XML 62 R36.htm IDEA: XBRL DOCUMENT v3.7.0.1
Electric utility segment - Condensed consolidating statement of income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Condensed Income Statements, Captions [Line Items]        
Revenues $ 632,281 $ 566,244 $ 1,223,843 $ 1,117,204
Expenses        
Purchased power 153,000 139,000 280,000 255,000
Total expenses 556,385 480,789 1,080,085 962,898
Total operating income 75,896 85,455 143,758 154,306
Allowance for equity funds used during construction 3,027 1,997 5,426 3,736
Allowance for borrowed funds used during construction 1,143 760 2,032 1,422
Income before income taxes 59,626 70,911 111,208 122,037
Income taxes 20,492 26,310 37,408 44,611
Net income 39,134 44,601 73,800 77,426
Preferred stock dividends of subsidiaries 473 473 946 946
Net income for common stock 38,661 44,128 72,854 76,480
Hawaiian Electric Company        
Condensed Income Statements, Captions [Line Items]        
Revenues 394,414 347,010 757,257 684,185
Expenses        
Fuel oil 99,814 62,234 197,815 136,319
Purchased power 116,458 103,062 216,605 194,979
Other operation and maintenance 70,961 68,197 138,239 137,755
Depreciation 32,723 31,522 65,445 63,044
Taxes, other than income taxes 37,619 33,414 72,659 66,098
Total expenses 357,575 298,429 690,763 598,195
Total operating income 36,839 48,581 66,494 85,990
Allowance for equity funds used during construction 2,659 1,559 4,715 2,965
Equity in earnings of subsidiaries 7,936 10,883 16,539 18,812
Interest expense and other charges, net (12,562) (10,345) (24,619) (22,210)
Allowance for borrowed funds used during construction 988 587 1,737 1,116
Income before income taxes 35,860 51,265 64,866 86,673
Income taxes 9,946 15,138 17,217 24,909
Net income 25,914 36,127 47,649 61,764
Preferred stock dividends of subsidiaries 0 0 0 0
Net income attributable to Hawaiian Electric 25,914 36,127 47,649 61,764
Preferred stock dividends of Hawaiian Electric 270 270 540 540
Net income for common stock 25,644 35,857 47,109 61,224
HELCO        
Condensed Income Statements, Captions [Line Items]        
Revenues 81,710 73,652 160,692 146,835
Expenses        
Fuel oil 14,475 11,748 31,732 26,122
Purchased power 23,482 19,360 42,071 36,157
Other operation and maintenance 17,558 15,116 33,074 31,557
Depreciation 9,686 9,449 19,371 18,898
Taxes, other than income taxes 7,702 6,905 15,152 13,796
Total expenses 72,903 62,578 141,400 126,530
Total operating income 8,807 11,074 19,292 20,305
Allowance for equity funds used during construction 134 206 249 333
Equity in earnings of subsidiaries 0 0 0 0
Interest expense and other charges, net (2,996) (2,669) (6,000) (5,634)
Allowance for borrowed funds used during construction 55 79 100 128
Income before income taxes 6,000 8,690 13,641 15,132
Income taxes 2,235 3,337 5,158 5,683
Net income 3,765 5,353 8,483 9,449
Preferred stock dividends of subsidiaries 133 133 267 267
Net income attributable to Hawaiian Electric 3,632 5,220 8,216 9,182
Preferred stock dividends of Hawaiian Electric 0 0 0 0
Net income for common stock 3,632 5,220 8,216 9,182
Maui Electric        
Condensed Income Statements, Captions [Line Items]        
Revenues 80,765 74,758 157,558 146,464
Expenses        
Fuel oil 26,970 17,917 55,982 43,198
Purchased power 13,127 16,636 21,515 23,781
Other operation and maintenance 17,855 16,250 35,301 34,159
Depreciation 5,747 5,789 11,556 11,599
Taxes, other than income taxes 7,651 7,110 14,984 13,973
Total expenses 71,350 63,702 139,338 126,710
Total operating income 9,415 11,056 18,220 19,754
