XML 125 R71.htm IDEA: XBRL DOCUMENT v3.22.0.1
Electric utility segment - Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Condensed Income Statements, Captions [Line Items]      
Revenues $ 2,850,379 $ 2,579,775 $ 2,873,948
Expenses      
Total expenses 2,464,313 2,268,282 2,525,927
Operating income 386,066 311,493 348,021
Allowance for equity funds used during construction 9,534 8,768 11,987
Retirement defined benefits credit (expense)—other than service costs 5,848 (3,210) (2,806)
Allowance for borrowed funds used during construction 3,250 2,992 4,453
Income before income taxes 310,863 240,624 271,409
Income taxes 62,807 40,910 51,637
Net income (loss) 248,056 199,714 219,772
Preferred stock dividends of subsidiaries 1,890 1,890 1,890
Net income for common stock 246,166 197,824 217,882
Hawaiian Electric (parent only)      
Expenses      
Total expenses 24,934 21,870 20,335
Retirement defined benefits credit (expense)—other than service costs 114 (634) (442)
Income before income taxes 235,584 186,565 208,075
Income taxes (10,582) (11,259) (9,807)
Net income (loss) 246,166 197,824 217,882
Hawaiian Electric Company, Inc. and Subsidiaries      
Condensed Income Statements, Captions [Line Items]      
Revenues 2,539,636 2,265,320 2,545,942
Expenses      
Fuel oil 644,349 515,274 720,709
Purchased power 670,494 568,749 633,256
Other operation and maintenance 475,412 474,192 481,737
Depreciation 229,469 222,733 215,731
Taxes, other than income taxes 240,354 215,822 240,131
Total expenses 2,260,078 1,996,770 2,291,564
Operating income 279,558 268,550 254,378
Allowance for equity funds used during construction 9,534 8,768 11,987
Equity in earnings of subsidiaries 0 0 0
Retirement defined benefits credit (expense)—other than service costs 3,890 (763) (2,836)
Interest expense and other charges, net (72,447) (67,794) (70,842)
Allowance for borrowed funds used during construction 3,250 2,992 4,453
Income before income taxes 223,785 211,753 197,140
Income taxes 44,148 40,418 38,305
Net income (loss) 179,637 171,335 158,835
Preferred stock dividends of subsidiaries 915 915 915
Net income attributable to Hawaiian Electric 178,722 170,420 157,920
Preferred stock dividends of Hawaiian Electric 1,080 1,080 1,080
Net income for common stock 177,642 169,340 156,840
Hawaiian Electric Company, Inc. and Subsidiaries | Reportable Legal Entities | Hawaiian Electric (parent only)      
Condensed Income Statements, Captions [Line Items]      
Revenues 1,793,372 1,608,305 1,803,698
Expenses      
Fuel oil 442,818 354,087 494,728
Purchased power 508,642 446,672 494,215
Other operation and maintenance 313,009 311,781 319,771
Depreciation 155,607 151,387 143,470
Taxes, other than income taxes 170,604 154,191 170,979
Total expenses 1,590,680 1,418,118 1,623,163
Operating income 202,692 190,187 180,535
Allowance for equity funds used during construction 7,734 7,335 9,955
Equity in earnings of subsidiaries 45,353 47,504 43,167
Retirement defined benefits credit (expense)—other than service costs 3,348 (1,294) (2,287)
Interest expense and other charges, net (51,680) (48,775) (51,199)
Allowance for borrowed funds used during construction 2,617 2,540 3,666
Income before income taxes 210,064 197,497 183,837
Income taxes 31,342 27,077 25,917
Net income (loss) 178,722 170,420 157,920
Preferred stock dividends of subsidiaries 0 0 0
Net income attributable to Hawaiian Electric 178,722 170,420 157,920
Preferred stock dividends of Hawaiian Electric 1,080 1,080 1,080
Net income for common stock 177,642 169,340 156,840
