XML 65 R42.htm IDEA: XBRL DOCUMENT v3.22.4
Bank segment (HEI only) (Tables)
12 Months Ended
Dec. 31, 2022
Bank Segment Disclosure [Abstract]  
Schedule of statements of income data
Consolidating statement of income
Year ended December 31, 2022
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricConsolidating adjustments
Hawaiian Electric
Consolidated
Revenues$2,452,969 485,590 470,355 (327)[1]$3,408,587 
Expenses
Fuel oil917,801 133,238 214,575 — 1,265,614 
Purchased power601,235 143,636 48,713 — 793,584 
Other operation and maintenance326,785 85,110 85,706 — 497,601 
Depreciation158,725 41,404 35,295 — 235,424 
Taxes, other than income taxes228,843 44,685 43,645 — 317,173 
   Total expenses2,233,389 448,073 427,934 — 3,109,396 
Operating income219,580 37,517 42,421 (327)299,191 
Allowance for equity funds used during construction8,464 898 1,212 — 10,574 
Equity in earnings of subsidiaries47,493 — — (47,493)[2]— 
Retirement defined benefits credit (expense)—other than service costs3,296 666 (127)— 3,835 
Interest expense and other charges, net(55,260)(10,659)(10,824)327 [1](76,416)
Allowance for borrowed funds used during construction2,769 277 370 — 3,416 
Income before income taxes226,342 28,699 33,052 (47,493)240,600 
Income taxes36,333 6,349 6,994 — 49,676 
Net income190,009 22,350 26,058 (47,493)190,924 
Preferred stock dividends of subsidiaries— 534 381 — 915 
Net income attributable to Hawaiian Electric190,009 21,816 25,677 (47,493)190,009 
Preferred stock dividends of Hawaiian Electric
1,080 — — — 1,080 
Net income for common stock$188,929 21,816 25,677 (47,493)$188,929 
Consolidating statement of income
Year ended December 31, 2021
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricConsolidating adjustments
Hawaiian Electric
Consolidated
Revenues$1,793,372 381,033 365,256 (25)[1]$2,539,636 
Expenses
Fuel oil442,818 80,086 121,445 — 644,349 
Purchased power508,642 108,997 52,855 — 670,494 
Other operation and maintenance313,009 79,390 83,013 — 475,412 
Depreciation155,607 40,201 33,661 — 229,469 
Taxes, other than income taxes170,604 35,499 34,251 — 240,354 
   Total expenses1,590,680 344,173 325,225 — 2,260,078 
Operating income202,692 36,860 40,031 (25)279,558 
Allowance for equity funds used during construction
7,734 586 1,214 — 9,534 
Equity in earnings of subsidiaries45,353 — — (45,353)[2]— 
Retirement defined benefits credit (expense)—other than service costs3,348 670 (128)— 3,890 
Interest expense and other charges, net(51,680)(10,353)(10,439)25 [1](72,447)
Allowance for borrowed funds used during construction2,617 197 436 — 3,250 
Income before income taxes210,064 27,960 31,114 (45,353)223,785 
Income taxes31,342 6,246 6,560 — 44,148 
Net income178,722 21,714 24,554 (45,353)179,637 
Preferred stock dividends of subsidiaries— 534 381 — 915 
Net income attributable to Hawaiian Electric178,722 21,180 24,173 (45,353)178,722 
Preferred stock dividends of Hawaiian Electric1,080 — — — 1,080 
Net income for common stock$177,642 21,180 24,173 (45,353)$177,642 
Consolidating statement of income
Year ended December 31, 2020
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricConsolidating adjustments
Hawaiian Electric
Consolidated
Revenues$1,608,305 334,221 323,430 (636)[1]$2,265,320 
Expenses
Fuel oil354,087 72,202 88,985 — 515,274 
Purchased power446,672 73,120 48,957 — 568,749 
Other operation and maintenance311,781 73,746 88,665 — 474,192 
Depreciation151,387 39,041 32,305 — 222,733 
Taxes, other than income taxes154,191 31,181 30,450 — 215,822 
   Total expenses1,418,118 289,290 289,362 — 1,996,770 
Operating income 190,187 44,931 34,068 (636)268,550 
Allowance for equity funds used
   during construction
7,335 543 890 — 8,768 
Equity in earnings of subsidiaries47,504 — — (47,504)[2]— 
Retirement defined benefits credit (expense)—other than service costs(1,294)672 (141)— (763)
Interest expense and other charges, net(48,775)(10,004)(9,651)636 [1](67,794)
Allowance for borrowed funds used during construction
2,540 160 292 — 2,992 
Income before income taxes197,497 36,302 25,458 (47,504)211,753 
Income taxes27,077 8,275 5,066 — 40,418 
Net income170,420 28,027 20,392 (47,504)171,335 
Preferred stock dividends of subsidiaries— 534 381 — 915 
Net income attributable to Hawaiian Electric
170,420 27,493 20,011 (47,504)170,420 
Preferred stock dividends of Hawaiian Electric1,080 — — — 1,080 
Net income for common stock$169,340 27,493 20,011 (47,504)$169,340 
Statements of Income and Comprehensive Income Data
Years ended December 31202220212020
(in thousands)   
Interest and dividend income   
Interest and fees on loans$207,830 $198,802 $214,134 
Interest and dividends on investment securities58,044 43,464 30,529 
Total interest and dividend income265,874 242,266 244,663 
Interest expense
Interest on deposit liabilities7,327 4,981 10,654 
Interest on other borrowings5,974 59 460 
Total interest expense13,301 5,040 11,114 
Net interest income252,573 237,226 233,549 
Provision for credit losses2,037 (25,825)50,811 
Net interest income after provision for credit losses250,536 263,051 182,738 
Noninterest income
Fees from other financial services19,830 21,225 16,447 
Fee income on deposit liabilities18,762 16,663 16,059 
Fee income on other financial products10,291 8,770 6,381 
Bank-owned life insurance2,533 7,318 6,483 
Mortgage banking income1,692 9,305 23,734 
Gain on sale of real estate1,778 — — 
Gain on sale of investment securities, net— 528 9,275 
Other income, net2,086 851 (256)
Total noninterest income56,972 64,660 78,123 
Noninterest expense
Compensation and employee benefits113,839 113,970 104,443 
Occupancy24,026 20,584 21,573 
Data processing17,681 17,634 14,769 
Services10,679 10,327 11,121 
Equipment10,100 9,510 9,001 
Office supplies, printing and postage4,398 4,239 4,623 
Marketing3,968 3,870 3,435 
FDIC insurance3,591 3,235 2,342 
Other expense1
16,985 13,783 20,283 
Total noninterest expense205,267 197,152 191,590 
Income before income taxes102,241 130,559 69,271 
Income taxes22,252 29,325 11,688 
Net income79,989 101,234 57,583 
Other comprehensive income (loss), net of taxes(298,833)(52,728)23,608 
Comprehensive income (loss)$(218,844)$48,506 $81,191 
1 2020, included approximately $5.1 million of certain direct and incremental COVID-19 related costs, including $2.5 million of compensation expense and $2.0 million of enhanced cleaning and sanitation costs.
