Skip to main content

HAWAIIAN ELECTRIC INDUSTRIES INC

For the period ended Jun 30, 2024. Filed Aug 9, 2024.

View on SEC.gov

About 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.

Jun 30, 2024 · Filed Aug 9, 2024

HE$9.08+0.1%Stored close · as of Nov 10, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Notes to Condensed Consolidated Financial Statements (unaudited)

Note 1 · Basis of presentation

The accompanying unaudited condensed consolidated financial statements have been prepared assuming that the Company will continue as a going concern and 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 June 30, 2024 and December 31, 2023, the results of their operations for the three and six months ended June 30, 2024 and 2023, and cash flows for the six months ended June 30, 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.

For the three and six months ended June 30, 2024, the Company incurred net losses of approximately $1.30 billion and $1.25 billion, respectively. For the three and six months ended June 30, 2024, the Utilities incurred net losses of approximately $1.23 billion and $1.19 billion, respectively. The net losses were primarily due to the accrual of estimated wildfire liabilities totaling approximately $1.71 billion related to the Maui windstorm and wildfire tort-related legal claims (see Note 2).

When preparing financial statements for each annual and interim reporting period, management has the responsibility to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date that the financial statements are issued. In making its evaluation, the Company considers, among other things, risks and/or uncertainties related to its results of operations, contractual obligations, including near-term debt maturities, dividend requirements, debt covenant compliance, or other factors impacting the Company’s liquidity and capital resources. As of the date of filing of this Form 10-Q, management has not yet implemented a capital financing plan to address expected wildfire settlement payments. If the conditions resulting in the substantial doubt are not resolved prior to the issuance of the Company’s annual financial statements, or it is not yet probable that management's plans can be effectively implemented to address those conditions, the Company would be in default on certain terms of its taxable debt agreements and syndicated credit facility agreements, and lenders would have the option to call the outstanding debt. Management believes HEI’s and the Utilities’ current cash balance at June 30, 2024 of $124.4 million and $88.6 million, respectively, and available capacity on the asset-based lending facility (ABL Facility) would not be sufficient to fund the Company’s planned expenditures and operational needs, which include potential payments to settle wildfire claims.

These conditions raise substantial doubt about HEI’s and the Utilities’ ability to continue as a going concern within one year after the date that financial statements are issued. The ability to continue as a going concern is dependent primarily upon the Company’s ability to raise the capital necessary to fund the contribution to the settlement of wildfire tort claims while also meeting their obligations to repay their liabilities arising from normal business operations when they become due. The accompanying consolidated financial statements have been prepared on a basis which assumes HEI and the Utilities are a going concern and do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classifications of liabilities that may result from any uncertainty related to HEI’s and the Utilities’ ability to continue as a going concern. Such adjustments could be material.

HEI and the Utilities are currently working with their financial advisors on a financing plan to raise the capital necessary to fund the contribution to the settlement of wildfire tort claims. The Company expects to finance the settlement payments over time through a mix of debt, common equity, equity-linked securities or other potential options. While management believes the Company will be able to raise the necessary capital, there is no assurance that management’s plans will be successful.

HEI’s and the Utilities’ future results of operations involve significant risks and uncertainties. Factors that could affect HEI’s and the Utilities’ future operating results and could cause actual results to vary materially from expectations include, but are not limited to, access to capital, ability to attract and retain key personnel, and pending or threatened litigation (including recent litigation noted above).

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.

Reclassifications. Reclassifications of prior year Wildfire tort-related claims amounts were reclassified from “Other liabilities” and “Other current liabilities” for the Company and the Utilities, respectively, to conform to the current year financial statement presentation. Reclassifications did not affect previously reported cash flows, net income or retained earnings.

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 102 confirmed fatalities in Lahaina (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. 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 were able to 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 June 30, 2024, the Utilities have deferred $30.2 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 August 8, 2024, HEI and the Utilities have each been named in approximately 700 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, and telecommunications companies (collectively, tort-related legal claims). Two class actions are also pending in federal court. 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, one lawsuit was filed by Spectrum Oceanic, LLC against HEI and the Utilities and other defendants, and other lawsuits were filed by approximately 160 subrogation insurers against HEI, the Utilities, a private landowner, and telecommunications companies. 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. Defendants have asserted cross-claims against one another for indemnification, contribution, and subrogation.

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 and do not attempt to allocate responsibility among the various defendants. As such, these estimates are not intended to provide a range of a reasonably possible loss in excess of the recorded amount 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 June 30, 2024, the data collected from over 200 insurers indicated estimated total insured losses of $3.3 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) were required to submit a completed registration form and registrants who meet the Fund’s eligibility requirements then were required to complete and submit a claim form. As of the claim-submission deadline of July 15, 2024,35 claim forms were received that relate to death claims and 12 claim forms were received that relate to physical injury claims.

On August 2, 2024, attorneys representing the individual and class plaintiffs reached an agreement in principle with all defendants to settle all of their tort-related legal claims in the litigation arising out of the Maui windstorm and wildfires. The agreement in principle was the product of a mediation process that lasted several months and remains subject to final documentation and court approval. Under the agreement in principle, HEI and Hawaiian Electric, the State of Hawaii, the County of Maui, Kamehameha Schools, West Maui Land Co., Hawaiian Telcom and Spectrum/Charter Communications have agreed to contribute a total of approximately $4.04 billion to one or more funds that would pay the claims of those who filed lawsuits in state and federal courts, or who may have claims but have not yet filed lawsuits, in connection with the Maui windstorm and wildfires.

The agreement in principle does not resolve claims with insurers who have asserted subrogation claims in separate lawsuits, and such insurers are not parties to the agreement in principle. However, the agreement in principle provides that the definitive settlement agreement must provide for resolution of all subrogation claims by insurers that have been or could be brought against defendants arising out of the Maui windstorm and wildfires for no additional consideration. The agreement in principle includes a condition to the defendants’ obligations providing that within 90 days from its execution, either (a) insurers that have brought claims arising out of the Maui windstorm and wildfires enter into a written agreement that provides for releases of all claims against the defendants, or (b) that a trial court enters an order providing that if the final definitive agreement between the plaintiffs and the defendants becomes effective, then those same insurers’ exclusive remedy for any claims against the defendants would be limited to asserting liens against the settlement amounts obtained by the individual plaintiffs (so long as the order becomes final and unappealable within nine months from its date of issuance or, in that time period, those same insurers agree to provide the requisite releases).

Of the total settlement amount, HEI and Hawaiian Electric would contribute a total of $1.99 billion, which includes as a credit towards that amount the $75 million previously contributed for the One‘Ohana Initiative, to be paid infour equal annual installments, with the first installment expected to be made no earlier than mid-2025. While the agreement in principle remains subject to final documentation and court approval, the Utilities have accrued their best estimate of the loss of approximately $1.71 billion, which represents the best estimate of the lump sum amount to settle claims with the plaintiffs as of June 30, 2024. The agreement in principle contains no admission of any liability by HEI or the Utilities and reflects the collective efforts of the State, HEI and the Utilities, and other defendants to seek a comprehensive resolution of the litigation arising out of the Maui windstorm and wildfires. The Utilities will seek insurance recovery to partially mitigate the potential financial impact; however, the timing and amount of any insurance recoveries are not determinable at this time.

As part of the agreement in principle, the parties agreed to vacate all trial dates and stay the litigation, except for litigation activities between the individual plaintiffs and the subrogation insurers and actions taken to further settlement. On August 2, 2024, the Second Circuit court overseeing the Special Proceeding in which most of the individual plaintiff actions have been coordinated vacated the trial dates that previously had been set. Accordingly, no trial dates are currently set in any action. No stay of litigation has been agreed to in the subrogation actions, but no trial dates have been set in those actions.

The Company intends to vigorously defend against the litigation if a definitive settlement is ultimately not achieved. 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. If additional liabilities were to be incurred, the loss could be material to the Company’s results of operations, financial position and cash flows and could result in violations of the financial covenants in the Company’s debt agreements. 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. However, any possible loss in excess of the amount recorded cannot reasonably be estimated at this time.

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 (the Securities Action) 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 (collectively, Defendants), and Section 20(a) of the Exchange Act against certain of HEI’s current and former officers. Plaintiff broadly alleges that Defendants 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. 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 possible 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, unjust enrichment, and aiding and abetting breach of fiduciary duty claims allegedly arising in connection with the Maui windstorm and wildfires that occurred in August 2023 and certain of the Company’s prior public disclosures. Plaintiff seeks, on behalf of HEI and Hawaiian Electric, compensatory and punitive damages, restitution, disgorgement, and equitable relief in the form of changes to corporate governance, policies and culture. HEI has moved to stay the proceeding pending resolution of the tort-related legal claims and the Securities Action. 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). On June 19, 2024, Plaintiffs filed a consolidated amended complaint. 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, unjust enrichment, gross mismanagement, and abuse of control claims purportedly arising in connection with the Maui windstorm and wildfires that occurred in August 2023 and certain public disclosures. Plaintiffs also assert claims under Section 10(b) of the Exchange Act, and Rule 10b-5 promulgated thereunder, and generally allege that the Company and certain of its current and former officers made materially false and misleading statements or omissions regarding the Company’s wildfire prevention and safety protocols and related matters. Plaintiffs seek, on behalf of HEI and Hawaiian Electric, unspecified monetary and punitive damages, disgorgement, and other relief. HEI moved to stay the Consolidated Derivative Actions pending resolution of the tort-related legal claims and the Securities Action, and also moved to dismiss the consolidated amended complaint for failing to adequately allege that the Board’s refusal of the plaintiffs’ demands was wrongful. 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.

