XML 62 R50.htm IDEA: XBRL DOCUMENT v3.22.2
Electric utility segment - Condensed consolidating statement of income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2022
Mar. 31, 2022
Jun. 30, 2021
Mar. 31, 2021
Jun. 30, 2022
Jun. 30, 2021
Condensed Income Statements, Captions [Line Items]            
Revenues $ 895,607   $ 680,257   $ 1,680,675 $ 1,323,203
Expenses            
Total expenses 808,939   578,401   1,494,731 1,123,316
Total operating income 86,668   101,856   185,944 199,887
Allowance for equity funds used during construction 2,470   2,377   4,879 4,568
Retirement defined benefits credit—other than service costs 1,246   1,216   2,489 3,651
Allowance for borrowed funds used during construction 798   812   1,576 1,559
Income before income taxes 66,217   82,944   153,697 163,140
Income taxes 13,203   18,599   31,043 33,964
Net income attributable to Hawaiian Electric 53,014   64,345   122,654 129,176
Preferred stock dividends of Hawaiian Electric 473   473   946 946
Net income for common stock 52,541 $ 69,167 63,872 $ 64,358 121,708 128,230
Consolidating adjustments            
Expenses            
Total expenses     0      
Hawaiian Electric Consolidated            
Condensed Income Statements, Captions [Line Items]            
Revenues 818,873   601,879   1,527,665 1,166,743
Expenses            
Fuel oil 269,655   139,136   490,941 266,563
Purchased power 218,085   162,465   381,618 304,761
Other operation and maintenance 124,892   118,142   250,149 232,712
Depreciation 58,739   57,381   117,210 114,736
Taxes, other than income taxes 76,348   57,071   142,998 111,173
Total expenses 747,719   534,195   1,382,916 1,029,945
Total operating income 71,154   67,684   144,749 136,798
Allowance for equity funds used during construction 2,470   2,377   4,879 4,568
Equity in earnings of subsidiaries 0   0   0 0
Retirement defined benefits credit—other than service costs 991   1,020   1,981 2,041
Interest expense and other charges, net (18,800)   (17,995)   (37,126) (35,978)
Allowance for borrowed funds used during construction 798   812   1,576 1,559
Income before income taxes 56,613   53,898   116,059 108,988
Income taxes 11,979   11,498   24,517 22,731
Net income 44,634   42,400   91,542 86,257
Preferred stock dividends of subsidiaries 229   229   458 458
Net income attributable to Hawaiian Electric 44,405   42,171   91,084 85,799
Preferred stock dividends of Hawaiian Electric 270   270   540 540
Net income for common stock 44,135 $ 46,409 41,901 $ 43,358 90,544 85,259
Hawaiian Electric Consolidated | Reportable Legal Entities | Hawaiian Electric            
Condensed Income Statements, Captions [Line Items]            
Revenues 576,472   422,697   1,076,714 823,251
Expenses            
Fuel oil 184,297   91,345   338,722 180,073
Purchased power 165,202   124,948   289,385 233,552
Other operation and maintenance 82,707   77,903   166,363 155,238
Depreciation 39,501   38,907   78,985 77,821
Taxes, other than income taxes 54,025   40,301   101,299 78,928
Total expenses 525,732   373,404   974,754 725,612
Total operating income 50,740   49,293   101,960 97,639
Allowance for equity funds used during construction 1,946   1,930   3,936 3,678
Equity in earnings of subsidiaries 12,237   10,744   25,898 23,254
Retirement defined benefits credit—other than service costs 856   884   1,711 1,770
Interest expense and other charges, net (13,519)   (12,829)   (26,612) (25,661)
Allowance for borrowed funds used during construction 637   654   1,288 1,245
Income before income taxes 52,897   50,676   108,181 101,925
Income taxes 8,492   8,505   17,097 16,126
Net income 44,405   42,171   91,084 85,799
Preferred stock dividends of subsidiaries 0   0   0 0
Net income attributable to Hawaiian Electric 44,405   42,171   91,084 85,799
Preferred stock dividends of Hawaiian Electric 270   270   540 540
