XML 73 R46.htm IDEA: XBRL DOCUMENT v3.24.0.1
Bank segment (HEI only) (Tables)
12 Months Ended
Dec. 31, 2023
Bank Segment Disclosure [Abstract]  
Schedule of Statements of Income Data
Consolidating statement of income
Year ended December 31, 2023
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricConsolidating adjustments
Hawaiian Electric
Consolidated
Revenues$2,356,478 464,161 448,882 — $3,269,521 
Expenses
Fuel oil913,801 105,009 192,610 — 1,211,420 
Purchased power486,067 142,837 42,865 — 671,769 
Other operation and maintenance343,462 85,261 104,834 — 533,557 
Depreciation164,150 42,541 37,014 — 243,705 
Taxes, other than income taxes221,664 43,095 42,153 — 306,912 
   Total expenses2,129,144 418,743 419,476 — 2,967,363 
Operating income227,334 45,418 29,406 — 302,158 
Allowance for equity funds used during construction11,721 1,411 2,032 — 15,164 
Equity in earnings of subsidiaries44,809 — — (44,809)[2]— 
Retirement defined benefits credit (expense)—other than service costs3,735 667 (99)— 4,303 
Interest expense and other charges, net(62,362)(11,650)(12,933)805 [1](86,140)
Allowance for borrowed funds used during construction4,081 451 669 — 5,201 
Interest Income
5,113 1,071 1,075 (805)
[1]
6,454 
Income before income taxes234,431 37,368 20,150 (44,809)247,140 
Income taxes39,399 8,327 3,467 — 51,193 
Net income195,032 29,041 16,683 (44,809)195,947 
Preferred stock dividends of subsidiaries— 534 381 — 915 
Net income attributable to Hawaiian Electric195,032 28,507 16,302 (44,809)195,032 
Preferred stock dividends of Hawaiian Electric
1,080 — — — 1,080 
Net income for common stock$193,952 28,507 16,302 (44,809)$193,952 
Consolidating statement of income
Year ended December 31, 2022
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricConsolidating adjustments
Hawaiian Electric
Consolidated
Revenues$2,452,969 485,590 470,355 (327)[1]$3,408,587 
Expenses
Fuel oil917,801 133,238 214,575 — 1,265,614 
Purchased power601,235 143,636 48,713 — 793,584 
Other operation and maintenance326,785 85,110 85,706 — 497,601 
Depreciation158,725 41,404 35,295 — 235,424 
Taxes, other than income taxes228,843 44,685 43,645 — 317,173 
   Total expenses2,233,389 448,073 427,934 — 3,109,396 
Operating income219,580 37,517 42,421 (327)299,191 
Allowance for equity funds used during construction
8,464 898 1,212 — 10,574 
Equity in earnings of subsidiaries47,493 — — (47,493)[2]— 
Retirement defined benefits credit (expense)—other than service costs3,296 666 (127)— 3,835 
Interest expense and other charges, net(55,260)(10,659)(10,824)327 [1](76,416)
Allowance for borrowed funds used during construction2,769 277 370 — 3,416 
Income before income taxes226,342 28,699 33,052 (47,493)240,600 
Income taxes36,333 6,349 6,994 — 49,676 
Net income190,009 22,350 26,058 (47,493)190,924 
Preferred stock dividends of subsidiaries— 534 381 — 915 
Net income attributable to Hawaiian Electric190,009 21,816 25,677 (47,493)190,009 
Preferred stock dividends of Hawaiian Electric1,080 — — — 1,080 
Net income for common stock$188,929 21,816 25,677 (47,493)$188,929 
Consolidating statement of income
Year ended December 31, 2021
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricConsolidating adjustments
Hawaiian Electric
Consolidated
Revenues$1,793,372 381,033 365,256 (25)[1]$2,539,636 
Expenses
Fuel oil442,818 80,086 121,445 — 644,349 
Purchased power508,642 108,997 52,855 — 670,494 
Other operation and maintenance313,009 79,390 83,013 — 475,412 
Depreciation155,607 40,201 33,661 — 229,469 
Taxes, other than income taxes170,604 35,499 34,251 — 240,354 
   Total expenses1,590,680 344,173 325,225 — 2,260,078 
Operating income 202,692 36,860 40,031 (25)279,558 
Allowance for equity funds used during construction
7,734 586 1,214 — 9,534 
Equity in earnings of subsidiaries45,353 — — (45,353)[2]— 
Retirement defined benefits credit (expense)—other than service costs3,348 670 (128)— 3,890 
Interest expense and other charges, net(51,680)(10,353)(10,439)25 [1](72,447)
Allowance for borrowed funds used during construction
2,617 197 436 — 3,250 
Income before income taxes210,064 27,960 31,114 (45,353)223,785 
Income taxes31,342 6,246 6,560 — 44,148 
Net income178,722 21,714 24,554 (45,353)179,637 
Preferred stock dividends of subsidiaries— 534 381 — 915 
Net income attributable to Hawaiian Electric
178,722 21,180 24,173 (45,353)178,722 
Preferred stock dividends of Hawaiian Electric1,080 — — — 1,080 
Net income for common stock$177,642 21,180 24,173 (45,353)$177,642 
Statements of Income and Comprehensive Income Data
Years ended December 31202320222021
(in thousands)   
Interest and dividend income   
Interest and fees on loans$276,688 $207,830 $198,802 
Interest and dividends on investment securities58,095 58,044 43,464 
Total interest and dividend income334,783 265,874 242,266 
Interest expense
Interest on deposit liabilities48,905 7,327 4,981 
Interest on other borrowings33,892 5,974 59 
Total interest expense82,797 13,301 5,040 
Net interest income251,986 252,573 237,226 
Provision for credit losses10,357 2,037 (25,825)
Net interest income after provision for credit losses241,629 250,536 263,051 
Noninterest income
Fees from other financial services19,034 19,830 21,225 
Fee income on deposit liabilities19,131 18,762 16,663 
Fee income on other financial products10,616 10,291 8,770 
Bank-owned life insurance7,390 2,533 7,318 
Mortgage banking income910 1,692 9,305 
Gain on sale of real estate495 1,778 — 
