XML 64 R48.htm IDEA: XBRL DOCUMENT v3.23.2
Electric utility segment - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2023
Mar. 31, 2023
Jun. 30, 2022
Mar. 31, 2022
Jun. 30, 2023
Jun. 30, 2022
Condensed Income Statements, Captions [Line Items]            
Revenues $ 895,685   $ 895,607   $ 1,823,922 $ 1,680,675
Expenses            
Total expenses 802,706   808,939   1,637,425 1,494,731
Operating income - bank 92,979   86,668   186,497 185,944
Allowance for equity funds used during construction 3,772   2,470   7,073 4,879
Retirement defined benefits credit (expense)—other than service costs 1,153   1,246   2,305 2,489
Allowance for borrowed funds used during construction 1,295   798   2,426 1,576
Income before income taxes 69,367   66,217   139,671 153,697
Income taxes 14,284   13,203   29,394 31,043
Net income attributable to Hawaiian Electric 55,083   53,014   110,277 122,654
Preferred stock dividends of Hawaiian Electric 473   473   946 946
Net income for common stock 54,610 $ 54,721 52,541 $ 69,167 109,331 121,708
Hawaiian Electric Consolidated            
Condensed Income Statements, Captions [Line Items]            
Revenues 794,191   818,873   1,624,552 1,527,665
Expenses            
Fuel oil 280,157   269,655   614,254 490,941
Purchased power 168,434   218,085   321,195 381,618
Other operation and maintenance 136,360   124,892   264,676 250,149
Depreciation 60,689   58,739   121,616 117,210
Taxes, other than income taxes 74,926   76,348   153,311 142,998
Total expenses 720,566   747,719   1,475,052 1,382,916
Operating income - bank 73,625   71,154   149,500 144,749
Allowance for equity funds used during construction 3,772   2,470   7,073 4,879
Equity in earnings of subsidiaries 0   0   0 0
Retirement defined benefits credit (expense)—other than service costs 1,048   991   2,095 1,981
Interest expense and other charges, net (20,872)   (18,800)   (41,118) (37,126)
Allowance for borrowed funds used during construction 1,295   798   2,426 1,576
Income before income taxes 58,868   56,613   119,976 116,059
Income taxes 13,070   11,979   26,670 24,517
Net income 45,798   44,634   93,306 91,542
Preferred stock dividends of subsidiaries 229   229   458 458
Net income attributable to Hawaiian Electric 45,569   44,405   92,848 91,084
Preferred stock dividends of Hawaiian Electric 270   270   540 540
Net income for common stock 45,299 $ 47,009 44,135 $ 46,409 92,308 90,544
Hawaiian Electric Consolidated | Reportable Legal Entities | Hawaiian Electric            
Condensed Income Statements, Captions [Line Items]            
Revenues 570,689   576,472   1,172,219 1,076,714
Expenses            
Fuel oil 213,471   184,297   467,298 338,722
Purchased power 119,460   165,202   229,739 289,385
Other operation and maintenance 88,967   82,707   172,200 166,363
Depreciation 40,800   39,501   81,838 78,985
Taxes, other than income taxes 54,046   54,025   110,999 101,299
Total expenses 516,744   525,732   1,062,074 974,754
Operating income - bank 53,945   50,740   110,145 101,960
Allowance for equity funds used during construction 2,959   1,946   5,599 3,936
Equity in earnings of subsidiaries 11,414   12,237   22,955 25,898
Retirement defined benefits credit (expense)—other than service costs 905   856   1,809 1,711
Interest expense and other charges, net (14,742)   (13,519)   (29,299) (26,612)
Allowance for borrowed funds used during construction 1,030   637   1,948 1,288
Income before income taxes 55,511   52,897   113,157 108,181
Income taxes 9,942   8,492   20,309 17,097
Net income 45,569   44,405   92,848 91,084
Preferred stock dividends of subsidiaries 0   0   0 0
Net income attributable to Hawaiian Electric 45,569   44,405   92,848 91,084
Preferred stock dividends of Hawaiian Electric 270   270   540 540
Net income for common stock 45,299   44,135   92,308 90,544
Hawaiian Electric Consolidated | Reportable Legal Entities | Hawaii Electric Light            
