XML 67 R55.htm IDEA: XBRL DOCUMENT v3.23.3
Electric utility segment - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Sep. 30, 2023
Sep. 30, 2022
Condensed Income Statements, Captions [Line Items]                
Revenues $ 901,873     $ 1,042,197     $ 2,725,795 $ 2,722,872
Expenses                
Total expenses 826,762     940,082     2,464,187 2,434,813
Operating income (loss) 75,111     102,115     261,608 288,059
Allowance for equity funds used during construction 4,000     2,552     11,073 7,431
Retirement defined benefits credit (expense)—other than service costs 1,256     1,039     3,561 3,528
Allowance for borrowed funds used during construction 1,372     825     3,798 2,401
Income (loss) before income taxes 49,110     79,905     188,781 233,602
Income taxes 7,521     17,352     36,915 48,395
Net income (loss) 41,589     62,553     151,866 185,207
Preferred stock dividends of Hawaiian Electric 471     471     1,417 1,417
Net income for common stock 41,118 $ 54,610 $ 54,721 62,082 $ 52,541 $ 69,167 150,449 183,790
Hawaiian Electric Consolidated                
Condensed Income Statements, Captions [Line Items]                
Revenues 794,987     955,971     2,419,539 2,483,636
Expenses                
Fuel oil 267,438     383,602     881,692 874,543
Purchased power 177,795     225,209     498,990 606,827
Other operation and maintenance 142,508     121,110     407,184 371,259
Depreciation 61,165     58,711     182,781 175,921
Taxes, other than income taxes 74,723     88,290     228,034 231,288
Total expenses 723,629     876,922     2,198,681 2,259,838
Operating income (loss) 71,358     79,049     220,858 223,798
Allowance for equity funds used during construction 4,000     2,552     11,073 7,431
Equity in earnings of subsidiaries 0     0     0 0
Retirement defined benefits credit (expense)—other than service costs 1,132     895     3,227 2,876
Interest expense and other charges, net (22,447)     (19,609)     (63,565) (56,735)
Allowance for borrowed funds used during construction 1,372     825     3,798 2,401
Income (loss) before income taxes 55,415     63,712     175,391 179,771
Income taxes 11,456     13,450     38,126 37,967
Net income 43,959     50,262     137,265 141,804
Preferred stock dividends of subsidiaries 228     228     686 686
Net income (loss) 43,731     50,034     136,579 141,118
Preferred stock dividends of Hawaiian Electric 270     270     810 810
Net income for common stock 43,461 $ 45,299 $ 47,009 49,764 $ 44,135 $ 46,409 135,769 140,308
Consolidating adjustments | Hawaiian Electric Consolidated                
Condensed Income Statements, Captions [Line Items]                
Revenues 0     (78)     (130) (113)
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 (loss) 0     (78)     (130) (113)
Allowance for equity funds used during construction 0     0     0 0
Equity in earnings of subsidiaries (3,005)     (10,577)     (25,960) (36,475)
Retirement defined benefits credit (expense)—other than service costs 0     0     0 0
Interest expense and other charges, net 0     78     130 113
Allowance for borrowed funds used during construction 0     0     0 0
Income (loss) before income taxes (3,005)     (10,577)     (25,960) (36,475)
Income taxes 0     0     0 0
Net income (3,005)     (10,577)     (25,960) (36,475)
Preferred stock dividends of subsidiaries 0     0     0 0
Net income (loss) (3,005)     (10,577)     (25,960) (36,475)
Preferred stock dividends of Hawaiian Electric 0     0     0 0
Net income for common stock (3,005)     (10,577)     (25,960) (36,475)
Hawaiian Electric | Reportable Legal Entities | Hawaiian Electric Consolidated                
Condensed Income Statements, Captions [Line Items]                
Revenues 570,323     693,281     1,742,542 1,769,995
Expenses                
Fuel oil 196,223     280,447     663,521 619,169
Purchased power 132,536     171,470     362,275 460,855
Other operation and maintenance 83,528     77,115     255,728 243,478
Depreciation 41,276     39,474     123,114 118,459
Taxes, other than income taxes 53,511     64,051     164,510 165,350
Total expenses 507,074     632,557     1,569,148 1,607,311