Gain (loss) on sale of investment securities, net
(14,965)— 528 
Other income, net2,799 2,086 851 
Total noninterest income45,410 56,972 64,660 
Noninterest expense
Compensation and employee benefits118,297 113,839 113,970 
Occupancy21,703 24,026 20,584 
Data processing20,545 17,681 17,634 
Services13,943 10,679 10,327 
Equipment11,842 10,100 9,510 
Office supplies, printing and postage4,315 4,398 4,239 
Marketing4,001 3,968 3,870 
FDIC insurance6,230 3,591 3,235 
Other expense22,762 16,985 13,783 
Total noninterest expense223,638 205,267 197,152 
Income before income taxes63,401 102,241 130,559 
Income taxes10,039 22,252 29,325 
Net income53,362 79,989 101,234 
Other comprehensive income (loss), net of taxes44,343 (298,833)(52,728)
Comprehensive income (loss)$97,705 $(218,844)$48,506 
Reconciliation to amounts per HEI Consolidated Statements of Income*:
Years ended December 31202320222021
(in thousands)
Interest and dividend income$334,783 $265,874 $242,266 
Noninterest income45,410 56,972 64,660 
Less: Gain on sale of real estate495 1,778 — 
Less: Loss on sale of investment securities, net
(14,965)— 528 
*Revenues-Bank394,663 321,068 306,398 
Total interest expense82,797 13,301 5,040 
Provision for credit losses10,357 2,037 (25,825)
Noninterest expense223,638 205,267 197,152 
Less: Retirement defined benefits expense (credit)—other than service costs(754)(723)(1,828)
Add: Gain on sale of real estate
495 1,778 — 
*Expenses-Bank317,051 219,550 178,195 
*Operating income-Bank77,612 101,518 128,203 
Add back: Retirement defined benefits expense (credit)—other than service costs(754)(723)(1,828)
Add back: Loss on sale of investment securities, net
(14,965)— 528 
Income before income taxes$63,401 $102,241 $130,559 
Schedule of Statements of Comprehensive Income Data
Statements of Income and Comprehensive Income Data
Years ended December 31202320222021
(in thousands)   
Interest and dividend income   
Interest and fees on loans$276,688 $207,830 $198,802 
Interest and dividends on investment securities58,095 58,044 43,464 
Total interest and dividend income334,783 265,874 242,266 
Interest expense
Interest on deposit liabilities48,905 7,327 4,981 
Interest on other borrowings33,892 5,974 59 
Total interest expense82,797 13,301 5,040 
Net interest income251,986 252,573 237,226 
Provision for credit losses10,357 2,037 (25,825)
Net interest income after provision for credit losses241,629 250,536 263,051 
Noninterest income
Fees from other financial services19,034 19,830 21,225 
Fee income on deposit liabilities19,131 18,762 16,663 
Fee income on other financial products10,616 10,291 8,770 
Bank-owned life insurance7,390 2,533 7,318 
Mortgage banking income910 1,692 9,305 
Gain on sale of real estate495 1,778 — 
Gain (loss) on sale of investment securities, net
(14,965)— 528 
Other income, net2,799 2,086 851 
Total noninterest income45,410 56,972 64,660 
Noninterest expense
Compensation and employee benefits118,297 113,839 113,970 
Occupancy21,703 24,026 20,584 
Data processing20,545 17,681 17,634 
Services13,943 10,679 10,327 
Equipment11,842 10,100 9,510 
Office supplies, printing and postage4,315 4,398 4,239 
Marketing4,001 3,968 3,870 
FDIC insurance6,230 3,591 3,235 
Other expense22,762 16,985 13,783 
Total noninterest expense223,638 205,267 197,152 
Income before income taxes63,401 102,241 130,559 
Income taxes10,039 22,252 29,325 
Net income53,362 79,989 101,234 
Other comprehensive income (loss), net of taxes44,343 (298,833)(52,728)
Comprehensive income (loss)$97,705 $(218,844)$48,506 
Reconciliation to amounts per HEI Consolidated Statements of Income*:
Years ended December 31202320222021
(in thousands)
Interest and dividend income$334,783 $265,874 $242,266 
Noninterest income45,410 56,972 64,660 
Less: Gain on sale of real estate495 1,778 — 
Less: Loss on sale of investment securities, net
(14,965)— 528 
*Revenues-Bank394,663 321,068 306,398 
Total interest expense82,797 13,301 5,040 
Provision for credit losses10,357 2,037 (25,825)
Noninterest expense223,638 205,267 197,152 
Less: Retirement defined benefits expense (credit)—other than service costs(754)(723)(1,828)
Add: Gain on sale of real estate
495 1,778 — 
*Expenses-Bank317,051 219,550 178,195 
*Operating income-Bank77,612 101,518 128,203 
Add back: Retirement defined benefits expense (credit)—other than service costs(754)(723)(1,828)
Add back: Loss on sale of investment securities, net
(14,965)— 528 
Income before income taxes$63,401 $102,241 $130,559 
Schedule of Balance Sheets Data
Consolidating balance sheet
December 31, 2023
(in thousands)Hawaiian ElectricHawaii Electric LightMaui Electric
Other subsidiary
Consolidating
adjustments
Hawaiian Electric
Consolidated
Assets      
Property, plant and equipment
Utility property, plant and equipment      
Land$42,859 5,645 3,594 — — $52,098 
Plant and equipment5,398,281 1,459,639 1,374,890 — — 8,232,810 
Finance lease right-of-use assets306,099 36,075 — — — 342,174 
Less accumulated depreciation(1,925,660)(666,581)(605,273)— — (3,197,514)
Construction in progress247,836 33,488 38,899 — — 320,223 
Utility property, plant and equipment, net4,069,415 868,266 812,110 — — 5,749,791 
Nonutility property, plant and equipment, less accumulated depreciation
5,295 115 1,532 — — 6,942 
Total property, plant and equipment, net4,074,710 868,381 813,642 — — 5,756,733 
Investment in wholly-owned subsidiaries, at equity
722,211 — — — (722,211)[2]— 
Current assets       
Cash and cash equivalents89,755 10,658 5,587 77 —  106,077 