Condensed Income Statements, Captions [Line Items]            
Revenues 112,074   124,502   227,362 233,030
Expenses            
Fuel oil 20,471   33,065   48,231 58,316
Purchased power 37,246   38,735   71,332 69,447
Other operation and maintenance 21,666   21,331   43,016 41,545
Depreciation 10,636   10,352   21,271 20,703
Taxes, other than income taxes 10,389   11,378   21,126 21,410
Total expenses 100,408   114,861   204,976 211,421
Operating income - bank 11,666   9,641   22,386 21,609
Allowance for equity funds used during construction 354   217   638 410
Equity in earnings of subsidiaries 0   0   0 0
Retirement defined benefits credit (expense)—other than service costs 168   167   337 334
Interest expense and other charges, net (2,975)   (2,642)   (5,806) (5,251)
Allowance for borrowed funds used during construction 113   67   204 127
Income before income taxes 9,326   7,450   17,759 17,229
Income taxes 2,118   1,659   4,027 3,927
Net income 7,208   5,791   13,732 13,302
Preferred stock dividends of subsidiaries 133   133   267 267
Net income attributable to Hawaiian Electric 7,075   5,658   13,465 13,035
Preferred stock dividends of Hawaiian Electric 0   0   0 0
Net income for common stock 7,075   5,658   13,465 13,035
Hawaiian Electric Consolidated | Reportable Legal Entities | Maui Electric            
Condensed Income Statements, Captions [Line Items]            
Revenues 111,428   117,928   225,101 217,956
Expenses            
Fuel oil 46,215   52,293   98,725 93,903
Purchased power 11,728   14,148   20,124 22,786
Other operation and maintenance 25,727   20,854   49,460 42,241
Depreciation 9,253   8,886   18,507 17,522
Taxes, other than income taxes 10,491   10,945   21,186 20,289
Total expenses 103,414   107,126   208,002 196,741
Operating income - bank 8,014   10,802   17,099 21,215
Allowance for equity funds used during construction 459   307   836 533
Equity in earnings of subsidiaries 0   0   0 0
Retirement defined benefits credit (expense)—other than service costs (25)   (32)   (51) (64)
Interest expense and other charges, net (3,155)   (2,668)   (6,143) (5,298)
Allowance for borrowed funds used during construction 152   94   274 161
Income before income taxes 5,445   8,503   12,015 16,547
Income taxes 1,010   1,828   2,334 3,493
Net income 4,435   6,675   9,681 13,054
Preferred stock dividends of subsidiaries 96   96   191 191
Net income attributable to Hawaiian Electric 4,339   6,579   9,490 12,863
Preferred stock dividends of Hawaiian Electric 0   0   0 0
Net income for common stock 4,339   6,579   9,490 12,863
Hawaiian Electric Consolidated | Reportable Legal Entities | Other subsidiary            
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
Operating income - bank 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 (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 Consolidated | Consolidating adjustments            
Condensed Income Statements, Captions [Line Items]            
Revenues 0   (29)   (130) (35)
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
Operating income - bank 0   (29)   (130) (35)
Allowance for equity funds used during construction 0   0   0 0
Equity in earnings of subsidiaries (11,414)   (12,237)   (22,955) (25,898)
Retirement defined benefits credit (expense)—other than service costs 0   0   0 0
Interest expense and other charges, net 0   29   130 35
Allowance for borrowed funds used during construction 0   0   0 0
Income before income taxes (11,414)   (12,237)   (22,955) (25,898)
Income taxes 0   0   0 0
Net income (11,414)   (12,237)   (22,955) (25,898)
Preferred stock dividends of subsidiaries 0   0   0 0
Net income attributable to Hawaiian Electric (11,414)   (12,237)   (22,955) (25,898)
Preferred stock dividends of Hawaiian Electric 0   0   0 0
Net income for common stock $ (11,414)   $ (12,237)   $ (22,955) $ (25,898)