XML 55 R42.htm IDEA: XBRL DOCUMENT v3.20.2
Electric utility segment - Condensed consolidating statement of income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2020
Sep. 30, 2019
Condensed Income Statements, Captions [Line Items]                
Revenues $ 641,427     $ 770,882     $ 1,927,558 $ 2,147,982
Expenses                
Total expenses 541,866     674,227     1,696,739 1,900,756
Total operating income 99,561     96,655     230,819 247,226
Allowance for equity funds used during construction 2,347     3,250     6,556 9,335
Retirement defined benefits expense—other than service costs (1,102)     (648)     (2,970) (2,172)
Allowance for borrowed funds used during construction 801     1,208     2,241 3,465
Income before income taxes 79,521     78,693     179,447 189,426
Income taxes 14,018     14,803     30,691 36,390
Net income 65,503     63,890     148,756 153,036
Preferred stock dividends of subsidiaries 471     471     1,417 1,417
Net income for common stock 65,032 $ 48,887 $ 33,420 63,419 $ 42,512 $ 45,688 147,339 151,619
Consolidating adjustments                
Condensed Income Statements, Captions [Line Items]                
Revenues (110)     (205)     (465) (439)
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 (110)     (205)     (465) (439)
Allowance for equity funds used during construction 0     0     0 0
Equity in earnings of subsidiaries (14,912)     (11,048)     (37,492) (30,983)
Retirement defined benefits expense—other than service costs 0     0     0 0
Interest expense and other charges, net 110     205     465 439
Allowance for borrowed funds used during construction 0     0     0 0
Income before income taxes (14,912)     (11,048)     (37,492) (30,983)
Income taxes     0     0 0
Net income (14,912)     (11,048)     (37,492) (30,983)
Preferred stock dividends of subsidiaries     0     0 0
Net income attributable to Hawaiian Electric (14,912)     (11,048)     (37,492) (30,983)
Preferred stock dividends of Hawaiian Electric 0     0     0 0
Net income for common stock (14,912)     (11,048)     (37,492) (30,983)
Hawaiian Electric (parent only)                
Expenses                
Purchased power 149,000     176,000     426,000 472,000
Hawaiian Electric (parent only) | Reportable Legal Entities                
Condensed Income Statements, Captions [Line Items]                
Revenues 398,877     491,723     1,200,677 1,347,412
Expenses                
Fuel oil 70,557     139,747     268,382 374,100
Purchased power 116,249     135,447     333,146 367,541
Other operation and maintenance 71,179     80,582     231,090 240,311
Depreciation 37,853     35,867     113,724 107,602
Taxes, other than income taxes 38,005     46,433     115,179 127,654
Total expenses 333,843     438,076     1,061,521 1,217,208
Total operating income 65,034     53,647     139,156 130,204
Allowance for equity funds used during construction 1,902     2,685     5,452 7,746
Equity in earnings of subsidiaries 14,912     11,048     37,492 30,983
Retirement defined benefits expense—other than service costs (591)     (582)     (1,683) (1,716)
Interest expense and other charges, net (11,970)     (12,771)     (36,471) (38,961)
Allowance for borrowed funds used during construction 659     990     1,887 2,854
Income before income taxes 69,946     55,017     145,833 131,110
Income taxes 9,611     7,968     18,724 18,821
Net income 60,335     47,049     127,109 112,289
Preferred stock dividends of subsidiaries 0     0     0 0
Net income attributable to Hawaiian Electric 60,335     47,049     127,109 112,289
Preferred stock dividends of Hawaiian Electric 270     270     810 810
Net income for common stock 60,065     46,779     126,299 111,479
HELCO | Reportable Legal Entities                
Condensed Income Statements, Captions [Line Items]                
Revenues 82,172     93,576     249,970 270,697
Expenses                
Fuel oil 17,047     21,427     55,733 62,210
Purchased power 17,665     24,342     53,032 67,548
Other operation and maintenance 17,565     19,868     54,250 56,635
Depreciation 9,760     10,453     29,281 31,359