Restricted cash2,000 — — — — 2,000 
Advances to affiliates70,500 — — — (70,500)[1]— 
Customer accounts receivable, net
172,747 38,216 33,346 — —  244,309 
Accrued unbilled revenues, net136,367 25,102 24,175 — —  185,644 
Other accounts receivable, net143,160 13,318 32,521 — (77,480)[1]111,519 
Fuel oil stock, at average cost108,228 17,968 22,041 — — 148,237 
Materials and supplies, at average cost
64,334 14,397 35,702 — — 114,433 
Prepayments and other40,767 7,724 11,638 — (1,638)[1]58,491 
Regulatory assets58,920 5,771 3,762 — — 68,453 
Total current assets886,778 133,154 168,772 77 (149,618)1,039,163 
Other long-term assets      
Operating lease right-of-use assets34,856 27,470 9,551 — — 71,877 
Regulatory assets189,417 13,575 23,359 — — 226,351 
Other134,033 36,439 33,129 — (14,171)[1]189,430 
Total other long-term assets358,306 77,484 66,039 — (14,171)487,658 
Total assets
$6,042,005 1,079,019 1,048,453 77 (886,000)$7,283,554 
Capitalization and liabilities      
Capitalization      
Common stock equity$2,409,110 359,790 362,344 77 (722,211)[2]$2,409,110 
Cumulative preferred stock–not subject to mandatory redemption
22,293 7,000 5,000 — —  34,293 
Long-term debt, net1,426,516 249,339 258,422 — —  1,934,277 
Total capitalization3,857,919 616,129 625,766 77 (722,211)4,377,680 
Current liabilities       
Current portion of operating lease liabilities6,788 7,025 2,804 — — 16,617 
Short-term borrowings-affiliate— — 70,500 — (70,500)[1]— 
Accounts payable136,102 29,418 25,520 — —  191,040 
Interest and preferred dividends payable
17,085 3,098 3,074 — (375)[1]22,882 
Taxes accrued, including revenue taxes211,840 43,932 37,808 — (1,638)[1]291,942 
Regulatory liabilities20,013 8,508 8,038 — — 36,559 
Other165,131 33,240 50,170 — (77,105)[1]171,436 
Total current liabilities556,959 125,221 197,914 — (149,618)730,476 
Deferred credits and other liabilities      
Operating lease liabilities34,262 20,792 7,044 — — 62,098 
Finance lease liabilities295,935 35,043 — — — 330,978 
Deferred income taxes280,029 51,661 67,311 — — 399,001 
Regulatory liabilities803,404 199,173 111,554 — — 1,114,131 
Unamortized tax credits61,130 11,650 11,532 — —  84,312 
Defined benefit pension and other postretirement benefit plans liability
74,842 — — — (14,171)[1]60,671 
Other77,525 19,350 27,332 — 124,207 
Total deferred credits and other liabilities
1,627,127 337,669 224,773 — (14,171) 2,175,398 
Total capitalization and liabilities$6,042,005 1,079,019 1,048,453 77 (886,000)$7,283,554 
Consolidating balance sheet
December 31, 2022
(in thousands)Hawaiian ElectricHawaii Electric LightMaui Electric
Other subsidiary
Consolidating
adjustments
Hawaiian Electric
Consolidated
Assets       
Property, plant and equipment
Utility property, plant and equipment       
Land$42,860 5,606 3,594 — — $52,060 
Plant and equipment5,260,685 1,425,442 1,293,383 — — 7,979,510 
Finance lease right-of-use assets48,371 — — — — 48,371 
Less accumulated depreciation(1,855,150)(644,457)(586,892)— — (3,086,499)
Construction in progress215,560 23,989 35,804 — — 275,353 
Utility property, plant and equipment, net3,712,326 810,580 745,889 — — 5,268,795 
Nonutility property, plant and equipment, less accumulated depreciation
5,298 115 1,532 — — 6,945 
Total property, plant and equipment, net3,717,624 810,695 747,421 — — 5,275,740 
Investment in wholly-owned subsidiaries, at equity
701,833 — — — (701,833)[2]— 
Current assets       
Cash and cash equivalents27,579 5,092 6,494 77 —  39,242 
Advances to affiliates— 4,500 21,700 — (26,200)[1]— 
Customer accounts receivable, net
216,802 39,339 32,197 — —  288,338 
Accrued unbilled revenues, net136,508 23,839 22,933 — —  183,280 
Other accounts receivable, net23,746 5,519 6,686 — (22,384)[1]13,567 
Fuel oil stock, at average cost153,342 16,964 21,224 — — 191,530 
Materials and supplies, at average cost
48,130 9,783 21,655 — — 79,568 
Prepayments and other24,040 6,346 4,137 — (1,041)[1]33,482 
Regulatory assets46,504 2,435 3,334 — — 52,273 
Total current assets676,651 113,817 140,360 77 (49,625)881,280 
Other long-term assets      
Operating lease right-of-use assets42,752 34,283 12,283 — — 89,318 
Regulatory assets154,040 21,816 14,384 — — 190,240 
Other115,028 32,654 29,495 — (16,288)[1]160,889 
Total other long-term assets311,820 88,753 56,162 — (16,288)440,447 
Total assets
$5,407,928 1,013,265 943,943 77 (767,746)$6,597,467 
Capitalization and liabilities      
Capitalization      
Common stock equity$2,344,170 344,720 357,036 77 (701,833)[2]$2,344,170 
Cumulative preferred stock–not subject to mandatory redemption
22,293 7,000 5,000 — —  34,293 
Long-term debt, net1,126,915 224,439 233,500 — —  1,584,854 
Total capitalization3,493,378 576,159 595,536 77 (701,833)3,963,317 
Current liabilities       
Current portion of operating lease liabilities9,775 6,690 2,630 — — 19,095 
Current portion of long-term debt, net49,981 19,992 29,989 — — 99,962 
Short-term borrowings-non-affiliate87,967 — — — — 87,967 
Short-term borrowings-affiliate26,200 — — — (26,200)[1]— 
Accounts payable143,253 32,113 27,126 — —  202,492 
Interest and preferred dividends payable
12,398 2,576 2,282 — (80)[1]17,176 
Taxes accrued, including revenue taxes207,798 42,436 40,709 — (1,041)[1]289,902 
Regulatory liabilities13,145 8,553 9,777 — — 31,475 
Other64,659 20,856 22,385 — (22,304)[1]85,596 
Total current liabilities615,176 133,216 134,898 — (49,625)833,665 
Deferred credits and other liabilities      
