XML 16 R44.htm IDEA: XBRL DOCUMENT v3.19.3
Electric utility segment - Condensed consolidating statement of income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Sep. 30, 2019
Sep. 30, 2018
Condensed Income Statements, Captions [Line Items]                
Revenues $ 771,535     $ 768,048     $ 2,148,635 $ 2,099,199
Expenses                
Purchased power 176,000     177,000     472,000 478,000
Total expenses 674,227     669,984     1,900,756 1,850,447
Total operating income 97,308     98,064     247,879 248,752
Allowance for equity funds used during construction 3,250     1,962     9,335 8,239
Retirement defined benefits expense—other than service costs (648)     (1,276)     (2,172) (4,673)
Allowance for borrowed funds used during construction 1,208     1,006     3,465 3,815
Income before income taxes 78,693     77,233     189,426 190,091
Income taxes 14,803     10,862     36,390 36,473
Net income 63,890     66,371     153,036 153,618
Preferred stock dividends of subsidiaries 471     471     1,417 1,417
Net income for common stock 63,419 $ 42,512 $ 45,688 65,900 $ 46,054 $ 40,247 151,619 152,201
Consolidating adjustments                
Condensed Income Statements, Captions [Line Items]                
Revenues (205)     (55)     (439) (156)
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 (205)     (55)     (439) (156)
Allowance for equity funds used during construction 0     0     0 0
Equity in earnings of subsidiaries (11,048)     (16,636)     (30,983) (35,041)
Retirement defined benefits expense—other than service costs 0     0     0 0
Interest expense and other charges, net 205     55     439 156
Allowance for borrowed funds used during construction 0     0     0 0
Income before income taxes (11,048)     (16,636)     (30,983) (35,041)
Income taxes 0     0     0 0
Net income (11,048)     (16,636)     (30,983) (35,041)
Preferred stock dividends of subsidiaries 0     0     0 0
Net income attributable to Hawaiian Electric (11,048)     (16,636)     (30,983) (35,041)
Preferred stock dividends of Hawaiian Electric 0     0     0 0
Net income for common stock (11,048)     (16,636)     (30,983) (35,041)
Hawaiian Electric (parent only) | Reportable Legal Entities                
Condensed Income Statements, Captions [Line Items]                
Revenues 491,723     488,210     1,347,412 1,321,089
Expenses                
Fuel oil 139,747     141,357     374,100 375,862
Purchased power 135,447     138,135     367,541 367,317
Other operation and maintenance 80,582     78,988     240,311 228,773
Depreciation 35,867     34,282     107,602 103,112
Taxes, other than income taxes 46,433     46,096     127,654 125,214
Total expenses 438,076     438,858     1,217,208 1,200,278
Total operating income 53,647     49,352     130,204 120,811
Allowance for equity funds used during construction 2,685     1,648     7,746 7,123
Equity in earnings of subsidiaries 11,048     16,636     30,983 35,041
Retirement defined benefits expense—other than service costs (582)     (475)     (1,716) (2,091)
Interest expense and other charges, net (12,771)     (13,542)     (38,961) (38,967)
Allowance for borrowed funds used during construction 990     810     2,854 3,198
Income before income taxes 55,017     54,429     131,110 125,115
Income taxes 7,968     4,447     18,821 15,949
Net income 47,049     49,982     112,289 109,166
Preferred stock dividends of subsidiaries 0     0     0 0
Net income attributable to Hawaiian Electric 47,049     49,982     112,289 109,166
Preferred stock dividends of Hawaiian Electric 270     270     810 810
Net income for common stock 46,779     49,712     111,479 108,356
HELCO | Reportable Legal Entities                
Condensed Income Statements, Captions [Line Items]                
Revenues 93,576     98,981     270,697 276,462
Expenses                
Fuel oil 21,427     26,429     62,210 64,348
Purchased power 24,342     24,091     67,548 72,589
