XML 48 R35.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Bank segment (Tables)
6 Months Ended
Jun. 30, 2024
Bank Subsidiary [Abstract]  
Schedule of Statements of Income Data
(in thousands)Hawaiian ElectricHawaii Electric LightMaui Electric
Other subsidiaries
Consolidating adjustments
Hawaiian Electric
Consolidated
Revenues$564,628 117,663 110,040 — — $792,331 
Expenses
Fuel oil187,386 28,941 42,325 — — 258,652 
Purchased power137,139 31,068 13,121 — — 181,328 
Other operation and maintenance93,717 24,544 29,300 — — 147,561 
Wildfire tort-related claims (Note 2)
1,369,600 171,200 171,200 — — 1,712,000 
Depreciation42,003 10,964 9,845 — — 62,812 
Taxes, other than income taxes53,214 10,943 10,261 — — 74,418 
   Total expenses1,883,059 277,660 276,052 — — 2,436,771 
Operating loss
(1,318,431)(159,997)(166,012)— — (1,644,440)
Allowance for equity funds used during construction2,578 288 470 — — 3,336 
Equity in earnings of subsidiaries(246,099)— — — 246,099 — 
Retirement defined benefits credit (expense)—other than service costs928 168 (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 construction1,034 85 225 — — 1,344 
Interest Income2,972 241 72 — (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— 133 96 — — 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)
(in thousands)Hawaiian ElectricHawaii Electric LightMaui Electric
Other subsidiary
Consolidating adjustments
Hawaiian Electric
Consolidated
Revenues$570,689 112,074 111,428 — — $794,191 
Expenses
Fuel oil213,471 20,471 46,215 — — 280,157 
Purchased power119,460 37,246 11,728 — — 168,434 
Other operation and maintenance88,967 21,666 25,727 — — 136,360 
Depreciation40,800 10,636 9,253 — — 60,689 
Taxes, other than income taxes54,046 10,389 10,491 — — 74,926 
   Total expenses516,744 100,408 103,414 — — 720,566 
Operating income53,945 11,666 8,014 — — 73,625 
Allowance for equity funds used during construction2,959 354 459 — — 3,772 
Equity in earnings of subsidiaries11,414 — — — (11,414)— 
Retirement defined benefits credit (expense)—other than service costs905 168 (25)— — 1,048 
Interest expense and other charges, net(14,742)(2,975)(3,155)— — (20,872)
Allowance for borrowed funds used during construction1,030 113 152 — — 1,295 
Income before income taxes55,511 9,326 5,445 — (11,414)58,868 
Income taxes9,942 2,118 1,010 — — 13,070 
Net income45,569 7,208 4,435 — (11,414)45,798 
Preferred stock dividends of subsidiaries— 133 96 — — 229 
Net income attributable to Hawaiian Electric
45,569 7,075 4,339 — (11,414)45,569 
Preferred stock dividends of Hawaiian Electric270 — — — — 270 
Net income for common stock$45,299 7,075 4,339 — (11,414)$45,299 
(in thousands)Hawaiian ElectricHawaii Electric LightMaui Electric
Other subsidiaries
Consolidating adjustmentsHawaiian Electric
Consolidated
Revenues$1,128,808 235,272 216,829 — — $1,580,909 
Expenses
Fuel oil397,585 60,126 85,237 — — 542,948 
Purchased power254,657 63,124 23,364 — — 341,145 
Other operation and maintenance184,601 49,134 57,716 — — 291,451 
Wildfire tort-related claims (Note 2)
1,369,600 171,200 171,200 — — 1,712,000 
Depreciation84,007 21,928 19,689 — — 125,624 
Taxes, other than income taxes106,623 21,900 20,303 — — 148,826 
   Total expenses2,397,073 387,412 377,509 — — 3,161,994 
Operating loss
(1,268,265)(152,140)(160,680)— — (1,581,085)
Allowance for equity funds used during construction5,399 637 940 — — 6,976 
Equity in earnings of subsidiaries(240,075)— — — 240,075 — 
Retirement defined benefits credit (expense)—other than service costs1,855 336 (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 construction2,113 192 425 — — 2,730 
Interest Income5,635 396 138 — (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— 267 191 — — 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 subsidiaryConsolidating adjustmentsHawaiian Electric