Hawaiian Electric Company, Inc. and Subsidiaries | Reportable Legal Entities | Hawaii Electric Light      
Condensed Income Statements, Captions [Line Items]      
Revenues 381,033 334,221 364,590
Expenses      
Fuel oil 80,086 72,202 84,565
Purchased power 108,997 73,120 90,989
Other operation and maintenance 79,390 73,746 76,091
Depreciation 40,201 39,041 41,812
Taxes, other than income taxes 35,499 31,181 33,787
Total expenses 344,173 289,290 327,244
Operating income 36,860 44,931 37,346
Allowance for equity funds used during construction 586 543 816
Equity in earnings of subsidiaries 0 0 0
Retirement defined benefits credit (expense)—other than service costs 670 672 (422)
Interest expense and other charges, net (10,353) (10,004) (10,741)
Allowance for borrowed funds used during construction 197 160 342
Income before income taxes 27,960 36,302 27,341
Income taxes 6,246 8,275 5,990
Net income (loss) 21,714 28,027 21,351
Preferred stock dividends of subsidiaries 534 534 534
Net income attributable to Hawaiian Electric 21,180 27,493 20,817
Preferred stock dividends of Hawaiian Electric 0 0 0
Net income for common stock 21,180 27,493 20,817
Hawaiian Electric Company, Inc. and Subsidiaries | Reportable Legal Entities | Maui Electric      
Condensed Income Statements, Captions [Line Items]      
Revenues 365,256 323,430 378,202
Expenses      
Fuel oil 121,445 88,985 141,416
Purchased power 52,855 48,957 48,052
Other operation and maintenance 83,013 88,665 85,875
Depreciation 33,661 32,305 30,449
Taxes, other than income taxes 34,251 30,450 35,365
Total expenses 325,225 289,362 341,157
Operating income 40,031 34,068 37,045
Allowance for equity funds used during construction 1,214 890 1,216
Equity in earnings of subsidiaries 0 0 0
Retirement defined benefits credit (expense)—other than service costs (128) (141) (127)
Interest expense and other charges, net (10,439) (9,651) (9,450)
Allowance for borrowed funds used during construction 436 292 445
Income before income taxes 31,114 25,458 29,129
Income taxes 6,560 5,066 6,398
Net income (loss) 24,554 20,392 22,731
Preferred stock dividends of subsidiaries 381 381 381
Net income attributable to Hawaiian Electric 24,173 20,011 22,350
Preferred stock dividends of Hawaiian Electric 0 0 0
Net income for common stock 24,173 20,011 22,350
Hawaiian Electric Company, Inc. and Subsidiaries | Reportable Legal Entities | Other subsidiaries      
Expenses      
Allowance for equity funds used during construction 0 0 0
Net income (loss) 0 0 0
Hawaiian Electric Company, Inc. and Subsidiaries | Consolidating adjustments      
Condensed Income Statements, Captions [Line Items]      
Revenues (25) (636) (548)
Expenses      
Fuel oil 0 0 0
Purchased power 0 0 0
Other operation and maintenance 0 0 0
Depreciation 0 0 0
Taxes, other than income taxes 0 0 0
Total expenses 0 0 0
Operating income (25) (636) (548)
Allowance for equity funds used during construction 0 0 0
Equity in earnings of subsidiaries (45,353) (47,504) (43,167)
Retirement defined benefits credit (expense)—other than service costs 0 0 0
Interest expense and other charges, net 25 636 548
Allowance for borrowed funds used during construction 0 0 0
Income before income taxes (45,353) (47,504) (43,167)
Income taxes 0 0 0
Net income (loss) (45,353) (47,504) (43,167)
Preferred stock dividends of subsidiaries 0 0 0
Net income attributable to Hawaiian Electric (45,353) (47,504) (43,167)
Preferred stock dividends of Hawaiian Electric 0 0 0
Net income for common stock $ (45,353) $ (47,504) $ (43,167)