XML 108 R81.htm IDEA: XBRL DOCUMENT v3.24.0.1
Electric utility segment - Consolidating Statement of Cash Flows (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Adjustments to reconcile net income to net cash provided by operating activities      
Depreciation of property, plant and equipment $ 267,691 $ 256,069 $ 246,158
Other amortization 43,106 38,772 32,544
Deferred income tax expense (benefit) 5,268 (32,502) (5,398)
Allowance for equity funds used during construction (15,164) (10,574) (9,534)
Other (4,342) (7,580) (7,060)
Changes in assets and liabilities      
Decrease (increase) in fuel oil stock 43,388 (87,569) (45,819)
Decrease (increase) in regulatory assets (10,613) 34,600 (13,874)
Increase (decrease) in regulatory liabilities 54,470 44,888 15,358
Change in prepaid and accrued income taxes, tax credits and revenue taxes (13,247) 121,636 41,331
Decrease in defined benefit pension and other postretirement benefit plans liability (8,872) (5,191) (6,660)
Net cash provided by operating activities 551,471 454,476 375,673
Cash flows from investing activities      
Capital expenditures (448,296) (344,037) (314,524)
Other 10,319 13,046 27
Net cash used in investing activities (257,399) (1,128,682) (1,179,592)
Cash flows from financing activities      
Common stock dividends (112,957) (153,229) (148,643)
Proceeds from issuance of common stock 1,223 0 0
Proceeds from issuance of long-term debt 625,000 227,312 285,886
Repayment of long-term debt (167,080) (221,910) (82,262)
Net increase (decrease) in other bank borrowings with original maturities of three months or less (596,810) 606,815 (1,365)
Repayment of short-term debt (100,000) 0 (65,000)
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less (137,650) 83,652 (10,493)
Other (4,662) (2,398) (3,080)
Net cash provided by (used in) financing activities 195,575 567,671 756,402
Net increase (decrease) in cash, cash equivalents and restricted cash 489,647 (106,535) (47,517)
Cash, cash equivalents and restricted cash, January 1 204,927 311,462 358,979
Cash, cash equivalents and restricted cash, December 31 694,574 204,927 311,462
Less: Restricted cash (15,028) (5,050) (5,911)
Cash and cash equivalents 679,546 199,877 305,551
Hawaiian Electric Company, Inc. and Subsidiaries      
Cash flows from operating activities      
Net income (loss) 195,947 190,924 179,637
Adjustments to reconcile net income to net cash provided by operating activities      
Equity in earnings of subsidiaries 0 0 0
Common stock dividends received from subsidiaries 0 0 0
Depreciation of property, plant and equipment 243,705 235,424 229,469
Other amortization 26,490 25,320 21,737
Deferred income tax expense (benefit) 1,439 (41,415) (3,829)
State refundable credit (11,325) (10,999) (10,582)
Bad debt expense 8,161 6,027 2,183
Allowance for equity funds used during construction (15,164) (10,574) (9,534)
Bill credits 0 0 2,000
Other 460 (139) 1,350
Changes in assets and liabilities      
Increase in accounts receivable (65,004) (91,742) (50,090)
Increase in accrued unbilled revenues (3,048) (54,023) (27,464)
Decrease (increase) in fuel oil stock 43,293 (87,452) (45,840)
Increase in materials and supplies (34,865) (7,691) (4,533)
Decrease (increase) in regulatory assets (10,613) 34,600 (13,874)
Increase (decrease) in regulatory liabilities 54,470 44,888 15,358
Increase in accounts payable 20,454 22,355 17,671
Change in prepaid and accrued income taxes, tax credits and revenue taxes 1,878 103,198 26,930
Decrease in defined benefit pension and other postretirement benefit plans liability (8,186) (4,828) (5,154)
Change in other assets and liabilities 26,275 (25,943) (52,302)
Net cash provided by operating activities 474,367 327,930 273,133
Cash flows from investing activities      
Capital expenditures (438,775) (329,457) (292,000)
Advances to affiliates 0 0 0
