XML 44 R31.htm IDEA: XBRL DOCUMENT v3.23.1
Electric utility segment (Tables)
3 Months Ended
Mar. 31, 2023
Electric Utility Subsidiary [Abstract]  
Schedule of purchases from all IPPs Purchases from all IPPs were as follows:
 Three months ended March 31
(in millions)20232022
Kalaeloa$67 $60 
AES Hawaii 1
— 27 
HPOWER18 19 
Hamakua Energy20 16 
Puna Geothermal Venture10 
Wind IPPs24 18 
Solar IPPs14 13 
Other IPPs 2
Total IPPs$153 $164 
1 The term of the PPA with AES Hawaii expired on September 1, 2022 and the AES Hawaii coal plant ceased operations.2 Includes hydro power and other PPAs.
Schedule of net annual incremental amounts proposed to be collected (refunded) The net incremental amounts between the 2022 fall and 2023 spring revenue reports are shown in the following table. The amounts are to be collected (refunded) from June, 1, 2023 through May 31, 2024 under the RBA rate tariffs, which were included in the 2023 spring revenue report filing.
(in millions)Hawaiian ElectricHawaii Electric LightMaui ElectricTotal
Incremental Performance Incentive Mechanisms (net)
(0.4)0.1 0.1 (0.2)
Incremental EPRM/MPIR Revenue Adjustment2.5 1.4 1.0 4.9
Other0.4 0.1 — $0.5 
Net incremental amount to be collected under the RBA rate tariffs$2.5 $1.5 $1.1 $5.1 
Note: Columns may not foot due to rounding.
Schedule of condensed consolidating statements of income
Condensed Consolidating Statement of Income
Three months ended March 31, 2023
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiariesConsolidating adjustmentsHawaiian Electric
Consolidated
Revenues$601,530 115,288 113,673 — (130)$830,361 
Expenses
Fuel oil253,827 27,760 52,510 — — 334,097 
Purchased power110,279 34,086 8,396 — — 152,761 
Other operation and maintenance83,233 21,350 23,733 — — 128,316 
Depreciation41,038 10,635 9,254 — — 60,927 
Taxes, other than income taxes56,953 10,737 10,695 — — 78,385 
   Total expenses545,330 104,568 104,588 — — 754,486 
Operating income56,200 10,720 9,085 — (130)75,875 
Allowance for equity funds used during construction2,640 284 377 — — 3,301 
Equity in earnings of subsidiaries11,541 — — — (11,541)— 
Retirement defined benefits credit (expense)—other than service costs904 169 (26)— — 1,047 
Interest expense and other charges, net(14,557)(2,831)(2,988)— 130 (20,246)
Allowance for borrowed funds used during construction918 91 122 — — 1,131 
Income before income taxes57,646 8,433 6,570 — (11,541)61,108 
Income taxes10,367 1,909 1,324 — — 13,600 
Net income47,279 6,524 5,246 — (11,541)47,508 
Preferred stock dividends of subsidiaries— 134 95 — — 229 
Net income attributable to Hawaiian Electric47,279 6,390 5,151 — (11,541)47,279 
Preferred stock dividends of Hawaiian Electric270 — — — — 270 
Net income for common stock$47,009 6,390 5,151 — (11,541)$47,009 
Condensed Consolidating Statement of Income
Three months ended March 31, 2022

(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiariesConsolidating adjustmentsHawaiian Electric
Consolidated
Revenues$500,242 108,528 100,028 — (6)$708,792 
Expenses
Fuel oil154,425 25,251 41,610 — — 221,286 
Purchased power124,183 30,712 8,638 — — 163,533 
Other operation and maintenance83,656 20,214 21,387 — — 125,257 
Depreciation39,484 10,351 8,636 — — 58,471 
Taxes, other than income taxes47,274 10,032 9,344 — — 66,650 
   Total expenses449,022 96,560 89,615 — — 635,197 
Operating income51,220 11,968 10,413 — (6)73,595 
Allowance for equity funds used during construction1,990 193 226 — — 2,409 
Equity in earnings of subsidiaries13,661 — — — (13,661)— 
Retirement defined benefits credit (expense)—other than service costs855 167 (32)— — 990 
Interest expense and other charges, net(13,093)(2,609)(2,630)— (18,326)
Allowance for borrowed funds used during construction651 60 67 — — 778 
Income before income taxes55,284 9,779 8,044 — (13,661)59,446 
Income taxes8,605 2,268 1,665 — — 12,538 
Net income46,679 7,511 6,379 — (13,661)46,908 
Preferred stock dividends of subsidiaries— 134 95 — — 229 
Net income attributable to Hawaiian Electric46,679 7,377 6,284 — (13,661)46,679 