Operating income (loss) 63,249     60,724     173,394 162,684
Allowance for equity funds used during construction 3,005     2,063     8,604 5,999
Equity in earnings of subsidiaries 3,005     10,577     25,960 36,475
Retirement defined benefits credit (expense)—other than service costs 992     760     2,801 2,471
Interest expense and other charges, net (16,295)     (14,221)     (45,594) (40,833)
Allowance for borrowed funds used during construction 1,047     674     2,995 1,962
Income (loss) before income taxes 55,003     60,577     168,160 168,758
Income taxes 11,272     10,543     31,581 27,640
Net income 43,731     50,034     136,579 141,118
Preferred stock dividends of subsidiaries 0     0     0 0
Net income (loss) 43,731     50,034     136,579 141,118
Preferred stock dividends of Hawaiian Electric 270     270     810 810
Net income for common stock 43,461     49,764     135,769 140,308
Hawaii Electric Light | Reportable Legal Entities | Hawaiian Electric Consolidated                
Condensed Income Statements, Captions [Line Items]                
Revenues 116,192     130,858     343,554 363,888
Expenses                
Fuel oil 30,956     40,540     79,187 98,856
Purchased power 30,265     37,263     101,597 106,710
Other operation and maintenance 21,351     21,882     64,367 63,427
Depreciation 10,635     10,350     31,906 31,053
Taxes, other than income taxes 10,857     12,026     31,983 33,436
Total expenses 104,064     122,061     309,040 333,482
Operating income (loss) 12,128     8,797     34,514 30,406
Allowance for equity funds used during construction 366     206     1,004 616
Equity in earnings of subsidiaries 0     0     0 0
Retirement defined benefits credit (expense)—other than service costs 163     166     500 500
Interest expense and other charges, net (2,988)     (2,716)     (8,794) (7,967)
Allowance for borrowed funds used during construction 117     63     321 190
Income (loss) before income taxes 9,786     6,516     27,545 23,745
Income taxes 2,234     1,424     6,261 5,351
Net income 7,552     5,092     21,284 18,394
Preferred stock dividends of subsidiaries 133     133     400 400
Net income (loss) 7,419     4,959     20,884 17,994
Preferred stock dividends of Hawaiian Electric 0     0     0 0
Net income for common stock 7,419     4,959     20,884 17,994
Maui Electric | Reportable Legal Entities | Hawaiian Electric Consolidated                
Condensed Income Statements, Captions [Line Items]                
Revenues 108,472     131,910     333,573 349,866
Expenses                
Fuel oil 40,259     62,615     138,984 156,518
Purchased power 14,994     16,476     35,118 39,262
Other operation and maintenance 37,629     22,113     87,089 64,354
Depreciation 9,254     8,887     27,761 26,409
Taxes, other than income taxes 10,355     12,213     31,541 32,502
Total expenses 112,491     122,304     320,493 319,045
Operating income (loss) (4,019)     9,606     13,080 30,821
Allowance for equity funds used during construction 629     283     1,465 816
Equity in earnings of subsidiaries 0     0     0 0
Retirement defined benefits credit (expense)—other than service costs (23)     (31)     (74) (95)
Interest expense and other charges, net (3,164)     (2,750)     (9,307) (8,048)
Allowance for borrowed funds used during construction 208     88     482 249
Income (loss) before income taxes (6,369)     7,196     5,646 23,743
Income taxes (2,050)     1,483     284 4,976
Net income (4,319)     5,713     5,362 18,767
Preferred stock dividends of subsidiaries 95     95     286 286
Net income (loss) (4,414)     5,618     5,076 18,481
Preferred stock dividends of Hawaiian Electric 0     0     0 0
Net income for common stock (4,414)     5,618     5,076 18,481
Other subsidiary | Reportable Legal Entities | Hawaiian Electric Consolidated                
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 (loss) 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 (loss) 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 (loss) 0     0     0 0
Preferred stock dividends of Hawaiian Electric 0     0     0 0
Net income for common stock $ 0     $ 0     $ 0 $ 0