Allowance for equity funds used during construction 234 232 462 438
Equity in earnings of subsidiaries 0 0 0 0
Interest expense and other charges, net (2,670) (2,114) (5,120) (4,604)
Allowance for borrowed funds used during construction 100 94 195 178
Income before income taxes 7,079 9,268 13,757 15,766
Income taxes 2,679 3,509 5,243 5,945
Net income 4,400 5,759 8,514 9,821
Preferred stock dividends of subsidiaries 96 96 191 191
Net income attributable to Hawaiian Electric 4,304 5,663 8,323 9,630
Preferred stock dividends of Hawaiian Electric 0 0 0 0
Net income for common stock 4,304 5,663 8,323 9,630
Other subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Revenues 0 0 0 0
Expenses        
Fuel oil 0 0 0 0
Purchased power 0 0 0 0
Other operation and maintenance 0 0 0 0
Depreciation 0 0 0 0
Taxes, other than income taxes 0 0 0 0
Total expenses 0 0 0 0
Total operating income 0 0 0 0
Allowance for equity funds used during construction 0 0 0 0
Equity in earnings of subsidiaries 0 0 0 0
Interest expense and other charges, net 0 0 0 0
Allowance for borrowed funds used during construction 0 0 0 0
Income before income taxes 0 0 0 0
Income taxes 0 0 0 0
Net income 0 0 0 0
Preferred stock dividends of subsidiaries 0 0 0 0
Net income attributable to Hawaiian Electric 0 0 0 0
Preferred stock dividends of Hawaiian Electric 0 0 0 0
Net income for common stock 0 0 0 0
Consolidating adjustments        
Condensed Income Statements, Captions [Line Items]        
Revenues (14) (25) (21) (37)
Expenses        
Fuel oil 0 0 0 0
Purchased power 0 0 0 0
Other operation and maintenance 0 0 0 0
Depreciation 0 0 0 0
Taxes, other than income taxes 0 0 0 0
Total expenses 0 0 0 0
Total operating income (14) (25) (21) (37)
Allowance for equity funds used during construction 0 0 0 0
Equity in earnings of subsidiaries (7,936) (10,883) (16,539) (18,812)
Interest expense and other charges, net 14 25 21 37
Allowance for borrowed funds used during construction 0 0 0 0
Income before income taxes (7,936) (10,883) (16,539) (18,812)
Income taxes 0 0 0 0
Net income (7,936) (10,883) (16,539) (18,812)
Preferred stock dividends of subsidiaries 0 0 0 0
Net income attributable to Hawaiian Electric (7,936) (10,883) (16,539) (18,812)
Preferred stock dividends of Hawaiian Electric 0 0 0 0
Net income for common stock (7,936) (10,883) (16,539) (18,812)
Hawaiian Electric Company, Inc. and Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Revenues 556,875 495,395 1,075,486 977,447
Expenses        
Fuel oil 141,259 91,899 285,529 205,639
Purchased power 153,067 139,058 280,191 254,917
Other operation and maintenance 106,374 99,563 206,614 203,471
Depreciation 48,156 46,760 96,372 93,541
Taxes, other than income taxes 52,972 47,429 102,795 93,867
Total expenses 501,828 424,709 971,501 851,435
Total operating income 55,047 70,686 103,985 126,012
Allowance for equity funds used during construction 3,027 1,997 5,426 3,736
Equity in earnings of subsidiaries 0 0 0 0
Interest expense and other charges, net (18,214) (15,103) (35,718) (32,411)
Allowance for borrowed funds used during construction 1,143 760 2,032 1,422
Income before income taxes 41,003 58,340 75,725 98,759
Income taxes 14,860 21,984 27,618 36,537
Net income 26,143 36,356 48,107 62,222
Preferred stock dividends of subsidiaries 229 229 458 458
Net income attributable to Hawaiian Electric 25,914 36,127 47,649 61,764
Preferred stock dividends of Hawaiian Electric 270 270 540 540
Net income for common stock $ 25,644 $ 35,857 $ 47,109 $ 61,224