Signed Settlement Agreements a Key Milestone in Efforts to Regain HEI's Financial Strength

2Q Going Concern Matter Resolved

Utility and Bank Operations Remain Solid

On November 4, HEI and Other Parties Finalized the Settlement Agreements to Resolve the Maui Wildfire Tort Litigation
3Q24 Net Loss of $104.4 million, or $0.91 Per Share, Includes an Additional $203.0 million ($150.7 million after tax) Accrual for Estimated Wildfire Liabilities From Tort-Related Legal Claims¹, and a $35.2 million ($26.1 million after tax) Asset Impairment at Pacific Current
Excluding the Additional Accrual of Estimated Wildfire Liabilities, Pacific Current Asset Impairment and Other Maui Wildfire-Related Expenses, Results Were Solid for the Quarter, with Core Net Income² and Core EPS² of $52.2 million and $0.46
Utility Continues to Advance Wildfire Mitigation and Resilience Efforts
Bank Net Interest Margin Expanded to 2.82%, Up 3 Basis Points Compared to 2Q
Continued Strength of Bank Credit Quality and Capital Position

Hawaiian Electric Industries, Inc. (NYSE - HE) (HEI) today reported a consolidated net loss for the third quarter of 2024 of $104.4 million, or $0.91 per share. The quarter's results include an additional $203.0 million loss accrued for estimated wildfire liabilities from tort-related legal claims ($150.7 million after tax)¹, and a $35.2 million asset impairment recorded at Pacific Current ($26.1 million after tax). Total insurance recoveries and deferrals, net of other wildfire-related expenses, provided a benefit of $27.4 million ($20.3 million after tax). Excluding these items, core net income³ was $52.2 million for the third quarter of 2024 compared to $61.5 million in the third quarter of 2023.

"On Monday, HEI, Hawaiian Electric and other defendants signed definitive settlement agreements with individual and class plaintiffs in the Maui wildfire tort litigation. Our Board and management team are pleased to sign these final settlement agreements just three months after agreeing in principle to key terms. The signed agreements are an important milestone in our efforts to offer those who suffered loss an accelerated path to recovery, and to regain the financial strength of our enterprise. We remain confident that this settlement represents the best outcome for HEI and our community, and we are moving forward with a clearer line of sight toward resolution of the wildfire-related tort litigation," said Scott Seu, HEI president and CEO.

"In the third quarter we took an additional accrual for estimated wildfire liabilities from tort-related legal claims, while also reclassifying a portion of the estimated liabilities as long term. The additional accrual and reclassification, along with the recent capital raise to fund the first settlement payment, allowed us to resolve the going concern matter disclosed in the previous quarter's financials, and take another step toward regaining HEI's financial strength.

"Our core operations performed well in the third quarter. The utility continued making important advancements on key strategic initiatives, such as wildfire mitigation and resilience efforts, and American Savings Bank generated strong net income and profitability, expanding net interest margin for a third consecutive quarter.

"In accordance with our strategy to support a strong, financially healthy enterprise that will empower a thriving future for Hawaii, HEI has been undertaking a comprehensive review of strategic options for Pacific Current, which is what led us to report a non-cash asset impairment for the quarter. We will continue to take prudent and measured actions to ensure our companies are well positioned to serve our customers and community for the long term," said Seu.

There is no set timetable for HEI's comprehensive review of strategic options for Pacific Current, and there can be no assurances that any actions regarding Pacific Current will result from this evaluation. Neither HEI nor Pacific Current expect to disclose or provide an update concerning developments related to this process unless or until HEI's Board of Directors has approved a definitive course of action or otherwise determined that further disclosure is appropriate or necessary.

