XML 89 R67.htm IDEA: XBRL DOCUMENT v3.6.0.2
Electric utility segment - Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Expenses                      
Total expenses                 $ 2,032,479 $ 2,280,429 $ 2,906,942
Operating income $ 88,427 $ 105,442 $ 85,455 $ 68,851 $ 83,222 $ 97,095 $ 72,730 $ 69,506 348,175 322,553 332,600
Allowance for equity funds used during construction                 8,325 6,928 6,771
Allowance for borrowed funds used during construction                 (3,144) (2,457) (2,579)
Income before income taxes                 373,841 254,788 265,598
Income taxes                 123,695 93,021 95,579
Net income 45,107 127,613 44,601 32,825 42,793 51,144 35,491 32,339 250,146 161,767 170,019
Preferred stock dividends of subsidiaries                 1,890 1,890 1,890
Net income for common stock 44,634 127,142 44,128 32,352 42,320 50,673 35,018 31,866 248,256 159,877 168,129
HECO                      
Revenues                 1,474,384 1,644,181 2,142,245
Expenses                      
Fuel oil                 305,359 458,069 821,246
Purchased power                 431,009 440,983 537,821
Other operation and maintenance                 273,176 284,583 283,532
Depreciation                 126,086 117,682 109,204
Taxes, other than income taxes                 141,615 156,871 201,426
Total expenses                 1,277,245 1,458,188 1,953,229
Operating income                 197,139 185,993 189,016
Allowance for equity funds used during construction                 6,659 5,641 6,085
Equity in earnings of subsidiaries                 42,391 42,920 40,964
Interest expense and other charges, net                 (45,839) (45,899) (44,041)
Allowance for borrowed funds used during construction                 (2,484) (1,967) (2,306)
Income before income taxes                 202,834 190,622 194,330
Income taxes                 59,437 53,828 55,609
Net income                 143,397 136,794 138,721
Net income attributable to Hawaiian Electric                 143,397 136,794 138,721
Preferred stock dividends of Hawaiian Electric                 1,080 1,080 1,080
Net income for common stock                 142,317 135,714 137,641
Hawaii Electric Light Company, Inc. (HELCO)                      
Revenues                 311,385 345,549 422,200
Expenses                      
Fuel oil                 55,094 71,851 117,215
Purchased power                 81,018 97,503 123,226
Other operation and maintenance                 63,897 63,098 65,471
Depreciation                 37,797 37,250 35,904
Taxes, other than income taxes                 29,017 32,312 39,521
Total expenses                 266,823 302,014 381,337
Operating income                 44,562 43,535 40,863
Allowance for equity funds used during construction                 765 604 472
Interest expense and other charges, net                 (11,555) (10,773) (11,030)
Allowance for borrowed funds used during construction                 (294) (215) (182)
Income before income taxes                 34,066 33,581 30,487
Income taxes                 12,277 12,292 11,264
Net income                 21,789 21,289 19,223
Preferred stock dividends of subsidiaries                 534 534 534
Net income attributable to Hawaiian Electric                 21,255 20,755 18,689
Net income for common stock                 21,255 20,755 18,689
MECO                      
Revenues                 308,705 345,517 422,965
Expenses                      
Fuel oil                 94,251 124,680 193,224
Purchased power                 50,713 55,610 60,961
Other operation and maintenance                 68,460 65,408 61,609
Depreciation                 23,178 22,448 21,279
Taxes, other than income taxes                 29,230 32,702 39,916
Total expenses                 265,832 300,848 376,989
Operating income                 42,873 44,669 45,976
Allowance for equity funds used during construction                 901 683 214
Interest expense and other charges, net                 (9,536) (9,779) (9,773)
Allowance for borrowed funds used during construction                 (366) (275) (91)
Income before income taxes                 34,604 35,848 36,508
Income taxes                 13,087 13,302 13,852
Net income                 21,517 22,546 22,656
Preferred stock dividends of subsidiaries                 381 381 381
Net income attributable to Hawaiian Electric                 21,136 22,165 22,275
Net income for common stock                 21,136 22,165 22,275
Consolidating adjustments                      
Revenues                 (106) (81) (87)
Expenses                      
Operating income                 (106) (81) (87)
Equity in earnings of subsidiaries                 (42,391) (42,920) (40,964)
Interest expense and other charges, net                 106 81 87
Income before income taxes                 (42,391) (42,920) (40,964)
Income taxes                 0    
Net income                 (42,391) (42,920) (40,964)
Net income attributable to Hawaiian Electric                 (42,391) (42,920) (40,964)
Net income for common stock                 (42,391) (42,920) (40,964)
HECO Consolidated                      
Revenues                 2,094,368 2,335,166 2,987,323
Expenses                      
Fuel oil                 454,704 654,600 1,131,685
Purchased power                 562,740 594,096 722,008
Other operation and maintenance                 405,533 413,089 410,612
Depreciation                 187,061 177,380 166,387
Taxes, other than income taxes                 199,862 221,885 280,863
Total expenses                 1,809,900 2,061,050 2,711,555
Operating income 68,644 89,812 70,686 55,326 67,662 82,657 66,161 57,636 284,468 274,116 275,768
Allowance for equity funds used during construction                 8,325 6,928 6,771
Interest expense and other charges, net                 (66,824) (66,370) (64,757)
Allowance for borrowed funds used during construction                 (3,144) (2,457) (2,579)
Income before income taxes                 229,113 217,131 220,361
Income taxes                 84,801 79,422 80,725
Net income 34,618 47,472 36,356 25,866 33,492 43,504 33,340 27,373 144,312 137,709 139,636
Preferred stock dividends of subsidiaries                 915 915 915
Net income attributable to Hawaiian Electric                 143,397 136,794 138,721
Preferred stock dividends of Hawaiian Electric                 1,080 1,080 1,080
Net income for common stock $ 34,119 $ 46,974 $ 35,857 $ 25,367 $ 32,993 $ 43,006 $ 32,841 $ 26,874 $ 142,317 $ 135,714 $ 137,641