Other 6,176 5,372 6,035
Net cash used in investing activities (432,599) (324,085) (285,965)
Cash flows from financing activities      
Common stock dividends (129,000) (125,900) (111,700)
Preferred stock dividends of Hawaiian Electric and subsidiaries (1,995) (1,995) (1,995)
Proceeds from issuance of common stock 0 13,101 54,400
Proceeds from issuance of long-term debt 350,000 60,000 115,000
Repayment of long-term debt (100,000) (52,000) 0
Net increase (decrease) in other bank borrowings with original maturities of three months or less   87,967 0
Repayment of short-term debt 0 0 (50,000)
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less (87,967) 87,967 0
Payments of obligations under finance leases (3,128) (670) 0
Other (843) (364) (941)
Net cash provided by (used in) financing activities 27,067 (19,861) 4,764
Net increase (decrease) in cash, cash equivalents and restricted cash 68,835 (16,016) (8,068)
Cash, cash equivalents and restricted cash, January 1 39,242 55,258 63,326
Cash, cash equivalents and restricted cash, December 31 108,077 39,242 55,258
Less: Restricted cash (2,000) 0 (3,089)
Cash and cash equivalents 106,077 39,242 52,169
Consolidating adjustments | Hawaiian Electric Company, Inc. and Subsidiaries      
Cash flows from operating activities      
Net income (loss) (44,809) (47,493) (45,353)
Adjustments to reconcile net income to net cash provided by operating activities      
Equity in earnings of subsidiaries 44,809 47,493 45,353
Common stock dividends received from subsidiaries (24,450) (31,600) (29,700)
Depreciation of property, plant and equipment 0 0 0
Other amortization 0 0 0
Deferred income tax expense (benefit) 0 0 0
State refundable credit 0 0 0
Bad debt expense 0 0 0
Allowance for equity funds used during construction 0 0 0
Bill credits     0
Other 0 0 0
Changes in assets and liabilities      
Increase in accounts receivable 55,096 4,649 1,540
Increase in accrued unbilled revenues 0 0 0
Decrease (increase) in fuel oil stock 0 0 0
Increase in materials and supplies 0 0 0
Decrease (increase) in regulatory assets 0 0 0
Increase (decrease) in regulatory liabilities 0 0 0
Increase in accounts payable 0 0 0
Change in prepaid and accrued income taxes, tax credits and revenue taxes 0 0 (86)
Decrease in defined benefit pension and other postretirement benefit plans liability 0 0 0
Change in other assets and liabilities (55,096) (4,649) (1,540)
Net cash provided by operating activities (24,450) (31,600) (29,786)
Cash flows from investing activities      
Capital expenditures 0 0 0
Advances to affiliates 44,300 25,200 (25,700)
Other 0 9,046 33,486
Net cash used in investing activities 44,300 34,246 7,786
Cash flows from financing activities      
Common stock dividends 24,450 31,600 29,700
Preferred stock dividends of Hawaiian Electric and subsidiaries 0 0 0
Proceeds from issuance of common stock   (9,046) (33,400)
Proceeds from issuance of long-term debt 0 0 0
Repayment of long-term debt 0 0  
Net increase (decrease) in other bank borrowings with original maturities of three months or less   (25,200) 25,700
Repayment of short-term debt     0
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less (44,300)    
Payments of obligations under finance leases 0 0  
Other 0 0 0
Net cash provided by (used in) financing activities (19,850) (2,646) 22,000
Net increase (decrease) in cash, cash equivalents and restricted cash 0 0 0
Cash, cash equivalents and restricted cash, January 1 0 0 0
Cash, cash equivalents and restricted cash, December 31 0 0 0
Less: Restricted cash 0 0 0
Cash and cash equivalents 0 0 0
Hawaiian Electric      
Adjustments to reconcile net income to net cash provided by operating activities      
Depreciation of property, plant and equipment 402 399 414
Changes in assets and liabilities      
Net cash provided by operating activities 131,873 167,150 154,151
