XML 49 R35.htm IDEA: XBRL DOCUMENT v3.24.3
Bank segment (Tables)
9 Months Ended
Sep. 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$592,784 123,238 113,840 2,402 (2,647)$829,617 
Expenses
Fuel oil207,498 31,464 40,076 — — 279,038 
Purchased power135,645 35,291 18,229 — — 189,165 
Other operation and maintenance105,977 25,614 32,769 484 (2,647)162,197 
Wildfire tort-related claims (Note 2)
130,400 16,300 16,300 — — 163,000 
Depreciation42,004 10,964 9,844 — — 62,812 
Taxes, other than income taxes55,787 11,511 10,671 — — 77,969 
   Total expenses677,311 131,144 127,889 484 (2,647)934,181 
Operating income (loss)
(84,527)(7,906)(14,049)1,918 — (104,564)
Allowance for equity funds used during construction2,628 256 416 — — 3,300 
Equity in earnings of subsidiaries(18,558)— — — 18,558 — 
Retirement defined benefits credit (expense)—other than service costs826 162 (29)— — 959 
Interest expense and other charges, net(14,870)(2,760)(4,324)— 1,731 (20,223)
Allowance for borrowed funds used during construction1,055 75 201 — — 1,331 
Interest Income2,971 324 107 — (1,731)1,671 
Income (loss) before income taxes
(110,475)(9,849)(17,678)1,918 18,558 (117,526)
Income tax expense (benefit)
(28,160)(2,807)(4,966)494 — (35,439)
Net income (loss)
(82,315)(7,042)(12,712)1,424 18,558 (82,087)
Preferred stock dividends of subsidiaries— 133 95 — — 228 
Net income (loss) attributable to Hawaiian Electric
(82,315)(7,175)(12,807)1,424 18,558 (82,315)
Preferred stock dividends of Hawaiian Electric270 — — — — 270 
Net income (loss) for common stock
$(82,585)(7,175)(12,807)1,424 18,558 $(82,585)
(in thousands)Hawaiian ElectricHawaii Electric LightMaui Electric
Other subsidiary
Consolidating adjustments
Hawaiian Electric
Consolidated
Revenues$570,323 116,192 108,472 — — $794,987 
Expenses
Fuel oil196,223 30,956 40,259 — — 267,438 
Purchased power132,536 30,265 14,994 — — 177,795 
Other operation and maintenance83,528 21,351 37,629 — — 142,508 
Depreciation41,276 10,635 9,254 — — 61,165 
Taxes, other than income taxes53,511 10,857 10,355 — — 74,723 
   Total expenses507,074 104,064 112,491 — — 723,629 
Operating income (loss)
63,249 12,128 (4,019)— — 71,358 
Allowance for equity funds used during construction3,005 366 629 — — 4,000 
Equity in earnings of subsidiaries3,005 — — — (3,005)— 
Retirement defined benefits credit (expense)—other than service costs992 163 (23)— — 1,132 
Interest expense and other charges, net(16,295)(2,988)(3,164)— — (22,447)
Allowance for borrowed funds used during construction1,047 117 208 — — 1,372 
Income (loss) before income taxes
55,003 9,786 (6,369)— (3,005)55,415 
Income tax expense (benefit)
11,272 2,234 (2,050)— — 11,456 
Net income (loss)
43,731 7,552 (4,319)— (3,005)43,959 
Preferred stock dividends of subsidiaries— 133 95 — — 228 
Net income (loss) attributable to Hawaiian Electric
43,731 7,419 (4,414)— (3,005)43,731 
Preferred stock dividends of Hawaiian Electric270 — — — — 270 
Net income (loss) for common stock
$43,461 7,419 (4,414)— (3,005)$43,461 
(in thousands)Hawaiian ElectricHawaii Electric LightMaui Electric
Other subsidiaries
Consolidating adjustmentsHawaiian Electric
Consolidated
Revenues$1,721,592 358,510 330,669 2,402 (2,647)$2,410,526 
Expenses
Fuel oil605,083 91,590 125,313 — — 821,986 
Purchased power390,302 98,415 41,593 — — 530,310 
Other operation and maintenance290,578 74,748 90,485 484 (2,647)453,648 
Wildfire tort-related claims (Note 2)
1,500,000 187,500 187,500 — — 1,875,000 
Depreciation126,011 32,892 29,533 — — 188,436 
Taxes, other than income taxes162,410 33,411 30,974 — — 226,795 
   Total expenses3,074,384 518,556 505,398 484 (2,647)4,096,175 
Operating income (loss)
(1,352,792)(160,046)(174,729)1,918 — (1,685,649)
Allowance for equity funds used during construction8,027 893 1,356 — — 10,276 
Equity in earnings of subsidiaries(258,633)— — — 258,633 — 
