XML 57 R44.htm IDEA: XBRL DOCUMENT v3.10.0.1
Electric utility segment - Condensed consolidating statement of income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Condensed Income Statements, Captions [Line Items]        
Revenues $ 768,048 $ 673,185 $ 2,099,199 $ 1,897,028
Expenses        
Purchased power 177,000 161,000 478,000 441,000
Total expenses 669,984 561,712 1,850,447 1,638,015
Total operating income 98,064 111,473 248,752 259,013
Allowance for equity funds used during construction 1,962 3,482 8,239 8,908
Retirement defined benefits expense—other than service costs (1,276) (1,928) (4,673) (5,710)
Allowance for borrowed funds used during construction 1,006 1,339 3,815 3,371
Income before income taxes 77,233 95,139 190,091 206,347
Income taxes 10,862 34,595 36,473 72,003
Net income 66,371 60,544 153,618 134,344
Preferred stock dividends of subsidiaries 471 471 1,417 1,417
Net income for common stock 65,900 60,073 152,201 132,927
Consolidating adjustments        
Condensed Income Statements, Captions [Line Items]        
Revenues (55) (30) (156) (51)
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 (55) (30) (156) (51)
Allowance for equity funds used during construction 0 0 0 0
Equity in earnings of subsidiaries (16,636) (12,767) (35,041) (29,306)
Retirement defined benefits expense—other than service costs 0 0 0 0
Interest expense and other charges, net 55 30 156 51
Allowance for borrowed funds used during construction 0 0 0 0
Income before income taxes (16,636) (12,767) (35,041) (29,306)
Income taxes 0 0 0 0
Net income (16,636) (12,767) (35,041) (29,306)
Preferred stock dividends of subsidiaries 0 0 0 0
Net income attributable to Hawaiian Electric (16,636) (12,767) (35,041) (29,306)
Preferred stock dividends of Hawaiian Electric 0 0 0 0
Net income for common stock (16,636) (12,767) (35,041) (29,306)
Hawaiian Electric (parent only)        
Expenses        
Other operation and maintenance   64,996   200,648
Total expenses   366,394   1,054,570
Total operating income   62,873   131,954
Retirement defined benefits expense—other than service costs   (1,225)   (3,812)
Hawaiian Electric (parent only) | Reportable Legal Entities        
Condensed Income Statements, Captions [Line Items]        
Revenues 488,210 429,267 1,321,089 1,186,524
Expenses        
Fuel oil 141,357 103,959 375,862 301,774
Purchased power 138,135 123,893 367,317 340,498
Other operation and maintenance 78,988 64,996 228,773 200,648
Depreciation 34,282 32,722 103,112 98,167
Taxes, other than income taxes 46,096 40,824 125,214 113,483
Total expenses 438,858 366,394 1,200,278 1,054,570
Total operating income 49,352 62,873 120,811 131,954
Allowance for equity funds used during construction 1,648 3,108 7,123 7,823
Equity in earnings of subsidiaries 16,636 12,767 35,041 29,306
Retirement defined benefits expense—other than service costs (475) (1,225) (2,091) (3,812)
Interest expense and other charges, net (13,542) (11,786) (38,967) (36,405)
Allowance for borrowed funds used during construction 810 1,173 3,198 2,910
Income before income taxes 54,429 66,910 125,115 131,776
Income taxes 4,447 19,153 15,949 36,370
Net income 49,982 47,757 109,166 95,406
Preferred stock dividends of subsidiaries 0 0 0 0
Net income attributable to Hawaiian Electric 49,982 47,757 109,166 95,406
Preferred stock dividends of Hawaiian Electric 270 270 810 810
Net income for common stock 49,712 47,487 108,356 94,596
HELCO        
Expenses        
Other operation and maintenance   16,608   49,850
Total expenses   71,307   212,875
Total operating income   13,027   32,151
Retirement defined benefits expense—other than service costs   15   183
HELCO | Reportable Legal Entities        
Condensed Income Statements, Captions [Line Items]        