Reconciliation to amounts per HEI Consolidated Statements of Income*:
Years ended December 31202220212020
(in thousands)
Interest and dividend income$265,874 $242,266 $244,663 
Noninterest income56,972 64,660 78,123 
Less: Gain on sale of real estate1,778 — — 
Less: Gain on sale of investment securities, net— 528 9,275 
*Revenues-Bank321,068 306,398 313,511 
Total interest expense13,301 5,040 11,114 
Provision for credit losses2,037 (25,825)50,811 
Noninterest expense205,267 197,152 191,590 
Less: Retirement defined benefits expense (credit)—other than service costs(723)(1,828)1,813 
Add: Gain on sale of real estate1,778 — — 
*Expenses-Bank219,550 178,195 251,702 
*Operating income-Bank101,518 128,203 61,809 
Add back: Retirement defined benefits expense (credit)—other than service costs(723)(1,828)1,813 
Add back: Gain on sale of investment securities, net— 528 9,275 
Income before income taxes$102,241 $130,559 $69,271 
Schedule of statements of comprehensive income data
Statements of Income and Comprehensive Income Data
Years ended December 31202220212020
(in thousands)   
Interest and dividend income   
Interest and fees on loans$207,830 $198,802 $214,134 
Interest and dividends on investment securities58,044 43,464 30,529 
Total interest and dividend income265,874 242,266 244,663 
Interest expense
Interest on deposit liabilities7,327 4,981 10,654 
Interest on other borrowings5,974 59 460 
Total interest expense13,301 5,040 11,114 
Net interest income252,573 237,226 233,549 
Provision for credit losses2,037 (25,825)50,811 
Net interest income after provision for credit losses250,536 263,051 182,738 
Noninterest income
Fees from other financial services19,830 21,225 16,447 
Fee income on deposit liabilities18,762 16,663 16,059 
Fee income on other financial products10,291 8,770 6,381 
Bank-owned life insurance2,533 7,318 6,483 
Mortgage banking income1,692 9,305 23,734 
Gain on sale of real estate1,778 — — 
Gain on sale of investment securities, net— 528 9,275 
Other income, net2,086 851 (256)
Total noninterest income56,972 64,660 78,123 
Noninterest expense
Compensation and employee benefits113,839 113,970 104,443 
Occupancy24,026 20,584 21,573 
Data processing17,681 17,634 14,769 
Services10,679 10,327 11,121 
Equipment10,100 9,510 9,001 
Office supplies, printing and postage4,398 4,239 4,623 
Marketing3,968 3,870 3,435 
FDIC insurance3,591 3,235 2,342 
Other expense1
16,985 13,783 20,283 
Total noninterest expense205,267 197,152 191,590 
Income before income taxes102,241 130,559 69,271 
Income taxes22,252 29,325 11,688 
Net income79,989 101,234 57,583 
Other comprehensive income (loss), net of taxes(298,833)(52,728)23,608 
Comprehensive income (loss)$(218,844)$48,506 $81,191 
1 2020, included approximately $5.1 million of certain direct and incremental COVID-19 related costs, including $2.5 million of compensation expense and $2.0 million of enhanced cleaning and sanitation costs.