Retirement defined benefits credit (expense)—other than service costs2,681 498 (76)— — 3,103 
Interest expense and other charges, net(44,879)(8,648)(13,114)— 5,016 (61,625)
Allowance for borrowed funds used during construction3,168 267 626 — — 4,061 
Interest Income8,606 720 245 — (5,016)4,555 
Income (loss) before income taxes
(1,633,822)(166,316)(185,692)1,918 258,633 (1,725,279)
Income tax expense (benefit)
(361,874)(43,636)(49,001)494 — (454,017)
Net income (loss)
(1,271,948)(122,680)(136,691)1,424 258,633 (1,271,262)
Preferred stock dividends of subsidiaries— 400 286 — — 686 
Net income (loss) attributable to Hawaiian Electric
(1,271,948)(123,080)(136,977)1,424 258,633 (1,271,948)
Preferred stock dividends of Hawaiian Electric810 — — — — 810 
Net income (loss) for common stock
$(1,272,758)(123,080)(136,977)1,424 258,633 $(1,272,758)
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiaryConsolidating adjustmentsHawaiian Electric
Consolidated
Revenues$1,742,542 343,554 333,573 — (130)$2,419,539 
Expenses
Fuel oil663,521 79,187 138,984 — — 881,692 
Purchased power362,275 101,597 35,118 — — 498,990 
Other operation and maintenance255,728 64,367 87,089 — — 407,184 
Depreciation123,114 31,906 27,761 — — 182,781 
Taxes, other than income taxes164,510 31,983 31,541 — — 228,034 
   Total expenses1,569,148 309,040 320,493 — — 2,198,681 
Operating income173,394 34,514 13,080 — (130)220,858 
Allowance for equity funds used during construction8,604 1,004 1,465 — — 11,073 
Equity in earnings of subsidiaries25,960 — — — (25,960)— 
Retirement defined benefits credit (expense)—other than service costs2,801 500 (74)— — 3,227 
Interest expense and other charges, net(45,594)(8,794)(9,307)— 130 (63,565)
Allowance for borrowed funds used during construction2,995 321 482 — — 3,798 
Income before income taxes168,160 27,545 5,646 — (25,960)175,391 
Income taxes31,581 6,261 284 — — 38,126 
Net income136,579 21,284 5,362 — (25,960)137,265 
Preferred stock dividends of subsidiaries— 400 286 — — 686 
Net income attributable to Hawaiian Electric136,579 20,884 5,076 — (25,960)136,579 
Preferred stock dividends of Hawaiian Electric810 — — — — 810 
Net income for common stock$135,769 20,884 5,076 — (25,960)$135,769 
Statements of Income and Comprehensive Income Data
 Three months ended September 30Nine months ended September 30
(in thousands)2024202320242023
Interest and dividend income    
Interest and fees on loans$73,654 $71,540 $219,585 $204,348 
Interest and dividends on investment securities14,001 14,096 42,183 42,508 
Total interest and dividend income87,655 85,636 261,768 246,856 
Interest expense    
Interest on deposit liabilities19,018 14,446 54,465 30,944 
Interest on other borrowings6,403 8,598 21,036 25,171 
Total interest expense25,421 23,044 75,501 56,115 
Net interest income62,234 62,592 186,267 190,741 
Provision for credit losses248 8,835 (3,821)10,053 
Net interest income after provision for credit losses61,986 53,757 190,088 180,688 
Noninterest income    
Fees from other financial services5,188 4,703 15,195 14,391 
Fee income on deposit liabilities5,156 4,924 14,684 14,027 
Fee income on other financial products3,131 2,440 8,834 7,952 
Bank-owned life insurance2,993 2,303 8,832 5,683 
Mortgage banking income363 341 1,151 701 
Gain on sale of real estate— — — 495 
Other income, net658 627 1,767 2,106 
Total noninterest income17,489 15,338 50,463 45,355 
Noninterest expense    
Compensation and employee benefits31,485 29,902 93,746 89,500 
Occupancy5,630 5,154 15,913 16,281 
Data processing4,974 5,133 14,780 15,240 
Services3,816 3,627 12,217 8,911 
Equipment2,436 3,125 7,562 8,728 
Office supplies, printing and postage1,014 1,022 3,038 3,296 
Marketing885 984 2,408 2,834 
Goodwill impairment
— — 82,190 — 
Other expense5,806 7,399 16,561 19,742 
