XML 99 R65.htm IDEA: XBRL DOCUMENT v3.8.0.1
Electric utility segment - Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Revenues $ 658,597 $ 673,185 $ 632,281 $ 591,562 $ 617,395 $ 646,055 $ 566,244 $ 550,960 $ 2,555,625 $ 2,380,654 $ 2,602,982
Expenses                      
Purchased power                 587,000 563,000 594,000
Total expenses                 2,217,334 2,032,479 2,280,429
Operating income 84,988 109,545 75,896 67,862 88,427 105,442 85,455 68,851 338,291 348,175 322,553
Allowance for equity funds used during construction                 12,483 8,325 6,928
Allowance for borrowed funds used during construction                 4,778 3,144 2,457
Income before income taxes                 276,580 373,841 254,788
Income taxes                 109,393 123,695 93,021
Net income (loss) 32,843 60,544 39,134 34,666 45,107 127,613 44,601 32,825 167,187 250,146 161,767
Preferred stock dividends of subsidiaries                 1,890 1,890 1,890
Net income for common stock 32,370 60,073 38,661 34,193 44,634 127,142 44,128 32,352 165,297 248,256 159,877
Hawaiian Electric Company, Inc (HECO)                      
Revenues                 1,598,504 1,474,384 1,644,181
Expenses                      
Fuel oil                 408,204 305,359 458,069
Purchased power                 454,189 431,009 440,983
Other operation and maintenance                 279,440 273,176 284,583
Depreciation                 130,889 126,086 117,682
Taxes, other than income taxes                 152,933 141,615 156,871
Total expenses                 1,425,655 1,277,245 1,458,188
Operating income                 172,849 197,139 185,993
Allowance for equity funds used during construction                 10,896 6,659 5,641
Equity in earnings of subsidiaries                 38,057 42,391 42,920
Interest expense and other charges, net                 (48,277) (45,839) (45,899)
Allowance for borrowed funds used during construction                 4,089 2,484 1,967
Income before income taxes                 177,614 202,834 190,622
Income taxes                 56,583 59,437 53,828
Net income (loss)                 121,031 143,397 136,794
Preferred stock dividends of subsidiaries                 0 0 0
Net income attributable to Hawaiian Electric                 121,031 143,397 136,794
Preferred stock dividends of Hawaiian Electric                 1,080 1,080 1,080
Net income for common stock                 119,951 142,317 135,714
Hawaii Electric Light Company, Inc. (HELCO)                      
Revenues                 333,467 311,385 345,549
Expenses                      
Fuel oil                 63,894 55,094 71,851
Purchased power                 87,772 81,018 97,503
Other operation and maintenance                 66,277 63,897 63,098
Depreciation                 38,741 37,797 37,250
Taxes, other than income taxes                 31,184 29,017 32,312
Total expenses                 287,868 266,823 302,014
Operating income                 45,599 44,562 43,535
Allowance for equity funds used during construction                 554 765 604
Equity in earnings of subsidiaries                 0 0 0
Interest expense and other charges, net                 (11,799) (11,555) (10,773)
Allowance for borrowed funds used during construction                 238 294 215
Income before income taxes                 34,592 34,066 33,581
Income taxes                 13,912 12,277 12,292
Net income (loss)                 20,680 21,789 21,289
Preferred stock dividends of subsidiaries                 534 534 534
Net income attributable to Hawaiian Electric                 20,146 21,255 20,755
Preferred stock dividends of Hawaiian Electric                 0 0 0
Net income for common stock                 20,146 21,255 20,755
Maui Electric Company, Limited (MECO)                      
Revenues                 325,678 308,705 345,517
Expenses                      
Fuel oil                 115,670 94,251 124,680
Purchased power                 44,673 50,713 55,610
Other operation and maintenance                 72,193 68,460 65,408
Depreciation                 23,154 23,178 22,448
Taxes, other than income taxes                 30,832 29,230 32,702
Total expenses                 286,522 265,832 300,848
Operating income                 39,156 42,873 44,669
Allowance for equity funds used during construction                 1,033 901 683