Two putative shareholder derivative actions were filed in the United States District Court for the District of Hawaii between April 8, 2024 and June 8, 2024, including:

Assad v. Seu, et al., No. 1:24-cv-00164 (the Assad Action), and Faris v. Seu, et al., No. 1:24-cv-00247 (the Faris Action). On July 3, 2024, upon stipulation by the parties, the court consolidated the Assad Action and Faris Action under the caption In Re Hawaiian Electric Industries, Inc., Stockholder Derivative Litigation, No. 1:24-cv-00164 (the Hawaii Federal Derivative Actions). Both actions are purportedly brought by shareholders on behalf of nominal defendant HEI and against certain current and former officers and directors of HEI and Hawaiian Electric. Plaintiffs purport to assert Hawaii state law claims for breach of fiduciary duty, corporate waste, and unjust enrichment allegedly arising in connection with the Maui windstorm and wildfires that occurred in August 2023 and certain public disclosures. Plaintiffs generally allege that the Company and certain of its current and former officers made materially false and misleading statements or omissions regarding the Company’s wildfire prevention and safety protocols and related matters. Plaintiffs seek, on behalf of HEI, compensatory damages, restitution, disgorgement, injunctive relief, and equitable relief, including in the form of changes to HEI’s corporate governance policies and procedures. On July 30, 2024, upon HEI’s motion, the court stayed the Hawaii Federal Derivative Actions pending resolution of the motion to dismiss the Securities Action and the motions to stay and dismiss the Consolidated Derivative Actions. 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 and $25 million of miscellaneous professional liability insurance for third party claims, including claims related to wildfires, with a retention of $0.3 million and $1.0 million, respectively, 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 June 30, 2024, the Company’s and Utilities’ insurance receivable totaled $34.8 million and $29.6 million, respectively, under the policies. As of June 30, 2024, HEI and its subsidiaries have approximately $41 million, $25 million and $133 million of insurance coverage remaining under the excess liability, miscellaneous professional liability and directors and officers liability policies, respectively.

See table below for the incremental expenses related to the Maui windstorm and wildfires.

Year ended December 31, 2023Three months ended June 30, 2024Six months ended June 30, 2024
(in thousands)Electric utilityHEI ConsolidatedElectric utilityHEI ConsolidatedElectric utilityHEI Consolidated
Maui windstorm and wildfires related expenses:
Legal expenses$24,737$34,876$17,613$25,000$28,348$40,027
Wildfire tort-related claims75,00075,0001,712,0001,712,0001,712,0001,712,000
Other expense15,07128,5079,26211,29523,09426,386
Total Maui windstorm and wildfires related expenses114,808138,3831,738,8751,748,2951,763,4421,778,413
Insurance recoveries(98,613)(104,580)(16,379)(18,875)(26,348)(31,452)
Deferral treatment approved by the PUC1(14,692)(14,692)(7,656)(7,656)(15,554)(15,554)
Total Maui windstorm and wildfires related expenses, net of insurance recoveries and approved deferral treatment$1,503$19,111$1,714,840$1,721,764$1,721,540$1,731,407

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 June 30, 2024, a total of $10.6 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 $2.1 million and $7.7 million of total capital costs related to the Maui windstorm and wildfires for the three and six months ended June 30, 2024, respectively.

Note 3 ·Segment financial information

(in thousands)Electric utilityBankOtherTotal
Revenues$792,331$101,943$3,086$897,360
Income (loss) before income taxes$(1,658,653)$(57,106)$(26,521)$(1,742,280)
Income taxes (benefit)(429,758)(11,319)(6,192)(447,269)
Net income (loss)(1,228,895)(45,787)(20,329)(1,295,011)
Preferred stock dividends of subsidiaries499—(26)473
Net income (loss) for common stock$(1,229,394)$(45,787)$(20,303)$(1,295,484)
Revenues$1,580,909$207,087$6,522$1,794,518
Income (loss) before income taxes$(1,607,753)$(31,293)$(48,965)$(1,688,011)
Income taxes (benefit)(418,578)(6,440)(10,577)(435,595)
Net income (loss)(1,189,175)(24,853)(38,388)(1,252,416)
Preferred stock dividends of subsidiaries998—(52)946
Net income (loss) for common stock$(1,190,173)$(24,853)$(38,336)$(1,253,362)
Total assets (at June 30, 2024)$7,398,898$9,280,805$375,711$17,055,414
Revenues$794,191$96,885$4,609$895,685
Income (loss) before income taxes$58,868$25,055$(14,556)$69,367
Income taxes (benefit)13,0704,851(3,637)14,284
Net income (loss)45,79820,204(10,919)55,083
Preferred stock dividends of subsidiaries499—(26)473
Net income (loss) for common stock$45,299$20,204$(10,893)$54,610
Revenues$1,624,552$190,742$8,628$1,823,922
Income (loss) before income taxes$119,976$48,762$(29,067)$139,671
Income taxes (benefit)26,6709,996(7,272)29,394
Net income (loss)93,30638,766(21,795)110,277
Preferred stock dividends of subsidiaries998—(52)946
Net income (loss) for common stock$92,308$38,766$(21,743)$109,331
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 June 30, 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 (viii) 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. A hearing on Hu Honua’s objection took place on July 30, 2024 and the parties are awaiting a court order to be issued.

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 June 30, 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 June 30, 2024, thereserve account balance recorded by Hawaiian Electric to address the PCB contamination was $9.5 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 have determined that the estimated probable loss is not material.

Endangered Species Act. The Utilities received a 60-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. The 60-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. On May 31, 2024, AES Kuihelani Solar project on Maui reached commercial operations, which has a capacity of 60 MW with 240 MWh batteries and total annual payment of $13.2 million. On June 7, 2024, the Kupono Solar project on Oahu reached commercial operations, which has a capacity of 42 MW with 168 MWh batteries and total annual payment of $11.5 million. For the six months ended June 30, 2024, $107.4 million of finance lease liabilities with corresponding right-of-use assets was recorded for the battery portion of the PPAs and a total ofthree Stage 1 and Stage 2 renewable projects provide the Utilities of 114.5 MW, with 458 MWh batteries.

Purchases from all IPPs were as follows:

Three months ended June 30Six months ended June 30
(in millions)2024202320242023
Kalaeloa$79$67$145$134
HPOWER16163334
Puna Geothermal Venture1492717
Hamakua Energy5191639
Kapolei Energy Storage6—12—
Wind IPPs37336757
Solar IPPs21223636
Other IPPs 13254
Total IPPs$181$168$341$321

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 and 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 June 30, 2024, $25.5 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 June 30, 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 August 7, 2024, 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 awarded. Project costs incurred as of June 30, 2024 amount to $1.8 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 June 24, 2024, the PUC issued an order (1) approving modifications to the interconnection requirements study PIM to expand its application to firm generation projects effective August 1, 2024, (2) approving a consolidated target for the Call Center PIM and modifying the target performance based on the average of the Utilities’ performance, weighted by the number of calls for the last eight quarters as of December 31, 2023, to be effective August 1, 2024, (3) denying the proposed modifications to the RPS-A PIM and clarifying that it will continue to operate according to its existing tariff language; and (4) denying the proposed modifications to the AMI Utilization PIM and declining to extend the PIM beyond its scheduled sunset date of December 31, 2023.

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 to specifically 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.

On June 19, 2024, the PUC issued an order (June 2024 order) providing preliminary guidance regarding the comprehensive evaluation of the PBR Framework that will commence in the fourth year of the PBR Framework’s first MRP (PBR Framework Review). The PUC has developed a high-level review structure and timeline for the PBR Framework Review and divided the remainder of the first MRP into three phases: (i) the evaluation of the current PBR Framework, (ii) the examination of proposal for modifications to the PBR Framework, and (iii) the implementation of modifications prior to commencing the second MRP. At the PBR Working Group meeting held on June 26, 2024, the PUC staff solicited the parties’ feedback on the scope of the PBR Framework Review and discussed other considerations, including rebasing target revenues. On July 19, 2024, as requested by the PUC staff, the parties filed written feedback to materials presented and discussed at the June Working Group meeting and in the June 2024 order. The PUC intends to issue a detailed process order initiating the PBR Framework Review.

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 June 30, 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 June 30, 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 forfour additional projects with total project costs up to $712.9 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 will be considered approved as submitted. The PUC may modify the pilot as originally proposed, and the Utilities will 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 June 30, 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 SAIDI and SAIFI (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. The previous target performance was 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. On June 24, 2024, the PUC issued an order approving a consolidated target for the Call Center PIM and modifying the target performance based on the average of the Utilities’ performance, weighted by the number of calls for the last eight quarters as of December 31, 2023, to be effective August 1, 2024. 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 the first quarter of 2024. In the second quarter of 2024, the Utilities accrued the second portion of the incentive of approximately $0.1 million (for Hawaii Electric Light).

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 Interconnection Approval PIM extends through December 31, 2024. 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. The Utilities earned $0.01 million in rewards for the program period ending June 30, 2023.

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.

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 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. In the second quarter of 2024, the Utilities accrued an additional $0.1 million reward for the Phase 1 RFP PIM (for Hawaii Electric Light), which will be reflected in the upcoming 2024 fall revenue report filing.

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’ 2024 spring revenue report filed on March 28, 2024 was approved by the PUC on May 16, 2024. 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 ElectricHawaii Electric LightMaui ElectricTotal
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)$(1.4)$—

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 ElectricHawaii Electric LightMaui ElectricTotal
Incremental ARA revenues$2.2$(0.8)$(1.4)$—
Incremental PIMs (net)(1.3)(1.1)(0.2)(2.6)
Incremental MPIR/EPRM revenue adjustment3.00.71.24.9
Incremental Pilot Process cost recovery1.90.30.52.7
Net incremental amount to be collected (refunded) under the RBA rate tariffs$5.8$(0.9)$0.1$5.0

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 June 30, 2024, the Utilities have recorded $28.3 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 June 30, 2024, the Utilities have recorded $30.2 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 June 30, 2024, the Utilities’ regulatory liability was $13.1 million ($1.9 million for Hawaiian Electric, $4.5 million for Hawaii Electric Light and $6.7 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 June 30, 2024, the Utilities have recorded $8.3 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 August 31, 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 June 30, 2024, the Utilities have recorded $1.7 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 and six months ended June 30, 2024 and 2023, and as of June 30, 2024 and December 31, 2023.

On March 21, 2024, Hawaiian Electric formed HE AR INTER LLC, which was established to pursue financing through a secured asset-based (accounts receivable) credit facility. As of June 30, 2024, there was no activity.

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.