Operating lease liabilities41,049 27,817 9,849 — — 78,715 
Finance lease liabilities46,048 — — — — 46,048 
Deferred income taxes271,234 50,615 62,581 — — 384,430 
Regulatory liabilities729,683 194,222 100,270 — — 1,024,175 
Unamortized tax credits69,614 13,150 12,536 — — 95,300 
Defined benefit pension and other postretirement benefit plans liability
65,907 129 — — (16,288)[1]49,748 
Other75,839 17,957 28,273 — 122,069 
Total deferred credits and other liabilities
1,299,374 303,890 213,509 — (16,288)1,800,485 
Total capitalization and liabilities$5,407,928 1,013,265 943,943 77 (767,746)$6,597,467 
Balance Sheets Data
December 3120232022
(in thousands)  
Assets  
Cash and due from banks$184,383 $153,042 
Interest-bearing deposits251,072 3,107 
Cash and cash equivalents435,455 156,149 
Investment securities
Available-for-sale, at fair value1,136,439 1,429,667 
Held-to-maturity, at amortized cost (fair value of $1,103,668 and $1,150,971 at December 31, 2023 and 2022, respectively)
1,201,314 1,251,747 
Stock in Federal Home Loan Bank, at cost14,728 26,560 
Loans held for investment6,180,810 5,978,906 
Allowance for credit losses(74,372)(72,216)
Net loans6,106,438 5,906,690 
Loans held for sale, at lower of cost or fair value15,168 824 
Other681,460 692,143 
Goodwill82,190 82,190 
Total assets$9,673,192 $9,545,970 
Liabilities and shareholder’s equity  
Deposit liabilities–noninterest-bearing$2,599,762 $2,811,077 
Deposit liabilities–interest-bearing5,546,016 5,358,619 
Other borrowings750,000 695,120 
Other247,563 212,269 
Total liabilities9,143,341 9,077,085 
Commitments and contingencies
Common stock
Additional paid in capital358,067 355,806 
Retained earnings464,055 449,693 
Accumulated other comprehensive loss, net of tax benefits
     Net unrealized losses on securities$(282,963)$(328,904)
     Retirement benefit plans(9,309)(292,272)(7,711)(336,615)
Total shareholder’s equity529,851 468,885 
Total liabilities and shareholder’s equity$9,673,192 $9,545,970 
December 3120232022
(in thousands)  
Other assets  
Bank-owned life insurance$187,857 $182,986 
Premises and equipment, net187,042 195,324 
Accrued interest receivable28,472 25,077 
Mortgage servicing rights8,169 9,047 
Low-income housing investments112,234 106,978 
Deferred tax asset104,292 116,441 
Other53,394 56,290 
 $681,460 $692,143 
Other liabilities  
Accrued expenses$115,231 $97,295 
Federal income taxes payable— 863 
Cashier’s checks40,479 36,401 
Advance payments by borrowers10,107 9,637 
Other81,746 68,073 
 $247,563 $212,269 
Schedule of the Book Value and Aggregate Fair Value by Major Security Type The major components of investment securities were as follows:
  Gross unrealized losses
 Gross unrealized
gains
Gross unrealized
losses
Estimated fair valueLess than 12 months12 months or longer
(dollars in thousands)Amortized
cost
Number of issuesFair valueAmountNumber of issuesFair valueAmount
December 31, 2023
Available-for-sale        
U.S. Treasury and federal agency obligations
$12,437 $— $(427)$12,010 $— $— 9$12,010 $(427)
Mortgage-backed securities*1,279,852 — (202,684)1,077,168 31,649 (22)1161,075,519 (202,662)
Corporate bonds
35,239 — (2,336)32,903 — — 332,903 (2,336)
Mortgage revenue bonds
14,358 — — 14,358 — — — — 
$1,341,886 $— $(205,447)$1,136,439 3$1,649 $(22)128$1,120,432 $(205,425)
Held-to-maturity
U.S. Treasury and federal agency obligations$59,917 $— $(7,135)$52,782 $— $— 3$52,782 $(7,135)
Mortgage-backed securities*1,141,397 2,221 (92,732)1,050,886 37378,326 (7,610)43432,082 (85,122)
$1,201,314 $2,221 $(99,867)$1,103,668 37$378,326 $(7,610)46$484,864 $(92,257)
December 31, 2022
Available-for-sale        
U.S. Treasury and federal agency obligations
$88,344 $— $(7,281)$81,063 12$41,201 $(2,120)4$39,862 $(5,161)
Mortgage-backed securities*1,530,582 — (237,614)1,292,968 113455,836 (56,999)70837,132 (180,615)
Corporate bonds
44,377 — (3,643)40,734 429,644 (2,028)111,090 (1,615)
Mortgage revenue bonds14,902 — — 14,902 — — — — 
 $1,678,205 $— $(248,538)$1,429,667 129$526,681 $(61,147)75$888,084 $(187,391)
Held-to-maturity
U.S. Treasury and federal agency obligations$59,894 $— $(8,478)$51,416 1$16,874 $(3,222)2$34,542 $(5,256)
Mortgage-backed securities*1,191,853 2,670 (94,968)1,099,555 22183,629 (10,593)51567,250 (84,375)
$1,251,747 $2,670 $(103,446)$1,150,971 23$200,503 $(13,815)53$601,792 $(89,631)
* Issued or guaranteed by U.S. Government agencies or sponsored agencies
Schedule of Contractual Maturities of Available-for-Sale Securities
The contractual maturities of investment securities were as follows:
 AmortizedFair
December 31, 2023Costvalue
(in thousands)
Available-for-sale
Due in one year or less$1,419 $1,404 
Due after one year through five years46,257 43,509 
Due after five years through ten years14,358 14,358 
Due after ten years— — 
 62,034 59,271 
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies
1,279,852 1,077,168 
Total available-for-sale securities$1,341,886 $1,136,439 
Held-to-maturity
Due in one year or less$— $— 
Due after one year through five years39,832 35,597 
Due after five years through ten years20,085 17,185 
Due after ten years— — 
59,917 52,782 
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies
1,141,397 1,050,886 
Total held-to-maturity securities$1,201,314 $1,103,668 
Schedule of Proceeds, Gains and Losses from Sales of Available for Sale Investment Securities
The proceeds, gross gains and losses from sales of available-for-sale securities were as follows:
