XML 92 R41.htm IDEA: XBRL DOCUMENT v3.20.1
Electric utility segment - Condensed consolidating statement of income (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Condensed Income Statements, Captions [Line Items]    
Revenues $ 677,186 $ 661,615
Expenses    
Total expenses 617,484 583,678
Total operating income 59,702 77,937
Allowance for equity funds used during construction 2,015 2,910
Retirement defined benefits expense—other than service costs (934) (763)
Allowance for borrowed funds used during construction 688 1,078
Income before income taxes 39,696 58,039
Income taxes 5,803 11,878
Net income 33,893 46,161
Preferred stock dividends of subsidiaries 473 473
Net income for common stock 33,420 45,688
Consolidating adjustments    
Condensed Income Statements, Captions [Line Items]    
Revenues (215) (32)
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 (215) (32)
Allowance for equity funds used during construction 0 0
Equity in earnings of subsidiaries (8,804) (11,849)
Retirement defined benefits expense—other than service costs 0 0
Interest expense and other charges, net 215 32
Allowance for borrowed funds used during construction 0 0
Income before income taxes (8,804) (11,849)
Income taxes 0
Net income (8,804) (11,849)
Preferred stock dividends of subsidiaries 0
Net income attributable to Hawaiian Electric (8,804) (11,849)
Preferred stock dividends of Hawaiian Electric 0 0
Net income for common stock (8,804) (11,849)
Hawaiian Electric (parent only)    
Expenses    
Purchased power 140,000 134,000
Hawaiian Electric (parent only) | Reportable Legal Entities    
Condensed Income Statements, Captions [Line Items]    
Revenues 421,166 405,669
Expenses    
Fuel oil 120,535 108,922
Purchased power 107,951 105,223
Other operation and maintenance 85,637 81,178
Depreciation 38,011 35,867
Taxes, other than income taxes 40,501 38,631
Total expenses 392,635 369,821
Total operating income 28,531 35,848
Allowance for equity funds used during construction 1,743 2,447
Equity in earnings of subsidiaries 8,804 11,849
Retirement defined benefits expense—other than service costs (546) (567)
Interest expense and other charges, net (12,002) (12,800)
Allowance for borrowed funds used during construction 602 902
Income before income taxes 27,132 37,679
Income taxes 2,957 5,283
Net income 24,175 32,396
Preferred stock dividends of subsidiaries 0 0
Net income attributable to Hawaiian Electric 24,175 32,396
Preferred stock dividends of Hawaiian Electric 270 270
Net income for common stock 23,905 32,126
HELCO | Reportable Legal Entities    
Condensed Income Statements, Captions [Line Items]    
Revenues 89,293 87,205
Expenses    
Fuel oil 22,432 20,842
Purchased power 19,521 19,177
Other operation and maintenance 19,104 18,736
Depreciation 9,760 10,453
Taxes, other than income taxes 8,342 8,105
Total expenses 79,159 77,313
Total operating income 10,134 9,892
Allowance for equity funds used during construction 119 132
Equity in earnings of subsidiaries 0 0
Retirement defined benefits expense—other than service costs 194 (106)
Interest expense and other charges, net (2,484) (2,901)
Allowance for borrowed funds used during construction 36 56
Income before income taxes 7,999 7,073
Income taxes 1,798 1,770
Net income 6,201 5,303
Preferred stock dividends of subsidiaries 134 134
Net income attributable to Hawaiian Electric 6,067 5,169
Preferred stock dividends of Hawaiian Electric 0 0
Net income for common stock 6,067 5,169
Maui Electric | Reportable Legal Entities    
Condensed Income Statements, Captions [Line Items]    
Revenues 87,198 85,653
Expenses    
Fuel oil 30,254 30,845
Purchased power 12,344 10,045
Other operation and maintenance 22,806 18,216
Depreciation 8,079 7,627
Taxes, other than income taxes 8,207 8,068
Total expenses 81,690 74,801
Total operating income 5,508 10,852
Allowance for equity funds used during construction 153 331
Equity in earnings of subsidiaries 0 0
Retirement defined benefits expense—other than service costs (29) (30)
Interest expense and other charges, net (2,323) (2,317)
Allowance for borrowed funds used during construction 50 120
Income before income taxes 3,359 8,956
Income taxes 527 2,181
Net income 2,832 6,775
Preferred stock dividends of subsidiaries 95 95
Net income attributable to Hawaiian Electric 2,737 6,680
Preferred stock dividends of Hawaiian Electric 0 0
Net income for common stock 2,737 6,680
Other subsidiaries | Reportable Legal Entities    
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
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
Hawaiian Electric Company, Inc. and Subsidiaries    
Condensed Income Statements, Captions [Line Items]    
Revenues 597,442 578,495
Expenses    
Fuel oil 173,221 160,609
Purchased power 139,816 134,445
Other operation and maintenance 127,547 118,130
Depreciation 55,850 53,947
Taxes, other than income taxes 57,050 54,804
Total expenses 553,484 521,935
Total operating income 43,958 56,560
Allowance for equity funds used during construction 2,015 2,910
Equity in earnings of subsidiaries 0 0
Retirement defined benefits expense—other than service costs (381) (703)
Interest expense and other charges, net (16,594) (17,986)
Allowance for borrowed funds used during construction 688 1,078
Income before income taxes 29,686 41,859
Income taxes 5,282 9,234
Net income 24,404 32,625
Preferred stock dividends of subsidiaries 229 229
Net income attributable to Hawaiian Electric 24,175 32,396
Preferred stock dividends of Hawaiian Electric 270 270
Net income for common stock $ 23,905 $ 32,126