Exact Name of Registrant as Specified in Its Charter | Commission File Number | I.R.S. Employer Identification No. | ||||||||||||
HAWAIIAN ELECTRIC INDUSTRIES, INC. | 1-8503 | 99-0208097 | ||||||||||||
and Principal Subsidiary | ||||||||||||||
HAWAIIAN ELECTRIC COMPANY, INC. | 1-4955 | 99-0040500 |
Registrant | Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||
Hawaiian Electric Industries, Inc. | Common Stock, Without Par Value | HE | New York Stock Exchange |
Hawaiian Electric Industries, Inc. | Yes | ☒ | No | ☐ | Hawaiian Electric Company, Inc. | Yes | ☒ | No | ☐ |
Hawaiian Electric Industries, Inc. | Yes | ☒ | No | ☐ | Hawaiian Electric Company, Inc. | Yes | ☒ | No | ☐ |
Hawaiian Electric Industries, Inc.: | Hawaiian Electric Company, Inc.: | ||||||||||||||||||||||
Large accelerated filer | ☒ | Smaller reporting company | ☐ | Large accelerated filer | ☐ | Smaller reporting company | ☐ | ||||||||||||||||
Accelerated filer | ☐ | Emerging growth company | ☐ | Accelerated filer | ☐ | Emerging growth company | ☐ | ||||||||||||||||
Non-accelerated filer | ☐ | Non-accelerated filer | ☒ |
Hawaiian Electric Industries, Inc. | ☐ | Hawaiian Electric Company, Inc. | ☐ |
Hawaiian Electric Industries, Inc. | Yes | ☐ | No | ☒ | Hawaiian Electric Company, Inc. | Yes | ☐ | No | ☒ |
Class of Common Stock | Outstanding April 25, 2022 | ||||||||||
Hawaiian Electric Industries, Inc. (Without Par Value) | 109,431,346 | Shares | |||||||||
Hawaiian Electric Company, Inc. ($6-2/3 Par Value) | 17,753,533 | Shares (not publicly traded) |
Page No. | |||||||||||
three months ended March 31, 2022 and 2021 | |||||||||||
three months ended March 31, 2022 and 2021 | |||||||||||
three months ended March 31, 2022 and 2021 | |||||||||||
three months ended March 31, 2022 and 2021 | |||||||||||
three months ended March 31, 2022 and 2021 | |||||||||||
three months ended March 31, 2022 and 2021 | |||||||||||
three months ended March 31, 2022 and 2021 | |||||||||||
three months ended March 31, 2022 and 2021 | |||||||||||
Terms | Definitions | |||||||
ACL | Allowance for credit losses, which is the current credit loss standard, requires recording the allowance based on the expected loss model | |||||||
AES Hawaii | AES Hawaii, Inc. | |||||||
AOCI | Accumulated other comprehensive income/(loss) | |||||||
ARA | Annual revenue adjustment | |||||||
ASB | American Savings Bank, F.S.B., a wholly owned subsidiary of ASB Hawaii, Inc. | |||||||
ASB Hawaii | ASB Hawaii, Inc., a wholly owned subsidiary of Hawaiian Electric Industries, Inc. and the parent company of American Savings Bank, F.S.B. | |||||||
ASU | Accounting Standards Update | |||||||
CARES Act | The Coronavirus Aid, Relief, and Economic Security Act enacted March 27, 2020 | |||||||
CBRE | Community-based renewable energy | |||||||
Company | Hawaiian Electric Industries, Inc. and its direct and indirect subsidiaries, including, without limitation, Hawaiian Electric Company, Inc. and its subsidiaries (listed under Hawaiian Electric); ASB Hawaii, Inc. and its subsidiary, American Savings Bank, F.S.B. and Pacific Current, LLC and its subsidiaries (listed under Pacific Current). The Old Oahu Tug Service, Inc. was dissolved in March 2022. | |||||||
Consumer Advocate | Division of Consumer Advocacy, Department of Commerce and Consumer Affairs of the State of Hawaii | |||||||
D&O | Decision and order from the PUC | |||||||
Dodd-Frank Act | Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 | |||||||
DOH | Department of Health of the State of Hawaii | |||||||
DRIP | HEI Dividend Reinvestment and Stock Purchase Plan | |||||||
ECRC | Energy cost recovery clause | |||||||
EIP | 2010 Equity and Incentive Plan, as amended and restated | |||||||
EPA | Environmental Protection Agency — federal | |||||||
EPRM | Exceptional Project Recovery Mechanism | |||||||
EPS | Earnings per share | |||||||
ERP/EAM | Enterprise Resource Planning/Enterprise Asset Management | |||||||
ESG | Environmental, Social & Governance | |||||||
ESM | Earnings Sharing Mechanism | |||||||
EVE | Economic value of equity | |||||||
Exchange Act | Securities Exchange Act of 1934 | |||||||
FASB | Financial Accounting Standards Board | |||||||
FDIC | Federal Deposit Insurance Corporation | |||||||
federal | U.S. Government | |||||||
FHLB | Federal Home Loan Bank | |||||||
FHLMC | Federal Home Loan Mortgage Corporation | |||||||
Fitch | Fitch Ratings, Inc. | |||||||
FNMA | Federal National Mortgage Association | |||||||
FRB | Federal Reserve Board | |||||||
GAAP | Accounting principles generally accepted in the United States of America | |||||||
GHG | Greenhouse gas | |||||||
GNMA | Government National Mortgage Association | |||||||
GSPA | Grid Services Purchase Agreement | |||||||
Hamakua Energy | Hamakua Energy, LLC, an indirect subsidiary of Pacific Current | |||||||
Hawaii Electric Light | Hawaii Electric Light Company, Inc., an electric utility subsidiary of Hawaiian Electric Company, Inc. |
Terms | Definitions | |||||||
Hawaiian Electric | Hawaiian Electric Company, Inc., an electric utility subsidiary of Hawaiian Electric Industries, Inc. and parent company of Hawaii Electric Light Company, Inc., Maui Electric Company, Limited and Renewable Hawaii, Inc. | |||||||
HEI | Hawaiian Electric Industries, Inc., direct parent company of Hawaiian Electric Company, Inc., ASB Hawaii, Inc. and Pacific Current, LLC. The Old Oahu Tug Service, Inc. was dissolved in March 2022. | |||||||
HEIRSP | Hawaiian Electric Industries Retirement Savings Plan | |||||||
HELOC | Home equity line of credit | |||||||
HPOWER | City and County of Honolulu with respect to a power purchase agreement for a refuse-fired plant | |||||||
IPP | Independent power producer | |||||||
IRLCs | Interest rate lock commitments | |||||||
Kalaeloa | Kalaeloa Partners, L.P. | |||||||
kWh | Kilowatthour/s (as applicable) | |||||||
LMI | Low-to-moderate income | |||||||
LTIP | Long-term incentive plan | |||||||
Maui Electric | Maui Electric Company, Limited, an electric utility subsidiary of Hawaiian Electric Company, Inc. | |||||||
Mauo | Mauo, LLC, a subsidiary of Pacific Current | |||||||
Moody’s | Moody’s Investors Service’s | |||||||
MPIR | Major Project Interim Recovery | |||||||
MSRs | Mortgage servicing rights | |||||||
MW | Megawatt/s (as applicable) | |||||||
MRP | Multi-year rate period | |||||||
NII | Net interest income | |||||||
NPBC | Net periodic benefit costs | |||||||
NPPC | Net periodic pension costs | |||||||
O&M | Other operation and maintenance | |||||||
OCC | Office of the Comptroller of the Currency | |||||||
OPEB | Postretirement benefits other than pensions | |||||||
Pacific Current | Pacific Current, LLC, a wholly owned subsidiary of HEI and parent company of Hamakua Holdings, LLC, Mauo, LLC, Alenuihaha Developments, LLC, Kaʻieʻie Waho Company, LLC, Kaʻaipuaʻa, LLC, Upena, LLC and Mahipapa, LLC | |||||||
PBR | Performance-based regulation | |||||||
PGV | Puna Geothermal Venture | |||||||
PIMs | Performance incentive mechanisms | |||||||
PPA | Power purchase agreement | |||||||
PPAC | Purchased power adjustment clause | |||||||
PUC | Public Utilities Commission of the State of Hawaii | |||||||
PV | Photovoltaic | |||||||
RAM | Revenue adjustment mechanism | |||||||
RBA | Revenue balancing account | |||||||
REIP | Renewable Energy Infrastructure Program | |||||||
RFP | Request for proposals | |||||||
ROACE | Return on average common equity | |||||||
RORB | Return on rate base | |||||||
RPS | Renewable portfolio standards | |||||||
S&P | S&P Global Ratings | |||||||
SBA | Small Business Administration | |||||||
SEC | Securities and Exchange Commission | |||||||
See | Means the referenced material is incorporated by reference | |||||||
Tax Act | 2017 Tax Cuts and Jobs Act (H.R. 1, An Act to provide for reconciliation pursuant to titles II and V of the concurrent resolution on the budget for fiscal year 2018) | |||||||
TDR | Troubled debt restructuring | |||||||
Utilities | Hawaiian Electric Company, Inc., Hawaii Electric Light Company, Inc. and Maui Electric Company, Limited | |||||||
VIEs | Variable interest entities |
Three months ended March 31 | ||||||||||||||
(in thousands, except per share amounts) | 2022 | 2021 | ||||||||||||
Revenues | ||||||||||||||
Electric utility | $ | 708,792 | $ | 564,864 | ||||||||||
Bank | 75,115 | 77,131 | ||||||||||||
Other | 1,161 | 951 | ||||||||||||
Total revenues | 785,068 | 642,946 | ||||||||||||
Expenses | ||||||||||||||
Electric utility | 635,197 | 495,750 | ||||||||||||
Bank | 45,085 | 41,835 | ||||||||||||
Other | 5,510 | 7,330 | ||||||||||||
Total expenses | 685,792 | 544,915 | ||||||||||||
Operating income (loss) | ||||||||||||||
Electric utility | 73,595 | 69,114 | ||||||||||||
Bank | 30,030 | 35,296 | ||||||||||||
Other | (4,349) | (6,379) | ||||||||||||
Total operating income | 99,276 | 98,031 | ||||||||||||
Retirement defined benefits credit—other than service costs | 1,243 | 2,435 | ||||||||||||
Interest expense, net—other than on deposit liabilities and other bank borrowings | (24,349) | (23,736) | ||||||||||||
Allowance for borrowed funds used during construction | 778 | 747 | ||||||||||||
Allowance for equity funds used during construction | 2,409 | 2,191 | ||||||||||||
Gain on sales of investment securities, net and equity-method investment | 8,123 | 528 | ||||||||||||
Income before income taxes | 87,480 | 80,196 | ||||||||||||
Income taxes | 17,840 | 15,365 | ||||||||||||
Net income | 69,640 | 64,831 | ||||||||||||
Preferred stock dividends of subsidiaries | 473 | 473 | ||||||||||||
Net income for common stock | $ | 69,167 | $ | 64,358 | ||||||||||
Basic earnings per common share | $ | 0.63 | $ | 0.59 | ||||||||||
Diluted earnings per common share | $ | 0.63 | $ | 0.59 | ||||||||||
Weighted-average number of common shares outstanding | 109,361 | 109,221 | ||||||||||||
Net effect of potentially dilutive shares | 273 | 271 | ||||||||||||
Weighted-average shares assuming dilution | 109,634 | 109,492 |
Three months ended March 31 | ||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||
Net income for common stock | $ | 69,167 | $ | 64,358 | ||||||||||
Other comprehensive income (loss), net of taxes: | ||||||||||||||
Net unrealized gains (losses) on available-for-sale investment securities: | ||||||||||||||
Net unrealized losses on available-for-sale investment securities arising during the period, net of taxes of $(44,079) and $(16,616), respectively | (120,407) | (45,390) | ||||||||||||
Reclassification adjustment for net realized gains included in net income, net of taxes of $— and $(142), respectively | — | (387) | ||||||||||||
Derivatives qualifying as cash flow hedges: | ||||||||||||||
Unrealized interest rate hedging gains arising during the period, net of taxes of $1,046 and $542, respectively | 3,017 | 1,562 | ||||||||||||
Reclassification adjustment for net realized losses included in net income, net of taxes of $19 and nil, respectively | 55 | — | ||||||||||||
Retirement benefit plans: | ||||||||||||||
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of taxes of $1,562 and $2,084, respectively | 4,501 | 6,010 | ||||||||||||
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes of $(1,500) and $(2,015), respectively | (4,325) | (5,811) | ||||||||||||
Other comprehensive loss, net of tax benefits | (117,159) | (44,016) | ||||||||||||
Comprehensive income (loss) attributable to Hawaiian Electric Industries, Inc. | $ | (47,992) | $ | 20,342 |
(dollars in thousands) | March 31, 2022 | December 31, 2021 | ||||||||||||
Assets | ||||||||||||||
Cash and cash equivalents | $ | 301,704 | $ | 305,551 | ||||||||||
Restricted cash | 5,912 | 5,911 | ||||||||||||
Accounts receivable and unbilled revenues, net | 359,807 | 344,213 | ||||||||||||
Available-for-sale investment securities, at fair value | 2,621,375 | 2,574,618 | ||||||||||||
Held-to-maturity investment securities, at amortized cost | 517,150 | 522,270 | ||||||||||||
Stock in Federal Home Loan Bank, at cost | 10,000 | 10,000 | ||||||||||||
Loans held for investment, net | 5,117,522 | 5,139,984 | ||||||||||||
Loans held for sale, at lower of cost or fair value | 7,961 | 10,404 | ||||||||||||
Property, plant and equipment, net of accumulated depreciation of $3,077,453 and $3,028,130 at March 31, 2022 and December 31, 2021, respectively | 5,411,746 | 5,392,068 | ||||||||||||
Operating lease right-of-use assets | 136,207 | 122,416 | ||||||||||||
Regulatory assets | 559,161 | 565,543 | ||||||||||||
Other | 777,694 | 747,469 | ||||||||||||
Goodwill | 82,190 | 82,190 | ||||||||||||
Total assets | $ | 15,908,429 | $ | 15,822,637 | ||||||||||
Liabilities and shareholders’ equity | ||||||||||||||
Liabilities | ||||||||||||||
Accounts payable | $ | 240,296 | $ | 205,544 | ||||||||||
Interest and dividends payable | 33,519 | 19,889 | ||||||||||||
Deposit liabilities | 8,289,272 | 8,172,212 | ||||||||||||
Short-term borrowings—other than bank | 71,491 | 53,998 | ||||||||||||
Other bank borrowings | 137,385 | 88,305 | ||||||||||||
Long-term debt, net—other than bank | 2,316,046 | 2,321,937 | ||||||||||||
Deferred income taxes | 340,246 | 384,760 | ||||||||||||
Operating lease liabilities | 151,832 | 136,760 | ||||||||||||
Regulatory liabilities | 1,003,444 | 996,768 | ||||||||||||
Defined benefit pension and other postretirement benefit plans liability | 341,845 | 348,072 | ||||||||||||
Other | 645,118 | 669,215 | ||||||||||||
Total liabilities | 13,570,494 | 13,397,460 | ||||||||||||
Preferred stock of subsidiaries - not subject to mandatory redemption | 34,293 | 34,293 | ||||||||||||
Commitments and contingencies (Notes 3 and 4) | ||||||||||||||
Shareholders’ equity | ||||||||||||||
Preferred stock, no par value, authorized 10,000,000 shares; issued: none | — | — | ||||||||||||
Common stock, no par value, authorized 200,000,000 shares; issued and outstanding: 109,431,346 shares and 109,311,785 shares at March 31, 2022 and December 31, 2021, respectively | 1,684,547 | 1,685,496 | ||||||||||||
Retained earnings | 788,787 | 757,921 | ||||||||||||
Accumulated other comprehensive loss, net of tax benefits | (169,692) | (52,533) | ||||||||||||
Total shareholders’ equity | 2,303,642 | 2,390,884 | ||||||||||||
Total liabilities and shareholders’ equity | $ | 15,908,429 | $ | 15,822,637 |
Common stock | Retained | Accumulated other comprehensive | ||||||||||||||||||||||||||||||
(in thousands) | Shares | Amount | Earnings | income (loss) | Total | |||||||||||||||||||||||||||
Balance, December 31, 2021 | 109,312 | $ | 1,685,496 | $ | 757,921 | $ | (52,533) | $ | 2,390,884 | |||||||||||||||||||||||
Net income for common stock | — | — | 69,167 | — | 69,167 | |||||||||||||||||||||||||||
Other comprehensive loss, net of tax benefits | — | — | — | (117,159) | (117,159) | |||||||||||||||||||||||||||
Share-based expenses and other, net | 119 | (949) | — | — | (949) | |||||||||||||||||||||||||||
Common stock dividends (35¢ per share) | — | — | (38,301) | — | (38,301) | |||||||||||||||||||||||||||
Balance, March 31, 2022 | 109,431 | $ | 1,684,547 | $ | 788,787 | $ | (169,692) | $ | 2,303,642 | |||||||||||||||||||||||
Balance, December 31, 2020 | 109,181 | $ | 1,678,368 | $ | 660,398 | $ | (1,264) | $ | 2,337,502 | |||||||||||||||||||||||
Net income for common stock | — | — | 64,358 | — | 64,358 | |||||||||||||||||||||||||||
Other comprehensive income, net of taxes | — | — | — | (44,016) | (44,016) | |||||||||||||||||||||||||||
Share-based expenses and other, net | 100 | 605 | — | — | 605 | |||||||||||||||||||||||||||
Common stock dividends (34¢ per share) | — | — | (37,156) | — | (37,156) | |||||||||||||||||||||||||||
Balance, March 31, 2021 | 109,281 | $ | 1,678,973 | $ | 687,600 | $ | (45,280) | $ | 2,321,293 | |||||||||||||||||||||||
Three months ended March 31 | ||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||
Cash flows from operating activities | ||||||||||||||
Net income | $ | 69,640 | $ | 64,831 | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities | ||||||||||||||
Depreciation of property, plant and equipment | 62,990 | 61,427 | ||||||||||||
Other amortization | 9,425 | 10,951 | ||||||||||||
Provision for credit losses | (3,263) | (8,435) | ||||||||||||
Loans originated, held for sale | (73,931) | (162,901) | ||||||||||||
Proceeds from sale of loans, held for sale | 75,629 | 170,862 | ||||||||||||
Gain on sales of investment securities, net and equity-method investment | (8,123) | (528) | ||||||||||||
Gain on sale of loans, net | (1,077) | (4,300) | ||||||||||||
Deferred income taxes | (5,255) | (2,196) | ||||||||||||
Share-based compensation expense | 2,117 | 2,602 | ||||||||||||
Allowance for equity funds used during construction | (2,409) | (2,191) | ||||||||||||
Other | (2,552) | (3,519) | ||||||||||||
Changes in assets and liabilities | ||||||||||||||
Decrease in accounts receivable and unbilled revenues, net | 4,454 | 5,664 | ||||||||||||
Increase in fuel oil stock | (35,333) | (16,400) | ||||||||||||
Increase in regulatory assets | (5,089) | (14,869) | ||||||||||||
Increase (decrease) in regulatory liabilities | 5,520 | (4,716) | ||||||||||||
Increase in accounts, interest and dividends payable | 71,490 | 7,677 | ||||||||||||
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes | (14,928) | (25,513) | ||||||||||||
Decrease in defined benefit pension and other postretirement benefit plans liability | (1,309) | (2,621) | ||||||||||||
Change in other assets and liabilities | (55,411) | (34,095) | ||||||||||||
Net cash provided by operating activities | 92,585 | 41,730 | ||||||||||||
Cash flows from investing activities | ||||||||||||||