Consolidated
Revenues$1,172,219 227,362 225,101 — (130)$1,624,552 
Expenses
Fuel oil467,298 48,231 98,725 — — 614,254 
Purchased power229,739 71,332 20,124 — — 321,195 
Other operation and maintenance172,200 43,016 49,460 — — 264,676 
Depreciation81,838 21,271 18,507 — — 121,616 
Taxes, other than income taxes110,999 21,126 21,186 — — 153,311 
   Total expenses1,062,074 204,976 208,002 — — 1,475,052 
Operating income110,145 22,386 17,099 — (130)149,500 
Allowance for equity funds used during construction5,599 638 836 — — 7,073 
Equity in earnings of subsidiaries22,955 — — — (22,955)— 
Retirement defined benefits credit (expense)—other than service costs1,809 337 (51)— — 2,095 
Interest expense and other charges, net(29,299)(5,806)(6,143)— 130 (41,118)
Allowance for borrowed funds used during construction1,948 204 274 — — 2,426 
Income before income taxes113,157 17,759 12,015 — (22,955)119,976 
Income taxes20,309 4,027 2,334 — — 26,670 
Net income92,848 13,732 9,681 — (22,955)93,306 
Preferred stock dividends of subsidiaries— 267 191 — — 458 
Net income attributable to Hawaiian Electric92,848 13,465 9,490 — (22,955)92,848 
Preferred stock dividends of Hawaiian Electric540 — — — — 540 
Net income for common stock$92,308 13,465 9,490 — (22,955)$92,308 
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 securities13,218 13,775 28,182 28,412 
Total interest and dividend income86,178 81,741 174,113 161,220 
Interest expense    
Interest on deposit liabilities18,015 9,661 35,447 16,498 
Interest on other borrowings6,479 8,852 14,633 16,573 
Total interest expense24,494 18,513 50,080 33,071 
Net interest income61,684 63,228 124,033 128,149 
Provision for credit losses(1,910)43 (4,069)1,218 
Net interest income after provision for credit losses63,594 63,185 128,102 126,931 
Noninterest income    
Fees from other financial services5,133 5,009 10,007 9,688 
Fee income on deposit liabilities4,630 4,504 9,528 9,103 
Fee income on other financial products2,960 2,768 5,703 5,512 
Bank-owned life insurance2,255 1,955 5,839 3,380 
Mortgage banking income364 230 788 360 
Gain on sale of real estate— 495 — 495 
Other income, net423 678 1,109 1,479 
Total noninterest income15,765 15,639 32,974 30,017 
Noninterest expense    
Compensation and employee benefits29,802 29,394 62,261 59,598 
Occupancy5,220 5,539 10,283 11,127 
Data processing4,960 5,095 9,806 10,107 
Services4,250 2,689 8,401 5,284 
Equipment2,477 2,957 5,126 5,603 
Office supplies, printing and postage1,006 1,109 2,024 2,274 
Marketing747 834 1,523 1,850 
Goodwill impairment
82,190 — 82,190 — 
Other expense5,813 6,152 10,755 12,343 
Total noninterest expense136,465 53,769 192,369 108,186 
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 income15,765 15,639 32,974 30,017 
Less: Gain on sale of real estate— 495 — 495 
*Revenues-Bank101,943 96,885 207,087 190,742 
Total interest expense24,494 18,513 50,080 33,071 
Provision for credit losses(1,910)43 (4,069)1,218 
Noninterest expense136,465 53,769 192,369 108,186 
Less: Gain on sale of real estate— 495 — 495 
Less: Retirement defined benefits credit—other than service costs(280)(187)(561)(374)
*Expenses-Bank159,329 72,017 238,941 142,354 
*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 
Schedule of Statements of Comprehensive Income Data
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 securities13,218 13,775 28,182 28,412 
Total interest and dividend income86,178 81,741 174,113 161,220 
Interest expense    
Interest on deposit liabilities18,015 9,661 35,447 16,498 
Interest on other borrowings6,479 8,852 14,633 16,573 
Total interest expense24,494 18,513 50,080 33,071 
Net interest income61,684 63,228 124,033 128,149 
Provision for credit losses(1,910)43 (4,069)1,218 
Net interest income after provision for credit losses63,594 63,185 128,102 126,931 
