XML 41 R25.htm IDEA: XBRL DOCUMENT v3.21.2
Bank segment (Tables)
6 Months Ended
Jun. 30, 2021
Bank Subsidiary [Abstract]  
Schedule of statements of income data
Condensed Consolidating Statement of Income
Three months ended June 30, 2021
(in thousands)Hawaiian ElectricHawaii Electric LightMaui Electric
Other subsidiaries
Consolidating adjustments
Hawaiian Electric
Consolidated
Revenues$422,697 91,512 87,670 — — $601,879 
Expenses
Fuel oil91,345 19,586 28,205 — — 139,136 
Purchased power124,948 24,236 13,281 — — 162,465 
Other operation and maintenance77,903 19,474 20,765 — — 118,142 
Depreciation38,907 10,053 8,421 — — 57,381 
Taxes, other than income taxes40,301 8,539 8,231 — — 57,071 
   Total expenses373,404 81,888 78,903 — — 534,195 
Operating income49,293 9,624 8,767 — — 67,684 
Allowance for equity funds used during construction1,930 140 307 — — 2,377 
Equity in earnings of subsidiaries10,744 — — — (10,744)— 
Retirement defined benefits expense—other than service costs884 169 (33)— — 1,020 
Interest expense and other charges, net(12,829)(2,573)(2,593)— — (17,995)
Allowance for borrowed funds used during construction654 48 110 — — 812 
Income before income taxes50,676 7,408 6,558 — (10,744)53,898 
Income taxes8,505 1,668 1,325 11,498 
Net income42,171 5,740 5,233 — (10,744)42,400 
Preferred stock dividends of subsidiaries— 133 96 — 229 
Net income attributable to Hawaiian Electric
42,171 5,607 5,137 — (10,744)42,171 
Preferred stock dividends of Hawaiian Electric270 — — — — 270 
Net income for common stock$41,901 5,607 5,137 — (10,744)$41,901 
Condensed Consolidating Statement of Income
Three months ended June 30, 2020
(in thousands)Hawaiian ElectricHawaii Electric LightMaui Electric
Other subsidiaries
Consolidating adjustments
Hawaiian Electric
Consolidated
Revenues$380,634 78,505 75,216 — (140)$534,215 
Expenses
Fuel oil77,290 16,254 18,907 — — 112,451 
Purchased power108,946 15,846 12,046 — — 136,838 
Other operation and maintenance74,274 17,581 18,186 — — 110,041 
Depreciation37,860 9,761 8,075 — — 55,696 
Taxes, other than income taxes36,673 7,470 7,245 — — 51,388 
   Total expenses335,043 66,912 64,459 — — 466,414 
Operating income45,591 11,593 10,757 — (140)67,801 
Allowance for equity funds used during construction1,807 193 194 — — 2,194 
Equity in earnings of subsidiaries13,776 — — — (13,776)— 
Retirement defined benefits expense—other than service costs(546)193 (29)— — (382)
Interest expense and other charges, net(12,499)(2,533)(2,446)— 140 (17,338)
Allowance for borrowed funds used during construction626 62 64 — — 752 
Income before income taxes48,755 9,508 8,540 — (13,776)53,027 
Income taxes6,156 2,196 1,847 10,199 
Net income42,599 7,312 6,693 — (13,776)42,828 
Preferred stock dividends of subsidiaries— 133 96 — 229 
Net income attributable to Hawaiian Electric
42,599 7,179 6,597 — (13,776)42,599 
Preferred stock dividends of Hawaiian Electric270 — — — — 270 
Net income for common stock$42,329 7,179 6,597 — (13,776)$42,329 
Condensed Consolidating Statement of Income
Six months ended June 30, 2021
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiariesConsolidating adjustmentsHawaiian Electric
Consolidated
Revenues$823,251 176,661 166,851 — (20)$1,166,743 
Expenses
Fuel oil180,073 36,071 50,419 — — 266,563 
Purchased power233,552 45,833 25,376 — — 304,761 
Other operation and maintenance155,238 37,386 40,088 — — 232,712 
Depreciation77,821 20,101 16,814 — — 114,736 
Taxes, other than income taxes78,928 16,532 15,713 — — 111,173 
   Total expenses725,612 155,923 148,410 — — 1,029,945 
Operating income97,639 20,738 18,441 — (20)136,798 
Allowance for equity funds used during construction3,678 272 618 — — 4,568 
Equity in earnings of subsidiaries23,254 — — — (23,254)— 
Retirement defined benefits expense—other than service costs1,770 337 (66)— — 2,041 
Interest expense and other charges, net(25,661)(5,154)(5,183)— 20 (35,978)
Allowance for borrowed funds used during construction1,245 92 222 — — 1,559 
Income before income taxes101,925 16,285 14,032 — (23,254)108,988 
Income taxes16,126 3,719 2,886 — — 22,731 
Net income85,799 12,566 11,146 — (23,254)86,257 
Preferred stock dividends of subsidiaries— 267 191 — — 458 
Net income attributable to Hawaiian Electric85,799 12,299 10,955 — (23,254)85,799 
Preferred stock dividends of Hawaiian Electric540 — — — — 540 
Net income for common stock$85,259 12,299 10,955 — (23,254)$85,259 
Condensed Consolidating Statement of Income
Six months ended June 30, 2020

(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiariesConsolidating adjustmentsHawaiian Electric
Consolidated
Revenues$801,800 167,798 162,414 — (355)$1,131,657 
Expenses
Fuel oil197,825 38,686 49,161 — — 285,672 
Purchased power216,897 35,367 24,390 — — 276,654 
Other operation and maintenance159,911 36,685 40,992 — — 237,588 
Depreciation75,871 19,521 16,154 — — 111,546 
Taxes, other than income taxes77,174 15,812 15,452 — — 108,438 
   Total expenses727,678 146,071 146,149 — — 1,019,898 
Operating income74,122 21,727 16,265 — (355)111,759 
Allowance for equity funds used during construction3,550 312 347 — — 4,209 
Equity in earnings of subsidiaries22,580 — — — (22,580)— 
Retirement defined benefits expense—other than service costs(1,092)387 (58)— — (763)
Interest expense and other charges, net(24,501)(5,017)(4,769)— 355 (33,932)
Allowance for borrowed funds used during construction1,228 98 114 — — 1,440 
Income before income taxes75,887 17,507 11,899 — (22,580)82,713 
Income taxes9,113 3,994 2,374 — — 15,481 
Net income66,774 13,513 9,525 — (22,580)67,232 
Preferred stock dividends of subsidiaries— 267 191 — — 458 
Net income attributable to Hawaiian Electric66,774 13,246 9,334 — (22,580)66,774 
Preferred stock dividends of Hawaiian Electric540 — — — — 540 
Net income for common stock$66,234 13,246 9,334 — (22,580)$66,234 