GOING CONCERN ASSESSMENT UPDATE

On September 25, 2024 HEI announced the successful closing on an offering of newly issued shares of common stock, resulting in $557.7 million in net proceeds. As noted in the prospectus supplement filed with the SEC on September 24, 2024, HEI intends to use the net proceeds to fund its contribution to the expected Maui wildfire tort litigation settlement and for general corporate purposes. HEI expects to pay the total $1.92 billion payment obligation in four equal annual installments of approximately $478.8 million, and the company is now positioned to fund HEI's first settlement payment, which is expected to be required in late 2025. As a result, management has determined that the conditions that led to the substantial doubt regarding HEI's ability to continue as a going concern have been mitigated.

HAWAIIAN ELECTRIC COMPANY (HAWAIIAN ELECTRIC) EARNINGS⁴

Hawaiian Electric's net loss for the third quarter of 2024 was $82.6 million, compared to net income of $43.5 million in the third quarter of 2023, with the decrease primarily driven by the following after-tax items:

$121 million after-tax loss due to the accrual of additional estimated wildfire liabilities related to tort-related legal claims and cross claims as of September 30, 2024 (net of insurance recovery);
$15 million in higher operations and maintenance (O&M) expenses, including $25 million of higher costs partially offset by $10 million of higher Maui windstorm and wildfire related expenses incurred in 2023. The $25 million in higher costs included higher property and general liability insurance costs, higher costs related to the settlement of indemnification claims asserted by the state, higher wildfire mitigation program expenses, settlement administration fees, the write-off of preliminary engineering costs related to federal grant applications that were not awarded, timing of maintenance outage work and increased station maintenance, among other items.

These items were partially offset by the following after-tax items:

$5 million in higher revenues, including $4 million from the annual revenue adjustment mechanism and $1 million from the major project interim recovery mechanism;
$2 million lower interest expense; and
$2 million impact primarily from favorable tax rate adjustments.

Excluding incremental after-tax Maui windstorm and wildfire-related expenses net of insurance recoveries, Hawaiian Electric's core net income⁵ for the quarter was $43.7 million. Incremental after-tax Maui windstorm and wildfire-related expenses of $126.3 million were composed of $169.5 million of Maui wildfire-related expenses, net of $36.8 million of insurance-related recoveries and $6.4 million of costs deferred pursuant to the Public Utilities Commission's decision allowing Hawaiian Electric to defer these costs.

Utility Dividend Update

The utility dividend to HEI continues to be suspended, as holding company cash needs are limited following HEI's recent equity issuance and last year's suspension of the dividend to HEI's common equity shareholders.

AMERICAN SAVINGS BANK EARNINGS

ASB's third quarter 2024 net income of $18.8 million compared to a net loss of $45.8 million in the second quarter of 2024 and net income of $11.4 million in the third quarter of 2023. Core net income for the third quarter was $19.4 million.⁶

Total earning assets as of September 30, 2024 were $8.8 billion, down approximately 3.8% from December 31, 2023.

Total loans were $6.1 billion as of September 30, 2024, down 2.3% from December 31, 2023.

Total deposits were $8.0 billion as of September 30, 2024, down 1.8% from December 31, 2023. Core deposits declined 2.1% from December 31, 2023, while certificates of deposit were approximately flat. As of September 30, 2024, 83% of deposits were F.D.I.C. insured or fully collateralized, with approximately 79% of deposits F.D.I.C. insured. For the third quarter of 2024, the average cost of funds was 118 basis points, up from 115 basis points in the linked quarter and 102 basis points in the prior year quarter.

In the third quarter of 2024, ASB did not pay a dividend to HEI, supporting ASB's healthy capital levels. ASB had a Tier 1 leverage ratio of 8.6% as of September 30, 2024.

Please refer to ASB's news release issued on October 30, 2024 for additional information on ASB.

HOLDING AND OTHER COMPANIES

The holding and other companies' net loss was $40.6 million in the third quarter of 2024 compared to $13.7 million in the third quarter of 2023. The quarter's results include a $35.2 million ($26.1 million after tax) asset impairment recorded at Pacific Current in connection with the strategic review process underway, and $4.7 million ($3.5 million after tax) of Maui wildfire related expenses, net of insurance recoveries. Excluding the asset impairment and Maui wildfire-related expenses, core net loss⁷ for the third quarter of 2024 was $10.9 million.

