XML 70 R57.htm IDEA: XBRL DOCUMENT v3.25.3
Electric utility segment - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Condensed Income Statements, Captions [Line Items]        
Revenues $ 790,610 $ 833,239 $ 2,281,072 $ 2,420,670
Expenses        
Total expenses 738,564 982,959 2,112,859 4,181,092
Operating income (loss) 52,046 (149,720) 168,213 (1,760,422)
Allowance for equity funds used during construction 3,821 3,300 11,108 10,276
Retirement defined benefits credit (expense)—other than service costs 817 849 2,653 2,851
Allowance for borrowed funds used during construction 1,500 1,331 4,379 4,061
Interest income 6,960 3,662 27,162 9,929
Income (loss) before income taxes 39,946 (172,663) 113,460 (1,829,381)
Income tax expense (benefit) 8,728 (49,954) 28,540 (479,109)
Net income (loss) attributable to Hawaiian Electric     84,920 (1,356,347)
Preferred stock dividends of Hawaiian Electric 471 471 1,417 1,417
Net income (loss) for common stock 30,747 (104,402) 83,503 (1,357,764)
Hawaiian Electric Consolidated        
Condensed Income Statements, Captions [Line Items]        
Revenues 787,428 829,617 2,268,276 2,410,526
Expenses        
Fuel oil 240,547 279,038 689,855 821,986
Purchased power 183,813 189,165 505,493 530,310
Other operation and maintenance 161,819 162,197 463,144 453,648
Wildfire tort-related claims 0 163,000 0 1,875,000
Depreciation 64,022 62,812 192,015 188,436
Taxes, other than income taxes 74,434 77,969 214,495 226,795
Total expenses 724,635 934,181 2,065,002 4,096,175
Operating income (loss) 62,793 (104,564) 203,274 (1,685,649)
Allowance for equity funds used during construction 3,821 3,300 11,108 10,276
Equity in earnings of subsidiaries 0 0 0 0
Retirement defined benefits credit (expense)—other than service costs 998 959 3,101 3,103
Interest expense and other charges, net (22,114) (20,223) (66,272) (61,625)
Allowance for borrowed funds used during construction 1,500 1,331 4,379 4,061
Interest income 1,461 1,671 4,657 4,555
Income (loss) before income taxes 48,459 (117,526) 160,247 (1,725,279)
Income tax expense (benefit) 10,973 (35,439) 34,797 (454,017)
Net income (loss) 37,486 (82,087) 125,450 (1,271,262)
Preferred stock dividends of subsidiaries 228 228 686 686
Net income (loss) attributable to Hawaiian Electric 37,258 (82,315) 124,764 (1,271,948)
Preferred stock dividends of Hawaiian Electric 270 270 810 810
Net income (loss) for common stock 36,988 (82,585) 123,954 (1,272,758)
Consolidating adjustments | Hawaiian Electric Consolidated        
Condensed Income Statements, Captions [Line Items]        
Revenues (3,541) (2,647) (10,751) (2,647)
Expenses        
Fuel oil 0 0 0 0
Purchased power 0 0 0 0
Other operation and maintenance (3,541) (2,647) (10,751) (2,647)
Wildfire tort-related claims   0   0
Depreciation 0 0 0 0
Taxes, other than income taxes 0 0 0 0
Total expenses (3,541) (2,647) (10,751) (2,647)
Operating income (loss) 0 0 0 0
Allowance for equity funds used during construction 0 0 0 0
Equity in earnings of subsidiaries (6,123) 18,558 (23,615) 258,633
Retirement defined benefits credit (expense)—other than service costs 0 0 0 0
Interest expense and other charges, net 1,296 1,731 3,631 5,016
Allowance for borrowed funds used during construction 0 0 0 0
Interest income (1,296) (1,731) (3,631) (5,016)
Income (loss) before income taxes (6,123) 18,558 (23,615) 258,633
Income tax expense (benefit) 0 0 0 0
Net income (loss) (6,123) 18,558 (23,615) 258,633
Preferred stock dividends of subsidiaries 0 0 0 0
Net income (loss) attributable to Hawaiian Electric (6,123) 18,558 (23,615) 258,633
Preferred stock dividends of Hawaiian Electric 0 0 0 0
Net income (loss) for common stock (6,123) 18,558 (23,615) 258,633
Hawaiian Electric | Reportable Legal Entities | Hawaiian Electric Consolidated        
Condensed Income Statements, Captions [Line Items]        
Revenues 560,118 592,784 1,609,625 1,721,592
Expenses        
Fuel oil 178,209 207,498 498,376 605,083
Purchased power 132,075 135,645 374,065 390,302
Other operation and maintenance 103,940 105,977 298,628 290,578
Wildfire tort-related claims   130,400   1,500,000
Depreciation 42,576 42,004 127,678 126,011
Taxes, other than income taxes 53,071 55,787 152,587 162,410
Total expenses 509,871 677,311 1,451,334 3,074,384
Operating income (loss) 50,247 (84,527) 158,291 (1,352,792)
Allowance for equity funds used during construction 2,800 2,628 8,432 8,027
Equity in earnings of subsidiaries 6,123 (18,558) 23,615 (258,633)