Statements of Income and Comprehensive Income Data
 Three months ended June 30Six months ended June 30
(in thousands)2021202020212020
Interest and dividend income    
Interest and fees on loans$51,026 $53,541 $100,973 $109,086 
Interest and dividends on investment securities11,040 6,288 19,713 15,718 
Total interest and dividend income62,066 59,829 120,686 124,804 
Interest expense    
Interest on deposit liabilities1,281 3,071 2,743 6,658 
Interest on other borrowings23 75 50 388 
Total interest expense1,304 3,146 2,793 7,046 
Net interest income60,762 56,683 117,893 117,758 
Provision for credit losses(12,207)15,133 (20,642)25,534 
Net interest income after provision for credit losses72,969 41,550 138,535 92,224 
Noninterest income    
Fees from other financial services5,464 3,102 10,537 7,673 
Fee income on deposit liabilities3,904 2,897 7,767 8,010 
Fee income on other financial products2,201 1,212 4,643 3,084 
Bank-owned life insurance1,624 1,673 4,185 2,467 
Mortgage banking income1,925 6,252 6,225 8,252 
Gain on sale of investment securities, net— 9,275 528 9,275 
Other income, net76 (251)348 162 
Total noninterest income15,194 24,160 34,233 38,923 
Noninterest expense    
Compensation and employee benefits27,670 25,079 55,707 50,856 
Occupancy5,100 5,442 10,069 10,709 
Data processing4,533 3,849 8,884 7,686 
Services2,475 2,474 5,337 5,283 
Equipment2,394 2,290 4,616 4,629 
Office supplies, printing and postage978 1,049 2,022 2,390 
Marketing665 379 1,313 1,181 
FDIC insurance788 751 1,604 853 
Other expense1
3,568 7,063 6,122 11,257 
Total noninterest expense48,171 48,376 95,674 94,844 
Income before income taxes39,992 17,334 77,094 36,303 
Income taxes9,708 3,320 17,254 6,528 
Net income30,284 14,014 59,840 29,775 
Other comprehensive income (loss), net of taxes16,999 (280)(28,755)19,567 
Comprehensive income $47,283 $13,734 $31,085 $49,342 

1 The three- and six-month periods ended June 30, 2021 include approximately $0.1 million and $0.4 million, respectively, of certain direct and incremental COVID-19 related costs. The three- and six-month periods ended June 30, 2020 include approximately $3.7 million and $3.8 million, respectively, of certain significant direct and incremental COVID-19 related costs. These costs for the first six months of 2020, which have been recorded in Other expense, include $2.3 million of compensation expense and $1.1 million of enhanced cleaning and sanitation costs.
Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*:
 Three months ended June 30,Six months ended June 30
(in thousands)2021202020212020
Interest and dividend income$62,066 $59,829 $120,686 $124,804 
Noninterest income15,194 24,160 34,233 38,923 
Less: Gain on sale of investment securities, net— 9,275 528 9,275 
*Revenues-Bank77,260 74,714 154,391 154,452 
Total interest expense1,304 3,146 2,793 7,046 
Provision for credit losses(12,207)15,133 (20,642)25,534 
Noninterest expense48,171 48,376 95,674 94,844 
Less: Retirement defined benefits expense (credit)—other than service costs(186)434 (1,464)868 
*Expenses-Bank37,454 66,221 79,289 126,556 
*Operating income-Bank39,806 8,493 75,102 27,896 
Add back: Retirement defined benefits expense (credit)—other than service costs(186)434 (1,464)868 
Add back: Gain on sale of investment securities, net— 9,275 528 9,275 
Income before income taxes$39,992 $17,334 $77,094 $36,303 
Schedule of statements of comprehensive income data
Statements of Income and Comprehensive Income Data
 Three months ended June 30Six months ended June 30
(in thousands)2021202020212020
Interest and dividend income    
Interest and fees on loans$51,026 $53,541 $100,973 $109,086 
Interest and dividends on investment securities11,040 6,288 19,713 15,718 
Total interest and dividend income62,066 59,829 120,686 124,804 
Interest expense    
Interest on deposit liabilities1,281 3,071 2,743 6,658 
Interest on other borrowings23 75 50 388 
Total interest expense1,304 3,146 2,793 7,046 
Net interest income60,762 56,683 117,893 117,758 
Provision for credit losses(12,207)15,133 (20,642)25,534 
Net interest income after provision for credit losses72,969 41,550 138,535 92,224 
Noninterest income    
Fees from other financial services5,464 3,102 10,537 7,673 
Fee income on deposit liabilities3,904 2,897 7,767 8,010 
Fee income on other financial products2,201 1,212 4,643 3,084 
Bank-owned life insurance1,624 1,673 4,185 2,467 
Mortgage banking income1,925 6,252 6,225 8,252 
Gain on sale of investment securities, net— 9,275 528 9,275 
Other income, net76 (251)348 162 
Total noninterest income15,194 24,160 34,233 38,923 
Noninterest expense    
Compensation and employee benefits27,670 25,079 55,707 50,856 
Occupancy5,100 5,442 10,069 10,709 
Data processing4,533 3,849 8,884 7,686 
Services2,475 2,474 5,337 5,283 
Equipment2,394 2,290 4,616 4,629 
Office supplies, printing and postage978 1,049 2,022 2,390 
Marketing665 379 1,313 1,181 
FDIC insurance788 751 1,604 853 
Other expense1
3,568 7,063 6,122 11,257 
Total noninterest expense48,171 48,376 95,674 94,844 
Income before income taxes39,992 17,334 77,094 36,303 
Income taxes9,708 3,320 17,254 6,528 
Net income30,284 14,014 59,840 29,775 
Other comprehensive income (loss), net of taxes16,999 (280)(28,755)19,567 
Comprehensive income $47,283 $13,734 $31,085 $49,342 

1 The three- and six-month periods ended June 30, 2021 include approximately $0.1 million and $0.4 million, respectively, of certain direct and incremental COVID-19 related costs. The three- and six-month periods ended June 30, 2020 include approximately $3.7 million and $3.8 million, respectively, of certain significant direct and incremental COVID-19 related costs. These costs for the first six months of 2020, which have been recorded in Other expense, include $2.3 million of compensation expense and $1.1 million of enhanced cleaning and sanitation costs.
Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*:
 Three months ended June 30,Six months ended June 30
(in thousands)2021202020212020
Interest and dividend income$62,066 $59,829 $120,686 $124,804 
Noninterest income15,194 24,160 34,233 38,923 
Less: Gain on sale of investment securities, net— 9,275 528 9,275 
*Revenues-Bank77,260 74,714 154,391 154,452 
Total interest expense1,304 3,146 2,793 7,046 
Provision for credit losses(12,207)15,133 (20,642)25,534 
Noninterest expense48,171 48,376 95,674 94,844 
Less: Retirement defined benefits expense (credit)—other than service costs(186)434 (1,464)868 
*Expenses-Bank37,454 66,221 79,289 126,556 
*Operating income-Bank39,806 8,493 75,102 27,896 
Add back: Retirement defined benefits expense (credit)—other than service costs(186)434 (1,464)868 
Add back: Gain on sale of investment securities, net— 9,275 528 9,275 
Income before income taxes$39,992 $17,334 $77,094 $36,303 
Schedule of balance sheets data
Condensed Consolidating Balance Sheet
June 30, 2021
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsi-
diaries
Consoli-
dating
adjustments
Hawaiian Electric
Consolidated
Assets      
Property, plant and equipment
Utility property, plant and equipment      
Land$42,412 5,606 3,594 — — $51,612 
Plant and equipment5,030,706 1,368,603 1,220,577 — — 7,619,886 
Less accumulated depreciation(1,735,717)(612,065)(555,639)— — (2,903,421)
Construction in progress159,300 12,961 29,541 — — 201,802 
Utility property, plant and equipment, net3,496,701 775,105 698,073 — — 4,969,879 
Nonutility property, plant and equipment, less accumulated depreciation
5,304 115 1,532 — — 6,951 
Total property, plant and equipment, net3,502,005 775,220 699,605 — — 4,976,830 
Investment in wholly owned subsidiaries, at equity635,296 — — — (635,296)— 
Current assets      
Cash and cash equivalents17,367 3,754 2,468 77 — 23,666 
Restricted cash8,968 — — — — 8,968 
Advances to affiliates3,800 — — — (3,800)— 
Customer accounts receivable, net104,190 25,316 22,886 — — 152,392 
Accrued unbilled revenues, net98,422 17,169 17,387 — — 132,978 
Other accounts receivable, net13,370 4,036 4,661 — (16,899)5,168 
Fuel oil stock, at average cost74,673 11,193 16,200 — — 102,066 
Materials and supplies, at average cost42,641 10,326 19,992 — — 72,959 
Prepayments and other25,319 4,510 2,084 — — 31,913 
Regulatory assets47,934 3,911 8,060 — — 59,905 
Total current assets436,684 80,215 93,738 77 (20,699)590,015 
Other long-term assets      
Operating lease right-of-use assets107,191 24,095 336 — — 131,622 
Regulatory assets494,195 109,656 104,100 — — 707,951 
Other110,278 18,970 18,290 — (5,982)141,556 
Total other long-term assets711,664 152,721 122,726 — (5,982)981,129 
Total assets$5,285,649 1,008,156 916,069 77 (661,977)$6,547,974 
Capitalization and liabilities      
Capitalization      
Common stock equity$2,171,396 322,451 312,768 77 (635,296)$2,171,396 
Cumulative preferred stock—not subject to mandatory redemption
22,293 7,000 5,000 — — 34,293 
Long-term debt, net1,176,353 246,335 253,355 — — 1,676,043 
Total capitalization3,370,042 575,786 571,123 77 (635,296)3,881,732 
Current liabilities      
Current portion of operating lease liabilities64,725 3,331 34 — — 68,090 
Short-term borrowings from non-affiliates37,999 — — — — 37,999 
Short-term borrowings from affiliate— 3,100 700 — (3,800)— 
Accounts payable90,840 18,624 22,169 — — 131,633 
Interest and preferred dividends payable12,801 2,694 2,333 — (1)17,827 
Taxes accrued, including revenue taxes122,268 27,743 25,803 — — 175,814 
Regulatory liabilities18,306 5,653 7,754 — — 31,713 
Other50,487 11,508 16,004 — (17,048)60,951 
Total current liabilities397,426 72,653 74,797 — (20,849)524,027 
Deferred credits and other liabilities      
Operating lease liabilities54,992 20,764 310 — — 76,066 
Deferred income taxes280,920 53,115 59,240 — — 393,275 
Regulatory liabilities666,554 175,771 92,439 — — 934,764 
Unamortized tax credits79,867 14,890 13,529 — — 108,286 
Defined benefit pension and other postretirement benefit plans liability
367,530 75,010 77,367 — (5,832)514,075 
Other68,318 20,167 27,264 — — 115,749 
Total deferred credits and other liabilities1,518,181 359,717 270,149 — (5,832)2,142,215 
Total capitalization and liabilities$5,285,649 1,008,156 916,069 77 (661,977)$6,547,974 
Condensed Consolidating Balance Sheet
December 31, 2020
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsi-diaries
Consoli-
dating
adjustments
Hawaiian Electric
Consolidated
Assets      
Property, plant and equipment
Utility property, plant and equipment      
Land$42,411 5,606 3,594 — — $51,611 
Plant and equipment4,960,470 1,352,885 1,195,988 — — 7,509,343 
Less accumulated depreciation(1,677,256)(597,606)(544,217)— — (2,819,079)
Construction in progress143,616 13,043 31,683 — — 188,342 
Utility property, plant and equipment, net3,469,241 773,928 687,048 — — 4,930,217 
