HAWAIIAN ELECTRIC CO INC
For the period ended Dec 31, 2023. Filed Feb 29, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Feb 29, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 9B. Other information
| Cash paid for amounts included in the measurement of lease liabilities: | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flows from operating leases | $23,076 | $4,071 | $27,147 | $17,729 | $4,071 | $21,800 | |||
| Operating cash flows from financing leases | $32 | $6,350 | $6,382 | $— | $6,350 | $6,350 | |||
| Financing cash flows from financing leases | $391 | $3,128 | $3,519 | $— | $3,128 | $3,128 | |||
| Weighted-average remaining lease term (in years): | |||||||||
| Operating leases | 7.9 | 4.0 | 7.4 | 6.8 | 4.0 | 6.3 | |||
| Finance leases | 1.5 | 20.1 | 20.0 | — | 20.1 | 20.1 | |||
| Weighted-average discount rate: | |||||||||
| Operating leases | 3.04% | 3.50% | 3.11% | 2.92% | 3.50% | 3.03% | |||
| Finance leases | 3.77% | 8.18% | 8.18% | — | 8.18% | 8.18% | |||
| HEI consolidated | Hawaiian Electric consolidated | |||||
|---|---|---|---|---|---|---|
| Year ended December 31, 2022 | Other leases | PPAs classified as leases | Total | Other leases | PPAs classified as leases | Total |
| (dollars in thousands) | ||||||
| Operating lease cost | $20,811 | $46,160 | $66,971 | $15,030 | $46,160 | $61,190 |
| Variable lease cost | 8,931 | 241,199 | 250,130 | 6,152 | 241,199 | 247,351 |
| Sublease income | (2,675) | — | (2,675) | (2,675) | — | (2,675) |
| Total operating lease cost | $27,067 | $287,359 | $314,426 | $18,507 | $287,359 | $305,866 |
| Finance lease costs: | ||||||
| Amortization of right-of-use assets | $188 | $1,008 | $1,196 | $— | $1,008 | $1,008 |
| Interest on lease liabilities | 20 | 786 | 806 | — | 786 | 786 |
| Total finance lease cost | $208 | $1,794 | $2,002 | $— | $1,794 | $1,794 |
| Other information | ||||||
| Cash paid for amounts included in the measurement of lease liabilities: | ||||||
| Operating cash flows from operating leases | $19,143 | $40,050 | $59,193 | $14,068 | $40,050 | $54,118 |
| Operating cash flows from financing leases | $20 | $786 | $806 | $— | $786 | $786 |
| Financing cash flows from financing leases | $179 | $670 | $849 | $— | $670 | $670 |
| Weighted-average remaining lease term (in years): | ||||||
| Operating leases | 8.1 | 5.0 | 7.7 | 7.3 | 5.0 | 6.8 |
| Finance leases | 2.4 | 19.6 | 19.2 | — | 19.6 | 19.6 |
| Weighted-average discount rate: | ||||||
| Operating leases | 2.96% | 3.50% | 3.04% | 2.94% | 3.50% | 3.05% |
| Finance leases | 3.77% | 3.92% | 3.92% | — | 3.92% | 3.92% |
The following table summarizes the maturity of our operating lease liabilities as of December 31, 2023:
| HEI consolidated · Hawaiian Electric consolidated | ||||||
|---|---|---|---|---|---|---|
| (in millions) | Other leases | PPAs classified as leases | Total | Other leases | PPAs classified as leases | Total |
| 2024 | $21 | $4 | $25 | $15 | $4 | $19 |
| 2025 | 16 | 4 | 20 | 12 | 4 | 16 |
| 2026 | 16 | 4 | 20 | 12 | 4 | 16 |
| 2027 | 9 | 4 | 13 | 6 | 4 | 10 |
| 2028 | 7 | — | 7 | 5 | — | 5 |
| Thereafter | 33 | — | 33 | 21 | — | 21 |
| Total lease payments | 102 | 16 | 118 | 71 | 16 | 87 |
| Less: Imputed interest | (13) | (1) | (14) | (7) | (1) | (8) |
| Total present value of lease payments1 | $89 | $15 | $104 | $64 | $15 | $79 |
1 The fixed capacity payment related to the existing PPA with PGV, which will expire on December 31, 2027, is included as a lease liability as of December 31, 2021. The PGV facility returned to service with firm capacity in 2021. The annual capacity payment based on the most recent accepted output is approximately $4 million. The lease liability will be remeasured when PGV ramps back up to the original contracted firm capacity.
The following table summarizes the maturity of our finance lease liabilities for PPAs as of December 31, 2023:
| HEI consolidated · Hawaiian Electric consolidated | ||
|---|---|---|
| (in millions) | PPAs classified as leases | PPAs classified as leases |
| 2024 | $34 | $34 |
| 2025 | 34 | 34 |
| 2026 | 34 | 34 |
| 2027 | 34 | 34 |
| 2028 | 34 | 34 |
| Thereafter | 511 | 511 |
| Total lease payments | 681 | 681 |
| Less: Imputed interest | (343) | (343) |
| Total present value of lease payments | $338 | $338 |
Note: Other finance leases are not material.
Note 10 · Revenues
Revenue from contracts with customers. The revenues subject to ASC Topic 606 include the Utilities’ electric energy sales revenue and the ASB’s transaction fees, as further described below.
Electric Utilities.
Electric energy sales. Electric energy sales represent revenues from the generation and transmission of electricity to customers under tariffs approved by the PUC. Transaction pricing for electricity is determined and approved by the PUC for each rate class and includes revenues from the base electric charges, which are composed of (1) the customer, demand, energy, and minimum charges, and (2) the power factor, service voltage, and other adjustments as provided in each rate and rate rider schedule. Electric energy sales also represent contract rate charge from the generation and transmission of electricity to the Army. The monthly pricing is recalculated on an annual basis based on actual costs, approved by the Army.
The Utilities satisfy performance obligations of electric energy sales over time, i.e., the Utilities generate and transfer control of the electricity over time as the customer simultaneously receives and consumes the benefits provided by the Utilities’ performance. Payments from customers are generally due within 30 days from the end of the billing period. As electric bills to customers reflect the amount that corresponds directly with the value of the Utilities’ performance to date, the Utilities have elected to use the right to invoice practical expedient, which entitles them to recognize revenue in the amount they have the right to invoice.
The Utilities’ revenues include amounts for recovery of various Hawaii state revenue taxes. Revenue taxes are generally recorded as an expense in the year the related revenues are recognized. For 2023, 2022 and 2021, the Utilities’ revenues include recovery of revenue taxes of approximately $291 million, $303 million and $226 million, respectively, which amounts are in “Taxes, other than income taxes” expense. However, the Utilities pay revenue taxes to the taxing authorities based on (1) the prior year’s billed revenues (in the case of public service company taxes and PUC fees) in the current year or (2) the current year’s cash collections from electric sales (in the case of franchise taxes) after year end. As of December 31, 2023 and 2022, the Utilities had recorded $182 million and $188 million, respectively, in “Taxes accrued, including revenue taxes” on the Utilities’ consolidated balance sheet for amounts previously collected from customers or accrued for public service company taxes and PUC fees, net of amounts paid to the taxing authorities. Such amounts will be used to pay public service company taxes and PUC fees owed for the following year.
Bank.
Bank fees. Bank fees are primarily transaction-based and are recognized when the transaction has occurred and the performance obligation satisfied. From time to time, customers will request a fee waiver and ASB may grant reversals of fees. Revenues are not recorded for the estimated amount of fee reversals for each period.
Fees from other financial services - These fees primarily include debit card interchange income and fees, automated teller machine fees, credit card interchange income and fees, check ordering fees, wire fees, safe deposit rental fees, corporate/business fees, merchant income, online banking fees and international banking fees. Amounts paid to third parties for payment network expenses are included in this financial statement caption in ASB’s Statements of Income and Comprehensive Income Data (in Revenues—Bank financial statement caption of HEI’s Consolidated Statements of Income).
Fee income on deposit liabilities - These fees primarily include “not sufficient funds” fees, monthly deposit account service charge fees, commercial account analysis fees and other deposit fees.
Fee income on other financial products - These fees primarily include commission income from the sales of annuity, mutual fund, and life insurance products. ASB also offers a fee-based, managed account product in which income is based on a percentage of assets under management.
Other Segment.
Other sales. Other sales primarily consist of revenues from the generation and sale of renewable energy at fixed contractual prices per kWh to customers under power purchase agreements by Pacific Current subsidiaries. The performance obligation is satisfied over time as renewable energy is generated and control is transferred to the customer that simultaneously receives and consumes the benefits provided. Payments from customers are generally due within 30 days from the end of the billing period. The bill to customers reflects the amount that corresponds directly with the value of performance to date. Pacific Current has elected to use the right to invoice practical expedient, which entitles it to recognize revenue in the amount they have the right to invoice.
Revenues from other sources. Revenues from other sources not subject to ASC Topic 606 are accounted for as follows:
Electric Utilities.
Regulatory revenues. Regulatory revenues primarily consist of revenues from the decoupling mechanism and cost recovery surcharges.
Decoupling mechanism - Under the current decoupling mechanism, the Utilities are allowed to recover or obligated to refund the difference between actual revenue and the target revenue as determined by the PUC, collect annual revenue adjustment mechanism (ARA) and exceptional project recovery mechanism revenues, and recover or refund performance incentive mechanism penalties or rewards. These adjustments will be reflected in tariffs in future periods. Under the PBR framework, the accrued RBA revenues as of the preceding September 30 balance and the annual ARA amount are billed from January 1 through December 31 of each year, which is within 24 months following the end of the year in which they are recorded as required by the accounting standard for alternative revenue programs (see “Regulatory proceedings” in Note 4).
Cost recovery surcharges -For the timely recovery of additional costs incurred, and reconciliation of costs and expenses included in tariffed rates, the Utilities recognize revenues under surcharge mechanisms approved by the PUC. These will be reflected in tariffs in future periods (e.g., ECRC and PPAC).
Since revenue adjustments discussed above resulted from either agreements with the PUC or change in tax law, rather than contracts with customers, they are not subject to the scope of ASC Topic 606. Also, see Notes 1, 4 and 13 of the Consolidated Financial Statements. The Utilities have elected to present these revenue adjustments on a gross basis, which results in the amounts being billed to customers presented in revenues from contracts with customers and the amortization of the related regulatory asset/liability as revenues from other sources. Depending on whether the previous deferral balance being amortized was a regulatory asset or regulatory liability, and depending on the size and direction of the current year deferral of surcharges and/or refunds to customers, it could result in negative regulatory revenue during the year.
Utility pole attachment fees. These fees primarily represent revenues from third-party companies for their access to and shared use of Utilities-owned poles through licensing agreements. As the shared portion of the utility pole is functionally dependent on the rest of the structure, no distinct goods appear to exist. Therefore, these fees are not subject to the scope of ASC Topic 606, but recognized in accordance with ASC Topic 610, Other Income.