Reconciliation to amounts per HEI Consolidated Statements of Income*:
Years ended December 31202220212020
(in thousands)
Interest and dividend income$265,874 $242,266 $244,663 
Noninterest income56,972 64,660 78,123 
Less: Gain on sale of real estate1,778 — — 
Less: Gain on sale of investment securities, net— 528 9,275 
*Revenues-Bank321,068 306,398 313,511 
Total interest expense13,301 5,040 11,114 
Provision for credit losses2,037 (25,825)50,811 
Noninterest expense205,267 197,152 191,590 
Less: Retirement defined benefits expense (credit)—other than service costs(723)(1,828)1,813 
Add: Gain on sale of real estate1,778 — — 
*Expenses-Bank219,550 178,195 251,702 
*Operating income-Bank101,518 128,203 61,809 
Add back: Retirement defined benefits expense (credit)—other than service costs(723)(1,828)1,813 
Add back: Gain on sale of investment securities, net— 528 9,275 
Income before income taxes$102,241 $130,559 $69,271 
Schedule of balance sheets data
Consolidating balance sheet
December 31, 2022
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiariesConsolidating
adjustments
Hawaiian Electric
Consolidated
Assets      
Property, plant and equipment
Utility property, plant and equipment      
Land$42,860 5,606 3,594 — — 52,060 
Plant and equipment5,260,685 1,425,442 1,293,383 — — 7,979,510 
Finance lease right-of-use assets48,371 — — — — 48,371 
Less accumulated depreciation(1,855,150)(644,457)(586,892)— — (3,086,499)
Construction in progress215,560 23,989 35,804 — — 275,353 
Utility property, plant and equipment, net3,712,326 810,580 745,889 — — 5,268,795 
Nonutility property, plant and equipment, less accumulated depreciation
5,298 115 1,532 — — 6,945 
Total property, plant and equipment, net3,717,624 810,695 747,421 — — 5,275,740 
Investment in wholly-owned subsidiaries, at equity
701,833 — — — (701,833)[2]— 
Current assets       
Cash and cash equivalents27,579 5,092 6,494 77 —  39,242 
Advances to affiliates— 4,500 21,700 — (26,200)[1]— 
Customer accounts receivable, net
216,802 39,339 32,197 — —  288,338 
Accrued unbilled revenues, net136,508 23,839 22,933 — —  183,280 
Other accounts receivable, net23,746 5,519 6,686 — (22,384)[1]13,567 
Fuel oil stock, at average cost153,342 16,964 21,224 — — 191,530 
Materials and supplies, at average cost
48,130 9,783 21,655 — — 79,568 
Prepayments and other24,040 6,346 4,137 — (1,041)[1]33,482 
Regulatory assets46,504 2,435 3,334 — — 52,273 
Total current assets676,651 113,817 140,360 77 (49,625)881,280 
Other long-term assets      
Operating lease right-of-use assets42,752 34,283 12,283 — — 89,318 
Regulatory assets154,040 21,816 14,384 — — 190,240 
Other115,028 32,654 29,495 — (16,288)[1]160,889 
Total other long-term assets311,820 88,753 56,162 — (16,288)440,447 
Total assets
$5,407,928 1,013,265 943,943 77 (767,746)$6,597,467 
Capitalization and liabilities      
Capitalization      
Common stock equity$2,344,170 344,720 357,036 77 (701,833)[2]$2,344,170 
Cumulative preferred stock–not subject to mandatory redemption
22,293 7,000 5,000 — —  34,293 
Long-term debt, net1,126,915 224,439 233,500 — —  1,584,854 
Total capitalization3,493,378 576,159 595,536 77 (701,833)3,963,317 
Current liabilities       
Current portion of operating lease liabilities9,775 6,690 2,630 — — 19,095 
Current portion of long-term debt, net49,981 19,992 29,989 — —  99,962 
Short-term borrowings-non-affiliate87,967 — — — — 87,967 
Short-term borrowings-affiliate26,200 — — — (26,200)[1]— 
Accounts payable143,253 32,113 27,126 — —  202,492 
Interest and preferred dividends payable
12,398 2,576 2,282 — (80)[1]17,176 
Taxes accrued, including revenue taxes207,798 42,436 40,709 — (1,041)[1]289,902 
Regulatory liabilities13,145 8,553 9,777 — — 31,475 
Other64,659 20,856 22,385 — (22,304)[1]85,596 
Total current liabilities615,176 133,216 134,898 — (49,625)833,665 
Deferred credits and other liabilities      
Operating lease liabilities41,049 27,817 9,849 — — 78,715 
Finance lease liabilities46,048 — — — — 46,048 
Deferred income taxes271,234 50,615 62,581 — — 384,430 
Regulatory liabilities729,683 194,222 100,270 — — 1,024,175 
Unamortized tax credits69,614 13,150 12,536 — —  95,300 
Defined benefit pension and other postretirement benefit plans liability
65,907 129 — — (16,288)[1]49,748 
Other75,839 17,957 28,273 — 122,069 
Total deferred credits and other liabilities
1,299,374 303,890 213,509 — (16,288) 1,800,485 
Total capitalization and liabilities$5,407,928 1,013,265 943,943 77 (767,746)$6,597,467 
Consolidating balance sheet
December 31, 2021
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiariesConsolidating
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 equipment5,097,033 1,390,361 1,248,589 — — 7,735,983 
Less accumulated depreciation(1,757,096)(619,991)(563,430)— — (2,940,517)
Construction in progress159,854 17,129 27,586 — — 204,569 
Utility property, plant and equipment, net3,542,528 793,105 716,339 — — 5,051,972 
Nonutility property, plant and equipment, less accumulated depreciation
5,302 115 1,532 — — 6,949 
Total property, plant and equipment, net3,547,830 793,220 717,871 — — 5,058,921 
Investment in wholly-owned subsidiaries, at equity
676,237 — — — (676,237)[2]— 
Current assets       
Cash and cash equivalents23,344 5,326 23,422 77 —  52,169 
Restricted cash3,089 — — — — 3,089 
Advances to affiliates1,000 — — — (1,000)[1]— 
Customer accounts receivable, net