Revenues 98,981 84,334 276,462 245,026
Expenses        
Fuel oil 26,429 15,754 64,348 47,486
Purchased power 24,091 21,332 72,589 63,403
Other operation and maintenance 15,253 16,608 50,366 49,850
Depreciation 10,072 9,685 30,165 29,056
Taxes, other than income taxes 9,215 7,928 25,835 23,080
Total expenses 85,060 71,307 243,303 212,875
Total operating income 13,921 13,027 33,159 32,151
Allowance for equity funds used during construction 39 167 274 416
Equity in earnings of subsidiaries 0 0 0 0
Retirement defined benefits expense—other than service costs (104) 15 (312) 183
Interest expense and other charges, net (3,026) (2,899) (8,855) (8,899)
Allowance for borrowed funds used during construction 49 72 190 172
Income before income taxes 10,879 10,382 24,456 24,023
Income taxes 1,571 3,815 5,017 8,973
Net income 9,308 6,567 19,439 15,050
Preferred stock dividends of subsidiaries 133 133 400 400
Net income attributable to Hawaiian Electric 9,175 6,434 19,039 14,650
Preferred stock dividends of Hawaiian Electric 0 0 0 0
Net income for common stock 9,175 6,434 19,039 14,650
Maui Electric        
Expenses        
Other operation and maintenance   17,077   51,939
Total expenses   72,571   211,470
Total operating income   12,627   31,286
Retirement defined benefits expense—other than service costs   (211)   (650)
Maui Electric | Reportable Legal Entities        
Condensed Income Statements, Captions [Line Items]        
Revenues 100,273 85,198 268,567 242,756
Expenses        
Fuel oil 38,765 26,545 105,026 82,527
Purchased power 15,364 15,122 38,332 36,637
Other operation and maintenance 19,312 17,077 54,666 51,939
Depreciation 6,629 5,799 18,533 17,355
Taxes, other than income taxes 9,385 8,028 25,275 23,012
Total expenses 89,455 72,571 241,832 211,470
Total operating income 10,818 12,627 26,735 31,286
Allowance for equity funds used during construction 275 207 842 669
Equity in earnings of subsidiaries 0 0 0 0
Retirement defined benefits expense—other than service costs (103) (211) (531) (650)
Interest expense and other charges, net (2,455) (2,252) (7,156) (7,372)
Allowance for borrowed funds used during construction 147 94 427 289
Income before income taxes 8,682 10,465 20,317 24,222
Income taxes 1,126 4,037 4,029 9,280
Net income 7,556 6,428 16,288 14,942
Preferred stock dividends of subsidiaries 95 95 286 286
Net income attributable to Hawaiian Electric 7,461 6,333 16,002 14,656
Preferred stock dividends of Hawaiian Electric 0 0 0 0
Net income for common stock 7,461 6,333 16,002 14,656
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 687,409 598,769 1,865,962 1,674,255
Expenses        
Fuel oil 206,551 146,258 545,236 431,787
Purchased power 177,590 160,347 478,238 440,538
Other operation and maintenance 113,553 98,681 333,805 302,437
Depreciation 50,983 48,206 151,810 144,578
Taxes, other than income taxes 64,696 56,780 176,324 159,575
Total expenses 613,373 510,272 1,685,413 1,478,915
Total operating income 74,036 88,497 180,549 195,340
Allowance for equity funds used during construction 1,962 3,482 8,239 8,908
Equity in earnings of subsidiaries 0 0 0 0
Retirement defined benefits expense—other than service costs (682) (1,421) (2,934) (4,279)
Interest expense and other charges, net (18,968) (16,907) (54,822) (52,625)
Allowance for borrowed funds used during construction 1,006 1,339 3,815 3,371
Income before income taxes 57,354 74,990 134,847 150,715
Income taxes 7,144 27,005 24,995 54,623
Net income 50,210 47,985 109,852 96,092
Preferred stock dividends of subsidiaries 228 228 686 686
Net income attributable to Hawaiian Electric 49,982 47,757 109,166 95,406
Preferred stock dividends of Hawaiian Electric 270 270 810 810
Net income for common stock $ 49,712 $ 47,487 $ 108,356 $ 94,596