Preferred stock dividends of Hawaiian Electric270 — — — — 270 
Net income for common stock$46,409 7,377 6,284 — (13,661)$46,409 
Statements of Income and Comprehensive Income Data
 Three months ended March 31
(in thousands)20232022
Interest and dividend income  
Interest and fees on loans$64,842 $46,005 
Interest and dividends on investment securities14,637 13,984 
Total interest and dividend income79,479 59,989 
Interest expense  
Interest on deposit liabilities6,837 947 
Interest on other borrowings7,721 
Total interest expense14,558 952 
Net interest income64,921 59,037 
Provision for credit losses1,175 (3,263)
Net interest income after provision for credit losses63,746 62,300 
Noninterest income  
Fees from other financial services4,679 5,587 
Fee income on deposit liabilities4,599 4,691 
Fee income on other financial products2,744 2,718 
Bank-owned life insurance1,425 681 
Mortgage banking income130 1,077 
Gain on sale of real estate— 1,002 
Other income, net801 372 
Total noninterest income14,378 16,128 
Noninterest expense  
Compensation and employee benefits30,204 27,215 
Occupancy5,588 5,952 
Data processing5,012 4,151 
Services2,595 2,439 
Equipment2,646 2,329 
Office supplies, printing and postage1,165 1,060 
Marketing1,016 1,018 
Other expense6,191 4,049 
Total noninterest expense54,417 48,213 
Income before income taxes23,707 30,215 
Income taxes5,145 6,345 
Net income18,562 23,870 
Other comprehensive income (loss), net of taxes18,430 (122,441)
Comprehensive income (loss)$36,992 $(98,571)
Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*:
 Three months ended March 31
(in thousands)20232022
Interest and dividend income$79,479 $59,989 
Noninterest income14,378 16,128 
Less: Gain on sale of real estate— 1,002 
*Revenues-Bank93,857 75,115 
Total interest expense14,558 952 
Provision for credit losses1,175 (3,263)
Noninterest expense54,417 48,213 
Less: Gain on sale of real estate— 1,002 
Less: Retirement defined benefits credit—other than service costs(187)(185)
*Expenses-Bank70,337 45,085 
*Operating income-Bank23,520 30,030 
Add back: Retirement defined benefits credit—other than service costs(187)(185)
Income before income taxes$23,707 $30,215 
Schedule of condensed consolidating statement of comprehensive income
Condensed Consolidating Statement of Comprehensive Income
Three months ended March 31, 2023
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiariesConsolidating adjustmentsHawaiian Electric Consolidated
Net income for common stock$47,009 6,390 5,151 — (11,541)$47,009 
Other comprehensive loss, net of taxes:
Retirement benefit plans:
Adjustment for amortization of prior service credit and net gains recognized during the period in net periodic benefit cost, net of taxes(470)(56)(63)— 119 (470)
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes425 50 57 — (107)425 
Other comprehensive loss, net of taxes(45)(6)(6)— 12 (45)
Comprehensive income attributable to common shareholder$46,964 6,384 5,145 — (11,529)$46,964 
Condensed Consolidating Statement of Comprehensive Income
Three months ended March 31, 2022
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiariesConsolidating adjustmentsHawaiian Electric Consolidated
Net income for common stock$46,409 7,377 6,284 — (13,661)$46,409 
Other comprehensive income, net of taxes:
Retirement benefit plans:
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of taxes4,376 670 603 — (1,273)4,376 
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes(4,325)(670)(603)— 1,273 (4,325)
Other comprehensive income, net of taxes51 — — — — 51 
Comprehensive income attributable to common shareholder$46,460 7,377 6,284 — (13,661)$46,460 
Schedule of condensed consolidating balance sheet
Condensed Consolidating Balance Sheet
March 31, 2023
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsi-
diaries
Consoli-
dating
adjustments
Hawaiian Electric
Consolidated
Assets      
Property, plant and equipment
Utility property, plant and equipment      
Land$42,860 5,606 3,594 — — $52,060 
Plant and equipment5,302,293 1,431,852 1,308,747 — — 8,042,892 