Nonutility property, plant and equipment, less accumulated depreciation
5,306 115 1,532 — — 6,953 
Total property, plant and equipment, net3,474,547 774,043 688,580 — — 4,937,170 
Investment in wholly owned subsidiaries, at equity
626,890 — — — (626,890)— 
Current assets      
Cash and cash equivalents42,205 3,046 2,032 77 — 47,360 
Restricted cash15,966 — — — — 15,966 
Advances to affiliates26,700 — — — (26,700)— 
Customer accounts receivable, net102,736 23,989 21,107 — — 147,832 
Accrued unbilled revenues, net73,628 13,631 13,777 — — 101,036 
Other accounts receivable, net17,984 3,028 2,856 — (16,195)7,673 
Fuel oil stock, at average cost38,777 8,471 10,990 — — 58,238 
Materials and supplies, at average cost38,786 9,896 18,662 — — 67,344 
Prepayments and other34,306 5,197 4,580 — — 44,083 
Regulatory assets22,095 1,954 6,386 — — 30,435 
Total current assets413,183 69,212 80,390 77 (42,895)519,967 
Other long-term assets      
Operating lease right-of-use assets125,858 1,443 353 — — 127,654 
Regulatory assets513,192 114,461 108,620 — — 736,273 
Other98,307 17,992 20,010 — — 136,309 
Total other long-term assets737,357 133,896 128,983 — — 1,000,236 
Total assets$5,251,977 977,151 897,953 77 (669,785)$6,457,373 
Capitalization and liabilities      
Capitalization
Common stock equity$2,141,918 317,451 309,363 77 (626,891)$2,141,918 
Cumulative preferred stock—not subject to mandatory redemption
22,293 7,000 5,000 — — 34,293 
Long-term debt, net1,116,426 216,447 228,429 — — 1,561,302 
Total capitalization3,280,637 540,898 542,792 77 (626,891)3,737,513 
Current liabilities     
Current portion of operating lease liabilities64,599 98 33 — — 64,730 
Short-term borrowings-non-affiliate49,979 — — — — 49,979 
Short-term borrowings-affiliate— 18,800 7,900 — (26,700)— 
Accounts payable97,102 19,570 17,177 — — 133,849 
Interest and preferred dividends payable14,480 3,138 2,790 — (58)20,350 
Taxes accrued, including revenue taxes135,018 29,869 27,637 — — 192,524 
Regulatory liabilities20,224 8,785 8,292 — — 37,301 
Other57,926 13,851 18,621 — (16,136)74,262 
Total current liabilities439,328 94,111 82,450 — (42,894)572,995 
Deferred credits and other liabilities     
Operating lease liabilities67,824 1,344 326 — — 69,494 
Deferred income taxes282,685 54,108 61,005 — — 397,798 
Regulatory liabilities656,270 173,938 92,277 — — 922,485 
Unamortized tax credits82,563 15,363 13,989 — — 111,915 
Defined benefit pension and other postretirement benefit plans liability
373,112 77,679 79,741 — — 530,532 
Other69,558 19,710 25,373 — — 114,641 
Total deferred credits and other liabilities1,532,012 342,142 272,711 — — 2,146,865 
Total capitalization and liabilities$5,251,977 977,151 897,953 77 (669,785)$6,457,373 
Balance Sheets Data
(in thousands)June 30, 2021December 31, 2020
Assets    
Cash and due from banks $115,567  $178,422 
Interest-bearing deposits105,800 114,304 
Cash and cash equivalents221,367 292,726 
Investment securities
Available-for-sale, at fair value 2,509,906  1,970,417 
Held-to-maturity, at amortized cost (fair value of $374,141 and $229,963, respectively)
375,655 226,947 
Stock in Federal Home Loan Bank, at cost 10,000  8,680 
Loans held for investment 5,184,459  5,333,843 
Allowance for credit losses (78,252) (101,201)
Net loans 5,106,207  5,232,642 
Loans held for sale, at lower of cost or fair value 50,877  28,275 
Other 553,702  554,656 
Goodwill 82,190  82,190 
Total assets $8,909,904  $8,396,533 
Liabilities and shareholder’s equity    
Deposit liabilities—noninterest-bearing $2,868,770  $2,598,500 
Deposit liabilities—interest-bearing 5,004,660  4,788,457 
Other borrowings 129,665  89,670 
Other 166,419  183,731 
Total liabilities 8,169,514  7,660,358 
Commitments and contingencies  
Common stock  
Additional paid-in capital352,888 351,758 
Retained earnings 401,310  369,470 
Accumulated other comprehensive income (loss), net of taxes    
Net unrealized gains (losses) on securities$(8,815) $19,986 
Retirement benefit plans(4,994)(13,809)(5,040)14,946 
Total shareholder’s equity740,390  736,175 
Total liabilities and shareholder’s equity $8,909,904  $8,396,533 
Other assets    
Bank-owned life insurance $164,453  $163,265 
Premises and equipment, net 205,917  206,134 
Accrued interest receivable 23,064  24,616 
Mortgage-servicing rights 10,754  10,020 
Low-income housing investments87,371 83,435 
Other 62,143  67,186 
  $553,702  $554,656 
Other liabilities    
Accrued expenses $61,156  $62,694 
Federal and state income taxes payable 1,508  6,582 
Cashier’s checks 30,818  38,011 
Advance payments by borrowers 10,374  10,207 
Other 62,563  66,237 
  $166,419  $183,731 
Schedule of the book value and aggregate fair value by major security type The major components of investment securities were as follows:
 Amortized costGross unrealized gainsGross unrealized lossesEstimated fair
value