Army privatization extraordinary O&M (EOM) fees. The monthly EOM fee provides the recovery of the incremental extraordinary O&M costs not covered under the standard utility services. The nature of the work related to transitional period revenue and monthly EOM fees do not represent the Utilities’ ongoing major or central operations (i.e., generating, and transmission and distribution of electricity) and is provided specifically for the arrangement between the Utilities and the Army. Therefore, these revenues are not subject to the scope of ASC Topic 606, but recognized in accordance with ASC Topic 610, Other Income.
Bank.
Interest and dividend income. Interest and fees on loans are recognized in accordance with ASC Topic 310, Receivables, including the related allowance for credit losses. Interest and dividends on investment securities are recognized in accordance with ASC Topic 320, Investments-Debt and Equity Securities. See Notes 1 and 5 of the Consolidated Financial Statements.
Other bank noninterest income. Other bank noninterest income primarily consists of mortgage banking income and bank-owned life insurance income.
Mortgage banking income - Mortgage banking income consists primarily of realized and unrealized gains on sale of loans accounted for pursuant to ASC Topic 860, Transfers and Servicing. Interest rate lock commitments and forward loan sales are considered derivatives and are accounted pursuant to ASC Topic 815, Derivatives and Hedging.
Bank-Owned Life Insurance (BOLI) - The recognition of BOLI cash surrender value does not represent a contract with a customer and is accounted for in accordance with ASC 325-30, Investments-Other - Investments in Insurance Contracts.
Revenue disaggregation. The following tables disaggregate revenues by major source, timing of revenue recognition, and segment:
| Year ended December 31, 2023 | Year ended December 31, 2022 | |||||||
|---|---|---|---|---|---|---|---|---|
| (in thousands) | Electric utility | Bank | Other | Total | Electric utility | Bank | Other | Total |
| Revenues from contracts with customers | ||||||||
| Electric energy sales - residential | $1,026,321 | $— | $— | $1,026,321 | $1,078,372 | $— | $— | $1,078,372 |
| Electric energy sales - commercial | 1,044,045 | — | — | 1,044,045 | 1,087,485 | — | — | 1,087,485 |
| Electric energy sales - large light and power | 1,141,128 | — | — | 1,141,128 | 1,221,608 | — | — | 1,221,608 |
| Electric energy sales - other | 19,471 | — | — | 19,471 | 17,063 | — | — | 17,063 |
| Bank fees | — | 48,781 | — | 48,781 | — | 48,883 | — | 48,883 |
| Other sales | — | — | 17,540 | 17,540 | — | — | 11,804 | 11,804 |
| Total revenues from contracts with customers | 3,230,965 | 48,781 | 17,540 | 3,297,286 | 3,404,528 | 48,883 | 11,804 | 3,465,215 |
| Revenues from other sources | ||||||||
| Regulatory revenue | 3,708 | — | — | 3,708 | (29,124) | — | — | (29,124) |
| Bank interest and dividend income | — | 334,783 | — | 334,783 | — | 265,874 | — | 265,874 |
| Other bank noninterest income | — | 11,099 | — | 11,099 | — | 6,311 | — | 6,311 |
| Other | 34,848 | — | 442 | 35,290 | 33,183 | — | 526 | 33,709 |
| Total revenues from other sources | 38,556 | 345,882 | 442 | 384,880 | 4,059 | 272,185 | 526 | 276,770 |
| Total revenues | $3,269,521 | $394,663 | $17,982 | $3,682,166 | $3,408,587 | $321,068 | $12,330 | $3,741,985 |
| Timing of revenue recognition | ||||||||
| Services/goods transferred at a point in time | $— | $48,781 | $— | $48,781 | $— | $48,883 | $— | $48,883 |
| Services/goods transferred over time | 3,230,965 | — | 17,540 | 3,248,505 | 3,404,528 | — | 11,804 | 3,416,332 |
| Total revenues from contracts with customers | $3,230,965 | $48,781 | $17,540 | $3,297,286 | $3,404,528 | $48,883 | $11,804 | $3,465,215 |
There are no material contract assets or liabilities associated with revenues from contracts with customers existing at December 31, 2023 and 2022. Accounts receivable and unbilled revenues related to contracts with customers represent an unconditional right to consideration since all performance obligations have been satisfied. These amounts are disclosed asaccounts receivable and unbilled revenues, net on HEI’s consolidated balance sheets andcustomer accounts receivable, net andaccrued unbilled revenues, net on Hawaiian Electric’s consolidated balance sheets.
As of December 31, 2023, the Company had no material remaining performance obligations due to the nature of the Company’s contracts with its customers. For the Utilities, performance obligations are fulfilled as electricity is delivered to customers. For ASB, fees are recognized when a transaction is completed.
Note 11 · Retirement benefits
Defined benefit plans. Substantially all of the employees of HEI and the Utilities hired on or before December 31, 2021, participate in the Retirement Plan for Employees of Hawaiian Electric Industries, Inc. and Participating Subsidiaries (HEI Pension Plan). The HEI Pension Plan was closed to new employees first hired on or after January 1, 2022. Substantially all of the employees of ASB participated in the American Savings Bank Retirement Plan (ASB Pension Plan) until it was frozen on December 31, 2007. The HEI Pension Plan and the ASB Pension Plan (collectively, the Plans) are qualified, noncontributory defined benefit pension plans and include, in the case of the HEI Pension Plan, benefits for utility union employees determined in accordance with the terms of the collective bargaining agreements between the Utilities and the union. The Plans are subject to the provisions of ERISA. In addition, some current and former executives and directors of HEI and its subsidiaries participate in noncontributory, nonqualified plans (collectively, Supplemental Plans). In general, benefits are based on the employees’ or directors’ years of service and compensation.
The continuation of the Plans and the Supplemental Plans and the payment of any contribution thereunder are not assumed as contractual obligations by the participating employers. The Supplemental Plan for directors has been frozen since 1996. The ASB Pension Plan was frozen as of December 31, 2007. The HEI Supplemental Executive Retirement Plan and ASB Supplemental Executive Retirement, Disability, and Death Benefit Plan (noncontributory, nonqualified, defined benefit plans) were frozen as of December 31, 2008. No participants have accrued any benefits under these plans after the respective plan’s freeze and the plans will be terminated at the time all remaining benefits have been paid.
Each participating employer reserves the right to terminate its participation in the applicable plans at any time, and HEI and ASB reserve the right to terminate their respective plans at any time. If a participating employer terminates its participation in the Plans, the interest of each affected participant would become 100% vested to the extent funded. Upon the termination of the Plans, assets would be distributed to affected participants in accordance with the applicable allocation provisions of ERISA and any excess assets that exist would be paid to the participating employers. Participants’ benefits in the Plans are covered up to certain limits under insurance provided by the Pension Benefit Guaranty Corporation.
Postretirement benefits other than pensions. HEI and the Utilities provide eligible employees health and life insurance benefits upon retirement under the Postretirement Welfare Benefits Plan for Employees of Hawaiian Electric Company, Inc. and participating employers (Hawaiian Electric Benefits Plan). Eligibility of employees and dependents is based on eligibility to retire at termination, the retirement date and the date of hire. The plan was amended in 2011, changing eligibility for certain bargaining unit employees hired prior to May 1, 2011, based on new minimum age and service requirements effective January 1, 2012, per the collective bargaining agreement, and certain management employees hired prior to May 1, 2011 based on new eligibility minimum age and service requirements effective January 1, 2012. The minimum age and service requirements for management and bargaining unit employees hired May 1, 2011 and thereafter have increased and their dependents are not eligible to receive postretirement benefits. Employees may be eligible to receive benefits from the HEI Pension Plan but may not be eligible for postretirement welfare benefits if the different eligibility requirements are not met.
The executive death benefit plan was frozen on September 10, 2009 for participants at benefit levels as of that date.
The Company’s and Utilities’ cost for OPEB has been adjusted to reflect the plan amendments, which reduced benefits and created prior service credits to be amortized over average future service of affected participants. The amortization of the prior service credit will reduce benefit costs until the various credit bases are fully recognized. Each participating employer reserves the right to terminate its participation in the Hawaiian Electric Benefits Plan at any time.
Balance sheet recognition of the funded status of retirement plans. Employers must recognize on their balance sheets the funded status of defined benefit pension and other postretirement benefit plans with an offset to AOCI in shareholders’ equity (using the projected benefit obligation (PBO) and accumulated postretirement benefit obligation (APBO), to calculate the funded status).
The PUC allowed the Utilities to adopt pension and OPEB tracking mechanisms in previous rate cases. The amount of the net periodic pension cost (NPPC) and net periodic benefits costs (NPBC) to be recovered in rates is established by the PUC in each rate case or as allowed under the PBR Framework (see “Regulatory proceedings” in Note 4). Under the Utilities’ tracking mechanisms, any actual costs determined in accordance with GAAP that are over/under amounts allowed in rates are charged/credited to a regulatory asset/liability. The regulatory asset/liability for each utility will then be amortized over 5 years beginning with the respective utility’s next rate case. Accordingly, all retirement benefit expenses (except for executive life and nonqualified pension plan expenses, which amounted to $0.7 million and $1.3 million in 2023 and 2022, respectively) determined in accordance with GAAP will be recovered.
Under the tracking mechanisms, amounts that would otherwise be recorded in AOCI (excluding amounts for executive life and nonqualified pension plans), net of taxes, as well as other pension and OPEB charges, are allowed to be reclassified as a regulatory asset, as those costs will be recovered in rates through the NPPC and NPBC in the future. The Utilities have reclassified to a regulatory asset/(liability) charges for retirement benefits that would otherwise be recorded in AOCI (amounting to the elimination of a potential adjustment to AOCI of $(11.1) million pretax and $(269.3) million pretax for 2023 and 2022, respectively).
Under the pension tracking mechanism, the Utilities are required to make contributions to the pension trust in the amount of the actuarially calculated NPPC, except when limited by the ERISA minimum contribution requirements or the maximum contributions imposed by the Internal Revenue Code. Contributions in excess of the calculated NPPC are recorded in a separate regulatory asset.
The OPEB tracking mechanisms generally require the Utilities to make contributions to the OPEB trust in the amount of the actuarially calculated NPBC, (excluding amounts for executive life), except when limited by material, adverse consequences imposed by federal regulations. Future decisions in rate cases could further impact funding amounts.