135,949 28,469 22,441 — —  186,859 
Accrued unbilled revenues, net92,469 19,529 17,157 — —  129,155 
Other accounts receivable, net18,624 3,347 3,031 — (17,735)[1]7,267 
Fuel oil stock, at average cost71,184 12,814 20,080 — — 104,078 
Materials and supplies, at average cost
42,006 9,727 20,144 — — 71,877 
Prepayments and other32,140 6,052 7,114 — 725 [1]46,031 
Regulatory assets58,695 3,051 4,918 — — 66,664 
Total current assets478,500 88,315 118,307 77 (18,010)667,189 
Other long-term assets      
Operating lease right-of-use assets78,710 22,442 318 — — 101,470 
Regulatory assets337,903 81,645 79,331 — — 498,879 
Other130,546 17,124 18,510 — (1,014)[1]165,166 
Total other long-term assets547,159 121,211 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]$2,261,899 
Cumulative preferred stock–not subject to mandatory redemption
22,293 7,000 5,000 — —  34,293 
Long-term debt, net1,136,620 234,390 253,417 — —  1,624,427 
Total capitalization3,420,812 574,290 601,677 77 (676,237)3,920,619 
Current liabilities       
Current portion of operating lease liabilities45,955 3,378 35 — — 49,368 
Current portion of long-term debt39,981 11,994 — — — 51,975 
Short-term borrowings-affiliate— 1,000 — — (1,000)[1]— 
Accounts payable111,024 26,139 22,844 — —  160,007 
Interest and preferred dividends payable
12,442 2,617 2,269 — (3)[1]17,325 
Taxes accrued, including revenue taxes143,723 33,153 30,679 — 725 [1]208,280 
Regulatory liabilities22,240 3,247 4,273 — — 29,760 
Other56,752 14,158 18,540 — (17,881)[1]71,569 
Total current liabilities432,117 95,686 78,640 — (18,159)588,284 
Deferred credits and other liabilities      
Operating lease liabilities46,426 19,063 291 — — 65,780 
Deferred income taxes291,027 53,298 64,309 — — 408,634 
Regulatory liabilities695,152 179,267 92,589 — — 967,008 
Unamortized tax credits76,201 14,212 13,532 — — 103,945 
Defined benefit pension and other postretirement benefit plans liability
220,480 48,900 53,257 — (857)[1]321,780 
Other67,511 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 
Balance Sheets Data
December 3120222021
(in thousands)  
Assets  
Cash and due from banks$153,042 $100,051 
Interest-bearing deposits3,107 151,189 
Cash and cash equivalents156,149 251,240 
Investment securities
Available-for-sale, at fair value1,429,667 2,574,618 
Held-to-maturity, at amortized cost (fair value of $1,150,971 and $510,474 at December 31, 2022 and 2021, respectively)
1,251,747 522,270 
Stock in Federal Home Loan Bank, at cost26,560 10,000 
Loans held for investment5,978,906 5,211,114 
Allowance for credit losses(72,216)(71,130)
Net loans5,906,690 5,139,984 
Loans held for sale, at lower of cost or fair value824 10,404 
Other692,143 590,897 
Goodwill82,190 82,190 
Total assets$9,545,970 $9,181,603 
Liabilities and shareholder’s equity  
Deposit liabilities–noninterest-bearing$2,811,077 $2,976,632 
Deposit liabilities–interest-bearing5,358,619 5,195,580 
Other borrowings695,120 88,305 
Other212,269 193,268 
Total liabilities9,077,085 8,453,785 
Commitments and contingencies
Common stock
Additional paid in capital355,806 353,895 
Retained earnings449,693 411,704 
Accumulated other comprehensive loss, net of tax benefits
     Net unrealized losses on securities$(328,904)$(32,037)
     Retirement benefit plans(7,711)(336,615)(5,745)(37,782)
Total shareholder’s equity468,885 727,818 
Total liabilities and shareholder’s equity$9,545,970 $9,181,603 
December 3120222021
(in thousands)  
Other assets  
Bank-owned life insurance$182,986 $177,566 
Premises and equipment, net195,324 202,299 
Accrued interest receivable25,077 20,854 
Mortgage servicing rights9,047 9,950 
Low-income housing investments106,978 110,989 
Deferred tax asset116,441 7,699 
Real estate acquired in settlement of loans, net115 — 
Other56,175 61,540 
 $692,143 $590,897 
Other liabilities  
Accrued expenses$97,295 $87,905 
Federal income taxes payable863 — 
Cashier’s checks36,401 33,675 
Advance payments by borrowers9,637 9,994 
Other68,073 61,694 
 $212,269 $193,268 
Schedule of the book value and aggregate fair value by major security type The major components of investment securities were as follows:
  Gross unrealized losses
 Gross unrealized
gains
Gross unrealized
losses
Estimated fair valueLess than 12 months12 months or longer
(dollars in thousands)Amortized
cost
Number of issuesFair valueAmountNumber of issuesFair valueAmount
December 31, 2022
Available-for-sale        
U.S. Treasury and federal agency obligations
$88,344 $— $(7,281)$81,063 12$41,201 $(2,120)4$39,862 $(5,161)
Mortgage-backed securities*1,530,582 — (237,614)1,292,968 113455,836 (56,999)70837,132 (180,615)
Corporate bonds
44,377 — (3,643)40,734 429,644 (2,028)111,090 (1,615)
Mortgage revenue bonds
14,902 — — 14,902 — — — — 
$1,678,205 $— $(248,538)$1,429,667 129$526,681 $(61,147)75$888,084 $(187,391)
Held-to-maturity
U.S. Treasury and federal agency obligations$59,894 $— $(8,478)$51,416 1$16,874 $(3,222)2$34,542 $(5,256)
Mortgage-backed securities*1,191,853 2,670 (94,968)1,099,555 22183,629 (10,593)51567,250 (84,375)
$1,251,747 $2,670 $(103,446)$1,150,971 23$200,503 $(13,815)53$601,792 $(89,631)
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 1201,845,243 (38,321)18271,012 (12,885)
Corporate bonds
30,625 655 (102)31,178 112,780 (102)— — 
Mortgage revenue bonds15,427 — — 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 22290,883 (7,665)7106,483 (5,609)