Noninterest income    
Fees from other financial services5,133 5,009 10,007 9,688 
Fee income on deposit liabilities4,630 4,504 9,528 9,103 
Fee income on other financial products2,960 2,768 5,703 5,512 
Bank-owned life insurance2,255 1,955 5,839 3,380 
Mortgage banking income364 230 788 360 
Gain on sale of real estate— 495 — 495 
Other income, net423 678 1,109 1,479 
Total noninterest income15,765 15,639 32,974 30,017 
Noninterest expense    
Compensation and employee benefits29,802 29,394 62,261 59,598 
Occupancy5,220 5,539 10,283 11,127 
Data processing4,960 5,095 9,806 10,107 
Services4,250 2,689 8,401 5,284 
Equipment2,477 2,957 5,126 5,603 
Office supplies, printing and postage1,006 1,109 2,024 2,274 
Marketing747 834 1,523 1,850 
Goodwill impairment
82,190 — 82,190 — 
Other expense5,813 6,152 10,755 12,343 
Total noninterest expense136,465 53,769 192,369 108,186 
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 income15,765 15,639 32,974 30,017 
Less: Gain on sale of real estate— 495 — 495 
*Revenues-Bank101,943 96,885 207,087 190,742 
Total interest expense24,494 18,513 50,080 33,071 
Provision for credit losses(1,910)43 (4,069)1,218 
Noninterest expense136,465 53,769 192,369 108,186 
Less: Gain on sale of real estate— 495 — 495 
Less: Retirement defined benefits credit—other than service costs(280)(187)(561)(374)
*Expenses-Bank159,329 72,017 238,941 142,354 
*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 
Schedule of Balance Sheets Data
(in thousands)Hawaiian ElectricHawaii Electric LightMaui Electric
Other
subsi-
diaries
Consoli-
dating
adjustments
Hawaiian Electric
Consolidated
Assets      
Property, plant and equipment
Utility property, plant and equipment      
Land$42,860 5,645 3,514 — — $52,019 
Plant and equipment5,471,342 1,483,570 1,396,982 — — 8,351,894 
Right-of-use assets - finance lease362,741 36,074 50,757 — — 449,572 
Less accumulated depreciation(2,001,115)(676,745)(608,860)— — (3,286,720)
Construction in progress264,823 27,641 43,739 — — 336,203 
Utility property, plant and equipment, net4,140,651 876,185 886,132 — — 5,902,968 
Nonutility property, plant and equipment, less accumulated depreciation5,293 115 1,532 — — 6,940 
Total property, plant and equipment, net4,145,944 876,300 887,664 — — 5,909,908 
Investment in wholly owned subsidiaries, at equity482,112 — — — (482,112)— 
Current assets      
Cash and cash equivalents58,819 18,864 10,860 77 — 88,620 
Restricted cash2,000 — — — — 2,000 
Advances to affiliates110,000 — — — (110,000)— 
Customer accounts receivable, net143,860 33,223 34,232 — — 211,315 
Accrued unbilled revenues, net131,246 25,080 22,220 — — 178,546 
Other accounts receivable, net59,341 12,802 24,179 — (38,430)57,892 
Fuel oil stock, at average cost112,116 13,843 20,132 — — 146,091 
Materials and supplies, at average cost65,354 14,154 33,496 — — 113,004 
Prepayments and other50,896 5,784 14,203 — (4,287)66,596 
Regulatory assets65,372 4,872 9,026 — — 79,270 
Total current assets799,004 128,622 168,348 77 (152,717)943,334 
Other long-term assets      
Operating lease right-of-use assets32,387 24,197 8,156 — — 64,740 
Regulatory assets200,662 15,123 27,354 — — 243,139 
Other212,914 37,056 35,144 — (47,337)237,777 
Total other long-term assets445,963 76,376 70,654 — (47,337)545,656 
Total assets$5,873,023 1,081,298 1,126,666 77 (682,166)$7,398,898 
(continued)
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Balance Sheet (continued)
June 30, 2024
(in thousands)Hawaiian ElectricHawaii Electric LightMaui Electric
Other
subsi-
diaries
Consoli-
dating
adjustments
Hawaiian Electric
Consolidated
Capitalization and liabilities
Capitalization
Common stock equity
$1,192,842 243,878 238,157 77 (482,112)$1,192,842 
Cumulative preferred stock—not subject to mandatory redemption
22,293 7,000 5,000 — — 34,293 
