XML 92 R69.htm IDEA: XBRL DOCUMENT v3.22.4
Electric utility segment - Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Condensed Income Statements, Captions [Line Items]      
Revenues $ 3,741,985 $ 2,850,379 $ 2,579,775
Expenses      
Total expenses 3,360,912 2,464,313 2,268,282
Operating income 381,073 386,066 311,493
Allowance for equity funds used during construction 10,574 9,534 8,768
Retirement defined benefits credit (expense)—other than service costs 4,411 5,848 (3,210)
Allowance for borrowed funds used during construction 3,416 3,250 2,992
Income before income taxes 304,195 310,863 240,624
Income taxes 61,167 62,807 40,910
Net income 243,028 248,056 199,714
Preferred stock dividends of Hawaiian Electric 1,890 1,890 1,890
Net income for common stock 241,138 246,166 197,824
Hawaiian Electric (parent only)      
Expenses      
Total expenses 21,981 24,934 21,870
Retirement defined benefits credit (expense)—other than service costs (147) 114 (634)
Income before income taxes 229,271 235,584 186,565
Income taxes (11,867) (10,582) (11,259)
Net income for common stock 241,138 246,166 197,824
Hawaiian Electric Company, Inc. and Subsidiaries      
Condensed Income Statements, Captions [Line Items]      
Revenues 3,408,587 2,539,636 2,265,320
Expenses      
Fuel oil 1,265,614 644,349 515,274
Purchased power 793,584 670,494 568,749
Other operation and maintenance 497,601 475,412 474,192
Depreciation 235,424 229,469 222,733
Taxes, other than income taxes 317,173 240,354 215,822
Total expenses 3,109,396 2,260,078 1,996,770
Operating income 299,191 279,558 268,550
Allowance for equity funds used during construction 10,574 9,534 8,768
Equity in earnings of subsidiaries 0 0 0
Retirement defined benefits credit (expense)—other than service costs 3,835 3,890 (763)
Interest expense and other charges, net (76,416) (72,447) (67,794)
Allowance for borrowed funds used during construction 3,416 3,250 2,992
Income before income taxes 240,600 223,785 211,753
Income taxes 49,676 44,148 40,418
Net income (loss) 190,924 179,637 171,335
Preferred stock dividends of subsidiaries 915 915 915
Net income 190,009 178,722 170,420
Preferred stock dividends of Hawaiian Electric 1,080 1,080 1,080
Net income for common stock 188,929 177,642 169,340
Hawaiian Electric Company, Inc. and Subsidiaries | Reportable Legal Entities | Hawaiian Electric (parent only)      
Condensed Income Statements, Captions [Line Items]      
Revenues 2,452,969 1,793,372 1,608,305
Expenses      
Fuel oil 917,801 442,818 354,087
Purchased power 601,235 508,642 446,672
Other operation and maintenance 326,785 313,009 311,781
Depreciation 158,725 155,607 151,387
Taxes, other than income taxes 228,843 170,604 154,191
Total expenses 2,233,389 1,590,680 1,418,118
Operating income 219,580 202,692 190,187
Allowance for equity funds used during construction 8,464 7,734 7,335
Equity in earnings of subsidiaries 47,493 45,353 47,504
Retirement defined benefits credit (expense)—other than service costs 3,296 3,348 (1,294)
Interest expense and other charges, net (55,260) (51,680) (48,775)
Allowance for borrowed funds used during construction 2,769 2,617 2,540
Income before income taxes 226,342 210,064 197,497
Income taxes 36,333 31,342 27,077
Net income (loss) 190,009 178,722 170,420
Preferred stock dividends of subsidiaries 0 0 0
Net income 190,009 178,722 170,420
Preferred stock dividends of Hawaiian Electric 1,080 1,080 1,080
Net income for common stock 188,929 177,642 169,340
Hawaiian Electric Company, Inc. and Subsidiaries | Reportable Legal Entities | Hawaii Electric Light      
Condensed Income Statements, Captions [Line Items]      
Revenues 485,590 381,033 334,221
Expenses      
Fuel oil 133,238 80,086 72,202
Purchased power 143,636 108,997 73,120
Other operation and maintenance 85,110 79,390 73,746
Depreciation 41,404 40,201 39,041
Taxes, other than income taxes 44,685 35,499 31,181
Total expenses 448,073 344,173 289,290
Operating income 37,517 36,860 44,931
Allowance for equity funds used during construction 898 586 543
Equity in earnings of subsidiaries 0 0 0
Retirement defined benefits credit (expense)—other than service costs 666 670 672
Interest expense and other charges, net (10,659) (10,353) (10,004)
Allowance for borrowed funds used during construction 277 197 160
Income before income taxes 28,699 27,960 36,302
Income taxes 6,349 6,246 8,275
Net income (loss) 22,350 21,714 28,027
Preferred stock dividends of subsidiaries 534 534 534
Net income 21,816 21,180 27,493
Preferred stock dividends of Hawaiian Electric 0 0 0
Net income for common stock 21,816 21,180 27,493
Hawaiian Electric Company, Inc. and Subsidiaries | Reportable Legal Entities | Maui Electric      
Condensed Income Statements, Captions [Line Items]      
Revenues 470,355 365,256 323,430
Expenses      
Fuel oil 214,575 121,445 88,985
Purchased power 48,713 52,855 48,957
Other operation and maintenance 85,706 83,013 88,665
Depreciation 35,295 33,661 32,305
Taxes, other than income taxes 43,645 34,251 30,450
Total expenses 427,934 325,225 289,362
Operating income 42,421 40,031 34,068
Allowance for equity funds used during construction 1,212 1,214 890
Equity in earnings of subsidiaries 0 0 0
Retirement defined benefits credit (expense)—other than service costs (127) (128) (141)
Interest expense and other charges, net (10,824) (10,439) (9,651)
Allowance for borrowed funds used during construction 370 436 292
Income before income taxes 33,052 31,114 25,458
Income taxes 6,994 6,560 5,066
Net income (loss) 26,058 24,554 20,392
Preferred stock dividends of subsidiaries 381 381 381
Net income 25,677 24,173 20,011
Preferred stock dividends of Hawaiian Electric 0 0 0
Net income for common stock 25,677 24,173 20,011
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 (327) (25) (636)
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 (327) (25) (636)
Allowance for equity funds used during construction 0 0 0
Equity in earnings of subsidiaries (47,493) (45,353) (47,504)
Retirement defined benefits credit (expense)—other than service costs 0 0 0
Interest expense and other charges, net 327 25 636
Allowance for borrowed funds used during construction 0 0 0
Income before income taxes (47,493) (45,353) (47,504)
Income taxes 0 0 0
Net income (loss) (47,493) (45,353) (47,504)
Preferred stock dividends of subsidiaries 0 0 0
Net income (47,493) (45,353) (47,504)
Preferred stock dividends of Hawaiian Electric 0 0 0
Net income for common stock $ (47,493) $ (45,353) $ (47,504)