Years ended December 31202320222021
(in thousands)
Proceeds $170,481 $— $197,354 
Gross gains — — 975 
Gross losses(14,965)— (447)
Tax expense (benefit) on realized gains (losses)
(4,011)— 142 
Schedule of Interest Income from Available for Sale Investment Securities
Interest income from taxable and non-taxable investment securities were as follows:
Years ended December 31202320222021
(in thousands)
Taxable $56,450 $56,731 $42,534 
Non-taxable1,645 1,313 930 
$58,095 $58,044 $43,464 
Schedule of Loans Receivable The components of loans were summarized as follows:
December 3120232022
(in thousands)  
Real estate:  
Residential 1-4 family$2,595,162 $2,479,637 
Commercial real estate1,374,038 1,358,123 
Home equity line of credit1,017,207 1,002,905 
Residential land18,364 20,679 
Commercial construction172,405 88,489 
Residential construction17,843 20,788 
Total real estate5,195,019 4,970,621 
Commercial743,303 779,691 
Consumer272,256 254,709 
Total loans6,210,578 6,005,021 
Less: Deferred fees and discounts(29,768)(26,115)
Allowance for credit losses(74,372)(72,216)
Total loans, net$6,106,438 $5,906,690 
Schedule of Allowance for Loan Losses
The allowance for credit losses (balances and changes) and financing receivables by portfolio segment were as follows:
(in thousands)Residential 1-4 familyCommercial
real estate
Home equity
line of credit
Residential landCommercial constructionResidential constructionCommercialConsumerTotal
December 31, 2023        
Allowance for credit losses:        
Beginning balance$6,270 $21,898 $6,125 $717 $1,195 $46 $12,426 $23,539 $72,216 
Charge-offs(994)— (375)— — — (723)(11,227)(13,319)
Recoveries89 — 176 — — 1,983 3,566 5,818 
Net (charge-offs) recoveries(905)— (199)— — 1,260 (7,661)(7,501)
Provision2,070 287 1,852 (100)2,408 (3)(4,564)7,707 9,657 
Ending balance$7,435 $22,185 $7,778 $621 $3,603 $43 $9,122 $23,585 $74,372 
Average loans outstanding$2,523,767 $1,380,924 $1,030,983 $20,077 $127,332 $17,634 $754,601 $258,149 $6,113,467 
Net charge-offs (recoveries) to average loans0.04 %— %0.02 %(0.02 %)— %— %(0.17 %)2.97 %0.12 %
December 31, 2022        
Allowance for credit losses:        
Beginning balance$6,545 $24,696 $5,657 $646 $2,186 $18 $15,798 $15,584 $71,130 
Charge-offs(13)— — — — — (563)(6,254)(6,830)
Recoveries79 — 71 104 — — 1,288 3,837 5,379 
Net (charge-offs) recoveries66 — 71 104 — — 725 (2,417)(1,451)
Provision(341)(2,798)397 (33)(991)28 (4,097)10,372 2,537 
Ending balance$6,270 $21,898 $6,125 $717 $1,195 $46 $12,426 $23,539 $72,216 
Average loans outstanding$2,331,473 $1,204,756 $918,563 $21,442 $90,021 $18,317 $710,658 $161,722 $5,456,952 
Net charge-offs (recoveries) to average loans— %— %(0.01 %)(0.49 %)— %— %(0.10 %)1.49 %0.03 %
December 31, 2021
Allowance for credit losses:
Beginning balance$4,600 $35,607 $6,813 $609 $4,149 $11 $25,462 $23,950 $101,201 
Charge-offs(67)— (45)— — — (1,561)(8,027)(9,700)
Recoveries92 — 113 61 — — 1,468 4,320 6,054 
Net (charge-offs) recoveries25 — 68 61 — — (93)(3,707)(3,646)
Provision1,920 (10,911)(1,224)(24)(1,963)(9,571)(4,659)(26,425)
Ending balance$6,545 $24,696 $5,657 $646 $2,186 $18 $15,798 $15,584 $71,130 
Average loans outstanding$2,155,322 $1,046,276 $885,759 $18,227 $111,711 $11,361 $856,226 $135,609 $5,220,491 
Net charge-offs (recoveries) to average loans— %— %(0.01 %)(0.33 %)— %— %0.01 %2.73 %0.07 %
Loans considered collateral-dependent were as follows:
December 31, 2023December 31, 2022
Amortized costCollateral typeAmortized costCollateral type
(in thousands)
Real estate:
   Residential 1-4 family$2,272  Residential real estate property $3,959 Residential real estate property
   Commercial real estate11,048 
Commercial real estate property
— 
   Home equity line of credit1,135  Residential real estate property 1,425 Residential real estate property
 Residential land— — 
     Total real estate14,455 5,384 
Commercial301 
Business assets
— 
     Total $14,756 $5,384 
Schedule of Allowance for Loan Commitments The allowance for loan commitments by portfolio segment were as follows:
(in thousands)Home equity
 line of credit
Commercial constructionCommercial loansTotal
Year ended December 31, 2023
Allowance for loan commitments:
Beginning balance$400 $2,600 $1,400 $4,400 
Provision200 1,700 (1,200)700 
Ending balance$600 $4,300 $200 $5,100 
Year ended December 31, 2022
Allowance for loan commitments:
Beginning balance$400 $3,700 $800 $4,900 
Provision— (1,100)600 (500)
Ending balance$400 $2,600 $1,400 $4,400 
Year ended December 31, 2021
Allowance for loan commitments:
Beginning balance$300 $3,000 $1,000 $4,300 
Provision100 700 (200)600 
Ending balance$400 $3,700 $800 $4,900 
Schedule of Credit Risk Profile by Internally Assigned Grade for Loans
The credit risk profile by vintage date based on payment activity or internally assigned grade for loans was as follows:
Term loans by origination yearRevolving loans
(in thousands)20232022202120202019PriorRevolving loansConverted to term loansTotal
December 31, 2023
Residential 1-4 family
Current$263,605 $407,304 $729,256 $399,766 $104,487 $672,408 $— $— $2,576,826 
30-59 days past due— 708 — 268 — 3,525 — — 4,501 
60-89 days past due— 726 2,694 — — 1,745 — — 5,165 
Greater than 89 days past due— 2,519 871 1,129 489 3,662 — — 8,670 
263,605 411,257 732,821 401,163 104,976 681,340 — — 2,595,162 
Current YTD period
Gross charge-offs— — — — — 994 — — 994 
Home equity line of credit
Current— — — — — — 954,461 59,146 1,013,607 
30-59 days past due— — — — — — 1,219 262 1,481 