Total noninterest expense56,046 56,346 248,415 164,532 
Income (loss) before income taxes
23,429 12,749 (7,864)61,511 
Income tax (benefit)
4,651 1,384 (1,789)11,380 
Net income (loss)
18,778 11,365 (6,075)50,131 
Other comprehensive income (loss), net of taxes40,204 (34,231)32,069 (23,011)
Comprehensive income (loss)
$58,982 $(22,866)$25,994 $27,120 
Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*:
 Three months ended September 30Nine months ended September 30
(in thousands)2024202320242023
Interest and dividend income$87,655 $85,636 $261,768 $246,856 
Noninterest income17,489 15,338 50,463 45,355 
Less: Gain on sale of real estate— — — 495 
*Revenues-Bank105,144 100,974 312,231 291,716 
Total interest expense25,421 23,044 75,501 56,115 
Provision for credit losses248 8,835 (3,821)10,053 
Noninterest expense56,046 56,346 248,415 164,532 
Less: Gain on sale of real estate— — — 495 
Less: Retirement defined benefits credit—other than service costs(257)(190)(818)(564)
*Expenses-Bank81,972 88,415 320,913 230,769 
*Operating income (loss)-Bank
23,172 12,559 (8,682)60,947 
Add back: Retirement defined benefits credit—other than service costs(257)(190)(818)(564)
Income (loss) before income taxes
$23,429 $12,749 $(7,864)$61,511 
Schedule of Statements of Comprehensive Income Data
Statements of Income and Comprehensive Income Data
 Three months ended September 30Nine months ended September 30
(in thousands)2024202320242023
Interest and dividend income    
Interest and fees on loans$73,654 $71,540 $219,585 $204,348 
Interest and dividends on investment securities14,001 14,096 42,183 42,508 
Total interest and dividend income87,655 85,636 261,768 246,856 
Interest expense    
Interest on deposit liabilities19,018 14,446 54,465 30,944 
Interest on other borrowings6,403 8,598 21,036 25,171 
Total interest expense25,421 23,044 75,501 56,115 
Net interest income62,234 62,592 186,267 190,741 
Provision for credit losses248 8,835 (3,821)10,053 
Net interest income after provision for credit losses61,986 53,757 190,088 180,688 
Noninterest income    
Fees from other financial services5,188 4,703 15,195 14,391 
Fee income on deposit liabilities5,156 4,924 14,684 14,027 
Fee income on other financial products3,131 2,440 8,834 7,952 
Bank-owned life insurance2,993 2,303 8,832 5,683 
Mortgage banking income363 341 1,151 701 
Gain on sale of real estate— — — 495 
Other income, net658 627 1,767 2,106 
Total noninterest income17,489 15,338 50,463 45,355 
Noninterest expense    
Compensation and employee benefits31,485 29,902 93,746 89,500 
Occupancy5,630 5,154 15,913 16,281 
Data processing4,974 5,133 14,780 15,240 
Services3,816 3,627 12,217 8,911 
Equipment2,436 3,125 7,562 8,728 
Office supplies, printing and postage1,014 1,022 3,038 3,296 
Marketing885 984 2,408 2,834 
Goodwill impairment
— — 82,190 — 
Other expense5,806 7,399 16,561 19,742 
Total noninterest expense56,046 56,346 248,415 164,532 
Income (loss) before income taxes
23,429 12,749 (7,864)61,511 
Income tax (benefit)
4,651 1,384 (1,789)11,380 
Net income (loss)
18,778 11,365 (6,075)50,131 
Other comprehensive income (loss), net of taxes40,204 (34,231)32,069 (23,011)
Comprehensive income (loss)
$58,982 $(22,866)$25,994 $27,120 
Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*:
 Three months ended September 30Nine months ended September 30
(in thousands)2024202320242023
Interest and dividend income$87,655 $85,636 $261,768 $246,856 
Noninterest income17,489 15,338 50,463 45,355 
Less: Gain on sale of real estate— — — 495 
*Revenues-Bank105,144 100,974 312,231 291,716 
Total interest expense25,421 23,044 75,501 56,115 
Provision for credit losses248 8,835 (3,821)10,053 
Noninterest expense56,046 56,346 248,415 164,532 
Less: Gain on sale of real estate— — — 495 
Less: Retirement defined benefits credit—other than service costs(257)(190)(818)(564)