Three months ended June 30, 2024

(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiariesConsolidating adjustmentsHawaiian ElectricConsolidated
Revenues$564,628117,663110,040——$792,331
Expenses
Fuel oil187,38628,94142,325——258,652
Purchased power137,13931,06813,121——181,328
Other operation and maintenance93,71724,54429,300——147,561
Wildfire tort-related claims (Note 2)1,369,600171,200171,200——1,712,000
Depreciation42,00310,9649,845——62,812
Taxes, other than income taxes53,21410,94310,261——74,418
Total expenses1,883,059277,660276,052——2,436,771
Operating loss(1,318,431)(159,997)(166,012)——(1,644,440)
Allowance for equity funds used during construction2,578288470——3,336
Equity in earnings of subsidiaries(246,099)———246,099—
Retirement defined benefits credit (expense)—other than service costs928168(24)——1,072
Interest expense and other charges, net(15,717)(2,974)(4,559)—1,833(21,417)
Allowance for borrowed funds used during construction1,03485225——1,344
Interest Income2,97224172—(1,833)1,452
Loss before income taxes(1,572,735)(162,189)(169,828)—246,099(1,658,653)
Income tax benefit(343,611)(42,027)(44,120)——(429,758)
Net loss(1,229,124)(120,162)(125,708)—246,099(1,228,895)
Preferred stock dividends of subsidiaries—13396——229
Net loss attributable to Hawaiian Electric(1,229,124)(120,295)(125,804)—246,099(1,229,124)
Preferred stock dividends of Hawaiian Electric270————270
Net loss for common stock$(1,229,394)(120,295)(125,804)—246,099$(1,229,394)

Three months ended June 30, 2024

(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOthersubsidiariesConsolidatingadjustmentsHawaiian ElectricConsolidated
Net loss for common stock$(1,229,394)(120,295)(125,804)—246,099$(1,229,394)
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(505)(39)(57)—96(505)
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes4593550—(85)459
Other comprehensive loss, net of taxes(46)(4)(7)—11(46)
Comprehensive loss attributable to common shareholder$(1,229,440)(120,299)(125,811)—246,110$(1,229,440)

Three months ended June 30, 2023

(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiaryConsolidating adjustmentsHawaiian ElectricConsolidated
Revenues$570,689112,074111,428——$794,191
Expenses
Fuel oil213,47120,47146,215——280,157
Purchased power119,46037,24611,728——168,434
Other operation and maintenance88,96721,66625,727——136,360
Depreciation40,80010,6369,253——60,689
Taxes, other than income taxes54,04610,38910,491——74,926
Total expenses516,744100,408103,414——720,566
Operating income53,94511,6668,014——73,625
Allowance for equity funds used during construction2,959354459——3,772
Equity in earnings of subsidiaries11,414———(11,414)—
Retirement defined benefits credit (expense)—other than service costs905168(25)——1,048
Interest expense and other charges, net(14,742)(2,975)(3,155)——(20,872)
Allowance for borrowed funds used during construction1,030113152——1,295
Income before income taxes55,5119,3265,445—(11,414)58,868
Income taxes9,9422,1181,010——13,070
Net income45,5697,2084,435—(11,414)45,798
Preferred stock dividends of subsidiaries—13396——229
Net income attributable to Hawaiian Electric45,5697,0754,339—(11,414)45,569
Preferred stock dividends of Hawaiian Electric270————270
Net income for common stock$45,2997,0754,339—(11,414)$45,299

Three months ended June 30, 2023

(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOthersubsidiaryConsolidatingadjustmentsHawaiian ElectricConsolidated
Net income for common stock$45,2997,0754,339—(11,414)$45,299
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)(55)(66)—121(470)
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes4265357—(110)426
Other comprehensive loss, net of taxes(44)(2)(9)—11(44)
Comprehensive income attributable to common shareholder$45,2557,0734,330—(11,403)$45,255
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiariesConsolidating adjustmentsHawaiian ElectricConsolidated
Revenues$1,128,808235,272216,829——$1,580,909
Expenses
Fuel oil397,58560,12685,237——542,948
Purchased power254,65763,12423,364——341,145
Other operation and maintenance184,60149,13457,716——291,451
Wildfire tort-related claims (Note 2)1,369,600171,200171,200——1,712,000
Depreciation84,00721,92819,689——125,624
Taxes, other than income taxes106,62321,90020,303——148,826
Total expenses2,397,073387,412377,509——3,161,994
Operating loss(1,268,265)(152,140)(160,680)——(1,581,085)
Allowance for equity funds used during construction5,399637940——6,976
Equity in earnings of subsidiaries(240,075)———240,075—
Retirement defined benefits credit (expense)—other than service costs1,855336(47)——2,144
Interest expense and other charges, net(30,009)(5,888)(8,790)—3,285(41,402)
Allowance for borrowed funds used during construction2,113192425——2,730
Interest Income5,635396138—(3,285)2,884
Loss before income taxes(1,523,347)(156,467)(168,014)—240,075(1,607,753)
Income tax benefit(333,714)(40,829)(44,035)——(418,578)
Net loss(1,189,633)(115,638)(123,979)—240,075(1,189,175)
Preferred stock dividends of subsidiaries—267191——458
Net loss attributable to Hawaiian Electric(1,189,633)(115,905)(124,170)—240,075(1,189,633)
Preferred stock dividends of Hawaiian Electric540————540
Net loss for common stock$(1,190,173)(115,905)(124,170)—240,075$(1,190,173)
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiariesConsolidating adjustmentsHawaiian Electric Consolidated
Net loss for common stock$(1,190,173)(115,905)(124,170)—240,075$(1,190,173)
Other comprehensive loss, net of taxes:
Retirement benefit plans:
Adjustment for amortization of net gains recognized during the period in net periodic benefit cost, net of taxes(1,013)(77)(116)—193(1,013)
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes9187099—(169)918
Other comprehensive loss, net of taxes(95)(7)(17)—24(95)
Comprehensive loss attributable to common shareholder$(1,190,268)(115,912)(124,187)—240,099$(1,190,268)
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiaryConsolidating adjustmentsHawaiian ElectricConsolidated
Revenues$1,172,219227,362225,101—(130)$1,624,552
Expenses
Fuel oil467,29848,23198,725——614,254
Purchased power229,73971,33220,124——321,195
Other operation and maintenance172,20043,01649,460——264,676
Depreciation81,83821,27118,507——121,616
Taxes, other than income taxes110,99921,12621,186——153,311
Total expenses1,062,074204,976208,002——1,475,052
Operating income110,14522,38617,099—(130)149,500
Allowance for equity funds used during construction5,599638836——7,073
Equity in earnings of subsidiaries22,955———(22,955)—
Retirement defined benefits credit (expense)—other than service costs1,809337(51)——2,095
Interest expense and other charges, net(29,299)(5,806)(6,143)—130(41,118)
Allowance for borrowed funds used during construction1,948204274——2,426
Income before income taxes113,15717,75912,015—(22,955)119,976
Income taxes20,3094,0272,334——26,670
Net income92,84813,7329,681—(22,955)93,306
Preferred stock dividends of subsidiaries—267191——458
Net income attributable to Hawaiian Electric92,84813,4659,490—(22,955)92,848
Preferred stock dividends of Hawaiian Electric540————540
Net income for common stock$92,30813,4659,490—(22,955)$92,308
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiaryConsolidating adjustmentsHawaiian Electric Consolidated
Net income for common stock$92,30813,4659,490—(22,955)$92,308
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(940)(111)(129)—240(940)
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes851103114—(217)851
Other comprehensive loss, net of taxes(89)(8)(15)—23(89)
Comprehensive income attributable to common shareholder$92,21913,4579,475—(22,932)$92,219

Condensed Consolidating Balance Sheet

June 30, 2024

(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOthersubsi-diariesConsoli-datingadjustmentsHawaiian ElectricConsolidated
Assets
Property, plant and equipment
Utility property, plant and equipment
Land$42,8605,6453,514——$52,019
Plant and equipment5,471,3421,483,5701,396,982——8,351,894
Right-of-use assets - finance lease362,74136,07450,757——449,572
Less accumulated depreciation(2,001,115)(676,745)(608,860)——(3,286,720)
Construction in progress264,82327,64143,739——336,203
Utility property, plant and equipment, net4,140,651876,185886,132——5,902,968
Nonutility property, plant and equipment, less accumulated depreciation5,2931151,532——6,940
Total property, plant and equipment, net4,145,944876,300887,664——5,909,908
Investment in wholly owned subsidiaries, at equity482,112———(482,112)—
Current assets
Cash and cash equivalents58,81918,86410,86077—88,620
Restricted cash2,000————2,000
Advances to affiliates110,000———(110,000)—
Customer accounts receivable, net143,86033,22334,232——211,315
Accrued unbilled revenues, net131,24625,08022,220——178,546
Other accounts receivable, net59,34112,80224,179—(38,430)57,892
Fuel oil stock, at average cost112,11613,84320,132——146,091
Materials and supplies, at average cost65,35414,15433,496——113,004
Prepayments and other50,8965,78414,203—(4,287)66,596
Regulatory assets65,3724,8729,026——79,270
Total current assets799,004128,622168,34877(152,717)943,334
Other long-term assets
Operating lease right-of-use assets32,38724,1978,156——64,740
Regulatory assets200,66215,12327,354——243,139
Other212,91437,05635,144—(47,337)237,777
Total other long-term assets445,96376,37670,654—(47,337)545,656
Total assets$5,873,0231,081,2981,126,66677(682,166)$7,398,898

Condensed Consolidating Balance Sheet (continued)