60-89 days past due— — — — — — 597 — 597 
Greater than 89 days past due— — — — — — 1,111 411 1,522 
— — — — — — 957,388 59,819 1,017,207 
Term loans by origination yearRevolving loans
(in thousands)20232022202120202019PriorRevolving loansConverted to term loansTotal
Current YTD period
Gross charge-offs— — — — — — 92 283 375 
Residential land
Current3,788 4,097 7,234 1,847 — 723 — — 17,689 
30-59 days past due— — — — — — — — — 
60-89 days past due— 675 — — — — — — 675 
Greater than 89 days past due— — — — — — — — — 
3,788 4,772 7,234 1,847 — 723 — — 18,364 
Current YTD period
Gross charge-offs— — — — — — — — — 
Residential construction
Current5,369 10,984 1,490 — — — — — 17,843 
30-59 days past due— — — — — — — — — 
60-89 days past due— — — — — — — — — 
Greater than 89 days past due— — — — — — — — — 
5,369 10,984 1,490 — — — — — 17,843 
Current YTD period
Gross charge-offs— — — — — — — — — 
Consumer
Current87,686 153,239 9,852 1,654 451 200 10,663 2,779 266,524 
30-59 days past due805 1,314 176 29 24 — 56 163 2,567 
60-89 days past due385 886 114 41 21 — 60 69 1,576 
Greater than 89 days past due354 786 101 24 34 — 67 223 1,589 
89,230 156,225 10,243 1,748 530 200 10,846 3,234 272,256 
Current YTD period
Gross charge-offs2,139 6,539 1,032 194 378 40 422 483 11,227 
Commercial real estate
Pass104,368 384,144 180,986 267,458 65,625 307,367 15,482 — 1,325,430 
Special Mention— 1,975 11,159 — 14,110 3,008 — — 30,252 
Substandard— — 1,538 — 11,048 5,770 — — 18,356 
Doubtful— — — — — — — — — 
104,368 386,119 193,683 267,458 90,783 316,145 15,482 — 1,374,038 
Current YTD period
Gross charge-offs— — — — — — — — — 
Commercial construction
Pass45,863 33,240 26,133 1,333 — — 65,836 — 172,405 
Special Mention— — — — — — — — — 
Substandard— — — — — — — — — 
Doubtful— — — — — — — — — 
45,863 33,240 26,133 1,333 — — 65,836 — 172,405 
Current YTD period
Gross charge-offs— — — — — — — — — 
Commercial
Pass124,667 199,796 106,669 73,976 37,580 80,012 87,206 6,250 716,156 
Special Mention1,860 6,989 951 — 250 — 7,352 — 17,402 
Substandard— 2,962 1,848 98 60 3,369 1,275 133 9,745 
Doubtful— — — — — — — — — 
126,527 209,747 109,468 74,074 37,890 83,381 95,833 6,383 743,303 
Current YTD period
Gross charge-offs$— $— $51 $— $— $— $332 $340 $723 
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 
Term loans by origination yearRevolving loans
(in thousands)20222021202020192018PriorRevolving loansConverted to term loansTotal
December 31, 2022
Residential 1-4 family
Current$432,707 $755,056 $423,455 $113,096 $51,860 $698,354 $— $— $2,474,528 
30-59 days past due— — — — 448 1,098 — — 1,546 
60-89 days past due— — 268 — — 90 — — 358 
Greater than 89 days past due— — — — 809 2,396 — — 3,205 
432,707 755,056 423,723 113,096 53,117 701,938 — — 2,479,637 
Home equity line of credit
Current— — — — — — 959,131 40,814 999,945 
30-59 days past due— — — — — — 1,103 209 1,312 
60-89 days past due— — — — — — 209 226 435 
Greater than 89 days past due— — — — — — 587 626 1,213 
— — — — — — 961,030 41,875 1,002,905 
Residential land
Current5,245 9,010 5,222 203 522 477 — — 20,679 
30-59 days past due— — — — — — — — — 
60-89 days past due— — — — — — — — — 
Greater than 89 days past due— — — — — — — — — 
5,245 9,010 5,222 203 522 477 — — 20,679 
Residential construction
Current7,986 11,624 1,178 — — — — — 20,788 
30-59 days past due— — — — — — — — — 
60-89 days past due— — — — — — — — — 
Greater than 89 days past due— — — — — — — — — 
7,986 11,624 1,178 — — — — — 20,788 
Consumer
Current199,574 21,330 5,543 7,580 527 140 10,810 4,782 250,286 
30-59 days past due1,110 287 65 239 30 — 81 167 1,979 
60-89 days past due756 163 88 137 19 — 45 107 1,315 
Greater than 89 days past due621 105 37 176 28 — 20 142 1,129 
202,061 21,885 5,733 8,132 604 140 10,956 5,198 254,709 
Commercial real estate
Pass390,206 177,130 283,321 51,542 63,084 278,280 8,235 — 1,251,798 
Special Mention— 11,250 3,446 40,423 — 24,466 — — 79,585 
Substandard— — 665 11,357 — 14,718 — — 26,740 
Doubtful— — — — — — — — — 
390,206 188,380 287,432 103,322 63,084 317,464 8,235 — 1,358,123 
Commercial construction
Pass15,094 47,478 44 — — — 25,873 — 88,489 
Special Mention— — — — — — — — — 
Substandard— — — — — — — — — 
Doubtful— — — — — — — — — 
15,094 47,478 44 — — — 25,873 — 88,489 
Commercial
Pass239,852 185,013 85,220 68,161 46,142 53,192 60,871 13,964 752,415 
Special Mention— — — 2,374 — 645 9,005 12,032 
Substandard3,322 2,305 401 1,304 1,346 3,849 1,664 1,053 15,244 
Doubtful— — — — — — — — — 
243,174 187,318 85,621 71,839 47,488 57,686 71,540 15,025 779,691 
Total loans$1,296,473 $1,220,751 $808,953 $296,592 $164,815 $1,077,705 $1,077,634 $62,098 $6,005,021 
Schedule of Credit Risk Profile Based on Payment Activity for Loans
The credit risk profile based on payment activity for loans was as follows:
(in thousands)30-59
days
past due
60-89
days
past due
Greater
than
90 days
Total
past due
CurrentTotal
financing
receivables
Recorded
investment>
90 days and
accruing
December 31, 2023       
Real estate:       
Residential 1-4 family$4,501 $5,165 $8,670 $18,336 $2,576,826 $2,595,162 $425 
Commercial real estate— — 11,048 11,048 1,362,990 1,374,038 — 
Home equity line of credit1,481 597 1,522 3,600 1,013,607 1,017,207 — 
Residential land— 675 — 675 17,689 18,364 — 
Commercial construction— — — — 172,405 172,405 — 
Residential construction— — — — 17,843 17,843 — 
Commercial163 135 244 542 742,761 743,303 — 
Consumer2,567 1,576 1,589 5,732 266,524 272,256 — 