Available-for-sale investment securities purchased | (291,168) | (781,992) | ||||||||||||
Principal repayments on available-for-sale investment securities | 104,654 | 184,755 | ||||||||||||
Proceeds from sale of available-for-sale investment securities | — | 197,354 | ||||||||||||
Purchases of held-to-maturity investment securities | — | (88,262) | ||||||||||||
Proceeds from repayments or maturities of held-to-maturity investment securities | 4,547 | 20,185 | ||||||||||||
Purchase of stock from Federal Home Loan Bank | — | (22,296) | ||||||||||||
Redemption of stock from Federal Home Loan Bank | — | 20,976 | ||||||||||||
Net decrease in loans held for investment | 28,076 | 23,922 | ||||||||||||
Capital expenditures | (79,163) | (74,079) | ||||||||||||
Contributions to low income housing investments | — | (3,205) | ||||||||||||
Other | 5,340 | 4,622 | ||||||||||||
Net cash used in investing activities | (227,714) | (518,020) |
Three months ended March 31 | ||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||
Cash flows from financing activities | ||||||||||||||
Net increase in deposit liabilities | 117,060 | 358,337 | ||||||||||||
Net increase in short-term borrowings with original maturities of three months or less | 17,493 | 35,751 | ||||||||||||
Net increase in other bank borrowings with original maturities of three months or less | 49,080 | 13,015 | ||||||||||||
Repayment of short-term debt | — | (65,000) | ||||||||||||
Proceeds from issuance of long-term debt | 7,312 | 161,800 | ||||||||||||
Repayment of long-term debt | (13,446) | (50,699) | ||||||||||||
Withheld shares for employee taxes on vested share-based compensation | (3,065) | (1,997) | ||||||||||||
Common stock dividends | (38,301) | (37,156) | ||||||||||||
Preferred stock dividends of subsidiaries | (473) | (473) | ||||||||||||
Other | (4,377) | (4,621) | ||||||||||||
Net cash provided by financing activities | 131,283 | 408,957 | ||||||||||||
Net decrease in cash, cash equivalents and restricted cash | (3,846) | (67,333) | ||||||||||||
Cash, cash equivalents and restricted cash, beginning of period | 311,462 | 358,979 | ||||||||||||
Cash, cash equivalents and restricted cash, end of period | 307,616 | 291,646 | ||||||||||||
Less: Restricted cash | (5,912) | (14,067) | ||||||||||||
Cash and cash equivalents, end of period | $ | 301,704 | $ | 277,579 |
Three months ended March 31 | ||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||
Revenues | $ | 708,792 | $ | 564,864 | ||||||||||
Expenses | ||||||||||||||
Fuel oil | 221,286 | 127,427 | ||||||||||||
Purchased power | 163,533 | 142,296 | ||||||||||||
Other operation and maintenance | 125,257 | 114,570 | ||||||||||||
Depreciation | 58,471 | 57,355 | ||||||||||||
Taxes, other than income taxes | 66,650 | 54,102 | ||||||||||||
Total expenses | 635,197 | 495,750 | ||||||||||||
Operating income | 73,595 | 69,114 | ||||||||||||
Allowance for equity funds used during construction | 2,409 | 2,191 | ||||||||||||
Retirement defined benefits credit —other than service costs | 990 | 1,021 | ||||||||||||
Interest expense and other charges, net | (18,326) | (17,983) | ||||||||||||
Allowance for borrowed funds used during construction | 778 | 747 | ||||||||||||
Income before income taxes | 59,446 | 55,090 | ||||||||||||
Income taxes | 12,538 | 11,233 | ||||||||||||
Net income | 46,908 | 43,857 | ||||||||||||
Preferred stock dividends of subsidiaries | 229 | 229 | ||||||||||||
Net income attributable to Hawaiian Electric | 46,679 | 43,628 | ||||||||||||
Preferred stock dividends of Hawaiian Electric | 270 | 270 | ||||||||||||
Net income for common stock | $ | 46,409 | $ | 43,358 |
Three months ended March 31 | ||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||
Net income for common stock | $ | 46,409 | $ | 43,358 | ||||||||||
Other comprehensive income, net of taxes: | ||||||||||||||
Retirement benefit plans: | ||||||||||||||
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of taxes of $1,518 and $2,027, respectively | 4,376 | 5,845 | ||||||||||||
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes of $(1,500) and $(2,015), respectively | (4,325) | (5,811) | ||||||||||||
Other comprehensive income, net of taxes | 51 | 34 | ||||||||||||
Comprehensive income attributable to Hawaiian Electric Company, Inc. | $ | 46,460 | $ | 43,392 |
(dollars in thousands, except par value) | March 31, 2022 | December 31, 2021 | ||||||||||||
Assets | ||||||||||||||
Property, plant and equipment | ||||||||||||||
Utility property, plant and equipment | ||||||||||||||
Land | $ | 52,057 | $ | 51,937 | ||||||||||
Plant and equipment | 7,796,069 | 7,735,983 | ||||||||||||
Less accumulated depreciation | (2,985,762) | (2,940,517) | ||||||||||||
Construction in progress | 212,748 | 204,569 | ||||||||||||
Utility property, plant and equipment, net | 5,075,112 | 5,051,972 | ||||||||||||
Nonutility property, plant and equipment, less accumulated depreciation of $60 and $59 as of March 31, 2022 and December 31, 2021, respectively | 6,948 | 6,949 | ||||||||||||
Total property, plant and equipment, net | 5,082,060 | 5,058,921 | ||||||||||||
Current assets | ||||||||||||||
Cash and cash equivalents | 29,055 | 52,169 | ||||||||||||
Restricted cash | 2,140 | 3,089 | ||||||||||||
Customer accounts receivable, net | 181,400 | 186,859 | ||||||||||||
Accrued unbilled revenues, net | 140,005 | 129,155 | ||||||||||||
Other accounts receivable, net | 7,040 | 7,267 | ||||||||||||
Fuel oil stock, at average cost | 139,372 | 104,078 | ||||||||||||
Materials and supplies, at average cost | 72,706 | 71,877 | ||||||||||||
Prepayments and other | 41,415 | 46,031 | ||||||||||||
Regulatory assets | 78,875 | 66,664 | ||||||||||||
Total current assets | 692,008 | 667,189 | ||||||||||||
Other long-term assets | ||||||||||||||
Operating lease right-of-use assets | 114,478 | 101,470 | ||||||||||||
Regulatory assets | 480,286 | 498,879 | ||||||||||||
Other | 166,344 | 165,166 | ||||||||||||
Total other long-term assets | 761,108 | 765,515 | ||||||||||||
Total assets | $ | 6,535,176 | $ | 6,491,625 | ||||||||||
Capitalization and liabilities | ||||||||||||||
Capitalization | ||||||||||||||
Common stock ($6 2/3 par value, authorized 50,000,000 shares; outstanding 17,753,533 shares at March 31, 2022 and December 31, 2021) | $ | 118,376 | $ | 118,376 | ||||||||||
Premium on capital stock | 798,526 | 798,526 | ||||||||||||
Retained earnings | 1,363,211 | 1,348,277 | ||||||||||||
Accumulated other comprehensive loss, net of tax benefits-retirement benefit plans | (3,229) | (3,280) | ||||||||||||
Common stock equity | 2,276,884 | 2,261,899 | ||||||||||||
Cumulative preferred stock — not subject to mandatory redemption | 34,293 | 34,293 | ||||||||||||
Long-term debt, net | 1,624,599 | 1,624,427 | ||||||||||||
Total capitalization | 3,935,776 | 3,920,619 | ||||||||||||
Commitments and contingencies (Note 3) | ||||||||||||||
Current liabilities | ||||||||||||||
Current portion of operating lease liabilities | 39,958 | 49,368 | ||||||||||||
Current portion of long-term debt, net | 51,982 | 51,975 | ||||||||||||
Short-term borrowings from non-affiliates | 6,000 | — | ||||||||||||
Accounts payable | 168,189 | 160,007 | ||||||||||||
Interest and preferred dividends payable | 28,154 | 17,325 | ||||||||||||
Taxes accrued, including revenue taxes | 181,324 | 208,280 | ||||||||||||
Regulatory liabilities | 29,928 | 29,760 | ||||||||||||
Other | 80,218 | 71,569 | ||||||||||||
Total current liabilities | 585,753 | 588,284 | ||||||||||||
Deferred credits and other liabilities | ||||||||||||||
Operating lease liabilities | 88,689 | 65,780 | ||||||||||||
Deferred income taxes | 406,324 | 408,634 | ||||||||||||
Regulatory liabilities | 973,516 | 967,008 | ||||||||||||
Unamortized tax credits | 101,967 | 103,945 | ||||||||||||
Defined benefit pension and other postretirement benefit plans liability | 315,675 | 321,780 | ||||||||||||
Other | 127,476 | 115,575 | ||||||||||||
Total deferred credits and other liabilities | 2,013,647 | 1,982,722 | ||||||||||||
Total capitalization and liabilities | $ | 6,535,176 | $ | 6,491,625 |
Common stock | Premium on capital | Retained | Accumulated other comprehensive | |||||||||||||||||||||||||||||||||||
(in thousands) | Shares | Amount | stock | earnings | income (loss) | Total | ||||||||||||||||||||||||||||||||
Balance, December 31, 2021 | 17,753 | $ | 118,376 | $ | 798,526 | $ | 1,348,277 | $ | (3,280) | $ | 2,261,899 | |||||||||||||||||||||||||||
Net income for common stock | — | — | — | 46,409 | — | 46,409 | ||||||||||||||||||||||||||||||||
Other comprehensive income, net of taxes | — | — | — | — | 51 | 51 | ||||||||||||||||||||||||||||||||
Common stock dividends | — | — | — | (31,475) | — | (31,475) | ||||||||||||||||||||||||||||||||
Balance, March 31, 2022 | 17,753 | $ | 118,376 | $ | 798,526 | $ | 1,363,211 | $ | (3,229) | $ | 2,276,884 | |||||||||||||||||||||||||||
Balance, December 31, 2020 | 17,324 | $ | 115,515 | $ | 746,987 | $ | 1,282,335 | $ | (2,919) | $ | 2,141,918 | |||||||||||||||||||||||||||
Net income for common stock | — | — | — | 43,358 | — | 43,358 | ||||||||||||||||||||||||||||||||
Other comprehensive income, net of taxes | — | — | — | — | 34 | 34 | ||||||||||||||||||||||||||||||||
Common stock dividends | — | — | — | (27,925) | — | (27,925) | ||||||||||||||||||||||||||||||||
Balance, March 31, 2021 | 17,324 | $ | 115,515 | $ | 746,987 | $ | 1,297,768 | $ | (2,885) | $ | 2,157,385 | |||||||||||||||||||||||||||
Three months ended March 31 | ||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||
Cash flows from operating activities | ||||||||||||||
Net income | $ | 46,908 | $ | 43,857 | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities | ||||||||||||||
Depreciation of property, plant and equipment | 58,471 | 57,355 | ||||||||||||
Other amortization | 6,355 | 6,577 | ||||||||||||
Deferred income taxes | (6,021) | (4,671) | ||||||||||||
State refundable credit | (2,759) | (2,662) | ||||||||||||
Bad debt expense | 1,619 | 457 | ||||||||||||
Allowance for equity funds used during construction | (2,409) | (2,191) | ||||||||||||
Other | (2) | (1) | ||||||||||||
Changes in assets and liabilities | ||||||||||||||
Decrease in accounts receivable | 16,236 | 6,078 | ||||||||||||
Increase in accrued unbilled revenues | (10,825) | (427) | ||||||||||||
Increase in fuel oil stock | (35,294) | (16,450) | ||||||||||||
Increase in materials and supplies | (829) | (2,382) | ||||||||||||
Increase in regulatory assets | (5,089) | (14,869) | ||||||||||||
Increase (decrease) in regulatory liabilities | 5,520 | (4,716) | ||||||||||||
Increase in accounts payable | 29,624 | 6,254 | ||||||||||||
Change in prepaid and accrued income taxes, tax credits and revenue taxes | (16,080) | (24,802) | ||||||||||||
Decrease in defined benefit pension and other postretirement benefit plans liability | (1,206) | (1,434) | ||||||||||||
Change in other assets and liabilities | (7,444) | (14,012) | ||||||||||||
Net cash provided by operating activities | 76,775 | 31,961 | ||||||||||||
Cash flows from investing activities | ||||||||||||||
Capital expenditures | (76,358) | (70,361) | ||||||||||||
Other | 1,494 | 1,863 | ||||||||||||
Net cash used in investing activities | (74,864) | (68,498) | ||||||||||||
Cash flows from financing activities | ||||||||||||||
Common stock dividends | (31,475) | (27,925) | ||||||||||||
Preferred stock dividends of Hawaiian Electric and subsidiaries | (499) | (499) | ||||||||||||
Repayment of short-term debt | — | (50,000) | ||||||||||||
Proceeds from issuance of long-term debt | — | 115,000 | ||||||||||||
Net increase in short-term borrowings from non-affiliates and affiliates with original maturities of three months or less | 6,000 | — | ||||||||||||
Other | — | (116) | ||||||||||||
Net cash provided by (used in) financing activities | (25,974) | 36,460 | ||||||||||||
Net decrease in cash, cash equivalents and restricted cash | (24,063) | (77) | ||||||||||||
Cash, cash equivalents and restricted cash, beginning of period | 55,258 | 63,326 | ||||||||||||
Cash, cash equivalents and restricted cash, end of period | 31,195 | 63,249 | ||||||||||||
Less: Restricted cash | (2,140) | (11,506) | ||||||||||||
Cash and cash equivalents, end of period | $ | 29,055 | $ | 51,743 |
(in thousands) | Electric utility | Bank | Other | Total | ||||||||||||||||||||||
Three months ended March 31, 2022 | ||||||||||||||||||||||||||
Revenues from external customers | $ | 708,788 | $ | 75,115 | $ | 1,165 | $ | 785,068 | ||||||||||||||||||
Intersegment revenues (eliminations) | 4 | — | (4) | — | ||||||||||||||||||||||
Revenues | $ | 708,792 | $ | 75,115 | $ | 1,161 | $ | 785,068 | ||||||||||||||||||
Income (loss) before income taxes | $ | 59,446 | $ | 30,215 | $ | (2,181) | $ | 87,480 | ||||||||||||||||||
Income taxes (benefit) | 12,538 | 6,345 | (1,043) | 17,840 | ||||||||||||||||||||||
Net income (loss) | 46,908 | 23,870 | (1,138) | 69,640 | ||||||||||||||||||||||
Preferred stock dividends of subsidiaries | 499 | — | (26) | 473 | ||||||||||||||||||||||
Net income (loss) for common stock | $ | 46,409 | $ | 23,870 | $ | (1,112) | $ | 69,167 | ||||||||||||||||||
Total assets (at March 31, 2022) | $ | 6,535,176 | $ | 9,252,325 | $ | 120,928 | $ | 15,908,429 | ||||||||||||||||||
Three months ended March 31, 2021 | ||||||||||||||||||||||||||
Revenues from external customers | $ | 564,855 | $ | 77,131 | $ | 960 | $ | 642,946 | ||||||||||||||||||
Intersegment revenues (eliminations) | 9 | — | (9) | — | ||||||||||||||||||||||
Revenues | $ | 564,864 | $ | 77,131 | $ | 951 | $ | 642,946 | ||||||||||||||||||
Income (loss) before income taxes | $ | 55,090 | $ | 37,102 | $ | (11,996) | $ | 80,196 | ||||||||||||||||||
Income taxes (benefit) | 11,233 | 7,546 | (3,414) | 15,365 | ||||||||||||||||||||||
Net income (loss) | 43,857 | 29,556 | (8,582) | 64,831 | ||||||||||||||||||||||
Preferred stock dividends of subsidiaries | 499 | — | (26) | 473 | ||||||||||||||||||||||
Net income (loss) for common stock | $ | 43,358 | $ | 29,556 | $ | (8,556) | $ | 64,358 | ||||||||||||||||||
Total assets (at December 31, 2021) | $ | 6,491,625 | $ | 9,181,603 | $ | 149,409 | $ | 15,822,637 |
Three months ended March 31 | ||||||||||||||
(in millions) | 2022 | 2021 | ||||||||||||
Kalaeloa | $ | 60 | $ | 37 | ||||||||||
AES Hawaii | 27 | 30 | ||||||||||||
HPOWER | 19 | 17 | ||||||||||||
Hamakua Energy | 16 | 11 | ||||||||||||
Puna Geothermal Venture | 10 | 4 | ||||||||||||
Wind IPPs | 18 | 29 | ||||||||||||
Solar IPPs | 13 | 12 | ||||||||||||
Other IPPs 1 | 1 | 2 | ||||||||||||
Total IPPs | $ | 164 | $ | 142 |
(in millions) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Total | ||||||||||||||||||||||
Incremental accrued RBA balance through September 30, 2021 (and associated revenue taxes) | $ | (5.7) | $ | 2.1 | $ | (4.7) | $ | (8.3) | ||||||||||||||||||
Incremental Performance Incentive Mechanisms (net) | 1.9 | 0.4 | 0.4 | 2.7 | ||||||||||||||||||||||
Incremental MPIR/EPRM Revenue Adjustment | 1.3 | 0.8 | 0.7 | 2.8 | ||||||||||||||||||||||
Other | (0.1) | — | — | $ | (0.1) | |||||||||||||||||||||
Net incremental amount to be collected under the RBA rate tariffs | $ | (2.6) | $ | 3.3 | $ | (3.6) | $ | (2.9) | ||||||||||||||||||
(in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Other subsidiaries | Consolidating adjustments | Hawaiian Electric Consolidated | ||||||||||||||||||||||||||||||||
Revenues | $ | 500,242 | 108,528 | 100,028 | — | (6) | $ | 708,792 | ||||||||||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||||||||||||||
Fuel oil | 154,425 | 25,251 | 41,610 | — | — | 221,286 | ||||||||||||||||||||||||||||||||
Purchased power | 124,183 | 30,712 | 8,638 | — | — | 163,533 | ||||||||||||||||||||||||||||||||
Other operation and maintenance | 83,656 | 20,214 | 21,387 | — | — | 125,257 | ||||||||||||||||||||||||||||||||
Depreciation | 39,484 | 10,351 | 8,636 | — | — | 58,471 | ||||||||||||||||||||||||||||||||
Taxes, other than income taxes | 47,274 | 10,032 | 9,344 | — | — | 66,650 | ||||||||||||||||||||||||||||||||
Total expenses | 449,022 | 96,560 | 89,615 | — | — | 635,197 | ||||||||||||||||||||||||||||||||
Operating income | 51,220 | 11,968 | 10,413 | — | (6) | 73,595 | ||||||||||||||||||||||||||||||||
Allowance for equity funds used during construction | 1,990 | 193 | 226 | — | — | 2,409 | ||||||||||||||||||||||||||||||||
Equity in earnings of subsidiaries | 13,661 | — | — | — | (13,661) | — | ||||||||||||||||||||||||||||||||
Retirement defined benefits credit (expense)—other than service costs | 855 | 167 | (32) | — | — | 990 | ||||||||||||||||||||||||||||||||
Interest expense and other charges, net | (13,093) | (2,609) | (2,630) | — | 6 | (18,326) | ||||||||||||||||||||||||||||||||
Allowance for borrowed funds used during construction | 651 | 60 | 67 | — | — | 778 | ||||||||||||||||||||||||||||||||
Income before income taxes | 55,284 | 9,779 | 8,044 | — | (13,661) | 59,446 | ||||||||||||||||||||||||||||||||
Income taxes | 8,605 | 2,268 | 1,665 | — | — | 12,538 | ||||||||||||||||||||||||||||||||
Net income | 46,679 | 7,511 | 6,379 | — | (13,661) | 46,908 | ||||||||||||||||||||||||||||||||
Preferred stock dividends of subsidiaries | — | 134 | 95 | — | — | 229 | ||||||||||||||||||||||||||||||||
Net income attributable to Hawaiian Electric | 46,679 | 7,377 | 6,284 | — | (13,661) | 46,679 | ||||||||||||||||||||||||||||||||
Preferred stock dividends of Hawaiian Electric | 270 | — | — | — | — | 270 | ||||||||||||||||||||||||||||||||
Net income for common stock | $ | 46,409 | 7,377 | 6,284 | — | (13,661) | $ | 46,409 |
(in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Other subsidiaries | Consolidating adjustments | Hawaiian Electric Consolidated | ||||||||||||||||||||||||||||||||
