XML 49 R33.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Electric utility segment (Tables)
3 Months Ended
Mar. 31, 2024
Electric Utility Subsidiary [Abstract]  
Schedule of Purchases From All IPPs
Purchases from all IPPs were as follows:
 Three months ended March 31
(in millions)20242023
Kalaeloa$66 $67 
HPOWER17 18 
Puna Geothermal Venture13 
Hamakua Energy11 20 
Kapolei Energy Storage
— 
Wind IPPs30 24 
Solar IPPs15 14 
Other IPPs 1
Total IPPs$160 $153 
1 Includes hydro power and other PPAs.
Schedule of Net Annual Incremental Amounts Proposed to be Collected (Refunded)
(in millions)Hawaiian ElectricHawaii Electric LightMaui ElectricTotal
Recovery of COVID-19 related costs$2.2 $0.5 $0.5 $3.2 
Return of ERP benefit liability— (1.3)(1.9)(3.2)
Net 2024 ARA revenues$2.2 $(0.8)$(1.4)$— 
Note: Columns may not foot due to rounding.
The net incremental amounts between the 2023 fall and 2024 spring revenue reports are shown in the following table. The amounts are to be collected (refunded) from June 1, 2024 through May 31, 2025 under the RBA rate tariffs, which were included in the 2024 spring revenue report filing.
(in millions)Hawaiian ElectricHawaii Electric LightMaui ElectricTotal
Incremental RAM revenues and ARA revenues$2.2 $(0.8)$(1.4)$— 
Incremental PIMs (net)(1.3)(1.1)(0.2)(2.6)
Incremental MPIR/EPRM revenue adjustment3.0 0.7 1.2 4.9
Incremental Pilot Process cost recovery1.9 0.3 0.5 2.7
Net incremental amount to be collected under the RBA rate tariffs$5.8 $(0.9)$0.1 $5.0 
Note: Columns may not foot due to rounding.
Schedule of Condensed Consolidating Statements of Income
Condensed Consolidating Statement of Income
Three months ended March 31, 2024
(in thousands)Hawaiian ElectricHawaii Electric LightMaui Electric
Other subsidiaries
Consolidating adjustmentsHawaiian Electric
Consolidated
Revenues$564,180 117,609 106,789 — — $788,578 
Expenses
Fuel oil210,199 31,185 42,912 — — 284,296 
Purchased power117,518 32,056 10,243 — — 159,817 
Other operation and maintenance90,884 24,590 28,416 — — 143,890 
Depreciation42,004 10,964 9,844 — — 62,812 
Taxes, other than income taxes53,409 10,957 10,042 — — 74,408 
   Total expenses514,014 109,752 101,457 — — 725,223 
Operating income50,166 7,857 5,332 — — 63,355 
Allowance for equity funds used during construction2,821 349 470 — — 3,640 
Equity in earnings of subsidiaries6,024 — — — (6,024)— 
Retirement defined benefits credit (expense)—other than service costs927 168 (23)— — 1,072 
Interest expense and other charges, net(14,292)(2,914)(4,231)— 1,452 (19,985)
Allowance for borrowed funds used during construction1,079 107 200 — — 1,386 
Interest Income2,663 155 66 — (1,452)1,432 
Income before income taxes49,388 5,722 1,814 — (6,024)50,900 
Income taxes9,897 1,198 85 — — 11,180 
Net income39,491 4,524 1,729 — (6,024)39,720 
Preferred stock dividends of subsidiaries— 134 95 — — 229 
Net income attributable to Hawaiian Electric39,491 4,390 1,634 — (6,024)39,491 
Preferred stock dividends of Hawaiian Electric270 — — — — 270 
Net income for common stock$39,221 4,390 1,634 — (6,024)$39,221 
Condensed Consolidating Statement of Income
Three months ended March 31, 2023
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiaryConsolidating adjustmentsHawaiian Electric
Consolidated
Revenues$601,530 115,288 113,673 — (130)$830,361 
Expenses
Fuel oil253,827 27,760 52,510 — — 334,097 
Purchased power110,279 34,086 8,396 — — 152,761 
Other operation and maintenance83,233 21,350 23,733 — — 128,316 