Other operation and maintenance 19,868     15,253     56,635 50,366
Depreciation 10,453     10,072     31,359 30,165
Taxes, other than income taxes 8,359     9,215     25,170 25,835
Total expenses 84,449     85,060     242,922 243,303
Total operating income 9,127     13,921     27,775 33,159
Allowance for equity funds used during construction 229     39     579 274
Equity in earnings of subsidiaries 0     0     0 0
Retirement defined benefits expense—other than service costs (105)     (104)     (316) (312)
Interest expense and other charges, net (2,524)     (3,026)     (8,345) (8,855)
Allowance for borrowed funds used during construction 95     49     242 190
Income before income taxes 6,822     10,879     19,935 24,456
Income taxes 1,420     1,571     4,431 5,017
Net income 5,402     9,308     15,504 19,439
Preferred stock dividends of subsidiaries 133     133     400 400
Net income attributable to Hawaiian Electric 5,269     9,175     15,104 19,039
Preferred stock dividends of Hawaiian Electric 0     0     0 0
Net income for common stock 5,269     9,175     15,104 19,039
Maui Electric | Reportable Legal Entities                
Condensed Income Statements, Captions [Line Items]                
Revenues 103,236     100,273     282,939 268,567
Expenses                
Fuel oil 37,919     38,765     105,012 105,026
Purchased power 15,248     15,364     37,247 38,332
Other operation and maintenance 23,965     19,312     64,859 54,666
Depreciation 7,615     6,629     22,834 18,533
Taxes, other than income taxes 9,265     9,385     26,480 25,275
Total expenses 94,012     89,455     256,432 241,832
Total operating income 9,224     10,818     26,507 26,735
Allowance for equity funds used during construction 336     275     1,010 842
Equity in earnings of subsidiaries 0     0     0 0
Retirement defined benefits expense—other than service costs (36)     (103)     (95) (531)
Interest expense and other charges, net (2,339)     (2,455)     (7,078) (7,156)
Allowance for borrowed funds used during construction 123     147     369 427
Income before income taxes 7,308     8,682     20,713 20,317
Income taxes 1,434     1,126     4,548 4,029
Net income 5,874     7,556     16,165 16,288
Preferred stock dividends of subsidiaries 95     95     286 286
Net income attributable to Hawaiian Electric 5,779     7,461     15,879 16,002
Preferred stock dividends of Hawaiian Electric 0     0     0 0
Net income for common stock 5,779     7,461     15,879 16,002
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 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 688,330     687,409     1,900,609 1,865,962
Expenses                
Fuel oil 199,093     206,551     541,322 545,236
Purchased power 175,037     177,590     472,336 478,238
Other operation and maintenance 124,415     113,553     361,805 333,805
Depreciation 53,935     50,983     161,795 151,810
Taxes, other than income taxes 64,057     64,696     179,304 176,324
Total expenses 616,537     613,373     1,716,562 1,685,413
Total operating income 71,793     74,036     184,047 180,549
Allowance for equity funds used during construction 3,250     1,962     9,335 8,239
Equity in earnings of subsidiaries 0     0     0 0
Retirement defined benefits expense—other than service costs (723)     (682)     (2,127) (2,934)
Interest expense and other charges, net (17,429)     (18,968)     (53,945) (54,822)
Allowance for borrowed funds used during construction 1,208     1,006     3,465 3,815
Income before income taxes 58,099     57,354     140,775 134,847
Income taxes 10,822     7,144     27,800 24,995
Net income 47,277     50,210     112,975 109,852
Preferred stock dividends of subsidiaries 228     228     686 686
Net income attributable to Hawaiian Electric 47,049     49,982     112,289 109,166
Preferred stock dividends of Hawaiian Electric 270     270     810 810
Net income for common stock $ 46,779 $ 32,574 $ 32,126 $ 49,712 $ 31,169 $ 27,475 $ 111,479 $ 108,356