Total loans$8,712 $8,148 $23,073 $39,933 $6,170,645 $6,210,578 $425 
December 31, 2022       
Real estate:       
Residential 1-4 family$1,546 $358 $3,205 $5,109 $2,474,528 $2,479,637 $— 
Commercial real estate508 217 — 725 1,357,398 1,358,123 — 
Home equity line of credit1,312 435 1,213 2,960 999,945 1,002,905 — 
Residential land— — — — 20,679 20,679 — 
Commercial construction— — — — 88,489 88,489 — 
Residential construction— — — — 20,788 20,788 — 
Commercial614 18 77 709 778,982 779,691 — 
Consumer1,979 1,315 1,129 4,423 250,286 254,709 — 
Total loans$5,959 $2,343 $5,624 $13,926 $5,991,095 $6,005,021 $— 
Schedule of Credit Risk Profile Based on Nonaccrual Loans, Accruing Loans 90 Days or More Past Due
The credit risk profile based on nonaccrual loans were as follows:
December 31, 2023December 31, 2022
(in thousands)With a related
ACL
Without a
related ACL
TotalWith a related
ACL
Without a
related ACL
Total
Real estate:  
Residential 1-4 family$7,755 $2,190 $9,945 $4,198 $2,981 $7,179 
Commercial real estate11,048 — 11,048 — — — 
Home equity line of credit2,626 1,135 3,761 3,654 1,442 5,096 
Residential land780 — 780 420 — 420 
Commercial construction— — — — — — 
Residential construction— — — — — — 
Commercial133 301 434 2,183 — 2,183 
Consumer2,458 — 2,458 1,588 — 1,588 
Total $24,800 $3,626 $28,426 $12,043 $4,423 $16,466 
Schedule of Loan Modifications
The credit risk profile based on loans whose terms have been modified and accruing interest were as follows:
(in thousands)December 31, 2022
Real estate:
Residential 1-4 family$8,821 
Commercial real estate9,477 
Home equity line of credit4,404 
Residential land782 
Commercial construction— 
Residential construction— 
Commercial6,596 
Consumer50 
Total troubled debt restructured loans accruing interest$30,130 
Loan modifications that occurred during 2022 and 2021 were as follows:
(dollars in thousands)Number of contracts
Outstanding recorded 
investment
 (as of period end)1
Related allowance
(as of period end)
Year ended December 31, 2022
Real estate:
Residential 1-4 family$1,475 $164 
Commercial real estate— — — 
Home equity line of credit— — — 
Residential land203 42 
Commercial construction— — — 
Residential construction— — — 
Commercial2,634 497 
Consumer— — — 
$4,312 $703 
Year ended December 31, 2021
  Real estate:
Residential 1-4 family14 $8,379 $442 
Commercial real estate— — — 
Home equity line of credit— — — 
Residential land799 38 
Commercial construction— — — 
Residential construction— — — 
Commercial2,931 205 
Consumer— — — 
24 $12,109 $685 
1     The period end balances reflect all paydowns and charge-offs since the modification period. TDRs fully paid off, charged-off, or foreclosed upon by period end are not included.
Schedule of Loans Modified in TDRs that Experienced a Payment Default of 90 Days or More, and for Which Payment Default Occurred Within One Year of the Modification
Loans modified in TDRs that experienced a payment default of 90 days or more in 2022 and 2021 and for which the payment default occurred within one year of the modification, were as follows:
Years ended December 3120222021
(dollars in thousands)Number of
 contracts
Recorded
investment
Number of
 contracts
Recorded
 investment
Troubled debt restructurings that subsequently defaulted
  
Real estate:  
Residential 1-4 family— $— $474 
Commercial real estate— — — — 
Home equity line of credit— — — — 
Residential land— — — — 
Commercial construction— — — — 
Residential construction— — — — 
Commercial— — 
Consumer— — — — 
 — $— $483 
Schedule of Amortized Intangible Assets
Changes in the carrying value of MSRs were as follows:
(in thousands)
Gross
carrying amount
Accumulated amortizationValuation allowanceNet
carrying amount
December 31, 2023$18,241 $(10,072)$— $8,169 
December 31, 2022$19,544 $(10,497)$— $9,047 


Changes related to MSRs were as follows:
(in thousands)202320222021
Mortgage servicing rights
Balance, January 1$9,047 $9,950 $10,280 
Amount capitalized423 1,130 3,404 
Amortization(1,301)(2,033)(3,734)
Sale of mortgage servicing rights— — — 
Other-than-temporary impairment— — — 
Carrying amount before valuation allowance, December 318,169 9,047 9,950 
Valuation allowance for mortgage servicing rights
Balance, January 1— — 260 
Provision— — (260)
Other-than-temporary impairment— — — 
Balance, December 31— — — 
Net carrying value of mortgage servicing rights$8,169 $9,047 $9,950 
Schedule of Key Assumptions Used in Estimating Fair Value
Key assumptions used in estimating the fair value of ASB’s MSRs used in the impairment analysis were as follows:
December 3120232022
(dollars in thousands)
Unpaid principal balance$1,402,736 $1,451,322 
Weighted average note rate3.47 %3.38 %
Weighted average discount rate10.00 %10.00 %
Weighted average prepayment speed5.71 %6.56 %
Schedule of Sensitivity Analysis of Fair Value of MSR to Hypothetical Adverse Changes
The sensitivity analysis of fair value of MSRs to hypothetical adverse changes of 25 and 50 basis points in certain key assumptions was as follows:
December 3120232022
(in thousands)
Prepayment rate:
25 basis points adverse rate change$(90)$(92)
50 basis points adverse rate change(204)(214)
Discount rate:
25 basis points adverse rate change(203)(182)
50 basis points adverse rate change(402)(361)
Schedule of Deposit Liabilities The summarized components of deposit liabilities were as follows:
December 3120232022
(dollars in thousands)Weighted-average stated rateAmountWeighted-average stated rateAmount 
