XML 49 R31.htm IDEA: XBRL DOCUMENT v3.22.1
Electric utility segment (Tables)
3 Months Ended
Mar. 31, 2022
Electric Utility Subsidiary [Abstract]  
Schedule of purchases from all IPPs Purchases from all IPPs were as follows:
 Three months ended March 31
(in millions)20222021
Kalaeloa$60 $37 
AES Hawaii27 30 
HPOWER19 17 
Hamakua Energy16 11 
Puna Geothermal Venture10 
Wind IPPs18 29 
Solar IPPs13 12 
Other IPPs 1
Total IPPs$164 $142 
1Includes hydro power and other PPAs
Schedule of net annual incremental amounts proposed to be collected (refunded) The net incremental amounts between the 2021 fall and 2022 spring revenue reports are proposed to be collected (refunded) from June 1, 2022 through May 31, 2023 as follows:
(in millions)Hawaiian ElectricHawaii Electric LightMaui ElectricTotal
Incremental accrued RBA balance through September 30, 2021 (and associated revenue taxes)$(5.7)$2.1 $(4.7)$(8.3)
Incremental Performance Incentive Mechanisms (net)
1.9 0.4 0.4 2.7 
Incremental MPIR/EPRM Revenue Adjustment1.3 0.8 0.7 2.8
Other(0.1)— — $(0.1)
Net incremental amount to be collected under the RBA rate tariffs$(2.6)$3.3 $(3.6)$(2.9)
Schedule of condensed consolidating statements of income (loss)
Condensed Consolidating Statement of Income
Three months ended March 31, 2022
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiariesConsolidating adjustmentsHawaiian Electric
Consolidated
Revenues$500,242 108,528 100,028 — (6)$708,792 
Expenses
Fuel oil154,425 25,251 41,610 — — 221,286 
Purchased power124,183 30,712 8,638 — — 163,533 
Other operation and maintenance83,656 20,214 21,387 — — 125,257 
Depreciation39,484 10,351 8,636 — — 58,471 
Taxes, other than income taxes47,274 10,032 9,344 — — 66,650 
   Total expenses449,022 96,560 89,615 — — 635,197 
Operating income51,220 11,968 10,413 — (6)73,595 
Allowance for equity funds used during construction1,990 193 226 — — 2,409 
Equity in earnings of subsidiaries13,661 — — — (13,661)— 
Retirement defined benefits credit (expense)—other than service costs855 167 (32)— — 990 
Interest expense and other charges, net(13,093)(2,609)(2,630)— (18,326)
Allowance for borrowed funds used during construction651 60 67 — — 778 
Income before income taxes55,284 9,779 8,044 — (13,661)59,446 
Income taxes8,605 2,268 1,665 — — 12,538 
Net income46,679 7,511 6,379 — (13,661)46,908 
Preferred stock dividends of subsidiaries— 134 95 — — 229 
Net income attributable to Hawaiian Electric46,679 7,377 6,284 — (13,661)46,679 
Preferred stock dividends of Hawaiian Electric270 — — — — 270 
Net income for common stock$46,409 7,377 6,284 — (13,661)$46,409 
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 credit (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 
Statements of Income and Comprehensive Income Data
 Three months ended March 31
(in thousands)20222021
Interest and dividend income  
Interest and fees on loans$46,005 $49,947 
Interest and dividends on investment securities13,984 8,673 
Total interest and dividend income59,989 58,620 
Interest expense  
Interest on deposit liabilities947 1,462 
Interest on other borrowings27 
Total interest expense952 1,489 
Net interest income59,037 57,131 
Provision for credit losses(3,263)(8,435)
Net interest income after provision for credit losses62,300 65,566 
Noninterest income  
Fees from other financial services5,587 5,073 
Fee income on deposit liabilities4,691 3,863 
Fee income on other financial products2,718 2,442 
Bank-owned life insurance681 2,561 
Mortgage banking income1,077 4,300 
Gain on sale of real estate1,002 — 
Gain on sale of investment securities, net— 528 
Other income, net372 272 
Total noninterest income16,128 19,039 
Noninterest expense  
Compensation and employee benefits27,215 28,037 
Occupancy5,952 4,969 
Data processing4,151 4,351 
Services2,439 2,862 
Equipment2,329 2,222 
Office supplies, printing and postage1,060 1,044 
Marketing1,018 648 
FDIC insurance808 816 
Other expense3,241 2,554 
Total noninterest expense48,213 47,503 
Income before income taxes30,215 37,102 
Income taxes6,345 7,546 