Depreciation41,038 10,635 9,254 — — 60,927 
Taxes, other than income taxes56,953 10,737 10,695 — — 78,385 
   Total expenses545,330 104,568 104,588 — — 754,486 
Operating income56,200 10,720 9,085 — (130)75,875 
Allowance for equity funds used during construction2,640 284 377 — — 3,301 
Equity in earnings of subsidiaries11,541 — — — (11,541)— 
Retirement defined benefits credit (expense)—other than service costs904 169 (26)— — 1,047 
Interest expense and other charges, net(14,557)(2,831)(2,988)— 130 (20,246)
Allowance for borrowed funds used during construction918 91 122 — — 1,131 
Income before income taxes57,646 8,433 6,570 — (11,541)61,108 
Income taxes10,367 1,909 1,324 — — 13,600 
Net income47,279 6,524 5,246 — (11,541)47,508 
Preferred stock dividends of subsidiaries— 134 95 — — 229 
Net income attributable to Hawaiian Electric47,279 6,390 5,151 — (11,541)47,279 
Preferred stock dividends of Hawaiian Electric270 — — — — 270 
Net income for common stock$47,009 6,390 5,151 — (11,541)$47,009 
Statements of Income and Comprehensive Income Data
 Three months ended March 31
(in thousands)20242023
Interest and dividend income  
Interest and fees on loans$72,971 $64,842 
Interest and dividends on investment securities14,964 14,637 
Total interest and dividend income87,935 79,479 
Interest expense  
Interest on deposit liabilities17,432 6,837 
Interest on other borrowings8,154 7,721 
Total interest expense25,586 14,558 
Net interest income62,349 64,921 
Provision for credit losses(2,159)1,175 
Net interest income after provision for credit losses64,508 63,746 
Noninterest income  
Fees from other financial services4,874 4,679 
Fee income on deposit liabilities4,898 4,599 
Fee income on other financial products2,743 2,744 
Bank-owned life insurance3,584 1,425 
Mortgage banking income424 130 
Other income, net686 801 
Total noninterest income17,209 14,378 
Noninterest expense  
Compensation and employee benefits32,459 30,204 
Occupancy5,063 5,588 
Data processing4,846 5,012 
Services4,151 2,595 
Equipment2,649 2,646 
Office supplies, printing and postage1,018 1,165 
Marketing776 1,016 
Other expense4,942 6,191 
Total noninterest expense55,904 54,417 
Income before income taxes25,813 23,707 
Income taxes4,879 5,145 
Net income20,934 18,562 
Other comprehensive income (loss), net of taxes(9,768)18,430 
Comprehensive income
$11,166 $36,992 
Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*:
 Three months ended March 31
(in thousands)20242023
Interest and dividend income$87,935 $79,479 
Noninterest income17,209 14,378 
*Revenues-Bank105,144 93,857 
Total interest expense25,586 14,558 
Provision for credit losses(2,159)1,175 
Noninterest expense55,904 54,417 
Less: Retirement defined benefits credit—other than service costs(281)(187)
*Expenses-Bank79,612 70,337 
*Operating income-Bank25,532 23,520 
Add back: Retirement defined benefits credit—other than service costs(281)(187)
Income before income taxes$25,813 $23,707 
Schedule of Condensed Consolidating Statement of Comprehensive Income
Condensed Consolidating Statement of Comprehensive Income
Three months ended March 31, 2024
(in thousands)Hawaiian ElectricHawaii Electric LightMaui Electric
Other subsidiaries
Consolidating adjustmentsHawaiian Electric Consolidated
Net income for common stock$39,221 4,390 1,634 — (6,024)$39,221 
Other comprehensive loss, net of taxes:
Retirement benefit plans:
Adjustment for amortization of net gains recognized during the period in net periodic benefit cost, net of taxes