Net income for common stock 44,135   41,901   90,544 85,259
Hawaiian Electric Consolidated | Reportable Legal Entities | Hawaii Electric Light            
Condensed Income Statements, Captions [Line Items]            
Revenues 124,502   91,512   233,030 176,661
Expenses            
Fuel oil 33,065   19,586   58,316 36,071
Purchased power 38,735   24,236   69,447 45,833
Other operation and maintenance 21,331   19,474   41,545 37,386
Depreciation 10,352   10,053   20,703 20,101
Taxes, other than income taxes 11,378   8,539   21,410 16,532
Total expenses 114,861   81,888   211,421 155,923
Total operating income 9,641   9,624   21,609 20,738
Allowance for equity funds used during construction 217   140   410 272
Equity in earnings of subsidiaries 0   0   0 0
Retirement defined benefits credit—other than service costs 167   169   334 337
Interest expense and other charges, net (2,642)   (2,573)   (5,251) (5,154)
Allowance for borrowed funds used during construction 67   48   127 92
Income before income taxes 7,450   7,408   17,229 16,285
Income taxes 1,659   1,668   3,927 3,719
Net income 5,791   5,740   13,302 12,566
Preferred stock dividends of subsidiaries 133   133   267 267
Net income attributable to Hawaiian Electric 5,658   5,607   13,035 12,299
Preferred stock dividends of Hawaiian Electric 0   0   0 0
Net income for common stock 5,658   5,607   13,035 12,299
Hawaiian Electric Consolidated | Reportable Legal Entities | Maui Electric            
Condensed Income Statements, Captions [Line Items]            
Revenues 117,928   87,670   217,956 166,851
Expenses            
Fuel oil 52,293   28,205   93,903 50,419
Purchased power 14,148   13,281   22,786 25,376
Other operation and maintenance 20,854   20,765   42,241 40,088
Depreciation 8,886   8,421   17,522 16,814
Taxes, other than income taxes 10,945   8,231   20,289 15,713
Total expenses 107,126   78,903   196,741 148,410
Total operating income 10,802   8,767   21,215 18,441
Allowance for equity funds used during construction 307   307   533 618
Equity in earnings of subsidiaries 0   0   0 0
Retirement defined benefits credit—other than service costs (32)   (33)   (64) (66)
Interest expense and other charges, net (2,668)   (2,593)   (5,298) (5,183)
Allowance for borrowed funds used during construction 94   110   161 222
Income before income taxes 8,503   6,558   16,547 14,032
Income taxes 1,828   1,325   3,493 2,886
Net income 6,675   5,233   13,054 11,146
Preferred stock dividends of subsidiaries 96   96   191 191
Net income attributable to Hawaiian Electric 6,579   5,137   12,863 10,955
Preferred stock dividends of Hawaiian Electric 0   0   0 0
Net income for common stock 6,579   5,137   12,863 10,955
Hawaiian Electric Consolidated | Reportable Legal Entities | 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
Retirement defined benefits credit—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 Consolidated | Consolidating adjustments            
Condensed Income Statements, Captions [Line Items]            
Revenues (29)   0   (35) (20)
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
Total operating income (29)   0   (35) (20)
Allowance for equity funds used during construction 0   0   0 0
Equity in earnings of subsidiaries (12,237)   (10,744)   (25,898) (23,254)
Retirement defined benefits credit—other than service costs 0   0   0 0
Interest expense and other charges, net 29   0   35 20
Allowance for borrowed funds used during construction 0   0   0 0
Income before income taxes (12,237)   (10,744)   (25,898) (23,254)
Income taxes 0   0   0 0
Net income (12,237)   (10,744)   (25,898) (23,254)
Preferred stock dividends of subsidiaries 0   0   0 0
Net income attributable to Hawaiian Electric (12,237)   (10,744)   (25,898) (23,254)
Preferred stock dividends of Hawaiian Electric 0   0   0 0
Net income for common stock $ (12,237)   $ (10,744)   $ (25,898) $ (23,254)