Long-term debt, net
1,386,884 244,409 256,500 — — 1,887,793 
Total capitalization
2,602,019 495,287 499,657 77 (482,112)3,114,928 
Current liabilities
Current portion of operating lease liabilities5,804 7,216 2,882 — — 15,902 
Current portion of long-term debt39,961 4,995 1,998 — — 46,954 
Short-term borrowings from affiliate— — 110,000 — (110,000)— 
Accounts payable146,724 23,805 24,005 — — 194,534 
Interest and preferred dividends payable17,001 3,228 3,394 — (631)22,992 
Taxes accrued, including revenue taxes180,419 40,640 32,687 — (4,287)249,459 
Regulatory liabilities10,442 8,284 5,380 — — 24,106 
Wildfire tort-related claims (Note 2)
1,369,600 171,200 171,200 — — 1,712,000 
Other83,336 28,351 38,149 — (37,799)112,037 
Total current liabilities1,853,287 287,719 389,695 — (152,717)2,377,984 
Deferred credits and other liabilities
Operating lease liabilities31,854 17,342 5,583 — — 54,779 
Finance lease liabilities348,341 34,712 50,178 — — 433,231 
Deferred income taxes— 7,019 25,521 — (32,540)— 
Regulatory liabilities830,156 205,042 116,305 — — 1,151,503 
Unamortized tax credits57,247 11,052 10,932 — — 79,231 
Defined benefit pension and other postretirement benefit plans liability75,433 — — — (14,797)60,636 
Other74,686 23,125 28,795 — — 126,606 
Total deferred credits and other liabilities1,417,717 298,292 237,314 — (47,337)1,905,986 
Total capitalization and liabilities$5,873,023 1,081,298 1,126,666 77 (682,166)$7,398,898 
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsi-diary
Consoli-
dating
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 depreciation5,295 115 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)— 
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)— 
Customer accounts receivable, net172,747 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)111,519 
Fuel oil stock, at average cost108,228 17,968 22,041 — — 148,237 
Materials and supplies, at average cost64,334 14,397 35,702 — — 114,433 
Prepayments and other40,767 7,724 11,638 — (1,638)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)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 
(continued)
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Balance Sheet (continued)
December 31, 2023
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsi-diary
Consoli-
dating
adjustments
Hawaiian Electric
Consolidated
Capitalization and liabilities
Capitalization
Common stock equity$2,409,110 359,790 362,344 77 (722,211)$2,409,110 
Cumulative preferred stock—not subject to mandatory redemption22,293 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)— 
Accounts payable136,102 29,418 25,520 — — 191,040 
Interest and preferred dividends payable17,085 3,098 3,074 — (375)22,882 
Taxes accrued, including revenue taxes211,840 43,932 37,808 — (1,638)291,942 
Regulatory liabilities20,013 8,508 8,038 — — 36,559 
Wildfire tort-related claims
75,000 — — — — 75,000 
Other90,131 33,240 50,170 — (77,105)96,436 
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 liability74,842 — — — (14,171)60,671 
Other77,525 19,350 27,332 — 124,207 
Total deferred credits and other liabilities1,627,127 337,669 224,773 — (14,171)2,175,398 
Total capitalization and liabilities$6,042,005 1,079,019 1,048,453 77 (886,000)$7,283,554 
Balance Sheets Data
(in thousands)June 30, 2024December 31, 2023
Assets    
Cash and due from banks $139,114  $184,383 
Interest-bearing deposits195,721 251,072 
Cash and cash equivalents334,835 435,455 
Investment securities
Available-for-sale, at fair value 1,061,687  1,136,439 
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)
1,179,182 1,201,314 
Stock in Federal Home Loan Bank, at cost 29,204  14,728 
Loans held for investment 6,030,158  6,180,810 
Allowance for credit losses (66,813) (74,372)
Net loans 5,963,345  6,106,438 
Loans held for sale, at lower of cost or fair value 13,904  15,168 