$522,270 $1,648 $(13,444)$510,474 24$330,477 $(7,835)7$106,483 $(5,609)
* Issued or guaranteed by U.S. Government agencies or sponsored agencies
Schedule of contractual maturities of available-for-sale securities
The contractual maturities of investment securities were as follows:
 AmortizedFair
December 31, 2022Costvalue
(in thousands)
Available-for-sale
Due in one year or less$1,193 $1,171 
Due after one year through five years106,628 98,871 
Due after five years through ten years39,802 36,657 
Due after ten years— — 
 147,623 136,699 
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies
1,530,582 1,292,968 
Total available-for-sale securities$1,678,205 $1,429,667 
Held-to-maturity
Due in one year or less$— $— 
Due after one year through five years— — 
Due after five years through ten years59,894 51,416 
Due after ten years— — 
59,894 51,416 
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies
1,191,853 1,099,555 
Total held-to-maturity securities$1,251,747 $1,150,971 
Schedule of proceeds, gains and losses from sales of available for sale investment securities
The proceeds, gross gains and losses from sales of available-for-sale securities were as follows:
Years ended December 31202220212020
(in thousands)
Proceeds $— $197,354 $169,157 
Gross gains — 975 9,275 
Gross losses— (447)— 
Tax expense on realized gains— 142 2,486 
Schedule of interest income from available for sale investment securities
Interest income from taxable and non-taxable investment securities were as follows:
Years ended December 31202220212020
(in thousands)
Taxable $56,731 $42,534 $29,760 
Non-taxable1,313 930 769 
$58,044 $43,464 $30,529 
Schedule of loans receivable The components of loans were summarized as follows:
December 3120222021
(in thousands)  
Real estate:  
Residential 1-4 family$2,479,637 $2,299,212 
Commercial real estate1,358,123 1,056,982 
Home equity line of credit1,002,905 835,663 
Residential land20,679 19,859 
Commercial construction88,489 91,080 
Residential construction20,788 11,138 
Total real estate4,970,621 4,313,934 
Commercial779,691 793,304 
Consumer254,709 113,966 
Total loans6,005,021 5,221,204 
Less: Deferred fees and discounts(26,115)(10,090)
Allowance for credit losses(72,216)(71,130)
Total loans, net$5,906,690 $5,139,984 
Schedule of allowance for loan losses
The allowance for credit losses (balances and changes) and financing receivables by portfolio segment were as follows:
(in thousands)Residential 1-4 familyCommercial
real estate
Home equity
line of credit
Residential landCommercial constructionResidential constructionCommercialConsumerTotal
December 31, 2022        
Allowance for credit losses:        
Beginning balance$6,545 $24,696 $5,657 $646 $2,186 $18 $15,798 $15,584 $71,130 
Charge-offs(13)— — — — — (563)(6,254)(6,830)
Recoveries79 — 71 104 — — 1,288 3,837 5,379 
Net (charge-offs) recoveries66 — 71 104 — — 725 (2,417)(1,451)
Provision(341)(2,798)397 (33)(991)28 (4,097)10,372 2,537 
Ending balance$6,270 $21,898 $6,125 $717 $1,195 $46 $12,426 $23,539 $72,216 
Average loans outstanding$2,331,473 $1,204,756 $918,563 $21,442 $90,021 $18,317 $710,658 $161,722 $5,456,952 
Net charge-offs (recoveries) to average loans— %— %(0.01 %)(0.49 %)— %— %(0.10 %)1.49 %0.03 %
December 31, 2021        
Allowance for credit losses:        
Beginning balance$4,600 $35,607 $6,813 $609 $4,149 $11 $25,462 $23,950 $101,201 
Charge-offs(67)— (45)— — — (1,561)(8,027)(9,700)
Recoveries92 — 113 61 — — 1,468 4,320 6,054 
Net (charge-offs) recoveries25 — 68 61 — — (93)(3,707)(3,646)
Provision1,920 (10,911)(1,224)(24)(1,963)(9,571)(4,659)(26,425)
Ending balance$6,545 $24,696 $5,657 $646 $2,186 $18 $15,798 $15,584 $71,130 
Average loans outstanding$2,155,322 $1,046,276 $885,759 $18,227 $111,711 $11,361 $856,226 $135,609 $5,220,491 
Net charge-offs (recoveries) to average loans— %— %(0.01 %)(0.33 %)— %— %0.01 %2.73 %0.07 %
December 31, 2020
Allowance for credit losses:
Beginning balance, prior to adoption of ASU No. 2016-13$2,380 $15,053 $6,922 $449 $2,097 $$10,245 $16,206 $53,355 
Impact of adopting ASU No. 2016-132,150 208 (541)(64)289 14 922 16,463 19,441 
Charge-offs(7)— (77)(351)— — (5,819)(19,900)(26,154)
Recoveries394 — 63 38 — — 872 3,381 4,748 
Net (charge-offs) recoveries387 — (14)(313)— — (4,947)(16,519)(21,406)
Provision(317)20,346 446 537 1,763 (6)19,242 7,800 49,811 
Ending balance$4,600 $35,607 $6,813 $609 $4,149 $11 $25,462 $23,950 $101,201 
Average loans outstanding$2,148,848 $861,096 $1,060,444 $13,799 $93,740 $10,703 $935,663 $215,994 $5,340,287 
Net charge-offs (recoveries) to average loans(0.02)%— %— %2.27 %— %— %0.53 %7.65 %0.40 %
Loans considered collateral-dependent were as follows:
December 31, 2022December 31, 2021
Amortized costCollateral typeAmortized costCollateral type
(in thousands)
Real estate:
   Residential 1-4 family$3,959  Residential real estate property $3,493 Residential real estate property
   Commercial real estate— 1,221 Commercial real estate property
   Home equity line of credit1,425  Residential real estate property 1,294 Residential real estate property
 Residential land— 300 Residential real estate property
     Total real estate5,384 6,308 
Commercial— 692 Business assets
     Total $5,384 $7,000 
Schedule of allowance for loan commitments The allowance for loan commitments by portfolio segment were as follows:
(in thousands)Home equity
 line of credit
Commercial constructionCommercial loansTotal