EARNINGS RELEASE, WEBCAST AND CONFERENCE CALL TO DISCUSS EARNINGS

HEI will conduct a webcast and conference call to review its third quarter 2024 consolidated financial results today at 11:30 a.m. Hawaii time (4:30 p.m. Eastern).

To listen to the conference call, dial 1-888-660-6377 (U.S.) or 1-929-203-0797 (international) and enter passcode 2393042. Parties may also access presentation materials (which include reconciliation of non-GAAP measures) and/or listen to the conference call by visiting the conference call link on HEI's website at www.hei.com under "Investor Relations," sub-heading "News and Events — Events and Presentations."

A replay will be available online and via phone. The online replay will be available on HEI's website about two hours after the event. The audio replay will also be available about two hours after the event through November 22, 2024. To access the audio replay, dial 1-800-770-2030 (U.S.) or 1-647-362-9199 (international) and enter passcode 2393042.

HEI and Hawaiian Electric Company, Inc. (Hawaiian Electric) intend to continue to use HEI's website, www.hei.com, as a means of disclosing additional information; such disclosures will be included in the Investor Relations section of the website. Accordingly, investors should routinely monitor the Investor Relations section of HEI's website, in addition to following HEI's, Hawaiian Electric's and ASB's press releases, HEI's and Hawaiian Electric's Securities and Exchange Commission (SEC) filings and HEI's public conference calls and webcasts. Investors may sign up to receive e-mail alerts via the "Investor Relations" section of the website. The information on HEI's website is not incorporated by reference into this document or into HEI's and Hawaiian Electric's SEC filings unless, and except to the extent, specifically incorporated by reference.

Investors may also wish to refer to the Public Utilities Commission of the State of Hawaii (PUC) website at https://hpuc.my.site.com/cdms/s/ to review documents filed with, and issued by, the PUC. No information on the PUC website is incorporated by reference into this document or into HEI's and Hawaiian Electric's SEC filings.

ABOUT HEI

The HEI family of companies provides the energy and financial services that empower much of the economic and community activity of Hawaii. HEI's electric utility, Hawaiian Electric, supplies power to approximately 95% of Hawaii's population and is undertaking an ambitious effort to decarbonize its operations and the broader state economy, and modernize and harden the grid to ensure resilience and public safety. Its banking subsidiary, ASB, is one of Hawaii's largest financial institutions, providing a wide array of banking and other financial services and working to advance economic growth, affordability and financial fitness. HEI also helps advance Hawaii's sustainability goals through investments by its non-regulated subsidiary, Pacific Current. For more information, visit www.hei.com.

NON-GAAP MEASURES

Measures described as "core" are non-GAAP measures which exclude after-tax Maui wildfire-related costs, the goodwill impairment taken in connection with HEI's ongoing review of strategic options for ASB and the asset impairment taken in connection with HEI's ongoing review of strategic options for Pacific Current. See "Explanation of HEI's Use of Certain Unaudited Non-GAAP Measures" and the related GAAP reconciliations at the end of this release.

This release may contain "forward-looking statements," which include statements that are predictive in nature, depend upon or refer to future events or conditions, and usually include words such as "will," "expects," "anticipates," "intends," "plans," "believes," "predicts," "estimates" or similar expressions. In addition, any statements concerning future financial performance, ongoing business strategies or prospects or possible future actions are also forward-looking statements. Forward-looking statements are based on current expectations and projections about future events and are subject to risks, uncertainties and the accuracy of assumptions concerning HEI and its subsidiaries, the performance of the industries in which they do business and economic, political and market factors, among other things. These forward-looking statements are not guarantees of future performance.

