XML 40 R24.htm IDEA: XBRL DOCUMENT v3.21.1
Electric utility segment (Tables)
3 Months Ended
Mar. 31, 2021
Electric utility subsidiary [Abstract]  
Schedule of purchases from all IPPs Purchases from all IPPs were as follows:
 Three months ended March 31
(in millions)20212020
Kalaeloa$37 $38 
AES Hawaii30 31 
HPOWER17 17 
Hamakua Energy11 13 
Puna Geothermal Venture— 
Wind IPPs29 28 
Solar IPPs12 11 
Other IPPs 1
Total IPPs$142 $140 
 
1Includes hydro power and other PPAs
Schedule of net annual incremental amounts proposed to be collected (refunded) The Utilities filed annual decoupling filings on March 31, 2021, which are subject to PUC approval. The net annual incremental amounts proposed to be collected (refunded) from June 1, 2021 through December 31, 2021 are as follows:
(in millions)Hawaiian ElectricHawaii Electric LightMaui ElectricTotal
2021 Annual incremental RAM adjusted revenues and ARA revenues$(13.8)$(2.0)$(5.9)$(21.7)
Annual change in accrued RBA balance as of December 31, 2020 (and associated revenue taxes)10.4 5.7 8.9 25.0 
Incremental Performance Incentive Mechanisms (net)
— 0.2 0.5 0.7 
Incremental MPIR/EPRM Revenue Adjustment12.6 0.1 0.1 12.8
Incremental Affiliate Transaction Refund/PUC Ordered Adjustment— N/A2.0 2.0
Net annual incremental amount to be collected under the tariffs$9.1 $4.0 $5.6 $18.7 
Schedule of condensed consolidating statements of income (loss)
Condensed Consolidating Statement of Income
Three months ended March 31, 2021

(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiariesConsolidating adjustmentsHawaiian Electric
Consolidated
Revenues$400,554 85,149 79,181 — (20)$564,864 
Expenses
Fuel oil88,728 16,485 22,214 — — 127,427 
Purchased power108,604 21,597 12,095 — — 142,296 
Other operation and maintenance77,335 17,912 19,323 — — 114,570 
Depreciation38,914 10,048 8,393 — — 57,355 
Taxes, other than income taxes38,627 7,993 7,482 — — 54,102 
   Total expenses352,208 74,035 69,507 — — 495,750 
Operating income48,346 11,114 9,674 — (20)69,114 
Allowance for equity funds used during construction1,748 132 311 — — 2,191 
Equity in earnings of subsidiaries12,510 — — — (12,510)— 
Retirement defined benefits expense—other than service costs886 168 (33)— — 1,021 
Interest expense and other charges, net(12,832)(2,581)(2,590)— 20 (17,983)
Allowance for borrowed funds used during construction591 44 112 — — 747 
Income before income taxes51,249 8,877 7,474 — (12,510)55,090 
Income taxes7,621 2,051 1,561 — — 11,233 
Net income43,628 6,826 5,913 — (12,510)43,857 
Preferred stock dividends of subsidiaries— 134 95 — — 229 
Net income attributable to Hawaiian Electric43,628 6,692 5,818 — (12,510)43,628 
Preferred stock dividends of Hawaiian Electric270 — — — — 270 
Net income for common stock$43,358 6,692 5,818 — (12,510)$43,358 
Condensed Consolidating Statement of Income
Three months ended March 31, 2020


(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiariesConsolidating adjustmentsHawaiian Electric
Consolidated
Revenues$421,166 89,293 87,198 — (215)$597,442 
Expenses
Fuel oil120,535 22,432 30,254 — — 173,221 
Purchased power107,951 19,521 12,344 — — 139,816 
Other operation and maintenance85,637 19,104 22,806 — — 127,547 
Depreciation38,011 9,760 8,079 — — 55,850 
Taxes, other than income taxes40,501 8,342 8,207 — — 57,050 
   Total expenses392,635 79,159 81,690 — — 553,484 
Operating income28,531 10,134 5,508 — (215)43,958 
Allowance for equity funds used during construction1,743 119 153 — — 2,015 
Equity in earnings of subsidiaries8,804 — — — (8,804)— 
Retirement defined benefits expense—other than service costs(546)194 (29)— — (381)
Interest expense and other charges, net(12,002)(2,484)(2,323)— 215 (16,594)
Allowance for borrowed funds used during construction602 36 50 — — 688 
Income before income taxes27,132 7,999 3,359 — (8,804)29,686 
Income taxes2,957 1,798 527 5,282 
Net income24,175 6,201 2,832 — (8,804)24,404 
Preferred stock dividends of subsidiaries— 134 95 — 229 
Net income attributable to Hawaiian Electric24,175 6,067 2,737 — (8,804)24,175 
