XML 57 R45.htm IDEA: XBRL DOCUMENT v3.2.0.727
Electric utility subsidiary - Consolidating statement of income (unaudited) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Operating expenses        
Purchased power $ 149,000 $ 188,000 $ 285,000 $ 353,000
Total expenses 551,182 715,474 1,119,538 1,410,009
Operating income 72,730 83,183 142,236 172,397
Other income (loss)        
Allowance for equity funds used during construction 1,896 1,387 3,309 2,996
Interest and other charges        
Allowance for borrowed funds used during construction 682 523 1,181 1,137
Income taxes 20,911 23,317 40,890 49,038
Net income 35,491 41,754 67,830 88,014
Preferred stock dividends of subsidiaries 473 473 946 946
Net income for common stock 35,018 41,281 66,884 87,068
Hawaiian Electric Company        
Condensed Income Statements, Captions [Line Items]        
Revenues 391,007 530,991 790,748 1,043,446
Operating expenses        
Fuel oil 104,278 195,549 222,681 399,096
Purchased power 107,370 140,805 210,620 264,774
Other operation and maintenance 66,428 68,992 136,512 127,507
Depreciation 29,389 27,300 58,778 54,601
Taxes, other than income taxes 37,479 49,949 75,680 98,133
Total expenses 344,944 482,595 704,271 944,111
Operating income 46,063 48,396 86,477 99,335
Other income (loss)        
Allowance for equity funds used during construction 1,581 1,417 2,704 2,889
Equity in earnings of subsidiaries 9,624 9,859 17,316 18,776
Interest and other charges        
Interest expense and other charges, net (11,290) (11,553) (22,528) (22,040)
Allowance for borrowed funds used during construction 564 535 952 1,094
Income before income taxes 46,542 48,654 84,921 100,054
Income taxes 13,431 14,154 24,666 29,864
Net income 33,111 34,500 60,255 70,190
Net income attributable to Hawaiian Electric 33,111 34,500 60,255 70,190
Preferred stock dividends of Hawaiian Electric 270 270 540 540
Net income for common stock 32,841 34,230 59,715 69,650
HELCO        
Condensed Income Statements, Captions [Line Items]        
Revenues 83,732 103,544 171,787 208,475
Operating expenses        
Fuel oil 16,241 31,179 39,626 62,679
Purchased power 24,555 28,170 46,448 57,661
Other operation and maintenance 16,158 14,817 32,557 28,864
Depreciation 9,312 8,976 18,625 17,951
Taxes, other than income taxes 7,944 9,757 16,328 19,520
Total expenses 74,210 92,899 153,584 186,675
Operating income 9,522 10,645 18,203 21,800
Other income (loss)        
Allowance for equity funds used during construction 165 121 310 186
Interest and other charges        
Interest expense and other charges, net (2,592) (2,852) (5,272) (5,600)
Allowance for borrowed funds used during construction 58 47 111 72
Income before income taxes 7,153 7,961 13,352 16,458
Income taxes 2,536 2,982 4,813 6,184
Net income 4,617 4,979 8,539 10,274
Preferred stock dividends of subsidiaries 133 133 267 267
Net income attributable to Hawaiian Electric 4,484 4,846 8,272 10,007
Net income for common stock 4,484 4,846 8,272 10,007
Maui Electric        
Condensed Income Statements, Captions [Line Items]        
Revenues 83,442 103,916 169,116 206,609
Operating expenses        
Fuel oil 25,712 43,529 60,730 94,782
Purchased power 17,359 19,348 28,223 30,804
Other operation and maintenance 16,278 14,755 33,797 30,799
Depreciation 5,540 5,317 11,081 10,644
Taxes, other than income taxes 7,959 9,918 16,122 19,942
Total expenses 72,848 92,867 149,953 186,971
Operating income 10,594 11,049 19,163 19,638
Other income (loss)        
Allowance for equity funds used during construction 150 (151) 295 (79)
Interest and other charges        
Interest expense and other charges, net (2,424) (2,469) (4,859) (4,974)
Allowance for borrowed funds used during construction 60 (59) 118 (29)
Income before income taxes 8,380 8,370 14,717 14,556
Income taxes 3,144 3,261 5,482 5,596
Net income 5,236 5,109 9,235 8,960
Preferred stock dividends of subsidiaries 96 96 191 191
Net income attributable to Hawaiian Electric 5,140 5,013 9,044 8,769
Net income for common stock 5,140 5,013 9,044 8,769
Other subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Revenues 0 0 0 0
Operating expenses        
Other operation and maintenance 0 0 0 0
Total expenses 0 0 0 0
Operating income 0 0 0 0
Interest and other charges        
Income before income taxes 0 0 0 0
Income taxes 0 0 0 0
Net income 0 0 0 0
Net income attributable to Hawaiian Electric 0 0 0 0
Net income for common stock 0 0 0 0
Consolidating adjustments        
Condensed Income Statements, Captions [Line Items]        
Revenues (18) (22) (46) (39)
Operating expenses        
Operating income (18) (22) (46) (39)
Other income (loss)        
Equity in earnings of subsidiaries (9,624) (9,859) (17,316) (18,776)
Interest and other charges        
Interest expense and other charges, net 18 22 46 39
Income before income taxes (9,624) (9,859) (17,316) (18,776)
Income taxes 0 0 0 0
Net income (9,624) (9,859) (17,316) (18,776)
Net income attributable to Hawaiian Electric (9,624) (9,859) (17,316) (18,776)
Net income for common stock (9,624) (9,859) (17,316) (18,776)
HECO Consolidated        
Condensed Income Statements, Captions [Line Items]        
Revenues 558,163 738,429 1,131,605 1,458,491
Operating expenses        
Fuel oil 146,231 270,257 323,037 556,557
Purchased power 149,284 188,323 285,291 353,239
Other operation and maintenance 98,864 98,564 202,866 187,170
Depreciation 44,241 41,593 88,484 83,196
Taxes, other than income taxes 53,382 69,624 108,130 137,595
Total expenses 492,002 668,361 1,007,808 1,317,757
Operating income 66,161 70,068 123,797 140,734
Other income (loss)        
Allowance for equity funds used during construction 1,896 1,387 3,309 2,996
Interest and other charges        
Interest expense and other charges, net (16,288) (16,852) (32,613) (32,575)
Allowance for borrowed funds used during construction 682 523 1,181 1,137
Income before income taxes 52,451 55,126 95,674 112,292
Income taxes 19,111 20,397 34,961 41,644
Net income 33,340 34,729 60,713 70,648
Preferred stock dividends of subsidiaries 229 229 458 458
Net income attributable to Hawaiian Electric 33,111 34,500 60,255 70,190
Preferred stock dividends of Hawaiian Electric 270 270 540 540
Net income for common stock $ 32,841 $ 34,230 $ 59,715 $ 69,650