Defined benefit pension and other postretirement benefit plans information. The changes in the obligations and assets of the Company’s and Utilities’ retirement benefit plans and the changes in AOCI (gross) for 2023 and 2022 and the funded status of these plans and amounts related to these plans reflected in the Company’s and Utilities’ consolidated balance sheets as of December 31, 2023 and 2022 were as follows:
| 2023 | 2022 | |||
|---|---|---|---|---|
| (in thousands) | Pensionbenefits | Otherbenefits | Pensionbenefits | Otherbenefits |
| HEI consolidated | ||||
| Benefit obligation, January 1 | $1,856,765 | $157,436 | $2,644,639 | $218,151 |
| Service cost | 45,578 | 1,430 | 78,173 | 2,580 |
| Interest cost | 103,000 | 8,520 | 80,062 | 6,502 |
| Actuarial loss (gain) | 131,437 | (13,867) | (848,905) | (60,283) |
| Participants contributions | — | 3,542 | — | 3,348 |
| Benefits paid and expenses | (103,802) | (13,718) | (97,204) | (12,862) |
| Benefit obligation, December 31 | 2,032,978 | 143,343 | 1,856,765 | 157,436 |
| Fair value of plan assets, January 1 | 1,806,379 | 190,547 | 2,320,745 | 239,311 |
| Actual return on plan assets | 260,748 | 25,926 | (461,669) | (39,469) |
| Employer contributions | 8,274 | — | 42,542 | — |
| Participants contributions | — | 3,542 | — | 3,348 |
| Benefits paid and expenses | (101,862) | (12,643) | (95,239) | (12,643) |
| Fair value of plan assets, December 31 | 1,973,539 | 207,372 | 1,806,379 | 190,547 |
| Accrued benefit asset (liability), December 31 | $(59,439) | $64,029 | $(50,386) | $33,111 |
| Other assets | $23,091 | $64,463 | $21,012 | $33,526 |
| Defined benefit pension and other postretirement benefit plans liability | (82,530) | (434) | (71,398) | (415) |
| Accrued benefit asset (liability), December 31 | $(59,439) | $64,029 | $(50,386) | $33,111 |
| AOCI debit/(credit), January 1 (excluding impact of PUC D&Os) | $74,418 | $(26,238) | $347,799 | $(19,975) |
| Recognized during year – prior service credit | — | 875 | — | 928 |
| Recognized during year – net actuarial gain (loss) | (669) | 1,888 | (27,412) | 12 |
| Occurring during year – net actuarial loss (gain) | 11,513 | (26,143) | (245,969) | (7,203) |
| AOCI debit/(credit) before cumulative impact of PUC D&Os, December 31 | 85,262 | (49,618) | 74,418 | (26,238) |
| Cumulative impact of PUC D&Os | (67,732) | 43,066 | (55,201) | 19,486 |
| AOCI debit/(credit), December 31 | $17,530 | $(6,552) | $19,217 | $(6,752) |
| Net actuarial loss (gain) | $85,262 | $(49,618) | $74,418 | $(25,363) |
| Prior service gain | — | — | — | (875) |
| AOCI debit/(credit) before cumulative impact of PUC D&Os, December 31 | 85,262 | (49,618) | 74,418 | (26,238) |
| Cumulative impact of PUC D&Os | (67,732) | 43,066 | (55,201) | 19,486 |
| AOCI debit/(credit), December 31 | 17,530 | (6,552) | 19,217 | (6,752) |
| Income taxes (benefits) | (4,639) | 1,689 | (5,088) | 1,740 |
| AOCI debit/(credit), net of taxes (benefits), December 31 | $12,891 | $(4,863) | $14,129 | $(5,012) |
| As shown in the table above, as of December 31, 2023 and 2022, the other postretirement benefit plan with APBO in excess of plan assets is related to an unfunded plan. | ||||
| 2023 | 2022 | |||
|---|---|---|---|---|
| (in thousands) | Pensionbenefits | Otherbenefits | Pensionbenefits | Otherbenefits |
| Hawaiian Electric consolidated | ||||
| Benefit obligation, January 1 | $1,716,125 | $150,534 | $2,464,944 | $209,470 |
| Service cost | 44,143 | 1,415 | 75,845 | 2,554 |
| Interest cost | 95,351 | 8,143 | 74,363 | 6,227 |
| Actuarial loss (gain) | 126,846 | (13,721) | (804,498) | (58,253) |
| Participants contributions | — | 3,473 | — | 3,286 |
| Benefits paid and expenses | (94,783) | (13,272) | (88,450) | (12,750) |
| Transfers | 781 | — | (6,079) | — |
| Benefit obligation, December 31 | 1,888,463 | 136,572 | 1,716,125 | 150,534 |
| Fair value of plan assets, January 1 | 1,665,880 | 187,494 | 2,142,617 | 235,525 |
| Actual return on plan assets | 246,976 | 25,529 | (426,825) | (38,764) |
| Employer contributions | 8,252 | — | 41,894 | — |
| Participants contributions | — | 3,473 | — | 3,286 |
| Benefits paid and expenses | (94,332) | (12,356) | (87,952) | (12,541) |
| Other | 509 | — | (3,854) | (12) |
| Fair value of plan assets, December 31 | 1,827,285 | 204,140 | 1,665,880 | 187,494 |
| Accrued benefit asset (liability), December 31 | $(61,178) | $67,568 | $(50,245) | $36,960 |
| Other assets | $— | $67,568 | $— | $36,960 |
| Other liabilities (short-term) | (507) | — | (497) | — |
| Defined benefit pension and other postretirement benefit plans liability | (60,671) | — | (49,748) | — |
| Accrued benefit asset (liability), December 31 | $(61,178) | $67,568 | $(50,245) | $36,960 |
| AOCI debit/(credit), January 1 (excluding impact of PUC D&Os) | $57,264 | $(25,402) | $329,645 | $(20,231) |
| Recognized during year – prior service credit | — | 872 | — | 925 |
| Recognized during year – net actuarial gain (loss) | (28) | 1,827 | (26,358) | — |
| Occurring during year – net actuarial loss (gain) | 12,103 | (25,807) | (246,023) | (6,096) |
| AOCI debit/(credit) before cumulative impact of PUC D&Os, December 31 | 69,339 | (48,510) | 57,264 | (25,402) |
| Cumulative impact of PUC D&Os | (67,732) | 43,066 | (55,201) | 19,486 |
| AOCI debit/(credit), December 31 | $1,607 | $(5,444) | $2,063 | $(5,916) |
| Net actuarial loss (gain) | $69,339 | $(48,510) | $57,264 | $(24,530) |
| Prior service gain | — | — | — | (872) |
| AOCI debit/(credit) before cumulative impact of PUC D&Os, December 31 | 69,339 | (48,510) | 57,264 | (25,402) |
| Cumulative impact of PUC D&Os | (67,732) | 43,066 | (55,201) | 19,486 |
| AOCI debit/(credit), December 31 | 1,607 | (5,444) | 2,063 | (5,916) |
| Income taxes (benefits) | (414) | 1,402 | (531) | 1,523 |
| AOCI debit/(credit), net of taxes (benefits), December 31 | $1,193 | $(4,042) | $1,532 | $(4,393) |
Pension benefits. In 2023, actuarial losses due to demographic experience, including any assumption changes, reduced the funded position. The most impactful of these assumption changes were the decrease in the discount rate used to measure PBO compared to the prior year and the change in assumed rates of retirement. Investment returns greater than assumed largely offset the decline.
In 2022, actuarial gains due to demographic experience, including any assumption changes, the most significant of which was the increase in the discount rate used to measure PBO compared to the prior year, improved funded position while investment returns lower than assumed rates, partially offset the improvement.
Other benefits. In 2023, actuarial gains due to demographic experience, including any assumption changes, improved the funded position. The most impactful of these assumption changes was a reduction in the percentage of participants expected to participate. This gain was partially offset by a decrease in the discount rate. Investment returns greater than assumed further improved the funded position.
In 2022, actuarial gains due to demographic experience, including any assumption changes, the most significant of which was the increase in the discount rate used to measure APBO compared to the prior year, improved funded position while investment returns lower than assumed rates, partially offset the improvement.
The dates used to determine retirement benefit measurements for the defined benefit plans and OPEB were December 31 of 2023, 2022 and 2021.
Through December 31, 2020, for purposes of calculating NPPC and NPBC for all plan assets, the Company and the Utilities have determined the market-related value of retirement benefit plan assets, primarily equity securities and fixed income securities, by calculating the difference between the expected return and the actual return on the fair value of the plan assets, then amortizing the difference over future years –0% in the first year and 25% in each of years two through five – and finally adding or subtracting the unamortized differences for the past four years from fair value. The method includes a 15% range restriction around the fair value of such assets (i.e.,85% to 115% of fair value). Effective January 1, 2021, the Company adopted a change in accounting principle for the plans’ fixed income securities from the calculated market-related value method to the fair value method in the calculation of the expected return on plan assets component of NPPC and NPBC. The remaining plan assets continue to use the calculated market-related value methodology. The Company considers the fair value approach to be preferable for its fixed-income securities portfolio because it results in a current reflection of the changes in the value of plan assets in a way similar to the obligations it is intended to hedge. The Company evaluated the effect of this change in accounting principle and deemed it to be immaterial to the historical financial statements of the Company and Hawaiian Electric and, therefore, did not account for the change retrospectively and recorded the cumulative effects from the change in accounting principle in earnings for non-Utility businesses in the first quarter of 2021. Amounts related to the Utilities were reflected as adjustments to regulatory assets as appropriate, consistent with the expected regulatory treatment as described in the following paragraph.
The Utilities have implemented pension and OPEB tracking mechanisms under which all of their retirement benefit expenses (except for executive life and nonqualified pension plan expenses) determined in accordance with GAAP are recovered over time. Under the tracking mechanisms, any actual costs determined in accordance with GAAP that are over/under amounts allowed in rates are charged/credited to a regulatory asset/liability. The regulatory asset/liability for each utility will then be amortized over 5 years beginning with the respective utility’s next rate proceeding.
A primary goal of the plans is to achieve long-term asset growth sufficient to pay future benefit obligations at a reasonable level of risk. The investment policy target for defined benefit pension and OPEB plans of HEI and the Utilities reflects the philosophy that long-term growth can best be achieved by prudent investments in equity securities while balancing overall fund and pension liability volatility by an appropriate allocation to fixed income securities. To reduce the level of portfolio risk and volatility in returns, efforts have been made to diversify the plans’ investments by asset class, geographic region, market capitalization and investment style. ASB’s frozen, overfunded defined benefit pension plan is invested in a portfolio that uses a liability-driven investment strategy to limit funded status volatility.
