XML 53 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
Electric utility segment - Condensed consolidating statement of income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Condensed Income Statements, Captions [Line Items]        
Revenues $ 673,185 $ 646,055 $ 1,897,028 $ 1,763,259
Expenses        
Purchased power 161,000 158,000 441,000 413,000
Total expenses 563,640 540,613 1,643,725 1,503,511
Total operating income 109,545 105,442 253,303 259,748
Allowance for equity funds used during construction 3,482 2,274 8,908 6,010
Allowance for borrowed funds used during construction 1,339 854 3,371 2,276
Income before income taxes 95,139 179,205 206,347 301,242
Income taxes 34,595 51,592 72,003 96,203
Net income 60,544 127,613 134,344 205,039
Preferred stock dividends of subsidiaries 471 471 1,417 1,417
Net income for common stock 60,073 127,142 132,927 203,622
Hawaiian Electric Company        
Condensed Income Statements, Captions [Line Items]        
Revenues 429,267 404,352 1,186,524 1,088,537
Expenses        
Fuel oil 103,959 88,676 301,774 224,995
Purchased power 123,893 118,751 340,498 313,730
Other operation and maintenance 66,221 64,683 204,460 202,438
Depreciation 32,722 31,520 98,167 94,564
Taxes, other than income taxes 40,824 38,666 113,483 104,764
Total expenses 367,619 342,296 1,058,382 940,491
Total operating income 61,648 62,056 128,142 148,046
Allowance for equity funds used during construction 3,108 1,806 7,823 4,771
Equity in earnings of subsidiaries 12,767 14,729 29,306 33,541
Interest expense and other charges, net (11,786) (11,903) (36,405) (34,113)
Allowance for borrowed funds used during construction 1,173 669 2,910 1,785
Income before income taxes 66,910 67,357 131,776 154,030
Income taxes 19,153 20,113 36,370 45,022
Net income 47,757 47,244 95,406 109,008
Preferred stock dividends of subsidiaries 0 0 0 0
Net income attributable to Hawaiian Electric 47,757 47,244 95,406 109,008
Preferred stock dividends of Hawaiian Electric 270 270 810 810
Net income for common stock 47,487 46,974 94,596 108,198
HELCO        
Condensed Income Statements, Captions [Line Items]        
Revenues 84,334 83,105 245,026 229,940
Expenses        
Fuel oil 15,754 14,603 47,486 40,725
Purchased power 21,332 22,728 63,403 58,885
Other operation and maintenance 16,593 15,017 49,667 46,574
Depreciation 9,685 9,449 29,056 28,347
Taxes, other than income taxes 7,928 7,836 23,080 21,632
Total expenses 71,292 69,633 212,692 196,163
Total operating income 13,042 13,472 32,334 33,777
Allowance for equity funds used during construction 167 238 416 571
Equity in earnings of subsidiaries 0 0 0 0
Interest expense and other charges, net (2,899) (2,972) (8,899) (8,606)
Allowance for borrowed funds used during construction 72 91 172 219
Income before income taxes 10,382 10,829 24,023 25,961
Income taxes 3,815 3,392 8,973 9,075
Net income 6,567 7,437 15,050 16,886
Preferred stock dividends of subsidiaries 133 133 400 400
Net income attributable to Hawaiian Electric 6,434 7,304 14,650 16,486
Preferred stock dividends of Hawaiian Electric 0 0 0 0
Net income for common stock 6,434 7,304 14,650 16,486
Maui Electric        
Condensed Income Statements, Captions [Line Items]        
Revenues 85,198 84,831 242,756 231,295
Expenses        
Fuel oil 26,545 25,345 82,527 68,543
Purchased power 15,122 16,271 36,637 40,052
Other operation and maintenance 17,288 15,089 52,589 49,248
Depreciation 5,799 5,790 17,355 17,389
Taxes, other than income taxes 8,028 8,017 23,012 21,990
Total expenses 72,782 70,512 212,120 197,222
Total operating income 12,416 14,319 30,636 34,073
Allowance for equity funds used during construction 207 230 669 668
Equity in earnings of subsidiaries 0 0 0 0
Interest expense and other charges, net (2,252) (2,483) (7,372) (7,087)
Allowance for borrowed funds used during construction 94 94 289 272
Income before income taxes 10,465 12,160 24,222 27,926
Income taxes 4,037 4,640 9,280 10,585
Net income 6,428 7,520 14,942 17,341
Preferred stock dividends of subsidiaries 95 95 286 286
Net income attributable to Hawaiian Electric 6,333 7,425 14,656 17,055
Preferred stock dividends of Hawaiian Electric 0 0 0 0
Net income for common stock 6,333 7,425 14,656 17,055
Other subsidiaries        
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
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
Consolidating adjustments        
Condensed Income Statements, Captions [Line Items]        
Revenues (30) (35) (51) (72)
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 (30) (35) (51) (72)
Allowance for equity funds used during construction 0 0 0 0
Equity in earnings of subsidiaries (12,767) (14,729) (29,306) (33,541)
Interest expense and other charges, net 30 35 51 72
Allowance for borrowed funds used during construction 0 0 0 0
Income before income taxes (12,767) (14,729) (29,306) (33,541)
Income taxes 0 0 0 0
Net income (12,767) (14,729) (29,306) (33,541)
Preferred stock dividends of subsidiaries 0 0 0 0
Net income attributable to Hawaiian Electric (12,767) (14,729) (29,306) (33,541)
Preferred stock dividends of Hawaiian Electric 0 0 0 0
Net income for common stock (12,767) (14,729) (29,306) (33,541)
Hawaiian Electric Company, Inc. and Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Revenues 598,769 572,253 1,674,255 1,549,700
Expenses        
Fuel oil 146,258 128,624 431,787 334,263
Purchased power 160,347 157,750 440,538 412,667
Other operation and maintenance 100,102 94,789 306,716 298,260
Depreciation 48,206 46,759 144,578 140,300
Taxes, other than income taxes 56,780 54,519 159,575 148,386
Total expenses 511,693 482,441 1,483,194 1,333,876
Total operating income 87,076 89,812 191,061 215,824
Allowance for equity funds used during construction 3,482 2,274 8,908 6,010
Equity in earnings of subsidiaries 0 0 0 0
Interest expense and other charges, net (16,907) (17,323) (52,625) (49,734)
Allowance for borrowed funds used during construction 1,339 854 3,371 2,276
Income before income taxes 74,990 75,617 150,715 174,376
Income taxes 27,005 28,145 54,623 64,682
Net income 47,985 47,472 96,092 109,694
Preferred stock dividends of subsidiaries 228 228 686 686
Net income attributable to Hawaiian Electric 47,757 47,244 95,406 109,008
Preferred stock dividends of Hawaiian Electric 270 270 810 810
Net income for common stock $ 47,487 $ 46,974 $ 94,596 $ 108,198