Cash flows from investing activities      
Capital expenditures (21) (224) (10)
Other 610 1,662 180
Net cash used in investing activities (15,199) (50,331) (76,062)
Cash flows from financing activities      
Common stock dividends (112,957) (153,229) (148,643)
Proceeds from issuance of common stock 1,223 0 0
Proceeds from issuance of long-term debt 100,000 160,000 150,000
Repayment of long-term debt (50,000) (150,000) (50,000)
Repayment of short-term debt (100,000) 0 (15,000)
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less (49,683) (4,315) (10,493)
Other (771) (978) (1,767)
Net cash provided by (used in) financing activities 25,441 (116,687) (77,909)
Net increase (decrease) in cash, cash equivalents and restricted cash 142,115 132 180
Cash, cash equivalents and restricted cash, January 1 611 479 299
Cash, cash equivalents and restricted cash, December 31 142,726 611 479
Less: Restricted cash (6,216) 0 0
Cash and cash equivalents 136,510 611 479
Hawaiian Electric | Reportable Legal Entities | Hawaiian Electric Company, Inc. and Subsidiaries      
Cash flows from operating activities      
Net income (loss) 195,032 190,009 178,722
Adjustments to reconcile net income to net cash provided by operating activities      
Equity in earnings of subsidiaries (44,809) (47,493) (45,353)
Common stock dividends received from subsidiaries 24,450 31,600 29,700
Depreciation of property, plant and equipment 164,150 158,725 155,607
Other amortization 17,692 16,708 16,688
Deferred income tax expense (benefit) (851) (33,648) (3,191)
State refundable credit (7,577) (7,375) (7,120)
Bad debt expense 5,565 4,175 1,159
Allowance for equity funds used during construction (11,721) (8,464) (7,734)
Bill credits     1,400
Other 380 (65) 366
Changes in assets and liabilities      
Increase in accounts receivable (83,401) (74,067) (41,727)
Increase in accrued unbilled revenues 8 (43,972) (18,345)
Decrease (increase) in fuel oil stock 45,114 (82,158) (32,407)
Increase in materials and supplies (16,204) (6,124) (3,220)
Decrease (increase) in regulatory assets (6,616) 28,076 (15,422)
Increase (decrease) in regulatory liabilities 48,833 28,621 16,269
Increase in accounts payable 13,988 18,657 9,828
Change in prepaid and accrued income taxes, tax credits and revenue taxes 4,314 77,903 21,217
Decrease in defined benefit pension and other postretirement benefit plans liability (5,653) (3,545) (3,480)
Change in other assets and liabilities 62,010 (17,884) (36,733)
Net cash provided by operating activities 404,704 229,679 216,224
Cash flows from investing activities      
Capital expenditures (276,600) (223,223) (194,984)
Advances to affiliates (70,500) 1,000 25,700
Other 4,118 (5,687) (29,596)
Net cash used in investing activities (342,982) (227,910) (198,880)
Cash flows from financing activities      
Common stock dividends (129,000) (125,900) (111,700)
Preferred stock dividends of Hawaiian Electric and subsidiaries (1,080) (1,080) (1,080)
Proceeds from issuance of common stock   13,101 54,400
Proceeds from issuance of long-term debt 300,000 40,000 60,000
Repayment of long-term debt (50,000) (40,000)  
Net increase (decrease) in other bank borrowings with original maturities of three months or less   114,167 0
Repayment of short-term debt     (50,000)
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less (114,167)    
Payments of obligations under finance leases (2,728) (670)  
Other (571) (241) (702)
Net cash provided by (used in) financing activities 2,454 (623) (49,082)
Net increase (decrease) in cash, cash equivalents and restricted cash 64,176 1,146 (31,738)
Cash, cash equivalents and restricted cash, January 1 27,579 26,433 58,171
Cash, cash equivalents and restricted cash, December 31 91,755 27,579 26,433
Less: Restricted cash (2,000) 0 (3,089)
Cash and cash equivalents 89,755 27,579 23,344
