XML 28 R16.htm IDEA: XBRL DOCUMENT v3.22.2
Condensed Consolidated Statements of Cash Flows (unaudited) - HECO - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Adjustments to reconcile net income to net cash provided by operating activities    
Depreciation of property, plant and equipment $ 126,112 $ 122,921
Other amortization 19,134 17,896
Deferred income taxes (14,683) (7,355)
Allowance for equity funds used during construction (4,879) (4,568)
Other (3,858) (5,037)
Changes in assets and liabilities    
Increase in fuel oil stock (119,890) (43,681)
Decrease (increase) in regulatory assets 12,956 (17,731)
Increase in regulatory liabilities 11,288 5,824
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes 22,173 (1,818)
Decrease in defined benefit pension and other postretirement benefit plans liability (2,698) (3,834)
Change in other assets and liabilities (55,260) (39,800)
Net cash provided by operating activities 74,642 117,587
Cash flows from investing activities    
Capital expenditures (147,749) (148,414)
Other 15,813 7,805
Net cash used in investing activities (497,031) (771,432)
Cash flows from financing activities    
Common stock dividends (76,602) (74,311)
Repayment of short-term debt 0 (65,000)
Proceeds from issuance of long-term debt 67,312 191,487
Net increase in short-term borrowings from non-affiliates and affiliates with original maturities of three months or less 153,305 39,995
Other (318) (2,037)
Net cash provided by financing activities 275,985 552,927
Net decrease in cash, cash equivalents and restricted cash (146,404) (100,918)
Cash, cash equivalents and restricted cash, beginning of period 311,462 358,979
Cash, cash equivalents and restricted cash, end of period 165,058 258,061
Less: Restricted cash (5,386) (10,618)
Cash and cash equivalents, end of period 159,672 247,443
Hawaiian Electric Company, Inc. and Subsidiaries    
Cash flows from operating activities    
Net income 91,542 86,257
Adjustments to reconcile net income to net cash provided by operating activities    
Depreciation of property, plant and equipment 117,210 114,736
Other amortization 12,703 12,245
Deferred income taxes (15,964) (11,871)
State refundable credit (5,517) (5,309)
Bad debt expense 3,128 810
Allowance for equity funds used during construction (4,879) (4,568)
Other (4) 810
Changes in assets and liabilities    
Increase in accounts receivable (51,927) (12,972)
Increase in accrued unbilled revenues (49,711) (31,398)
Increase in fuel oil stock (119,709) (43,828)
Increase in materials and supplies (2,704) (5,615)
Decrease (increase) in regulatory assets 12,956 (17,731)
Increase in regulatory liabilities 11,288 5,824
Increase in accounts payable 59,850 12,297
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes 10,016 (9,051)
Decrease in defined benefit pension and other postretirement benefit plans liability (2,515) (2,549)
Change in other assets and liabilities (21,613) (30,634)
Net cash provided by operating activities 44,150 57,453
Cash flows from investing activities    
Capital expenditures (140,245) (138,025)
Other 6,685 4,670
Net cash used in investing activities (133,560) (133,355)
Cash flows from financing activities    
Common stock dividends (62,950) (55,850)
Preferred stock dividends of Hawaiian Electric and subsidiaries (998) (998)
Repayment of short-term debt 0 (50,000)
Proceeds from issuance of long-term debt 60,000 115,000
Net increase in short-term borrowings from non-affiliates and affiliates with original maturities of three months or less 54,987 37,999
Other (255) (941)
Net cash provided by financing activities 50,784 45,210
Net decrease in cash, cash equivalents and restricted cash (38,626) (30,692)
Cash, cash equivalents and restricted cash, beginning of period 55,258 63,326
Cash, cash equivalents and restricted cash, end of period 16,632 32,634
Less: Restricted cash (1,129) (8,968)
Cash and cash equivalents, end of period $ 15,503 $ 23,666