Preferred stock dividends of Hawaiian Electric270 — — — — 270 
Net income for common stock$23,905 6,067 2,737 — (8,804)$23,905 
Statements of Income and Comprehensive Income Data
 Three months ended March 31
(in thousands)20212020
Interest and dividend income  
Interest and fees on loans$49,947 $55,545 
Interest and dividends on investment securities8,673 9,430 
Total interest and dividend income58,620 64,975 
Interest expense  
Interest on deposit liabilities1,462 3,587 
Interest on other borrowings27 313 
Total interest expense1,489 3,900 
Net interest income57,131 61,075 
Provision for credit losses(8,435)10,401 
Net interest income after provision for credit losses65,566 50,674 
Noninterest income  
Fees from other financial services5,073 4,571 
Fee income on deposit liabilities3,863 5,113 
Fee income on other financial products2,442 1,872 
Bank-owned life insurance2,561 794 
Mortgage banking income4,300 2,000 
Gain on sale of investment securities, net528 — 
Other income, net272 413 
Total noninterest income19,039 14,763 
Noninterest expense  
Compensation and employee benefits28,037 25,777 
Occupancy4,969 5,267 
Data processing4,351 3,837 
Services2,862 2,809 
Equipment2,222 2,339 
Office supplies, printing and postage1,044 1,341 
Marketing648 802 
FDIC insurance816 102 
Other expense2,554 4,194 
Total noninterest expense47,503 46,468 
Income before income taxes37,102 18,969 
Income taxes7,546 3,208 
Net income29,556 15,761 
Other comprehensive income (loss), net of taxes(45,754)19,847 
Comprehensive income (loss)$(16,198)$35,608 
Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*:
 Three months ended March 31
(in thousands)20212020
Interest and dividend income$58,620 $64,975 
Noninterest income19,039 14,763 
Less: Gain on sale of investment securities, net528 — 
*Revenues-Bank77,131 79,738 
Total interest expense1,489 3,900 
Provision for credit losses(8,435)10,401 
Noninterest expense47,503 46,468 
Less: Retirement defined benefits expense (credit)—other than service costs(1,278)434 
*Expenses-Bank41,835 60,335 
*Operating income-Bank35,296 19,403 
Add back: Retirement defined benefits expense (credit)—other than service costs(1,278)434 
Add back: Gain on sale of investment securities, net528 — 
Income before income taxes$37,102 $18,969 
Schedule of condensed consolidating statement of comprehensive income
Condensed Consolidating Statement of Comprehensive Income
Three months ended March 31, 2021

(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiariesConsolidating adjustmentsHawaiian Electric Consolidated
Net income for common stock$43,358 6,692 5,818 — (12,510)$43,358 
Other comprehensive income (loss), net of taxes:
Retirement benefit plans:
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of taxes5,845 835 761 — (1,596)5,845 
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes(5,811)(834)(761)— 1,595 (5,811)
Other comprehensive income, net of taxes34 — — (1)34 
Comprehensive income attributable to common shareholder$43,392 6,693 5,818 — (12,511)$43,392 
Condensed Consolidating Statement of Comprehensive Income
Three months ended March 31, 2020

(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiariesConsolidating adjustmentsHawaiian Electric Consolidated
Net income for common stock$23,905 6,067 2,737 — (8,804)$23,905 
Other comprehensive income (loss), net of taxes:
Retirement benefit plans:
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits5,184 748 652 — (1,400)5,184 
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes(5,158)(747)(652)— 1,399 (5,158)
Other comprehensive income, net of taxes26 — — (1)26 
Comprehensive income attributable to common shareholder$23,931 6,068 2,737 — (8,805)$23,931 
Schedule of condensed consolidating balance sheet
Condensed Consolidating Balance Sheet
March 31, 2021
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsi-
diaries
Consoli-
dating
adjustments
Hawaiian Electric
Consolidated
Assets      
Property, plant and equipment
Utility property, plant and equipment      
Land$42,411 5,606 3,594 — — $51,611 
Plant and equipment4,986,417 1,358,367 1,207,095 — — 7,551,879 
