
| Long-term debt, net | 1,934,277 | — | 1,385,025 | — | 1,385,025 |
Fair value measurements on a recurring basis. Assets and liabilities measured at fair value on a recurring basis were as follows:
| March 31, 2024 · December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| Fair value measurements using | Fair value measurements using | |||||
| (in thousands) | Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 |
| Available-for-sale investment securities (bank segment) | ||||||
| Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | $— | $1,035,134 | $— | $— | $1,077,168 | $— |
| U.S. Treasury and federal agency obligations | — | 9,637 | — | — | 12,010 | — |
| Corporate bonds | — | 32,901 | — | — | 32,903 | — |
| Mortgage revenue bonds | — | — | 14,217 | — | — | 14,358 |
| $— | $1,077,672 | $14,217 | $— | $1,122,081 | $14,358 | |
| Derivative assets | ||||||
| Interest rate lock commitments (bank segment)1 | $— | $136 | $— | $— | $86 | $— |
| Forward commitments (bank segment)1 | — | 1 | — | — | — | — |
| Interest rate swap (Other segment)2 | — | 1,678 | — | — | 972 | — |
| $— | $1,815 | $— | $— | $1,058 | $— | |
| Derivative liabilities | ||||||
| Forward commitments (bank segment)1 | $14 | $— | $— | $18 | $— | $— |
| Interest rate swap (Other segment)2 | — | — | — | — | 303 | — |
| $14 | $— | $— | $18 | $303 | $— | |
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.
There were no transfers of financial assets and liabilities between Level 1 and Level 2 of the fair value hierarchy during the three months ended March 31, 2024 and 2023.
The changes in Level 3 assets and liabilities measured at fair value on a recurring basis were as follows:
| Mortgage revenue bonds | 2024 | 2023 |
|---|---|---|
| (in thousands) | ||
| Beginning balance | $14,358 | $14,902 |
| Principal payments received | (141) | (136) |
| Purchases | — | — |
| Unrealized gain (loss) included in other comprehensive income | — | — |
| Ending balance | $14,217 | $14,766 |
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 March 31, 2024, the weighted average discount rate was 5.64%, which was derived by incorporating a credit spread over the one month SOFR. 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 March 31, 2024 and December 31, 2023, there were no financial instruments measured at fair value on a nonrecurring basis.
For the three months ended March 31, 2024 and 2023, there wereno adjustments to fair value for ASB’s loans held for sale.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.