Gross unrealized losses
 Less than 12 months12 months or longer
(dollars in thousands)Number of issuesFair 
value
AmountNumber of issuesFair 
value
Amount
June 30, 2021        
Available-for-sale
U.S. Treasury and federal agency obligations$94,716 $1,612 $(19)$96,309 $19,920 $(19)— $— $— 
Mortgage-backed securities*2,381,062 15,932 (30,693)2,366,301 76 1,301,202 (30,679)771 (14)
Corporate bonds30,743 1,126 — 31,869 — — — — — — 
Mortgage revenue bonds15,427 — — 15,427 — — — — — — 
 $2,521,948 $18,670 $(30,712)$2,509,906 77 $1,321,122 $(30,698)$771 $(14)
Held-to-maturity
U.S. Treasury and Federal agency obligations$40,065 $316 $— $40,381 — $— $— — $— $— 
Mortgage-backed securities*335,590 3,463 (5,293)333,760 14 191,612 (5,293)— — — 
 $375,655 $3,779 $(5,293)$374,141 14 $191,612 $(5,293)— $— $— 
December 31, 2020
Available-for-sale
U.S. Treasury and federal agency obligations$60,260 $2,062 $— $62,322 — $— $— — $— $— 
Mortgage-backed securities*1,825,893 26,817 (3,151)1,849,559 22 373,924 (3,151)— — — 
Corporate bonds29,776 1,575 — 31,351 — — — — — — 
Mortgage revenue bonds27,185 — — 27,185 — — — — — — 
 $1,943,114 $30,454 $(3,151)$1,970,417 22 $373,924 $(3,151)— $— $— 
Held-to-maturity
Mortgage-backed securities* $226,947 $3,846 $(830)$229,963 $114,152 $(830)— $— $— 
 $226,947 $3,846 $(830)$229,963 $114,152 $(830)— $— $— 
* Issued or guaranteed by U.S. Government agencies or sponsored agencies
Schedule of contractual maturities of available-for-sale securities The contractual maturities of investment securities were as follows:
June 30, 2021Amortized costFair value
(in thousands)  
Available-for-sale
Due in one year or less$— $— 
Due after one year through five years79,832 81,989 
Due after five years through ten years45,627 46,189 
Due after ten years15,427 15,427 
 140,886 143,605 
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies2,381,062 2,366,301 
Total available-for-sale securities$2,521,948 $2,509,906 
Held-to-maturity
Due in one year or less$— $— 
Due after one year through five years— — 
Due after five years through ten years40,065 40,381 
Due after ten years— — 
40,065 40,381 
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies335,590 333,760 
Total held-to-maturity securities$375,655 $374,141 
Schedule of proceeds, gross gains and losses from sales of available-for-sale securities
The proceeds, gross gains and losses from sales of available-for-sale securities were as follows:
Three months ended June 30Six months ended June 30
2021202020212020
(in thousands)
Proceeds $— $169,157 $197,354 $169,157 
Gross gains — 9,312 975 9,312 
Gross losses— 37 447 37 
Tax expense on realized gains— 2,492 142 2,492 
Schedule of components of loans receivable The components of loans were summarized as follows:
June 30, 2021December 31, 2020
(in thousands)  
Real estate:  
Residential 1-4 family$2,122,873 $2,144,239 
Commercial real estate1,071,716 983,865 
Home equity line of credit870,182 963,578 
Residential land18,865 15,617 
Commercial construction115,625 121,424 
Residential construction10,574 11,022 
Total real estate4,209,835 4,239,745 
Commercial856,336 936,748 
Consumer132,855 168,733 
Total loans5,199,026 5,345,226 
Less: Deferred fees and discounts(14,567)(11,383)
          Allowance for credit losses (78,252)(101,201)
Total loans, net$5,106,207 $5,232,642 
Schedule of allowance for credit losses The allowance for credit losses (balances and changes) by portfolio segment were as follows:
(in thousands)Residential
1-4 family
Commercial real
estate
Home
equity line of credit
Residential landCommercial constructionResidential constructionCommercial loansConsumer loansTotal
Three months ended June 30, 2021        
Allowance for credit losses:         
Beginning balance$5,261 $34,345 $5,901 $573 $1,453 $16 $24,504 $19,740 $91,793 
Charge-offs(20)— 10 — — — (319)(1,931)(2,260)
Recoveries51 — 61 11 — — 366 1,187 1,676 
Provision226 (5,637)(637)34 176 — (4,493)(2,626)(12,957)
Ending balance$5,518 $28,708 $5,335 $618 $1,629 $16 $20,058 $16,370 $78,252 
Three months ended June 30, 2020        
Allowance for credit losses:         
Beginning balance$4,476 $16,587 $6,225 $352 $3,446 $14 $12,977 $33,007 $77,084 
Charge-offs(7)— — (343)— — (699)(6,331)(7,380)
Recoveries— — — — 106 657 770 
Provision(560)4,513 (11)342 1,311 — 1,484 3,754 10,833 
Ending balance$3,911 $21,100 $6,214 $356 $4,757 $14 $13,868 $31,087 $81,307 
Six months ended June 30, 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(20)— (40)— — — (1,090)(4,791)(5,941)
Recoveries54 — 76 21 — — 639 2,194 2,984 
Provision884 (6,899)(1,514)(12)(2,520)(4,953)(4,983)(19,992)
Ending balance$5,518 $28,708 $5,335 $618 $1,629 $16 $20,058 $16,370 $78,252 
Six months ended June 30, 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)— — (351)— — (1,068)(12,585)(14,011)
Recoveries55 — 14 — — 292 1,421 1,788 
Provision(667)5,839 (173)308 2,371 (3)3,477 9,582 20,734 