June 30, 2024

(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOthersubsi-diariesConsoli-datingadjustmentsHawaiian ElectricConsolidated
Capitalization and liabilities
Capitalization
Common stock equity$1,192,842243,878238,15777(482,112)$1,192,842
Cumulative preferred stock—not subject to mandatory redemption22,2937,0005,000——34,293
Long-term debt, net1,386,884244,409256,500——1,887,793
Total capitalization2,602,019495,287499,65777(482,112)3,114,928
Current liabilities
Current portion of operating lease liabilities5,8047,2162,882——15,902
Current portion of long-term debt39,9614,9951,998——46,954
Short-term borrowings from affiliate——110,000—(110,000)—
Accounts payable146,72423,80524,005——194,534
Interest and preferred dividends payable17,0013,2283,394—(631)22,992
Taxes accrued, including revenue taxes180,41940,64032,687—(4,287)249,459
Regulatory liabilities10,4428,2845,380——24,106
Wildfire tort-related claims (Note 2)1,369,600171,200171,200——1,712,000
Other83,33628,35138,149—(37,799)112,037
Total current liabilities1,853,287287,719389,695—(152,717)2,377,984
Deferred credits and other liabilities
Operating lease liabilities31,85417,3425,583——54,779
Finance lease liabilities348,34134,71250,178——433,231
Deferred income taxes—7,01925,521—(32,540)—
Regulatory liabilities830,156205,042116,305——1,151,503
Unamortized tax credits57,24711,05210,932——79,231
Defined benefit pension and other postretirement benefit plans liability75,433———(14,797)60,636
Other74,68623,12528,795——126,606
Total deferred credits and other liabilities1,417,717298,292237,314—(47,337)1,905,986
Total capitalization and liabilities$5,873,0231,081,2981,126,66677(682,166)$7,398,898

Condensed Consolidating Balance Sheet

December 31, 2023

(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOthersubsi-diaryConsoli-datingadjustmentsHawaiian ElectricConsolidated
Assets
Property, plant and equipment
Utility property, plant and equipment
Land$42,8595,6453,594——$52,098
Plant and equipment5,398,2811,459,6391,374,890——8,232,810
Finance lease right-of-use assets306,09936,075———342,174
Less accumulated depreciation(1,925,660)(666,581)(605,273)——(3,197,514)
Construction in progress247,83633,48838,899——320,223
Utility property, plant and equipment, net4,069,415868,266812,110——5,749,791
Nonutility property, plant and equipment, less accumulated depreciation5,2951151,532——6,942
Total property, plant and equipment, net4,074,710868,381813,642——5,756,733
Investment in wholly owned subsidiaries, at equity722,211———(722,211)—
Current assets
Cash and cash equivalents89,75510,6585,58777—106,077
Restricted cash2,000————2,000
Advances to affiliates70,500———(70,500)—
Customer accounts receivable, net172,74738,21633,346——244,309
Accrued unbilled revenues, net136,36725,10224,175——185,644
Other accounts receivable, net143,16013,31832,521—(77,480)111,519
Fuel oil stock, at average cost108,22817,96822,041——148,237
Materials and supplies, at average cost64,33414,39735,702——114,433
Prepayments and other40,7677,72411,638—(1,638)58,491
Regulatory assets58,9205,7713,762——68,453
Total current assets886,778133,154168,77277(149,618)1,039,163
Other long-term assets
Operating lease right-of-use assets34,85627,4709,551——71,877
Regulatory assets189,41713,57523,359——226,351
Other134,03336,43933,129—(14,171)189,430
Total other long-term assets358,30677,48466,039—(14,171)487,658
Total assets$6,042,0051,079,0191,048,45377(886,000)$7,283,554

Condensed Consolidating Balance Sheet (continued)

December 31, 2023

(in thousands) · Hawaiian Electric · Hawaii Electric Light · Maui Electric · Othersubsi-diary · Consoli-datingadjustments · Hawaiian ElectricConsolidated
Capitalization and liabilities
Capitalization
Common stock equity$2,409,110359,790362,34477(722,211)$2,409,110
Cumulative preferred stock—not subject to mandatory redemption22,2937,0005,000——34,293
Long-term debt, net1,426,516249,339258,422——1,934,277
Total capitalization3,857,919616,129625,76677(722,211)4,377,680
Current liabilities
Current portion of operating lease liabilities6,7887,0252,804——16,617
Short-term borrowings-affiliate——70,500—(70,500)—
Accounts payable136,10229,41825,520——191,040
Interest and preferred dividends payable17,0853,0983,074—(375)22,882
Taxes accrued, including revenue taxes211,84043,93237,808—(1,638)291,942
Regulatory liabilities20,0138,5088,038——36,559
Wildfire tort-related claims75,000————75,000
Other90,13133,24050,170—(77,105)96,436
Total current liabilities556,959125,221197,914—(149,618)730,476
Deferred credits and other liabilities
Operating lease liabilities34,26220,7927,044——62,098
Finance lease liabilities295,93535,043———330,978
Deferred income taxes280,02951,66167,311——399,001
Regulatory liabilities803,404199,173111,554——1,114,131
Unamortized tax credits61,13011,65011,532——84,312
Defined benefit pension and other postretirement benefit plans liability74,842———(14,171)60,671
Other77,52519,35027,332—124,207
Total deferred credits and other liabilities1,627,127337,669224,773—(14,171)2,175,398
Total capitalization and liabilities$6,042,0051,079,0191,048,45377(886,000)$7,283,554

Condensed Consolidating Statement of Changes in Common Stock Equity

(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOthersubsidiariesConsolidatingadjustmentsHawaiian ElectricConsolidated
Balance, December 31, 2023$2,409,110359,790362,34477(722,211)$2,409,110
Net loss for common stock(1,190,173)(115,905)(124,170)—240,075(1,190,173)
Other comprehensive loss, net of taxes(95)(7)(17)—24(95)
Common stock dividends(26,000)————(26,000)
Balance, June 30, 2024$1,192,842243,878238,15777(482,112)$1,192,842

Condensed Consolidating Statement of Changes in Common Stock Equity

(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOthersubsidiaryConsolidatingadjustmentsHawaiian ElectricConsolidated
Balance, December 31, 2022$2,344,170344,720357,03677(701,833)$2,344,170
Net income for common stock92,30813,4659,490—(22,955)92,308
Other comprehensive loss, net of taxes(89)(8)(15)—23(89)
Common stock dividends(64,500)(8,950)(7,350)—16,300(64,500)
Balance, June 30, 2023$2,371,889349,227359,16177(708,465)$2,371,889

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$137,81136,71212,800—(1,850)$185,473
Cash flows from investing activities
Capital expenditures(95,431)(27,981)(44,788)——(168,200)
Advances to affiliates(39,500)———39,500—
Other535245(1,087)—1,8501,543
Net cash used in investing activities(134,396)(27,736)(45,875)—41,350(166,657)
Cash flows from financing activities
Common stock dividends(26,000)————(26,000)
Preferred stock dividends of Hawaiian Electric and subsidiaries(998)————(998)
Net increase in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less——39,500—(39,500)—
Payments of obligations under finance leases(3,382)(311)(44)(3,737)
Other(3,971)(459)(1,108)——(5,538)
Net cash provided by (used in) financing activities(34,351)(770)38,348—(39,500)(36,273)
Net increase (decrease) in cash, cash equivalents and restricted cash(30,936)8,2065,273——(17,457)
Cash, cash equivalents and restricted cash, beginning of period91,75510,6585,58777—108,077
Cash, cash equivalents and restricted cash, end of period60,81918,86410,86077—90,620
Less: Restricted cash(2,000)————(2,000)
Cash and cash equivalents, end of period$58,81918,86410,86077—$88,620

Condensed Consolidating Statement of Cash Flows

(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOthersubsidiaryConsolidatingadjustmentsHawaiian ElectricConsolidated
Net cash provided by operating activities$274,41243,35234,681—(16,300)$336,145
Cash flows from investing activities
Capital expenditures(152,823)(33,512)(43,814)——(230,149)
Advances to affiliates—4,50021,700—(26,200)—
Other2,0869121,058——4,056
Net cash used in investing activities(150,737)(28,100)(21,056)—(26,200)(226,093)
Cash flows from financing activities
Common stock dividends(64,500)(8,950)(7,350)—16,300(64,500)
Preferred stock dividends of Hawaiian Electric and subsidiaries(540)(267)(191)——(998)
Proceeds from issuance of long-term debt100,00025,00025,000——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(1,241)(98)———(1,339)
Other(571)(135)(137)——(843)
Net cash provided by (used in) financing activities(81,019)15,55017,322—42,500(5,647)
Net increase in cash and cash equivalents42,65630,80230,947——104,405
Cash and cash equivalents, beginning of period27,5795,0926,49477—39,242
Cash and cash equivalents, end of period$70,23535,89437,44177—$143,647

Note 5 ·Bank segment

Selected financial information

American Savings Bank, F.S.B.

Statements of Income and Comprehensive Income Data

Three months ended June 30Six months ended June 30
(in thousands)2024202320242023
Interest and dividend income
Interest and fees on loans$72,960$67,966$145,931$132,808
Interest and dividends on investment securities13,21813,77528,18228,412
Total interest and dividend income86,17881,741174,113161,220
Interest expense
Interest on deposit liabilities18,0159,66135,44716,498
Interest on other borrowings6,4798,85214,63316,573
Total interest expense24,49418,51350,08033,071
Net interest income61,68463,228124,033128,149
Provision for credit losses(1,910)43(4,069)1,218
Net interest income after provision for credit losses63,59463,185128,102126,931
Noninterest income
Fees from other financial services5,1335,00910,0079,688
Fee income on deposit liabilities4,6304,5049,5289,103
Fee income on other financial products2,9602,7685,7035,512
Bank-owned life insurance2,2551,9555,8393,380
Mortgage banking income364230788360
Gain on sale of real estate—495—495
Other income, net4236781,1091,479
Total noninterest income15,76515,63932,97430,017
Noninterest expense
Compensation and employee benefits29,80229,39462,26159,598
Occupancy5,2205,53910,28311,127
Data processing4,9605,0959,80610,107
Services4,2502,6898,4015,284
Equipment2,4772,9575,1265,603
Office supplies, printing and postage1,0061,1092,0242,274
Marketing7478341,5231,850
Goodwill impairment82,190—82,190—
Other expense5,8136,15210,75512,343
Total noninterest expense136,46553,769192,369108,186
Income (loss) before income taxes(57,106)25,055(31,293)48,762
Income tax (benefit)(11,319)4,851(6,440)9,996
Net income (loss)(45,787)20,204(24,853)38,766
Other comprehensive income (loss), net of taxes1,633(7,210)(8,135)11,220
Comprehensive income (loss)$(44,154)$12,994$(32,988)$49,986

Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*:

Three months ended June 30Six months ended June 30
(in thousands)2024202320242023
Interest and dividend income$86,178$81,741$174,113$161,220
Noninterest income15,76515,63932,97430,017
Less: Gain on sale of real estate—495—495
*Revenues-Bank101,94396,885207,087190,742
Total interest expense24,49418,51350,08033,071
Provision for credit losses(1,910)43(4,069)1,218
Noninterest expense136,46553,769192,369108,186
Less: Gain on sale of real estate—495—495
Less: Retirement defined benefits credit—other than service costs(280)(187)(561)(374)
*Expenses-Bank159,32972,017238,941142,354
*Operating income (loss)-Bank(57,386)24,868(31,854)48,388
Add back: Retirement defined benefits credit—other than service costs(280)(187)(561)(374)
Income (loss) before income taxes$(57,106)$25,055$(31,293)$48,762

Goodwill. Goodwill is initially recorded as the excess of the purchase price over the fair value of the net assets acquired in a business combination and is subsequently evaluated at least annually for impairment. The Company has identified ASB as a reporting unit and ASB’s goodwill relates to past acquisitions and is ASB’s only intangible asset with an indefinite useful life. The Company performs assessments of the carrying value of its goodwill at least annually and whenever events occur or circumstances change that would more-likely-than-not reduce the fair value of a reporting unit below its carrying amount. Examples of these events and circumstances include a significant change in business climate, an adverse action or assessment by a regulator, competition, loss of key personnel, a more-likely-than-not expectation that a reporting unit or a significant portion of a reporting unit will be sold or otherwise disposed of, and other factors.

HEI and ASB have been undertaking a comprehensive review of strategic options for ASB. During the course of this process, HEI and ASB had determined it is more-likely-than-not that the fair value of ASB is less than its carrying value. In light of this, as part of its on-going goodwill evaluation and the change in circumstances, after performing the goodwill impairment test as of June 30, 2024, HEI and ASB determined the full amount of its goodwill was impaired. As a result of our June 30, 2024 impairment test we recorded a pretax goodwill impairment charge of $82.2 million for the three and six months ended June 30, 2024. The impairment charge is recorded in “Total Noninterest Expense” in ASB’s Statements of Income and Comprehensive Income Data, and recorded in “Bank Expenses” in the Company’s Condensed Consolidated Statements of Income. The impairment charge was non-cash in nature and did not affect the Company’s current liquidity, cash flows or any debt covenants under the Company’s existing credit agreements.

American Savings Bank, F.S.B.

Balance Sheets Data

(in thousands) · June 30, 2024 · December 31, 2023
Assets
Cash and due from banks$139,114$184,383
Interest-bearing deposits195,721251,072
Cash and cash equivalents334,835435,455
Investment securities
Available-for-sale, at fair value1,061,6871,136,439
Held-to-maturity, at amortized cost (fair value of $1,058,691 and $1,103,668, at June 30, 2024 and December 31, 2023, respectively)1,179,1821,201,314
Stock in Federal Home Loan Bank, at cost29,20414,728
Loans held for investment6,030,1586,180,810
Allowance for credit losses(66,813)(74,372)
Net loans5,963,3456,106,438
Loans held for sale, at lower of cost or fair value13,90415,168
Other698,648681,460
Goodwill—82,190
Total assets$9,280,805$9,673,192
Liabilities and shareholder’s equity
Deposit liabilities—noninterest-bearing$2,515,062$2,599,762
Deposit liabilities—interest-bearing5,521,4115,546,016
Other borrowings520,000750,000
Other226,488247,563
Total liabilities8,782,9619,143,341
Common stock11
Additional paid-in capital359,048358,067
Retained earnings439,202464,055
Accumulated other comprehensive loss, net of tax benefits
Net unrealized losses on securities$(291,864)$(282,963)
Retirement benefit plans(8,543)(300,407)(9,309)(292,272)
Total shareholder’s equity497,844529,851
Total liabilities and shareholder’s equity$9,280,805$9,673,192
Other assets
Bank-owned life insurance$197,714$187,857
Premises and equipment, net181,855187,042
Accrued interest receivable29,00328,472
Mortgage-servicing rights7,9068,169
Low-income housing investments104,394112,234
Deferred tax asset122,927104,292
Other54,84953,394
Total other assets$698,648$681,460
Other liabilities
Accrued expenses$110,173$115,231
Cashier’s checks37,37240,479
Advance payments by borrowers11,47710,107
Other67,46681,746
Total other liabilities$226,488$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$9,226$—$(343)$8,883—$—$—8$8,883$(343)
Mortgage-backed securities*1,229,5293(223,731)1,005,801———1151,005,191(223,731)
Corporate bonds35,171—(2,244)32,927———332,927(2,244)
Mortgage revenue bonds14,076——14,076——————
$1,288,002$3$(226,318)$1,061,687—$—$—126$1,047,001$(226,318)
Held-to-maturity
U.S. Treasury and federal agency obligations$59,929$—$(7,839)$52,090—$—$—3$52,090$(7,839)
Mortgage-backed securities*1,119,25341(112,693)1,006,60130314,047(9,253)72685,612(103,440)
$1,179,182$41$(120,532)$1,058,69130$314,047$(9,253)75$737,702$(111,279)
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)1,077,16831,649(22)1161,075,519(202,662)
Corporate bonds35,239—(2,336)32,903———332,903(2,336)
Mortgage revenue bonds14,358——14,358——————
$1,341,886$—$(205,447)$1,136,4393$1,649$(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*1,141,3972,221(92,732)1,050,88637378,326(7,610)43432,082(85,122)
$1,201,314$2,221$(99,867)$1,103,66837$378,326$(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 June 30, 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 June 30, 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:

June 30, 2024Amortized costFair value
(in thousands)
Available-for-sale
Due in one year or less$626$614
Due after one year through five years43,77141,196
Due after five years through ten years14,07614,076
Due after ten years——
58,47355,886
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies1,229,5291,005,801
Total available-for-sale securities$1,288,002$1,061,687
Held-to-maturity
Due in one year or less$—$—
Due after one year through five years39,84935,286
Due after five years through ten years20,08016,804
Due after ten years——
59,92952,090
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies1,119,2531,006,601
Total held-to-maturity securities$1,179,182$1,058,691

There were no sales of available-for-sale securities for the three and six months ended June 30, 2024 and 2023.

The components of loans were summarized as follows:

June 30, 2024December 31, 2023
(in thousands)
Real estate:
Residential 1-4 family$2,603,825$2,595,162
Commercial real estate1,368,9071,374,038
Home equity line of credit973,2161,017,207
Residential land20,81818,364
Commercial construction181,148172,405
Residential construction17,25417,843
Total real estate5,165,1685,195,019
Commercial648,286743,303
Consumer244,637272,256
Total loans6,058,0916,210,578
Less: Deferred fees and discounts(27,933)(29,768)
Allowance for credit losses(66,813)(74,372)
Total loans, net$5,963,345$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 June 30, 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 experiencing financial difficulty whose loan terms have been modified 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 familyCommercial real estateHomeequity line of creditResidential landCommercial constructionResidential constructionCommercial loansConsumer loansTotal
Allowance for credit losses:
Beginning balance$6,406$20,334$8,073$672$3,401$41$7,614$24,516$71,057
Charge-offs——————(126)(3,000)(3,126)
Recoveries7—9———190686892
Provision(194)(1,678)1,47087(32)(3)(1,361)(299)(2,010)
Ending balance$6,219$18,656$9,552$759$3,369$38$6,317$21,903$66,813
Allowance for credit losses:
Beginning balance$4,612$22,701$6,053$620$735$28$11,936$24,611$71,296
Charge-offs(181)—(297)———(157)(2,568)(3,203)
Recoveries2—173——2069041,132
Provision275(2,423)1,366301,814(2)(627)(590)(157)
Ending balance$4,708$20,278$7,139$653$2,549$26$11,358$22,357$69,068
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)—————(240)(5,719)(6,801)
Recoveries193—247———2851,6862,411
Provision(567)(3,529)1,527138(234)(5)(2,850)2,351(3,169)
Ending balance$6,219$18,656$9,552$759$3,369$38$6,317$21,903$66,813
Allowance for credit losses:
Beginning balance$6,270$21,898$6,125$717$1,195$46$12,426$23,539$72,216
Charge-offs(990)—(360)———(384)(4,891)(6,625)
Recoveries6—343——6041,8122,459
Provision(578)(1,620)1,340(67)1,354(20)(1,288)1,8971,018
Ending balance$4,708$20,278$7,139$653$2,549$26$11,358$22,357$69,068

Allowance for loan commitments. The allowance for loan commitments by portfolio segment were as follows:

(in thousands)Home equity line of creditCommercial constructionCommercial loansTotal
Allowance for loan commitments:
Beginning balance$600$3,100$400$4,100
Provision100——100
Ending balance$700$3,100$400$4,200
Allowance for loan commitments:
Beginning balance$400$2,600$1,400$4,400
Provision2001,200(1,200)200
Ending balance$600$3,800$200$4,600
Allowance for loan commitments:
Beginning balance$600$4,300$200$5,100
Provision100(1,200)200(900)
Ending balance$700$3,100$400$4,200
Allowance for loan commitments:
Beginning balance$400$2,600$1,400$4,400
Provision2001,200(1,200)200
Ending balance$600$3,800$200$4,600