Net income for common stock | $ | 46,409 | 7,377 | 6,284 | — | (13,661) | $ | 46,409 | ||||||||||||||||||||||||||||||
Other comprehensive income, net of taxes: | ||||||||||||||||||||||||||||||||||||||
Retirement benefit plans: | ||||||||||||||||||||||||||||||||||||||
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of taxes | 4,376 | 670 | 603 | — | (1,273) | 4,376 | ||||||||||||||||||||||||||||||||
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | (4,325) | (670) | (603) | — | 1,273 | (4,325) | ||||||||||||||||||||||||||||||||
Other comprehensive income, net of taxes | 51 | — | — | — | — | 51 | ||||||||||||||||||||||||||||||||
Comprehensive income attributable to common shareholder | $ | 46,460 | 7,377 | 6,284 | — | (13,661) | $ | 46,460 |
(in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Other subsidiaries | Consolidating adjustments | Hawaiian Electric Consolidated | ||||||||||||||||||||||||||||||||
Revenues | $ | 400,554 | 85,149 | 79,181 | — | (20) | $ | 564,864 | ||||||||||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||||||||||||||
Fuel oil | 88,728 | 16,485 | 22,214 | — | — | 127,427 | ||||||||||||||||||||||||||||||||
Purchased power | 108,604 | 21,597 | 12,095 | — | — | 142,296 | ||||||||||||||||||||||||||||||||
Other operation and maintenance | 77,335 | 17,912 | 19,323 | — | — | 114,570 | ||||||||||||||||||||||||||||||||
Depreciation | 38,914 | 10,048 | 8,393 | — | — | 57,355 | ||||||||||||||||||||||||||||||||
Taxes, other than income taxes | 38,627 | 7,993 | 7,482 | — | — | 54,102 | ||||||||||||||||||||||||||||||||
Total expenses | 352,208 | 74,035 | 69,507 | — | — | 495,750 | ||||||||||||||||||||||||||||||||
Operating income | 48,346 | 11,114 | 9,674 | — | (20) | 69,114 | ||||||||||||||||||||||||||||||||
Allowance for equity funds used during construction | 1,748 | 132 | 311 | — | — | 2,191 | ||||||||||||||||||||||||||||||||
Equity in earnings of subsidiaries | 12,510 | — | — | — | (12,510) | — | ||||||||||||||||||||||||||||||||
Retirement defined benefits credit (expense)—other than service costs | 886 | 168 | (33) | — | — | 1,021 | ||||||||||||||||||||||||||||||||
Interest expense and other charges, net | (12,832) | (2,581) | (2,590) | — | 20 | (17,983) | ||||||||||||||||||||||||||||||||
Allowance for borrowed funds used during construction | 591 | 44 | 112 | — | — | 747 | ||||||||||||||||||||||||||||||||
Income before income taxes | 51,249 | 8,877 | 7,474 | — | (12,510) | 55,090 | ||||||||||||||||||||||||||||||||
Income taxes | 7,621 | 2,051 | 1,561 | — | — | 11,233 | ||||||||||||||||||||||||||||||||
Net income | 43,628 | 6,826 | 5,913 | — | (12,510) | 43,857 | ||||||||||||||||||||||||||||||||
Preferred stock dividends of subsidiaries | — | 134 | 95 | — | — | 229 | ||||||||||||||||||||||||||||||||
Net income attributable to Hawaiian Electric | 43,628 | 6,692 | 5,818 | — | (12,510) | 43,628 | ||||||||||||||||||||||||||||||||
Preferred stock dividends of Hawaiian Electric | 270 | — | — | — | — | 270 | ||||||||||||||||||||||||||||||||
Net income for common stock | $ | 43,358 | 6,692 | 5,818 | — | (12,510) | $ | 43,358 |
(in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Other subsidiaries | Consolidating adjustments | Hawaiian Electric Consolidated | ||||||||||||||||||||||||||||||||
Net income for common stock | $ | 43,358 | 6,692 | 5,818 | — | (12,510) | $ | 43,358 | ||||||||||||||||||||||||||||||
Other comprehensive income (loss), net of taxes: | ||||||||||||||||||||||||||||||||||||||
Retirement benefit plans: | ||||||||||||||||||||||||||||||||||||||
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits | 5,845 | 835 | 761 | — | (1,596) | 5,845 | ||||||||||||||||||||||||||||||||
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | (5,811) | (834) | (761) | — | 1,595 | (5,811) | ||||||||||||||||||||||||||||||||
Other comprehensive income, net of taxes | 34 | 1 | — | — | (1) | 34 | ||||||||||||||||||||||||||||||||
Comprehensive income attributable to common shareholder | $ | 43,392 | 6,693 | 5,818 | — | (12,511) | $ | 43,392 |
(in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Other subsi- diaries | Consoli- dating adjustments | Hawaiian Electric Consolidated | ||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||
Property, plant and equipment | ||||||||||||||||||||||||||||||||||||||
Utility property, plant and equipment | ||||||||||||||||||||||||||||||||||||||
Land | $ | 42,857 | 5,606 | 3,594 | — | — | $ | 52,057 | ||||||||||||||||||||||||||||||
Plant and equipment | 5,144,377 | 1,394,875 | 1,256,817 | — | — | 7,796,069 | ||||||||||||||||||||||||||||||||
Less accumulated depreciation | (1,788,280) | (627,421) | (570,061) | — | — | (2,985,762) | ||||||||||||||||||||||||||||||||
Construction in progress | 164,073 | 19,691 | 28,984 | — | — | 212,748 | ||||||||||||||||||||||||||||||||
Utility property, plant and equipment, net | 3,563,027 | 792,751 | 719,334 | — | — | 5,075,112 | ||||||||||||||||||||||||||||||||
Nonutility property, plant and equipment, less accumulated depreciation | 5,301 | 115 | 1,532 | — | — | 6,948 | ||||||||||||||||||||||||||||||||
Total property, plant and equipment, net | 3,568,328 | 792,866 | 720,866 | — | — | 5,082,060 | ||||||||||||||||||||||||||||||||
Investment in wholly owned subsidiaries, at equity | 681,998 | — | — | — | (681,998) | — | ||||||||||||||||||||||||||||||||
Current assets | ||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | 19,894 | 6,017 | 3,067 | 77 | — | 29,055 | ||||||||||||||||||||||||||||||||
Restricted cash | 2,140 | — | — | — | — | 2,140 | ||||||||||||||||||||||||||||||||
Advances to affiliates | 5,000 | — | 12,800 | — | (17,800) | — | ||||||||||||||||||||||||||||||||
Customer accounts receivable, net | 128,263 | 27,735 | 25,402 | — | — | 181,400 | ||||||||||||||||||||||||||||||||
Accrued unbilled revenues, net | 98,511 | 21,235 | 20,259 | — | — | 140,005 | ||||||||||||||||||||||||||||||||
Other accounts receivable, net | 15,846 | 5,128 | 4,269 | — | (18,203) | 7,040 | ||||||||||||||||||||||||||||||||
Fuel oil stock, at average cost | 105,780 | 13,895 | 19,697 | — | — | 139,372 | ||||||||||||||||||||||||||||||||
Materials and supplies, at average cost | 42,852 | 9,673 | 20,181 | — | — | 72,706 | ||||||||||||||||||||||||||||||||
Prepayments and other | 29,677 | 4,602 | 5,883 | — | 1,253 | 41,415 | ||||||||||||||||||||||||||||||||
Regulatory assets | 69,638 | 4,877 | 4,360 | — | — | 78,875 | ||||||||||||||||||||||||||||||||
Total current assets | 517,601 | 93,162 | 115,918 | 77 | (34,750) | 692,008 | ||||||||||||||||||||||||||||||||
Other long-term assets | ||||||||||||||||||||||||||||||||||||||
Operating lease right-of-use assets | 61,826 | 38,368 | 14,284 | — | — | 114,478 | ||||||||||||||||||||||||||||||||
Regulatory assets | 325,063 | 78,877 | 76,346 | — | — | 480,286 | ||||||||||||||||||||||||||||||||
Other | 128,934 | 18,620 | 19,607 | — | (817) | 166,344 | ||||||||||||||||||||||||||||||||
Total other long-term assets | 515,823 | 135,865 | 110,237 | — | (817) | 761,108 | ||||||||||||||||||||||||||||||||
Total assets | $ | 5,283,750 | 1,021,893 | 947,021 | 77 | (717,565) | $ | 6,535,176 | ||||||||||||||||||||||||||||||
Capitalization and liabilities | ||||||||||||||||||||||||||||||||||||||
Capitalization | ||||||||||||||||||||||||||||||||||||||
Common stock equity | $ | 2,276,884 | 336,177 | 345,744 | 77 | (681,998) | $ | 2,276,884 | ||||||||||||||||||||||||||||||
Cumulative preferred stock—not subject to mandatory redemption | 22,293 | 7,000 | 5,000 | — | — | 34,293 | ||||||||||||||||||||||||||||||||
Long-term debt, net | 1,136,739 | 234,413 | 253,447 | — | — | 1,624,599 | ||||||||||||||||||||||||||||||||
Total capitalization | 3,435,916 | 577,590 | 604,191 | 77 | (681,998) | 3,935,776 | ||||||||||||||||||||||||||||||||
Current liabilities | ||||||||||||||||||||||||||||||||||||||
Current portion of operating lease liabilities | 31,078 | 6,370 | 2,510 | — | — | 39,958 | ||||||||||||||||||||||||||||||||
Current portion of long-term debt | 39,986 | 11,996 | — | — | — | 51,982 | ||||||||||||||||||||||||||||||||
Short-term borrowings from non-affiliates | 6,000 | — | — | — | — | 6,000 | ||||||||||||||||||||||||||||||||
Short-term borrowings from affiliate | 12,800 | 5,000 | — | — | (17,800) | — | ||||||||||||||||||||||||||||||||
Accounts payable | 124,463 | 22,175 | 21,551 | — | — | 168,189 | ||||||||||||||||||||||||||||||||
Interest and preferred dividends payable | 20,057 | 3,687 | 4,414 | — | (4) | 28,154 | ||||||||||||||||||||||||||||||||
Taxes accrued, including revenue taxes | 125,425 | 29,109 | 25,537 | — | 1,253 | 181,324 | ||||||||||||||||||||||||||||||||
Regulatory liabilities | 19,416 | 5,495 | 5,017 | — | — | 29,928 | ||||||||||||||||||||||||||||||||
Other | 60,491 | 18,869 | 19,214 | — | (18,356) | 80,218 | ||||||||||||||||||||||||||||||||
Total current liabilities | 439,716 | 102,701 | 78,243 | — | (34,907) | 585,753 | ||||||||||||||||||||||||||||||||
Deferred credits and other liabilities | ||||||||||||||||||||||||||||||||||||||
Operating lease liabilities | 44,785 | 32,066 | 11,838 | — | — | 88,689 | ||||||||||||||||||||||||||||||||
Deferred income taxes | 289,376 | 52,859 | 64,089 | — | — | 406,324 | ||||||||||||||||||||||||||||||||
Regulatory liabilities | 702,745 | 178,224 | 92,547 | — | — | 973,516 | ||||||||||||||||||||||||||||||||
Unamortized tax credits | 74,821 | 13,927 | 13,219 | — | — | 101,967 | ||||||||||||||||||||||||||||||||
Defined benefit pension and other postretirement benefit plans liability | 216,181 | 47,842 | 52,312 | — | (660) | 315,675 | ||||||||||||||||||||||||||||||||
Other | 80,210 | 16,684 | 30,582 | — | — | 127,476 | ||||||||||||||||||||||||||||||||
Total deferred credits and other liabilities | 1,408,118 | 341,602 | 264,587 | — | (660) | 2,013,647 | ||||||||||||||||||||||||||||||||
Total capitalization and liabilities | $ | 5,283,750 | 1,021,893 | 947,021 | 77 | (717,565) | $ | 6,535,176 |
(in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Other subsi-diaries | Consoli- dating adjustments | Hawaiian Electric Consolidated | ||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||
Property, plant and equipment | ||||||||||||||||||||||||||||||||||||||
Utility property, plant and equipment | ||||||||||||||||||||||||||||||||||||||
Land | $ | 42,737 | 5,606 | 3,594 | — | — | $ | 51,937 | ||||||||||||||||||||||||||||||
Plant and equipment | 5,097,033 | 1,390,361 | 1,248,589 | — | — | 7,735,983 | ||||||||||||||||||||||||||||||||
Less accumulated depreciation | (1,757,096) | (619,991) | (563,430) | — | — | (2,940,517) | ||||||||||||||||||||||||||||||||
Construction in progress | 159,854 | 17,129 | 27,586 | — | — | 204,569 | ||||||||||||||||||||||||||||||||
Utility property, plant and equipment, net | 3,542,528 | 793,105 | 716,339 | — | — | 5,051,972 | ||||||||||||||||||||||||||||||||
Nonutility property, plant and equipment, less accumulated depreciation | 5,302 | 115 | 1,532 | — | — | 6,949 | ||||||||||||||||||||||||||||||||
Total property, plant and equipment, net | 3,547,830 | 793,220 | 717,871 | — | — | 5,058,921 | ||||||||||||||||||||||||||||||||
Investment in wholly owned subsidiaries, at equity | 676,237 | — | — | — | (676,237) | — | ||||||||||||||||||||||||||||||||
Current assets | ||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | 23,344 | 5,326 | 23,422 | 77 | — | 52,169 | ||||||||||||||||||||||||||||||||
Restricted cash | 3,089 | — | — | — | — | 3,089 | ||||||||||||||||||||||||||||||||
Advances to affiliates | 1,000 | — | — | — | (1,000) | — | ||||||||||||||||||||||||||||||||
Customer accounts receivable, net | 135,949 | 28,469 | 22,441 | — | — | 186,859 | ||||||||||||||||||||||||||||||||
Accrued unbilled revenues, net | 92,469 | 19,529 | 17,157 | — | — | 129,155 | ||||||||||||||||||||||||||||||||
Other accounts receivable, net | 18,624 | 3,347 | 3,031 | — | (17,735) | 7,267 | ||||||||||||||||||||||||||||||||
Fuel oil stock, at average cost | 71,184 | 12,814 | 20,080 | — | — | 104,078 | ||||||||||||||||||||||||||||||||
Materials and supplies, at average cost | 42,006 | 9,727 | 20,144 | — | — | 71,877 | ||||||||||||||||||||||||||||||||
Prepayments and other | 32,140 | 6,052 | 7,114 | — | 725 | 46,031 | ||||||||||||||||||||||||||||||||
Regulatory assets | 58,695 | 3,051 | 4,918 | — | — | 66,664 | ||||||||||||||||||||||||||||||||
Total current assets | 478,500 | 88,315 | 118,307 | 77 | (18,010) | 667,189 | ||||||||||||||||||||||||||||||||
Other long-term assets | ||||||||||||||||||||||||||||||||||||||
Operating lease right-of-use assets | 78,710 | 22,442 | 318 | — | — | 101,470 | ||||||||||||||||||||||||||||||||
Regulatory assets | 337,903 | 81,645 | 79,331 | — | — | 498,879 | ||||||||||||||||||||||||||||||||
Other | 130,546 | 17,124 | 18,510 | — | (1,014) | 165,166 | ||||||||||||||||||||||||||||||||
Total other long-term assets | 547,159 | 121,211 | 98,159 | — | (1,014) | 765,515 | ||||||||||||||||||||||||||||||||
Total assets | $ | 5,249,726 | 1,002,746 | 934,337 | 77 | (695,261) | $ | 6,491,625 | ||||||||||||||||||||||||||||||
Capitalization and liabilities | ||||||||||||||||||||||||||||||||||||||
Capitalization | ||||||||||||||||||||||||||||||||||||||
Common stock equity | $ | 2,261,899 | 332,900 | 343,260 | 77 | (676,237) | $ | 2,261,899 | ||||||||||||||||||||||||||||||
Cumulative preferred stock—not subject to mandatory redemption | 22,293 | 7,000 | 5,000 | — | — | 34,293 | ||||||||||||||||||||||||||||||||
Long-term debt, net | 1,136,620 | 234,390 | 253,417 | — | — | 1,624,427 | ||||||||||||||||||||||||||||||||
Total capitalization | 3,420,812 | 574,290 | 601,677 | 77 | (676,237) | 3,920,619 | ||||||||||||||||||||||||||||||||
Current liabilities | ||||||||||||||||||||||||||||||||||||||
Current portion of operating lease liabilities | 45,955 | 3,378 | 35 | — | — | 49,368 | ||||||||||||||||||||||||||||||||
Current portion of long-term debt | 39,981 | 11,994 | — | — | — | 51,975 | ||||||||||||||||||||||||||||||||
Short-term borrowings-affiliate | — | 1,000 | — | — | (1,000) | — | ||||||||||||||||||||||||||||||||
Accounts payable | 111,024 | 26,139 | 22,844 | — | — | 160,007 | ||||||||||||||||||||||||||||||||
Interest and preferred dividends payable | 12,442 | 2,617 | 2,269 | — | (3) | 17,325 | ||||||||||||||||||||||||||||||||
Taxes accrued, including revenue taxes | 143,723 | 33,153 | 30,679 | — | 725 | 208,280 | ||||||||||||||||||||||||||||||||
Regulatory liabilities | 22,240 | 3,247 | 4,273 | — | — | 29,760 | ||||||||||||||||||||||||||||||||
Other | 56,752 | 14,158 | 18,540 | — | (17,881) | 71,569 | ||||||||||||||||||||||||||||||||
Total current liabilities | 432,117 | 95,686 | 78,640 | — | (18,159) | 588,284 | ||||||||||||||||||||||||||||||||
Deferred credits and other liabilities | ||||||||||||||||||||||||||||||||||||||
Operating lease liabilities | 46,426 | 19,063 | 291 | — | — | 65,780 | ||||||||||||||||||||||||||||||||
Deferred income taxes | 291,027 | 53,298 | 64,309 | — | — | 408,634 | ||||||||||||||||||||||||||||||||
Regulatory liabilities | 695,152 | 179,267 | 92,589 | — | — | 967,008 | ||||||||||||||||||||||||||||||||
Unamortized tax credits | 76,201 | 14,212 | 13,532 | — | — | 103,945 | ||||||||||||||||||||||||||||||||
Defined benefit pension and other postretirement benefit plans liability | 220,480 | 48,900 | 53,257 | — | (857) | 321,780 | ||||||||||||||||||||||||||||||||
Other | 67,511 | 18,030 | 30,042 | — | (8) | 115,575 | ||||||||||||||||||||||||||||||||
Total deferred credits and other liabilities | 1,396,797 | 332,770 | 254,020 | — | (865) | 1,982,722 | ||||||||||||||||||||||||||||||||
Total capitalization and liabilities | $ | 5,249,726 | 1,002,746 | 934,337 | 77 | (695,261) | $ | 6,491,625 |
(in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Other subsidiaries | Consolidating adjustments | Hawaiian Electric Consolidated | ||||||||||||||||||||||||||||||||
Balance, December 31, 2021 | $ | 2,261,899 | 332,900 | 343,260 | 77 | (676,237) | $ | 2,261,899 | ||||||||||||||||||||||||||||||
Net income for common stock | 46,409 | 7,377 | 6,284 | — | (13,661) | 46,409 | ||||||||||||||||||||||||||||||||
Other comprehensive income, net of taxes | 51 | — | — | — | — | 51 | ||||||||||||||||||||||||||||||||
Common stock dividends | (31,475) | (4,100) | (3,800) | — | 7,900 | (31,475) | ||||||||||||||||||||||||||||||||
Balance, March 31, 2022 | $ | 2,276,884 | 336,177 | 345,744 | 77 | (681,998) | $ | 2,276,884 |
(in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Other subsidiaries | Consolidating adjustments | Hawaiian Electric Consolidated | ||||||||||||||||||||||||||||||||
Balance, December 31, 2020 | $ | 2,141,918 | 317,451 | 309,363 | 77 | (626,891) | $ | 2,141,918 | ||||||||||||||||||||||||||||||
Net income for common stock | 43,358 | 6,692 | 5,818 | — | (12,510) | 43,358 | ||||||||||||||||||||||||||||||||
Other comprehensive income, net of taxes | 34 | 1 | — | — | (1) | 34 | ||||||||||||||||||||||||||||||||
Common stock dividends | (27,925) | (3,650) | (3,776) | — | 7,426 | (27,925) | ||||||||||||||||||||||||||||||||
Balance, March 31, 2021 | $ | 2,157,385 | 320,494 | 311,405 | 77 | (631,976) | $ | 2,157,385 |
(in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Other subsidiaries | Consolidating adjustments | Hawaiian Electric Consolidated | ||||||||||||||||||||||||||||||||
Net cash provided by operating activities | $ | 55,669 | 15,778 | 13,228 | — | (7,900) | $ | 76,775 | ||||||||||||||||||||||||||||||
Cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||
Capital expenditures | (44,084) | (15,133) | (17,141) | — | — | (76,358) | ||||||||||||||||||||||||||||||||