The asset allocation of defined benefit retirement plans to equity and fixed income securities (excluding cash) and related investment policy targets and ranges were as follows:
| Pension benefits1 · Other benefits2 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Investment policy | Investment policy | |||||||
| December 31 | 2023 | 2022 | Target | Range3 | 2023 | 2022 | Target | Range3 |
| Assets held by category | ||||||||
| U.S. equity securities | 56% | 58% | 50% | 40-65% | 58% | 57% | 50% | 40-65% |
| Non-U.S equity securities | 13 | 13 | 15 | 5-25% | 15 | 15 | 15 | 5-25% |
| Fixed income securities | 28 | 27 | 30 | 20-60% | 27 | 28 | 30 | 20-60% |
| Private equity | 3 | 2 | 5 | 0-10% | — | — | 5 | 0-10% |
| 100% | 100% | 100% | 100% | 100% | 100% | |||
1 Asset allocation (excluding cash) is applicable to only HEI and the Utilities. As of December 31, 2023 and 2022, nearly all of ASB’s pension assets were invested in fixed income securities.
2 Asset allocation (excluding cash) is applicable to only HEI and the Utilities. ASB does not fund its other benefits.
3 Broad range for equity securities is a minimum of 60% and a maximum of 80% for pension benefits and other benefits.
The fair values of the investments shown in the tables below represent the Company’s best estimates of the amounts that would be received upon sale of those assets in an orderly transaction between market participants at that date. Those fair value measurements maximize the use of observable inputs. However, in situations where there is little, if any, market activity for the asset at the measurement date, the fair value measurement reflects the Company’s judgments about the assumptions that market participants would use in pricing the asset. Those judgments are developed by the Company based on the best information available in the circumstances.
The Company used the following valuation methodologies for assets measured at fair value. There have been no changes in the methodologies used at December 31, 2023 and 2022.
Equity securities, equity index fund, exchange-traded funds, U.S. Treasury fixed income securities and mutual funds (Level 1). Equity securities, equity index fund, exchange-traded funds, U.S. Treasury fixed income securities and mutual funds are valued at the closing price reported on the active market on which the individual securities or funds are traded.
Fixed income securities and preferred securities (Level 2). Fixed income and preferred securities, other than those issued by the U.S. Treasury, are valued based on yields currently available on comparable securities of issuers with similar credit ratings.
Assets held in various trusts for the retirement benefit plans are measured at fair value on a recurring basis and were as follows:
| Pension benefits · Other benefits | |||||||
|---|---|---|---|---|---|---|---|
| Fair value measurements using · Fair value measurements using | |||||||
| (in millions) · December 31 · Quoted prices in active markets for identical assets (Level 1) · Significant other observable inputs (Level 2) · December 31 · Quoted prices in active markets for identical assets (Level 1) · Significant other observable inputs (Level 2) | |||||||
| U.S. equity securities | $449 | $449 | $— | $54 | $54 | $— | |
| Non-U.S. equity securities | 165 | 165 | — | 20 | 20 | — | |
| U.S. equity index and exchange-traded funds (ETFs) | 584 | 584 | — | 64 | 64 | — | |
| Non-U.S. equity investments at net asset value (NAV) | 77 | — | — | 10 | — | — | |
| Total equity investments | 1,275 | 1,198 | — | 148 | 138 | — | |
| Fixed income securities | 85 | 13 | 72 | — | — | — | |
| Fixed income mutual and ETFs | 264 | 264 | — | 53 | 53 | — | |
| Fixed income investments at NAV | 250 | — | — | 2 | — | — | |
| Total fixed income investments | 599 | 277 | 72 | 55 | 53 | — | |
| Private equity at NAV | 50 | — | — | 1 | — | — | |
| Cash equivalents, fund and at NAV | 60 | 15 | — | 3 | 3 | — | |
| Total | 1,984 | $1,490 | $72 | 207 | $194 | $— | |
| Cash, receivables and payables, net | (10) | — | |||||
| Fair value of plan assets | $1,974 | $207 | |||||
| U.S. equity securities | $387 | $387 | $— | $48 | $48 | $— | |
| Non-U.S. equity securities | 147 | 147 | — | 18 | 18 | — | |
| U.S. equity index and ETFs | 580 | 580 | — | 58 | 58 | — | |
| Non-U.S. equity investments at NAV | 75 | — | — | 10 | — | — | |
| Total equity investments | 1,189 | 1,114 | — | 134 | 124 | — | |
| Fixed income securities | 83 | 10 | 73 | — | — | — | |
| Fixed income mutual and ETFs | 225 | 225 | — | 50 | 50 | — | |
| Fixed income investments at NAV | 226 | — | — | 3 | — | — | |
| Total fixed income investments | 534 | 235 | 73 | 53 | 50 | — | |
| Private equity at NAV | 34 | — | — | — | — | — | |
| Cash equivalents, fund and at NAV | 48 | 15 | — | 4 | 3 | — | |
| Total | 1,805 | $1,364 | $73 | 191 | $177 | $— | |
| Cash, receivables and payables, net | 1 | — | |||||
| Fair value of plan assets | $1,806 | $191 | |||||
The fair value of investments measured at NAV presented in the table above is intended to permit reconciliation to the fair value of plan assets.
The following table represents assets measured at NAV.
| Pension benefits | Other benefits | |||||
|---|---|---|---|---|---|---|
| Measured at NAV | December 31 | Redemption frequency | Redemption notice period | December 31 | Redemption frequency | Redemption notice period |
| (in millions) | ||||||
| Non-U.S. equity funds (a) | $77 | Daily-Monthly | 5-30 days | $10 | Daily-Monthly | 5-30 days |
| Fixed income investments (b) | 250 | Daily | 15 days | 2 | Daily | 15 days |
| Private equity (c) | 50 | NA | NA | 1 | NA | NA |
| Cash equivalents (d) | 45 | Daily | 0-1 day | — | Daily | 0-1 day |
| $422 | $13 | |||||
| Non-U.S. equity funds (a) | $75 | Daily-Monthly | 5-30 days | $10 | Daily-Monthly | 5-30 days |
| Fixed income investments (b) | 226 | Daily | 15 days | 3 | Daily | 15 days |
| Private equity (c) | 34 | NA | NA | — | NA | NA |
| Cash equivalents (d) | 33 | Daily | 0-1 day | 1 | Daily | 0-1 day |
| $368 | $14 | |||||
NA Not applicable
None of the investments presented in the tables above have unfunded commitments, other than private equity disclosed in (c) below.
(a) Represents investments in funds that primarily invest in non-U.S., emerging markets equities. Redemption frequency for pension benefits assets as of December 31, 2023 were: daily,63% and monthly,37%, and as of December 31, 2022 were daily,59% and monthly,41%. Redemption frequency for other benefits assets as of December 31, 2023 were: daily,61% and monthly,39% and as of December 31, 2022 were: daily,56% and monthly,44%.
(b) Represents investments in fixed income securities invested in a US-dollar denominated fund that seeks to exceed the Bloomberg US Long Corporate A or Better Bond Index through investments in US-dollar denominated fixed income securities and commingled vehicles.
(c) Represents investment in a private equity fund. The fund is valued as reported by the General Partner, based on the valuation of the underlying investments. As of December 31, 2023 and 2022, the unfunded commitment of the private equity fund was $138 million and $56 million, respectively. A second tranche commitment of $100 million was entered into effective January 1, 2023. The fund does not allow redemptions but may be dissolved withsix months written notice. The termination date of the fund is November 1, 2100, unless dissolved earlier.
(d) Represents investments in cash equivalent funds. This class includes funds that invest primarily in securities issued or guaranteed by the U.S. government or its agencies or instrumentalities. For pension benefits, the fund may also invest in fixed income securities of investment grade issuers.
The following weighted-average assumptions were used in the accounting for the plans:
| Pension benefits | Other benefits | |||||
|---|---|---|---|---|---|---|
| December 31 | 2023 | 2022 | 2021 | 2023 | 2022 | 2021 |
| Benefit obligation | ||||||
| Discount rate1 | 5.35% | 5.67% | 3.05% | 5.39% | 5.66% | 3.07% |
| Rate of compensation increase | 3.5 | 3.5 | 3.5 | NA | NA | NA |
| Net periodic pension/benefit cost (years ended) | ||||||
| Discount rate2 | 5.67 | 3.05 | 2.92 | 5.66 | 3.07 | 2.83 |
| Expected return on plan assets3 | 7.25 | 7.25 | 7.25 | 7.25 | 7.25 | 7.25 |
| Rate of compensation increase4 | 3.5 | 3.5 | 3.5 | NA | NA | NA |
NA Not applicable
1 HEI and the Utilities pension benefits discount rate only at December 31, 2023, 2022 and 2021. ASB’s pension benefits discount rate at December 31, 2023, 2022 and 2021 was 5.39%,5.63% and 3.04%, respectively. All other disclosed rates apply to the Company and the Utilities.
2 ASB’s pension benefits discount rate for the year ended December 31, 2023, 2022 and 2021 was 5.63%,3.04% and 2.76%. All other disclosed rates apply to the Company and the Utilities.
3 HEI and the Utilities’ plan assets only (gross return). For 2023, 2022 and 2021, ASB’s expected return on plan assets was 5.83%,3.24% and 2.96%, respectively.
4 HEI and the Utilities use a graded rate of compensation increase assumption based on age. The rate provided above is an average across all future years of service for the current population. NA for ASB.
The Company and the Utilities based their selection of an assumed discount rate for 2024 NPPC and NPBC and December 31, 2023 disclosure on a cash flow matching analysis that utilized bond information provided by Bloomberg for all non-callable, high quality bonds (generally rated Aa or better) as of December 31, 2023. In selecting the expected rate of return on plan assets for 2024 NPPC and NPBC: a) HEI and the Utilities considered economic forecasts for the types of investments held by the plans (primarily equity and fixed income investments), the Plans’ asset allocations, industry and corporate surveys and the past performance of the plans’ assets in selecting 7.25% and b) ASB considered its liability-driven investment strategy in selecting 5.59%, which is consistent with the assumed discount rate as of December 31, 2023 with a 20 basis point active manager premium. For 2023, retirement benefit plans’ assets of the Company had a net gain of 14.9% and the Utilities had a net gain of 15.2%.
As of December 31, 2023, the assumed health care trend rates for 2024 and future years were as follows: medical,6.25%, grading down to 5% for 2029 and thereafter; dental,5%; and vision,4%. As of December 31, 2022, the assumed health care trend rates for 2023 and future years were as follows: medical,6.50%, grading down to 5% for 2029 and thereafter; dental,5%; and vision,4%.