Forward-looking statements in this release should be read in conjunction with the "Cautionary Note Regarding Forward-Looking Statements" and "Risk Factors" discussions (which are incorporated by reference herein) set forth in HEI's Annual Report on Form 10-K for the year ended December 31, 2023 and HEI's other SEC periodic reports and filings that discuss important factors that could cause HEI's results to differ materially from those anticipated in such statements. These forward-looking statements speak only as of the date of the report, presentation or filing in which they are made. Except to the extent required by the federal securities laws, HEI, Hawaiian Electric, ASB and their subsidiaries undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME DATA

(Unaudited)

	Three months ended September 30						Nine months ended September 30
(in thousands, except per share amounts)		2024			2023			2024			2023
Revenues
Electric utility	$	829,617		$	794,987		$	2,410,526		$	2,419,539
Bank		105,144			100,974			312,231			291,716
Other		3,622			5,912			10,144			14,540
Total revenues		938,383			901,873			2,732,901			2,725,795
Expenses
Electric utility (includes $163 million and $1,875 million of provision for Wildfire tort-related claims recorded in quarter and nine months ended September 30, 2024)		934,181			723,629			4,096,175			2,198,681
Bank (includes $82 million of goodwill impairment recorded in second quarter of 2024)		81,972			88,415			320,913			230,769
Other (includes $35 million of impairment recorded in third quarter of 2024)		48,778			14,718			84,917			34,737
Total expenses		1,064,931			826,762			4,502,005			2,464,187
Operating income (loss)
Electric utility		(104,564	)		71,358			(1,685,649	)		220,858
Bank		23,172			12,559			(8,682	)		60,947
Other		(45,156	)		(8,806	)		(74,773	)		(20,197	)
Total operating income (loss)		(126,548	)		75,111			(1,769,104	)		261,608
Retirement defined benefits credit—other than service costs		1,106			1,256			3,669			3,561
Interest expense, net—other than on deposit liabilities and other bank borrowings		(32,085	)		(32,629	)		(96,076	)		(91,259	)
Allowance for borrowed funds used during construction		1,331			1,372			4,061			3,798
Allowance for equity funds used during construction		3,300			4,000			10,276			11,073
Interest income		3,662			—			9,929			—
Income (loss) before income taxes		(149,234	)		49,110			(1,837,245	)		188,781
Income tax expense (benefit)		(45,303	)		7,521			(480,898	)		36,915
Net income (loss)		(103,931	)		41,589			(1,356,347	)		151,866
Preferred stock dividends of subsidiaries		471			471			1,417			1,417
Net income (loss) for common stock	$	(104,402	)	$	41,118		$	(1,357,764	)	$	150,449
Basic earnings (loss) per common share	$	(0.91	)	$	0.37		$	(12.16	)	$	1.37
Diluted earnings (loss) per common share	$	(0.91	)	$	0.37		$	(12.16	)	$	1.37
Dividends declared per common share	$	—		$	0.36		$	—		$	1.08
Weighted-average number of common shares outstanding		114,358			109,728			111,636			109,606
Weighted-average shares assuming dilution		114,358			109,917			111,636			109,932
Net income (loss) for common stock by segment
Electric utility	$	(82,585	)	$	43,461		$	(1,272,758	)	$	135,769
Bank		18,778			11,365			(6,075	)		50,131
Other		(40,595	)		(13,708	)		(78,931	)		(35,451	)
Net income (loss) for common stock	$	(104,402	)	$	41,118		$	(1,357,764	)	$	150,449
Comprehensive income (loss) attributable to HEI	$	(65,042	)	$	6,243		$	(1,326,611	)	$	128,453
Return on average common equity (%) (twelve months ended)								NM			9.5
NM Not meaningful. This information should be read in conjunction with the consolidated financial statements and the notes thereto in HEI filings with the SEC. Results of operations for interim periods are not necessarily indicative of results to be expected for future interim periods or the full year.