Less accumulated depreciation(1,706,529)(604,021)(549,169)— — (2,859,719)
Construction in progress160,331 13,927 29,730 — — 203,988 
Utility property, plant and equipment, net3,482,630 773,879 691,250 — — 4,947,759 
Nonutility property, plant and equipment, less accumulated depreciation
5,305 115 1,532 — — 6,952 
Total property, plant and equipment, net3,487,935 773,994 692,782 — — 4,954,711 
Investment in wholly owned subsidiaries, at equity631,976 — — — (631,976)— 
Current assets      
Cash and cash equivalents29,727 7,730 14,209 77 — 51,743 
Restricted cash11,506 — — — — 11,506 
Customer accounts receivable, net101,605 21,358 18,686 — — 141,649 
Accrued unbilled revenues, net72,784 14,911 14,118 — — 101,813 
Other accounts receivable, net12,967 3,006 3,570 — (14,470)5,073 
Fuel oil stock, at average cost51,894 9,981 12,813 — — 74,688 
Materials and supplies, at average cost40,395 9,873 19,458 — — 69,726 
Prepayments and other29,769 3,534 3,791 — (675)36,419 
Regulatory assets42,852 2,840 8,630 — — 54,322 
Total current assets393,499 73,233 95,275 77 (15,145)546,939 
Other long-term assets      
Operating lease right-of-use assets123,992 14,198 344 — — 138,534 
Regulatory assets501,393 111,700 106,011 — — 719,104 
Other102,767 18,591 20,424 — (6,162)135,620 
Total other long-term assets728,152 144,489 126,779 — (6,162)993,258 
Total assets$5,241,562 991,716 914,836 77 (653,283)$6,494,908 
Capitalization and liabilities      
Capitalization      
Common stock equity$2,157,385 320,494 311,405 77 (631,976)$2,157,385 
Cumulative preferred stock—not subject to mandatory redemption
22,293 7,000 5,000 — — 34,293 
Long-term debt, net1,176,229 246,310 253,324 — — 1,675,863 
Total capitalization3,355,907 573,804 569,729 77 (631,976)3,867,541 
Current liabilities      
Current portion of operating lease liabilities64,423 1,844 34 — — 66,301 
Accounts payable87,437 16,037 19,725 — — 123,199 
Interest and preferred dividends payable20,075 3,698 4,400 — (1)28,172 
Taxes accrued, including revenue taxes107,552 25,372 22,876 — (675)155,125 
Regulatory liabilities17,000 5,901 7,469 — — 30,370 
Other55,478 11,951 17,189 — (14,618)70,000 
Total current liabilities351,965 64,803 71,693 — (15,294)473,167 
Deferred credits and other liabilities      
Operating lease liabilities71,431 12,353 318 — — 84,102 
Deferred income taxes282,513 53,582 60,663 — — 396,758 
Regulatory liabilities658,584 174,820 92,365 — — 925,769 
Unamortized tax credits81,297 15,126 13,758 — — 110,181 
Defined benefit pension and other postretirement benefit plans liability
373,376 76,357 78,566 — (6,013)522,286 
Other66,489 20,871 27,744 — — 115,104 
Total deferred credits and other liabilities1,533,690 353,109 273,414 — (6,013)2,154,200 
Total capitalization and liabilities$5,241,562 991,716 914,836 77 (653,283)$6,494,908 
Condensed Consolidating Balance Sheet
December 31, 2020
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsi-diaries
Consoli-
dating
adjustments
Hawaiian Electric
Consolidated
Assets      
Property, plant and equipment
Utility property, plant and equipment      
Land$42,411 5,606 3,594 — — $51,611 
Plant and equipment4,960,470 1,352,885 1,195,988 — — 7,509,343 
Less accumulated depreciation(1,677,256)(597,606)(544,217)— — (2,819,079)
Construction in progress143,616 13,043 31,683 — — 188,342 
Utility property, plant and equipment, net3,469,241 773,928 687,048 — — 4,930,217 
Nonutility property, plant and equipment, less accumulated depreciation
5,306 115 1,532 — — 6,953 
Total property, plant and equipment, net3,474,547 774,043 688,580 — — 4,937,170 
Investment in wholly owned subsidiaries, at equity
626,890 — — — (626,890)— 
Current assets      
Cash and cash equivalents42,205 3,046 2,032 77 — 47,360 
Restricted cash15,966 — — — — 15,966 
Advances to affiliates26,700 — — — (26,700)— 
Customer accounts receivable, net102,736 23,989 21,107 — — 147,832 
Accrued unbilled revenues, net73,628 13,631 13,777 — — 101,036 
Other accounts receivable, net17,984 3,028 2,856 — (16,195)7,673 
Fuel oil stock, at average cost38,777 8,471 10,990 — — 58,238 