The components of NPPC and NPBC were as follows:
| Pension benefits | Other benefits | |||||
|---|---|---|---|---|---|---|
| (in thousands) | 2023 | 2022 | 2021 | 2023 | 2022 | 2021 |
| HEI consolidated | ||||||
| Service cost | $45,578 | $78,173 | $81,432 | $1,430 | $2,580 | $2,827 |
| Interest cost | 103,000 | 80,062 | 75,361 | 8,520 | 6,502 | 6,122 |
| Expected return on plan assets | (140,824) | (141,266) | (132,223) | (13,648) | (13,621) | (12,957) |
| Amortization of net prior service gain | — | — | — | (875) | (928) | (1,533) |
| Amortization of net actuarial losses (gains) | 669 | 27,412 | 27,245 | (1,888) | (12) | 203 |
| Net periodic pension/benefit cost | 8,423 | 44,381 | 51,815 | (6,461) | (5,479) | (5,338) |
| Impact of PUC D&Os | 71,905 | 37,148 | 27,963 | 5,846 | 4,966 | 4,839 |
| Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) | $80,328 | $81,529 | $79,778 | $(615) | $(513) | $(499) |
| Pension benefits | Other benefits | |||||
|---|---|---|---|---|---|---|
| (in thousands) | 2023 | 2022 | 2021 | 2023 | 2022 | 2021 |
| Hawaiian Electric consolidated | ||||||
| Service cost | $44,143 | $75,845 | $79,463 | $1,415 | $2,554 | $2,802 |
| Interest cost | 95,351 | 74,363 | 70,235 | 8,143 | 6,227 | 5,875 |
| Expected return on plan assets | (131,962) | (133,873) | (125,404) | (13,442) | (13,381) | (12,755) |
| Amortization of net prior service gain | — | — | — | (872) | (925) | (1,530) |
| Amortization of net actuarial losses (gains) | 28 | 26,358 | 27,534 | (1,827) | — | 206 |
| Net periodic pension/benefit cost | 7,560 | 42,693 | 51,828 | (6,583) | (5,525) | (5,402) |
| Impact of PUC D&Os | 71,905 | 37,148 | 27,963 | 5,846 | 4,966 | 4,839 |
| Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) | $79,465 | $79,841 | $79,791 | $(737) | $(559) | $(563) |
The Company recorded pension expense of $43 million, $47 million, $47 million in 2023, 2022 and 2021, respectively, and OPEB income of $(0.1) million in 2023, 2022 and 2021 and charged the remaining amounts primarily to electric utility plant. The Utilities recorded pension expense of $42 million, $45 million and $47 million, respectively, and OPEB income of $(0.3) million, $(0.1) million and $(0.2) million in 2023, 2022 and 2021, respectively, and charged the remaining amounts primarily to electric utility plant.
Additional information on the defined benefit pension plans’ accumulated benefit obligations (ABOs), which do not consider projected pay increases (unlike the PBOs shown in the table above), and pension plans with ABOs and PBOs in excess of plan assets were as follows:
| HEI consolidated | Hawaiian Electric consolidated | |||
|---|---|---|---|---|
| December 31 | 2023 | 2022 | 2023 | 2022 |
| (in billions) | ||||
| Defined benefit plans - ABOs | $1.8 | $1.7 | $1.7 | $1.5 |
| Defined benefit plans with PBOs in excess of plan assets | ||||
| PBOs | 2.0 | 1.8 | 1.9 | 1.7 |
| Fair value of plan assets | 1.9 | 1.7 | 1.8 | 1.7 |
HEI consolidated. The Company estimates that the cash funding for the qualified defined benefit pension plans in 2024 will be $8 million, which will fully satisfy the ERISA minimum required contribution, the requirements of the Utilities’ pension tracking mechanisms and the Plan’s funding policy. The Company’s current estimate of contributions to its other postretirement benefit plans in 2024 isnil.
As of December 31, 2023, the benefits expected to be paid under all retirement benefit plans in 2024, 2025, 2026, 2027, 2028 and 2029 through 2033 amount to $113 million, $117 million, $121 million, $124 million, $128 million and $690 million, respectively.
Hawaiian Electric consolidated. The Utilities estimate that the cash funding for the qualified defined benefit pension plan in 2024 will be $8 million, which will fully satisfy the ERISA minimum required contribution, the requirements of the pension tracking mechanisms and the Plan’s funding policy. The Utilities’ current estimate of contributions to its other postretirement benefit plans in 2024 isnil.
As of December 31, 2023, the benefits expected to be paid under all retirement benefit plans in 2024, 2025, 2026, 2027, 2028 and 2029 through 2033 amounted to $103 million, $107 million, $110 million, $114 million, $117 million and $635 million, respectively.
Defined contribution plans information. For 2023, 2022 and 2021, the Company’s expense for its defined contribution plans under the HEIRSP and the ASB 401(k) Plan was $9 million, $9 million and $6 million, respectively; and its cash contributions were $10 million, $7 million and $6 million, respectively. Included in the 2023 and 2022 amounts are non-elective employer contributions for the Utilities and HEI employees first hired on or after January 1, 2022, equal to 10% of those new employees’ annual compensation. For 2023, 2022 and 2021 the Utilities’ expense and cash contributions for its defined contribution plan under the HEIRSP was $6 million, $4 million and $3 million, respectively.
Note 12 · Share-based compensation
Under the 2010 Equity and Incentive Plan, as amended and restated effective March 1, 2014 (EIP), HEI can issue shares of common stock as incentive compensation to selected employees in the form of stock options, stock appreciation rights, restricted shares, restricted stock units, performance shares and other share-based and cash-based awards. The original 2010 Equity and Incentive Plan was amended and restated effective March 1, 2014 and an additional 1.5 million shares were added to the shares available for issuance under these programs.
As of December 31, 2023, approximately 2.7 million shares remained available for future issuance under the terms of the EIP, assuming recycling of shares withheld to satisfy statutory tax liabilities relating to EIP awards, including an estimated 0.5 million shares that could be issued upon the vesting of outstanding restricted stock units and the achievement of performance goals for awards outstanding under long-term incentive plans (assuming that such performance goals are achieved at maximum levels).
Restricted stock units awarded under the EIP in 2023, 2022, 2021 and 2020 will vest and be issued in unrestricted stock inthree (2023, 2022 and 2021) orfour (2020) equal annual increments on the anniversaries of the grant date and are forfeited to the extent they have not become vested for terminations of employment during the vesting period, except that pro-rata vesting is provided for terminations due to death, disability and retirement. Restricted stock units expense has been recognized in accordance with the fair-value-based measurement method of accounting. Dividend equivalent rights are accrued and are paid at the end of the restriction period when the associated restricted stock units vest.
Stock performance awards granted under the 2023-25, 2022-24 and 2021-23 long-term incentive plans (LTIP) entitle the grantee to shares of common stock with dividend equivalent rights once service conditions and performance conditions are satisfied at the end of thethree-year performance period. LTIP awards are forfeited for terminations of employment during the performance period, except that pro-rata participation is provided for terminations due to death, disability and retirement based upon completed months of service after a minimum of 12 months of service in the performance period. Compensation expense for the stock performance awards portion of the LTIP has been recognized in accordance with the fair-value-based measurement method of accounting for performance shares.
Under the 2011 Nonemployee Director Stock Plan (2011 Director Plan), HEI can issue shares of common stock as compensation to nonemployee directors of HEI, Hawaiian Electric and ASB. As of December 31, 2023, there were 168,177 shares remaining available for future issuance under the 2011 Director Plan.
Share-based compensation expense and the related income tax benefit were as follows:
| (in millions) | 2023 | 2022 | 2021 |
|---|---|---|---|
| HEI consolidated | |||
| Share-based compensation expense1 | $10.5 | $10.4 | $9.1 |
| Income tax benefit | 2.2 | 2.1 | 1.4 |
| Hawaiian Electric consolidated | |||
| Share-based compensation expense1 | 3.3 | 3.0 | 2.7 |
| Income tax benefit | 0.8 | 0.7 | 0.6 |
1 For 2023, 2022 and 2021, the Company has not capitalized any share-based compensation.
Stock awards. HEI granted HEI common stock to nonemployee directors under the 2011 Director Plan as follows:
| (dollars in millions) | 2023 | 2022 | 2021 |
|---|---|---|---|
| Shares granted | 40,450 | 35,720 | 29,816 |
| Fair value | $1.5 | $1.5 | $1.3 |
| Income tax benefit | 0.4 | 0.4 | 0.3 |
The number of shares issued to each nonemployee director of HEI, Hawaiian Electric and ASB is determined based on the closing price of HEI common stock on the grant date.
Restricted stock units. Information about HEI’s grants of restricted stock units was as follows:
| 2023 · 2022 · 2021 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shares | (1) | Shares | (1) | Shares | (1) | ||||||
| Outstanding, January 1 | 182,528 | $39.75 | 233,448 | $38.10 | 193,939 | $40.89 | |||||
| Granted | 100,088 | 42.41 | 98,463 | 41.31 | 137,582 | 34.66 | |||||
| Vested | (84,794) | 39.41 | (96,282) | 37.75 | (79,623) | 38.51 | |||||
| Forfeited | (8,798) | 41.63 | (53,101) | 39.01 | (18,450) | 39.92 | |||||
| Outstanding, December 31 | 189,024 | $41.23 | 182,528 | $39.75 | 233,448 | $38.10 | |||||
| Total weighted-average grant-date fair value of shares granted (in millions) | $4.2 | $4.1 | $4.8 | ||||||||
(1)Weighted-average grant-date fair value per share based on the average price of HEI common stock on the date of grant.
For 2023, 2022 and 2021, total restricted stock units and related dividends that vested had a fair value of $3.7 million, $4.2 million and $3.0 million, respectively, and the related tax benefits were $0.8 million, $0.6 million and $0.6 million, respectively.
As of December 31, 2023, there was $4.1 million of total unrecognized compensation cost related to the nonvested restricted stock units. The cost is expected to be recognized over a weighted-average period of 1.8 years.
Long-term incentive plan payable in stock. The 2021-23, 2022-24 and 2023-25 LTIPs provide for performance awards under the EIP of shares of HEI common stock based on the satisfaction of performance goals, including a market condition goal. The number of shares of HEI common stock that may be awarded is fixed on the date the grants are made, subject to the achievement of specified performance levels and calculated dividend equivalents. The potential payout varies from 0% to 200% of the number of target shares, depending on the achievement of the goals. The market condition goal is based on HEI’s total shareholder return (TSR) compared to the Peer Group (Edison Electric Institute Index (EEI Index) for the 2021-23 and 2022-24 performance periods, and compared to the Company's compensation peer group consisting of companies in the EEI Index and approved by the Company's Compensation and Human Capital Management Committee for the 2023-25 performance period), in each case over the relevant three-year period. The other performance condition goals relate to EPS growth, cumulative EPS, return on average common equity (ROACE), renewable portfolio standards, carbon emissions reduction, Hawaiian Electric’s net income growth, ASB’s efficiency ratio and strategic initiatives and Pacific Current’s EBITDA growth and return on average invested capital.