Hawaiian Electric Company, Inc. (Hawaiian Electric) and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME DATA

(Unaudited)

	Three months ended September 30						Nine months ended September 30
($ in thousands, except per barrel amounts)		2024			2023			2024			2023
Revenues	$	829,617		$	794,987		$	2,410,526		$	2,419,539
Expenses
Fuel oil		279,038			267,438			821,986			881,692
Purchased power		189,165			177,795			530,310			498,990
Other operation and maintenance		162,197			142,508			453,648			407,184
Wildfire tort-related claims		163,000			—			1,875,000			—
Depreciation		62,812			61,165			188,436			182,781
Taxes, other than income taxes		77,969			74,723			226,795			228,034
Total expenses		934,181			723,629			4,096,175			2,198,681
Operating income (loss)		(104,564	)		71,358			(1,685,649	)		220,858
Allowance for equity funds used during construction		3,300			4,000			10,276			11,073
Retirement defined benefits credit—other than service costs		959			1,132			3,103			3,227
Interest expense and other charges, net		(20,223	)		(22,447	)		(61,625	)		(63,565	)
Allowance for borrowed funds used during construction		1,331			1,372			4,061			3,798
Interest income		1,671			—			4,555			—
Income (loss) before income taxes		(117,526	)		55,415			(1,725,279	)		175,391
Income tax expense (benefit)		(35,439	)		11,456			(454,017	)		38,126
Net income (loss)		(82,087	)		43,959			(1,271,262	)		137,265
Preferred stock dividends of subsidiaries		228			228			686			686
Net income (loss) attributable to Hawaiian Electric		(82,315	)		43,731			(1,271,948	)		136,579
Preferred stock dividends of Hawaiian Electric		270			270			810			810
Net income (loss) for common stock	$	(82,585	)	$	43,461		$	(1,272,758	)	$	135,769
Comprehensive income (loss) attributable to Hawaiian Electric	$	(82,583	)	$	43,384		$	(1,272,851	)	$	135,603
OTHER ELECTRIC UTILITY INFORMATION
Kilowatthour sales (millions)
Hawaiian Electric		1,644			1,624			4,526			4,534
Hawaii Electric Light		272			268			780			771
Maui Electric		275			265			762			782
		2,191			2,157			6,068			6,087
Average fuel oil cost per barrel	$	114.61		$	111.51		$	118.76		$	124.70
Return on average common equity (%) (twelve months ended)¹								NM			7.9
¹ Simple average. NM Not meaningful. This information should be read in conjunction with the consolidated financial statements and the notes thereto in Hawaiian Electric filings with the SEC. Results of operations for interim periods are not necessarily indicative of results to be expected for future interim periods or the full year.

American Savings Bank, F.S.B.

STATEMENTS OF INCOME DATA

(Unaudited)