Taxes, other than income taxes 7,512     8,359     23,324 25,170
Total expenses 69,549     84,449     215,620 242,922
Total operating income 12,623     9,127     34,350 27,775
Allowance for equity funds used during construction 208     229     520 579
Equity in earnings of subsidiaries 0     0     0 0
Retirement defined benefits expense—other than service costs 194     (105)     581 (316)
Interest expense and other charges, net (2,519)     (2,524)     (7,536) (8,345)
Allowance for borrowed funds used during construction 65     95     163 242
Income before income taxes 10,571     6,822     28,078 19,935
Income taxes 2,378     1,420     6,372 4,431
Net income 8,193     5,402     21,706 15,504
Preferred stock dividends of subsidiaries 133     133     400 400
Net income attributable to Hawaiian Electric 8,060     5,269     21,306 15,104
Preferred stock dividends of Hawaiian Electric 0     0     0 0
Net income for common stock 8,060     5,269     21,306 15,104
Maui Electric | Reportable Legal Entities                
Condensed Income Statements, Captions [Line Items]                
Revenues 81,629     103,236     244,043 282,939
Expenses                
Fuel oil 17,438     37,919     66,599 105,012
Purchased power 15,111     15,248     39,501 37,247
Other operation and maintenance 22,499     23,965     63,491 64,859
Depreciation 8,076     7,615     24,230 22,834
Taxes, other than income taxes 7,534     9,265     22,986 26,480
Total expenses 70,658     94,012     216,807 256,432
Total operating income 10,971     9,224     27,236 26,507
Allowance for equity funds used during construction 237     336     584 1,010
Equity in earnings of subsidiaries 0     0     0 0
Retirement defined benefits expense—other than service costs (35)     (36)     (93) (95)
Interest expense and other charges, net (2,457)     (2,339)     (7,226) (7,078)
Allowance for borrowed funds used during construction 77     123     191 369
Income before income taxes 8,793     7,308     20,692 20,713
Income taxes 1,846     1,434     4,220 4,548
Net income 6,947     5,874     16,472 16,165
Preferred stock dividends of subsidiaries 95     95     286 286
Net income attributable to Hawaiian Electric 6,852     5,779     16,186 15,879
Preferred stock dividends of Hawaiian Electric 0     0     0 0
Net income for common stock 6,852     5,779     16,186 15,879
Other subsidiaries | Reportable Legal Entities                
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
Retirement defined benefits expense—other than service costs 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
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
Hawaiian Electric Company, Inc. and Subsidiaries                
Condensed Income Statements, Captions [Line Items]                
Revenues 562,568     688,330     1,694,225 1,900,609
Expenses                
Fuel oil 105,042     199,093     390,714 541,322
Purchased power 149,025     175,037     425,679 472,336
Other operation and maintenance 111,243     124,415     348,831 361,805
Depreciation 55,689     53,935     167,235 161,795
Taxes, other than income taxes 53,051     64,057     161,489 179,304
Total expenses 474,050     616,537     1,493,948 1,716,562
Total operating income 88,518     71,793     200,277 184,047
Allowance for equity funds used during construction 2,347     3,250     6,556 9,335
Equity in earnings of subsidiaries 0     0     0 0
Retirement defined benefits expense—other than service costs (432)     (723)     (1,195) (2,127)
Interest expense and other charges, net (16,836)     (17,429)     (50,768) (53,945)
Allowance for borrowed funds used during construction 801     1,208     2,241 3,465
Income before income taxes 74,398     58,099     157,111 140,775
Income taxes 13,835     10,822     29,316 27,800
Net income 60,563     47,277     127,795 112,975
Preferred stock dividends of subsidiaries 228     228     686 686
Net income attributable to Hawaiian Electric 60,335     47,049     127,109 112,289
Preferred stock dividends of Hawaiian Electric 270     270     810 810
Net income for common stock $ 60,065 $ 42,329 $ 23,905 $ 46,779 $ 32,574 $ 32,126 $ 126,299 $ 111,479