XML 30 R16.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Cash Flows (unaudited) - HECO - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Adjustments to reconcile net income to net cash provided by operating activities    
Depreciation of property, plant and equipment $ 190,075 $ 184,389
Other amortization 28,916 24,511
Deferred income taxes (21,631) (13,473)
Allowance for equity funds used during construction (7,431) (6,995)
Other (5,392) (7,046)
Changes in assets and liabilities    
Increase in fuel oil stock (127,413) (42,612)
Decrease (increase) in regulatory assets 34,278 (4,952)
Increase in regulatory liabilities 29,294 8,806
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes 73,279 11,133
Decrease in defined benefit pension and other postretirement benefit plans liability (4,228) (5,288)
Change in other assets and liabilities (44,411) (51,833)
Net cash provided by operating activities 212,987 267,205
Cash flows from investing activities    
Capital expenditures (236,278) (219,252)
Other 15,646 10,078
Net cash used in investing activities (794,762) (984,839)
Cash flows from financing activities    
Common stock dividends (114,917) (111,477)
Repayment of short-term debt 0 (65,000)
Proceeds from issuance of long-term debt 67,312 206,988
Net increase in other bank borrowings with original maturities of three months or less 320,735 39,635
Other (6,112) (7,462)
Net cash provided by financing activities 449,491 595,990
Net decrease in cash, cash equivalents and restricted cash (132,284) (121,644)
Cash, cash equivalents and restricted cash, beginning of period 311,462 358,979
Cash, cash equivalents and restricted cash, end of period 179,178 237,335
Less: Restricted cash (3,898) (9,412)
Cash and cash equivalents, end of period 175,280 227,923
Hawaiian Electric Company, Inc. and Subsidiaries    
Cash flows from operating activities    
Net income 141,804 137,097
Adjustments to reconcile net income to net cash provided by operating activities    
Depreciation of property, plant and equipment 175,921 172,122
Other amortization 19,044 17,058
Deferred income taxes (27,671) (12,333)
State refundable credit (8,275) (7,955)
Bad debt expense 4,406 1,303
Allowance for equity funds used during construction (7,431) (6,995)
Other 94 991
Changes in assets and liabilities    
Increase in accounts receivable (64,404) (33,621)
Increase in accrued unbilled revenues (91,256) (27,491)
Increase in fuel oil stock (125,647) (42,563)
Increase in materials and supplies (5,702) (5,653)
Decrease (increase) in regulatory assets 34,278 (4,952)
Increase in regulatory liabilities 29,294 8,806
Increase in accounts payable 18,108 27,210
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes 57,681 2,934
Decrease in defined benefit pension and other postretirement benefit plans liability (3,647) (3,902)
Change in other assets and liabilities (22,430) (23,800)
Net cash provided by operating activities 124,167 198,256
Cash flows from investing activities    
Capital expenditures (225,876) (203,746)
Other 6,750 6,157
Net cash used in investing activities (219,126) (197,589)
Cash flows from financing activities    
Common stock dividends (94,425) (83,775)
Preferred stock dividends of Hawaiian Electric and subsidiaries (1,496) (1,496)
Repayment of short-term debt 0 (50,000)
Proceeds from issuance of long-term debt 60,000 115,000
Net increase in other bank borrowings with original maturities of three months or less 97,450 0
Payments of obligations under finance leases (266) 0
Other (258) (942)
Net cash provided by financing activities 61,005 (21,213)
Net decrease in cash, cash equivalents and restricted cash (33,954) (20,546)
Cash, cash equivalents and restricted cash, beginning of period 55,258 63,326
Cash, cash equivalents and restricted cash, end of period 21,304 42,780
Less: Restricted cash 0 (6,313)
Cash and cash equivalents, end of period $ 21,304 $ 36,467