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)20242023202220212020PriorRevolvingConverted to term loansTotal
Residential 1-4 family
Current$89,885$255,714$399,372$715,212$390,719$745,688$—$—$2,596,590
30-59 days past due—————1,362——1,362
60-89 days past due———543—1,304——1,847
Greater than 89 days past due——726——3,300——4,026
89,885255,714400,098715,755390,719751,654——2,603,825
Home equity line of credit
Current——————905,69063,617969,307
30-59 days past due——————1,4036322,035
60-89 days past due——————542216758
Greater than 89 days past due——————8852311,116
——————908,52064,696973,216
Residential land
Current5,4023,7484,5244,7971,737610——20,818
30-59 days past due—————————
60-89 days past due—————————
Greater than 89 days past due—————————
5,4023,7484,5244,7971,737610——20,818
Residential construction
Current5507,5019,203—————17,254
30-59 days past due—————————
60-89 days past due—————————
Greater than 89 days past due—————————
5507,5019,203—————17,254
Consumer
Current18,27570,089130,9366,5898403289,7462,071238,874
30-59 days past due2425521,040126123611412,177
60-89 days past due226021,053537343251,808
Greater than 89 days past due—4549166310—1791561,778
18,53971,697133,9456,83186933410,0292,393244,637
Commercial real estate
Pass22,976105,110376,911189,510263,783373,43215,482—1,347,204
Special Mention——1,2081,465—1,116——3,789
Substandard———1,516—13,990——15,506
Doubtful—————2,408——2,408
22,976105,110378,119192,491263,783390,94615,482—1,368,907
Commercial construction
Pass—62,30636,92516,4161,333—64,168—181,148
Special Mention—————————
Substandard—————————
Doubtful—————————
—62,30636,92516,4161,333—64,168—181,148
Commercial
Pass33,20588,184166,81592,15071,21479,75697,3536,929635,606
Special Mention—1,685————3,801—5,486
Substandard——2,775472—3,049730807,106
Doubtful————88———88
33,20589,869169,59092,62271,30282,805101,8847,009648,286
Total loans$170,557$595,945$1,132,404$1,028,912$729,743$1,226,349$1,100,083$74,098$6,058,091
Term Loans by Origination Year · Revolving Loans
(in thousands)20232022202120202019PriorRevolvingConverted to term loansTotal
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—7262,694——1,745——5,165
Greater than 89 days past due—2,5198711,1294893,662——8,670
263,605411,257732,821401,163104,976681,340——2,595,162
Home equity line of credit
Current——————954,46159,1461,013,607
30-59 days past due——————1,2192621,481
60-89 days past due——————597—597
Greater than 89 days past due——————1,1114111,522
——————957,38859,8191,017,207
Residential land
Current3,7884,0977,2341,847—723——17,689
30-59 days past due—————————
60-89 days past due—675——————675
Greater than 89 days past due—————————
3,7884,7727,2341,847—723——18,364
Residential construction
Current5,36910,9841,490—————17,843
30-59 days past due—————————
60-89 days past due—————————
Greater than 89 days past due—————————
5,36910,9841,490—————17,843
Consumer
Current87,686153,2399,8521,65445120010,6632,779266,524
30-59 days past due8051,3141762924—561632,567
60-89 days past due3858861144121—60691,576
Greater than 89 days past due3547861012434—672231,589
89,230156,22510,2431,74853020010,8463,234272,256
Commercial real estate
Pass104,368384,144180,986267,45865,625307,36715,482—1,325,430
Special Mention—1,97511,159—14,1103,008——30,252
Substandard——1,538—11,0485,770——18,356
Doubtful—————————
104,368386,119193,683267,45890,783316,14515,482—1,374,038
Commercial construction
Pass45,86333,24026,1331,333——65,836—172,405
Special Mention—————————
Substandard—————————
Doubtful—————————
45,86333,24026,1331,333——65,836—172,405
Commercial
Pass124,667199,796106,66973,97637,58080,01287,2066,250716,156
Special Mention1,8606,989951—250—7,352—17,402
Substandard—2,9621,84898603,3691,2751339,745
Doubtful—————————
126,527209,747109,46874,07437,89083,38195,8336,383743,303
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)20242023202220212020PriorTotal
Residential 1-4 family$—$—$361$277$—$204$842
Commercial real estate———————
Home equity line of credit———————
Residential land———————
Commercial construction———————
Residential construction———————
Commercial———14—226240
Consumer3981,9692,803281751935,719
Total$398$1,969$3,164$572$75$623$6,801

Revolving loans converted to term loans during the six months ended June 30, 2024 in the commercial, home equity line of credit and consumer portfolios were $1.9 million, $11.3 million and $0.4 million, respectively. Revolving loans converted to term loans during the six months ended June 30, 2023 in the commercial, home equity line of credit and consumer portfolios were $2.0 million, $14.9 million and $0.9 million, respectively.

The credit risk profile based on payment activity for loans was as follows:

(in thousands)30-59dayspast due60-89dayspast due90 days or more past dueTotalpast dueCurrentTotalfinancingreceivablesAmortized cost>90 days andaccruing
Real estate:
Residential 1-4 family$1,362$1,847$4,026$7,235$2,596,590$2,603,825$—
Commercial real estate——10,90810,9081,357,9991,368,907—
Home equity line of credit2,0357581,1163,909969,307973,216—
Residential land————20,81820,818—
Commercial construction————181,148181,148—
Residential construction————17,25417,254—
Commercial107150108365647,921648,286—
Consumer2,1771,8081,7785,763238,874244,637—
Total loans$5,681$4,563$17,936$28,180$6,029,911$6,058,091$—
Real estate:
Residential 1-4 family$4,501$5,165$8,670$18,336$2,576,826$2,595,162$425
Commercial real estate——11,04811,0481,362,9901,374,038—
Home equity line of credit1,4815971,5223,6001,013,6071,017,207—
Residential land—675—67517,68918,364—
Commercial construction————172,405172,405—
Residential construction————17,84317,843—
Commercial163135244542742,761743,303—
Consumer2,5671,5761,5895,732266,524272,256—
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)June 30, 2024December 31, 2023
With a related ACLWithout a related ACLTotalWith a related ACLWithout a related ACLTotal
Real estate:
Residential 1-4 family$9,542$4,446$13,988$7,755$2,190$9,945
Commercial real estate10,908—10,90811,048—11,048
Home equity line of credit2,2111,0913,3022,6261,1353,761
Residential land675—675780—780
Commercial construction——————
Residential construction——————
Commercial169173342133301434
Consumer2,656—2,6562,458—2,458
Total$26,161$5,710$31,871$24,800$3,626$28,426

ASB did not recognize interest on nonaccrual loans for the six months ended June 30, 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 and six months ended June 30, 2024 were as follows:

(in thousands)Term extensionPayment delayCombination payment delay & term extensionTotal% of total class of loans
Three months ended June 30, 2024
Real estate loans
Residential 1-4 family$50$2,093$—$2,1430.08%
Commercial real estate—————
Home equity line of credit—————
Residential land—————
Commercial construction—————
Residential construction—————
Commercial—————
Consumer—————
Total$50$2,093$—$2,1430.04%
Real estate loans
Residential 1-4 family$315$4,931$—$5,2460.20%
Commercial real estate——1,2081,2080.09%
Home equity line of credit—447—4470.05%
Residential land—675—6753.24%
Commercial construction—————
Residential construction—————
Commercial—————
Consumer—————
Total$315$6,053$1,208$7,5760.13%

Financial effect of loan modifications during the three and six months ended June 30, 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 family11411
Commercial real estate——
Home equity line of credit——
Residential land——
Commercial construction——
Residential construction——
Commercial——
Consumer——
Real estate loans
Residential 1-4 family14910
Commercial real estate99
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 six months ended June 30, 2024 were as follows:

(in thousands)Current30-59 dayspast due60-89 dayspast due90 days or more past dueTotal
Real estate loans
Residential 1-4 family$3,144$—$—$2,102$5,246
Commercial real estate1,208———1,208
Home equity line of credit447———447
Residential land675———675
Commercial construction—————
Residential construction—————
Commercial—————
Consumer—————
Total$5,474$—$—$2,102$7,576

During the six months ended June 30, 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)June 30, 2024December 31, 2023Collateral type
Real estate:
Residential 1-4 family$4,524$2,272Residential real estate property
Commercial real estate10,90811,048Commercial real estate property
Home equity line of credit1,2001,135Residential real estate property
Total real estate16,63214,455
Commercial262301Business assets
Total$16,894$14,756

ASB had $3.6 million and $3.4 million of consumer mortgage loans collateralized by residential real estate property that were in the process of foreclosure at June 30, 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 $30.9 million and $8.9 million for the three months ended June 30, 2024 and 2023, respectively, and recognized gains on such sales of $0.4 million and $0.3 million for the three months ended June 30, 2024 and 2023, respectively. ASB received proceeds from the sale of residential mortgages of $57.3 million and $14.6 million for the six months ended June 30, 2024 and 2023, respectively, and recognized gains on such sales of $0.8 million and $0.4 million for the six months ended June 30, 2024 and 2023, respectively.

There wereno repurchased mortgage loans for the six months ended June 30, 2024 and 2023.

Mortgage servicing fees, a component of other income, net, were $0.8 million and $0.9 million for the three months ended June 30, 2024 and 2023, respectively. Mortgage servicing fees, a component of other income, net, were $1.7 million and $1.8 million for the six months ended June 30, 2024 and 2023, respectively.

Changes in the carrying value of MSRs were as follows:

(in thousands)Grosscarrying amountAccumulated amortizationValuation allowanceNetcarrying amount
June 30, 2024$18,114$(10,208)$—$7,906
December 31, 202318,241(10,072)—8,169

Changes related to MSRs were as follows:

Three months ended June 30Six months ended June 30
(in thousands)2024202320242023
Mortgage servicing rights
Beginning balance$8,050$8,745$8,169$9,047
Amount capitalized17984377135
Amortization(323)(334)(640)(687)
Other-than-temporary impairment————
Carrying amount before valuation allowance7,9068,4957,9068,495
Valuation allowance for mortgage servicing rights
Beginning balance————
Provision————
Other-than-temporary impairment————
Ending balance————
Net carrying value of mortgage servicing rights$7,906$8,495$7,906$8,495

ASB capitalizes MSRs acquired upon the sale of mortgage loans with servicing rights retained. On a monthly basis, ASB compares the net carrying value of the MSRs to its fair value to determine if there are any changes to the valuation allowance and/or other-than-temporary impairment for the MSRs.

ASB uses a present value cash flow model to estimate the fair value of MSRs. Impairment is recognized through a valuation allowance for each stratum when the carrying amount exceeds fair value, with any associated provision recorded as a component of loan servicing fees included in “Revenues - bank” in the condensed consolidated statements of income. A direct write-down is recorded when the recoverability of the valuation allowance is deemed to be unrecoverable.