Advances to affiliates | (4,000) | — | (12,800) | — | 16,800 | — | ||||||||||||||||||||||||||||||||
Other | 961 | 280 | 253 | — | — | 1,494 | ||||||||||||||||||||||||||||||||
Net cash used in investing activities | (47,123) | (14,853) | (29,688) | — | 16,800 | (74,864) | ||||||||||||||||||||||||||||||||
Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||
Common stock dividends | (31,475) | (4,100) | (3,800) | — | 7,900 | (31,475) | ||||||||||||||||||||||||||||||||
Preferred stock dividends of Hawaiian Electric and subsidiaries | (270) | (134) | (95) | — | — | (499) | ||||||||||||||||||||||||||||||||
Net increase in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | 18,800 | 4,000 | — | — | (16,800) | 6,000 | ||||||||||||||||||||||||||||||||
Net cash used in financing activities | (12,945) | (234) | (3,895) | — | (8,900) | (25,974) | ||||||||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | (4,399) | 691 | (20,355) | — | — | (24,063) | ||||||||||||||||||||||||||||||||
Cash, cash equivalents and restricted cash, beginning of period | 26,433 | 5,326 | 23,422 | 77 | — | 55,258 | ||||||||||||||||||||||||||||||||
Cash, cash equivalents and restricted cash, end of period | 22,034 | 6,017 | 3,067 | 77 | — | 31,195 | ||||||||||||||||||||||||||||||||
Less: Restricted cash | (2,140) | — | — | — | — | (2,140) | ||||||||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 19,894 | 6,017 | 3,067 | 77 | — | $ | 29,055 |
(in thousands) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Other subsidiaries | Consolidating adjustments | Hawaiian Electric Consolidated | ||||||||||||||||||||||||||||||||
Net cash provided by operating activities | $ | 18,764 | 9,635 | 10,988 | — | (7,426) | $ | 31,961 | ||||||||||||||||||||||||||||||
Cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||
Capital expenditures | (45,293) | (12,728) | (12,340) | — | — | (70,361) | ||||||||||||||||||||||||||||||||
Advances from affiliates | 26,700 | — | — | — | (26,700) | — | ||||||||||||||||||||||||||||||||
Other | 1,182 | 372 | 309 | — | — | 1,863 | ||||||||||||||||||||||||||||||||
Net cash used in investing activities | (17,411) | (12,356) | (12,031) | — | (26,700) | (68,498) | ||||||||||||||||||||||||||||||||
Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||
Common stock dividends | (27,925) | (3,650) | (3,776) | — | 7,426 | (27,925) | ||||||||||||||||||||||||||||||||
Preferred stock dividends of Hawaiian Electric and subsidiaries | (270) | (134) | (95) | — | — | (499) | ||||||||||||||||||||||||||||||||
Repayment of short-term debt | (50,000) | — | — | — | — | (50,000) | ||||||||||||||||||||||||||||||||
Proceeds from issuance of long-term debt | 60,000 | 30,000 | 25,000 | — | — | 115,000 | ||||||||||||||||||||||||||||||||
Net decrease in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | — | (18,800) | (7,900) | — | 26,700 | — | ||||||||||||||||||||||||||||||||
Other | (96) | (11) | (9) | — | — | (116) | ||||||||||||||||||||||||||||||||
Net cash provided by (used in) financing activities | (18,291) | 7,405 | 13,220 | — | 34,126 | 36,460 | ||||||||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | (16,938) | 4,684 | 12,177 | — | — | (77) | ||||||||||||||||||||||||||||||||
Cash, cash equivalents and restricted cash, beginning of period | 58,171 | 3,046 | 2,032 | 77 | — | 63,326 | ||||||||||||||||||||||||||||||||
Cash, cash equivalents and restricted cash, end of period | 41,233 | 7,730 | 14,209 | 77 | — | 63,249 | ||||||||||||||||||||||||||||||||
Less: Restricted cash | (11,506) | — | — | — | — | (11,506) | ||||||||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 29,727 | 7,730 | 14,209 | 77 | — | $ | 51,743 |
Three months ended March 31 | ||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||
Interest and dividend income | ||||||||||||||
Interest and fees on loans | $ | 46,005 | $ | 49,947 | ||||||||||
Interest and dividends on investment securities | 13,984 | 8,673 | ||||||||||||
Total interest and dividend income | 59,989 | 58,620 | ||||||||||||
Interest expense | ||||||||||||||
Interest on deposit liabilities | 947 | 1,462 | ||||||||||||
Interest on other borrowings | 5 | 27 | ||||||||||||
Total interest expense | 952 | 1,489 | ||||||||||||
Net interest income | 59,037 | 57,131 | ||||||||||||
Provision for credit losses | (3,263) | (8,435) | ||||||||||||
Net interest income after provision for credit losses | 62,300 | 65,566 | ||||||||||||
Noninterest income | ||||||||||||||
Fees from other financial services | 5,587 | 5,073 | ||||||||||||
Fee income on deposit liabilities | 4,691 | 3,863 | ||||||||||||
Fee income on other financial products | 2,718 | 2,442 | ||||||||||||
Bank-owned life insurance | 681 | 2,561 | ||||||||||||
Mortgage banking income | 1,077 | 4,300 | ||||||||||||
Gain on sale of real estate | 1,002 | — | ||||||||||||
Gain on sale of investment securities, net | — | 528 | ||||||||||||
Other income, net | 372 | 272 | ||||||||||||
Total noninterest income | 16,128 | 19,039 | ||||||||||||
Noninterest expense | ||||||||||||||
Compensation and employee benefits | 27,215 | 28,037 | ||||||||||||
Occupancy | 5,952 | 4,969 | ||||||||||||
Data processing | 4,151 | 4,351 | ||||||||||||
Services | 2,439 | 2,862 | ||||||||||||
Equipment | 2,329 | 2,222 | ||||||||||||
Office supplies, printing and postage | 1,060 | 1,044 | ||||||||||||
Marketing | 1,018 | 648 | ||||||||||||
FDIC insurance | 808 | 816 | ||||||||||||
Other expense | 3,241 | 2,554 | ||||||||||||
Total noninterest expense | 48,213 | 47,503 | ||||||||||||
Income before income taxes | 30,215 | 37,102 | ||||||||||||
Income taxes | 6,345 | 7,546 | ||||||||||||
Net income | 23,870 | 29,556 | ||||||||||||
Other comprehensive loss, net of tax benefits | (122,441) | (45,754) | ||||||||||||
Comprehensive income (loss) | $ | (98,571) | $ | (16,198) |
Three months ended March 31 | ||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||
Interest and dividend income | $ | 59,989 | $ | 58,620 | ||||||||||
Noninterest income | 16,128 | 19,039 | ||||||||||||
Less: Gain on sale of real estate | 1,002 | — | ||||||||||||
Less: Gain on sale of investment securities, net | — | 528 | ||||||||||||
*Revenues-Bank | 75,115 | 77,131 | ||||||||||||
Total interest expense | 952 | 1,489 | ||||||||||||
Provision for credit losses | (3,263) | (8,435) | ||||||||||||
Noninterest expense | 48,213 | 47,503 | ||||||||||||
Less: Gain on sale of real estate | 1,002 | — | ||||||||||||
Less: Retirement defined benefits credit—other than service costs | (185) | (1,278) | ||||||||||||
*Expenses-Bank | 45,085 | 41,835 | ||||||||||||
*Operating income-Bank | 30,030 | 35,296 | ||||||||||||
Add back: Retirement defined benefits credit—other than service costs | (185) | (1,278) | ||||||||||||
Add back: Gain on sale of investment securities, net | — | 528 | ||||||||||||
Income before income taxes | $ | 30,215 | $ | 37,102 |
(in thousands) | March 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||
Cash and due from banks | $ | 114,249 | $ | 100,051 | ||||||||||||||||||||||
Interest-bearing deposits | 155,279 | 151,189 | ||||||||||||||||||||||||
Cash and cash equivalents | 269,528 | 251,240 | ||||||||||||||||||||||||
Investment securities | ||||||||||||||||||||||||||
Available-for-sale, at fair value | 2,621,375 | 2,574,618 | ||||||||||||||||||||||||
Held-to-maturity, at amortized cost (fair value of $466,236 and $510,474, respectively) | 517,150 | 522,270 | ||||||||||||||||||||||||
Stock in Federal Home Loan Bank, at cost | 10,000 | 10,000 | ||||||||||||||||||||||||
Loans held for investment | 5,184,733 | 5,211,114 | ||||||||||||||||||||||||
Allowance for credit losses | (67,211) | (71,130) | ||||||||||||||||||||||||
Net loans | 5,117,522 | 5,139,984 | ||||||||||||||||||||||||
Loans held for sale, at lower of cost or fair value | 7,961 | 10,404 | ||||||||||||||||||||||||
Other | 626,599 | 590,897 | ||||||||||||||||||||||||
Goodwill | 82,190 | 82,190 | ||||||||||||||||||||||||
Total assets | $ | 9,252,325 | $ | 9,181,603 | ||||||||||||||||||||||
Liabilities and shareholder’s equity | ||||||||||||||||||||||||||
Deposit liabilities—noninterest-bearing | $ | 3,016,520 | $ | 2,976,632 | ||||||||||||||||||||||
Deposit liabilities—interest-bearing | 5,272,752 | 5,195,580 | ||||||||||||||||||||||||
Other borrowings | 137,385 | 88,305 | ||||||||||||||||||||||||
Other | 210,681 | 193,268 | ||||||||||||||||||||||||
Total liabilities | 8,637,338 | 8,453,785 | ||||||||||||||||||||||||
Common stock | 1 | 1 | ||||||||||||||||||||||||
Additional paid-in capital | 354,635 | 353,895 | ||||||||||||||||||||||||
Retained earnings | 420,574 | 411,704 | ||||||||||||||||||||||||
Accumulated other comprehensive loss, net of tax benefits | ||||||||||||||||||||||||||
Net unrealized losses on securities | $ | (152,444) | $ | (32,037) | ||||||||||||||||||||||
Retirement benefit plans | (7,779) | (160,223) | (5,745) | (37,782) | ||||||||||||||||||||||
Total shareholder’s equity | 614,987 | 727,818 | ||||||||||||||||||||||||
Total liabilities and shareholder’s equity | $ | 9,252,325 | $ | 9,181,603 | ||||||||||||||||||||||
Other assets | ||||||||||||||||||||||||||
Bank-owned life insurance | $ | 176,301 | $ | 177,566 | ||||||||||||||||||||||
Premises and equipment, net | 199,949 | 202,299 | ||||||||||||||||||||||||
Accrued interest receivable | 21,133 | 20,854 | ||||||||||||||||||||||||
Mortgage-servicing rights | 10,024 | 9,950 | ||||||||||||||||||||||||
Low-income housing investments | 107,791 | 110,989 | ||||||||||||||||||||||||
Deferred tax asset | 51,720 | 7,699 | ||||||||||||||||||||||||
Other | 59,681 | 61,540 | ||||||||||||||||||||||||
$ | 626,599 | $ | 590,897 | |||||||||||||||||||||||
Other liabilities | ||||||||||||||||||||||||||
Accrued expenses | $ | 104,958 | $ | 87,905 | ||||||||||||||||||||||
Federal and state income taxes payable | 2,174 | — | ||||||||||||||||||||||||
Cashier’s checks | 36,586 | 33,675 | ||||||||||||||||||||||||
Advance payments by borrowers | 5,664 | 9,994 | ||||||||||||||||||||||||
Other | 61,299 | 61,694 | ||||||||||||||||||||||||
$ | 210,681 | $ | 193,268 |
Amortized cost | Gross unrealized gains | Gross unrealized losses | Estimated fair value | Gross unrealized losses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Less than 12 months | 12 months or longer | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | Number of issues | Fair value | Amount | Number of issues | Fair value | Amount | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
March 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Available-for-sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. Treasury and federal agency obligations | $ | 109,343 | $ | 75 | $ | (3,216) | $ | 106,202 | 16 | $ | 91,087 | $ | (3,216) | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities* | 2,660,506 | 277 | (204,029) | 2,456,754 | 165 | 1,484,883 | (97,460) | 64 | 904,628 | (106,569) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Corporate bonds | 44,481 | 101 | (1,459) | 43,123 | 3 | 34,014 | (1,459) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Mortgage revenue bonds | 15,296 | — | — | 15,296 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||
$ | 2,829,626 | $ | 453 | $ | (208,704) | $ | 2,621,375 | 184 | $ | 1,609,984 | $ | (102,135) | 64 | $ | 904,628 | $ | (106,569) | |||||||||||||||||||||||||||||||||||||||||||||
Held-to-maturity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. Treasury and Federal agency obligations | $ | 59,877 | $ | — | $ | (3,831) | $ | 56,046 | 3 | $ | 56,046 | $ | (3,831) | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities* | 457,273 | 76 | (47,159) | 410,190 | 23 | 246,986 | (23,964) | 13 | 158,370 | (23,195) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
$ | 517,150 | $ | 76 | $ | (50,990) | $ | 466,236 | 26 | $ | 303,032 | $ | (27,795) | 13 | $ | 158,370 | $ | (23,195) | |||||||||||||||||||||||||||||||||||||||||||||
December 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Available-for-sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. Treasury and federal agency obligations | $ | 89,714 | $ | 803 | $ | (427) | $ | 90,090 | 4 | $ | 44,827 | $ | (427) | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities* | 2,482,618 | 6,511 | (51,206) | 2,437,923 | 120 | 1,845,243 | (38,321) | 18 | 271,012 | (12,885) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Corporate bonds | 30,625 | 655 | (102) | 31,178 | 1 | 12,780 | (102) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Mortgage revenue bonds | 15,427 | — | — | 15,427 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||
$ | 2,618,384 | $ | 7,969 | $ | (51,735) | $ | 2,574,618 | 125 | $ | 1,902,850 | $ | (38,850) | 18 | $ | 271,012 | $ | (12,885) | |||||||||||||||||||||||||||||||||||||||||||||
Held-to-maturity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. Treasury and Federal agency obligations | $ | 59,871 | $ | 168 | $ | (170) | $ | 59,869 | 2 | $ | 39,594 | $ | (170) | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities* | 462,399 | 1,480 | (13,274) | 450,605 | 22 | 290,883 | (7,665) | 7 | 106,483 | (5,609) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
$ | 522,270 | $ | 1,648 | $ | (13,444) | $ | 510,474 | 24 | $ | 330,477 | $ | (7,835) | 7 | $ | 106,483 | $ | (5,609) |
March 31, 2022 | Amortized cost | Fair value | ||||||||||||
(in thousands) | ||||||||||||||
Available-for-sale | ||||||||||||||
Due in one year or less | $ | 15,821 | $ | 15,890 | ||||||||||
Due after one year through five years | 81,524 | 79,931 | ||||||||||||
Due after five years through ten years | 71,775 | 68,800 | ||||||||||||
Due after ten years | — | — | ||||||||||||
169,120 | 164,621 | |||||||||||||
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | 2,660,506 | 2,456,754 | ||||||||||||
Total available-for-sale securities | $ | 2,829,626 | $ | 2,621,375 | ||||||||||
Held-to-maturity | ||||||||||||||
Due in one year or less | $ | — | $ | — | ||||||||||
Due after one year through five years | — | — | ||||||||||||
Due after five years through ten years | 59,877 | 56,046 | ||||||||||||
Due after ten years | — | — | ||||||||||||
59,877 | 56,046 | |||||||||||||
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | 457,273 | 410,190 | ||||||||||||
Total held-to-maturity securities | $ | 517,150 | $ | 466,236 |
Three months ended March 31 | ||||||||||||||
2022 | 2021 | |||||||||||||
(in thousands) | ||||||||||||||
Proceeds | $ | — | $ | 197,354 | ||||||||||
Gross gains | — | 974 | ||||||||||||
Gross losses | — | 446 | ||||||||||||
Tax expense on realized gains | — | 142 |
March 31, 2022 | December 31, 2021 | ||||||||||
(in thousands) | |||||||||||
Real estate: | |||||||||||
Residential 1-4 family | $ | 2,279,671 | $ | 2,299,212 | |||||||
Commercial real estate | 1,115,632 | 1,056,982 | |||||||||
Home equity line of credit | 845,271 | 835,663 | |||||||||
Residential land | 22,309 | 19,859 | |||||||||
Commercial construction | 90,332 | 91,080 | |||||||||
Residential construction | 15,508 | 11,138 | |||||||||
Total real estate | 4,368,723 | 4,313,934 | |||||||||
Commercial | 708,447 | 793,304 | |||||||||
Consumer | 116,090 | 113,966 | |||||||||
Total loans | 5,193,260 | 5,221,204 | |||||||||
Less: Deferred fees and discounts | (8,527) | (10,090) | |||||||||
Allowance for credit losses | (67,211) | (71,130) | |||||||||
Total loans, net | $ | 5,117,522 | $ | 5,139,984 |
(in thousands) | Residential 1-4 family | Commercial real estate | Home equity line of credit | Residential land | Commercial construction | Residential construction | Commercial loans | Consumer loans | Total | |||||||||||||||||||||||||||||||||||||||||||||||
Three months ended March 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 | — | — | — | — | — | — | (76) | (1,482) | (1,558) | |||||||||||||||||||||||||||||||||||||||||||||||
Recoveries | 8 | — | 11 | 5 | — | — | 353 | 1,025 | 1,402 | |||||||||||||||||||||||||||||||||||||||||||||||
Provision | 1,321 | (4,520) | (18) | 46 | 154 | 13 | (1,761) | 1,002 | (3,763) | |||||||||||||||||||||||||||||||||||||||||||||||
Ending balance | $ | 7,874 | $ | 20,176 | $ | 5,650 | $ | 697 | $ | 2,340 | $ | 31 | $ | 14,314 | $ | 16,129 | $ | 67,211 | ||||||||||||||||||||||||||||||||||||||
Three months ended March 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 | — | — | (50) | — | — | — | (771) | (2,860) | (3,681) | |||||||||||||||||||||||||||||||||||||||||||||||
Recoveries | 3 | — | 15 | 10 | — | — | 273 | 1,007 | 1,308 | |||||||||||||||||||||||||||||||||||||||||||||||
Provision | 658 | (1,262) | (877) | (46) | (2,696) | 5 | (460) | (2,357) | (7,035) | |||||||||||||||||||||||||||||||||||||||||||||||
Ending balance | $ | 5,261 | $ | 34,345 | $ | 5,901 | $ | 573 | $ | 1,453 | $ | 16 | $ | 24,504 | $ | 19,740 | $ | 91,793 |
(in thousands) | Home equity line of credit | Commercial construction | Commercial loans | Total | ||||||||||||||||||||||
Three months ended March 31, 2022 | ||||||||||||||||||||||||||
Allowance for loan commitments: | ||||||||||||||||||||||||||
Beginning balance | $ | 400 | $ | 3,700 | $ | 800 | $ | 4,900 | ||||||||||||||||||
Provision | — | (100) | 600 | 500 | ||||||||||||||||||||||
Ending balance | $ | 400 | $ | 3,600 | $ | 1,400 | $ | 5,400 | ||||||||||||||||||
Three months ended March 31, 2021 | ||||||||||||||||||||||||||
Allowance for loan commitments: | ||||||||||||||||||||||||||
Beginning balance | $ | 300 | $ | 3,000 | $ | 1,000 | $ | 4,300 | ||||||||||||||||||
Provision | 100 | (1,700) | 200 | (1,400) | ||||||||||||||||||||||
Ending balance | $ | 400 | $ | 1,300 | $ | 1,200 | $ | 2,900 |