LTIP linked to TSR. Information about HEI’s LTIP grants linked to TSR was as follows:
| 2023 · 2022 · 2021 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shares | (1) | Shares | (1) | Shares | (1) | ||||||
| Outstanding, January 1 | 71,574 | $47.67 | 90,974 | $42.86 | 89,222 | $42.10 | |||||
| Granted | 27,123 | 55.98 | 26,469 | 54.92 | 46,024 | 41.12 | |||||
| Vested (issued or unissued and cancelled) | (18,691) | 48.62 | (29,042) | 41.07 | (32,355) | 38.20 | |||||
| Forfeited | (3,529) | 53.72 | (16,827) | 44.45 | (11,917) | 43.07 | |||||
| Outstanding, December 31 | 76,477 | $50.11 | 71,574 | $47.67 | 90,974 | $42.86 | |||||
| Total weighted-average grant-date fair value of shares granted (in millions) | $1.5 | $1.5 | $1.9 | ||||||||
(1)Weighted-average grant-date fair value per share determined using a Monte Carlo simulation model.
The grant date fair values of the shares were determined using a Monte Carlo simulation model utilizing actual information for the common shares of HEI and the Peer Group for the period from the beginning of the performance period to the grant date and estimated future stock volatility of HEI and the Peer Group over the remaining three-year performance period. The expected stock volatility assumptions for HEI and the Peer Group were based on thethree-year historic stock volatility. A dividend assumption is not required for the Monte Carlo simulation because the grant payout includes dividend equivalents and projected returns include the value of reinvested dividends.
The following table summarizes the assumptions used to determine the fair value of the LTIP awards linked to TSR and the resulting fair value of LTIP awards granted:
| 2023 | 2022 | 2021 | |
|---|---|---|---|
| Risk-free interest rate | 4.19% | 1.71% | 0.19% |
| Expected life in years | 3 | 3 | 3 |
| Expected volatility | 33.1% | 31.0% | 29.9% |
| Range of expected volatility for Peer Group | 28.7% to 38.8% | 25.4% to 76.7% | 25.6% to 102.9% |
| Grant date fair value (per share) | $55.98 | $54.92 | $41.12 |
There wereno share-based LTIP awards linked to TSR with a vesting date in 2023. For 2022 and 2021, total vested LTIP awards linked to TSR and related dividends had a fair value of $0.8 million and $0.8 million, respectively, and the related tax benefits were $0.1 million and $0.2 million, respectively.
As of December 31, 2023, there was $1.3 million of total unrecognized compensation cost related to the nonvested performance awards payable in shares linked to TSR. The cost is expected to be recognized over a weighted-average period of 1.5 years.
LTIP awards linked to other performance conditions. Information about HEI’s LTIP awards payable in shares linked to other performance conditions was as follows:
| 2023 · 2022 · 2021 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shares | (1) | Shares | (1) | Shares | (1) | ||||||
| Outstanding, January 1 | 309,589 | $39.50 | 306,342 | $38.42 | 220,715 | $41.03 | |||||
| Granted | 108,499 | 42.41 | 105,860 | 41.31 | 184,102 | 34.37 | |||||
| Vested | (62,778) | 48.07 | (71,807) | 37.68 | (43,155) | 34.12 | |||||
| Increase above target (cancelled) | (13,153) | 36.59 | 36,505 | 35.75 | (7,646) | 39.06 | |||||
| Forfeited | (15,072) | 42.19 | (67,311) | 37.35 | (47,674) | 38.74 | |||||
| Outstanding, December 31 | 327,085 | $39.44 | 309,589 | $39.50 | 306,342 | $38.42 | |||||
| Total weighted-average grant-date fair value of shares granted (at target performance levels) (in millions) | $4.6 | $4.4 | $6.3 | ||||||||
(1)Weighted-average grant-date fair value per share based on the average price of HEI common stock on the date of grant.
For 2023, 2022 and 2021, total vested LTIP awards linked to other performance conditions and related dividends had a fair value of $2.9 million, $3.2 million and $1.7 million, respectively, and the related tax benefits were $0.6 million, $0.4 million and $0.4 million, respectively.
As of December 31, 2023, there was $4.4 million of total unrecognized compensation cost related to the nonvested shares linked to performance conditions other than TSR. The cost is expected to be recognized over a weighted-average period of 1.5 years.
Note 13 · Income taxes
The components of income taxes attributable to net income for common stock were as follows:
| HEI consolidated | Hawaiian Electric consolidated | |||||
|---|---|---|---|---|---|---|
| Years ended December 31 | 2023 | 2022 | 2021 | 2023 | 2022 | 2021 |
| (in thousands) | ||||||
| Federal | ||||||
| Current | $30,909 | $77,595 | $51,455 | $40,365 | $75,118 | $42,794 |
| Deferred | 1,072 | (37,410) | (11,689) | (3,444) | (39,646) | (12,109) |
| Deferred tax credits, net* | 52 | 4,031 | 4,611 | 22 | 137 | 302 |
| 32,033 | 44,216 | 44,377 | 36,943 | 35,609 | 30,987 | |
| State | ||||||
| Current | 8,344 | 11,981 | 12,119 | 9,367 | 15,780 | 4,861 |
| Deferred | 4,196 | 4,914 | 6,290 | 4,883 | (1,769) | 8,279 |
| Deferred tax credits, net* | — | 56 | 21 | — | 56 | 21 |
| 12,540 | 16,951 | 18,430 | 14,250 | 14,067 | 13,161 | |
| Total | $44,573 | $61,167 | $62,807 | $51,193 | $49,676 | $44,148 |
- In 2022 and 2021, primarily represents federal tax credits related to Mauo’s solar-plus-storage project, deferred and amortized starting in 2022 and 2021, respectively.
A reconciliation of the amount of income taxes computed at the federal statutory rate to the amount provided in the consolidated statements of income was as follows:
| HEI consolidated | Hawaiian Electric consolidated | |||||
|---|---|---|---|---|---|---|
| Years ended December 31 | 2023 | 2022 | 2021 | 2023 | 2022 | 2021 |
| (in thousands) | ||||||
| Amount at the federal statutory income tax rate | $51,597 | $63,881 | $65,281 | $51,899 | $50,526 | $46,995 |
| Increase (decrease) resulting from: | ||||||
| State income taxes, net of federal income tax benefit | 10,827 | 14,438 | 15,735 | 11,097 | 11,026 | 10,323 |
| Net deferred tax asset (liability) adjustment related to the Tax Act | (7,316) | (9,886) | (9,886) | (7,316) | (9,886) | (9,886) |
| Tax credits, net | (4,070) | (1,297) | (4,473) | (2,251) | (397) | (2,203) |
| Other, net | (6,465) | (5,969) | (3,850) | (2,236) | (1,593) | (1,081) |
| Total | $44,573 | $61,167 | $62,807 | $51,193 | $49,676 | $44,148 |
| Effective income tax rate (%) | 18.1 | 20.1 | 20.2 | 20.7 | 20.6 | 19.7 |
The tax effects of book and tax basis differences that give rise to deferred tax assets and liabilities were as follows:
| HEI consolidated | Hawaiian Electric consolidated | |||
|---|---|---|---|---|
| December 31 | 2023 | 2022 | 2023 | 2022 |
| (in thousands) | ||||
| Deferred tax assets | ||||
| Regulatory liabilities, excluding amounts attributable to property, plant and equipment | $78,884 | $82,488 | $78,884 | $82,488 |
| Lease liabilities | 113,968 | 45,016 | 107,409 | 37,472 |
| Retirement benefits | 23,502 | 7,692 | 23,247 | 6,852 |
| Revenue taxes | 49,522 | 51,392 | 49,522 | 51,392 |
| Allowance for bad debts | 22,942 | 22,734 | 1,646 | 2,195 |
| Available-for-sale investments | 103,587 | 120,405 | — | — |
| Other1 | 40,051 | 39,399 | 19,171 | 20,287 |
| Total deferred tax assets | 432,456 | 369,126 | 279,879 | 200,686 |
| Deferred tax liabilities | ||||
| Property, plant and equipment related | 533,286 | 511,832 | 513,064 | 497,929 |
| Lease right-of-use assets | 113,498 | 44,461 | 107,409 | 37,472 |
| Regulatory assets, excluding amounts attributable to property, plant and equipment | 21,872 | 22,183 | 21,872 | 22,183 |
| Retirement benefits | — | — | — | — |
| Other | 61,754 | 53,112 | 36,535 | 27,532 |
| Total deferred tax liabilities | 730,410 | 631,588 | 678,880 | 585,116 |
| Net deferred income tax liability | $297,954 | $262,462 | $399,001 | $384,430 |
1 As of December 31, 2023, HEI consolidated has deferred tax assets of $6.0 million relating to the benefit of state tax credit carryforwards of $8.1 million. These state tax credit carryforwards primarily relate to the West Loch PV project and low income housing investments that do not expire. The Company concluded that as of December 31, 2023, a valuation allowance is not required.
The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences are deductible. Based upon historical taxable income and projections for future taxable income, management believes it is more likely than not the Company and the Utilities will realize substantially all of the benefits of the deferred tax assets. As of December 31, 2023 and 2022, valuation allowances for deferred tax benefits werenil. The Utilities are included in the consolidated federal and Hawaii income tax returns of HEI and are subject to the provisions of HEI’s tax sharing agreement, which determines each subsidiary’s (or subgroup’s) income tax return liabilities and refunds on a standalone basis as if it filed a separate return (or subgroup consolidated return).
The following is a reconciliation of the Company’s liability for unrecognized tax benefits for 2023, 2022 and 2021.
| HEI consolidated | Hawaiian Electric consolidated | |||||
|---|---|---|---|---|---|---|
| (in millions) | 2023 | 2022 | 2021 | 2023 | 2022 | 2021 |
| Unrecognized tax benefits, January 1 | $30.6 | $17.1 | $12.7 | $11.7 | $11.6 | $12.7 |
| Additions based on tax positions taken during the year | 0.5 | 19.0 | 2.8 | 0.3 | 0.1 | 0.3 |
| Reductions based on tax positions taken during the year | — | (3.5) | (0.5) | — | — | — |
| Additions for tax positions of prior years | 3.8 | 0.6 | 7.6 | 3.7 | 0.2 | 0.2 |
| Reductions for tax positions of prior years | (7.2) | (2.6) | (5.5) | (0.1) | (0.2) | (1.6) |
| Lapses of statute of limitations | — | — | — | — | — | — |
| Settlement | — | — | — | — | — | — |
| Unrecognized tax benefits, December 31 | $27.7 | $30.6 | $17.1 | $15.6 | $11.7 | $11.6 |
The Internal Revenue Service began its examination of the Company’s U.S. income tax returns for 2017 and 2018 in the third quarter of 2020. The Company and the Utilities anticipate completing the examination by the end of 2024. At December 31, 2023, the Company and the Utilities believe that it is reasonably possible that there will be a decrease of up to $1.8 million in unrecognized tax benefits related to the reversal of temporary differences, due to the completion of the examination. In addition, the Company believes that it is reasonably possible that there will be a decrease of up to $1.3 million related the reversal of temporary differences due to the lapsing of the statute of limitations. The Company’s and the Utilities’ estimate of the unrecognized tax benefits related to the tax credit claims under examination range fromnil to $10 million. Of this amount, the Utilities expect that a portion of the recognized tax credit will be returned to ratepayers. At December 31, 2022, the amount was not material.