Key assumptions used in estimating the fair value of ASB’s MSRs used in the impairment analysis were as follows:

(dollars in thousands)June 30, 2024December 31, 2023
Unpaid principal balance$1,399,592$1,402,736
Weighted average note rate3.57%3.47%
Weighted average discount rate10.00%10.00%
Weighted average prepayment speed6.81%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)June 30, 2024December 31, 2023
Prepayment rate:
25 basis points adverse rate change$(133)$(90)
50 basis points adverse rate change(296)(204)
Discount rate:
25 basis points adverse rate change(185)(203)
50 basis points adverse rate change(367)(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 June 30, 2024 and December 31, 2023, ASB had $520.0 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 June 30, 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:

June 30, 2024December 31, 2023
(in thousands)Notional amountFair valueNotional amountFair value
Interest rate lock commitments$5,330$89$6,246$86
Forward commitments5,25055,500(18)

ASB’s derivative financial instruments, their fair values and balance sheet location were as follows:

Derivative Financial Instruments Not Designated as Hedging Instruments 1June 30, 2024December 31, 2023
(in thousands)Asset derivativesLiabilityderivativesAsset derivativesLiabilityderivatives
Interest rate lock commitments$89$—$86$—
Forward commitments5——18
$94$—$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 June 30 · Six months ended June 30
(in thousands) · 2024 · 2023 · 2024 · 2023
Interest rate lock commitmentsMortgage banking income$(47)$62$3$79
Forward commitmentsMortgage banking income18462333
$(29)$108$26$112

Low-Income Housing Tax Credit (LIHTC). ASB’s unfunded commitments to fund its LIHTC investment partnerships were $87.2 million and $87.9 million at June 30, 2024 and December 31, 2023, respectively. These unfunded commitments were unconditional and legally binding and are recorded in other liabilities with a corresponding increase in other assets. As of June 30, 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.

Asset-backed lending facility credit agreement. On May 17, 2024, Hawaiian Electric, through a special-purpose subsidiary, entered into an asset-based lending facility (ABL Facility) credit agreement (ABL Credit Facility Agreement) with several banks, which, subject to the limitations and conditions set forth in such agreement, including approval by the PUC, allows borrowings of up to $250 million on a revolving basis using certain accounts receivable as collateral. Hawaiian Electric filed an application with the PUC for approval to (i) sell accounts receivable, and (ii) establish a long-term credit facility. The first approval would allow the ABL Credit Facility Agreement to become effective for 364 days and the second approval would extend the term of the ABL Credit Facility Agreement from 364 days tothree years. The ABL Credit Facility Agreement has an initial term of 364 days, with an automatic extension tothree years upon receipt of the second PUC approval, with three separate options to extendone additional year, subject to the consent of the lenders. On June 27, 2024, Hawaiian Electric received the first approval from the PUC for the ABL Credit Facility Agreement that allows short-term borrowings of up to $250 million, subject to the availability of a sufficient borrowing base of eligible receivables. Per the parties’ proposed stipulated procedural schedule, the second PUC decision is expected on October 30, 2024. The ABL Facility became effective on July 24, 2024.

Changes in debt. As of June 30, 2024, the Company and Hawaiian Electric were in compliance with all applicable financial covenants.

Mahipapa non-recourse loan. In March 2024, a fire destroyed the cooling tower at the Mahipapa facility on Kauai. The fire was ignited from a vendor’s welding activities being performed on the cooling tower during its scheduled maintenance. The plant is currently shut down while repairs are being performed. As a result, on June 26, 2024, the lender granted Mahipapa a deferral oftwo scheduled (July 2024 and September 2024) principal and interest payments totaling $3 million. The deferred payments will be repaid in quarterly payments commencing in March 2025. Mahipapa will re-commence debt payments in December 2024.

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 securitiesUnrealized gains (losses) on derivativesRetirement benefit plansAOCIAOCI-Retirement benefit plans
Balance, December 31, 2023$(282,963)$1,638$(8,025)$(289,350)$2,849
Current period other comprehensive income (loss)(8,901)67024(8,207)(95)
Balance, June 30, 2024$(291,864)$2,308$(8,001)$(297,557)$2,754
Balance, December 31, 2022$(328,904)$1,991$(9,115)$(336,028)$2,861
Current period other comprehensive income (loss)12,987(245)13712,879(89)
Balance, June 30, 2023$(315,917)$1,746$(8,978)$(323,149)$2,772

Reclassifications out of AOCI were as follows:

Amount reclassified from AOCI · Affected line item in the Statements of Income / Balance Sheets
Three months ended June 30 · Six months ended June 30
(in thousands) · 2024 · 2023 · 2024 · 2023
HEI consolidated
Amortization of unrealized holding losses on held-to-maturity securities$3,288$3,689$6,374$7,366Bank revenues
Net realized gains on derivatives qualifying as cash flow hedges(51)(48)(99)(96)Interest expense
Retirement benefit plans:
Amortization of prior service credit and net gains recognized during the period in net periodic benefit cost(445)(357)(894)(714)See Note 9 for additional details
Impact of D&Os of the PUC included in regulatory assets459426918851See Note 9 for additional details
Total reclassifications$3,251$3,710$6,299$7,407
Hawaiian Electric consolidated
Retirement benefit plans:
Amortization of prior service credit and net gains recognized during the period in net periodic benefit cost$(505)$(470)$(1,013)$(940)See Note 9 for additional details
Impact of D&Os of the PUC included in regulatory assets459426918851See Note 9 for additional details
Total reclassifications$(46)$(44)$(95)$(89)

Note 8 ·Revenues

The following tables disaggregate revenues by major source, timing of revenue recognition, and segment:

Three months ended June 30, 2024Six months ended June 30, 2024
(in thousands)Electric utilityBankOtherTotalElectric utilityBankOtherTotal
Revenues from contracts with customers
Electric energy sales - residential$244,539$—$—$244,539$486,061$—$—$486,061
Electric energy sales - commercial251,482——251,482493,250——493,250
Electric energy sales - large light and power280,940——280,940552,027——552,027
Electric energy sales - other4,609——4,6099,555——9,555
Bank fees—12,723—12,723—25,238—25,238
Other sales——2,9642,964——6,2706,270
Total revenues from contracts with customers781,57012,7232,964797,2571,540,89325,2386,2701,572,401
Revenues from other sources
Regulatory revenue(486)——(486)20,704——20,704
Bank interest and dividend income—86,178—86,178—174,113—174,113
Other bank noninterest income—3,042—3,042—7,736—7,736
Other11,247—12211,36919,312—25219,564
Total revenues from other sources10,76189,220122100,10340,016181,849252222,117
Total revenues$792,331$101,943$3,086$897,360$1,580,909$207,087$6,522$1,794,518
Timing of revenue recognition
Services/goods transferred at a point in time$—$12,723$—$12,723$—$25,238$—$25,238
Services/goods transferred over time781,570—2,964784,5341,540,893—6,2701,547,163
Total revenues from contracts with customers$781,570$12,723$2,964$797,257$1,540,893$25,238$6,270$1,572,401
Three months ended June 30, 2023Six months ended June 30, 2023
(in thousands)Electric utilityBankOtherTotalElectric utilityBankOtherTotal
Revenues from contracts with customers
Electric energy sales - residential$239,867$—$—$239,867$495,417$—$—$495,417
Electric energy sales - commercial250,108——250,108504,578——504,578
Electric energy sales - large light and power279,811——279,811570,789——570,789
Electric energy sales - other4,483——4,4839,940——9,940
Bank fees—12,281—12,281—24,303—24,303
Other sales——4,4384,438——8,3458,345
Total revenues from contracts with customers774,26912,2814,438790,9881,580,72424,3038,3451,613,372
Revenues from other sources
Regulatory revenue9,039——9,03924,643——24,643
Bank interest and dividend income—81,741—81,741—161,220—161,220
Other bank noninterest income—2,863—2,863—5,219—5,219
Other10,883—17111,05419,185—28319,468
Total revenues from other sources19,92284,604171104,69743,828166,439283210,550
Total revenues$794,191$96,885$4,609$895,685$1,624,552$190,742$8,628$1,823,922
Timing of revenue recognition
Services/goods transferred at a point in time$—$12,281$—$12,281$—$24,303$—$24,303
Services/goods transferred over time774,269—4,438778,7071,580,724—8,3451,589,069
Total revenues from contracts with customers$774,269$12,281$4,438$790,988$1,580,724$24,303$8,345$1,613,372

There are no material contract assets or liabilities associated with revenues from contracts with customers existing at December 31, 2023 or as of June 30, 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 June 30, 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 contributed $3 million ($3 million by the Utilities) to its pension and other postretirement benefit plans during the first six months of 2024, compared to $4 million ($4 million by the Utilities) in the first six 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:

Three months ended June 30 · Six months ended June 30
Pension benefitsOther benefitsPension benefitsOther benefits
(in thousands)20242023202420232024202320242023
HEI consolidated
Service cost$11,265$11,396$282$343$22,529$22,792$563$687
Interest cost26,50625,6221,8672,15753,01251,2433,7344,314
Expected return on plan assets(35,982)(35,197)(3,487)(3,405)(71,964)(70,392)(6,972)(6,810)
Amortization of net prior period gain———(219)———(438)
Amortization of net actuarial (gain)/losses111189(712)(449)222377(1,425)(898)
Net periodic pension/benefit cost (return)1,9002,010(2,050)(1,573)3,7994,020(4,100)(3,145)
Impact of PUC D&Os18,08918,1331,8871,42436,17936,2663,7752,849
Net periodic pension/benefit cost (return) (adjusted for impact of PUC D&Os)$19,989$20,143$(163)$(149)$39,978$40,286$(325)$(296)
Hawaiian Electric consolidated
Service cost$10,916$11,018$278$340$21,832$22,037$556$680
Interest cost24,62723,6991,7792,06349,25447,3973,5584,126
Expected return on plan assets(33,775)(32,971)(3,434)(3,354)(67,552)(65,943)(6,868)(6,707)
Amortization of net prior period gain———(218)———(436)
Amortization of net actuarial (gain)/losses1118(694)(433)2337(1,388)(867)
Net periodic pension/benefit cost (return)1,7791,764(2,071)(1,602)3,5573,528(4,142)(3,204)
Impact of PUC D&Os18,08918,1331,8871,42436,17936,2663,7752,849
Net periodic pension/benefit cost (return) (adjusted for impact of PUC D&Os)$19,868$19,897$(184)$(178)$39,736$39,794$(367)$(355)

HEI consolidated recorded retirement benefits expense of $23 million ($23 million by the Utilities) in the first six months of 2024 and $22 million ($22 million by the Utilities) in the first six months of 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 six 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 $5.8 million and $4.2 million, respectively, and cash contributions were $5.8 million and $5.0 million, respectively. For the first six months of 2024 and 2023, the Utilities’ expenses and cash contributions for its defined contribution plan under the HEIRSP were $3.5 million and $2.6 million, respectively.

