XML 34 R16.htm IDEA: XBRL DOCUMENT v3.22.1
Condensed Consolidated Statements of Cash Flows (unaudited) - HECO - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Adjustments to reconcile net income to net cash provided by operating activities    
Depreciation of property, plant and equipment $ 62,990 $ 61,427
Other amortization 9,425 10,951
Deferred income taxes (5,255) (2,196)
Allowance for equity funds used during construction (2,409) (2,191)
Other (2,552) (3,519)
Changes in assets and liabilities    
Increase in fuel oil stock (35,333) (16,400)
Increase in regulatory assets (5,089) (14,869)
Increase (decrease) in regulatory liabilities 5,520 (4,716)
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (14,928) (25,513)
Decrease in defined benefit pension and other postretirement benefit plans liability (1,309) (2,621)
Change in other assets and liabilities (55,411) (34,095)
Net cash provided by operating activities 92,585 41,730
Cash flows from investing activities    
Capital expenditures (79,163) (74,079)
Other 5,340 4,622
Net cash used in investing activities (227,714) (518,020)
Cash flows from financing activities    
Common stock dividends (38,301) (37,156)
Repayment of short-term debt 0 (65,000)
Proceeds from issuance of long-term debt 7,312 161,800
Net increase in other bank borrowings with original maturities of three months or less 49,080 13,015
Other (4,377) (4,621)
Net cash provided by financing activities 131,283 408,957
Net decrease in cash, cash equivalents and restricted cash (3,846) (67,333)
Cash, cash equivalents and restricted cash, beginning of period 311,462 358,979
Cash, cash equivalents and restricted cash, end of period 307,616 291,646
Less: Restricted cash (5,912) (14,067)
Cash and cash equivalents, end of period 301,704 277,579
Hawaiian Electric Company, Inc. and Subsidiaries    
Cash flows from operating activities    
Net income 46,908 43,857
Adjustments to reconcile net income to net cash provided by operating activities    
Depreciation of property, plant and equipment 58,471 57,355
Other amortization 6,355 6,577
Deferred income taxes (6,021) (4,671)
State refundable credit (2,759) (2,662)
Bad debt expense 1,619 457
Allowance for equity funds used during construction (2,409) (2,191)
Other (2) (1)
Changes in assets and liabilities    
Decrease in accounts receivable 16,236 6,078
Increase in accrued unbilled revenues (10,825) (427)
Increase in fuel oil stock (35,294) (16,450)
Increase in materials and supplies (829) (2,382)
Increase in regulatory assets (5,089) (14,869)
Increase (decrease) in regulatory liabilities 5,520 (4,716)
Increase in accounts payable 29,624 6,254
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (16,080) (24,802)
Decrease in defined benefit pension and other postretirement benefit plans liability (1,206) (1,434)
Change in other assets and liabilities (7,444) (14,012)
Net cash provided by operating activities 76,775 31,961
Cash flows from investing activities    
Capital expenditures (76,358) (70,361)
Other 1,494 1,863
Net cash used in investing activities (74,864) (68,498)
Cash flows from financing activities    
Common stock dividends (31,475) (27,925)
Preferred stock dividends of Hawaiian Electric and subsidiaries (499) (499)
Repayment of short-term debt 0 (50,000)
Proceeds from issuance of long-term debt 0 115,000
Net increase in other bank borrowings with original maturities of three months or less 6,000 0
Other 0 (116)
Net cash provided by financing activities (25,974) 36,460
Net decrease in cash, cash equivalents and restricted cash (24,063) (77)
Cash, cash equivalents and restricted cash, beginning of period 55,258 63,326
Cash, cash equivalents and restricted cash, end of period 31,195 63,249
Less: Restricted cash (2,140) (11,506)
Cash and cash equivalents, end of period $ 29,055 $ 51,743