Hawaii Electric Light | Reportable Legal Entities | Hawaiian Electric Company, Inc. and Subsidiaries      
Cash flows from operating activities      
Net income (loss) 29,041 22,350 21,714
Adjustments to reconcile net income to net cash provided by operating activities      
Equity in earnings of subsidiaries 0 0 0
Common stock dividends received from subsidiaries 0 0 0
Depreciation of property, plant and equipment 42,541 41,404 40,201
Other amortization 5,003 4,996 3,532
Deferred income tax expense (benefit) (296) (4,040) (1,955)
State refundable credit (1,782) (1,734) (1,672)
Bad debt expense 1,353 1,073 509
Allowance for equity funds used during construction (1,411) (898) (586)
Bill credits     300
Other (46) (50) (41)
Changes in assets and liabilities      
Increase in accounts receivable (7,398) (11,644) (6,832)
Increase in accrued unbilled revenues (1,308) (4,289) (5,816)
Decrease (increase) in fuel oil stock (1,004) (4,150) (4,343)
Increase in materials and supplies (4,614) (56) 169
Decrease (increase) in regulatory assets 5,501 1,546 24
Increase (decrease) in regulatory liabilities (1,176) 7,977 (1,031)
Increase in accounts payable 5,998 3,294 4,723
Change in prepaid and accrued income taxes, tax credits and revenue taxes 2,407 11,117 3,861
Decrease in defined benefit pension and other postretirement benefit plans liability (1,348) (626) (950)
Change in other assets and liabilities 2,056 213 (5,833)
Net cash provided by operating activities 73,517 66,483 45,974
Cash flows from investing activities      
Capital expenditures (63,889) (49,004) (50,516)
Advances to affiliates 4,500 (4,500) 0
Other 932 760 1,072
Net cash used in investing activities (58,457) (52,744) (49,444)
Cash flows from financing activities      
Common stock dividends (13,425) (16,400) (14,600)
Preferred stock dividends of Hawaiian Electric and subsidiaries (534) (534) (534)
Proceeds from issuance of common stock   6,023 8,803
Proceeds from issuance of long-term debt 25,000 10,000 30,000
Repayment of long-term debt (20,000) (12,000)  
Net increase (decrease) in other bank borrowings with original maturities of three months or less   (1,000) (17,800)
Repayment of short-term debt     0
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less 0    
Payments of obligations under finance leases (400) 0  
Other (135) (62) (119)
Net cash provided by (used in) financing activities (9,494) (13,973) 5,750
Net increase (decrease) in cash, cash equivalents and restricted cash 5,566 (234) 2,280
Cash, cash equivalents and restricted cash, January 1 5,092 5,326 3,046
Cash, cash equivalents and restricted cash, December 31 10,658 5,092 5,326
Less: Restricted cash 0 0 0
Cash and cash equivalents 10,658 5,092 5,326
Maui Electric | Reportable Legal Entities | Hawaiian Electric Company, Inc. and Subsidiaries      
Cash flows from operating activities      
Net income (loss) 16,683 26,058 24,554
Adjustments to reconcile net income to net cash provided by operating activities      
Equity in earnings of subsidiaries 0 0 0
Common stock dividends received from subsidiaries 0 0 0
Depreciation of property, plant and equipment 37,014 35,295 33,661
Other amortization 3,795 3,616 1,517
Deferred income tax expense (benefit) 2,586 (3,727) 1,317
State refundable credit (1,966) (1,890) (1,790)
Bad debt expense 1,243 779 515
Allowance for equity funds used during construction (2,032) (1,212) (1,214)
Bill credits     300
Other 126 (24) 1,025
Changes in assets and liabilities      
Increase in accounts receivable (29,301) (10,680) (3,071)
Increase in accrued unbilled revenues (1,748) (5,762) (3,303)
Decrease (increase) in fuel oil stock (817) (1,144) (9,090)
Increase in materials and supplies (14,047) (1,511) (1,482)
Decrease (increase) in regulatory assets (9,498) 4,978 1,524
Increase (decrease) in regulatory liabilities 6,813 8,290 120