Year ended December 31, 2022
Allowance for loan commitments:
Beginning balance$400 $3,700 $800 $4,900 
Provision— (1,100)600 (500)
Ending balance$400 $2,600 $1,400 $4,400 
Year ended December 31, 2021
Allowance for loan commitments:
Beginning balance$300 $3,000 $1,000 $4,300 
Provision100 700 (200)600 
Ending balance$400 $3,700 $800 $4,900 
Year ended December 31, 2020
Allowance for loan commitments:
Beginning balance, prior to adoption of ASU No. 2016-13$392 $931 $418 $1,741 
Impact of adopting ASU No. 2016-13(92)1,745 (94)1,559 
Provision— 324 676 1,000 
Ending balance$300 $3,000 $1,000 $4,300 
Schedule of credit risk profile by internally assigned grade for loans The credit risk profile by vintage date based on payment activity or internally assigned grade for loans was as follows:
Term loans by origination yearRevolving loans
(in thousands)20222021202020192018PriorRevolving loansConverted to term loansTotal
December 31, 2022
Residential 1-4 family
Current$432,707 $755,056 $423,455 $113,096 $51,860 $698,354 $— $— $2,474,528 
30-59 days past due— — — — 448 1,098 — — 1,546 
60-89 days past due— — 268 — — 90 — — 358 
Greater than 89 days past due— — — — 809 2,396 — — 3,205 
432,707 755,056 423,723 113,096 53,117 701,938 — — 2,479,637 
Home equity line of credit
Current— — — — — — 959,131 40,814 999,945 
30-59 days past due— — — — — — 1,103 209 1,312 
60-89 days past due— — — — — — 209 226 435 
Greater than 89 days past due— — — — — — 587 626 1,213 
— — — — — — 961,030 41,875 1,002,905 
Residential land
Current5,245 9,010 5,222 203 522 477 — — 20,679 
30-59 days past due— — — — — — — — — 
60-89 days past due— — — — — — — — — 
Greater than 89 days past due— — — — — — — — — 
5,245 9,010 5,222 203 522 477 — — 20,679 
Residential construction
Current7,986 11,624 1,178 — — — — — 20,788 
30-59 days past due— — — — — — — — — 
60-89 days past due— — — — — — — — — 
Greater than 89 days past due— — — — — — — — — 
7,986 11,624 1,178 — — — — — 20,788 
Consumer
Current199,574 21,330 5,543 7,580 527 140 10,810 4,782 250,286 
30-59 days past due1,110 287 65 239 30 — 81 167 1,979 
60-89 days past due756 163 88 137 19 — 45 107 1,315 
Greater than 89 days past due621 105 37 176 28 — 20 142 1,129 
202,061 21,885 5,733 8,132 604 140 10,956 5,198 254,709 
Commercial real estate
Pass390,206 177,130 283,321 51,542 63,084 278,280 8,235 — 1,251,798 
Special Mention— 11,250 3,446 40,423 — 24,466 — — 79,585 
Substandard— — 665 11,357 — 14,718 — — 26,740 
Doubtful— — — — — — — — — 
390,206 188,380 287,432 103,322 63,084 317,464 8,235 — 1,358,123 
Commercial construction
Pass15,094 47,478 44 — — — 25,873 — 88,489 
Special Mention— — — — — — — — — 
Substandard— — — — — — — — — 
Doubtful— — — — — — — — — 
15,094 47,478 44 — — — 25,873 — 88,489 
Commercial
Pass239,852 185,013 85,220 68,161 46,142 53,192 60,871 13,964 752,415 
Special Mention— — — 2,374 — 645 9,005 12,032 
Substandard3,322 2,305 401 1,304 1,346 3,849 1,664 1,053 15,244 
Doubtful— — — — — — — — — 
243,174 187,318 85,621 71,839 47,488 57,686 71,540 15,025 779,691 
Total loans$1,296,473 $1,220,751 $808,953 $296,592 $164,815 $1,077,705 $1,077,634 $62,098 $6,005,021 
Term loans by origination yearRevolving loans
(in thousands)20212020201920182017PriorRevolving loansConverted to term loansTotal
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
Current10,572 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
Current7,856 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
Current37,563 15,488 29,383 10,897 302 238 12,740 4,157 110,768 
30-59 days past due202 181 517 234 15 — 156 70 1,375 
60-89 days past due59 127 392 183 — 106 882 
Greater than 89 days past due14 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
Pass173,794 275,242 49,317 56,490 33,581 259,583 11,602 — 859,609 
Special Mention19,600 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
Pass17,140 43,261 — 11,342 — — 19,337 — 91,080 
Special Mention— — — — — — — — — 
Substandard— — — — — — — — — 
Doubtful— — — — — — — — — 
17,140 43,261 — 11,342 — — 19,337 — 91,080 
Commercial
Pass266,087 96,963 79,329 56,497 31,019 66,570 96,673 15,510 708,648 
Special Mention40 27,336 10,071 202 439 8,966 15,303 18 62,375 
Substandard427 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 
Schedule of credit risk profile based on payment activity for loans
The credit risk profile based on payment activity for loans was as follows:
(in thousands)30-59
days
past due
60-89
days
past due
Greater
than
90 days
Total
past due
CurrentTotal
financing
receivables
Recorded
investment>
90 days and
accruing
December 31, 2022       
Real estate:       
Residential 1-4 family$1,546 $358 $3,205 $5,109 $2,474,528 $2,479,637 $— 
Commercial real estate508 217 — 725 1,357,398 1,358,123 — 
Home equity line of credit1,312 435 1,213 2,960 999,945 1,002,905 — 
Residential land— — — — 20,679 20,679 — 
Commercial construction— — — — 88,489 88,489 — 
Residential construction— — — — 20,788 20,788 — 
Commercial614 18 77 709 778,982 779,691 — 
Consumer1,979 1,315 1,129 4,423 250,286 254,709 — 
Total loans$5,959 $2,343 $5,624 $13,926 $5,991,095 $6,005,021 $— 
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 credit609 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 — 
Commercial700 313 48 1,061 792,243 793,304 — 
Consumer1,375 882 941 3,198 110,768 113,966 — 
Total loans$5,703 $2,749 $8,792 $17,244 $5,203,960 $5,221,204 $— 