*Expenses-Bank81,972 88,415 320,913 230,769 
*Operating income (loss)-Bank
23,172 12,559 (8,682)60,947 
Add back: Retirement defined benefits credit—other than service costs(257)(190)(818)(564)
Income (loss) before income taxes
$23,429 $12,749 $(7,864)$61,511 
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 equipment5,503,512 1,494,982 1,414,657 — — 8,413,151 
Right-of-use assets - finance lease362,741 36,074 50,757 — — 449,572 
Less accumulated depreciation(2,028,302)(685,469)(609,419)— — (3,323,190)
Construction in progress276,525 27,878 42,270 — — 346,673 
Utility property, plant and equipment, net4,157,336 879,110 901,779 — — 5,938,225 
Nonutility property, plant and equipment, less accumulated depreciation5,292 115 1,532 — — 6,939 
Total property, plant and equipment, net4,162,628 879,225 903,311 — — 5,945,164 
Investment in wholly owned subsidiaries, at equity669,450 — — — (669,450)— 
Current assets      
Cash and cash equivalents99,392 25,734 11,833 10,665 — 147,624 
Restricted cash2,000 — — — — 2,000 
Advances to affiliates46,200 — — — (46,200)— 
Customer accounts receivable, net32,405 7,594 9,774 158,180 — 207,953 
Accrued unbilled revenues, net23,595 5,568 3,560 166,934 — 199,657 
Other accounts receivable, net193,771 61,265 54,397 — (223,945)85,488 
Fuel oil stock, at average cost79,736 10,657 18,650 — — 109,043 
Materials and supplies, at average cost66,289 14,736 33,029 — — 114,054 
Prepayments and other70,526 7,456 18,559 — (1,718)94,823 
Regulatory assets46,579 4,761 8,496 — — 59,836 
Total current assets660,493 137,771 158,298 335,779 (271,863)1,020,478 
Other long-term assets      
Operating lease right-of-use assets31,134 22,422 7,451 — — 61,007 
Regulatory assets207,572 16,091 30,748 — — 254,411 
Other250,162 37,716 34,850 — (40,584)282,144 
Total other long-term assets488,868 76,229 73,049 — (40,584)597,562 
Total assets$5,981,439 1,093,225 1,134,658 335,779 (981,897)$7,563,204 
(continued)
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Balance Sheet (continued)
September 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
$1,110,259 237,105 280,629 151,716 (669,450)$1,110,259 
Cumulative preferred stock—not subject to mandatory redemption
22,293 7,000 5,000 — — 34,293 
Long-term debt, net
1,387,029 244,437 256,537 — — 1,888,003 
Total capitalization
2,519,581 488,542 542,166 151,716 (669,450)3,032,555 
Current liabilities
Current portion of operating lease liabilities5,183 7,302 2,926 — — 15,411 
Current portion of long-term debt39,980 4,998 1,999 — — 46,977 
Short-term borrowings from affiliate— — 46,200 — (46,200)— 
Accounts payable141,147 24,484 36,796 — — 202,427 
Interest and preferred dividends payable22,194 3,652 4,508 — (537)29,817 
Taxes accrued, including revenue taxes187,756 40,137 34,984 494 (1,718)261,653 
Regulatory liabilities10,887 9,782 5,015 — — 25,684 
Wildfire tort-related claims (Note 2)
383,000 47,875 47,875 — — 478,750 
Other91,572 28,782 33,180 183,569 (223,408)113,695 
Total current liabilities881,719 167,012 213,483 184,063 (271,863)1,174,414 
Deferred credits and other liabilities
Operating lease liabilities30,785 15,480 4,831 — — 51,096 
Finance lease liabilities346,344 34,543 50,036 — — 430,923 
Deferred income taxes— 3,024 22,534 — (25,558)— 
Regulatory liabilities839,392 208,022 118,001 — — 1,165,415 
Unamortized tax credits56,219 10,887 11,100 — — 78,206 
Defined benefit pension and other postretirement benefit plans liability75,907 — — — (15,026)60,881 
Wildfire tort-related claims (Note 2)
1,149,000 143,625 143,625 — — 1,436,250 
Other82,492 22,090 28,882 — — 133,464 
Total deferred credits and other liabilities2,580,139 437,671 379,009 — (40,584)3,356,235 
Total capitalization and liabilities$5,981,439 1,093,225 1,134,658 335,779 (981,897)$7,563,204 
(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)September 30, 2024December 31, 2023