(508)(38)(59)— 97 (508)
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes459 35 49 — (84)459 
Other comprehensive loss, net of taxes(49)(3)(10)— 13 (49)
Comprehensive income attributable to common shareholder$39,172 4,387 1,624 — (6,011)$39,172 
Condensed Consolidating Statement of Comprehensive Income
Three months ended March 31, 2023
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiaryConsolidating adjustmentsHawaiian Electric Consolidated
Net income for common stock$47,009 6,390 5,151 — (11,541)$47,009 
Other comprehensive loss, net of taxes:
Retirement benefit plans:
Adjustment for amortization of prior service credit and net gains recognized during the period in net periodic benefit cost, net of taxes
(470)(56)(63)— 119 (470)
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes425 50 57 — (107)425 
Other comprehensive loss, net of taxes
(45)(6)(6)— 12 (45)
Comprehensive income attributable to common shareholder$46,964 6,384 5,145 — (11,529)$46,964 
Schedule of Condensed Consolidating Balance Sheet
Condensed Consolidating Balance Sheet
March 31, 2024
(in thousands)Hawaiian ElectricHawaii Electric LightMaui Electric
Other
subsi-
diaries
Consoli-
dating
adjustments
Hawaiian Electric
Consolidated
Assets      
Property, plant and equipment
Utility property, plant and equipment      
Land$42,860 5,645 3,514 — — $52,019 
Plant and equipment5,442,481 1,470,238 1,389,730 — — 8,302,449 
Right-of-use assets - finance lease318,326 36,075 — — — 354,401 
Less accumulated depreciation(1,962,980)(673,926)(612,183)— — (3,249,089)
Construction in progress249,111 36,013 45,619 — — 330,743 
Utility property, plant and equipment, net4,089,798 874,045 826,680 — — 5,790,523 
Nonutility property, plant and equipment, less accumulated depreciation5,294 115 1,532 — — 6,941 
Total property, plant and equipment, net4,095,092 874,160 828,212 — — 5,797,464 
Investment in wholly owned subsidiaries, at equity728,222 — — — (728,222)— 
Current assets      
Cash and cash equivalents111,200 11,146 7,331 77 — 129,754 
Restricted cash2,000 — — — — 2,000 
Advances to affiliates93,000 — — — (93,000)— 
Customer accounts receivable, net148,241 32,461 29,297 — — 209,999 
Accrued unbilled revenues, net124,691 24,052 22,712 — — 171,455 
Other accounts receivable, net47,107 7,619 21,606 — (38,307)38,025 
Fuel oil stock, at average cost121,468 15,596 24,369 — — 161,433 
Materials and supplies, at average cost65,457 14,470 35,792 — — 115,719 
Prepayments and other52,174 6,713 14,572 — (1,434)72,025 
Regulatory assets69,284 6,484 6,735 — — 82,503 
Total current assets834,622 118,541 162,414 77 (132,741)982,913 
Other long-term assets      
Operating lease right-of-use assets33,628 25,733 8,856 — — 68,217 
Regulatory assets194,038 14,050 24,476 — — 232,564 
Other138,076 36,846 33,266 — (14,484)193,704 
Total other long-term assets365,742 76,629 66,598 — (14,484)494,485 
Total assets$6,023,678 1,069,330 1,057,224 77 (875,447)$7,274,862 
Capitalization and liabilities      
Capitalization      
Common stock equity$2,435,282 364,177 363,968 77 (728,222)$2,435,282 
Cumulative preferred stock—not subject to mandatory redemption22,293 7,000 5,000 — — 34,293 
Long-term debt, net1,385,625 244,251 256,152 — — 1,886,028 
Total capitalization3,843,200 615,428 625,120 77 (728,222)4,355,603 
Current liabilities      
Current portion of operating lease liabilities6,298 7,098 2,838 — — 16,234 