Net income23,870 29,556 
Other comprehensive loss, net of tax benefits(122,441)(45,754)
Comprehensive income (loss)$(98,571)$(16,198)
Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*:
 Three months ended March 31
(in thousands)20222021
Interest and dividend income$59,989 $58,620 
Noninterest income16,128 19,039 
Less: Gain on sale of real estate1,002 — 
Less: Gain on sale of investment securities, net— 528 
*Revenues-Bank75,115 77,131 
Total interest expense952 1,489 
Provision for credit losses(3,263)(8,435)
Noninterest expense48,213 47,503 
Less: Gain on sale of real estate1,002  
Less: Retirement defined benefits credit—other than service costs(185)(1,278)
*Expenses-Bank45,085 41,835 
*Operating income-Bank30,030 35,296 
Add back: Retirement defined benefits credit—other than service costs(185)(1,278)
Add back: Gain on sale of investment securities, net— 528 
Income before income taxes$30,215 $37,102 
Schedule of condensed consolidating statement of comprehensive income
Condensed Consolidating Statement of Comprehensive Income
Three months ended March 31, 2022
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther subsidiariesConsolidating adjustmentsHawaiian Electric Consolidated
Net income for common stock$46,409 7,377 6,284 — (13,661)$46,409 
Other comprehensive income, 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 taxes4,376 670 603 — (1,273)4,376 
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes(4,325)(670)(603)— 1,273 (4,325)
Other comprehensive income, net of taxes51 — — — — 51 
Comprehensive income attributable to common shareholder$46,460 7,377 6,284 — (13,661)$46,460 
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 tax benefits5,845 835 761 — (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 
Schedule of condensed consolidating balance sheet
Condensed Consolidating Balance Sheet
March 31, 2022
(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$42,857 5,606 3,594 — — $52,057 
Plant and equipment5,144,377 1,394,875 1,256,817 — — 7,796,069 
Less accumulated depreciation(1,788,280)(627,421)(570,061)— — (2,985,762)
Construction in progress164,073 19,691 28,984 — — 212,748 
Utility property, plant and equipment, net3,563,027 792,751 719,334 — — 5,075,112 
Nonutility property, plant and equipment, less accumulated depreciation
5,301 115 1,532 — — 6,948 
Total property, plant and equipment, net3,568,328 792,866 720,866 — — 5,082,060 
Investment in wholly owned subsidiaries, at equity681,998 — — — (681,998)— 
Current assets      
Cash and cash equivalents19,894 6,017 3,067 77 — 29,055 
Restricted cash2,140 — — — — 2,140 
Advances to affiliates5,000 — 12,800 — (17,800)— 
Customer accounts receivable, net128,263 27,735 25,402 — — 181,400 
Accrued unbilled revenues, net98,511 21,235 20,259 — — 140,005 
Other accounts receivable, net15,846 5,128 4,269 — (18,203)7,040 
Fuel oil stock, at average cost105,780 13,895 19,697 — — 139,372 
Materials and supplies, at average cost42,852 9,673 20,181 — — 72,706 
Prepayments and other29,677 4,602 5,883 — 1,253 41,415 
Regulatory assets69,638 4,877 4,360 — — 78,875 
Total current assets517,601 93,162 115,918 77 (34,750)692,008 
Other long-term assets      
Operating lease right-of-use assets61,826 38,368 14,284 — — 114,478 
Regulatory assets325,063 78,877 76,346 — — 480,286 
Other128,934 18,620 19,607 — (817)166,344 
Total other long-term assets515,823 135,865 110,237 — (817)761,108 
Total assets$5,283,750 1,021,893 947,021 77 (717,565)$6,535,176 
Capitalization and liabilities      
Capitalization      
Common stock equity$2,276,884 336,177 345,744 77 (681,998)$2,276,884 
Cumulative preferred stock—not subject to mandatory redemption
22,293 7,000 5,000 — — 34,293 
Long-term debt, net1,136,739 234,413 253,447 — — 1,624,599 
Total capitalization3,435,916 577,590 604,191 77 (681,998)3,935,776 
Current liabilities      
Current portion of operating lease liabilities31,078 6,370 2,510 — — 39,958 
Current portion of long-term debt39,986 11,996 — — — 51,982 
Short-term borrowings from non-affiliates6,000 — — — — 6,000 