Assets    
Cash and due from banks $155,869  $184,383 
Interest-bearing deposits176,784 251,072 
Cash and cash equivalents332,653 435,455 
Investment securities
Available-for-sale, at fair value 1,084,083  1,136,439 
Held-to-maturity, at amortized cost (fair value of $1,086,205 and $1,103,668, at September 30, 2024 and December 31, 2023, respectively)
1,159,229 1,201,314 
Stock in Federal Home Loan Bank, at cost 29,204  14,728 
Loans held for investment 6,037,410  6,180,810 
Allowance for credit losses (64,796) (74,372)
Net loans 5,972,614  6,106,438 
Loans held for sale, at lower of cost or fair value 2,704  15,168 
Other 687,359  681,460 
Goodwill —  82,190 
Total assets $9,267,846  $9,673,192 
Liabilities and shareholder’s equity    
Deposit liabilities—noninterest-bearing $2,486,717  $2,599,762 
Deposit liabilities—interest-bearing 5,512,493  5,546,016 
Other borrowings 520,000  750,000 
Other 191,512  247,563 
Total liabilities 8,710,722  9,143,341 
  
Common stock  
Additional paid-in capital359,346 358,067 
Retained earnings 457,980  464,055 
Accumulated other comprehensive loss, net of tax benefits    
Net unrealized losses on securities$(251,703) $(282,963)
Retirement benefit plans(8,500)(260,203)(9,309)(292,272)
Total shareholder’s equity557,124  529,851 
Total liabilities and shareholder’s equity $9,267,846  $9,673,192 
Other assets    
Bank-owned life insurance $199,741  $187,857 
Premises and equipment, net 180,073  187,042 
Accrued interest receivable 28,764  28,472 
Mortgage-servicing rights 7,722  8,169 
Low-income housing investments100,499 112,234 
Deferred tax asset108,338 104,292 
Other 62,222  53,394 
Total other assets
 $687,359  $681,460 
Other liabilities    
Accrued expenses $80,788  $115,231 
Cashier’s checks 35,625  40,479 
Advance payments by borrowers 4,373  10,107 
Other 70,726  81,746 
Total other liabilities
 $191,512  $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
September 30, 2024        
Available-for-sale
U.S. Treasury and federal agency obligations$7,789 $— $(192)$7,597 — $— $— $7,597 $(192)
Mortgage-backed securities*1,203,271 31 (174,675)1,028,627 — — — 108 1,025,897 (174,675)
Corporate bonds35,137 — (1,213)33,924 — — — 33,924 (1,213)
Mortgage revenue bonds13,935 — — 13,935 — — — — — — 
 $1,260,132 $31 $(176,080)$1,084,083 — $— $— 117 $1,067,418 $(176,080)
Held-to-maturity
U.S. Treasury and federal agency obligations$59,935 $— $(5,686)$54,249 — $— $— $54,249 $(5,686)
Mortgage-backed securities*1,099,294 6,355 (73,693)1,031,956 — — — 65 648,634 (73,693)
 $1,159,229 $6,355 $(79,379)$1,086,205 — $— $— 68 $702,883 $(79,379)
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:
September 30, 2024Amortized 
cost
Fair value
(in thousands)  
Available-for-sale
Due in one year or less$370 $364 
Due after one year through five years42,557 41,157 
Due after five years through ten years13,934 13,935 
Due after ten years— — 
 56,861 55,456 
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies1,203,271 1,028,627 
Total available-for-sale securities$1,260,132 $1,084,083 
Held-to-maturity
Due in one year or less$— $— 
Due after one year through five years39,858 36,634 
Due after five years through ten years20,077 17,615 
Due after ten years— — 
59,935 54,249 
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies1,099,294 1,031,956 
Total held-to-maturity securities$1,159,229 $1,086,205 
Schedule of Components of Loans Receivable
The components of loans were summarized as follows:
September 30, 2024December 31, 2023
(in thousands)  
Real estate:  
Residential 1-4 family$2,608,281 $2,595,162 
Commercial real estate1,366,214 1,374,038 
Home equity line of credit959,607 1,017,207 
Residential land19,900 18,364 
Commercial construction208,867 172,405 
Residential construction16,998 17,843 
Total real estate5,179,867 5,195,019 