Current portion of long-term debt39,941 4,992 1,998 — — 46,931 
Short-term borrowings from affiliate— — 93,000 — (93,000)— 
Accounts payable139,015 28,690 30,931 — — 198,636 
Interest and preferred dividends payable35,795 3,808 4,870 — (547)43,926 
Taxes accrued, including revenue taxes219,385 34,955 29,540 — (1,434)282,446 
Regulatory liabilities11,488 8,353 6,308 — — 26,149 
Other81,609 27,837 36,320 — (37,760)108,006 
Total current liabilities533,531 115,733 205,805 — (132,741)722,328 
Deferred credits and other liabilities      
Operating lease liabilities33,090 18,989 6,320 — — 58,399 
Finance lease liabilities306,262 34,879 — — — 341,141 
Deferred income taxes283,734 51,699 68,328 — — 403,761 
Regulatory liabilities817,663 202,178 113,821 — — 1,133,662 
Unamortized tax credits59,188 11,351 11,232 — — 81,771 
Defined benefit pension and other postretirement benefit plans liability76,815 — — — (14,484)62,331 
Other70,195 19,073 26,598 — — 115,866 
Total deferred credits and other liabilities1,646,947 338,169 226,299 — (14,484)2,196,931 
Total capitalization and liabilities$6,023,678 1,069,330 1,057,224 77 (875,447)$7,274,862 
Condensed Consolidating Balance Sheet
December 31, 2023
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsi-diary
Consoli-
dating
adjustments
Hawaiian Electric
Consolidated
Assets      
Property, plant and equipment
Utility property, plant and equipment      
Land$42,859 5,645 3,594 — — $52,098 
Plant and equipment5,398,281 1,459,639 1,374,890 — — 8,232,810 
Finance lease right-of-use assets306,099 36,075 — — — 342,174 
Less accumulated depreciation(1,925,660)(666,581)(605,273)— — (3,197,514)
Construction in progress247,836 33,488 38,899 — — 320,223 
Utility property, plant and equipment, net4,069,415 868,266 812,110 — — 5,749,791 
Nonutility property, plant and equipment, less accumulated depreciation5,295 115 1,532 — — 6,942 
Total property, plant and equipment, net4,074,710 868,381 813,642 — — 5,756,733 
Investment in wholly owned subsidiaries, at equity
722,211 — — — (722,211)— 
Current assets      
Cash and cash equivalents89,755 10,658 5,587 77 — 106,077 
Restricted cash2,000 — — — — 2,000 
Advances to affiliates70,500 — — — (70,500)— 
Customer accounts receivable, net172,747 38,216 33,346 — — 244,309 
Accrued unbilled revenues, net136,367 25,102 24,175 — — 185,644 
Other accounts receivable, net143,160 13,318 32,521 — (77,480)111,519 
Fuel oil stock, at average cost108,228 17,968 22,041 — — 148,237 
Materials and supplies, at average cost64,334 14,397 35,702 — — 114,433 
Prepayments and other40,767 7,724 11,638 — (1,638)58,491 
Regulatory assets58,920 5,771 3,762 — — 68,453 
Total current assets886,778 133,154 168,772 77 (149,618)1,039,163 
Other long-term assets      
Operating lease right-of-use assets34,856 27,470 9,551 — — 71,877 
Regulatory assets189,417 13,575 23,359 — — 226,351 
Other134,033 36,439 33,129 — (14,171)189,430 
Total other long-term assets358,306 77,484 66,039 — (14,171)487,658 
Total assets$6,042,005 1,079,019 1,048,453 77 (886,000)$7,283,554 
Capitalization and liabilities      
Capitalization
Common stock equity$2,409,110 359,790 362,344 77 (722,211)$2,409,110 
Cumulative preferred stock—not subject to mandatory redemption22,293 7,000 5,000 — — 34,293 
Long-term debt, net1,426,516 249,339 258,422 — — 1,934,277 
Total capitalization3,857,919 616,129 625,766 77 (722,211)4,377,680 
Current liabilities     
Current portion of operating lease liabilities6,788 7,025 2,804 — — 16,617 