Term Loans by Origination Year | Revolving Loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving | Converted to term loans | Total | |||||||||||||||||||||||||||||||||||||||||||||||
March 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential 1-4 family | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current | $ | 77,374 | $ | 779,764 | $ | 448,738 | $ | 125,136 | $ | 58,967 | $ | 781,055 | $ | — | $ | — | $ | 2,271,034 | ||||||||||||||||||||||||||||||||||||||
30-59 days past due | — | — | — | — | — | 1,920 | — | — | 1,920 | |||||||||||||||||||||||||||||||||||||||||||||||
60-89 days past due | — | — | — | — | — | 2,414 | — | — | 2,414 | |||||||||||||||||||||||||||||||||||||||||||||||
Greater than 89 days past due | — | — | — | — | 809 | 3,494 | — | — | 4,303 | |||||||||||||||||||||||||||||||||||||||||||||||
77,374 | 779,764 | 448,738 | 125,136 | 59,776 | 788,883 | — | — | 2,279,671 | ||||||||||||||||||||||||||||||||||||||||||||||||
Home equity line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current | — | — | — | — | — | — | 803,515 | 39,683 | 843,198 | |||||||||||||||||||||||||||||||||||||||||||||||
30-59 days past due | — | — | — | — | — | — | 457 | 512 | 969 | |||||||||||||||||||||||||||||||||||||||||||||||
60-89 days past due | — | — | — | — | — | — | 64 | — | 64 | |||||||||||||||||||||||||||||||||||||||||||||||
Greater than 89 days past due | — | — | — | — | — | — | 745 | 295 | 1,040 | |||||||||||||||||||||||||||||||||||||||||||||||
— | — | — | — | — | — | 804,781 | 40,490 | 845,271 | ||||||||||||||||||||||||||||||||||||||||||||||||
Residential land | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current | 2,703 | 10,550 | 6,725 | 958 | 530 | 446 | — | — | 21,912 | |||||||||||||||||||||||||||||||||||||||||||||||
30-59 days past due | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
60-89 days past due | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Greater than 89 days past due | — | — | — | — | — | 397 | — | — | 397 | |||||||||||||||||||||||||||||||||||||||||||||||
2,703 | 10,550 | 6,725 | 958 | 530 | 843 | — | — | 22,309 | ||||||||||||||||||||||||||||||||||||||||||||||||
Residential construction | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current | 2,423 | 10,493 | 2,336 | — | — | 256 | — | — | 15,508 | |||||||||||||||||||||||||||||||||||||||||||||||
30-59 days past due | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
60-89 days past due | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Greater than 89 days past due | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
2,423 | 10,493 | 2,336 | — | — | 256 | — | — | 15,508 | ||||||||||||||||||||||||||||||||||||||||||||||||
Consumer | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current | 22,938 | 32,765 | 12,643 | 22,292 | 6,434 | 318 | 11,886 | 4,163 | 113,439 | |||||||||||||||||||||||||||||||||||||||||||||||
30-59 days past due | 185 | 187 | 126 | 377 | 170 | 2 | 96 | 35 | 1,178 | |||||||||||||||||||||||||||||||||||||||||||||||
60-89 days past due | — | 56 | 115 | 278 | 97 | 4 | 23 | 48 | 621 | |||||||||||||||||||||||||||||||||||||||||||||||
Greater than 89 days past due | — | 43 | 55 | 253 | 200 | 9 | 111 | 181 | 852 | |||||||||||||||||||||||||||||||||||||||||||||||
23,123 | 33,051 | 12,939 | 23,200 | 6,901 | 333 | 12,116 | 4,427 | 116,090 | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 72,390 | 171,541 | 292,533 | 53,006 | 61,639 | 296,669 | 4,235 | — | 952,013 | |||||||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | 19,600 | 3,508 | 41,925 | 14,250 | 43,372 | — | — | 122,655 | |||||||||||||||||||||||||||||||||||||||||||||||
Substandard | — | — | 678 | 11,238 | 1,847 | 27,201 | — | — | 40,964 | |||||||||||||||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
72,390 | 191,141 | 296,719 | 106,169 | 77,736 | 367,242 | 4,235 | — | 1,115,632 | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial construction | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 119 | 22,614 | 32,846 | — | 11,341 | — | 23,412 | — | 90,332 | |||||||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
119 | 22,614 | 32,846 | — | 11,341 | — | 23,412 | — | 90,332 | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 8,521 | 234,161 | 83,927 | 75,241 | 46,058 | 89,119 | 89,919 | 14,951 | 641,897 | |||||||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | 31 | 10,012 | 9,540 | 117 | 7,680 | 18,364 | 17 | 45,761 | |||||||||||||||||||||||||||||||||||||||||||||||
Substandard | — | 423 | 173 | 3,110 | 1,686 | 6,759 | 7,326 | 1,312 | 20,789 | |||||||||||||||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
8,521 | 234,615 | 94,112 | 87,891 | 47,861 | 103,558 | 115,609 | 16,280 | 708,447 | ||||||||||||||||||||||||||||||||||||||||||||||||
Total loans | $ | 186,653 | $ | 1,282,228 | $ | 894,415 | $ | 343,354 | $ | 204,145 | $ | 1,261,115 | $ | 960,153 | $ | 61,197 | $ | 5,193,260 |
Term Loans by Origination Year | Revolving Loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving | Converted to term loans | Total | |||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential 1-4 family | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current | $ | 791,758 | $ | 461,683 | $ | 133,345 | $ | 64,421 | $ | 124,994 | $ | 712,452 | $ | — | $ | — | $ | 2,288,653 | ||||||||||||||||||||||||||||||||||||||
30-59 days past due | — | — | — | 809 | — | 2,210 | — | — | 3,019 | |||||||||||||||||||||||||||||||||||||||||||||||
60-89 days past due | — | — | — | — | — | 1,468 | — | — | 1,468 | |||||||||||||||||||||||||||||||||||||||||||||||
Greater than 89 days past due | — | — | 2,987 | — | — | 3,085 | — | — | 6,072 | |||||||||||||||||||||||||||||||||||||||||||||||
791,758 | 461,683 | 136,332 | 65,230 | 124,994 | 719,215 | — | — | 2,299,212 | ||||||||||||||||||||||||||||||||||||||||||||||||
Home equity line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current | — | — | — | — | — | — | 794,518 | 39,116 | 833,634 | |||||||||||||||||||||||||||||||||||||||||||||||
30-59 days past due | — | — | — | — | — | — | 296 | 313 | 609 | |||||||||||||||||||||||||||||||||||||||||||||||
60-89 days past due | — | — | — | — | — | — | 16 | 70 | 86 | |||||||||||||||||||||||||||||||||||||||||||||||
Greater than 89 days past due | — | — | — | — | — | — | 838 | 496 | 1,334 | |||||||||||||||||||||||||||||||||||||||||||||||
— | — | — | — | — | — | 795,668 | 39,995 | 835,663 | ||||||||||||||||||||||||||||||||||||||||||||||||
Residential land | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current | 10,572 | 6,794 | 1,116 | 532 | 267 | 181 | — | — | 19,462 | |||||||||||||||||||||||||||||||||||||||||||||||
30-59 days past due | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
60-89 days past due | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Greater than 89 days past due | — | — | — | — | — | 397 | — | — | 397 | |||||||||||||||||||||||||||||||||||||||||||||||
10,572 | 6,794 | 1,116 | 532 | 267 | 578 | — | — | 19,859 | ||||||||||||||||||||||||||||||||||||||||||||||||
Residential construction | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current | 7,856 | 3,019 | — | — | 263 | — | — | — | 11,138 | |||||||||||||||||||||||||||||||||||||||||||||||
30-59 days past due | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
60-89 days past due | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Greater than 89 days past due | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
7,856 | 3,019 | — | — | 263 | — | — | — | 11,138 | ||||||||||||||||||||||||||||||||||||||||||||||||
Consumer | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current | 37,563 | 15,488 | 29,383 | 10,897 | 302 | 238 | 12,740 | 4,157 | 110,768 | |||||||||||||||||||||||||||||||||||||||||||||||
30-59 days past due | 202 | 181 | 517 | 234 | 15 | — | 156 | 70 | 1,375 | |||||||||||||||||||||||||||||||||||||||||||||||
60-89 days past due | 59 | 127 | 392 | 183 | 8 | — | 7 | 106 | 882 | |||||||||||||||||||||||||||||||||||||||||||||||
Greater than 89 days past due | 14 | 93 | 387 | 192 | 27 | — | 141 | 87 | 941 | |||||||||||||||||||||||||||||||||||||||||||||||
37,838 | 15,889 | 30,679 | 11,506 | 352 | 238 | 13,044 | 4,420 | 113,966 | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 173,794 | 275,242 | 49,317 | 56,490 | 33,581 | 259,583 | 11,602 | — | 859,609 | |||||||||||||||||||||||||||||||||||||||||||||||
Special Mention | 19,600 | 3,529 | 42,935 | 30,870 | 20,788 | 32,824 | — | — | 150,546 | |||||||||||||||||||||||||||||||||||||||||||||||
Substandard | — | 684 | 13,936 | 1,859 | 1,805 | 28,543 | — | — | 46,827 | |||||||||||||||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
193,394 | 279,455 | 106,188 | 89,219 | 56,174 | 320,950 | 11,602 | — | 1,056,982 | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial construction | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 17,140 | 43,261 | — | 11,342 | — | — | 19,337 | — | 91,080 | |||||||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
17,140 | 43,261 | — | 11,342 | — | — | 19,337 | — | 91,080 | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 266,087 | 96,963 | 79,329 | 56,497 | 31,019 | 66,570 | 96,673 | 15,510 | 708,648 | |||||||||||||||||||||||||||||||||||||||||||||||
Special Mention | 40 | 27,336 | 10,071 | 202 | 439 | 8,966 | 15,303 | 18 | 62,375 | |||||||||||||||||||||||||||||||||||||||||||||||
Substandard | 427 | 184 | 3,737 | 1,777 | 4,457 | 2,961 | 7,083 | 1,655 | 22,281 | |||||||||||||||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
266,554 | 124,483 | 93,137 | 58,476 | 35,915 | 78,497 | 119,059 | 17,183 | 793,304 | ||||||||||||||||||||||||||||||||||||||||||||||||
Total loans | $ | 1,325,112 | $ | 934,584 | $ | 367,452 | $ | 236,305 | $ | 217,965 | $ | 1,119,478 | $ | 958,710 | $ | 61,598 | $ | 5,221,204 |
(in thousands) | 30-59 days past due | 60-89 days past due | Greater than 90 days | Total past due | Current | Total financing receivables | Amortized cost> 90 days and accruing | |||||||||||||||||||||||||||||||||||||
March 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||||
Real estate: | ||||||||||||||||||||||||||||||||||||||||||||
Residential 1-4 family | $ | 1,920 | $ | 2,414 | $ | 4,303 | $ | 8,637 | $ | 2,271,034 | $ | 2,279,671 | $ | — | ||||||||||||||||||||||||||||||
Commercial real estate | — | — | — | — | 1,115,632 | 1,115,632 | — | |||||||||||||||||||||||||||||||||||||
Home equity line of credit | 969 | 64 | 1,040 | 2,073 | 843,198 | 845,271 | — | |||||||||||||||||||||||||||||||||||||
Residential land | — | — | 397 | 397 | 21,912 | 22,309 | — | |||||||||||||||||||||||||||||||||||||
Commercial construction | — | — | — | — | 90,332 | 90,332 | — | |||||||||||||||||||||||||||||||||||||
Residential construction | — | — | — | — | 15,508 | 15,508 | — | |||||||||||||||||||||||||||||||||||||
Commercial | 200 | 139 | 40 | 379 | 708,068 | 708,447 | — | |||||||||||||||||||||||||||||||||||||
Consumer | 1,178 | 621 | 852 | 2,651 | 113,439 | 116,090 | — | |||||||||||||||||||||||||||||||||||||
Total loans | $ | 4,267 | $ | 3,238 | $ | 6,632 | $ | 14,137 | $ | 5,179,123 | $ | 5,193,260 | $ | — | ||||||||||||||||||||||||||||||
December 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||
Real estate: | ||||||||||||||||||||||||||||||||||||||||||||
Residential 1-4 family | $ | 3,019 | $ | 1,468 | $ | 6,072 | $ | 10,559 | $ | 2,288,653 | $ | 2,299,212 | $ | — | ||||||||||||||||||||||||||||||
Commercial real estate | — | — | — | — | 1,056,982 | 1,056,982 | — | |||||||||||||||||||||||||||||||||||||
Home equity line of credit | 609 | 86 | 1,334 | 2,029 | 833,634 | 835,663 | — | |||||||||||||||||||||||||||||||||||||
Residential land | — | — | 397 | 397 | 19,462 | 19,859 | — | |||||||||||||||||||||||||||||||||||||
Commercial construction | — | — | — | — | 91,080 | 91,080 | — | |||||||||||||||||||||||||||||||||||||
Residential construction | — | — | — | — | 11,138 | 11,138 | — | |||||||||||||||||||||||||||||||||||||
Commercial | 700 | 313 | 48 | 1,061 | 792,243 | 793,304 | — | |||||||||||||||||||||||||||||||||||||
Consumer | 1,375 | 882 | 941 | 3,198 | 110,768 | 113,966 | — | |||||||||||||||||||||||||||||||||||||
Total loans | $ | 5,703 | $ | 2,749 | $ | 8,792 | $ | 17,244 | $ | 5,203,960 | $ | 5,221,204 | $ | — |
(in thousands) | March 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||||||||||
With a Related ACL | Without a Related ACL | Total | With a Related ACL | Without a Related ACL | Total | |||||||||||||||||||||||||||||||||
Real estate: | ||||||||||||||||||||||||||||||||||||||
Residential 1-4 family | $ | 12,583 | $ | 3,909 | $ | 16,492 | $ | 16,045 | $ | 3,703 | $ | 19,748 | ||||||||||||||||||||||||||
Commercial real estate | — | 12,530 | 12,530 | 14,104 | 1,221 | 15,325 | ||||||||||||||||||||||||||||||||
Home equity line of credit | 3,371 | 1,054 | 4,425 | 4,227 | 1,294 | 5,521 | ||||||||||||||||||||||||||||||||
Residential land | — | 397 | 397 | 97 | 300 | 397 | ||||||||||||||||||||||||||||||||
Commercial construction | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Residential construction | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Commercial | 1,307 | 562 | 1,869 | 1,446 | 692 | 2,138 | ||||||||||||||||||||||||||||||||
Consumer | 1,555 | — | 1,555 | 1,845 | — | 1,845 | ||||||||||||||||||||||||||||||||
Total | $ | 18,816 | $ | 18,452 | $ | 37,268 | $ | 37,764 | $ | 7,210 | $ | 44,974 | ||||||||||||||||||||||||||
(in thousands) | March 31, 2022 | December 31, 2021 | ||||||||||||
Real estate: | ||||||||||||||
Residential 1-4 family | $ | 7,296 | $ | 6,949 | ||||||||||
Commercial real estate | 2,888 | 3,055 | ||||||||||||
Home equity line of credit | 5,437 | 6,021 | ||||||||||||
Residential land | 976 | 980 | ||||||||||||
Commercial construction | — | — | ||||||||||||
Residential construction | — | — | ||||||||||||
Commercial | 7,079 | 7,860 | ||||||||||||
Consumer | 52 | 52 | ||||||||||||
Total troubled debt restructured loans accruing interest | $ | 23,728 | $ | 24,917 |
Three months ended March 31, 2021 | ||||||||||||||||||||
(dollars in thousands) | Number of contracts | Outstanding recorded investment (as of period end)1 | Related allowance (as of period end) | |||||||||||||||||
Troubled debt restructurings | ||||||||||||||||||||
Real estate: | ||||||||||||||||||||
Residential 1-4 family | 12 | $ | 8,283 | $ | 298 | |||||||||||||||
Commercial real estate | 1 | 482 | — | |||||||||||||||||
Home equity line of credit | 1 | 170 | 21 | |||||||||||||||||
Residential land | 1 | 271 | 11 | |||||||||||||||||
Commercial construction | — | — | — | |||||||||||||||||
Residential construction | — | — | — | |||||||||||||||||
Commercial | 2 | 59 | 19 | |||||||||||||||||
Consumer | — | — | — | |||||||||||||||||
17 | $ | 9,265 | $ | 349 |
Amortized cost | ||||||||||||||||||||
(in thousands) | March 31, 2022 | December 31, 2021 | Collateral type | |||||||||||||||||
Real estate: | ||||||||||||||||||||
Residential 1-4 family | $ | 4,500 | $ | 3,493 | Residential real estate property | |||||||||||||||
Commercial real estate | 1,200 | 1,221 | Commercial real estate property | |||||||||||||||||
Home equity line of credit | 1,034 | 1,294 | Residential real estate property | |||||||||||||||||
Residential land | 397 | 300 | Residential real estate property | |||||||||||||||||
Total real estate | 7,131 | 6,308 | ||||||||||||||||||
Commercial | 562 | 692 | Business assets | |||||||||||||||||
Total | $ | 7,693 | $ | 7,000 |
(in thousands) | Gross carrying amount | Accumulated amortization | Valuation allowance | Net carrying amount | ||||||||||||||||||||||
March 31, 2022 | $ | 19,137 | $ | (9,113) | $ | — | $ | 10,024 | ||||||||||||||||||
December 31, 2021 | 18,674 | (8,724) | — | 9,950 |
Three months ended March 31 | ||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||
Mortgage servicing rights | ||||||||||||||
Beginning balance | $ | 9,950 | $ | 10,280 | ||||||||||
Amount capitalized | 719 | 1,547 | ||||||||||||
Amortization | (645) | (1,138) | ||||||||||||
Other-than-temporary impairment | — | — | ||||||||||||
Carrying amount before valuation allowance | 10,024 | 10,689 | ||||||||||||
Valuation allowance for mortgage servicing rights | ||||||||||||||
Beginning balance | — | 260 | ||||||||||||
Provision | — | (256) | ||||||||||||
Other-than-temporary impairment | — | — | ||||||||||||
Ending balance | — | 4 | ||||||||||||
Net carrying value of mortgage servicing rights | $ | 10,024 | $ | 10,685 |
(dollars in thousands) | March 31, 2022 | December 31, 2021 | ||||||||||||
Unpaid principal balance | $ | 1,488,591 | $ | 1,481,899 | ||||||||||
Weighted average note rate | 3.34 | % | 3.38 | % | ||||||||||
Weighted average discount rate | 9.25 | % | 9.25 | % | ||||||||||
Weighted average prepayment speed | 7.06 | % | 9.77 | % |
(dollars in thousands) | March 31, 2022 | December 31, 2021 | ||||||||||||
Prepayment rate: | ||||||||||||||
25 basis points adverse rate change | $ | (360) | $ | (714) | ||||||||||
50 basis points adverse rate change | (809) | (1,608) | ||||||||||||
Discount rate: | ||||||||||||||
25 basis points adverse rate change | (160) | (129) | ||||||||||||
50 basis points adverse rate change | (318) | (256) |
(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 | ||||||||||||||||||||
March 31, 2022 | $ | 137 | $ | — | $ | 137 | ||||||||||||||
December 31, 2021 | 88 | — | 88 |
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 | ||||||||||||||||||||
March 31, 2022 | $ | 137 | $ | 161 | $ | — | ||||||||||||||
December 31, 2021 | 88 | 161 | — | |||||||||||||||||
March 31, 2022 | December 31, 2021 | |||||||||||||||||||||||||
(in thousands) | Notional amount | Fair value | Notional amount | Fair value | ||||||||||||||||||||||
Interest rate lock commitments | $ | 12,342 | $ | (18) | $ | 39,377 | $ | 638 | ||||||||||||||||||