Other 698,648  681,460 
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-bearing 5,521,411  5,546,016 
Other borrowings 520,000  750,000 
Other 226,488  247,563 
Total liabilities 8,782,961  9,143,341 
  
Common stock  
Additional paid-in capital359,048 358,067 
Retained earnings 439,202  464,055 
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 equity497,844  529,851 
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, net 181,855  187,042 
Accrued interest receivable 29,003  28,472 
Mortgage-servicing rights 7,906  8,169 
Low-income housing investments104,394 112,234 
Deferred tax asset122,927 104,292 
Other 54,849  53,394 
Total other assets
 $698,648  $681,460 
Other liabilities    
Accrued expenses $110,173  $115,231 
Cashier’s checks 37,372  40,479 
Advance payments by borrowers 11,477  10,107 
Other 67,466  81,746 
Total other liabilities
 $226,488  $247,563 
Schedule of the Book Value and Aggregate Fair Value by Major Security Type The major components of investment securities were as follows:
 Amortized costGross unrealized gainsGross unrealized lossesEstimated fair
value
Gross unrealized losses
 Less than 12 months12 months or longer
(dollars in thousands)Number of issuesFair 
value
AmountNumber of issuesFair 
value
Amount
June 30, 2024        
Available-for-sale
U.S. Treasury and federal agency obligations$9,226 $— $(343)$8,883 — $— $— $8,883 $(343)
Mortgage-backed securities*1,229,529 (223,731)1,005,801 — — — 115 1,005,191 (223,731)
Corporate bonds35,171 — (2,244)32,927 — — — 32,927 (2,244)
Mortgage revenue bonds14,076 — — 14,076 — — — — — — 
 $1,288,002 $$(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 — $— $— $52,090 $(7,839)
Mortgage-backed securities*1,119,253 41 (112,693)1,006,601 30 314,047 (9,253)72 685,612 (103,440)
 $1,179,182 $41 $(120,532)$1,058,691 30 $314,047 $(9,253)75 $737,702 $(111,279)
December 31, 2023
Available-for-sale
U.S. Treasury and federal agency obligations$12,437 $— $(427)$12,010 — $— $— $12,010 $(427)
Mortgage-backed securities*1,279,852 — (202,684)1,077,168 1,649 (22)116 1,075,519 (202,662)
Corporate bonds35,239 — (2,336)32,903 — — — 32,903 (2,336)
Mortgage revenue bonds14,358 — — 14,358 — — — — — — 
 $1,341,886 $— $(205,447)$1,136,439 $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 — $— $— $52,782 $(7,135)
Mortgage-backed securities* 1,141,397 2,221 (92,732)1,050,886 37 378,326 (7,610)43 432,082 (85,122)
 $1,201,314 $2,221 $(99,867)$1,103,668 37 $378,326 $(7,610)46 $484,864 $(92,257)
* Issued or guaranteed by U.S. Government agencies or sponsored agencies
Schedule of Contractual Maturities of Available-for-Sale Securities
The contractual maturities of investment securities were as follows:
June 30, 2024Amortized 
cost
Fair value
(in thousands)  
Available-for-sale
Due in one year or less$626 $614 
Due after one year through five years43,771 41,196 
Due after five years through ten years14,076 14,076 
Due after ten years— — 
 58,473 55,886 
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies1,229,529 1,005,801 
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 years39,849 35,286 
Due after five years through ten years20,080 16,804 
Due after ten years— — 
59,929 52,090 
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies1,119,253 1,006,601 
Total held-to-maturity securities$1,179,182 $1,058,691 
Schedule of Components of Loans Receivable
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 estate1,368,907 1,374,038 
Home equity line of credit973,216 1,017,207 
Residential land20,818 18,364 
Commercial construction181,148 172,405 
Residential construction17,254 17,843 
Total real estate5,165,168 5,195,019 
Commercial648,286 743,303 
Consumer244,637 272,256 
Total loans6,058,091 6,210,578 
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 