Short-term borrowings-affiliate— — 70,500 — (70,500)— 
Accounts payable136,102 29,418 25,520 — — 191,040 
Interest and preferred dividends payable17,085 3,098 3,074 — (375)22,882 
Taxes accrued, including revenue taxes211,840 43,932 37,808 — (1,638)291,942 
Regulatory liabilities20,013 8,508 8,038 — — 36,559 
Other165,131 33,240 50,170 — (77,105)171,436 
Total current liabilities556,959 125,221 197,914 — (149,618)730,476 
Deferred credits and other liabilities     
Operating lease liabilities34,262 20,792 7,044 — — 62,098 
Finance lease liabilities295,935 35,043 — — — 330,978 
Deferred income taxes280,029 51,661 67,311 — — 399,001 
Regulatory liabilities803,404 199,173 111,554 — — 1,114,131 
Unamortized tax credits61,130 11,650 11,532 — — 84,312 
Defined benefit pension and other postretirement benefit plans liability74,842 — — — (14,171)60,671 
Other77,525 19,350 27,332 — 124,207 
Total deferred credits and other liabilities1,627,127 337,669 224,773 — (14,171)2,175,398 
Total capitalization and liabilities$6,042,005 1,079,019 1,048,453 77 (886,000)$7,283,554 
Balance Sheets Data
(in thousands)March 31, 2024December 31, 2023
Assets    
Cash and due from banks $126,259  $184,383 
Interest-bearing deposits100,681 251,072 
Cash and cash equivalents226,940 435,455 
Investment securities
Available-for-sale, at fair value 1,091,889  1,136,439 
Held-to-maturity, at amortized cost (fair value of $1,074,735 and $1,103,668, at March 31, 2024 and December 31, 2023, respectively)
1,191,074 1,201,314 
Stock in Federal Home Loan Bank, at cost 32,489  14,728 
Loans held for investment 6,116,722  6,180,810 
Allowance for credit losses (71,057) (74,372)
Net loans 6,045,665  6,106,438 
Loans held for sale, at lower of cost or fair value 2,923  15,168 
Other 687,059  681,460 
Goodwill 82,190  82,190 
Total assets $9,360,229  $9,673,192 
Liabilities and shareholder’s equity    
Deposit liabilities—noninterest-bearing $2,557,240  $2,599,762 
Deposit liabilities—interest-bearing 5,447,824  5,546,016 
Other borrowings 593,000  750,000 
Other 220,570  247,563 
Total liabilities 8,818,634  9,143,341 
  
Common stock  
Additional paid-in capital358,645 358,067 
Retained earnings 484,989  464,055 
Accumulated other comprehensive loss, net of tax benefits    
Net unrealized losses on securities$(293,466) $(282,963)
Retirement benefit plans(8,574)(302,040)(9,309)(292,272)
Total shareholder’s equity541,595  529,851 
Total liabilities and shareholder’s equity $9,360,229  $9,673,192 
Other assets    
Bank-owned life insurance $191,448  $187,857 
Premises and equipment, net 184,684  187,042 
Accrued interest receivable 29,697  28,472 
Mortgage-servicing rights 8,050  8,169 
Low-income housing investments108,314 112,234 
Deferred tax asset108,240 104,292 
Other 56,626  53,394 
  $687,059  $681,460 
Other liabilities    
Accrued expenses $114,289  $115,231 
Cashier’s checks 34,908  40,479 
Advance payments by borrowers 5,559  10,107 
Other 65,814  81,746 
  $220,570  $247,563 
Schedule of Condensed Consolidating Statement of Changes in Common Stock Equity
Condensed Consolidating Statement of Changes in Common Stock Equity
Three months ended March 31, 2024
(in thousands)Hawaiian ElectricHawaii Electric LightMaui Electric
Other
subsidiaries
Consolidating
adjustments
Hawaiian Electric
Consolidated
Balance, December 31, 2023$2,409,110 359,790 362,344 77 (722,211)$2,409,110 
Net income for common stock39,221 4,390 1,634 — (6,024)39,221 