Retirement defined benefits credit (expense)—other than service costs 867 826 2,678 2,681
Interest expense and other charges, net (16,654) (14,870) (49,966) (44,879)
Allowance for borrowed funds used during construction 1,172 1,055 3,525 3,168
Interest income 2,404 2,971 7,219 8,606
Income (loss) before income taxes 46,959 (110,475) 153,794 (1,633,822)
Income tax expense (benefit) 9,701 (28,160) 29,030 (361,874)
Net income (loss) 37,258 (82,315) 124,764 (1,271,948)
Preferred stock dividends of subsidiaries 0 0 0 0
Net income (loss) attributable to Hawaiian Electric 37,258 (82,315) 124,764 (1,271,948)
Preferred stock dividends of Hawaiian Electric 270 270 810 810
Net income (loss) for common stock 36,988 (82,585) 123,954 (1,272,758)
Hawaii Electric Light | Reportable Legal Entities | Hawaiian Electric Consolidated        
Condensed Income Statements, Captions [Line Items]        
Revenues 115,499 123,238 334,783 358,510
Expenses        
Fuel oil 22,419 31,464 75,910 91,590
Purchased power 36,008 35,291 89,155 98,415
Other operation and maintenance 26,742 25,614 80,525 74,748
Wildfire tort-related claims   16,300   187,500
Depreciation 11,242 10,964 33,727 32,892
Taxes, other than income taxes 10,779 11,511 31,330 33,411
Total expenses 107,190 131,144 310,647 518,556
Operating income (loss) 8,309 (7,906) 24,136 (160,046)
Allowance for equity funds used during construction 390 256 1,088 893
Equity in earnings of subsidiaries 0 0 0 0
Retirement defined benefits credit (expense)—other than service costs 161 162 497 498
Interest expense and other charges, net (2,744) (2,760) (8,229) (8,648)
Allowance for borrowed funds used during construction 106 75 297 267
Interest income 320 324 910 720
Income (loss) before income taxes 6,542 (9,849) 18,699 (166,316)
Income tax expense (benefit) 1,407 (2,807) 4,000 (43,636)
Net income (loss) 5,135 (7,042) 14,699 (122,680)
Preferred stock dividends of subsidiaries 133 133 401 400
Net income (loss) attributable to Hawaiian Electric 5,002 (7,175) 14,298 (123,080)
Preferred stock dividends of Hawaiian Electric 0 0 0 0
Net income (loss) for common stock 5,002 (7,175) 14,298 (123,080)
Maui Electric | Reportable Legal Entities | Hawaiian Electric Consolidated        
Condensed Income Statements, Captions [Line Items]        
Revenues 112,352 113,840 325,811 330,669
Expenses        
Fuel oil 39,919 40,076 115,569 125,313
Purchased power 15,730 18,229 42,273 41,593
Other operation and maintenance 33,816 32,769 91,654 90,485
Wildfire tort-related claims   16,300   187,500
Depreciation 10,204 9,844 30,610 29,533
Taxes, other than income taxes 10,584 10,671 30,577 30,974
Total expenses 110,253 127,889 310,683 505,398
Operating income (loss) 2,099 (14,049) 15,128 (174,729)
Allowance for equity funds used during construction 631 416 1,588 1,356
Equity in earnings of subsidiaries 0 0 0 0
Retirement defined benefits credit (expense)—other than service costs (30) (29) (74) (76)
Interest expense and other charges, net (4,012) (4,324) (11,708) (13,114)
Allowance for borrowed funds used during construction 222 201 557 626
Interest income 33 107 159 245
Income (loss) before income taxes (1,057) (17,678) 5,650 (185,692)
Income tax expense (benefit) (686) (4,966) 294 (49,001)
Net income (loss) (371) (12,712) 5,356 (136,691)
Preferred stock dividends of subsidiaries 95 95 285 286
Net income (loss) attributable to Hawaiian Electric (466) (12,807) 5,071 (136,977)
Preferred stock dividends of Hawaiian Electric 0 0 0 0
Net income (loss) for common stock (466) (12,807) 5,071 (136,977)
Other subsidiaries | Reportable Legal Entities | Hawaiian Electric Consolidated        
Condensed Income Statements, Captions [Line Items]        
Revenues 3,000 2,402 8,808 2,402
Expenses        
Fuel oil 0 0 0 0
Purchased power 0 0 0 0
Other operation and maintenance 862 484 3,088 484
Wildfire tort-related claims   0   0
Depreciation 0 0 0 0
Taxes, other than income taxes 0 0 1 0
Total expenses 862 484 3,089 484
Operating income (loss) 2,138 1,918 5,719 1,918
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
Interest income 0 0 0 0
Income (loss) before income taxes 2,138 1,918 5,719 1,918
Income tax expense (benefit) 551 494 1,473 494
Net income (loss) 1,587 1,424 4,246 1,424
Preferred stock dividends of subsidiaries 0 0 0 0
Net income (loss) attributable to Hawaiian Electric 1,587 1,424 4,246 1,424
Preferred stock dividends of Hawaiian Electric 0 0 0 0
Net income (loss) for common stock $ 1,587 $ 1,424 $ 4,246 $ 1,424