Forward commitments | 11,750 | 168 | 38,000 | (11) |
Derivative Financial Instruments Not Designated as Hedging Instruments 1 | March 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||
(in thousands) | Asset derivatives | Liability derivatives | Asset derivatives | Liability derivatives | ||||||||||||||||||||||
Interest rate lock commitments | $ | 40 | $ | 58 | $ | 638 | $ | — | ||||||||||||||||||
Forward commitments | 168 | — | — | 11 | ||||||||||||||||||||||
$ | 208 | $ | 58 | $ | 638 | $ | 11 |
Derivative Financial Instruments Not Designated as Hedging Instruments | Location of net gains (losses) recognized in the Statements of Income | Three months ended March 31 | ||||||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||||||||
Interest rate lock commitments | Mortgage banking income | $ | (655) | $ | (4,098) | |||||||||||||||
Forward commitments | Mortgage banking income | 178 | 840 | |||||||||||||||||
$ | (477) | $ | (3,258) |
HEI Consolidated | Hawaiian Electric Consolidated | ||||||||||||||||||||||||||||
(in thousands) | Net unrealized gains (losses) on securities | Unrealized gains (losses) on derivatives | Retirement benefit plans | AOCI | AOCI-Retirement benefit plans | ||||||||||||||||||||||||
Balance, December 31, 2021 | $ | (32,037) | $ | (3,638) | $ | (16,858) | $ | (52,533) | $ | (3,280) | |||||||||||||||||||
Current period other comprehensive income (loss) | (120,407) | 3,072 | 176 | (117,159) | 51 | ||||||||||||||||||||||||
Balance, March 31, 2022 | $ | (152,444) | $ | (566) | $ | (16,682) | $ | (169,692) | $ | (3,229) | |||||||||||||||||||
Balance, December 31, 2020 | $ | 19,986 | $ | (3,363) | $ | (17,887) | $ | (1,264) | $ | (2,919) | |||||||||||||||||||
Current period other comprehensive income (loss) | (45,777) | 1,562 | 199 | (44,016) | 34 | ||||||||||||||||||||||||
Balance, March 31, 2021 | $ | (25,791) | $ | (1,801) | $ | (17,688) | $ | (45,280) | $ | (2,885) |
Amount reclassified from AOCI | Affected line item in the Statements of Income / Balance Sheets | |||||||||||||||||||
Three months ended March 31 | ||||||||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||||||||
HEI consolidated | ||||||||||||||||||||
Net realized gains on securities included in net income | $ | — | $ | (387) | Gain on sale of investment securities, net | |||||||||||||||
Net realized losses on derivatives qualifying as cash flow hedges | 55 | — | Interest expense | |||||||||||||||||
Retirement benefit plans: | ||||||||||||||||||||
Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost | 4,501 | 6,010 | See Note 8 for additional details | |||||||||||||||||
Impact of D&Os of the PUC included in regulatory assets | (4,325) | (5,811) | See Note 8 for additional details | |||||||||||||||||
Total reclassifications | $ | 231 | $ | (188) | ||||||||||||||||
Hawaiian Electric consolidated | ||||||||||||||||||||
Retirement benefit plans: | ||||||||||||||||||||
Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost | $ | 4,376 | $ | 5,845 | See Note 8 for additional details | |||||||||||||||
Impact of D&Os of the PUC included in regulatory assets | (4,325) | (5,811) | See Note 8 for additional details | |||||||||||||||||
Total reclassifications | $ | 51 | $ | 34 |
Three months ended March 31, 2022 | ||||||||||||||||||||||||||
(in thousands) | Electric utility | Bank | Other | Total | ||||||||||||||||||||||
Revenues from contracts with customers | ||||||||||||||||||||||||||
Electric energy sales - residential | $ | 224,574 | $ | — | $ | — | $ | 224,574 | ||||||||||||||||||
Electric energy sales - commercial | 219,597 | — | — | 219,597 | ||||||||||||||||||||||
Electric energy sales - large light and power | 241,123 | — | — | 241,123 | ||||||||||||||||||||||
Electric energy sales - other | 1,426 | — | — | 1,426 | ||||||||||||||||||||||
Bank fees | — | 12,996 | — | 12,996 | ||||||||||||||||||||||
Other sales | — | — | 1,115 | 1,115 | ||||||||||||||||||||||
Total revenues from contracts with customers | 686,720 | 12,996 | 1,115 | 700,831 | ||||||||||||||||||||||
Revenues from other sources | ||||||||||||||||||||||||||
Regulatory revenue | $ | 12,886 | $ | — | $ | — | $ | 12,886 | ||||||||||||||||||
Bank interest and dividend income | — | 59,989 | — | 59,989 | ||||||||||||||||||||||
Other bank noninterest income | — | 2,130 | — | 2,130 | ||||||||||||||||||||||
Other | 9,186 | — | 46 | 9,232 | ||||||||||||||||||||||
Total revenues from other sources | 22,072 | 62,119 | 46 | 84,237 | ||||||||||||||||||||||
Total revenues | $ | 708,792 | $ | 75,115 | $ | 1,161 | $ | 785,068 | ||||||||||||||||||
Timing of revenue recognition | ||||||||||||||||||||||||||
Services/goods transferred at a point in time | $ | — | $ | 12,996 | $ | — | $ | 12,996 | ||||||||||||||||||
Services/goods transferred over time | 686,720 | — | 1,115 | 687,835 | ||||||||||||||||||||||
Total revenues from contracts with customers | $ | 686,720 | $ | 12,996 | $ | 1,115 | $ | 700,831 |
Three months ended March 31, 2021 | ||||||||||||||||||||||||||
(in thousands) | Electric utility | Bank | Other | Total | ||||||||||||||||||||||
Revenues from contracts with customers | ||||||||||||||||||||||||||
Electric energy sales - residential | $ | 181,239 | $ | — | $ | — | $ | 181,239 | ||||||||||||||||||
Electric energy sales - commercial | 168,465 | — | — | 168,465 | ||||||||||||||||||||||
Electric energy sales - large light and power | 176,815 | — | — | 176,815 | ||||||||||||||||||||||
Electric energy sales - other | 2,479 | — | — | 2,479 | ||||||||||||||||||||||
Bank fees | — | 11,378 | — | 11,378 | ||||||||||||||||||||||
Other sales | — | — | 924 | 924 | ||||||||||||||||||||||
Total revenues from contracts with customers | 528,998 | 11,378 | 924 | 541,300 | ||||||||||||||||||||||
Revenues from other sources | ||||||||||||||||||||||||||
Regulatory revenue | 28,429 | — | — | 28,429 | ||||||||||||||||||||||
Bank interest and dividend income | — | 58,620 | — | 58,620 | ||||||||||||||||||||||
Other bank noninterest income | — | 7,133 | — | 7,133 | ||||||||||||||||||||||
Other | 7,437 | — | 27 | 7,464 | ||||||||||||||||||||||
Total revenues from other sources | 35,866 | 65,753 | 27 | 101,646 | ||||||||||||||||||||||
Total revenues | $ | 564,864 | $ | 77,131 | $ | 951 | $ | 642,946 | ||||||||||||||||||
Timing of revenue recognition | ||||||||||||||||||||||||||
Services/goods transferred at a point in time | $ | — | $ | 11,378 | $ | — | $ | 11,378 | ||||||||||||||||||
Services/goods transferred over time | 528,998 | — | 924 | 529,922 | ||||||||||||||||||||||
Total revenues from contracts with customers | $ | 528,998 | $ | 11,378 | $ | 924 | $ | 541,300 |
Three months ended March 31 | ||||||||||||||||||||||||||
Pension benefits | Other benefits | |||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
HEI consolidated | ||||||||||||||||||||||||||
Service cost | $ | 19,824 | $ | 20,464 | $ | 656 | $ | 705 | ||||||||||||||||||
Interest cost | 19,811 | 18,801 | 1,637 | 1,569 | ||||||||||||||||||||||
Expected return on plan assets | (35,333) | (33,067) | (3,397) | (3,233) | ||||||||||||||||||||||
Amortization of net prior period gain | — | — | (232) | (383) | ||||||||||||||||||||||
Amortization of net actuarial (gain)/losses1 | 6,297 | 1,556 | (3) | 254 | ||||||||||||||||||||||
Net periodic pension/benefit cost (return) | 10,599 | 7,754 | (1,339) | (1,088) | ||||||||||||||||||||||
Impact of PUC D&Os | 9,551 | 11,167 | 1,219 | 970 | ||||||||||||||||||||||
Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) | $ | 20,150 | $ | 18,921 | $ | (120) | $ | (118) | ||||||||||||||||||
Hawaiian Electric consolidated | ||||||||||||||||||||||||||
Service cost | $ | 19,318 | $ | 19,994 | $ | 649 | $ | 699 | ||||||||||||||||||
Interest cost | 18,462 | 17,531 | 1,573 | 1,504 | ||||||||||||||||||||||
Expected return on plan assets | (33,546) | (31,368) | (3,347) | (3,182) | ||||||||||||||||||||||
Amortization of net prior period gain | — | — | (231) | (383) | ||||||||||||||||||||||
Amortization of net actuarial losses1 | 6,125 | 2,559 | — | 250 | ||||||||||||||||||||||
Net periodic pension/benefit cost (return) | 10,359 | 8,716 | (1,356) | (1,112) | ||||||||||||||||||||||
Impact of PUC D&Os | 9,551 | 11,167 | 1,219 | 970 | ||||||||||||||||||||||
Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) | $ | 19,910 | $ | 19,883 | $ | (137) | $ | (142) |
Three months ended March 31 | ||||||||||||||
(in millions) | 2022 | 2021 | ||||||||||||
HEI consolidated | ||||||||||||||
Share-based compensation expense 1 | $ | 2.1 | $ | 2.6 | ||||||||||
Income tax benefit | 0.3 | 0.4 | ||||||||||||
Hawaiian Electric consolidated | ||||||||||||||
Share-based compensation expense 1 | 0.6 | 1.1 | ||||||||||||
Income tax benefit | 0.1 | 0.3 |
Three months ended March 31 | ||||||||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||||||||
Shares | (1) | Shares | (1) | |||||||||||||||||||||||
Outstanding, beginning of period | 233,448 | $ | 38.10 | 193,939 | $ | 40.89 | ||||||||||||||||||||
Granted | 96,455 | 41.29 | 127,598 | 33.98 | ||||||||||||||||||||||
Vested | (90,380) | 37.58 | (78,988) | 38.51 | ||||||||||||||||||||||
Forfeited | (31,178) | 38.78 | (6,358) | 42.20 | ||||||||||||||||||||||
Outstanding, end of period | 208,345 | $ | 39.71 | 236,191 | $ | 37.91 | ||||||||||||||||||||
Total weighted-average grant-date fair value of shares granted (in millions) | $ | 4.0 | $ | 4.3 |
Three months ended March 31 | ||||||||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||||||||
Shares | (1) | Shares | (1) | |||||||||||||||||||||||
Outstanding, beginning of period | 90,974 | $ | 42.86 | 89,222 | $ | 42.10 | ||||||||||||||||||||
Granted | 26,079 | 54.92 | 44,210 | 41.12 | ||||||||||||||||||||||
Vested (issued or unissued and cancelled) | (29,042) | 41.07 | (32,355) | 38.20 | ||||||||||||||||||||||
Forfeited | (11,671) | 42.60 | (1,024) | 45.89 | ||||||||||||||||||||||
Outstanding, end of period | 76,340 | $ | 47.70 | 100,053 | $ | 42.89 | ||||||||||||||||||||
Total weighted-average grant-date fair value of shares granted (in millions) | $ | 1.4 | $ | 1.8 |
2022 | 2021 | |||||||||||||
Risk-free interest rate | 1.71 | % | 0.19 | % | ||||||||||
Expected life in years | 3 | 3 | ||||||||||||
Expected volatility | 31.0 | % | 29.9 | % | ||||||||||
Range of expected volatility for Peer Group | 25.4% to 76.7% | 25.6% to 102.9% | ||||||||||||
Grant date fair value (per share) | $54.92 | $41.12 |
Three months ended March 31 | ||||||||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||||||||
Shares | (1) | Shares | (1) | |||||||||||||||||||||||
Outstanding, beginning of period | 306,342 | $ | 38.42 | 220,715 | $ | 41.03 | ||||||||||||||||||||
Granted | 104,300 | 41.29 | 176,844 | 33.98 | ||||||||||||||||||||||
Vested | (71,807) | 37.68 | (43,155) | 34.12 | ||||||||||||||||||||||
Increase above target (cancelled) | — | — | (14,604) | 43.90 | ||||||||||||||||||||||
Forfeited | (46,684) | 36.77 | (4,098) | 44.36 | ||||||||||||||||||||||
Outstanding, end of period | 292,151 | $ | 39.89 | 335,702 | $ | 38.04 | ||||||||||||||||||||
Total weighted-average grant-date fair value of shares granted (at target performance levels) (in millions) | $ | 4.3 | $ | 6.0 |
Three months ended March 31 | 2022 | 2021 | ||||||||||||
(in millions) | ||||||||||||||
Supplemental disclosures of cash flow information | ||||||||||||||
HEI consolidated | ||||||||||||||
Interest paid to non-affiliates, net of amounts capitalized | $ | 10 | $ | 15 | ||||||||||
Hawaiian Electric consolidated | ||||||||||||||
Interest paid to non-affiliates | 6 | 9 | ||||||||||||
Supplemental disclosures of noncash activities | ||||||||||||||
HEI consolidated | ||||||||||||||
Property, plant and equipment | ||||||||||||||
Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) | 24 | 28 | ||||||||||||
Increase related to an acquisition (investing) | 15 | — | ||||||||||||
Right-of-use assets obtained in exchange for operating lease obligations (investing) | 35 | 28 | ||||||||||||
Common stock issued (gross) for director and executive/management compensation (financing)1 | 8 | 6 | ||||||||||||
Unsettled trades to purchase investment securities (investing) | 25 | — | ||||||||||||
Other receivable related to pending sales proceeds from the sale of an equity-method investment (investing) | 9 | — | ||||||||||||
Hawaiian Electric consolidated | ||||||||||||||
Electric utility property, plant and equipment | ||||||||||||||
Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) | 21 | 24 | ||||||||||||
Increase related to an acquisition (investing) | 15 | — | ||||||||||||
Right-of-use assets obtained in exchange for operating lease obligations (investing) | 32 | 28 |
Estimated fair value | ||||||||||||||||||||||||||||||||
(in thousands) | Carrying or notional amount | Quoted prices in active markets for identical assets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | Total | |||||||||||||||||||||||||||
March 31, 2022 | ||||||||||||||||||||||||||||||||
Financial assets | ||||||||||||||||||||||||||||||||
HEI consolidated | ||||||||||||||||||||||||||||||||
Available-for-sale investment securities | $ | 2,621,375 | $ | — | $ | 2,606,079 | $ | 15,296 | $ | 2,621,375 | ||||||||||||||||||||||
Held-to-maturity investment securities | 517,150 | — | 466,236 | — | 466,236 | |||||||||||||||||||||||||||
Loans, net | 5,125,483 | — | 7,932 | 5,014,000 | 5,021,932 | |||||||||||||||||||||||||||
Mortgage servicing rights | 10,024 | — | — | 16,274 | 16,274 | |||||||||||||||||||||||||||
Derivative assets | 30,043 | 168 | 824 | — | 992 | |||||||||||||||||||||||||||
Financial liabilities | ||||||||||||||||||||||||||||||||
HEI consolidated | ||||||||||||||||||||||||||||||||
Deposit liabilities | 394,015 | — | 386,547 | — | 386,547 | |||||||||||||||||||||||||||
Short-term borrowings—other than bank | 71,491 | — | 71,491 | — | 71,491 | |||||||||||||||||||||||||||
Other bank borrowings | 137,385 | — | 137,383 | — | 137,383 | |||||||||||||||||||||||||||
Long-term debt, net—other than bank | 2,316,046 | — | 2,390,702 | — | 2,390,702 | |||||||||||||||||||||||||||
Derivative liabilities | 31,049 | — | 1,704 | — | 1,704 | |||||||||||||||||||||||||||
Hawaiian Electric consolidated | ||||||||||||||||||||||||||||||||
Short-term borrowings | 6,000 | — | 6,000 | — | 6,000 | |||||||||||||||||||||||||||
Long-term debt, net | 1,676,581 | — | 1,765,004 | — | 1,765,004 | |||||||||||||||||||||||||||
December 31, 2021 | ||||||||||||||||||||||||||||||||
Financial assets | ||||||||||||||||||||||||||||||||
HEI consolidated | ||||||||||||||||||||||||||||||||
Available-for-sale investment securities | $ | 2,574,618 | $ | — | $ | 2,559,191 | $ | 15,427 | $ | 2,574,618 | ||||||||||||||||||||||
Held-to-maturity investment securities | 522,270 | — | 510,474 | — | 510,474 | |||||||||||||||||||||||||||
Loans, net | 5,150,388 | — | 10,403 | 5,218,121 | 5,228,524 | |||||||||||||||||||||||||||
Mortgage servicing rights | 9,950 | — | — | 14,480 | 14,480 | |||||||||||||||||||||||||||
Derivative assets | 57,377 | — | 909 | — | 909 | |||||||||||||||||||||||||||
Financial liabilities | ||||||||||||||||||||||||||||||||
HEI consolidated | ||||||||||||||||||||||||||||||||
Deposit liabilities | 423,976 | — | 442,361 | — | 442,361 | |||||||||||||||||||||||||||
Short-term borrowings—other than bank | 53,998 | — | 53,998 | — | 53,998 | |||||||||||||||||||||||||||
Other bank borrowings | 88,305 | — | 88,304 | — | 88,304 | |||||||||||||||||||||||||||
Long-term debt, net—other than bank | 2,321,937 | — | 2,624,130 | — | 2,624,130 | |||||||||||||||||||||||||||
Derivative liabilities | 57,000 | 11 | 5,271 | — | 5,282 | |||||||||||||||||||||||||||
Hawaiian Electric consolidated | ||||||||||||||||||||||||||||||||
Long-term debt, net | 1,676,402 | — | 1,955,710 | — | 1,955,710 | |||||||||||||||||||||||||||
March 31, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||||
Fair value measurements using | Fair value measurements using | |||||||||||||||||||||||||||||||||||||
(in thousands) | Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||||||||||||||
Available-for-sale investment securities (bank segment) | ||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | $ | — | $ | 2,456,754 | $ | — | $ | — | $ | 2,437,923 | $ | — | ||||||||||||||||||||||||||
U.S. Treasury and federal agency obligations | — | 106,202 | — | — | 90,090 | — | ||||||||||||||||||||||||||||||||
Corporate bonds | — | 43,123 | — | — | 31,178 | — | ||||||||||||||||||||||||||||||||
Mortgage revenue bonds | — | — | 15,296 | — | — | 15,427 | ||||||||||||||||||||||||||||||||
$ | — | $ | 2,606,079 | $ | 15,296 | $ | — | $ | 2,559,191 | $ | 15,427 | |||||||||||||||||||||||||||
Derivative assets | ||||||||||||||||||||||||||||||||||||||
Interest rate lock commitments (bank segment)1 | $ | — | $ | 40 | $ | — | $ | — | $ | 638 | $ | — | ||||||||||||||||||||||||||
Forward commitments (bank segment)1 | 168 | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Interest rate swap (Other segment)2 | — | 784 | — | — | 271 | — | ||||||||||||||||||||||||||||||||
$ | 168 | $ | 824 | $ | — | $ | — | $ | 909 | $ | — | |||||||||||||||||||||||||||
Derivative liabilities | ||||||||||||||||||||||||||||||||||||||
Interest rate lock commitments (bank segment)1 | $ | — | $ | 58 | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||
Forward commitments (bank segment)1 | — | — | — | 11 | — | — | ||||||||||||||||||||||||||||||||
Interest rate swap (Other segment)2 | — | 1,646 | — | — | 5,271 | — | ||||||||||||||||||||||||||||||||
$ | — | $ | 1,704 | $ | — | $ | 11 | $ | 5,271 | $ | — |
Three months ended March 31 | ||||||||||||||
Mortgage revenue bonds | 2022 | 2021 | ||||||||||||
(in thousands) | ||||||||||||||