Increase in accounts payable 468 404 3,120
Change in prepaid and accrued income taxes, tax credits and revenue taxes (4,843) 14,178 1,938
Decrease in defined benefit pension and other postretirement benefit plans liability (1,185) (657) (724)
Change in other assets and liabilities 17,305 (3,623) (8,196)
Net cash provided by operating activities 20,596 63,368 40,721
Cash flows from investing activities      
Capital expenditures (98,286) (57,230) (46,500)
Advances to affiliates 21,700 (21,700) 0
Other 1,126 1,253 1,073
Net cash used in investing activities (75,460) (77,677) (45,427)
Cash flows from financing activities      
Common stock dividends (11,025) (15,200) (15,100)
Preferred stock dividends of Hawaiian Electric and subsidiaries (381) (381) (381)
Proceeds from issuance of common stock   3,023 24,597
Proceeds from issuance of long-term debt 25,000 10,000 25,000
Repayment of long-term debt (30,000) 0  
Net increase (decrease) in other bank borrowings with original maturities of three months or less   0 (7,900)
Repayment of short-term debt     0
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less 70,500    
Payments of obligations under finance leases 0 0  
Other (137) (61) (120)
Net cash provided by (used in) financing activities 53,957 (2,619) 26,096
Net increase (decrease) in cash, cash equivalents and restricted cash (907) (16,928) 21,390
Cash, cash equivalents and restricted cash, January 1 6,494 23,422 2,032
Cash, cash equivalents and restricted cash, December 31 5,587 6,494 23,422
Less: Restricted cash 0 0 0
Cash and cash equivalents 5,587 6,494 23,422
Other subsidiaries | Reportable Legal Entities | Hawaiian Electric Company, Inc. and Subsidiaries      
Cash flows from operating activities      
Net income (loss) 0 0 0
Adjustments to reconcile net income to net cash provided by operating activities      
Equity in earnings of subsidiaries 0 0 0
Common stock dividends received from subsidiaries 0 0 0
Depreciation of property, plant and equipment 0 0 0
Other amortization 0 0 0
Deferred income tax expense (benefit) 0 0 0
State refundable credit 0 0 0
Bad debt expense 0 0 0
Allowance for equity funds used during construction 0 0 0
Bill credits     0
Other 0 0 0
Changes in assets and liabilities      
Increase in accounts receivable 0 0 0
Increase in accrued unbilled revenues 0 0 0
Decrease (increase) in fuel oil stock 0 0 0
Increase in materials and supplies 0 0 0
Decrease (increase) in regulatory assets 0 0 0
Increase (decrease) in regulatory liabilities 0 0
Increase in accounts payable 0 0 0
Change in prepaid and accrued income taxes, tax credits and revenue taxes 0 0 0
Decrease in defined benefit pension and other postretirement benefit plans liability 0 0 0
Change in other assets and liabilities 0 0 0
Net cash provided by operating activities 0 0 0
Cash flows from investing activities      
Capital expenditures 0 0 0
Advances to affiliates 0 0 0
Other 0 0 0
Net cash used in investing activities 0 0 0
Cash flows from financing activities      
Common stock dividends 0 0 0
Preferred stock dividends of Hawaiian Electric and subsidiaries 0 0 0
Proceeds from issuance of common stock   0 0
Proceeds from issuance of long-term debt 0 0 0
Repayment of long-term debt 0 0  
Net increase (decrease) in other bank borrowings with original maturities of three months or less   0 0
Repayment of short-term debt     0
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less 0    
Payments of obligations under finance leases 0 0  
Other 0 0 0
Net cash provided by (used in) financing activities 0 0 0
Net increase (decrease) in cash, cash equivalents and restricted cash 0 0 0
Cash, cash equivalents and restricted cash, January 1 77 77 77
Cash, cash equivalents and restricted cash, December 31 77 77 77
Less: Restricted cash 0 0 0
Cash and cash equivalents $ 77 $ 77 $ 77