Savings0.15 %$2,765,175 0.03 %$3,198,329 
Checking  
Interest-bearing0.85 1,427,225 0.17 1,359,519 
Noninterest-bearing— 1,383,197 — 1,453,937 
Commercial checking— 1,216,565 — 1,357,140 
Money market3.52 289,709 0.82 189,053 
Time certificates3.99 1,063,907 2.39 611,718 
 0.85 %$8,145,778 0.24 %$8,169,696 
Schedule of Maturities of Term Certificates
The approximate scheduled maturities of time certificates outstanding at December 31, 2023 were as follows:
(in thousands)
2024$898,996 
2025136,462 
202614,405 
20276,158 
20285,854 
Thereafter2,032 
$1,063,907 
Schedule of Interest Expense on Deposit Liabilities by Type
Interest expense on deposit liabilities by type of deposit was as follows:
Years ended December 31202320222021
(in thousands)
Time certificates$31,366 $5,372 $3,805 
Savings2,367 860 802 
Money market8,669 330 132 
Interest-bearing checking6,503 765 242 
 $48,905 $7,327 $4,981 
Schedule of Securities Sold Under Agreements to Repurchase, Which Provided for Repurchase of Identical Securities
Information concerning securities sold under agreements to repurchase, which provided for the repurchase of identical securities, was as follows:
(dollars in thousands)202320222021
Amount outstanding as of December 31$— $281,120 $88,305 
Average amount outstanding during the year62,441 127,170 88,405 
Maximum amount outstanding as of any month-end148,060 284,040 129,665 
Weighted-average interest rate as of December 31— %3.02 %0.02 %
Weighted-average interest rate during the year3.48 %0.99 %0.02 %
Weighted-average remaining days to maturity as of December 31011
Schedule of Securities Sold Under Agreements to Repurchase The following tables present information about the securities sold under agreements to repurchase, including the related collateral received from or pledged to counterparties:
(in millions)Gross amount of
recognized liabilities
Gross amount
 offset in the
 Balance Sheets
Net amount of
 liabilities presented
in the Balance Sheets
Repurchase agreements   
December 31, 2023$— $— $— 
December 31, 2022281 — 281 
 
 Gross amount not offset in the Balance Sheets
(in millions)Net amount of 
liabilities presented
in the Balance Sheets
Financial
instruments
Cash
collateral
pledged
Commercial account holders   
December 31, 2023$— $— $— 
December 31, 2022281 327 — 
Securities sold under agreements to repurchase were summarized as follows:
December 3120232022
MaturityRepurchase liabilityWeighted-average
interest rate
Collateralized by
 mortgage-backed
securities and federal
agency obligations at fair value plus
 accrued interest
Repurchase liabilityWeighted-average
interest rate
Collateralized by
 mortgage-backed
securities and federal
agency obligations at fair value plus
 accrued interest
(dollars in thousands)   
Overnight$— — %$— $281,120 3.02 %$326,841 
1 to 29 days— — %— — — %— 
30 to 90 days— — %— — — %— 
Over 90 days— — %— — — %— 
 $— — %$— $281,120 3.02 %$326,841 
Schedule of Actual and Minimum Required Capital Amounts and Ratios
The tables below set forth actual and minimum required capital amounts and ratios:
ActualMinimum requiredRequired to be well capitalized
(dollars in thousands)CapitalRatioCapitalRatioCapitalRatio
December 31, 2023
Tier 1 leverage$759,921 7.68 %$395,812 4.00 %$494,765 5.00 %
Common equity tier 1759,921 12.27 %278,681 4.50 %402,539 6.50 %
Tier 1 capital759,921 12.27 %371,575 6.00 %495,433 8.00 %
Total capital828,901 13.38 %495,433 8.00 %619,291 10.00 %
December 31, 2022
Tier 1 leverage750,851 7.78 %386,265 4.00 %482,831 5.00 %
Common equity tier 1750,851 12.15 %278,076 4.50 %401,665 6.50 %
Tier 1 capital750,851 12.15 %370,767 6.00 %494,356 8.00 %
Total capital811,729 13.14 %494,356 8.00 %617,946 10.00 %
Schedule of Notional Amounts and Fair Value of Derivatives
The notional amount and fair value of ASB’s derivative financial instruments were as follows:
December 3120232022
(in thousands)Notional amountFair valueNotional amountFair value
Interest rate lock commitments$6,246 $86 $1,720 $
Forward commitments5,500 (18)1,500 18 
Schedule of Derivative Financial Instruments, Fair Values, and Balance Sheet Location
ASB’s derivative financial instruments, their fair values, and balance sheet location were as follows:
Derivative Financial Instruments Not Designated
as Hedging Instruments 1
December 3120232022
(in thousands)Asset derivativesLiability derivativesAsset derivativesLiability derivatives
Interest rate lock commitments$86 $— $$— 
Forward commitments— 18 18 — 
 $86 $18 $27 $— 
1 Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the balance sheets.
Schedule of Derivative Financial Instruments and Amount and Location of Net Gains or Losses
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 DesignatedLocation of net gains
as Hedging Instruments (losses) recognized inYears ended December 31
(in thousands)the Statements of Income202320222021
Interest rate lock commitmentsMortgage banking income$77 $(629)$(3,898)
Forward commitmentsMortgage banking income(36)29 489 
 $41 $(600)$(3,409)
Schedule of Off Balance Sheet Arrangements
The following is a summary of outstanding off-balance sheet arrangements:
December 3120232022
(in thousands)
Unfunded commitments to extend credit: 
Home equity line of credit$1,141,891 $1,264,320 
Commercial and commercial real estate602,973 692,989 
Consumer67,229 85,768 
Residential 1-4 family25,037 20,546 
Commercial and financial standby letters of credit9,359 15,521 
Total $1,846,489 $2,079,144