Schedule of Allowance for Credit Losses The allowance for credit losses (balances and changes) by portfolio segment were as follows:
(in thousands)Residential
1-4 family
Commercial real
estate
Home
equity line of credit
Residential landCommercial constructionResidential constructionCommercial loansConsumer loansTotal
Three months ended June 30, 2024        
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)
Recoveries— — — — 190 686 892 
Provision(194)(1,678)1,470 87 (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 
Three months ended June 30, 2023        
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)
Recoveries— 17 — — 206 904 1,132 
Provision275 (2,423)1,366 30 1,814 (2)(627)(590)(157)
Ending balance$4,708 $20,278 $7,139 $653 $2,549 $26 $11,358 $22,357 $69,068 
Six months ended June 30, 2024        
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 — — — 285 1,686 2,411 
Provision(567)(3,529)1,527 138 (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 
Six months ended June 30, 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(990)— (360)— — — (384)(4,891)(6,625)
Recoveries— 34 — — 604 1,812 2,459 
Provision(578)(1,620)1,340 (67)1,354 (20)(1,288)1,897 1,018 
Ending balance$4,708 $20,278 $7,139 $653 $2,549 $26 $11,358 $22,357 $69,068 
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
Three months ended June 30, 2024
Allowance for loan commitments:
Beginning balance$600 $3,100 $400 $4,100 
Provision100 — — 100 
Ending balance$700 $3,100 $400 $4,200 
Three months ended June 30, 2023
Allowance for loan commitments:
Beginning balance$400 $2,600 $1,400 $4,400 
Provision200 1,200 (1,200)200 
Ending balance$600 $3,800 $200 $4,600 
Six months ended June 30, 2024
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 
Six months ended June 30, 2023
Allowance for loan commitments:
Beginning balance$400 $2,600 $1,400 $4,400 
Provision200 1,200 (1,200)200 
Ending balance$600 $3,800 $200 $4,600 
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)20242023202220212020PriorRevolvingConverted to term loansTotal
June 30, 2024
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 
89,885 255,714 400,098 715,755 390,719 751,654 — — 2,603,825 
Home equity line of credit
Current— — — — — — 905,690 63,617 969,307 
30-59 days past due— — — — — — 1,403 632 2,035 
60-89 days past due— — — — — — 542 216 758 
Greater than 89 days past due— — — — — — 885 231 1,116 
— — — — — — 908,520 64,696 973,216 
Residential land
Current5,402 3,748 4,524 4,797 1,737 610 — — 20,818 
30-59 days past due— — — — — — — — — 
60-89 days past due— — — — — — — — — 
Greater than 89 days past due— — — — — — — — — 
5,402 3,748 4,524 4,797 1,737 610 — — 20,818 
Residential construction
Current550 7,501 9,203 — — — — — 17,254 
30-59 days past due— — — — — — — — — 
60-89 days past due— — — — — — — — — 
Greater than 89 days past due— — — — — — — — — 
550 7,501 9,203 — — — — — 17,254 
Consumer
Current18,275 70,089 130,936 6,589 840 328 9,746 2,071 238,874 
30-59 days past due242 552 1,040 126 12 61 141 2,177 
60-89 days past due22 602 1,053 53 43 25 1,808 
Greater than 89 days past due— 454 916 63 10 — 179 156 1,778 
18,539 71,697 133,945 6,831 869 334 10,029 2,393 244,637 
Commercial real estate
Pass22,976 105,110 376,911 189,510 263,783 373,432 15,482 — 1,347,204 
Special Mention— — 1,208 1,465 — 1,116 — — 3,789 
Substandard— — — 1,516 — 13,990 — — 15,506 
Doubtful— — — — — 2,408 — — 2,408 
22,976 105,110 378,119 192,491 263,783 390,946 15,482 — 1,368,907 
Commercial construction
Pass— 62,306 36,925 16,416 1,333 — 64,168 — 181,148 
Special Mention— — — — — — — — — 
Substandard— — — — — — — — — 
Doubtful— — — — — — — — — 
— 62,306 36,925 16,416 1,333 — 64,168 — 181,148 
Commercial
Pass33,205 88,184 166,815 92,150 71,214 79,756 97,353 6,929 635,606 
Special Mention— 1,685 — — — — 3,801 — 5,486 