Commercial645,571 743,303 
Consumer239,410 272,256 
Total loans6,064,848 6,210,578 
Less: Deferred fees and discounts(27,438)(29,768)
Allowance for credit losses (64,796)(74,372)
Total loans, net$5,972,614 $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 September 30, 2024        
Allowance for credit losses:         
Beginning balance$6,219 $18,656 $9,552 $759 $3,369 $38 $6,317 $21,903 $66,813 
Charge-offs(8)— — — — — (120)(2,999)(3,127)
Recoveries— 12 — — — 100 741 862 
Provision(211)96 (443)(147)(278)(1)(292)1,524 248 
Ending balance$6,009 $18,752 $9,121 $612 $3,091 $37 $6,005 $21,169 $64,796 
Three months ended September 30, 2023        
Allowance for credit losses:         
Beginning balance$4,708 $20,278 $7,139 $653 $2,549 $26 $11,358 $22,357 $69,068 
Charge-offs— — — — — — (125)(2,667)(2,792)
Recoveries57 — 131 — — 725 841 1,755 
Provision1,702 2,180 505 (33)1,075 16 (1,175)4,065 8,335 
Ending balance$6,467 $22,458 $7,775 $621 $3,624 $42 $10,783 $24,596 $76,366 
Nine months ended September 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(850)— — — — — (360)(8,718)(9,928)
Recoveries202 — 259 — — — 385 2,427 3,273 
Provision(778)(3,433)1,084 (9)(512)(6)(3,142)3,875 (2,921)
Ending balance$6,009 $18,752 $9,121 $612 $3,091 $37 $6,005 $21,169 $64,796 
Nine months ended September 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)— — — (509)(7,558)(9,417)
Recoveries63 — 165 — — 1,329 2,653 4,214 
Provision1,124 560 1,845 (100)2,429 (4)(2,463)5,962 9,353 
Ending balance$6,467 $22,458 $7,775 $621 $3,624 $42 $10,783 $24,596 $76,366 
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 September 30, 2024
Allowance for loan commitments:
Beginning balance$700 $3,100 $400 $4,200 
Provision— — — — 
Ending balance$700 $3,100 $400 $4,200 
Three months ended September 30, 2023
Allowance for loan commitments:
Beginning balance$600 $3,800 $200 $4,600 
Provision— 500 — 500 
Ending balance$600 $4,300 $200 $5,100 
Nine months ended September 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 
Nine months ended September 30, 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 
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
September 30, 2024
Residential 1-4 family
Current$131,347 $253,155 $397,855 $706,189 $385,208 $726,220 $— $— $2,599,974 
30-59 days past due— — — 333 264 1,541 — — 2,138 
60-89 days past due— — — — — 891 — — 891 
Greater than 89 days past due— — 727 543 — 4,008 — — 5,278 
131,347 253,155 398,582 707,065 385,472 732,660 — — 2,608,281 
Home equity line of credit
Current— — — — — — 888,858 67,452 956,310 
30-59 days past due— — — — — — 969 419 1,388 
60-89 days past due— — — — — — 624 449 1,073 
Greater than 89 days past due— — — — — — 732 104 836 
— — — — — — 891,183 68,424 959,607 
Residential land
Current5,889 3,689 4,513 3,473 1,729 607 — — 19,900 
30-59 days past due— — — — — — — — — 
60-89 days past due— — — — — — — — — 
Greater than 89 days past due— — — — — — — — — 
5,889 3,689 4,513 3,473 1,729 607 — — 19,900 
Residential construction
Current831 9,640 6,527 — — — — — 16,998 
30-59 days past due— — — — — — — — — 
60-89 days past due— — — — — — — — — 
Greater than 89 days past due— — — — — — — — — 
831 9,640 6,527 — — — — — 16,998 
Consumer
Current31,632 63,848 120,783 5,061 648 280 9,635 1,790 233,677 
30-59 days past due503 566 1,387 101 — 67 96 2,724 
60-89 days past due111 402 990 61 — 21 40 1,633 
Greater than 89 days past due88 353 602 40 — 116 171 1,376 
32,334 65,169 123,762 5,263 666 280 9,839 2,097 239,410 
Commercial real estate
Pass35,630 104,725 376,087 188,549 256,108 368,171 15,482 — 1,344,752 
Special Mention— — 1,208 1,455 — 1,106 — — 3,769 
Substandard— — — 1,505 — 13,990 — — 15,495 
Doubtful— — — — — 2,198 — — 2,198 
35,630 104,725 377,295 191,509 256,108 385,465 15,482 — 1,366,214 
Commercial construction