Beginning balance | $ | 15,427 | $ | 27,185 | ||||||||||
Principal payments received | (131) | (11,758) | ||||||||||||
Purchases | — | — | ||||||||||||
Unrealized gain (loss) included in other comprehensive income | — | — | ||||||||||||
Ending balance | $ | 15,296 | $ | 15,427 |
Three months ended March 31 | % | |||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | change | Primary reason(s)* | ||||||||||||||||||||||
Revenues | $ | 785,068 | $ | 642,946 | 22 | Primarily increase for the electric utility segment | ||||||||||||||||||||
Operating income | 99,276 | 98,031 | 1 | Increase for the electric utility segment and lower losses for the “other” segment, partly offset by decrease for bank segment | ||||||||||||||||||||||
Net income for common stock | 69,167 | 64,358 | 7 | Higher net income at the electric utility segment and lower net loss for the “other” segment, partly offset by lower net income at the bank segment. See below for effective tax rate explanation. | ||||||||||||||||||||||
Three months ended March 31 | ||||||||||||||||||||
(in thousands) | 2022 | 2021 | Primary reason(s) | |||||||||||||||||
Revenues | $ | 1,161 | $ | 951 | Increase in other sales at Pacific Current subsidiaries. | |||||||||||||||
Operating loss | (4,349) | (6,379) | The first three months of 2022 and 2021 include $0.8 million and $0.7 million, respectively, of operating income from Pacific Current1. Corporate expenses for the first three months of 2022 was $1.9 million lower than the same period in 2021, primarily due to lower charitable donations, due to timing of contributions. | |||||||||||||||||
Gain on sale of equity-method investment | 8,123 | — | Gain on sale of an equity-method investment at Pacific Current. | |||||||||||||||||
Net loss | (1,112) | (8,556) | The net loss for the first three months of 2022 was lower than the net loss for the first three months of 2021 due to the gain on sale of an equity-method investment by Pacific Current and the same factors cited for the change in operating loss. |
(dollars in millions) | March 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||
Short-term borrowings—other than bank | $ | 71 | 1 | % | $ | 54 | 1 | % | ||||||||||||||||||
Long-term debt, net—other than bank | 2,316 | 49 | 2,322 | 48 | ||||||||||||||||||||||
Preferred stock of subsidiaries | 34 | 1 | 34 | 1 | ||||||||||||||||||||||
Common stock equity | 2,304 | 49 | 2,391 | 50 | ||||||||||||||||||||||
$ | 4,725 | 100 | % | $ | 4,801 | 100 | % |
Average balance | Balance | |||||||||||||||||||
(in millions) | Three months ended March 31, 2022 | March 31, 2022 | December 31, 2021 | |||||||||||||||||
Commercial paper | $ | 51 | $ | 66 | $ | 54 | ||||||||||||||
Line of credit draws on revolving credit facility | — | — | — | |||||||||||||||||
Three months ended March 31 | Increase | |||||||||||||||||||||||||
2022 | 2021 | (decrease) | (dollars in millions, except per barrel amounts) | |||||||||||||||||||||||
$ | 709 | $ | 565 | $ | 144 | Revenues. Net increase largely due to: | ||||||||||||||||||||
$ | 105 | higher fuel oil prices and higher kWh generated1 | ||||||||||||||||||||||||
25 | higher purchased power energy prices offset by lower kWh purchased2 | |||||||||||||||||||||||||
10 | higher revenue from ARA adjustments, which included an offset of management audit savings delivered to customers | |||||||||||||||||||||||||
2 | revenue in 2022 related to ownership of and responsibility for the U.S. Army’s electrical distribution system on Oahu starting March 1, 2022, offset by an equal amount of operating expense | |||||||||||||||||||||||||
1 | increase related solely to a change in the timing for revenue recognition within the year, which eliminates seasonality in recognizing target revenues and results in recognizing revenues evenly throughout the year with target revenues recognized on an annual basis remaining unchanged | |||||||||||||||||||||||||
1 | higher MPIR and PIMs revenue | |||||||||||||||||||||||||
221 | 127 | 94 | Fuel oil expense1. Net increase largely due to higher fuel oil prices and higher kWh generated partially offset by lower penalties for fuel efficiency due to reset of heat rate | |||||||||||||||||||||||
164 | 142 | 22 | Purchased power expense1, 2. Net increase largely due to higher purchased power energy prices partially offset by lower kWh purchased and lower capacity charges | |||||||||||||||||||||||
125 | 115 | 10 | Operation and maintenance expenses. Net increase largely due to: | |||||||||||||||||||||||
2 | more generating facility overhauls and maintenance work performed | |||||||||||||||||||||||||
2 | expense in 2022 related to ownership of and responsibility for the U.S. Army’s electrical distribution system on Oahu starting March, 1, 2022, offset by an equal amount of revenue | |||||||||||||||||||||||||
2 | higher transmission and distribution preventive and corrective maintenance expense | |||||||||||||||||||||||||
1 | higher outside services for Information Technology and Services support, Demand Response Management System, and Battery Bonus program | |||||||||||||||||||||||||
1 | higher property damage and legal reserve for pending claims | |||||||||||||||||||||||||
1 | higher bad debt expense | |||||||||||||||||||||||||
125 | 111 | 14 | Other expenses. Increase due to higher revenue taxes, coupled with higher depreciation expense in 2022 for plant investments in 2021 | |||||||||||||||||||||||
74 | 69 | 5 | Operating income. Increase largely due to higher ARA revenue, MPIR and PIMs revenue and lower penalties for fuel efficiency, partially offset by higher operation and maintenance expenses and higher depreciation expense | |||||||||||||||||||||||
59 | 55 | 4 | Income before income taxes. Increase largely due to higher operating income | |||||||||||||||||||||||
46 | 43 | 3 | Net income for common stock. Increase largely due to higher operating income. See below for effective tax rate explanation | |||||||||||||||||||||||
1,957 | 1,909 | 48 | Kilowatthour sales (millions)3 | |||||||||||||||||||||||
$ | 103.40 | $ | 63.87 | $ | 39.53 | Average fuel oil cost per barrel | ||||||||||||||||||||
470,851 | 468,745 | 2,106 | Customer accounts (end of period) |
% | Rate-making Return on rate base (RORB)* | ROACE** | Rate-making ROACE*** | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Twelve months ended March 31, 2022 | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Hawaiian Electric | Hawaii Electric Light | Maui Electric | Hawaiian Electric | Hawaii Electric Light | Maui Electric | |||||||||||||||||||||||||||||||||||||||||||||||
Utility returns | 7.30 | 6.01 | 6.68 | 8.60 | 6.66 | 7.50 | 9.61 | 7.41 | 8.58 | |||||||||||||||||||||||||||||||||||||||||||||||
PUC-allowed returns | 7.37 | 7.52 | 7.43 | 9.50 | 9.50 | 9.50 | 9.50 | 9.50 | 9.50 | |||||||||||||||||||||||||||||||||||||||||||||||
Difference | (0.07) | (1.51) | (0.75) | (0.90) | (2.84) | (2.00) | 0.11 | (2.09) | (0.92) |
Utilities | Number of contracts | Total photovoltaic size (MW) | BESS Size (MW/MWh) | Guaranteed commercial operation dates | Contract term (years) | Total projected annual payment (in millions) | ||||||||||||||||||||||||||||||||
Hawaiian Electric | 4 | 139.5 | 139.5/558 | 7/31/22, 9/30/22, 1/20/23 &8/31/23 | 20 & 25 | $ | 32.2 | |||||||||||||||||||||||||||||||
Hawaii Electric Light | 2 | 60 | 60/240 | 11/3/22 & 12/2/22 | 25 | 14.1 | ||||||||||||||||||||||||||||||||
Maui Electric | 2 | 75 | 75/300 | 4/28/23 & 10/27/23 | 25 | 17.6 | ||||||||||||||||||||||||||||||||
Total | 8 | 274.5 | 274.5/1,098 | $ | 63.9 |
Utilities | Number of contracts | Total photovoltaic size (MW) | BESS Size (MW/MWh) | Guaranteed commercial operation dates | Contract term (years) | Total projected annual payment (in millions) | ||||||||||||||||||||||||||||||||||||||
Hawaiian Electric | 4 | 94 | 94 | / | 503 | 5/17/23, 10/30/23, 12/29/23 & 4/9/2024 | 20 & 25 | $ | 32.9 | |||||||||||||||||||||||||||||||||||
Hawaiian Electric | 1 | * | N/A | 185 | / | 565 | 12/30/22 | 20 | 24.0 | |||||||||||||||||||||||||||||||||||
Maui Electric | 2 | 60 | 60 | / | 240 | 7/25/23 & 12/29/23 | 25 | 18.2 | ||||||||||||||||||||||||||||||||||||
Total | 7 | 154 | 339 | / | 1,308 | $ | 75.1 |
Utilities | Number of contracts | BESS Size (MW/MWh) | Guaranteed commercial operation dates | |||||||||||||||||
Hawaii Electric Light | 1 | 12/12 | 12/30/22 | |||||||||||||||||
Maui Electric | 1 | 40/160 | 4/28/23 | |||||||||||||||||
Total | 2 | 52/172 |
(dollars in millions) | March 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||
Short-term borrowings | $ | 6 | — | % | $ | — | — | % | ||||||||||||||||||
Long-term debt, net | 1,677 | 42 | 1,676 | 42 | ||||||||||||||||||||||
Preferred stock | 34 | 1 | 34 | 1 | ||||||||||||||||||||||
Common stock equity | 2,277 | 57 | 2,262 | 57 | ||||||||||||||||||||||
$ | 3,994 | 100 | % | $ | 3,972 | 100 | % |
Average balance | Balance | |||||||||||||||||||
(in millions) | Three months ended March 31, 2022 | March 31, 2022 | December 31, 2021 | |||||||||||||||||
Short-term borrowings1 | ||||||||||||||||||||
Commercial paper | $ | 13 | $ | 6 | $ | — | ||||||||||||||
Borrowings from HEI | — | — | — | |||||||||||||||||
Line of credit draws on revolving credit facility | — | — | — |
(in millions) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | ||||||||
Total “up to” amounts of taxable debt authorized through 2022 | $ | 410 | $ | 150 | $ | 130 | |||||
Less: | |||||||||||
Taxable debt authorized and issued in 2018 under April 2018 Approval | 75 | 15 | 10 | ||||||||
Taxable debt issuance to refinance the 2004 QUIDS in 2019 | 30 | 10 | 10 | ||||||||
Taxable debt issuance in May 2020 | 110 | 10 | 40 | ||||||||
Taxable debt executed in October 2020, but issued on January 14, 2021 | 60 | 30 | 25 | ||||||||
Remaining authorized amounts | $ | 135 | $ | 85 | $ | 45 |
(in millions) | Hawaiian Electric | Hawaii Electric Light | Maui Electric | ||||||||
Total “up to” amounts of common stock authorized to issue and sell through 2021 | $ | 150.0 | $ | 10.0 | $ | 10.0 | |||||
Supplemental increase authorized | 280.0 | 100.0 | 100.0 | ||||||||
Total “up to” amounts of common stock authorized to issue and sell through 2022 | 430.0 | 110.0 | 110.0 | ||||||||
Less: Common stock authorized and issued in 2017, 2018, 2019, 2020 and 2021 | 208.6 | 16.3 | 46.8 | ||||||||
Remaining authorized amounts | $ | 221.4 | $ | 93.7 | $ | 63.2 |
Three months ended March 31 | |||||||||||||||||
(in thousands) | 2022 | 2021 | Change | ||||||||||||||
Net cash provided by operating activities | $ | 76,775 | $ | 31,961 | $ | 44,814 | |||||||||||
Net cash used in investing activities | (74,864) | (68,498) | (6,366) | ||||||||||||||
Net cash provided by (used in) financing activities | (25,974) | 36,460 | (62,434) |
Three months ended March 31 | Increase | |||||||||||||||||||||||||
(in millions) | 2022 | 2021 | (decrease) | Primary reason(s) | ||||||||||||||||||||||
Interest and dividend income | $ | 60 | $ | 59 | $ | 1 | ||||||||||||||||||||
Average loan portfolio yields were 19 basis points lower—impacted by the continued low interest rate environment as adjustable rate loans have repriced lower during the past year and new loan production yields continue to originate below their portfolio yields. Lower loan yields were also due to lower PPP loan fees recognized in 2022 compared to 2021 as the PPP loan portfolio has paid down significantly over the past year. | ||||||||||||||||||||||||||
Average loan portfolio balances decreased $156 million - home equity lines of credit average balance decreased $97 million due to increased paydowns in the portfolio; consumer loan average balance decreased $45 million due to ASB’s strategic decision to reduce production of this loan type during the period of weakened economic activity caused by the COVID-19 pandemic. Commercial loan average balance decreased $201 million due to repayments in the PPP loan portfolio. Residential average balance increased $154 million due to the Bank’s decision to portfolio a larger portion of the production. Commercial real estate average balance increased $28 million due to demand for this loan type. | ||||||||||||||||||||||||||
Average investment securities portfolio balance increased $801 million—excess liquidity from strong deposit growth invested in agency securities. | ||||||||||||||||||||||||||
Average investment securities yields 30 basis points higher—benefited from lower amortization of premiums in the investment portfolio. | ||||||||||||||||||||||||||
Noninterest income | 16 | 19 | (3) | |||||||||||||||||||||||
Lower mortgage banking income - lower residential loan sale volume due to lower production volume, ASB’s decision to portfolio a larger portion of the residential loan production and lower residential loan sale profit margin in 2022 compared to 2021. | ||||||||||||||||||||||||||
Lower bank owned life insurance income - lower return from insurance policies and lower insurance policy claim proceeds in 2022 compared to 2021. | ||||||||||||||||||||||||||
Gain on sale of real estate - due to the sale of a branch property owned by ASB. The branch was closed in January 2022. | ||||||||||||||||||||||||||
Less: gain on sale of real estate | (1) | — | (1) | Gain on sale of real estate, which is included in Noninterest income above and in the Bank’s statements of income and comprehensive income in Note 4, is classified as gain on sale of real estate in the condensed consolidated statements of income, and accordingly, is reflected in operating expenses below as a separate line item and excluded from Revenues. | ||||||||||||||||||||||
Less: gain on sale of investment securities, net | — | (1) | 1 | Gain on sale of investment securities, net, which is included in Noninterest income above and in the Bank’s statements of income and comprehensive income in Note 4, is classified as gain on sale of investment securities, net in the condensed consolidated statements of income, and accordingly, is reflected below following operating income as a separate line item and excluded from Revenues. | ||||||||||||||||||||||
Revenues | 75 | 77 | (2) | The decrease in revenues for the three months ended March 31, 2022 compared to the same period in 2021 was primarily due to lower noninterest income partly offset by higher interest income. | ||||||||||||||||||||||
Interest expense | 1 | 1 | — | |||||||||||||||||||||||
Interest expense on deposits and other borrowings were flat. | ||||||||||||||||||||||||||
Average core deposit balances increased $535 million; average term certificate balances decreased $129 million. | ||||||||||||||||||||||||||
Average deposit yields decreased from 8 basis points to 5 basis points. | ||||||||||||||||||||||||||
Average other borrowings decreased $15 million and average yields decreased 8 basis points. | ||||||||||||||||||||||||||
Provision for credit losses | (3) | (8) | 5 |
Three months ended March 31 | Increase | |||||||||||||||||||||||||
(in millions) | 2022 | 2021 | (decrease) | Primary reason(s) | ||||||||||||||||||||||
2022 negative provision for credit losses reflects a stable economic outlook, good credit trends including lower net charge-offs and improved credit loss rates which included credit upgrades in the commercial real estate loan portfolio. | ||||||||||||||||||||||||||
2022 negative provision for credit losses also due to the release of loss reserves for a commercial real estate credit. | ||||||||||||||||||||||||||
2021 negative provision for credit losses reflected improvement in economic outlook, strong credit results including lower net charge-offs and improved credit loss rates which included credit upgrades in the commercial real estate and commercial loan portfolios. | ||||||||||||||||||||||||||
2021 negative provision for credit losses was also due to lower personal unsecured loan portfolio balances which had higher credit loss rates. | ||||||||||||||||||||||||||
Delinquency rates have decreased—from 0.43% at March 31, 2021 to 0.27% at March 31, 2022 due to lower residential 1-4 family, commercial real estate, consumer and home equity line of credit loan delinquencies. | ||||||||||||||||||||||||||
Net charge-off to average loans have decreased—from 0.18% at March 31, 2021 to 0.01% at March 31, 2022 primarily due to lower personal unsecured loan portfolio net charge-offs. | ||||||||||||||||||||||||||
Noninterest expense | 48 | 48 | — | |||||||||||||||||||||||
Lower compensation and benefits expenses offset by higher occupancy expenses. | ||||||||||||||||||||||||||
2021 noninterest expense benefited from a one-time credit adjustment for a change in accounting for the ASB retirement plan. | ||||||||||||||||||||||||||
Gain on sale of real estate | (1) | — | (1) | |||||||||||||||||||||||
Expenses | 45 | 41 | 4 | The increase in expenses for the three months ended March 31, 2022 compared to the same period in 2021 was due to higher negative provision for credit losses in 2021, partly offset by higher gain on sale of real estate. | ||||||||||||||||||||||
Operating income | 30 | 36 | (6) | The decrease in operating income for the three months ended March 31, 2022 compared to the same period in 2021 was primarily due to higher negative provision for credit losses in 2021 and lower noninterest income, partly offset by higher interest income. | ||||||||||||||||||||||
Gain on sale of investment securities, net | — | 1 | (1) | The decrease in gain on sale of investment securities - primarily due to the sale of investment securities in 2021 with no similar sales in 2022. | ||||||||||||||||||||||