Substandard— — 2,775 472 — 3,049 730 80 7,106 
Doubtful— — — — 88 — — — 88 
33,205 89,869 169,590 92,622 71,302 82,805 101,884 7,009 648,286 
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 YearRevolving Loans
(in thousands)20232022202120202019PriorRevolvingConverted 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 
Home equity line of credit
Current— — — — — — 954,461 59,146 1,013,607 
30-59 days past due— — — — — — 1,219 262 1,481 
60-89 days past due— — — — — — 597 — 597 
Greater than 89 days past due— — — — — — 1,111 411 1,522 
— — — — — — 957,388 59,819 1,017,207 
Residential land
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 
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 
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 
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 
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 
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 
Total loans$638,750 $1,212,344 $1,081,072 $747,623 $234,179 $1,081,789 $1,145,385 $69,436 $6,210,578 
Gross charge-offs by portfolio segment and vintage were as follows:
(in thousands)20242023202220212020PriorTotal
Six months ended June 30, 2024
Residential 1-4 family$— $— $361 $277 $— $204 $842 
Commercial real estate— — — — — — — 
Home equity line of credit— — — — — — — 
Residential land— — — — — — — 
Commercial construction— — — — — — — 
Residential construction— — — — — — — 
Commercial— — — 14 — 226 240 
Consumer398 1,969 2,803 281 75 193 5,719 
Total
$398 $1,969 $3,164 $572 $75 $623 $6,801 
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
 
90 days or more past due
Total
past due
CurrentTotal
financing
receivables
Amortized cost>
90 days and
accruing
June 30, 2024       
Real estate:       
Residential 1-4 family$1,362 $1,847 $4,026 $7,235 $2,596,590 $2,603,825 $— 
Commercial real estate— — 10,908 10,908 1,357,999 1,368,907 — 
Home equity line of credit2,035 758 1,116 3,909 969,307 973,216 — 
Residential land— — — — 20,818 20,818 — 
Commercial construction— — — — 181,148 181,148 — 
Residential construction— — — — 17,254 17,254 — 
Commercial107 150 108 365 647,921 648,286 — 
Consumer2,177 1,808 1,778 5,763 238,874 244,637 — 
Total loans$5,681 $4,563 $17,936 $28,180 $6,029,911 $6,058,091 $— 
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 
Credit risk profile based on payment activity for loans modified during the six months ended June 30, 2024 were as follows:
(in thousands)
Current
30-59 days
past due
60-89 days
past due
90 days or more past due
Total
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 
Schedule of Credit Risk Profile Based on Nonaccrual Loans, Accruing Loans 90 days or More Past Due
The credit risk profile based on nonaccrual loans were as follows:
(in thousands)June 30, 2024December 31, 2023
With a related ACL
Without a related ACL
Total
With a related ACL
Without a related ACL
Total
Real estate:
Residential 1-4 family$9,542 $4,446 $13,988 $7,755 $2,190 $9,945 
Commercial real estate10,908 — 10,908 11,048 — 11,048 
Home equity line of credit2,211 1,091 3,302 2,626 1,135 3,761 
Residential land675 — 675 780 — 780 
Commercial construction— — — — — — 
Residential construction— — — — — — 
Commercial 169 173 342 133 301 434 
Consumer 2,656 — 2,656 2,458 — 2,458 
  Total $26,161 $5,710 $31,871 $24,800 $3,626 $28,426 
Schedule of Loan Modification
Loan modifications made to borrowers experiencing financial difficulty during the three and six months ended June 30, 2024 were as follows:
(in thousands)
Term extension
Payment delay
Combination payment delay & term extension
Total
% of total class of loans
Three months ended June 30, 2024
Real estate loans
Residential 1-4 family$50 $2,093 $— $2,143 0.08 %
Commercial real estate— — — — — 
Home equity line of credit— — — — — 
Residential land— — — — — 
Commercial construction— — — — — 