Pass— 68,962 41,201 17,685 1,333 — 79,686 — 208,867 
Special Mention— — — — — — — — — 
Substandard— — — — — — — — — 
Doubtful— — — — — — — — — 
— 68,962 41,201 17,685 1,333 — 79,686 — 208,867 
Commercial
Pass90,529 80,793 171,002 71,410 44,575 75,689 95,912 7,074 636,984 
Special Mention— — — — — — — — — 
Substandard1,058 — 3,812 158 — 2,635 799 51 8,513 
Doubtful— — — — 74 — — — 74 
91,587 80,793 174,814 71,568 44,649 78,324 96,711 7,125 645,571 
Total loans$297,618 $586,133 $1,126,694 $996,563 $689,957 $1,197,336 $1,092,901 $77,646 $6,064,848 
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 $6,210,578 
Gross charge-offs by portfolio segment and vintage were as follows:
(in thousands)20242023202220212020PriorTotal
Nine months ended September 30, 2024
Residential 1-4 family$— $— $361 $277 $— $212 $850 
Commercial real estate— — — — — — — 
Home equity line of credit— — — — — — — 
Residential land— — — — — — — 
Commercial construction— — — — — — — 
Residential construction— — — — — — — 
Commercial— — 12 63 — 285 360 
Consumer733 2,853 4,329 481 102 220 8,718 
Total
$733 $2,853 $4,702 $821 $102 $717 $9,928 
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
September 30, 2024       
Real estate:       
Residential 1-4 family$2,138 $891 $5,278 $8,307 $2,599,974 $2,608,281 $— 
Commercial real estate— — 10,698 10,698 1,355,516 1,366,214 — 
Home equity line of credit1,388 1,073 836 3,297 956,310 959,607 — 
Residential land— — — — 19,900 19,900 — 
Commercial construction— — — — 208,867 208,867 — 
Residential construction— — — — 16,998 16,998 — 
Commercial309 74 392 645,179 645,571 — 
Consumer2,724 1,633 1,376 5,733 233,677 239,410 — 
Total loans$6,559 $3,606 $18,262 $28,427 $6,036,421 $6,064,848 $— 
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 nine months ended September 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$4,867 $264 $— $2,101 $7,232 
Commercial real estate1,208 — — — 1,208 
Home equity line of credit447 — 153 — 600 
Residential land675 — — — 675 
Commercial construction— — — — — 
Residential construction— — — — — 
Commercial— — — — — 
Consumer — — — — — 
Total$7,197 $264 $153 $2,101 $9,715 
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)September 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$4,335 $4,107 $8,442 $7,755 $2,190 $9,945 
Commercial real estate10,698 — 10,698 11,048 — 11,048 
Home equity line of credit3,346 553 3,899 2,626 1,135 3,761 
Residential land— — — 780 — 780 
Commercial construction— — — — — — 
Residential construction— — — — — — 
Commercial 175 158 333 133 301 434 
Consumer 2,273 — 2,273 2,458 — 2,458 
  Total $20,827 $4,818 $25,645 $24,800 $3,626 $28,426 
Schedule of Loan Modification
Loan modifications made to borrowers experiencing financial difficulty during the three and nine months ended September 30, 2024 were as follows:
(in thousands)
Term extension
Interest Rate Reduction
Payment delay
Combination payment delay & term extension
Total
% of total class of loans
Three months ended September 30, 2024
Real estate loans
Residential 1-4 family$153 $— $1,850 $— $2,003 0.08 %
Commercial real estate— — — — — — 
Home equity line of credit— 153 — — 153 0.02 
Residential land— — — — — — 
Commercial construction— — — — — — 
Residential construction— — — — — — 
Commercial— — — — — — 
Consumer— — — — — — 
Total$153 $153 $1,850 $— $2,156 0.04 %
Nine months ended September 30, 2024
Real estate loans
Residential 1-4 family$468 $— $6,764 $— $7,232 0.28 %
Commercial real estate— — — 1,208 1,208 0.09 %
Home equity line of credit— 153 447 — 600 0.06 %
Residential land— — 675 — 675 3.39 %
Commercial construction— — — — — — 
Residential construction— — — — — — 
Commercial — — — — — — 
Consumer — — — — — — 
Total$468 $153 $7,886 $1,208 $9,715 0.16 %
Financial effect of loan modifications during the three and nine months ended September 30, 2024 for borrowers experiencing financial difficulty were as follows:
Weighted average
Term extension
(in months)
Interest Rate Reduction
(in percent)
 Payment delay
(in months)
Three months ended September 30, 2024
Real estate loans
Residential 1-4 family329— 6
Commercial real estate— — — 
Home equity line of credit— 3.00 %— 
Residential land— — — 
Commercial construction— — — 
Residential construction— — — 
Commercial— — — 
Consumer— — — 
Nine months ended September 30, 2024
Real estate loans
Residential 1-4 family208— 9
Commercial real estate9— 9
Home equity line of credit— 3.00 %11
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)September 30, 2024December 31, 2023Collateral type
Real estate:
   Residential 1-4 family$4,184 $2,272  Residential real estate property
Commercial real estate10,698 11,048  Commercial real estate property
   Home equity line of credit662 1,135  Residential real estate property
     Total real estate15,544 14,455 
Commercial232 301  Business assets
     Total $15,776 $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
September 30, 2024$18,284 $(10,562)$— $7,722 
December 31, 202318,241 (10,072)— 8,169 
Changes related to MSRs were as follows:
Three months ended September 30Nine months ended September 30
(in thousands)2024202320242023
Mortgage servicing rights
Beginning balance$7,906 $8,495 $8,169 $9,047 
Amount capitalized171 184 548 319 
Amortization(355)(303)(995)(990)
Other-than-temporary impairment— — — — 
Carrying amount before valuation allowance7,722 8,376 7,722 8,376 
Valuation allowance for mortgage servicing rights
Beginning balance— — — — 
Provision— — — — 
Other-than-temporary impairment— — — — 
Ending balance— — — — 
Net carrying value of mortgage servicing rights$7,722 $8,376 $7,722 $8,376 
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)September 30, 2024December 31, 2023
Unpaid principal balance$1,392,423 $1,402,736 
Weighted average note rate3.61 %3.47 %
Weighted average discount rate10.00 %10.00 %
Weighted average prepayment speed7.47 %5.71 %
Schedule of Sensitivity Analysis of Fair Value, Transferor's Interests in Transferred Financial Assets
The sensitivity analysis of fair value of MSRs to hypothetical adverse changes of 25 and 50 basis points in certain key assumptions was as follows:
(dollars in thousands)September 30, 2024December 31, 2023
Prepayment rate:
  25 basis points adverse rate change$(232)$(90)
  50 basis points adverse rate change(494)(204)
Discount rate:
  25 basis points adverse rate change(171)(203)
  50 basis points adverse rate change(340)(402)
Schedule of Notional and Fair Value of Derivatives
The notional amount and fair value of ASB’s derivative financial instruments were as follows:
 September 30, 2024December 31, 2023
(in thousands)Notional amountFair valueNotional amountFair value
Interest rate lock commitments$4,672 $68 $6,246 $86 
Forward commitments4,250 10 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
September 30, 2024December 31, 2023
(in thousands) Asset derivatives Liability
derivatives
 Asset derivatives Liability
derivatives
Interest rate lock commitments$68 $— $86 $— 
Forward commitments10 — — 18 
 $78 $— $86 $18 
1 Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the balance sheets.
Schedule of Derivative Financial Instruments and Net Gain or Loss
The following table presents ASB’s derivative financial instruments and the amount and location of the net gains or losses recognized in ASB’s statements of income:
Derivative Financial Instruments Not Designated as Hedging Instruments Location of net gains (losses) recognized in the Statements of IncomeThree months ended September 30Nine months ended September 30
(in thousands)2024202320242023
Interest rate lock commitmentsMortgage banking income$(21)$(34)$(18)$45 
Forward commitmentsMortgage banking income(36)28 (3)
 $(16)$(70)$10 $42