Other comprehensive loss, net of taxes(49)(3)(10)— 13 (49)
Common stock dividends(13,000)— — — — (13,000)
Balance, March 31, 2024$2,435,282 364,177 363,968 77 (728,222)$2,435,282 
Condensed Consolidating Statement of Changes in Common Stock Equity
Three months ended March 31, 2023
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsidiary
Consolidating
adjustments
Hawaiian Electric
Consolidated
Balance, December 31, 2022$2,344,170 344,720 357,036 77 (701,833)$2,344,170 
Net income for common stock47,009 6,390 5,151 — (11,541)47,009 
Other comprehensive loss, net of taxes
(45)(6)(6)— 12 (45)
Common stock dividends(32,250)(4,475)(3,675)— 8,150 (32,250)
Balance, March 31, 2023$2,358,884 346,629 358,506 77 (705,212)$2,358,884 
Schedule of Condensed Consolidating Statement of Cash Flows
Condensed Consolidating Statement of Cash Flows
Three months ended March 31, 2024
(in thousands)Hawaiian ElectricHawaii Electric LightMaui Electric
Other
subsidiaries
Consolidating
adjustments
Hawaiian Electric
Consolidated
Net cash provided by operating activities$103,556 15,965 7,680 — — $127,201 
Cash flows from investing activities      
Capital expenditures(55,261)(14,954)(27,817)— — (98,032)
Advances to affiliates
(22,500)— — — 22,500 — 
Other(1,093)(240)(308)— — (1,641)
Net cash used in investing activities(78,854)(15,194)(28,125)— 22,500 (99,673)
Cash flows from financing activities      
Preferred stock dividends of Hawaiian Electric and subsidiaries(499)— — — — (499)
Net increase in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less
— — 22,500 — (22,500)— 
Payments of obligations under finance leases(1,646)(154)— (1,800)
Other(1,112)(129)(311)— — (1,552)
Net cash provided by (used in) financing activities
(3,257)(283)22,189 — (22,500)(3,851)
Net increase in cash, cash equivalents and restricted cash21,445 488 1,744 — — 23,677 
Cash, cash equivalents and restricted cash, beginning of period91,755 10,658 5,587 77 — 108,077 
Cash, cash equivalents and restricted cash, end of period113,200 11,146 7,331 77 — 131,754 
Less: Restricted cash(2,000)— — — — (2,000)
Cash and cash equivalents, end of period$111,200 11,146 7,331 77 — $129,754 
Condensed Consolidating Statement of Cash Flows
Three months ended March 31, 2023
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsidiary
Consolidating
adjustments
Hawaiian Electric
Consolidated
Net cash provided by operating activities$143,356 18,733 15,416 — (8,150)$169,355 
Cash flows from investing activities     
Capital expenditures (74,916)(20,747)(26,476)— — (122,139)
Advances from affiliates
— 4,500 21,700 — (26,200)— 
Other1,094 153 298 — — 1,545 
Net cash used in investing activities(73,822)(16,094)(4,478)— (26,200)(120,594)
Cash flows from financing activities     
Common stock dividends(32,250)(4,475)(3,675)— 8,150 (32,250)
Preferred stock dividends of Hawaiian Electric and subsidiaries(270)(134)(95)— — (499)
Proceeds from issuance of long-term debt100,000 25,000 25,000 — — 150,000 
Net decrease in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less
(114,167)— — — 26,200 (87,967)
Payments of obligations under finance leases(575)— — — — (575)
Other(458)(116)(116)— — (690)
Net cash provided by (used in) financing activities(47,720)20,275 21,114 — 34,350 28,019 
Net increase in cash and cash equivalents
21,814 22,914 32,052 — — 76,780 
Cash and cash equivalents, beginning of period27,579 5,092 6,494 77 — 39,242 
Cash and cash equivalents, end of period$49,393 28,006 38,546 77 — $116,022