Schedule of credit risk profile based on nonaccrual loans, accruing loans 90 days or more past due
The credit risk profile based on nonaccrual loans were as follows:
December 31, 2022December 31, 2021
(in thousands)With a related
ACL
Without a
related ACL
TotalWith a related
ACL
Without a
related ACL
Total
Real estate:  
Residential 1-4 family$4,198 $2,981 $7,179 $16,045 $3,703 $19,748 
Commercial real estate— — — 14,104 1,221 15,325 
Home equity line of credit3,654 1,442 5,096 4,227 1,294 5,521 
Residential land420 — 420 97 300 397 
Commercial construction— — — — — — 
Residential construction— — — — — — 
Commercial2,183 — 2,183 1,446 692 2,138 
Consumer1,588 — 1,588 1,845 — 1,845 
Total $12,043 $4,423 $16,466 $37,764 $7,210 $44,974 
The credit risk profile based on loans whose terms have been modified and accruing interest were as follows:
(in thousands)December 31, 2022December 31, 2021
Real estate: 
Residential 1-4 family$8,821 $6,949 
Commercial real estate9,477 3,055 
Home equity line of credit4,404 6,021 
Residential land782 980 
Commercial construction— — 
Residential construction— — 
Commercial6,596 7,860 
Consumer50 52 
Total troubled debt restructured loans accruing interest$30,130 $24,917 
Schedule of loan modifications
Loan modifications that occurred during 2022, 2021, and 2020 were as follows:
(dollars in thousands)Number of contracts
Outstanding recorded 
investment
 (as of period end)1
Related allowance
(as of period end)
Year ended December 31, 2022
Real estate:   
Residential 1-4 family$1,475 $164 
Commercial real estate— — — 
Home equity line of credit— — — 
Residential land203 42 
Commercial construction— — — 
Residential construction— — — 
Commercial2,634 497 
Consumer— — — 
 $4,312 $703 
Year ended December 31, 2021
Real estate:
Residential 1-4 family14 $8,379 $442 
Commercial real estate— — — 
Home equity line of credit— — — 
Residential land799 38 
Commercial construction— — — 
Residential construction— — — 
Commercial2,931 205 
Consumer— — — 
24 $12,109 $685 
Year ended December 31, 2020
  Real estate:
Residential 1-4 family$144 $
Commercial real estate20,714 4,439 
Home equity line of credit85 11 
Residential land668 54 
Commercial construction— — — 
Residential construction— — — 
Commercial54 5,380 869 
Consumer— — — 
68 $26,991 $5,379 
1     The period end balances reflect all paydowns and charge-offs since the modification period. TDRs fully paid off, charged-off, or foreclosed upon by period end are not included.
Schedule of loans modified in TDRS that experienced a payment default of 90 days or more, and for which payment default occurred within one year of the modification
Loans modified in TDRs that experienced a payment default of 90 days or more in 2022, 2021, and 2020 and for which the payment default occurred within one year of the modification, were as follows:
Years ended December 31202220212020
(dollars in thousands)Number of
 contracts
Recorded
investment
Number of
 contracts
Recorded
investment
Number of
 contracts
Recorded
 investment
Troubled debt restructurings that subsequently defaulted
   
Real estate:    
Residential 1-4 family— $— $474 — $— 
Commercial real estate— — — — — — 
Home equity line of credit— — — — — — 
Residential land— — — — — — 
Commercial construction— — — — — — 
Residential construction— — — — — — 
Commercial— — — — 
Consumer— — — — — — 
 — $— $483 — $— 
Schedule of amortized intangible assets
Changes in the carrying value of MSRs were as follows:
(in thousands)
Gross
carrying amount
Accumulated amortizationValuation allowanceNet
carrying amount
December 31, 2022$19,544 $(10,497)$— $9,047 
December 31, 2021$18,674 $(8,724)$— $9,950 
Changes related to MSRs were as follows:
(in thousands)202220212020
Mortgage servicing rights
Balance, January 1$9,950 $10,280 $9,101 
Amount capitalized1,130 3,404 5,096 
Amortization(2,033)(3,734)(3,917)
Sale of mortgage servicing rights— — — 
Other-than-temporary impairment— — — 
Carrying amount before valuation allowance, December 319,047 9,950 10,280 
Valuation allowance for mortgage servicing rights
Balance, January 1— 260 — 
Provision— (260)260 
Other-than-temporary impairment— — — 
Balance, December 31— — 260 
Net carrying value of mortgage servicing rights$9,047 $9,950 $10,020 
Schedule of key assumptions used in estimating fair value
Key assumptions used in estimating the fair value of ASB’s MSRs used in the impairment analysis were as follows:
December 3120222021
(dollars in thousands)
Unpaid principal balance$1,451,322 $1,481,899 
Weighted average note rate3.38 %3.38 %
Weighted average discount rate10.00 %9.25 %
Weighted average prepayment speed6.56 %9.77 %
Schedule of sensitivity analysis of fair value of MSR to hypothetical adverse changes
The sensitivity analysis of fair value of MSRs to hypothetical adverse changes of 25 and 50 basis points in certain key assumptions was as follows:
December 3120222021
(in thousands)
Prepayment rate:
25 basis points adverse rate change$(92)$(714)
50 basis points adverse rate change(214)(1,608)
Discount rate:
25 basis points adverse rate change(182)(129)
50 basis points adverse rate change(361)(256)
Schedule of deposit liabilities The summarized components of deposit liabilities were as follows:
December 3120222021
(dollars in thousands)Weighted-average stated rateAmountWeighted-average stated rateAmount 
Savings0.03 %$3,198,329 0.03 %$3,234,646 
Checking  
Interest-bearing0.17 1,359,519 0.02 1,344,049 
