XML 94 R77.htm IDEA: XBRL DOCUMENT v3.25.4
Electric utility segment - Schedule of Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Condensed Income Statements, Captions [Line Items]      
Revenues $ 3,086,896 $ 3,219,850 $ 3,287,503
Expenses      
Total expenses 2,851,574 4,926,610 3,012,511
Operating income (loss) 235,322 (1,706,760) 274,992
Allowance for equity funds used during construction 15,013 13,786 15,164
Retirement defined benefits credit—other than service costs 3,482 3,754 4,014
Allowance for borrowed funds used during construction 5,893 5,470 5,201
Interest income 36,929 19,362 9,105
Income (loss) from continuing operations before income taxes 166,929 (1,791,595) 182,300
Income tax expense (benefit) 40,648 (470,962) 34,534
Income (loss) from continuing operations 126,281 (1,424,119) 201,128
Dividends on and loss on redemption of preferred stock of Hawaiian Electric 3,161 1,890 1,890
Net income (loss) for common stock 123,120 (1,426,009) 199,238
Hawaiian Electric Company, Inc. and Subsidiaries      
Condensed Income Statements, Captions [Line Items]      
Revenues 3,071,182 3,206,700 3,269,521
Expenses      
Fuel oil 947,445 1,078,045 1,211,420
Purchased power 677,654 703,371 671,769
Other operation and maintenance 620,442 609,672 533,557
Wildfire tort-related claims 0 1,875,000 0
Depreciation 256,039 251,142 243,705
Taxes, other than income taxes 289,816 301,328 306,912
Total expenses 2,791,396 4,818,558 2,967,363
Operating income (loss) 279,786 (1,611,858) 302,158
Allowance for equity funds used during construction 15,013 13,786 15,164
Equity in earnings of subsidiaries 0 0 0
Retirement defined benefits credit—other than service costs 4,135 4,137 4,303
Interest expense and other charges, net (93,702) (82,082) (86,140)
Allowance for borrowed funds used during construction 5,893 5,470 5,201
Interest income 9,463 6,633 6,454
Income (loss) from continuing operations before income taxes 220,588 (1,663,914) 247,140
Income tax expense (benefit) 49,033 (439,547) 51,193
Income (loss) from continuing operations 171,555 (1,224,367) 195,947
Dividends and loss on redemption of preferred stock of subsidiaries 915 915 915
Income (loss) from continuing operations 170,640 (1,225,282) 195,032
Dividends on and loss on redemption of preferred stock of Hawaiian Electric 2,425 1,080 1,080
Net income (loss) for common stock 168,215 (1,226,362) 193,952
Consolidating adjustments | Hawaiian Electric Company, Inc. and Subsidiaries      
Condensed Income Statements, Captions [Line Items]      
Revenues (14,426) (6,165) 0
Expenses      
Fuel oil 0 0 0
Purchased power 0 0 0
Other operation and maintenance (14,426) (6,165) 0
Wildfire tort-related claims   0  
Depreciation 0 0 0
Taxes, other than income taxes 0 0 0
Total expenses (14,426) (6,165) 0
Operating income (loss) 0 0 0
Allowance for equity funds used during construction 0 0 0
Equity in earnings of subsidiaries (40,794) 248,004 (44,809)
Retirement defined benefits credit—other than service costs 0 0 0
Interest expense and other charges, net 5,056 5,934 805
Allowance for borrowed funds used during construction 0 0 0
Interest income (5,056) (5,934) (805)
Income (loss) from continuing operations before income taxes (40,794) 248,004 (44,809)
Income tax expense (benefit) 0 0 0
Income (loss) from continuing operations (40,794) 248,004 (44,809)
Dividends and loss on redemption of preferred stock of subsidiaries 0 0 0
Income (loss) from continuing operations (40,794) 248,004 (44,809)
Dividends on and loss on redemption of preferred stock of Hawaiian Electric 0 0 0
Net income (loss) for common stock (40,794) 248,004 (44,809)
Hawaiian Electric      
Condensed Income Statements, Captions [Line Items]      
Revenues 200 492 268
Expenses      
Total expenses 32,997 40,382 24,228
Operating income (loss) 121,677 (1,311,072) 162,210
Retirement defined benefits credit—other than service costs (653) (383) (289)
Interest income 12,591 12,729 2,651
Income (loss) from continuing operations before income taxes 113,895 (1,338,132) 131,942
Income tax expense (benefit) (9,225) (15,609) (13,934)
Net income (loss) for common stock 123,120 (1,426,009) 199,238
Hawaiian Electric | Reportable Legal Entities | Hawaiian Electric Company, Inc. and Subsidiaries      
Condensed Income Statements, Captions [Line Items]      
Revenues 2,177,043 2,283,148 2,356,478
Expenses      
Fuel oil 687,314 790,004 913,801
Purchased power 500,250 517,583 486,067
Other operation and maintenance 406,295 390,111 343,462
Wildfire tort-related claims   1,500,000  
Depreciation 170,255 167,909 164,150
Taxes, other than income taxes 206,127 215,137 221,664
Total expenses 1,970,241 3,580,744 2,129,144
Operating income (loss) 206,802 (1,297,596) 227,334
Allowance for equity funds used during construction 11,140 10,853 11,721
