XML 55 R39.htm IDEA: XBRL DOCUMENT v3.8.0.1
Electric utility segment - Condensed consolidating statement of income (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Condensed Income Statements, Captions [Line Items]    
Revenues $ 645,874 $ 591,562
Expenses    
Purchased power 140,000 127,000
Total expenses 573,985 521,824
Total operating income 71,889 69,738
Allowance for equity funds used during construction 3,294 2,399
Retirement defined benefits expense—other than service costs (1,833) (1,876)
Allowance for borrowed funds used during construction 1,444 889
Income before income taxes 53,276 51,582
Income taxes 12,556 16,916
Net income 40,720 34,666
Preferred stock dividends of subsidiaries 473 473
Net income for common stock 40,247 34,193
Hawaiian Electric Company    
Condensed Income Statements, Captions [Line Items]    
Revenues 401,180 362,843
Expenses    
Fuel oil 114,498 98,001
Purchased power 107,370 100,147
Other operation and maintenance 72,940 65,993
Depreciation 34,439 32,722
Taxes, other than income taxes 38,167 35,040
Total expenses 367,414 331,903
Total operating income 33,766 30,940
Allowance for equity funds used during construction 2,887 2,056
Equity in earnings of subsidiaries 9,325 8,603
Retirement defined benefits expense—other than service costs (1,062) (1,285)
Interest expense and other charges, net (12,495) (12,057)
Allowance for borrowed funds used during construction 1,238 749
Income before income taxes 33,659 29,006
Income taxes 5,914 7,271
Net income 27,745 21,735
Preferred stock dividends of subsidiaries 0 0
Net income attributable to Hawaiian Electric 27,745 21,735
Preferred stock dividends of Hawaiian Electric 270 270
Net income for common stock 27,475 21,465
HELCO    
Condensed Income Statements, Captions [Line Items]    
Revenues 87,933 78,982
Expenses    
Fuel oil 18,487 17,257
Purchased power 23,834 18,589
Other operation and maintenance 16,098 15,599
Depreciation 10,055 9,685
Taxes, other than income taxes 8,212 7,450
Total expenses 76,686 68,580
Total operating income 11,247 10,402
Allowance for equity funds used during construction 111 115
Equity in earnings of subsidiaries 0 0
Retirement defined benefits expense—other than service costs (103) 83
Interest expense and other charges, net (2,907) (3,004)
Allowance for borrowed funds used during construction 64 45
Income before income taxes 8,412 7,641
Income taxes 2,177 2,923
Net income 6,235 4,718
Preferred stock dividends of subsidiaries 134 134
Net income attributable to Hawaiian Electric 6,101 4,584
Preferred stock dividends of Hawaiian Electric 0 0
Net income for common stock 6,101 4,584
Maui Electric    
Condensed Income Statements, Captions [Line Items]    
Revenues 81,356 76,793
Expenses    
Fuel oil 33,983 29,012
Purchased power 8,706 8,388
Other operation and maintenance 18,572 17,225
Depreciation 5,972 5,809
Taxes, other than income taxes 7,725 7,333
Total expenses 74,958 67,767
Total operating income 6,398 9,026
Allowance for equity funds used during construction 296 228
Equity in earnings of subsidiaries 0 0
Retirement defined benefits expense—other than service costs (99) (221)
Interest expense and other charges, net (2,334) (2,450)
Allowance for borrowed funds used during construction 142 95
Income before income taxes 4,403 6,678
Income taxes 1,084 2,564
Net income 3,319 4,114
Preferred stock dividends of subsidiaries 95 95
Net income attributable to Hawaiian Electric 3,224 4,019
Preferred stock dividends of Hawaiian Electric 0 0
Net income for common stock 3,224 4,019
Other subsidiaries    
Condensed Income Statements, Captions [Line Items]    
Revenues 0 0
Expenses    
Fuel oil 0 0
Purchased power 0 0
Other operation and maintenance 0 0
Depreciation 0 0
Taxes, other than income taxes 0 0
Total expenses 0 0
Total operating income 0 0
Allowance for equity funds used during construction 0 0
Equity in earnings of subsidiaries 0 0
Retirement defined benefits expense—other than service costs 0 0
Interest expense and other charges, net 0 0
Allowance for borrowed funds used during construction 0 0
Income before income taxes 0 0
Income taxes 0 0
Net income 0 0
Preferred stock dividends of subsidiaries 0 0
Net income attributable to Hawaiian Electric 0 0
Preferred stock dividends of Hawaiian Electric 0 0
Net income for common stock 0 0
Consolidating adjustments    
Condensed Income Statements, Captions [Line Items]    
Revenues (42) (7)
Expenses    
Fuel oil 0 0
Purchased power 0 0
Other operation and maintenance 0 0
Depreciation 0 0
Taxes, other than income taxes 0 0
Total expenses 0 0
Total operating income (42) (7)
Allowance for equity funds used during construction 0 0
Equity in earnings of subsidiaries (9,325) (8,603)
Retirement defined benefits expense—other than service costs 0 0
Interest expense and other charges, net 42 7
Allowance for borrowed funds used during construction 0 0
Income before income taxes (9,325) (8,603)
Income taxes 0 0
Net income (9,325) (8,603)
Preferred stock dividends of subsidiaries 0 0
Net income attributable to Hawaiian Electric (9,325) (8,603)
Preferred stock dividends of Hawaiian Electric 0 0
Net income for common stock (9,325) (8,603)
Hawaiian Electric Company, Inc. and Subsidiaries    
Condensed Income Statements, Captions [Line Items]    
Revenues 570,427 518,611
Expenses    
Fuel oil 166,968 144,270
Purchased power 139,910 127,124
Other operation and maintenance 107,610 98,817
Depreciation 50,466 48,216
Taxes, other than income taxes 54,104 49,823
Total expenses 519,058 468,250
Total operating income 51,369 50,361
Allowance for equity funds used during construction 3,294 2,399
Equity in earnings of subsidiaries 0 0
Retirement defined benefits expense—other than service costs (1,264) (1,423)
Interest expense and other charges, net (17,694) (17,504)
Allowance for borrowed funds used during construction 1,444 889
Income before income taxes 37,149 34,722
Income taxes 9,175 12,758
Net income 27,974 21,964
Preferred stock dividends of subsidiaries 229 229
Net income attributable to Hawaiian Electric 27,745 21,735
Preferred stock dividends of Hawaiian Electric 270 270
Net income for common stock $ 27,475 $ 21,465