XML 93 R49.htm IDEA: XBRL DOCUMENT v3.3.0.814
Electric utility segment - Consolidating statement of income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Operating expenses        
Purchased power $ 161,000 $ 193,000 $ 446,000 $ 546,000
Total expenses 620,081 775,060 1,739,619 2,185,069
Operating income 97,095 92,036 239,331 264,433
Other income        
Allowance for equity funds used during construction 2,057 1,937 5,366 4,933
Interest and other charges        
Allowance for borrowed funds used during construction 737 740 1,918 1,877
Income taxes 29,516 27,264 70,406 76,302
Net income 51,144 48,279 118,974 136,293
Preferred stock dividends of subsidiaries 471 471 1,417 1,417
Net income for common stock 50,673 47,808 117,557 134,876
Hawaiian Electric Company        
Condensed Income Statements, Captions [Line Items]        
Revenues 463,394 579,777 1,254,142 1,623,223
Operating expenses        
Fuel oil 142,194 229,068 364,875 628,164
Purchased power 119,302 142,121 329,922 406,895
Other operation and maintenance 69,621 71,584 206,133 199,091
Depreciation 29,389 27,302 88,167 81,903
Taxes, other than income taxes 43,923 54,412 119,603 152,545
Total expenses 404,429 524,487 1,108,700 1,468,598
Operating income 58,965 55,290 145,442 154,625
Other income        
Allowance for equity funds used during construction 1,714 1,668 4,418 4,557
Equity in earnings of subsidiaries 11,858 9,800 29,174 28,576
Interest and other charges        
Interest expense and other charges, net (11,468) (11,196) (33,996) (33,236)
Allowance for borrowed funds used during construction 605 634 1,557 1,728
Income before income taxes 61,674 56,196 146,595 156,250
Income taxes 18,398 17,047 43,064 46,911
Net income 43,276 39,149 103,531 109,339
Net income attributable to Hawaiian Electric 43,276 39,149 103,531 109,339
Preferred stock dividends of Hawaiian Electric 270 270 810 810
Net income for common stock 43,006 38,879 102,721 108,529
HELCO        
Condensed Income Statements, Captions [Line Items]        
Revenues 89,817 111,154 261,604 319,629
Operating expenses        
Fuel oil 17,208 29,555 56,834 92,234
Purchased power 26,713 34,166 73,161 91,827
Other operation and maintenance 18,936 19,837 51,493 48,701
Depreciation 9,313 8,975 27,938 26,926
Taxes, other than income taxes 8,455 10,607 24,783 30,127
Total expenses 80,625 103,140 234,209 289,815
Operating income 9,192 8,014 27,395 29,814
Other income        
Allowance for equity funds used during construction 148 142 458 328
Interest and other charges        
Interest expense and other charges, net (2,674) (2,811) (7,946) (8,411)
Allowance for borrowed funds used during construction 53 54 164 126
Income before income taxes 6,719 5,399 20,071 21,857
Income taxes 2,397 1,965 7,210 8,149
Net income 4,322 3,434 12,861 13,708
Preferred stock dividends of subsidiaries 133 133 400 400
Net income attributable to Hawaiian Electric 4,189 3,301 12,461 13,308
Net income for common stock 4,189 3,301 12,461 13,308
Maui Electric        
Condensed Income Statements, Captions [Line Items]        
Revenues 94,941 112,656 264,057 319,265
Operating expenses        
Fuel oil 36,231 50,809 96,961 145,591
Purchased power 14,503 16,595 42,726 47,399
Other operation and maintenance 15,096 16,892 48,893 47,691
Depreciation 5,654 5,317 16,735 15,961
Taxes, other than income taxes 8,932 10,169 25,054 30,111
Total expenses 80,416 99,782 230,369 286,753
Operating income 14,525 12,874 33,688 32,512
Other income        
Allowance for equity funds used during construction 195 127 490 48
Interest and other charges        
Interest expense and other charges, net (2,440) (2,429) (7,299) (7,403)
Allowance for borrowed funds used during construction 79 52 197 23
Income before income taxes 12,359 10,624 27,076 25,180
Income taxes 4,595 4,030 10,077 9,626
Net income 7,764 6,594 16,999 15,554
Preferred stock dividends of subsidiaries 95 95 286 286
Net income attributable to Hawaiian Electric 7,669 6,499 16,713 15,268
Net income for common stock 7,669 6,499 16,713 15,268
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 (25) (22) (71) (61)
Operating expenses        
Operating income (25) (22) (71) (61)
Other income        
Equity in earnings of subsidiaries (11,858) (9,800) (29,174) (28,576)
Interest and other charges        
Interest expense and other charges, net 25 22 71 61
Income before income taxes (11,858) (9,800) (29,174) (28,576)
Income taxes 0 0 0 0
Net income (11,858) (9,800) (29,174) (28,576)
Net income attributable to Hawaiian Electric (11,858) (9,800) (29,174) (28,576)
Net income for common stock (11,858) (9,800) (29,174) (28,576)
HECO Consolidated        
Condensed Income Statements, Captions [Line Items]        
Revenues 648,127 803,565 1,779,732 2,262,056
Operating expenses        
Fuel oil 195,633 309,432 518,670 865,989
Purchased power 160,518 192,882 445,809 546,121
Other operation and maintenance 103,653 108,313 306,519 295,483
Depreciation 44,356 41,594 132,840 124,790
Taxes, other than income taxes 61,310 75,188 169,440 212,783
Total expenses 565,470 727,409 1,573,278 2,045,166
Operating income 82,657 76,156 206,454 216,890
Other income        
Allowance for equity funds used during construction 2,057 1,937 5,366 4,933
Interest and other charges        
Interest expense and other charges, net (16,557) (16,414) (49,170) (48,989)
Allowance for borrowed funds used during construction 737 740 1,918 1,877
Income before income taxes 68,894 62,419 164,568 174,711
Income taxes 25,390 23,042 60,351 64,686
Net income 43,504 39,377 104,217 110,025
Preferred stock dividends of subsidiaries 228 228 686 686
Net income attributable to Hawaiian Electric 43,276 39,149 103,531 109,339
Preferred stock dividends of Hawaiian Electric 270 270 810 810
Net income for common stock $ 43,006 $ 38,879 $ 102,721 $ 108,529