Ending balance$3,911 $21,100 $6,214 $356 $4,757 $14 $13,868 $31,087 $81,307 
Schedule of allowance for loan commitments Allowance for loan commitments.  The allowance for loan commitments by portfolio segment were as follows:
(in thousands)Home equity
 line of credit
Commercial constructionCommercial loansTotal
Three months ended June 30, 2021
Allowance for loan commitments:
Beginning balance$400 $1,300 $1,200 $2,900 
Provision— 1,100 (350)750 
Ending balance$400 $2,400 $850 $3,650 
Three months ended June 30, 2020
Allowance for loan commitments:
Beginning balance$300 $3,191 $309 $3,800 
Provision— 4,309 (9)4,300 
Ending balance$300 $7,500 $300 $8,100 
Six months ended June 30, 2021
Allowance for loan commitments:
Beginning balance$300 $3,000 $1,000 $4,300 
Provision100 (600)(150)(650)
Ending balance$400 $2,400 $850 $3,650 
Six months ended June 30, 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— 4,824 (24)4,800 
Ending balance$300 $7,500 $300 $8,100 
Schedule of credit risk profile by internally assigned grade for loans The credit risk profile by vintage date based on payment activity or internally assigned grade for loans was as follows:
Term Loans by Origination YearRevolving Loans
(in thousands)20212020201920182017PriorRevolvingConverted to term loansTotal
June 30, 2021
Residential 1-4 family
Current$362,487 $492,182 $166,552 $85,279 $157,993 $844,110 $— $— $2,108,603 
30-59 days past due— 278 — — — 2,920 — — 3,198 
60-89 days past due— — — — — 1,813 — — 1,813 
Greater than 89 days past due— — 3,960 430 — 4,869 — — 9,259 
362,487 492,460 170,512 85,709 157,993 853,712 — — 2,122,873 
Home equity line of credit
Current— — — — — — 829,421 38,267 867,688 
30-59 days past due— — — — — — 484 397 881 
60-89 days past due— — — — — — 104 — 104 
Greater than 89 days past due— — — — — — 1,035 474 1,509 
— — — — — — 831,044 39,138 870,182 
Residential land
Current5,586 8,055 2,524 892 523 289 — — 17,869 
30-59 days past due— — — — — — — — — 
60-89 days past due— — — — — 696 — — 696 
Greater than 89 days past due— — — — — 300 — — 300 
5,586 8,055 2,524 892 523 1,285 — — 18,865 
Residential construction
Current2,148 5,264 2,883 — 279 — — — 10,574 
30-59 days past due— — — — — — — — — 
60-89 days past due— — — — — — — — — 
Greater than 89 days past due— — — — — — — — — 
2,148 5,264 2,883 — 279 — — — 10,574 
Consumer
Current15,289 21,974 48,127 22,699 2,138 356 14,764 4,027 129,374 
30-59 days past due172 139 558 349 77 — 157 76 1,528 
60-89 days past due— 85 443 319 63 — 62 51 1,023 
Greater than 89 days past due— 100 308 248 44 — 106 124 930 
15,461 22,298 49,436 23,615 2,322 356 15,089 4,278 132,855 
Commercial real estate
Pass90,683 280,206 68,625 64,694 31,668 255,806 11,000 — 802,682 
Special Mention1,360 4,254 29,642 53,347 47,653 61,926 — — 198,182 
Substandard— — 14,098 1,883 1,859 53,012 — — 70,852 
Doubtful— — — — — — — — — 
92,043 284,460 112,365 119,924 81,180 370,744 11,000 — 1,071,716 
Commercial construction
Pass10,260 30,287 31,553 11,342 — — 28,698 — 112,140 
Special Mention650 2,835 — — — — — — 3,485 
Substandard— — — — — — — — — 
Doubtful— — — — — — — — — 
10,910 33,122 31,553 11,342 — — 28,698 — 115,625 
Commercial
Pass199,625 182,533 87,875 60,800 21,238 50,243 97,465 17,412 717,191 
Special Mention58 35,160 12,433 448 6,204 29,376 25,297 23 108,999 
Substandard— 244 7,309 1,915 3,135 9,075 6,677 1,791 30,146 
Doubtful— — — — — — — — — 
199,683 217,937 107,617 63,163 30,577 88,694 129,439 19,226 856,336 
Total loans$688,318 $1,063,596 $476,890 $304,645 $272,874 $1,314,791 $1,015,270 $62,642 $5,199,026 
Term Loans by Origination YearRevolving Loans
(in thousands)20202019201820172016PriorRevolvingConverted to term loansTotal
December 31, 2020
Residential 1-4 family
Current$567,282 $218,988 $111,243 $203,916 $184,888 $849,788 $— $— $2,136,105 
30-59 days past due— — — — — 2,629 — — 2,629 
60-89 days past due— 476 — — — 2,314 — — 2,790 
Greater than 89 days past due— — — 353 — 2,362 — — 2,715 
567,282 219,464 111,243 204,269 184,888 857,093 — — 2,144,239 
Home equity line of credit
Current— — — — — — 927,106 33,228 960,334 
30-59 days past due— — — — — — 552 298 850 
60-89 days past due— — — — — — 267 75 342 
Greater than 89 days past due— — — — — — 1,463 589 2,052 
— — — — — — 929,388 34,190 963,578 
Residential land
Current8,357 3,427 1,598 939 22 272 — — 14,615 
30-59 days past due— — — — — 702 — — 702 
60-89 days past due— — — — — — — — — 
Greater than 89 days past due— — — — — 300 — — 300 
8,357 3,427 1,598 939 22 1,274 — — 15,617 
Residential construction
Current6,919 3,093 385 625 — — — — 11,022 
30-59 days past due— — — — — — — — — 
60-89 days past due— — — — — — — — — 
Greater than 89 days past due— — — — — — — — — 
6,919 3,093 385 625 — — — — 11,022 
Consumer
Current28,818 67,159 37,072 7,207 293 348 18,351 3,758 163,006 
30-59 days past due406 1,085 727 155 — 138 90 2,605 