Right-of-use assets - finance lease88,297 — — — — 88,297 
Less accumulated depreciation(1,889,007)(651,463)(593,341)— — (3,133,811)
Construction in progress248,788 28,136 38,938 — — 315,862 
Utility property, plant and equipment, net3,793,231 814,131 757,938 — — 5,365,300 
Nonutility property, plant and equipment, less accumulated depreciation
5,298 115 1,532 — — 6,945 
Total property, plant and equipment, net3,798,529 814,246 759,470 — — 5,372,245 
Investment in wholly owned subsidiaries, at equity705,212 — — — (705,212)— 
Current assets      
Cash and cash equivalents49,393 28,006 38,546 77 — 116,022 
Customer accounts receivable, net172,426 34,224 28,655 — — 235,305 
Accrued unbilled revenues, net118,035 21,831 20,666 — — 160,532 
Other accounts receivable, net22,376 3,883 4,677 — (19,509)11,427 
Fuel oil stock, at average cost116,295 16,678 24,610 — — 157,583 
Materials and supplies, at average cost50,744 10,578 22,771 — — 84,093 
Prepayments and other33,369 5,025 5,515 — — 43,909 
Regulatory assets58,943 2,575 3,455 — — 64,973 
Total current assets621,581 122,800 148,895 77 (19,509)873,844 
Other long-term assets      
Operating lease right-of-use assets40,724 32,599 11,607 — — 84,930 
Regulatory assets151,684 19,041 12,204 — — 182,929 
Other113,888 32,786 30,402 — (16,561)160,515 
Total other long-term assets306,296 84,426 54,213 — (16,561)428,374 
Total assets$5,431,618 1,021,472 962,578 77 (741,282)$6,674,463 
Capitalization and liabilities      
Capitalization      
Common stock equity$2,358,884 346,629 358,506 77 (705,212)$2,358,884 
Cumulative preferred stock—not subject to mandatory redemption
22,293 7,000 5,000 — — 34,293 
Long-term debt, net1,226,587 249,346 258,414 — — 1,734,347 
Total capitalization3,607,764 602,975 621,920 77 (705,212)4,127,524 
Current liabilities      
Current portion of operating lease liabilities8,955 6,780 2,679 — — 18,414 
Current portion of long-term debt49,987 19,994 29,992 — — 99,973 
Accounts payable146,125 20,957 24,687 — — 191,769 
Interest and preferred dividends payable20,788 3,839 4,740 — — 29,367 
Taxes accrued, including revenue taxes178,418 34,570 33,926 — — 246,914 
Regulatory liabilities9,505 7,918 7,811 — — 25,234 
Other61,360 21,072 23,657 — (19,509)86,580 
Total current liabilities475,138 115,130 127,492 — (19,509)698,251 
Deferred credits and other liabilities      
Operating lease liabilities39,387 26,087 9,159 — — 74,633 
Finance lease liabilities84,341 — — — — 84,341 
Deferred income taxes271,588 50,657 62,708 — — 384,953 
Regulatory liabilities745,894 195,238 103,185 — — 1,044,317 
Unamortized tax credits68,123 12,903 12,419 — — 93,445 
Defined benefit pension and other postretirement benefit plans liability
65,917 — — — (16,529)49,388 
Other73,466 18,482 25,695 — (32)117,611 
Total deferred credits and other liabilities1,348,716 303,367 213,166 — (16,561)1,848,688 
Total capitalization and liabilities$5,431,618 1,021,472 962,578 77 (741,282)$6,674,463 
Condensed Consolidating Balance Sheet
December 31, 2022
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsi-diaries
Consoli-
dating
adjustments
Hawaiian Electric
Consolidated
Assets      
Property, plant and equipment
Utility property, plant and equipment      
Land$42,860 5,606 3,594 — — $52,060 
Plant and equipment5,260,685 1,425,442 1,293,383 — — 7,979,510 
Finance lease right-of-use assets48,371 — — — — 48,371 
Less accumulated depreciation(1,855,150)(644,457)(586,892)— — (3,086,499)
Construction in progress215,560 23,989 35,804 — — 275,353 
Utility property, plant and equipment, net3,712,326 810,580 745,889 — — 5,268,795 
Nonutility property, plant and equipment, less accumulated depreciation
5,298 115 1,532 — — 6,945 
Total property, plant and equipment, net3,717,624 810,695 747,421 — — 5,275,740 
Investment in wholly owned subsidiaries, at equity
701,833 — — — (701,833)— 
Current assets      
Cash and cash equivalents27,579 5,092 6,494 77 — 39,242 
Advances to affiliates— 4,500 21,700 — (26,200)— 
Customer accounts receivable, net216,802 39,339 32,197 — — 288,338 
Accrued unbilled revenues, net136,508 23,839 22,933 — — 183,280 