Equity in earnings of subsidiaries                 0 0 0
Interest expense and other charges, net                 (9,644) (9,536) (9,779)
Allowance for borrowed funds used during construction                 451 366 275
Income before income taxes                 30,996 34,604 35,848
Income taxes                 12,704 13,087 13,302
Net income (loss)                 18,292 21,517 22,546
Preferred stock dividends of subsidiaries                 381 381 381
Net income attributable to Hawaiian Electric                 17,911 21,136 22,165
Preferred stock dividends of Hawaiian Electric                 0 0 0
Net income for common stock                 17,911 21,136 22,165
Other subsidiaries                      
Revenues                 0 0 0
Expenses                      
Fuel oil                 0 0 0
Purchased power                 0 0 0
Other operation and maintenance                 0 0 0
Depreciation                 0 0 0
Taxes, other than income taxes                 0 0 0
Total expenses                 0 0 0
Operating income                 0 0 0
Allowance for equity funds used during construction                 0 0 0
Equity in earnings of subsidiaries                 0 0 0
Interest expense and other charges, net                 0   0
Allowance for borrowed funds used during construction                 0 0 0
Income before income taxes                 0 0 0
Income taxes                 0 0 0
Net income (loss)                 0 0 0
Preferred stock dividends of subsidiaries                 0 0 0
Net income attributable to Hawaiian Electric                 0 0 0
Preferred stock dividends of Hawaiian Electric                 0 0 0
Net income for common stock                 0 0 0
Consolidating adjustments                      
Revenues                 (83) (106) (81)
Expenses                      
Fuel oil                 0 0 0
Purchased power                 0 0 0
Other operation and maintenance                 0 0 0
Depreciation                 0 0 0
Taxes, other than income taxes                 0 0 0
Total expenses                 0 0 0
Operating income                 (83) (106) (81)
Allowance for equity funds used during construction                 0 0 0
Equity in earnings of subsidiaries                 (38,057) (42,391) (42,920)
Interest expense and other charges, net                 83 106 81
Allowance for borrowed funds used during construction                 0 0 0
Income before income taxes                 (38,057) (42,391) (42,920)
Income taxes                 0 0 0
Net income (loss)                 (38,057) (42,391) (42,920)
Preferred stock dividends of subsidiaries                 0 0 0
Net income attributable to Hawaiian Electric                 (38,057) (42,391) (42,920)
Preferred stock dividends of Hawaiian Electric                 0 0 0
Net income for common stock                 (38,057) (42,391) (42,920)
HECO Consolidated                      
Revenues 583,311 598,769 556,875 518,611 544,668 572,253 495,395 482,052 2,257,566 2,094,368 2,335,166
Expenses                      
Fuel oil                 587,768 454,704 654,600
Purchased power                 586,634 562,740 594,096
Other operation and maintenance                 417,910 405,533 413,089
Depreciation                 192,784 187,061 177,380
Taxes, other than income taxes                 214,949 199,862 221,885
Total expenses                 2,000,045 1,809,900 2,061,050
Operating income 66,460 87,076 55,047 48,938 68,644 89,812 70,686 55,326 257,521 284,468 274,116
Allowance for equity funds used during construction                 12,483 8,325 6,928
Equity in earnings of subsidiaries                 0 0 0
Interest expense and other charges, net                 (69,637) (66,824) (66,370)
Allowance for borrowed funds used during construction                 4,778 3,144 2,457
Income before income taxes                 205,145 229,113 217,131
Income taxes                 83,199 84,801 79,422
Net income (loss) 25,854 47,985 26,143 21,964 34,618 47,472 36,356 25,866 121,946 144,312 137,709
Preferred stock dividends of subsidiaries                 915 915 915
Net income attributable to Hawaiian Electric                 121,031 143,397 136,794
Preferred stock dividends of Hawaiian Electric                 1,080 1,080 1,080
Net income for common stock $ 25,355 $ 47,487 $ 25,644 $ 21,465 $ 34,119 $ 46,974 $ 35,857 $ 25,367 $ 119,951 $ 142,317 $ 135,714