	Three months ended								Nine months ended September 30
(in thousands)	September 30, 2024		June 30, 2024			September 30, 2023				2024			2023
Interest and dividend income
Interest and fees on loans	$	73,654	$	72,960		$	71,540		$	219,585		$	204,348
Interest and dividends on investment securities		14,001		13,218			14,096			42,183			42,508
Total interest and dividend income		87,655		86,178			85,636			261,768			246,856
Interest expense
Interest on deposit liabilities		19,018		18,015			14,446			54,465			30,944
Interest on other borrowings		6,403		6,479			8,598			21,036			25,171
Total interest expense		25,421		24,494			23,044			75,501			56,115
Net interest income		62,234		61,684			62,592			186,267			190,741
Provision for credit losses		248		(1,910	)		8,835			(3,821	)		10,053
Net interest income after provision for credit losses		61,986		63,594			53,757			190,088			180,688
Noninterest income
Fees from other financial services		5,188		5,133			4,703			15,195			14,391
Fee income on deposit liabilities		5,156		4,630			4,924			14,684			14,027
Fee income on other financial products		3,131		2,960			2,440			8,834			7,952
Bank-owned life insurance		2,993		2,255			2,303			8,832			5,683
Mortgage banking income		363		364			341			1,151			701
Gain on sale of real estate		—		—			—			—			495
Other income, net		658		423			627			1,767			2,106
Total noninterest income		17,489		15,765			15,338			50,463			45,355
Noninterest expense
Compensation and employee benefits		31,485		29,802			29,902			93,746			89,500
Occupancy		5,630		5,220			5,154			15,913			16,281
Data processing		4,974		4,960			5,133			14,780			15,240
Services		3,816		4,250			3,627			12,217			8,911
Equipment		2,436		2,477			3,125			7,562			8,728
Office supplies, printing and postage		1,014		1,006			1,022			3,038			3,296
Marketing		885		747			984			2,408			2,834
Goodwill impairment		—		82,190			—			82,190			—
Other expense		5,806		5,813			7,399			16,561			19,742
Total noninterest expense		56,046		136,465			56,346			248,415			164,532
Income (loss) before income taxes		23,429		(57,106	)		12,749			(7,864	)		61,511
Income tax expense (benefit)		4,651		(11,319	)		1,384			(1,789	)		11,380
Net income (loss)	$	18,778	$	(45,787	)	$	11,365		$	(6,075	)	$	50,131
Comprehensive income (loss)	$	58,982	$	(44,154	)	$	(22,866	)	$	25,994		$	27,120
OTHER BANK INFORMATION (annualized %, except as of period end)
Return on average assets		0.81		(1.97	)		0.47			(0.09	)		0.70
Return on average equity		14.28		(33.97	)		9.19			(1.52	)		13.62
Return on average tangible common equity		14.28		(39.84	)		11.02			(1.69	)		16.36
Net interest margin		2.82		2.79			2.70			2.78			2.77
Efficiency ratio		70.30		176.20			72.30			104.94			69.69
Net charge-offs to average loans outstanding		0.15		0.15			0.07			0.15			0.11
As of period end
Nonaccrual loans to loans receivable held for investment		0.42		0.53			0.16
Allowance for credit losses to loans outstanding		1.07		1.11			1.23
Tangible common equity to tangible assets		6.0		5.4			3.9
Tier-1 leverage ratio		8.6		8.4			7.7
Dividend paid to HEI (via ASB Hawaii, Inc.) ($ in millions)	$	—	$	—		$	14.0		$	—		$	39.0
This information should be read in conjunction with the consolidated financial statements and the notes thereto in HEI filings with the SEC. Results of operations for interim periods are not necessarily indicative of results to be expected for future interim periods or the full year.

Explanation of HEI's Use of Certain Unaudited Non-GAAP Measures

HEI and ASB management use certain non-GAAP measures to evaluate the performance of HEI and the bank. Management believes these non-GAAP measures provide useful information and are a better indicator of the companies' core operating activities. Core earnings and other financial measures as presented here may not be comparable to similarly titled measures used by other companies. The accompanying tables provide a reconciliation of reported GAAP¹ earnings to non-GAAP core earnings and returns on average equity and average assets for the bank.

The reconciling adjustments from GAAP earnings to core earnings are limited to the costs related to the Maui wildfires, the goodwill impairment taken in connection with HEI's ongoing review of strategic options for ASB and the asset impairment taken in connection with HEI's ongoing review of strategic options for Pacific Current. Management does not consider these items to be representative of the company's fundamental core earnings.