Residential construction— — — — — 
Commercial— — — — — 
Consumer— — — — — 
Total$50 $2,093 $— $2,143 0.04 %
Six months ended June 30, 2024
Real estate loans
Residential 1-4 family$315 $4,931 $— $5,246 0.20 %
Commercial real estate— — 1,208 1,208 0.09 %
Home equity line of credit— 447 — 447 0.05 %
Residential land— 675 — 675 3.24 %
Commercial construction— — — — — 
Residential construction— — — — — 
Commercial — — — — — 
Consumer — — — — — 
Total$315 $6,053 $1,208 $7,576 0.13 %
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)
Three months ended June 30, 2024
Real estate loans
Residential 1-4 family11411
Commercial real estate— — 
Home equity line of credit— — 
Residential land— — 
Commercial construction— — 
Residential construction— — 
Commercial— — 
Consumer— — 
Six months ended June 30, 2024
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— — 
Schedule of Collateral-Dependent Loans
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 $2,272  Residential real estate property
Commercial real estate10,908 11,048  Commercial real estate property
   Home equity line of credit1,200 1,135  Residential real estate property
     Total real estate16,632 14,455 
Commercial262 301  Business assets
     Total $16,894 $14,756 
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
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 capitalized179 84 377 135 
Amortization(323)(334)(640)(687)
Other-than-temporary impairment— — — — 
Carrying amount before valuation allowance7,906 8,495 7,906 8,495 
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 
Schedule of Key Assumptions Used in Estimating fair Value
Key assumptions used in estimating the fair value of ASB’s MSRs used in the impairment analysis were as follows:
(dollars in thousands)June 30, 2024December 31, 2023
Unpaid principal balance$1,399,592 $1,402,736 
Weighted average note rate3.57 %3.47 %
Weighted average discount rate10.00 %10.00 %
Weighted average prepayment speed6.81 %5.71 %
Schedule of Sensitivity Analysis of Fair Value, Transferor's Interests in Transferred Financial Assets
The sensitivity analysis of fair value of MSRs to hypothetical adverse changes of 25 and 50 basis points in certain key assumptions was as follows:
(dollars in thousands)June 30, 2024December 31, 2023
Prepayment rate:
  25 basis points adverse rate change$(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)
Schedule of Notional and Fair Value of Derivatives
The notional amount and fair value of ASB’s derivative financial instruments were as follows:
 June 30, 2024December 31, 2023
(in thousands)Notional amountFair valueNotional amountFair value
Interest rate lock commitments$5,330 $89 $6,246 $86 
Forward commitments5,250 5,500 (18)
Schedule of Derivative Financial Instruments
ASB’s derivative financial instruments, their fair values and balance sheet location were as follows:
Derivative Financial Instruments Not Designated as Hedging Instruments 1
June 30, 2024December 31, 2023
(in thousands) Asset derivatives Liability
derivatives
 Asset derivatives Liability
derivatives
Interest rate lock commitments$89 $— $86 $— 
Forward commitments— — 18 
 $94 $— $86 $18 
1 Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the balance sheets.
Schedule of Derivative Financial Instruments and Net Gain or Loss
The following table presents ASB’s derivative financial instruments and the amount and location of the net gains or losses recognized in ASB’s statements of income:
Derivative Financial Instruments Not Designated as Hedging Instruments Location of net gains (losses) recognized in the Statements of IncomeThree months ended June 30Six months ended June 30
(in thousands)2024202320242023
Interest rate lock commitmentsMortgage banking income$(47)$62 $$79 
Forward commitmentsMortgage banking income18 46 23 33 
 $(29)$108 $26 $112