Equity in earnings of subsidiaries 40,794 (248,004) 44,809
Retirement defined benefits credit—other than service costs 3,570 3,574 3,735
Interest expense and other charges, net (71,933) (59,906) (62,362)
Allowance for borrowed funds used during construction 4,654 4,300 4,081
Interest income 12,973 11,136 5,113
Income (loss) from continuing operations before income taxes 208,000 (1,575,643) 234,431
Income tax expense (benefit) 37,360 (350,361) 39,399
Income (loss) from continuing operations 170,640 (1,225,282) 195,032
Dividends and loss on redemption of preferred stock of subsidiaries 0 0 0
Income (loss) from continuing operations 170,640 (1,225,282) 195,032
Dividends on and loss on redemption of preferred stock of Hawaiian Electric 2,425 1,080 1,080
Net income (loss) for common stock 168,215 (1,226,362) 193,952
Hawaii Electric Light | Reportable Legal Entities | Hawaiian Electric Company, Inc. and Subsidiaries      
Condensed Income Statements, Captions [Line Items]      
Revenues 458,524 483,715 464,161
Expenses      
Fuel oil 102,395 121,719 105,009
Purchased power 123,090 132,086 142,837
Other operation and maintenance 105,549 102,883 85,261
Wildfire tort-related claims   187,500  
Depreciation 44,971 43,855 42,541
Taxes, other than income taxes 42,763 45,025 43,095
Total expenses 418,768 633,068 418,743
Operating income (loss) 39,756 (149,353) 45,418
Allowance for equity funds used during construction 1,551 1,189 1,411
Equity in earnings of subsidiaries 0 0 0
Retirement defined benefits credit—other than service costs 663 665 667
Interest expense and other charges, net (11,186) (11,422) (11,650)
Allowance for borrowed funds used during construction 424 355 451
Interest income 1,340 1,062 1,071
Income (loss) from continuing operations before income taxes 32,548 (157,504) 37,368
Income tax expense (benefit) 7,284 (41,624) 8,327
Income (loss) from continuing operations 25,264 (115,880) 29,041
Dividends and loss on redemption of preferred stock of subsidiaries 523 534 534
Income (loss) from continuing operations 24,741 (116,414) 28,507
Dividends on and loss on redemption of preferred stock of Hawaiian Electric 0 0 0
Net income (loss) for common stock 24,741 (116,414) 28,507
Maui Electric | Reportable Legal Entities | Hawaiian Electric Company, Inc. and Subsidiaries      
Condensed Income Statements, Captions [Line Items]      
Revenues 438,098 440,432 448,882
Expenses      
Fuel oil 157,736 166,322 192,610
Purchased power 54,314 53,702 42,865
Other operation and maintenance 119,069 121,693 104,834
Wildfire tort-related claims   187,500  
Depreciation 40,813 39,378 37,014
Taxes, other than income taxes 40,926 41,166 42,153
Total expenses 412,858 609,761 419,476
Operating income (loss) 25,240 (169,329) 29,406
Allowance for equity funds used during construction 2,322 1,744 2,032
Equity in earnings of subsidiaries 0 0 0
Retirement defined benefits credit—other than service costs (98) (102) (99)
Interest expense and other charges, net (15,639) (16,688) (12,933)
Allowance for borrowed funds used during construction 815 815 669
Interest income 206 369 1,075
Income (loss) from continuing operations before income taxes 12,846 (183,191) 20,150
Income tax expense (benefit) 2,332 (48,700) 3,467
Income (loss) from continuing operations 10,514 (134,491) 16,683
Dividends and loss on redemption of preferred stock of subsidiaries 392 381 381
Income (loss) from continuing operations 10,122 (134,872) 16,302
Dividends on and loss on redemption of preferred stock of Hawaiian Electric 0 0 0
Net income (loss) for common stock 10,122 (134,872) 16,302
Other subsidiaries | Reportable Legal Entities | Hawaiian Electric Company, Inc. and Subsidiaries      
Condensed Income Statements, Captions [Line Items]      
Revenues 11,943 5,570  
Expenses      
Fuel oil 0 0  
Purchased power 0 0  
Other operation and maintenance 3,955 1,150  
Wildfire tort-related claims   0  
Depreciation 0 0  
Taxes, other than income taxes 0 0  
Total expenses 3,955 1,150  
Operating income (loss) 7,988 4,420  
Allowance for equity funds used during construction 0 0 0
Equity in earnings of subsidiaries 0 0  
Retirement defined benefits credit—other than service costs 0 0  
Interest expense and other charges, net 0 0  
Allowance for borrowed funds used during construction 0 0  
Interest income 0  
Income (loss) from continuing operations before income taxes 7,988 4,420  
Income tax expense (benefit) 2,057 1,138  
Income (loss) from continuing operations 5,931 3,282 $ 0
Dividends and loss on redemption of preferred stock of subsidiaries 0 0  
Income (loss) from continuing operations 5,931 3,282  
Dividends on and loss on redemption of preferred stock of Hawaiian Electric 0 0  
Net income (loss) for common stock $ 5,931 $ 3,282