Other accounts receivable, net23,746 5,519 6,686 — (22,384)13,567 
Fuel oil stock, at average cost153,342 16,964 21,224 — — 191,530 
Materials and supplies, at average cost48,130 9,783 21,655 — — 79,568 
Prepayments and other24,040 6,346 4,137 — (1,041)33,482 
Regulatory assets46,504 2,435 3,334 — — 52,273 
Total current assets676,651 113,817 140,360 77 (49,625)881,280 
Other long-term assets      
Operating lease right-of-use assets42,752 34,283 12,283 — — 89,318 
Regulatory assets154,040 21,816 14,384 — — 190,240 
Other115,028 32,654 29,495 — (16,288)160,889 
Total other long-term assets311,820 88,753 56,162 — (16,288)440,447 
Total assets$5,407,928 1,013,265 943,943 77 (767,746)$6,597,467 
Capitalization and liabilities      
Capitalization
Common stock equity$2,344,170 344,720 357,036 77 (701,833)$2,344,170 
Cumulative preferred stock—not subject to mandatory redemption
22,293 7,000 5,000 — — 34,293 
Long-term debt, net1,126,915 224,439 233,500 — — 1,584,854 
Total capitalization3,493,378 576,159 595,536 77 (701,833)3,963,317 
Current liabilities     
Current portion of operating lease liabilities9,775 6,690 2,630 — — 19,095 
Current portion of long-term debt49,981 19,992 29,989 — — 99,962 
Short-term borrowings-affiliate26,200 — — — (26,200)— 
Accounts payable143,253 32,113 27,126 — — 202,492 
Interest and preferred dividends payable12,398 2,576 2,282 — (80)17,176 
Taxes accrued, including revenue taxes207,798 42,436 40,709 — (1,041)289,902 
Regulatory liabilities13,145 8,553 9,777 — — 31,475 
Other64,659 20,856 22,385 — (22,304)85,596 
Total current liabilities615,176 133,216 134,898 — (49,625)833,665 
Deferred credits and other liabilities     
Operating lease liabilities41,049 27,817 9,849 — — 78,715 
Finance lease liabilities46,048 — — — — 46,048 
Deferred income taxes271,234 50,615 62,581 — — 384,430 
Regulatory liabilities729,683 194,222 100,270 — — 1,024,175 
Unamortized tax credits69,614 13,150 12,536 — — 95,300 
Defined benefit pension and other postretirement benefit plans liability
65,907 129 — — (16,288)49,748 
Other75,839 17,957 28,273 — 122,069 
Total deferred credits and other liabilities1,299,374 303,890 213,509 — (16,288)1,800,485 
Total capitalization and liabilities$5,407,928 1,013,265 943,943 77 (767,746)$6,597,467 
Balance Sheets Data
(in thousands)March 31, 2023December 31, 2022
Assets    
Cash and due from banks $138,742  $153,042 
Interest-bearing deposits44,315 3,107 
Cash and cash equivalents183,057 156,149 
Investment securities
Available-for-sale, at fair value 1,419,755  1,429,667 
Held-to-maturity, at amortized cost (fair value of $1,158,090 and $1,150,971, respectively)
1,238,185 1,251,747 
Stock in Federal Home Loan Bank, at cost 10,000  26,560 
Loans held for investment 6,059,354  5,978,906 
Allowance for credit losses (71,296) (72,216)
Net loans 5,988,058  5,906,690 
Loans held for sale, at lower of cost or fair value 660  824 
Other 688,165  692,143 
Goodwill 82,190  82,190 
Total assets $9,610,070  $9,545,970 
Liabilities and shareholder’s equity    
Deposit liabilities—noninterest-bearing $2,769,789  $2,811,077 
Deposit liabilities—interest-bearing 5,460,812  5,358,619 
Other borrowings 680,690  695,120 
Other 206,317  212,269 
Total liabilities 9,117,608  9,077,085 
  
Common stock  
Additional paid-in capital356,391 355,806 
Retained earnings 454,255  449,693 
Accumulated other comprehensive loss, net of tax benefits    
Net unrealized losses on securities$(308,622) $(328,904)
Retirement benefit plans(9,563)(318,185)(7,711)(336,615)
Total shareholder’s equity492,462  468,885 
Total liabilities and shareholder’s equity $9,610,070  $9,545,970 
Other assets    
Bank-owned life insurance $183,936  $182,986 
Premises and equipment, net 192,789  195,324 
Accrued interest receivable 26,547  25,077 
Mortgage-servicing rights 8,745  9,047 
Low-income housing investments110,748 106,978 
Real estate held for sale100 — 
Deferred tax asset109,885 116,441 
Real estate acquired in settlement of loans, net 614  115 
Other 54,801  56,175 
  $688,165  $692,143 
Other liabilities    