Short-term borrowings from affiliate12,800 5,000 — — (17,800)— 
Accounts payable124,463 22,175 21,551 — — 168,189 
Interest and preferred dividends payable20,057 3,687 4,414 — (4)28,154 
Taxes accrued, including revenue taxes125,425 29,109 25,537 — 1,253 181,324 
Regulatory liabilities19,416 5,495 5,017 — — 29,928 
Other60,491 18,869 19,214 — (18,356)80,218 
Total current liabilities439,716 102,701 78,243 — (34,907)585,753 
Deferred credits and other liabilities      
Operating lease liabilities44,785 32,066 11,838 — — 88,689 
Deferred income taxes289,376 52,859 64,089 — — 406,324 
Regulatory liabilities702,745 178,224 92,547 — — 973,516 
Unamortized tax credits74,821 13,927 13,219 — — 101,967 
Defined benefit pension and other postretirement benefit plans liability
216,181 47,842 52,312 — (660)315,675 
Other80,210 16,684 30,582 — — 127,476 
Total deferred credits and other liabilities1,408,118 341,602 264,587 — (660)2,013,647 
Total capitalization and liabilities$5,283,750 1,021,893 947,021 77 (717,565)$6,535,176 
Condensed Consolidating Balance Sheet
December 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$42,737 5,606 3,594 — — $51,937 
Plant and equipment5,097,033 1,390,361 1,248,589 — — 7,735,983 
Less accumulated depreciation(1,757,096)(619,991)(563,430)— — (2,940,517)
Construction in progress159,854 17,129 27,586 — — 204,569 
Utility property, plant and equipment, net3,542,528 793,105 716,339 — — 5,051,972 
Nonutility property, plant and equipment, less accumulated depreciation
5,302 115 1,532 — — 6,949 
Total property, plant and equipment, net3,547,830 793,220 717,871 — — 5,058,921 
Investment in wholly owned subsidiaries, at equity
676,237 — — — (676,237)— 
Current assets      
Cash and cash equivalents23,344 5,326 23,422 77 — 52,169 
Restricted cash3,089 — — — — 3,089 
Advances to affiliates1,000 — — — (1,000)— 
Customer accounts receivable, net135,949 28,469 22,441 — — 186,859 
Accrued unbilled revenues, net92,469 19,529 17,157 — — 129,155 
Other accounts receivable, net18,624 3,347 3,031 — (17,735)7,267 
Fuel oil stock, at average cost71,184 12,814 20,080 — — 104,078 
Materials and supplies, at average cost42,006 9,727 20,144 — — 71,877 
Prepayments and other32,140 6,052 7,114 — 725 46,031 
Regulatory assets58,695 3,051 4,918 — — 66,664 
Total current assets478,500 88,315 118,307 77 (18,010)667,189 
Other long-term assets      
Operating lease right-of-use assets78,710 22,442 318 — — 101,470 
Regulatory assets337,903 81,645 79,331 — — 498,879 
Other130,546 17,124 18,510 — (1,014)165,166 
Total other long-term assets547,159 121,211 98,159 — (1,014)765,515 
Total assets$5,249,726 1,002,746 934,337 77 (695,261)$6,491,625 
Capitalization and liabilities      
Capitalization
Common stock equity$2,261,899 332,900 343,260 77 (676,237)$2,261,899 
Cumulative preferred stock—not subject to mandatory redemption
22,293 7,000 5,000 — — 34,293 
Long-term debt, net1,136,620 234,390 253,417 — — 1,624,427 
Total capitalization3,420,812 574,290 601,677 77 (676,237)3,920,619 
Current liabilities     
Current portion of operating lease liabilities45,955 3,378 35 — — 49,368 
Current portion of long-term debt39,981 11,994 — — — 51,975 
Short-term borrowings-affiliate— 1,000 — — (1,000)— 
Accounts payable111,024 26,139 22,844 — — 160,007 
Interest and preferred dividends payable12,442 2,617 2,269 — (3)17,325 
Taxes accrued, including revenue taxes143,723 33,153 30,679 — 725 208,280 
Regulatory liabilities22,240 3,247 4,273 — — 29,760 
Other56,752 14,158 18,540 — (17,881)71,569 
Total current liabilities432,117 95,686 78,640 — (18,159)588,284 
Deferred credits and other liabilities     
Operating lease liabilities46,426 19,063 291 — — 65,780 
Deferred income taxes291,027 53,298 64,309 — — 408,634 
Regulatory liabilities695,152 179,267 92,589 — — 967,008 
Unamortized tax credits76,201 14,212 13,532 — — 103,945 
Defined benefit pension and other postretirement benefit plans liability
220,480 48,900 53,257 — (857)321,780 
Other67,511 18,030 30,042 — (8)115,575 