Materials and supplies, at average cost38,786 9,896 18,662 — — 67,344 
Prepayments and other34,306 5,197 4,580 — — 44,083 
Regulatory assets22,095 1,954 6,386 — — 30,435 
Total current assets413,183 69,212 80,390 77 (42,895)519,967 
Other long-term assets      
Operating lease right-of-use assets125,858 1,443 353 — — 127,654 
Regulatory assets513,192 114,461 108,620 — — 736,273 
Other98,307 17,992 20,010 — — 136,309 
Total other long-term assets737,357 133,896 128,983 — — 1,000,236 
Total assets$5,251,977 977,151 897,953 77 (669,785)$6,457,373 
Capitalization and liabilities      
Capitalization
Common stock equity$2,141,918 317,451 309,363 77 (626,891)$2,141,918 
Cumulative preferred stock—not subject to mandatory redemption
22,293 7,000 5,000 — — 34,293 
Long-term debt, net1,116,426 216,447 228,429 — — 1,561,302 
Total capitalization3,280,637 540,898 542,792 77 (626,891)3,737,513 
Current liabilities     
Current portion of operating lease liabilities64,599 98 33 — — 64,730 
Short-term borrowings-non-affiliate49,979 — — — — 49,979 
Short-term borrowings-affiliate— 18,800 7,900 — (26,700)— 
Accounts payable97,102 19,570 17,177 — — 133,849 
Interest and preferred dividends payable14,480 3,138 2,790 — (58)20,350 
Taxes accrued, including revenue taxes135,018 29,869 27,637 — — 192,524 
Regulatory liabilities20,224 8,785 8,292 — — 37,301 
Other57,926 13,851 18,621 — (16,136)74,262 
Total current liabilities439,328 94,111 82,450 — (42,894)572,995 
Deferred credits and other liabilities     
Operating lease liabilities67,824 1,344 326 — — 69,494 
Deferred income taxes282,685 54,108 61,005 — — 397,798 
Regulatory liabilities656,270 173,938 92,277 — — 922,485 
Unamortized tax credits82,563 15,363 13,989 — — 111,915 
Defined benefit pension and other postretirement benefit plans liability
373,112 77,679 79,741 — — 530,532 
Other69,558 19,710 25,373 — — 114,641 
Total deferred credits and other liabilities1,532,012 342,142 272,711 — — 2,146,865 
Total capitalization and liabilities$5,251,977 977,151 897,953 77 (669,785)$6,457,373 
Balance Sheets Data
(in thousands)March 31, 2021December 31, 2020
Assets    
Cash and due from banks $113,698  $178,422 
Interest-bearing deposits110,365 114,304 
Cash and cash equivalents224,063 292,726 
Investment securities
Available-for-sale, at fair value 2,305,257  1,970,417 
Held-to-maturity, at amortized cost (fair value of $285,599 and $229,963, respectively)
295,046 226,947 
Stock in Federal Home Loan Bank, at cost 10,000  8,680 
Loans held for investment 5,310,081  5,333,843 
Allowance for credit losses (91,793) (101,201)
Net loans 5,218,288  5,232,642 
Loans held for sale, at lower of cost or fair value 23,637  28,275 
Other 559,543  554,656 
Goodwill 82,190  82,190 
Total assets $8,718,024  $8,396,533 
Liabilities and shareholder’s equity    
Deposit liabilities—noninterest-bearing $2,833,844  $2,598,500 
Deposit liabilities—interest-bearing 4,911,450  4,788,457 
Other borrowings 102,685  89,670 
Other 154,418  183,731 
Total liabilities 8,002,397  7,660,358 
Commitments and contingencies  
Common stock  
Additional paid-in capital352,408 351,758 
Retained earnings 394,026  369,470 
Accumulated other comprehensive income (loss), net of taxes    
Net unrealized gains (losses) on securities$(25,791) $19,986 
Retirement benefit plans(5,017)(30,808)(5,040)14,946 
Total shareholder’s equity715,627  736,175 
Total liabilities and shareholder’s equity $8,718,024  8,396,533 
Other assets    
Bank-owned life insurance $162,821  $163,265 
Premises and equipment, net 206,247  206,134 
Accrued interest receivable 24,381  24,616 
Mortgage-servicing rights 10,685  10,020 
Low-income housing investments80,791 83,435 
Other 74,618  67,186 
  $559,543  $554,656 
Other liabilities    
Accrued expenses $55,073  $62,694 
Federal and state income taxes payable 1,709  6,582 
Cashier’s checks 29,363  38,011 
Advance payments by borrowers 5,863  10,207 
Other 62,410  66,237 
  $154,418  $183,731 
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, 2021
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsidiaries
Consolidating
adjustments
Hawaiian Electric
Consolidated
Balance, December 31, 2020$2,141,918 317,451 309,363 77 (626,891)$2,141,918 
Net income for common stock43,358 6,692 5,818 — (12,510)43,358 
Other comprehensive income, net of taxes34 — — (1)34 
Common stock dividends(27,925)(3,650)(3,776)— 7,426 (27,925)
Balance, March 31, 2021$2,157,385 320,494 311,405 77 (631,976)$2,157,385 
Condensed Consolidating Statement of Changes in Common Stock Equity
Three months ended March 31, 2020  
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsidiaries
Consolidating
adjustments
Hawaiian Electric
Consolidated
Balance, December 31, 2019$2,047,352 298,998 292,870 101 (591,969)$2,047,352 
Net income for common stock23,905 6,067 2,737 — (8,804)23,905 
Other comprehensive income, net of taxes
26 — — (1)26 
Common stock dividends(26,784)(4,080)(3,596)— 7,676 (26,784)
Common stock issuance expenses— — (1)— — 
Balance, March 31, 2020$2,044,499 300,986 292,010 101 (593,097)$2,044,499 
Schedule of condensed consolidating statement of cash flows
Condensed Consolidating Statement of Cash Flows
Three months ended March 31, 2021
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsidiaries
Consolidating
adjustments
Hawaiian Electric
Consolidated
Net cash provided by operating activities$18,764 9,635 10,988 — (7,426)$31,961 
Cash flows from investing activities      
Capital expenditures(45,293)(12,728)(12,340)— — (70,361)
Advances from affiliates26,700 — — — (26,700)— 
Other1,182 372 309 — — 1,863 
Net cash used in investing activities(17,411)(12,356)(12,031)— (26,700)(68,498)
Cash flows from financing activities      
Common stock dividends(27,925)(3,650)(3,776)— 7,426 (27,925)
Preferred stock dividends of Hawaiian Electric and subsidiaries(270)(134)(95)— — (499)
Repayment of short-term debt(50,000)— — — — (50,000)
Proceeds from issuance of long-term debt60,000 30,000 25,000 — — 115,000 
Net decrease in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less— (18,800)(7,900)— 26,700 — 
Other(96)(11)(9)— — (116)
Net cash provided by (used in) financing activities(18,291)7,405 13,220 — 34,126 36,460 
Net increase (decrease) in cash and cash equivalents(16,938)4,684 12,177 — — (77)
Cash, cash equivalents and restricted cash, beginning of period58,171 3,046 2,032 77 — 63,326 
Cash, cash equivalents and restricted cash, end of period41,233 7,730 14,209 77 — 63,249 
Less: Restricted cash(11,506)— — — — (11,506)
Cash and cash equivalents, end of period$29,727 7,730 14,209 77 — $51,743 
Condensed Consolidating Statement of Cash Flows
Three months ended March 31, 2020
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsidiaries
Consolidating
adjustments
Hawaiian Electric
Consolidated
Net cash provided by operating activities$29,004 9,478 7,931 — (7,272)$39,141 
Cash flows from investing activities                                                                                                                                        
Capital expenditures (83,191)(18,181)(17,772)— — (119,144)
Advances from (to) affiliates(17,000)8,000 — — 9,000 — 
Other2,752 64 301 — (404)2,713 
Net cash used in investing activities(97,439)(10,117)(17,471)— 8,596 (116,431)
Cash flows from financing activities     
Common stock dividends(26,784)(4,080)(3,596)— 7,676 (26,784)
Preferred stock dividends of Hawaiian Electric and subsidiaries(270)(134)(95)— — (499)
Proceeds from issuance of short-term debt50,000 — — — — 50,000 
Proceeds from issuance of long-term debt95,000 — — — — 95,000 
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less(46,987)2,500 14,500 — (9,000)(38,987)
Other(21)(1)(1)— — (23)
Net cash provided by (used in) financing activities70,938 (1,715)10,808 — (1,324)78,707 
Net increase (decrease) in cash and cash equivalents2,503 (2,354)1,268 — — 1,417 
Cash, cash equivalents and restricted cash, beginning of period32,988 7,008 1,797 101 — 41,894 
Cash, cash equivalents and restricted cash, end of period35,491 4,654 3,065 101 — 43,311 
Less: Restricted cash(30,902)— — — — (30,902)
Cash and cash equivalents, end of period$4,589 4,654 3,065 101 — $12,409