At December 31, 2023 and 2022, there were $13.8 million and $10.2 million of unrecognized tax benefits, respectively, that, if recognized, would affect the Company’s and Utilities’ annual effective tax rate.
Based on information currently available, the Company and the Utilities believe these accruals have adequately provided for potential income tax issues with federal and state tax authorities, and that the ultimate resolution of tax issues for all open tax periods will not have a material adverse effect on its results of operations, financial condition or liquidity.
The statute of limitations for IRS examinations has expired for years prior to 2017. The Company is currently under IRS examination for the tax years 2017 and 2018. In the fourth quarter of 2020, the Company and the Hawaii Department of Taxation agreed to a final assessment of tax liabilities for the years 2011 through 2018, however, the statute of limitations for Hawaii remains open for tax years 2017 and subsequent.
HEI consolidated. The Company recognizes interest accrued related to unrecognized tax benefits in “Interest expense-other than on deposit liabilities and other bank borrowings” and penalties, if any, in operating expenses. In 2023, 2022 and 2021, the Company recognized approximately $1.3 million, $0.4 million and $0.2 million, respectively, in interest expense. The Company had $1.9 million and $0.6 million of interest accrued as of December 31, 2023 and 2022, respectively.
Hawaiian Electric consolidated. The Utilities recognize interest accrued related to unrecognized tax benefits in “Interest expense and other charges, net” and penalties, if any, in operating expenses. In each of 2023, 2022 and 2021, the Utilities recognized approximately $0.1 million in interest expense. The Utilities had $0.4 million and $0.2 million of interest accrued as of December 31, 2023 and 2022, respectively.
As of December 31, 2023, the disclosures above present the Company’s and the Utilities’ accruals for potential tax liabilities, which involve management’s judgment regarding the likelihood of the benefits being sustained under governmental review.
Tax developments. The Inflation Reduction Act of 2022 (IRA) was signed by President Biden on August 16, 2022. Key provisions under the IRA include a 15% corporate alternative minimum tax (CAMT) imposed on certain large corporations and a 1% excise tax on stock repurchases after December 31, 2022. Based on current interpretation of the law and current guidance available we do not believe HEI will be impacted by the CAMT or stock repurchase excise tax provisions.
The IRA also creates new tax credits and enhances others to stimulate investment in renewable energy sources. Certain provisions of the IRA became effective in tax year 2023. The Company is exploring clean energy tax incentives included in the IRA.
Note 14 · Cash flows
| Years ended December 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| (in millions) | |||
| Supplemental disclosures of cash flow information | |||
| HEI consolidated | |||
| Interest paid to non-affiliates, net of amounts capitalized | $170 | $106 | $98 |
| Income taxes paid (net of refundable credits) | 28 | 41 | 41 |
| Income taxes refunded (including refundable credits) | 1 | 2 | 7 |
| Hawaiian Electric consolidated | |||
| Interest paid to non-affiliates, net of amounts capitalized | 74 | 69 | 71 |
| Income taxes paid (net of refundable credits) | 39 | 67 | 45 |
| Income taxes refunded (including refundable credits) | 2 | — | 5 |
| Supplemental disclosures of noncash activities | |||
| HEI consolidated | |||
| Property, plant and equipment-Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) | 43 | 68 | 48 |
| Common stock dividends reinvested in HEI common stock (financing) 1 | 5 | — | — |
| Loans transferred from held for investment to held for sale (investing) | 106 | — | 61 |
| Real estate transferred from property, plant and equipment to other assets held-for-sale (investing) | — | — | 3 |
| Transfer of retail repurchase agreements to deposit liabilities (financing) | 98 | — | — |
| Right-of-use assets obtained in exchange for operating lease obligations (investing) | 1 | 51 | 44 |
| Property, plant, equipment and other assets received in exchange for the assumption of debt associated with a business acquisition (investing) | — | 68 | — |
| Debt, lease liabilities and other liabilities assumed in business acquisition (financing) | — | 68 | — |
| Common stock issued (gross) for director and executive/management compensation (financing)1 | 8 | 10 | 7 |
| Obligations to fund low income housing investments, net (investing) | 18 | 9 | 36 |
| Transfer of securities from available for sale to held to maturities (investing) | — | 755 | — |
| Hawaiian Electric consolidated | |||
| Electric utility property, plant and equipment-Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) | 42 | 64 | 43 |
| Right-of-use assets obtained in exchange for operating lease obligations (investing) | — | 44 | 44 |
| HEI Consolidated and Hawaiian Electric consolidated | |||
| Electric utility property, plant and equipment | |||
| Estimated fair value of noncash contributions in aid of construction (investing) | 21 | 14 | 8 |
| Increase related to an acquisition (investing) | — | 15 | — |
| Right-of-use assets obtained in exchange for finance lease obligations (financing) | 294 | 48 | — |
1 The amounts shown represent the market value of common stock issued for director and executive/management compensation and withheld to satisfy statutory tax liabilities.
Note 15 · Regulatory restrictions on net assets
The abilities of certain of HEI’s subsidiaries to pay dividends or make other distributions to HEI are subject to contractual and regulatory restrictions. Under the PUC Agreement, in the event that the consolidated common stock equity of the electric utility subsidiaries falls below 35% of the total capitalization of the electric utilities (including the current maturities of long-term debt, but excluding short-term borrowings), the electric utility subsidiaries would, absent PUC approval, be restricted in their payment of cash dividends to 80% of the earnings available for the payment of dividends in the current fiscal year and preceding five years, less the amount of dividends paid during that period. The PUC Agreement also provides that the foregoing dividend restriction shall not be construed as relinquishing any right the PUC may have to review the dividend policies of the electric utility subsidiaries. As of December 31, 2023, the consolidated common stock equity of HEI’s electric utility subsidiaries was 51% of their total capitalization (as calculated for purposes of the PUC Agreement, which total capitalization includes finance lease liabilities). As of December 31, 2023, Hawaiian Electric and its subsidiaries had common stock equity of $2.4 billion of which approximately $1.2 billion was not available for transfer to HEI in the form of dividends, loans or advances without regulatory approval.
The ability of ASB to make capital distributions to HEI and other affiliates is restricted under federal law. Subject to a limited exception for stock redemptions that do not result in any decrease in ASB’s capital and would improve ASB’s financial condition, ASB is prohibited from declaring any dividends, making any other capital distributions, or paying a management fee to a controlling person if, following the distribution or payment, ASB would be deemed to be undercapitalized, significantly undercapitalized or critically undercapitalized. As of December 31, 2023, ASB had in excess of approximately $210 million of net assets over the required “well-capitalized” position. Prior to making any capital distribution (including dividends) to HEI (through ASB Hawaii), ASB evaluates its level of business model risk, credit outlook, current and forecasted liquidity and expected balance sheet growth to determine if a distribution is warranted. All capital distributions (including dividends) to HEI (through ASB Hawaii) are reviewed and approved by the OCC and FRB prior to distribution. Generally, the FRB and OCC may disapprove or deny ASB’s request to make a capital distribution if the proposed distribution will cause ASB to become undercapitalized, or the proposed distribution raises safety and soundness concerns, or the proposed distribution violates a prohibition contained in any statute, regulation or agreement between ASB and the OCC. As of December 31, 2023, ASB did not request a dividend distribution from the OCC and FRB, and will reevaluate its ability to distribute excess capital next quarter.
HEI and its subsidiaries are also subject to debt covenants, preferred stock resolutions and the terms of guarantees that could limit their respective abilities to pay dividends. The Company does not expect that the regulatory and contractual restrictions applicable to HEI and/or its subsidiaries will significantly affect the operations of HEI.
Note 16 · Significant group concentrations of credit risk
Most of the Company’s business activity is with customers located in the State of Hawaii.
The Utilities are regulated operating electric public utilities engaged in the generation, purchase, transmission, distribution and sale of electricity on the islands of Oahu, Hawaii, Maui, Lanai and Molokai in the State of Hawaii. The Utilities provide the only electric public utility service on the islands they serve. The Utilities extend credit to customers, all of whom reside or conduct business in the State of Hawaii. See Note 4 for a discussion of the Utilities’ major customers. The Utilities target compensation at market rates, and due to the significant increase in competitive market pay for linemen over the past few years, provided an 11.4% market rate adjustment and a 4% annual incentive effective February 1, 2024. The International Brotherhood of Electrical Workers Local 1260 represents roughly half of the Utilities’ workforce covered by a collective bargaining agreement. On January 26, 2024, a newthree-year contract was ratified and will be in effect from November 1, 2024 through October 31, 2027. The contract provides for a 3% general wage increase in each year of thethree-year contract, double time for callouts, and a 1% incentive payment upon achievement of specified objectives.
Most of ASB’s financial instruments are based in the State of Hawaii, except for the investment securities it owns. Substantially all real estate loans are collateralized by real estate in Hawaii. ASB’s policy is to require mortgage insurance on all real estate loans with a loan to appraised value ratio in excess of 80% at origination.
Pacific Current’s investments are in projects located in the State of Hawaii since its strategy is focused on investing in non-regulated renewable energy and sustainable infrastructure in the State of Hawaii.
Note 17 · Fair value measurements
Fair value measurement and disclosure valuation methodology. The following are descriptions of the valuation methodologies used for assets and liabilities recorded at fair value and for estimating fair value for financial instruments not carried at fair value:
Short-term borrowings—other than bank. The carrying amount of short-term borrowings approximated fair value because of the short maturity of these instruments.
Investment securities. The fair value of ASB’s investment securities is determined quarterly through pricing obtained from independent third-party pricing services or from brokers not affiliated with the trade. Non-binding broker quotes are infrequent and generally occur for new securities that are settled close to the month-end pricing date. The third-party pricing vendors ASB uses for pricing its securities are reputable firms that provide pricing services on a global basis and have processes in place to ensure quality and control. The third-party pricing services use a variety of methods to determine the fair value of securities that fall under Level 2 of ASB’s fair value measurement hierarchy. Among the considerations are quoted prices for similar securities in an active market, yield spreads for similar trades, adjustments for liquidity, size, collateral characteristics, historic and generic prepayment speeds, and other observable market factors.
To enhance the robustness of the pricing process, ASB will on a quarterly basis compare its standard third-party vendor’s price with that of another third-party vendor. If the prices are within an acceptable tolerance range, the price of the standard vendor will be accepted. If the variance is beyond the tolerance range, an evaluation will be conducted by ASB and a challenge to the price may be made. Fair value in such cases will be based on the value that best reflects the data and observable characteristics of the security. In all cases, the fair value used will have been independently determined by a third-party pricing vendor or non-affiliated broker.