60-89 days past due191 549 427 165 — 97 59 1,491 
Greater than 89 days past due131 532 409 119 — 262 171 1,631 
29,546 69,325 38,635 7,646 307 348 18,848 4,078 168,733 
Commercial real estate
Pass270,603 63,301 62,168 28,432 55,089 155,654 11,000 — 646,247 
Special Mention10,261 36,405 57,952 33,763 68,287 48,094 — — 254,762 
Substandard— 14,720 4,181 1,892 4,423 57,640 — — 82,856 
Doubtful— — — — — — — — — 
280,864 114,426 124,301 64,087 127,799 261,388 11,000 — 983,865 
Commercial construction
Pass14,480 31,965 26,990 — 5,562 — 22,517 — 101,514 
Special Mention1,910 — — 18,000 — — — — 19,910 
Substandard— — — — — — — — — 
Doubtful— — — — — — — — — 
16,390 31,965 26,990 18,000 5,562 — 22,517 — 121,424 
Commercial
Pass392,088 117,791 75,533 29,211 12,520 35,770 74,520 11,004 748,437 
Special Mention37,836 23,087 1,920 6,990 30,264 13,250 31,362 11,218 155,927 
Substandard304 7,785 2,043 4,017 7,542 3,113 5,265 1,928 31,997 
Doubtful— — — — — — 387 — 387 
430,228 148,663 79,496 40,218 50,326 52,133 111,534 24,150 936,748 
Total loans$1,339,586 $590,363 $382,648 $335,784 $368,904 $1,172,236 $1,093,287 $62,418 $5,345,226 
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
Amortized cost>
90 days and
accruing
June 30, 2021       
Real estate:       
Residential 1-4 family$3,198 $1,813 $9,259 $14,270 $2,108,603 $2,122,873 $— 
Commercial real estate— — 170 170 1,071,546 1,071,716 — 
Home equity line of credit881 104 1,509 2,494 867,688 870,182 — 
Residential land— 696 300 996 17,869 18,865 — 
Commercial construction— — — — 115,625 115,625 — 
Residential construction— — — — 10,574 10,574 — 
Commercial298 224 116 638 855,698 856,336 — 
Consumer1,528 1,023 930 3,481 129,374 132,855 — 
Total loans$5,905 $3,860 $12,284 $22,049 $5,176,977 $5,199,026 $— 
December 31, 2020       
Real estate:       
Residential 1-4 family$2,629 $2,790 $2,715 $8,134 $2,136,105 $2,144,239 $— 
Commercial real estate— 488 — 488 983,377 983,865 — 
Home equity line of credit850 342 2,052 3,244 960,334 963,578 — 
Residential land702 — 300 1,002 14,615 15,617 — 
Commercial construction— — — — 121,424 121,424 — 
Residential construction— — — — 11,022 11,022 — 
Commercial608 300 132 1,040 935,708 936,748 — 
Consumer2,605 1,491 1,631 5,727 163,006 168,733 — 
Total loans$7,394 $5,411 $6,830 $19,635 $5,325,591 $5,345,226 $— 
Schedule of credit risk profile based on nonaccrual loans, accruing loans 90 days or more past due The credit risk profile based on nonaccrual loans were as follows:
(in thousands)June 30, 2021December 31, 2020
With a Related ACLWithout a Related ACLTotalWith a Related ACLWithout a Related ACLTotal
Real estate:
Residential 1-4 family$14,076 $7,666 $21,742 $8,991 $2,835 $11,826 
Commercial real estate15,514 1,437 16,951 15,847 2,875 18,722 
Home equity line of credit5,200 1,415 6,615 5,791 1,567 7,358 
Residential land801 300 1,101 108 300 408 
Commercial construction— — — — — — 
Residential construction— — — — — — 
Commercial 1,718 2,505 4,223 1,819 3,328 5,147 
Consumer 2,641 — 2,641 3,935 — 3,935 
  Total $39,950 $13,323 $53,273 $36,491 $10,905 $47,396 
The credit risk profile based on loans whose terms have been modified and accruing interest were as follows:
(in thousands)June 30, 2021December 31, 2020
Real estate:
Residential 1-4 family$7,596 $7,932 
Commercial real estate3,203 3,281 
Home equity line of credit7,617 8,148 
Residential land995 1,555 
Commercial construction— — 
Residential construction— — 
Commercial5,258 6,108 
Consumer53 54 
Total troubled debt restructured loans accruing interest$24,722 $27,078 
Schedule of loan modifications Loan modifications that occurred during the three and six months ended June 30, 2021 and 2020 were as follows:
Loans modified as a TDRThree months ended June 30, 2021Six months ended June 30, 2021
(dollars in thousands)Number 
of contracts
Outstanding 
recorded 
investment
 (as of period end)1
Related allowance
(as of period end)
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$1,835 $77 15 $10,024 $271 
Commercial real estate— — — — — — 
Home equity line of credit— — — 163 18 
Residential land288 12 558 23 
Commercial construction— — — — — — 
Residential construction— — — — — — 
Commercial237 11 296 26 
Consumer — — — — — — 
 $2,360 $100 24 $11,041 $338 
Three months ended June 30, 2020Six months ended June 30, 2020
(dollars in thousands)Number 
of contracts
Outstanding 
recorded 
investment
 (as of period end)1
Related allowance
(as of period end)
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— $— $— $147 $
Commercial real estate— — — 16,430 4,301 
Home equity line of credit19 19 
Residential land330 — 330 — 
Commercial construction— — — — — — 
Residential construction— — — — — — 
Commercial— — — 751 275 
Consumer — — — — — — 
 $349 $11 $17,677 $4,586 
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 collateral-dependent loans Loans considered collateral-dependent were as follows:
Amortized cost
(in thousands)June 30, 2021December 31, 2020Collateral type
Real estate:
   Residential 1-4 family$4,454 $2,541  Residential real estate property
Commercial real estate1,437 2,875  Commercial real estate property
   Home equity line of credit1,415 1,567  Residential real estate property
Residential land300 300  Residential real estate property
     Total real estate7,606 7,283 
Commercial840 934  Business assets
     Total $8,446 $8,217 
Schedule of amortized intangible assets
Changes in the carrying value of MSRs were as follows:
(in thousands)
Gross
carrying amount1
Accumulated amortizationValuation allowanceNet
carrying amount
June 30, 2021$21,865 $(11,111)$— $10,754 
December 31, 202022,950 (12,670)(260)10,020 
1     Reflects impact of loans paid in full
Changes related to MSRs were as follows:
Three months ended June 30,Six months ended June 30
(in thousands)2021202020212020
Mortgage servicing rights
Beginning balance$10,689 $9,120 $10,280 $9,101 
Amount capitalized1,023 1,726 2,570 2,362 
Amortization(958)(935)(2,096)(1,552)
Other-than-temporary impairment— — — — 
Carrying amount before valuation allowance10,754 9,911 10,754 9,911 
Valuation allowance for mortgage servicing rights
Beginning balance— 260 — 
Provision(4)264 (260)264 
Other-than-temporary impairment— — — — 
Ending balance— 264 — 264 
Net carrying value of mortgage servicing rights$10,754 $9,647 $10,754 $9,647 
Schedule of key assumptions used in estimating fair value Key assumptions used in estimating the fair value of ASB’s MSRs used in the impairment analysis were as follows:
(dollars in thousands)June 30, 2021December 31, 2020
Unpaid principal balance$1,535,932 $1,450,312 
Weighted average note rate3.47 %3.68 %
Weighted average discount rate9.25 %9.25 %
Weighted average prepayment speed11.3 %17.7 %
The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a nonrecurring basis:
Significant unobservable
 input value (1)
($ in thousands)Fair value Valuation techniqueSignificant unobservable inputRangeWeighted
Average
June 30, 2021
Residential$125 Fair value of property or collateralAppraised value less selling costN/A (2)N/A (2)
Home equity lines of credit79 Fair value of collateralAppraised value less selling costN/A (2)N/A (2)
December 31, 2020
Commercial loan$387 Fair value of collateralAppraised value less selling costN/A (2)N/A (2)
Mortgage servicing rights3,001 Discounted cash flowPrepayment speed
15% - 22%
22 %
Discount rate9.3 %
(1) Represents percent of outstanding principal balance.
(2) N/A - Not applicable. There is one asset in each fair value measurement type.
Schedule of sensitivity analysis of fair value, transferor's interests in transferred financial assets The sensitivity analysis of fair value of MSRs to hypothetical adverse changes of 25 and 50 basis points in certain key assumptions was as follows:
(dollars in thousands)June 30, 2021December 31, 2020
Prepayment rate:
  25 basis points adverse rate change$(771)$(738)
  50 basis points adverse rate change(1,738)(1,445)
Discount rate:
  25 basis points adverse rate change(120)(68)
  50 basis points adverse rate change(238)(135)
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   
June 30, 2021$130 $— $130 
December 31, 202090 — 90 
 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
June 30, 2021$130 $158 $— 
December 31, 202090 92 — 
Schedule of notional and fair value of derivatives The notional amount and fair value of ASB’s derivative financial instruments were as follows:
 June 30, 2021December 31, 2020
(in thousands)Notional amountFair valueNotional amountFair value
Interest rate lock commitments$15,516 $371 $120,980 $4,536 
Forward commitments20,036 (41)100,500 (500)
Schedule of derivative financial instruments
ASB’s derivative financial instruments, their fair values and balance sheet location were as follows:
Derivative Financial Instruments Not Designated as Hedging Instruments 1
June 30, 2021December 31, 2020
(in thousands) Asset derivatives Liability
derivatives
 Asset derivatives Liability
derivatives
Interest rate lock commitments$371 $— $4,536 $— 
Forward commitments47 — 500 
 $377 $47 $4,536 $500 
1 Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the balance sheets.
Schedule of derivative financial instruments and net gain or loss The following table presents ASB’s derivative financial instruments and the amount and location of the net gains or losses recognized in ASB’s statements of income:
Derivative Financial Instruments Not Designated as Hedging Instruments Location of net gains (losses) recognized in the Statements of IncomeThree months ended June 30,Six months ended June 30
(in thousands)2021202020212020
Interest rate lock commitmentsMortgage banking income$(67)$489 $(4,165)$2,044 
Forward commitmentsMortgage banking income(381)298 459 (245)
 $(448)$787 $(3,706)$1,799