Accrued expenses $95,066  $97,295 
Federal and state income taxes payable 2,614  863 
Cashier’s checks 34,616  36,401 
Advance payments by borrowers 5,466  9,637 
Other 68,555  68,073 
  $206,317  $212,269 
Schedule of condensed consolidating statement of changes in common stock equity
Condensed Consolidating Statement of Changes in Common Stock Equity
Three months ended March 31, 2023
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsidiaries
Consolidating
adjustments
Hawaiian Electric
Consolidated
Balance, December 31, 2022$2,344,170 344,720 357,036 77 (701,833)$2,344,170 
Net income for common stock47,009 6,390 5,151 — (11,541)47,009 
Other comprehensive loss, net of taxes(45)(6)(6)— 12 (45)
Common stock dividends(32,250)(4,475)(3,675)— 8,150 (32,250)
Balance, March 31, 2023$2,358,884 346,629 358,506 77 (705,212)$2,358,884 
Condensed Consolidating Statement of Changes in Common Stock Equity
Three months ended March 31, 2022
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsidiaries
Consolidating
adjustments
Hawaiian Electric
Consolidated
Balance, December 31, 2021$2,261,899 332,900 343,260 77 (676,237)$2,261,899 
Net income for common stock46,409 7,377 6,284 — (13,661)46,409 
Other comprehensive income, net of taxes51 — — — — 51 
Common stock dividends(31,475)(4,100)(3,800)— 7,900 (31,475)
Balance, March 31, 2022$2,276,884 336,177 345,744 77 (681,998)$2,276,884 
Schedule of condensed consolidating statement of cash flows
Condensed Consolidating Statement of Cash Flows
Three months ended March 31, 2023
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsidiaries
Consolidating
adjustments
Hawaiian Electric
Consolidated
Net cash provided by operating activities$143,356 18,733 15,416 — (8,150)$169,355 
Cash flows from investing activities      
Capital expenditures(74,916)(20,747)(26,476)— — (122,139)
Advances to affiliates— 4,500 21,700 — (26,200)— 
Other1,094 153 298 — — 1,545 
Net cash used in investing activities(73,822)(16,094)(4,478)— (26,200)(120,594)
Cash flows from financing activities      
Common stock dividends(32,250)(4,475)(3,675)— 8,150 (32,250)
Preferred stock dividends of Hawaiian Electric and subsidiaries(270)(134)(95)— — (499)
Proceeds from issuance of long-term debt100,000 25,000 25,000 — — 150,000 
Net decrease in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less(114,167)— — — 26,200 (87,967)
Payments of obligations under finance leases(575)— — — — (575)
Other(458)(116)(116)— — (690)
Net cash provided by (used in) financing activities(47,720)20,275 21,114 — 34,350 28,019 
Net increase in cash and cash equivalents21,814 22,914 32,052 — — 76,780 
Cash and cash equivalents, beginning of period27,579 5,092 6,494 77 — 39,242 
Cash and cash equivalents, end of period$49,393 28,006 38,546 77 — $116,022 
Condensed Consolidating Statement of Cash Flows
Three months ended March 31, 2022
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsidiaries
Consolidating
adjustments
Hawaiian Electric
Consolidated
Net cash provided by operating activities$55,669 15,778 13,228 — (7,900)$76,775 
Cash flows from investing activities     
Capital expenditures (44,084)(15,133)(17,141)— — (76,358)
Advances to affiliates(4,000)— (12,800)— 16,800 — 
Other961 280 253 — — 1,494 
Net cash used in investing activities(47,123)(14,853)(29,688)— 16,800 (74,864)
Cash flows from financing activities     
Common stock dividends(31,475)(4,100)(3,800)— 7,900 (31,475)
Preferred stock dividends of Hawaiian Electric and subsidiaries(270)(134)(95)— — (499)
Net increase in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less18,800 4,000 — — (16,800)6,000 
Net cash used in financing activities(12,945)(234)(3,895)— (8,900)(25,974)
Net increase (decrease) in cash and cash equivalents(4,399)691 (20,355)— — (24,063)
Cash, cash equivalents and restricted cash, beginning of period26,433 5,326 23,422 77 — 55,258 
Cash, cash equivalents and restricted cash, end of period22,034 6,017 3,067 77 — 31,195 
Less: Restricted cash(2,140)— — — — (2,140)
Cash and cash equivalents, end of period$19,894 6,017 3,067 77 — $29,055