Note 10 · Share-based compensation

Under the 2010 Equity and Incentive Plan, as amended and restated effective February 9, 2024 (EIP), HEI can issue shares of common stock as incentive compensation to non-employee directors and selected employees and consultants in the form of stock options, stock appreciation rights, restricted shares, restricted stock units, performance shares and other share-based and cash-based awards.

As of June 30, 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 June 30, 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:

Three months ended June 30Six months ended June 30
(in millions)2024202320242023
HEI consolidated
Share-based compensation expense 1$1.8$3.9$3.1$5.9
Income tax benefit0.20.80.31.1
Hawaiian Electric consolidated
Share-based compensation expense 10.81.11.21.7
Income tax benefit0.10.20.10.4

1 For the three and six months ended June 30, 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:

Three months ended June 30Six months ended June 30
(dollars in millions)2024202320242023
Shares granted—38,941—40,450
Fair value$—$1.4$—$1.5
Income tax benefit—0.4—0.4

The number of shares issued to each nonemployee director of HEI, Hawaiian Electric and ASB is determined based on the closing price of HEI common stock on the grant date.

Restricted stock units. Information about HEI’s grants of restricted stock units was as follows:

Three months ended June 30 · Six months ended June 30
2024 · 2023 · 2024 · 2023
Shares(1)Shares(1)Shares(1)Shares(1)
Outstanding, beginning of period90,903$42.11202,133$41.25189,024$41.23182,528$39.75
Granted——————100,08842.41
Vested(1,034)44.31(1,035)44.31(98,084)40.43(81,112)39.37
Forfeited——(1,968)42.49(1,071)41.97(2,374)41.79
Outstanding, end of period89,869$42.08199,130$41.2289,869$42.08199,130$41.22
Total weighted-average grant-date fair value of shares granted (in millions)$—$—$—$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 six months ended June 30, 2024 and 2023, total restricted stock units and related dividends that vested had a fair value of $1.4 million and $3.7 million, respectively, and the related tax benefits were $0.3 million and $0.8 million, respectively.

As of June 30, 2024, there was $2.8 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 1.4 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:

Three months ended June 30 · Six months ended June 30
2024 · 2023 · 2024 · 2023
Shares(1)Shares(1)Shares(1)Shares(1)
Outstanding, beginning of period109,643$33.8280,006$50.2776,477$50.1171,574$47.67
Granted————62,15217.2827,12355.98
Vested (issued or unissued and cancelled)————(28,577)41.12(18,691)48.62
Forfeited(381)55.66(722)48.92(790)55.64(722)48.92
Outstanding, end of period109,262$33.7579,284$50.28109,262$33.7579,284$50.28
Total weighted-average grant-date fair value of shares granted (in millions)$—$—$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:

20242023
Risk-free interest rate4.25%4.19%
Expected life in years33
Expected volatility52.5%33.1%
Range of expected volatility for Peer Group12.3% 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 June 30, 2024, there was $1.8 million of total unrecognized compensation cost related to the nonvested performance awards payable in shares linked to TSR. The cost is expected to be recognized over a weighted-average period of 1.9 years.

LTIP awards linked to other performance conditions. Information about HEI’s LTIP awards payable in shares linked to other performance conditions was as follows:

Three months ended June 30 · Six months ended June 30
2024 · 2023 · 2024 · 2023
Shares(1)Shares(1)Shares(1)Shares(1)
Outstanding, beginning of period574,744$23.68355,310$38.87327,085$39.44309,589$39.50
Granted————362,96313.09108,49942.41
Vested————(113,118)34.93(62,778)48.07
Increase above target (cancelled)(11,407)42.376,00136.08(11,953)42.326,00136.08
Forfeited(1,525)42.07(3,834)43.53(3,165)42.06(3,834)43.53
Outstanding, end of period561,812$23.25357,477$38.78561,812$23.25357,477$38.78
Total weighted-average grant-date fair value of shares granted (at target performance levels) (in millions)$—$—$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 six months ended June 30, 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 June 30, 2024, there was $6.5 million of total unrecognized compensation cost related to the nonvested shares linked to performance conditions other than TSR. The cost is expected to be recognized over a weighted-average period of 1.9 years.

Note 11 ·Income taxes

The Company’s and the Utilities’ effective tax rates (combined federal and state income tax rates) for the six months ended June 30, 2024 were 26% tax benefit. These rates differed from the combined statutory rates, due primarily to the accrual of the Utilities’ best estimate of payments to settle Wildfire tort-related claims which resulted in a substantial pretax loss, 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. In May 2024, the IRS proposed a disallowance of $8.5 million from the $12.9 million of additional R&D tax credits claimed for the 2016 to 2018 tax years. The Company is currently reviewing this proposal to determine its next steps.

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, the Company does 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

Six months ended June 3020242023
(in millions)
Supplemental disclosures of cash flow information
HEI consolidated
Interest paid to non-affiliates, net of amounts capitalized$133$75
Income taxes paid (including refundable credits)1828
Income taxes refunded (including refundable credits)—1
Hawaiian Electric consolidated
Interest paid to non-affiliates4433
Income taxes paid (including refundable credits)2738
Income taxes refunded (including refundable credits)—2
Supplemental disclosures of noncash activities
HEI consolidated
Property, plant and equipment
Estimated fair value of noncash contributions in aid of construction (investing)76
Unpaid invoices and accruals for capital expenditures, balance, end of period (investing)2650
Right-of-use assets obtained in exchange for finance lease obligations (financing)10876
Right-of-use assets obtained in exchange for operating lease obligations (investing)11
Common stock issued (gross) for director and executive/management compensation (financing)138
Obligations to fund low income housing investments (investing)—7
Loans transferred from held for investment to held for sale (investing)2972
Transfer of retail repurchase agreements to deposit liabilities (financing)—98
Hawaiian Electric consolidated
Electric utility property, plant and equipment
Estimated fair value of noncash contributions in aid of construction (investing)76
Unpaid invoices and accruals for capital expenditures, balance, end of period (investing)2549
Right-of-use assets obtained in exchange for finance lease obligations (financing)10776

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 amountQuoted 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$1,061,687$—$1,047,611$14,076$1,061,687
Held-to-maturity investment securities1,179,182—1,058,691—1,058,691
Loans, net5,977,249—13,8995,494,5665,508,465
Mortgage servicing rights7,906——17,86217,862
Derivative assets41,12251,817—1,822
Financial liabilities
HEI consolidated
Deposit liabilities - time certificates1,048,825—1,037,878—1,037,878
Other bank borrowings520,000—518,083—518,083
Long-term debt, net—other than bank2,838,224—2,124,907—2,124,907
Hawaiian Electric consolidated
Long-term debt, net1,934,747—1,380,338—1,380,338
Financial assets
HEI consolidated
Available-for-sale investment securities$1,136,439$—$1,122,081$14,358$1,136,439
Held-to-maturity investment securities1,201,314—1,103,668—1,103,668
Loans, net6,121,606—15,1765,723,8235,738,999
Mortgage servicing rights8,169——18,72218,722
Derivative assets16,880—1,058—1,058
Financial liabilities
HEI consolidated
Deposit liabilities - time certificates1,063,907—1,053,101—1,053,101
Other bank borrowings750,000—747,508—747,508
Long-term debt, net—other than bank2,842,429—2,133,225—2,133,225
Derivative liabilities28,44918303—321
Hawaiian Electric consolidated
Long-term debt, net1,934,277—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:

June 30, 2024 · December 31, 2023
Fair value measurements usingFair value measurements using
(in thousands)Level 1Level 2Level 3Level 1Level 2Level 3
Available-for-sale investment securities (bank segment)
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies$—$1,005,801$—$—$1,077,168$—
U.S. Treasury and federal agency obligations—8,883——12,010—
Corporate bonds—32,927——32,903—
Mortgage revenue bonds——14,076——14,358
$—$1,047,611$14,076$—$1,122,081$14,358
Derivative assets
Interest rate lock commitments (bank segment)1$—$89$—$—$86$—
Forward commitments (bank segment)15—————
Interest rate swap (Other segment)2—1,728——972—
$5$1,817$—$—$1,058$—
Derivative liabilities
Forward commitments (bank segment)1$—$—$—$18$—$—
Interest rate swap (Other segment)2————303—
$—$—$—$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 six months ended June 30, 2024 and 2023.

The changes in Level 3 assets and liabilities measured at fair value on a recurring basis were as follows:

Three months ended June 30Six months ended June 30
Mortgage revenue bonds2024202320242023
(in thousands)
Beginning balance$14,217$14,766$14,358$14,902
Principal payments received(141)(136)(282)(272)
Purchases————
Unrealized gain (loss) included in other comprehensive income————
Ending balance$14,076$14,630$14,076$14,630

Mortgage revenue bonds are issued by the Department of Budget and Finance of the State of Hawaii. The Company estimates the fair value by using a discounted cash flow model to calculate the present value of estimated future principal and interest payments. The unobservable input used in the fair value measurement is the weighted average discount rate. As of June 30, 2024, the weighted average discount rate was 5.65%, 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 June 30, 2024 and December 31, 2023, there were no financial instruments measured at fair value on a nonrecurring basis.

For the six months ended June 30, 2024 and 2023, there wereno adjustments to fair value for ASB’s loans held for sale.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.