XML 105 R85.htm IDEA: XBRL DOCUMENT v3.20.4
Bank segment (HEI only) - Allowance For Loan Losses (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period $ 53,355 $ 52,119 $ 53,637
Charge-offs (26,154) (28,662) (20,517)
Recoveries 4,748 6,418 4,254
Net (charge-offs) recoveries (21,406) (22,244) (16,263)
Provision 49,811 23,480 14,745
Valuation allowance, balance at the end of the period 101,201 53,355 52,119
Average loans outstanding $ 5,340,287 $ 4,986,830 $ 4,759,335
Net charge-offs (recoveries) to average loans 0.40% 0.45% 0.34%
Ending balance: individually evaluated for impairment   $ 2,691 $ 2,222
Ending balance: collectively evaluated for impairment   50,664 49,897
Total $ 5,345,226 5,120,664 4,843,634
Financing Receivables:      
Ending balance: individually evaluated for impairment   40,737 39,697
Ending balance: collectively evaluated for impairment   5,079,927 4,803,937
Commercial      
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period 10,245 9,225 10,851
Charge-offs (5,819) (6,811) (2,722)
Recoveries 872 2,351 2,136
Net (charge-offs) recoveries (4,947) (4,460) (586)
Provision 19,242 5,480 (1,040)
Valuation allowance, balance at the end of the period 25,462 10,245 9,225
Average loans outstanding $ 935,663 $ 620,206 $ 579,133
Net charge-offs (recoveries) to average loans 0.53% 0.72% 0.10%
Ending balance: individually evaluated for impairment   $ 1,015 $ 628
Ending balance: collectively evaluated for impairment   9,230 8,597
Total $ 936,748 670,674 587,891
Financing Receivables:      
Ending balance: individually evaluated for impairment   8,418 5,340
Ending balance: collectively evaluated for impairment   662,256 582,551
Consumer      
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period 16,206 16,769 10,987
Charge-offs (19,900) (21,677) (17,296)
Recoveries 3,381 2,967 1,608
Net (charge-offs) recoveries (16,519) (18,710) (15,688)
Provision 7,800 18,147 21,470
Valuation allowance, balance at the end of the period 23,950 16,206 16,769
Average loans outstanding $ 215,994 $ 270,340 $ 240,414
Net charge-offs (recoveries) to average loans 7.65% 6.92% 6.53%
Ending balance: individually evaluated for impairment   $ 454 $ 4
Ending balance: collectively evaluated for impairment   15,752 16,765
Total $ 168,733 257,921 266,002
Financing Receivables:      
Ending balance: individually evaluated for impairment   507 89
Ending balance: collectively evaluated for impairment   257,414 265,913
Impact of ASU No. 2016-13      
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period 19,441    
Valuation allowance, balance at the end of the period   19,441  
Impact of ASU No. 2016-13 | Commercial      
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period 922    
Valuation allowance, balance at the end of the period   922  
Impact of ASU No. 2016-13 | Consumer      
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period 16,463    
Valuation allowance, balance at the end of the period   16,463  
Residential 1-4 family      
Allowance for credit losses:      
Total 2,144,239 2,178,135  
Residential 1-4 family | Real estate      
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period 2,380 1,976 2,902
Charge-offs (7) (26) (128)
Recoveries 394 854 74
Net (charge-offs) recoveries 387 828 (54)
Provision (317) (424) (872)
Valuation allowance, balance at the end of the period 4,600 2,380 1,976
Average loans outstanding $ 2,148,848 $ 2,164,759 $ 2,105,674
Net charge-offs (recoveries) to average loans (0.02%) (0.04%) 0.00%
Ending balance: individually evaluated for impairment   $ 898 $ 876
Ending balance: collectively evaluated for impairment   1,482 1,100
Total   2,178,135 2,143,397
Financing Receivables:      
Ending balance: individually evaluated for impairment   15,600 16,494
Ending balance: collectively evaluated for impairment   2,162,535 2,126,903
Residential 1-4 family | Impact of ASU No. 2016-13 | Real estate      
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period $ 2,150    
Valuation allowance, balance at the end of the period   2,150  
Commercial real estate      
Allowance for credit losses:      
Total 983,865 824,830  
Commercial real estate | Real estate      
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period 15,053 14,505 15,796
Charge-offs 0 0 0
Recoveries 0 0 0
Net (charge-offs) recoveries 0 0 0
Provision 20,346 548 (1,291)
Valuation allowance, balance at the end of the period 35,607 15,053 14,505
Average loans outstanding $ 861,096 $ 781,531 $ 745,186
Net charge-offs (recoveries) to average loans 0.00% 0.00% 0.00%
Ending balance: individually evaluated for impairment   $ 2 $ 7
Ending balance: collectively evaluated for impairment   15,051 14,498