Noninterest-bearing— 1,453,937 — 1,472,727 
Commercial checking— 1,357,140 — 1,503,905 
Money market0.82 189,053 0.06 192,909 
Time certificates2.39 611,718 0.67 423,976 
 0.24 %$8,169,696 0.05 %$8,172,212 
Schedule of maturities of term certificates
The approximate scheduled maturities of time certificates outstanding at December 31, 2022 were as follows:
(in thousands)
2023$495,577 
202459,493 
202534,360 
202611,224 
20278,327 
Thereafter2,737 
$611,718 
Schedule of interest expense on deposit liabilities by type
Interest expense on deposit liabilities by type of deposit was as follows:
Years ended December 31202220212020
(in thousands)
Time certificates$5,372 $3,805 $7,944 
Savings860 802 1,774 
Money market330 132 465 
Interest-bearing checking765 242 471 
 $7,327 $4,981 $10,654 
Schedule of securities sold under agreements to repurchase, which provided for repurchase of identical securities
Information concerning securities sold under agreements to repurchase, which provided for the repurchase of identical securities, was as follows:
(dollars in thousands)202220212020
Amount outstanding as of December 31$281,120 $88,305 $89,670 
Average amount outstanding during the year127,170 88,405 73,738 
Maximum amount outstanding as of any month-end284,040 129,665 100,580 
Weighted-average interest rate as of December 313.02 %0.02 %0.02 %
Weighted-average interest rate during the year0.99 %0.02 %0.42 %
Weighted-average remaining days to maturity as of December 31111
Schedule of securities sold under agreements to repurchase The following tables present information about the securities sold under agreements to repurchase, including the related collateral received from or pledged to counterparties:
(in millions)Gross amount of
recognized liabilities
Gross amount
 offset in the
 Balance Sheets
Net amount of
 liabilities presented
in the Balance Sheets
Repurchase agreements   
December 31, 2022$281 $— $281 
December 31, 202188 — 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   
December 31, 2022$281 $327 $— 
December 31, 202188 161 — 
Securities sold under agreements to repurchase were summarized as follows:
December 3120222021
MaturityRepurchase liabilityWeighted-average
interest rate
Collateralized by
 mortgage-backed
securities and federal
agency obligations at fair value plus
 accrued interest
Repurchase liabilityWeighted-average
interest rate
Collateralized by
 mortgage-backed
securities and federal
agency obligations at fair value plus
 accrued interest
(dollars in thousands)   
Overnight$281,120 3.02 %$326,841 $88,305 0.02 %$160,847 
1 to 29 days— — %— — — %— 
30 to 90 days— — %— — — %— 
Over 90 days— — %— — — %— 
 $281,120 3.02 %$326,841 $88,305 0.02 %$160,847 
Schedule of actual and minimum required capital amounts and ratios
The tables below set forth actual and minimum required capital amounts and ratios:
ActualMinimum requiredRequired to be well capitalized
(dollars in thousands)CapitalRatioCapitalRatioCapitalRatio
December 31, 2022
Tier 1 leverage$750,851 7.78 %$386,265 4.00 %$482,831 5.00 %
Common equity tier 1750,851 12.15 %278,076 4.50 %401,665 6.50 %
Tier 1 capital750,851 12.15 %370,767 6.00 %494,356 8.00 %
Total capital811,729 13.14 %494,356 8.00 %617,946 10.00 %
December 31, 2021
Tier 1 leverage714,789 7.86 %363,630 4.00 %454,538 5.00 %
Common equity tier 1714,789 13.29 %242,072 4.50 %349,659 6.50 %
Tier 1 capital714,789 13.29 %322,762 6.00 %430,350 8.00 %
Total capital769,836 14.31 %430,350 8.00 %537,937 10.00 %
Schedule of notional amounts and fair value of derivatives
The notional amount and fair value of ASB’s derivative financial instruments were as follows:
December 3120222021
(in thousands)Notional amountFair valueNotional amountFair value
Interest rate lock commitments$1,720 $$39,377 $638 
Forward commitments1,500 18 38,000 (11)
Schedule of derivative financial instruments, fair values, and balance sheet location
ASB’s derivative financial instruments, their fair values, and balance sheet location were as follows:
Derivative Financial Instruments Not Designated
as Hedging Instruments 1
December 3120222021
(in thousands)Asset derivativesLiability derivativesAsset derivativesLiability derivatives
Interest rate lock commitments$$— $638 $— 
Forward commitments18 — — 11 
 $27 $— $638 $11 
1 Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the balance sheets.
Schedule of derivative financial instruments and amount and location of net gains or losses
The following table presents ASB’s derivative financial instruments and the amount and location of the net gains or losses recognized in ASB’s statements of income:
Derivative Financial Instruments Not DesignatedLocation of net gains
as Hedging Instruments (losses) recognized inYears ended December 31
(in thousands)the Statements of Income202220212020
Interest rate lock commitmentsMortgage banking income$(629)$(3,898)$4,239 
Forward commitmentsMortgage banking income29 489 (458)
 $(600)$(3,409)$3,781 
Schedule of off balance sheet arrangements
The following is a summary of outstanding off-balance sheet arrangements:
December 3120222021
(in thousands)
Unfunded commitments to extend credit: 
Home equity line of credit$1,264,320 $1,181,496 
Commercial and commercial real estate692,989 612,158 
Consumer85,768 62,090 
Residential 1-4 family20,546 44,262 
Commercial and financial standby letters of credit15,521 11,723 
Total $2,079,144 $1,911,729