Reconciliation of GAAP to non-GAAP Measures

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

Unaudited

	Three months ended September 30						Nine months ended September 30
(in thousands)		2024			2023			2024			2023
Maui wildfire-related costs
Pretax expenses:
Legal expenses	$	17,963		$	10,751		$	57,990		$	10,751
Outside services expenses		1,331			6,134			5,856			6,134
Provision for credit losses		(200	)		5,900			(2,500	)		5,900
Wildfire tort-related claims		203,000			75,000			1,915,000			75,000
Other expenses		10,864			3,842			26,814			3,842
Interest expenses		3,438			955			11,649			955
Pretax expenses		236,396			102,582			2,014,809			102,582
Insurance recoveries		(52,158	)		(75,000	)		(83,610	)		(75,000	)
Deferral of cost		(8,589	)		—			(24,143	)		—
Wildfire-related expenses, excluding insurance recovery and deferral		175,649			27,582			1,907,056			27,582
Pretax goodwill impairment		—			—			82,190			—
Pretax asset impairment		35,216			—			35,216			—
Income tax benefits²		(54,308	)		(7,192	)		(516,209	)		(7,192	)
After-tax adjustments	$	156,557		$	20,390		$	1,508,253		$	20,390
¹Accounting principles generally accepted in the United States of America. ²Current year composite statutory tax rate of 25.75% is used for Utility and Other amounts and current year composite statutory tax rate of 26.80% is used for ASB amounts. Note: Other segment (Holding and Other Companies) wildfire-related expenses (legal, outside services and other) are included in "Expenses-Other" and interest expense is included in "Interest expense, net—other than on deposit liabilities and other bank borrowings" on the HEI and subsidiaries' Consolidated Statements of Income Data. See Electric Utilities and Bank tables below for more detail.

	Three months ended September 30						Nine months ended September 30
(in thousands)		2024			2023			2024			2023
HEI consolidated net income (loss)
GAAP net income (loss) (as reported)	$	(104,402	)	$	41,118		$	(1,357,764	)	$	150,449
Excluding special items related to the Maui wildfire (after tax):
Legal expenses		13,329			7,977			43,040			7,977
Outside services expenses		985			4,546			4,323			4,546
Provision for credit losses		(146	)		4,319			(1,830	)		4,319
Wildfire tort-related claims		150,727			55,688			1,421,887			55,688
Other expenses		8,067			2,839			19,913			2,839
Interest expenses		2,552			709			8,649			709
After tax expenses		175,514			76,078			1,495,982			76,078
Insurance recoveries		(38,727	)		(55,688	)		(62,080	)		(55,688	)
Deferral of cost		(6,377	)		—			(17,926	)		—
Maui wildfire-related expenses, net of insurance recoveries and approved deferral treatment (after tax)		130,410			20,390			1,415,976			20,390
Goodwill impairment (after-tax)		—			—			66,130			—
Asset impairment (after-tax)		26,147			—			26,147			—
Non-GAAP (core) net income	$	52,155		$	61,508		$	150,489		$	170,839
GAAP Diluted earnings (loss) per share (as reported)	$	(0.91	)	$	0.37		$	(12.16	)	$	1.37
Non-GAAP (core) Diluted earnings per share	$	0.46		$	0.56		$	1.35		$	1.55

Reconciliation of GAAP to non-GAAP Measures

Hawaiian Electric Company, Inc. and Subsidiaries

Unaudited

	Three months ended September 30						Nine months ended September 30
(in thousands)		2024			2023			2024			2023
Maui windstorm and wildfires related costs
Pretax expenses:
Legal expenses¹	$	11,821		$	6,251		$	40,169		$	6,251
Outside services expenses¹		639			4,706			2,420			4,706
Wildfire tort-related claims		203,000			75,000			1,915,000			75,000
Other expenses¹		10,257			2,482			25,139			2,482
Interest expenses²		2,533			503			8,964			503
Pretax expenses		228,250			88,942			1,991,692			88,942
Insurance recoveries		(49,625	)		(75,000	)		(75,973	)		(75,000	)
Deferral of cost		(8,589	)		—			(24,143	)		—
Total Maui windstorm and wildfires related expenses, net of insurance recoveries and approved deferral treatment		170,036			13,942			1,891,576			13,942
Income tax benefits³		(43,784	)		(3,590	)		(487,081	)		(3,590	)
After-tax expenses	$	126,252		$	10,352		$	1,404,495		$	10,352