Total deferred credits and other liabilities1,396,797 332,770 254,020 — (865)1,982,722 
Total capitalization and liabilities$5,249,726 1,002,746 934,337 77 (695,261)$6,491,625 
Balance Sheets Data
(in thousands)March 31, 2022December 31, 2021
Assets    
Cash and due from banks $114,249  $100,051 
Interest-bearing deposits155,279 151,189 
Cash and cash equivalents269,528 251,240 
Investment securities
Available-for-sale, at fair value 2,621,375  2,574,618 
Held-to-maturity, at amortized cost (fair value of $466,236 and $510,474, respectively)
517,150 522,270 
Stock in Federal Home Loan Bank, at cost 10,000  10,000 
Loans held for investment 5,184,733  5,211,114 
Allowance for credit losses (67,211) (71,130)
Net loans 5,117,522  5,139,984 
Loans held for sale, at lower of cost or fair value 7,961  10,404 
Other 626,599  590,897 
Goodwill 82,190  82,190 
Total assets $9,252,325  $9,181,603 
Liabilities and shareholder’s equity    
Deposit liabilities—noninterest-bearing $3,016,520  $2,976,632 
Deposit liabilities—interest-bearing 5,272,752  5,195,580 
Other borrowings 137,385  88,305 
Other 210,681  193,268 
Total liabilities 8,637,338  8,453,785 
  
Common stock  
Additional paid-in capital354,635 353,895 
Retained earnings 420,574  411,704 
Accumulated other comprehensive loss, net of tax benefits    
Net unrealized losses on securities$(152,444) $(32,037)
Retirement benefit plans(7,779)(160,223)(5,745)(37,782)
Total shareholder’s equity614,987  727,818 
Total liabilities and shareholder’s equity $9,252,325  $9,181,603 
Other assets    
Bank-owned life insurance $176,301  $177,566 
Premises and equipment, net 199,949  202,299 
Accrued interest receivable 21,133  20,854 
Mortgage-servicing rights 10,024  9,950 
Low-income housing investments107,791 110,989 
Deferred tax asset51,720 7,699 
Other 59,681  61,540 
  $626,599  $590,897 
Other liabilities    
Accrued expenses $104,958  $87,905 
Federal and state income taxes payable 2,174  — 
Cashier’s checks 36,586  33,675 
Advance payments by borrowers 5,664  9,994 
Other 61,299  61,694 
  $210,681  $193,268 
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, 2022
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsidiaries
Consolidating
adjustments
Hawaiian Electric
Consolidated
Balance, December 31, 2021$2,261,899 332,900 343,260 77 (676,237)$2,261,899 
Net income for common stock46,409 7,377 6,284 — (13,661)46,409 
Other comprehensive income, net of taxes51 — — — — 51 
Common stock dividends(31,475)(4,100)(3,800)— 7,900 (31,475)
Balance, March 31, 2022$2,276,884 336,177 345,744 77 (681,998)$2,276,884 
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 
Schedule of condensed consolidating statement of cash flows
Condensed Consolidating Statement of Cash Flows
Three months ended March 31, 2022
(in thousands)Hawaiian ElectricHawaii Electric LightMaui ElectricOther
subsidiaries
Consolidating
adjustments
Hawaiian Electric
Consolidated
Net cash provided by operating activities$55,669 15,778 13,228 — (7,900)$76,775 
Cash flows from investing activities      
Capital expenditures(44,084)(15,133)(17,141)— — (76,358)
Advances to affiliates(4,000)— (12,800)— 16,800 — 
Other961 280 253 — — 1,494 
Net cash used in investing activities(47,123)(14,853)(29,688)— 16,800 (74,864)
Cash flows from financing activities      
Common stock dividends(31,475)(4,100)(3,800)— 7,900 (31,475)
Preferred stock dividends of Hawaiian Electric and subsidiaries(270)(134)(95)— — (499)
Net increase in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less18,800 4,000 — — (16,800)6,000 
Net cash used in financing activities(12,945)(234)(3,895)— (8,900)(25,974)
Net increase (decrease) in cash and cash equivalents(4,399)691 (20,355)— — (24,063)
Cash, cash equivalents and restricted cash, beginning of period26,433 5,326 23,422 77 — 55,258 
Cash, cash equivalents and restricted cash, end of period22,034 6,017 3,067 77 — 31,195 
Less: Restricted cash(2,140)— — — — (2,140)
Cash and cash equivalents, end of period$19,894 6,017 3,067 77 — $29,055 
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