Net income | 24 | 30 | (6) | Net income for the three months ended March 31, 2022 was lower than the same period in 2021 due to lower operating income and lower gain on sale of investment securities, partly offset by lower income tax expense. |
Three months ended March 31 | ||||||||||||||
(%) | 2022 | 2021 | ||||||||||||
Return on average assets | 1.04 | 1.40 | ||||||||||||
Return on average equity | 13.70 | 16.04 | ||||||||||||
Net interest margin | 2.79 | 2.95 |
Three months ended March 31 | ||||||||||||||||||||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||||||||||||||||||||
(dollars in thousands) | Average balance | Interest income/ expense | Yield/ rate (%) | Average balance | Interest income/ expense | Yield/ rate (%) | ||||||||||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||||||||||||
Interest-earning deposits | $ | 134,835 | $ | 66 | 0.20 | $ | 47,080 | $ | 12 | 0.10 | ||||||||||||||||||||||||||||
FHLB stock | 10,000 | 74 | 3.00 | 9,929 | 81 | 3.29 | ||||||||||||||||||||||||||||||||
Investment securities | ||||||||||||||||||||||||||||||||||||||
Taxable | 3,131,482 | 13,554 | 1.73 | 2,352,570 | 8,366 | 1.42 | ||||||||||||||||||||||||||||||||
Non-taxable | 69,600 | 367 | 2.11 | 47,599 | 271 | 2.28 | ||||||||||||||||||||||||||||||||
Total investment securities | 3,201,082 | 13,921 | 1.74 | 2,400,169 | 8,637 | 1.44 | ||||||||||||||||||||||||||||||||
Loans | ||||||||||||||||||||||||||||||||||||||
Residential 1-4 family | 2,303,446 | 20,113 | 3.49 | 2,149,788 | 19,588 | 3.64 | ||||||||||||||||||||||||||||||||
Commercial real estate | 1,137,295 | 9,211 | 3.25 | 1,108,851 | 9,005 | 3.26 | ||||||||||||||||||||||||||||||||
Home equity line of credit | 840,974 | 6,223 | 3.00 | 937,942 | 7,265 | 3.14 | ||||||||||||||||||||||||||||||||
Residential land | 20,822 | 257 | 4.93 | 16,457 | 210 | 5.11 | ||||||||||||||||||||||||||||||||
Commercial | 761,525 | 6,812 | 3.60 | 962,198 | 8,912 | 3.73 | ||||||||||||||||||||||||||||||||
Consumer | 113,826 | 3,459 | 12.33 | 158,930 | 4,987 | 12.72 | ||||||||||||||||||||||||||||||||
Total loans 1,2 | 5,177,888 | 46,075 | 3.58 | 5,334,166 | 49,967 | 3.77 | ||||||||||||||||||||||||||||||||
Total interest-earning assets 3 | 8,523,805 | 60,136 | 2.83 | 7,791,344 | 58,697 | 3.03 | ||||||||||||||||||||||||||||||||
Allowance for credit losses | (71,135) | (101,712) | ||||||||||||||||||||||||||||||||||||
Noninterest-earning assets | 709,010 | 766,844 | ||||||||||||||||||||||||||||||||||||
Total assets | $ | 9,161,680 | $ | 8,456,476 | ||||||||||||||||||||||||||||||||||
Liabilities and shareholder’s equity: | ||||||||||||||||||||||||||||||||||||||
Savings | $ | 3,258,551 | $ | 207 | 0.03 | $ | 2,901,661 | $ | 191 | 0.03 | ||||||||||||||||||||||||||||
Interest-bearing checking | 1,331,008 | 64 | 0.02 | 1,180,049 | 57 | 0.02 | ||||||||||||||||||||||||||||||||
Money market | 205,363 | 33 | 0.07 | 178,275 | 37 | 0.09 | ||||||||||||||||||||||||||||||||
Time certificates | 411,372 | 643 | 0.63 | 540,461 | 1,177 | 0.88 | ||||||||||||||||||||||||||||||||
Total interest-bearing deposits | 5,206,294 | 947 | 0.07 | 4,800,446 | 1,462 | 0.12 | ||||||||||||||||||||||||||||||||
Advances from Federal Home Loan Bank | — | — | — | 30,126 | 23 | 0.30 | ||||||||||||||||||||||||||||||||
Securities sold under agreements to repurchase and federal funds purchased | 90,279 | 5 | 0.02 | 75,332 | 4 | 0.02 | ||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 5,296,573 | 952 | 0.07 | 4,905,904 | 1,489 | 0.12 | ||||||||||||||||||||||||||||||||
Noninterest bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Deposits | 2,973,597 | 2,645,636 | ||||||||||||||||||||||||||||||||||||
Other | 194,449 | 168,067 | ||||||||||||||||||||||||||||||||||||
Shareholder’s equity | 697,061 | 736,869 | ||||||||||||||||||||||||||||||||||||
Total liabilities and shareholder’s equity | $ | 9,161,680 | $ | 8,456,476 | ||||||||||||||||||||||||||||||||||
Net interest income | $ | 59,184 | $ | 57,208 | ||||||||||||||||||||||||||||||||||
Net interest margin (%) 4 | 2.79 | 2.95 |
Three months ended March 31 | Year ended December 31, 2021 | |||||||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||||||||
Allowance for credit losses, beginning of period | $ | 71,130 | $ | 101,201 | $ | 101,201 | ||||||||||||||
Provision for credit losses | (3,763) | (7,035) | (26,425) | |||||||||||||||||
Less: net charge-offs | 156 | 2,373 | 3,646 | |||||||||||||||||
Allowance for credit losses, end of period | $ | 67,211 | $ | 91,793 | $ | 71,130 | ||||||||||||||
Ratio of net charge-offs during the period to average loans outstanding (annualized) | 0.01 | % | 0.18 | % | 0.07 | % |
(dollars in millions) | March 31, 2022 | December 31, 2021 | % change | |||||||||||||||||
Total assets | $ | 9,252 | $ | 9,182 | 1 | |||||||||||||||
Investment securities | 3,139 | 3,097 | 1 | |||||||||||||||||
Loans held for investment, net | 5,118 | 5,140 | — | |||||||||||||||||
Deposit liabilities | 8,289 | 8,172 | 1 | |||||||||||||||||
Other bank borrowings | 137 | 88 | 56 |
Change in interest rates | Change in NII (gradual change in interest rates) | Change in EVE (instantaneous change in interest rates) | ||||||||||||||||||||||||
(basis points) | March 31, 2022 | December 31, 2021 | March 31, 2022 | December 31, 2021 | ||||||||||||||||||||||
+300 | 3.6 | % | 5.6 | % | 10.3 | % | 15.5 | % | ||||||||||||||||||
+200 | 2.4 | 4.0 | 7.6 | 11.7 | ||||||||||||||||||||||
+100 | 1.2 | 2.3 | 4.2 | 7.0 | ||||||||||||||||||||||
-100 | (1.5) | (2.5) | (6.0) | (12.6) |
Period* | Total Number of Shares Purchased ** | Average Price Paid per Share ** | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs | ||||||||||||||||||||||
January 1 to 31, 2022 | 12,306 | $41.90 | — | NA | ||||||||||||||||||||||
February 1 to 28, 2022 | 14,171 | $41.35 | — | NA | ||||||||||||||||||||||
March 1 to 31, 2022 | 177,272 | $42.12 | — | NA |
Agreement to provide the SEC with instruments which define the rights of holders of certain long-term debt of HEI and its subsidiaries. | ||||||||
Regulatory Capital Maintenance/Dividend Agreement dated May 26, 1988, between HEI, HEIDI and the Federal Savings and Loan Insurance Corporation (by the Federal Home Loan Bank of Seattle). | ||||||||
OTS letter regarding release from Part II.B. of the Regulatory Capital Maintenance/Dividend Agreement dated May 26, 1988. | ||||||||
Nonemployee Director Retirement Plan, effective as of October 1, 1989. | ||||||||
Certification Pursuant to Rule 13a-14 promulgated under the Securities Exchange Act of 1934 of Scott W. H. Seu (HEI Chief Executive Officer) | ||||||||
Certification Pursuant to Rule 13a-14 promulgated under the Securities Exchange Act of 1934 of Gregory C. Hazelton (HEI Chief Financial Officer) | ||||||||
HEI Certification Pursuant to 18 U.S.C. Section 1350 | ||||||||
HEI Exhibit 101.INS | XBRL Instance Document - the instance document does not appear on the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | |||||||
HEI Exhibit 101.SCH | Inline XBRL Taxonomy Extension Schema Document | |||||||
HEI Exhibit 101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | |||||||
HEI Exhibit 101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | |||||||
HEI Exhibit 101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document | |||||||
HEI Exhibit 101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | |||||||
HEI Exhibit 104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) | |||||||
Supply Contract for Low Sulfur Fuel Oil, High Sulfur Fuel Oil, No. 2 Diesel, and Ultra-Low Sulfur Diesel by and between Hawaiian Electric, Hawaii Electric Light, and Maui Electric and PAR Hawaii Refining, LLC dated February 1, 2022 (certain confidential information has been omitted) | ||||||||
Second Amendment dated February 1, 2022 to Supply Contract for Low Sulfur Fuel Oil, High Sulfur Fuel Oil, No. 2 Diesel, and Ultra-Low Sulfur Diesel by and between Hawaiian Electric, Hawaii Electric Light, and Maui Electric and PAR Hawaii Refining, LLC dated January 21, 2019 (certain confidential information has been omitted) | ||||||||
Certification Pursuant to Rule 13a-14 promulgated under the Securities Exchange Act of 1934 of Shelee M. T. Kimura (Hawaiian Electric Chief Executive Officer) | ||||||||
Certification Pursuant to Rule 13a-14 promulgated under the Securities Exchange Act of 1934 of Tayne S. Y. Sekimura (Hawaiian Electric Chief Financial Officer) | ||||||||
Hawaiian Electric Certification Pursuant to 18 U.S.C. Section 1350 |
HAWAIIAN ELECTRIC INDUSTRIES, INC. | HAWAIIAN ELECTRIC COMPANY, INC. | |||||||||||||
(Registrant) | (Registrant) | |||||||||||||
By | /s/ Scott W. H. Seu | By | /s/ Shelee M. T. Kimura | |||||||||||
Scott W. H. Seu | Shelee M. T. Kimura | |||||||||||||
President and Chief Executive Officer | President and Chief Executive Officer | |||||||||||||
(Principal Executive Officer of HEI) | (Principal Executive Officer of Hawaiian Electric) | |||||||||||||
By | /s/ Gregory C. Hazelton | By | /s/ Tayne S. Y. Sekimura | |||||||||||
Gregory C. Hazelton | Tayne S. Y. Sekimura | |||||||||||||
Executive Vice President | Senior Vice President, | |||||||||||||
and Chief Financial Officer | Chief Financial Officer and Treasurer | |||||||||||||
(Principal Financial Officer of HEI) | (Principal Financial Officer of Hawaiian Electric) | |||||||||||||
Date: May 9, 2022 | Date: May 9, 2022 |
Hawaiian | Name | Position | Phone | Cellular | ||||||||||
Electric | ||||||||||||||
Primary | Guy Xu-Sugahara | Fuels Contract Mgr | 808-543-4043 | 808-384-2337 | ||||||||||
Backup | Chie Reyes | Mgr of Fuels Operations | 808-543-4007 | 808-225-0957 | ||||||||||
SELLER | ||||||||||||||
Primary | Mark Hepburn | VP, Logistics | 808-203-2341 | 808-304-7806 | ||||||||||
Backup | Andre Thomas | Pipeline & Terminal Ops Mgr | 808-547-3842 | 808-479-0591 | ||||||||||
Seller's Address: | |||||
Par Hawaii Refining, LLC | |||||
1132 Bishop Street, Suite 2500 | |||||
Honolulu, HI 96813 | |||||
Attn: Eric Wright | |||||
Email: EWright@parpacific.com | |||||
With a copy to: | |||||
Par Hawaii Refining, LLC | |||||
91-325 Komohana Street | |||||
Kapolei, HI 96707 | |||||
Attn: Eric Wright | |||||
Par Pacific Holdings, Inc. | |||||
825 Town & Country Lane, Suite 1500 | |||||
Houston, TX 77024 | |||||
Attn: Jeff Hollis | |||||
Email: JHollis@parpacific.com | |||||
Companies' Address: | |||||
Hawaiian Electric Company, Inc. | |||||
PO Box 2750 | |||||
Honolulu, Hawai‘i 96840-0001 | |||||
Attention: Manager of Fuels Operations – mailstop CIP3-IF | |||||
Hawai‘i Electric Light Co., Inc. | |||||
P. O. Box 1027 | |||||
Hilo, Hawaiʻi 96721-1027 | |||||
Attn: Production Department | |||||
Maui Electric Company, Ltd. | |||||
P. O. Box 398 | |||||
Kahului, Hawaiʻi 96732 | |||||
Attn: Production Department |
& | Hawaiian Electric Company, Inc. | ||||
1001 Bishop Street, Suite 1100 | |||||
Honolulu, Hawai‘i 96813 | |||||
Attention: Director of Legal Division (AT11-NC) | |||||
By Email: | legalnotices@hawaiianelectric.com | ||||
HAWAIIAN ELECTRIC COMPANY, INC. | |||||
By | /s/ Robert Isler | ||||
Its: | VP, Power Supply | ||||
By | /s/ Shelee Kimura | ||||
Its: | President & CEO | ||||
HAWAII ELECTRIC LIGHT COMPANY, INC. | |||||
By | /s/ Robert Isler | ||||
Its: | Vice President | ||||
By | /s/ Shelee Kimura | ||||
Its: | Chairman & President | ||||
MAUI ELECTRIC CO., LTD. | |||||
By | /s/ Robert Isler | ||||
Its: | Vice President | ||||
By | /s/ Shelee Kimura | ||||
Its: | Chairman & President | ||||
PAR HAWAII REFINING, LLC | |||||
By | /s/ Eric Wright | ||||
Its: | President |
LSFO | Contract Specifications | |||||||||||||
Test Property | Test Method | Unit Of Measure | Min | Max | ||||||||||
API Gravity @ 60° | ASTM D4052 | °API | 12 | [...] | ||||||||||
Viscosity | ASTM D445, D2161 | CST @ 210 °F | [...] | 96 | ||||||||||
Heat Value, Gross | ASTM D240 | MM BTU/BBL | 6.02 | |||||||||||
Flash Point | ASTM D93 | °F | 150 | |||||||||||
Pour Point | ASTM D97, D5949, D5950 | °F | [...] | |||||||||||
Ash | ASTM D482 | Percent, Weight | 0.03 | |||||||||||
Sediment & Water | ASTM D1796 | Percent, Volume | [...]1 | |||||||||||
Sulfur | ASTM D4294 | Percent, Weight | 0.50 | |||||||||||
Nitrogen | ASTM D4629, D5762 | Percent, Weight | 0.50 | |||||||||||
Vanadium | ASTM D5863, D6728 | PPM, Weight | 50.0 | |||||||||||
Carbon Residue | ASTM D4530 | Percent, Weight | [...] |
HSFO | Contract Specifications | |||||||||||||
Test Property | Test Method | Unit Of Measure | Min | Max | ||||||||||
API Gravity @ 60°F | ASTMD1298, D4052 | °API | 6.5 | |||||||||||
Viscosity | ASTM D445, D2161 | CST @ 122 °F | 380 | 480 | ||||||||||
Heat Value, Gross | ASTM D240, D4868 | MM BTU/BBL | 6.0 | |||||||||||
Flash Point | ASTM D93, D6450 | °F | 150 | |||||||||||
Pour Point | ASTM D97, D5950 | °F | 55 | |||||||||||
Sediment & Water | ASTM D1796 | Percent, Volume | 0.5 | |||||||||||
Sulfur | ASTM D1552, D2622, D4294 | Percent, Weight | 2.00 | |||||||||||
Nitrogen | ASTM D4629, D5762 | PPM, Weight | [...] | |||||||||||
Vanadium | ASTM D5863, D6728 | PPM, Weight | [...] |
HSD | Contract Specifications | |||||||||||||
Test Property | Test Method | Unit Of Measure | Min | Max | ||||||||||
API Gravity @ 60°F | ASTMD1298, D4052 | °API | 30 | |||||||||||
Viscosity | ASTM D445, D2161 | CST @ 40°C | 1.9 | 4.1 | ||||||||||
Heat Value, Gross | ASTM D240, D4868 | MM BTU/BBL | [...] | |||||||||||
Flash Point | ASTM D93, D6450 | °F | 150 | |||||||||||
Pour Point | ASTM D97, D5949, D5950 | °F | [...] | |||||||||||
Ash | ASTM D482 | PPM, Weight | 100 | |||||||||||
Cetane Index | ASTM D4737 | Number | 40 | |||||||||||
Carbon Residue | D524, D4530 | Percent, Weight | 0.35 | |||||||||||
Distillation 90% | ASTM D86 | °F | 540 | [...] | ||||||||||
Sediment & Water | ASTM D1796, D2709 | Percent, Volume | 0.05 | |||||||||||
Sulfur | ASTM D129, D2622, D4294 | Percent, Weight | 0.40 | |||||||||||
Nitrogen | ASTM D4629, D5762 | PPM, Weight | 150 | |||||||||||
Sodium + Potassium | ASTM D3605, D6728 | PPM, Weight | 0.5 | |||||||||||
Sodium + Potassium + Lithium | ASTM D3605, D6728 | PPM, Weight | Report | |||||||||||
Vanadium | ASTM D-5863, D6728 | PPM, Weight | [...] |
ULSD | Contract Specifications | |||||||||||||
Test Property | Test Method | Unit Of Measure | Min | Max | ||||||||||
Appearance | ASTM 4176 | Number | 2 | |||||||||||
API Gravity @ 60°F | ASTMD1298, D4052 | °API | Report | |||||||||||
Viscosity | ASTM D445, D2161 | CST @ 40°C | 1.9 | 4.1 | ||||||||||
Heat Value, Gross | ASTM D240, D4868 | MM BTU/BBL | Report | |||||||||||
Flash Point | ASTM D93, D6450 | °F | [...] | |||||||||||
Ash | ASTM D482 | PPM wt | 100 | |||||||||||
Cetane Index | ASTM D4737 | Number | 40 | |||||||||||
Carbon Residue | D524, D4530 | Percent, Weight | 0.35 | |||||||||||
Distillation 90% | ASTM D86 | °C | 282 | 338 | ||||||||||
Sediment & Water | ASTM D1796, D2709 | Percent, Volume | 0.05 | |||||||||||
Sulfur | ASTM D5453, D7039 | PPM, Weight | 15 | |||||||||||
Copper Strip Corrosion: 3HR @ 50°C | ASTM D4629, D5762 | Classification | 3 | |||||||||||
Lubricity, 60 °C, WSD | ASTM D6079 | Microns | 520 | |||||||||||
Conductivity | ASTM D2624, D4308 | pS/m | 25 |
[...] | [...]* | ||||
[...] | [...]* | ||||
[...] | [...]* | ||||
[...] | [...] | ||||
[...] | [...] | ||||
[...] | [...] |
[...] | [...]* | ||||
[...] | [...]* | ||||
[...] | [...] | ||||
[...] | [...] | ||||
[...] | [...] | ||||
[...] | [...] | ||||
[...] | [...] | ||||
[...] | [...] |
If to the Acquiror: | Hawaiian Electric Industries, Inc. | |||||||
HEI Diversified, Inc. | ||||||||
900 Richards Street | ||||||||
Honolulu, Hawaii 96813 | ||||||||
If to the FSLIC: | Principal Supervisory Agent | |||||||
Federal Home Loan Bank | ||||||||
of Seattle | ||||||||
If to the Institution: | American Savings Bank, F.S.B. | |||||||
Financial Plaza of the Pacific | ||||||||
Honolulu, Hawaii 96813 |
HEI Diversified, Inc. | ||||||||
Hawaiian Electric Industries, Inc. | ||||||||
By: /s/ Robert F. Clarke | ||||||||
FEDERAL SAVINGS AND LOAN | ||||||||
INSURANCE CORPORATION | ||||||||
By: /s/ Ronald N. Karr | ||||||||
Supervisory Agent | ||||||||
Federal Home Loan Bank of Seattle |
Sincerely, | |||||
/s/ Duane Thorkildsen | |||||
Duane Thorkildsen | |||||
Assistant Regional Director |
HAWAIIAN ELECTRIC COMPANY, INC. | |||||
By | /s/ Robert Isler | ||||
Its: | VP, Power Supply | ||||
By | /s/ Shelee Kimura | ||||
Its: | President & CEO | ||||
HAWAII ELECTRIC LIGHT COMPANY, INC. | |||||
By | /s/ Robert Isler | ||||
Its: | Vice President | ||||
By | /s/ Shelee Kimura | ||||
Its: | Chairman & President | ||||
MAUI ELECTRIC CO., LTD. | |||||
By | /s/ Robert Isler | ||||
Its: | Vice President | ||||
By | /s/ Shelee Kimura | ||||
Its: | Chairman & President | ||||
PAR HAWAII REFINING, LLC | |||||
By | /s/ Eric Wright | ||||
Its: | President |
Date: May 9, 2022 | |||||
/s/ Scott W. H. Seu | |||||
Scott W. H. Seu | |||||
President and Chief Executive Officer |
Date: May 9, 2022 | |||||
/s/ Gregory C. Hazelton | |||||
Gregory C. Hazelton | |||||
Executive Vice President and Chief Financial Officer |
Date: May 9, 2022 | |||||
/s/ Shelee M. T. Kimura | |||||
Shelee M. T. Kimura | |||||
President and Chief Executive Officer |
Date: May 9, 2022 | |||||
/s/ Tayne S. Y. Sekimura | |||||
Tayne S. Y. Sekimura | |||||
Senior Vice President, Chief Financial Officer and Treasurer |
Date: May 9, 2022 | ||
/s/ Scott W. H. Seu | ||
Scott W. H. Seu | ||
President and Chief Executive Officer | ||
/s/ Gregory C. Hazelton | ||
Gregory C. Hazelton | ||
Executive Vice President and Chief Financial Officer |
Date: May 9, 2022 | ||
/s/ Shelee M. T. Kimura | ||
Shelee M. T. Kimura | ||
President and Chief Executive Officer | ||
/s/ Tayne S. Y. Sekimura | ||
Tayne S. Y. Sekimura | ||
Senior Vice President, Chief Financial Officer and Treasurer |