Hawaiian Electric consolidated net income (loss)
GAAP net income (loss) (as reported)	$	(82,585	)	$	43,461		$	(1,272,758	)	$	135,769
Excluding special items related to the Maui windstorm and wildfires (after tax):
Legal expenses		8,776			4,641			29,825			4,641
Outside services expenses		475			3,495			1,797			3,495
Wildfire tort-related claims		150,727			55,688			1,421,887			55,688
Other expenses		7,616			1,843			18,666			1,843
Interest expenses		1,881			373			6,656			373
Maui windstorm and wildfires related expenses (after tax)		169,475			66,040			1,478,831			66,040
Insurance recoveries (after tax)		(36,846	)		(55,688	)		(56,410	)		(55,688	)
Deferral of cost (after tax)		(6,377	)		—			(17,926	)		—
Total Maui windstorm and wildfires related expenses, net of insurance recoveries and approved deferral treatment (after tax)		126,252			10,352			1,404,495			10,352
Non-GAAP (core) net income	$	43,667		$	53,813		$	131,737		$	146,121
¹Legal, outside services and other are included in "Other operation and maintenance" on the Hawaiian Electric and subsidiaries Consolidated Statements of Income Data. ²Interest expense is included in "Interest expense and other charges, net" on the Hawaiian Electric and subsidiaries Consolidated Statements of Income Data. ³Current year composite statutory tax rate of 25.75% is used for Utility amounts.

Reconciliation of GAAP to non-GAAP Measures

American Savings Bank F.S.B.

Unaudited

	Three months ended September 30						Nine months ended September 30
(in thousands)		2024			2023			2024			2023
Maui wildfire related costs and goodwill impairment
Pretax expenses:
Provision for credit losses	$	(200	)	$	5,900		$	(2,500	)	$	5,900
Professional services expense		1,134			1,300			4,043			1,300
Other expenses, net		(42	)		1,357			(308	)		1,357
Pretax Maui wildfire related costs, net		892			8,557			1,235			8,557
Pretax goodwill impairment		—			—			82,190			—
Income tax benefit¹		(239	)		(2,293	)		(16,391	)		(2,293	)
After-tax expenses	$	653		$	6,264		$	67,034		$	6,264

ASB net income (loss)
GAAP (as reported)	$	18,778		$	11,365		$	(6,075	)	$	50,131
Excluding expense relating to Maui wildfire costs and goodwill impairment (after tax):
Provision for credit losses		(146	)		4,319			(1,830	)		4,319
Professional services expense		830			952			2,960			952
Other expenses, net		(31	)		993			(226	)		993
Goodwill impairment		—			—			66,130			—
Maui wildfire related cost, net and goodwill impairment (after tax)		653			6,264			67,034			6,264
Non-GAAP (core) net income	$	19,431		$	17,629		$	60,959		$	56,395

	Three months ended September 30		Nine months ended September 30
	2024	2023	2024	2023
Ratios (annualized %)
Based on GAAP
Return on average assets	0.81	0.47	(0.09)	0.70
Return on average equity	14.28	9.19	(1.52)	13.62
Return on average tangible common equity	14.28	11.02	(1.69)	16.36
Efficiency ratio	70.30	72.30	104.94	69.69
Based on Non-GAAP (core)
Return on average assets	0.84	0.73	0.87	0.78
Return on average equity	14.78	14.25	15.24	15.32
Return on average tangible common equity	14.78	17.09	16.94	18.40
Efficiency ratio	68.93	68.89	68.64	68.56
¹Current year composite statutory tax rate of 26.80% is used for ASB amounts.

¹ The $203.0 million accrual was partially offset by a $40.0 million insurance receivable ($29.7 million after tax).

² See the "Explanation of HEI's Use of Certain Unaudited Non-GAAP Measures" and the related GAAP reconciliation at the end of this release.

³ Refer to footnote 2.

⁴ Utility amounts indicated as after-tax in this earnings release are based upon adjusting items using a current year composite statutory tax rate of 25.75%.

⁵ Refer to footnote 2.

⁶ Refer to footnote 2.

⁷ Refer to footnote 2.

View source version on businesswire.com: https://www.businesswire.com/news/home/20241108072507/en/