The fair value of the mortgage revenue bonds is estimated using a discounted cash flow model to calculate the present value of future principal and interest payments and, therefore is classified within Level 3 of the valuation hierarchy.
Loans held for sale. Residential and commercial loans are carried at the lower of cost or market and are valued using market observable pricing inputs, which are derived from third party loan sales and, therefore, are classified within Level 2 of the valuation hierarchy.
Loans held for investment. Fair value of loans held for investment is derived using a discounted cash flow approach which includes an evaluation of the underlying loan characteristics. The valuation model uses loan characteristics which includes product type, maturity dates and the underlying interest rate of the portfolio. This information is input into the valuation models along with various forecast valuation assumptions including prepayment forecasts, to determine the discount rate. These assumptions are derived from internal and third party sources. Since the valuation is derived from model-based techniques, ASB includes loans held for investment within Level 3 of the valuation hierarchy.
Collateral dependent loans. Collateral dependent loans have been adjusted to fair value. When a loan is identified as collateral dependent, the Company measures the impairment using the current fair value of the collateral, less selling costs. Depending on the characteristics of a loan, the fair value of collateral is generally estimated by obtaining external appraisals, but in some cases, the value of the collateral may be estimated as having little or no value. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. If it is determined that the value of the collateral dependent loan is less than its recorded investment, the Company recognizes this impairment and adjusts the carrying value of the loan to fair value through the allowance for credit losses.
Real estate acquired in settlement of loans. Foreclosed assets are initially measured at fair value (less estimated costs to sell) and subsequently measured at the lower of the carrying value or fair value less selling costs. Fair values are generally based upon appraisals or independent market prices that are periodically updated subsequent to classification as real estate owned. Such adjustments typically result in a Level 3 classification of the inputs for determining fair value. ASB estimates the fair value of collateral-dependent loans and real estate owned using the sales comparison approach.
Mortgage servicing rights. MSRs are capitalized at fair value based on market data at the time of sale and accounted for in subsequent periods at the lower of amortized cost or fair value. MSRs are evaluated for impairment at each reporting date. ASB's MSRs are stratified based on predominant risk characteristics of the underlying loans including loan type and note rate. For each stratum, fair value is calculated by discounting expected net income streams using discount rates that reflect industry pricing for similar assets. Expected net income streams are estimated based on industry assumptions regarding prepayment expectations and income and expenses associated with servicing residential mortgage loans for others. Impairment is recognized through a valuation allowance for each stratum when the carrying amount exceeds fair value, with any associated provision recorded as a component of loan servicing fees included in “Revenues - bank” in the consolidated statements of income. A direct write-down is recorded when the recoverability of the valuation allowance is deemed to be unrecoverable. ASB compares the fair value of MSRs to an estimated value calculated by an independent third-party. The third-party relies on both published and unpublished sources of market related assumptions and its own experience and expertise to arrive at a value. ASB uses the third-party value only to assess the reasonableness of its own estimate. ASB includes MSRs within Level 3 of the valuation hierarchy.
Time deposits. The fair value of fixed-maturity certificates of deposit was estimated by discounting the future cash flows using the rates currently offered for FHLB advances of similar remaining maturities. Deposit liabilities are classified in Level 2 of the valuation hierarchy.
Other borrowings. For advances, repurchase agreements and other bank borrowings, fair value is estimated using quantitative discounted cash flow models that require the use of interest rate inputs that are currently offered for advances, repurchase agreements and other bank borrowings of similar remaining maturities. The majority of market inputs are actively quoted and can be validated through external sources, including broker market transactions and third party pricing services.
Long-term debt—other than bank. Fair value of fixed-rate long-term debt—other than bank was obtained from third-party financial services providers based on the current rates offered for debt of the same or similar remaining maturities and from discounting the future cash flows using the current rates offered for debt of the same or similar risks, terms, and remaining maturities. The carrying amount of floating rate long-term debt—other than bank approximated fair value because of the short-term interest reset periods. Long-term debt—other than bank is classified in Level 2 of the valuation hierarchy.
Interest rate lock commitments (IRLCs). The estimated fair value of commitments to originate residential mortgage loans for sale is based on quoted prices for similar loans in active markets. IRLCs are classified as Level 2 measurements.
Forward sales commitments. To be announced (TBA) mortgage-backed securities forward commitments are classified as Level 1, and consist of publicly-traded debt securities for which identical fair values can be obtained through quoted market prices in active exchange markets. The fair values of ASB’s best efforts and mandatory delivery loan sale commitments are determined using quoted prices in the market place that are observable and are classified as Level 2 measurements.
Interest rate swaps. The Company measures its interest rate swaps at fair value. The fair values of the Company's interest rate swaps are based on the estimated amounts that the Company would receive or pay to terminate the contracts at the reporting date and are determined using interest rate pricing models and interest rate related observable inputs. The fair values of the Company's interest rate swaps are classified as a Level 2 measurements.
The following table presents the carrying or notional amount, fair value, and placement in the fair value hierarchy of the Company’s financial instruments.
| Estimated fair value | |||||
|---|---|---|---|---|---|
| (in thousands) | Carrying or notionalamount | Quoted prices in active markets for identical assets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | Total |
| Financial assets | |||||
| HEI consolidated | |||||
| Available-for-sale investment securities | $1,136,439 | $— | $1,122,081 | $14,358 | $1,136,439 |
| Held-to-maturity investment securities | 1,201,314 | — | 1,103,668 | — | 1,103,668 |
| Loans, net | 6,121,606 | — | 15,176 | 5,723,823 | 5,738,999 |
| Mortgage servicing rights | 8,169 | — | — | 18,722 | 18,722 |
| Derivative assets | 16,880 | — | 1,058 | — | 1,058 |
| Financial liabilities | |||||
| HEI consolidated | |||||
| Deposit liabilities | 1,063,907 | — | 1,053,101 | — | 1,053,101 |
| Other bank borrowings | 750,000 | — | 747,508 | — | 747,508 |
| Long-term debt, net—other than bank | 2,842,429 | — | 2,133,225 | — | 2,133,225 |
| Derivative liabilities | 28,449 | 18 | 303 | — | 321 |
| Hawaiian Electric consolidated | |||||
| Long-term debt, net | 1,934,277 | — | 1,385,025 | — | 1,385,025 |
| Financial assets | |||||
| HEI consolidated | |||||
| Available-for-sale investment securities | $1,429,667 | $— | $1,414,765 | $14,902 | $1,429,667 |
| Held-to-maturity investment securities | 1,251,747 | — | 1,150,971 | — | 1,150,971 |
| Loans, net | 5,907,514 | — | 821 | 5,453,381 | 5,454,202 |
| Mortgage servicing rights | 9,047 | — | — | 17,646 | 17,646 |
| Derivative assets | 16,220 | 18 | 1,330 | — | 1,348 |
| Financial liabilities | |||||
| HEI consolidated | |||||
| Deposit liabilities | 611,718 | — | 597,617 | — | 597,617 |
| Short-term borrowings—other than bank | 172,568 | — | 172,568 | — | 172,568 |
| Other bank borrowings | 695,120 | — | 695,095 | — | 695,095 |
| Long-term debt, net—other than bank | 2,384,980 | — | 2,122,605 | — | 2,122,605 |
| Derivative liabilities | 22,949 | — | 472 | — | 472 |
| Hawaiian Electric consolidated | |||||
| Short-term borrowings | 87,967 | — | 87,967 | — | 87,967 |
| Long-term debt, net | 1,684,816 | — | 1,487,496 | — | 1,487,496 |
Fair value measurements on a recurring basis. Assets and liabilities measured at fair value on a recurring basis were as follows:
| December 31 · 2023 · 2022 | ||||||
|---|---|---|---|---|---|---|
| Fair value measurements using | Fair value measurements using | |||||
| (in thousands) | Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 |
| Available-for-sale investment securities (bank segment) | ||||||
| Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | $— | $1,077,168 | $— | $— | $1,292,968 | $— |
| U.S. Treasury and federal agency obligations | — | 12,010 | — | — | 81,063 | — |
| Corporate bonds | — | 32,903 | — | — | 40,734 | — |
| Mortgage revenue bonds | — | — | 14,358 | — | — | 14,902 |
| $— | $1,122,081 | $14,358 | $— | $1,414,765 | $14,902 | |
| Derivative assets | ||||||
| Interest rate lock commitments (bank segment)1 | $— | $86 | $— | $— | $9 | $— |
| Forward commitments (bank segment)1 | — | — | — | 18 | — | — |
| Interest rate swap (Other segment)2 | — | 972 | — | — | 1,321 | — |
| $— | $1,058 | $— | $18 | $1,330 | $— | |
| Derivative liabilities | ||||||
| Forward commitments (bank segment)1 | $18 | $— | $— | $— | $— | $— |
| Interest rate swap (Other segment)2 | — | 303 | — | — | 472 | — |
| $18 | $303 | $— | $— | $472 | $— | |
1 Derivatives are carried at fair value in other assets or other liabilities in the balance sheets with changes in value included in mortgage banking income.
2 Derivatives are included in other assets and other liabilities in the balance sheets.
There were no transfers of financial assets and liabilities between Level 1 and Level 2 of the fair value hierarchy during the years ended December 31, 2023 and 2022.
The changes in Level 3 assets and liabilities measured at fair value on a recurring basis were as follows:
| (in thousands) | 2023 | 2022 |
|---|---|---|
| Mortgage revenue bonds | ||
| Balance, January 1 | $14,902 | $15,427 |
| Principal payments received | (544) | (525) |
| Purchases | — | |
| Unrealized gain (loss) included in other comprehensive income | — | — |
| Balance, December 31 | $14,358 | $14,902 |
Mortgage revenue bonds are issued by the Department of Budget and Finance of the State of Hawaii. The Company estimates the fair value by using a discounted cash flow model to calculate the present value of estimated future principal and interest payments. The unobservable input used in the fair value measurement is the weighted average discount rate. As of December 31, 2023, the weighted average discount rate was 5.67% which was derived by incorporating a credit spread over the one month SOFR. Significant increases (decreases) in the weighted average discount rate could result in a significantly lower (higher) fair value measurement.
Fair value measurements on a nonrecurring basis. Certain assets and liabilities are measured at fair value on a nonrecurring basis and therefore are not included in the tables above. These measurements primarily result from assets carried at the lower of cost or fair value or from impairment of individual assets. As of December 31, 2022 and 2021, there were no financial instruments measured at fair value on a nonrecurring basis.
For 2023 and 2022, there were no adjustments to fair value for ASB’s loans held for sale.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.