Total   824,830 748,398
Financing Receivables:      
Ending balance: individually evaluated for impairment   1,048 915
Ending balance: collectively evaluated for impairment   823,782 747,483
Commercial real estate | Impact of ASU No. 2016-13 | Real estate      
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period $ 208    
Valuation allowance, balance at the end of the period   208  
Home equity line of credit      
Allowance for credit losses:      
Total 963,578 1,092,125  
Home equity line of credit | Real estate      
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period 6,922 6,371 7,522
Charge-offs (77) (144) (353)
Recoveries 63 17 257
Net (charge-offs) recoveries (14) (127) (96)
Provision 446 678 (1,055)
Valuation allowance, balance at the end of the period 6,813 6,922 6,371
Average loans outstanding $ 1,060,444 $ 1,043,479 $ 944,065
Net charge-offs (recoveries) to average loans 0.00% 0.01% 0.01%
Ending balance: individually evaluated for impairment   $ 322 $ 701
Ending balance: collectively evaluated for impairment   6,600 5,670
Total   1,092,125 978,237
Financing Receivables:      
Ending balance: individually evaluated for impairment   12,073 14,800
Ending balance: collectively evaluated for impairment   1,080,052 963,437
Home equity line of credit | Impact of ASU No. 2016-13 | Real estate      
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period $ (541)    
Valuation allowance, balance at the end of the period   (541)  
Residential land      
Allowance for credit losses:      
Total 15,617 14,704  
Residential land | Real estate      
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period 449 479 896
Charge-offs (351) (4) (18)
Recoveries 38 229 179
Net (charge-offs) recoveries (313) 225 161
Provision 537 (255) (578)
Valuation allowance, balance at the end of the period 609 449 479
Average loans outstanding $ 13,799 $ 14,065 $ 14,935
Net charge-offs (recoveries) to average loans 2.27% (1.60%) (1.08%)
Ending balance: individually evaluated for impairment   $ 0 $ 6
Ending balance: collectively evaluated for impairment   449 473
Total   14,704 13,138
Financing Receivables:      
Ending balance: individually evaluated for impairment   3,091 2,059
Ending balance: collectively evaluated for impairment   11,613 11,079
Residential land | Impact of ASU No. 2016-13 | Real estate      
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period $ (64)    
Valuation allowance, balance at the end of the period   (64)  
Commercial construction      
Allowance for credit losses:      
Total 121,424 70,605  
Commercial construction | Real estate      
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period 2,097 2,790 4,671
Charge-offs 0 0 0
Recoveries 0 0 0
Net (charge-offs) recoveries 0 0 0
Provision 1,763 (693) (1,881)
Valuation allowance, balance at the end of the period 4,149 2,097 2,790
Average loans outstanding $ 93,740 $ 81,937 $ 114,969
Net charge-offs (recoveries) to average loans 0.00% 0.00% 0.00%
Ending balance: individually evaluated for impairment   $ 0 $ 0
Ending balance: collectively evaluated for impairment   2,097 2,790
Total   70,605 92,264
Financing Receivables:      
Ending balance: individually evaluated for impairment   0 0
Ending balance: collectively evaluated for impairment   70,605 92,264
Commercial construction | Impact of ASU No. 2016-13 | Real estate      
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period $ 289    
Valuation allowance, balance at the end of the period   289  
Residential construction      
Allowance for credit losses:      
Total 11,022 11,670  
Residential construction | Real estate      
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period 3 4 12
Charge-offs 0 0 0
Recoveries 0 0 0
Net (charge-offs) recoveries 0 0 0
Provision (6) (1) (8)
Valuation allowance, balance at the end of the period 11 3 4
Average loans outstanding $ 10,703 $ 10,513 $ 14,959
Net charge-offs (recoveries) to average loans 0.00% 0.00% 0.00%
Ending balance: individually evaluated for impairment   $ 0 $ 0
Ending balance: collectively evaluated for impairment   3 4
Total   11,670 14,307
Financing Receivables:      
Ending balance: individually evaluated for impairment   0 0
Ending balance: collectively evaluated for impairment   11,670 $ 14,307
Residential construction | Impact of ASU No. 2016-13 | Real estate      
Allowance for credit losses:      
Valuation allowance, balance at the beginning of the period $ 14    
Valuation allowance, balance at the end of the period   14  
Commercial      
Allowance for credit losses:      
Total 936,748 670,674  
Consumer      
Allowance for credit losses:      
Total $ 168,733 $ 257,921