XML 94 R70.htm IDEA: XBRL DOCUMENT v3.10.0.1
Electric utility segment - Consolidating Statement of Cash Flows (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Cash flows from operating activities                      
Net income (loss) $ 50,046 $ 66,371 $ 46,527 $ 40,720 $ 32,843 $ 60,544 $ 39,134 $ 34,666 $ 203,664 $ 167,187 $ 250,146
Adjustments to reconcile net income to net cash provided by operating activities                      
Depreciation of property, plant and equipment                 214,036 200,658 194,273
Other amortization                 41,593 21,340 10,473
Deferred income taxes                 (9,368) 37,835 47,118
Allowance for equity funds used during construction                 (10,877) (12,483) (8,325)
Other                 (4,219) (3,324) (12,422)
Changes in assets and liabilities                      
Decrease (increase) in fuel oil stock                 7,054 (20,794) 4,786
Decrease (increase) in regulatory assets                 9,252 (17,256) (18,273)
Change in prepaid and accrued income taxes, tax credits and revenue taxes                 29,429 20,685 39,109
Increase in defined benefit pension and other postretirement benefit plans liability                 20,871 882 1,587
Net cash provided by operating activities                 499,312 420,441 495,658
Cash flows from investing activities                      
Capital expenditures                 (537,369) (495,187) (330,043)
Contributions in aid of construction                 30,599 64,733 30,100
Other, net                 13,945 6,468 856
Net cash used in investing activities                 (792,059) (815,299) (736,465)
Cash flows from financing activities                      
Common stock dividends                 (134,987) (134,873) (117,274)
Net proceeds from issuance of common stock                 0 0 13,220
Proceeds from issuance of long-term debt                 250,000 532,325 115,000
Repayment of long-term debt and funds transferred for redemption of special purpose revenue bonds                 (53,887) (465,000) (75,000)
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less                 (18,999) 67,992 (103,063)
Proceeds from other bank borrowings                 696,000 59,500 180,835
Other                 (1,603) (6,349) 2,197
Net cash used in financing activities                 200,074 378,287 218,781
Net decrease in cash and equivalents                 (92,673) (16,571) (22,026)
Hawaiian Electric                      
Cash flows from operating activities                      
Net income (loss)                 144,733 121,031 143,397
Adjustments to reconcile net income to net cash provided by operating activities                      
Equity in earnings                 (45,493) (38,157) (42,491)
Common stock dividends received from subsidiaries                 27,408 36,867 47,843
Depreciation of property, plant and equipment                 137,410 130,889 126,086
Other amortization                 20,956 2,398 2,979
Deferred income taxes                 (9,806) 26,342 54,721
Allowance for equity funds used during construction                 (9,208) (10,896) (6,659)
Other                 (1,033) (1,154) (2,517)
Changes in assets and liabilities                      
Decrease (increase) in accounts receivable                 (51,656) 1,817 10,175
Increase in accrued unbilled revenues                 (10,884) (11,355) (5,741)
Decrease (increase) in fuel oil stock                 10,710 (17,733) 2,216
Decrease (increase) in materials and supplies                 (1,966) 1,603 993
Decrease (increase) in regulatory assets                 12,192 (8,395) (16,161)
Increase (decrease) in accounts payable                 14,748 23,519 (10,247)
Change in prepaid and accrued income taxes, tax credits and revenue taxes                 24,438 16,716 2,933
Increase in defined benefit pension and other postretirement benefit plans liability                 17,178 709 599
Changes in other assets and liabilities                 18,484 (16,213) (11,682)
Net cash provided by operating activities                 298,211 257,988 296,444
Cash flows from investing activities                      
Capital expenditures                 (330,531) (339,279) (236,425)
Contributions in aid of construction                 24,828 57,527 23,611
Advances from (to) affiliates                 0 0 0
Other, net                 3,226 (1,711) 1,932
Net cash used in investing activities                 (302,477) (283,463) (210,882)
Cash flows from financing activities                      
Common stock dividends                 (103,305) (87,767) (93,599)
Preferred stock dividends of Hawaiian Electric and subsidiaries                 (1,080) (1,080) (1,080)
Net proceeds from issuance of common stock                 70,700 14,000 24,000
Proceeds from issuance of long-term debt                 75,000 202,000 40,000
Repayment of long-term debt and funds transferred for redemption of special purpose revenue bonds                 (30,000) (162,000)  
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less                 (16,999) 3,499 (9,500)
Proceeds from other bank borrowings                 25,000    
Other                 (377) (2,506) (276)
Net cash used in financing activities                 18,939 (33,854) (40,455)
Net decrease in cash and equivalents                 14,673 (59,329) 45,107
Cash and cash equivalents, beginning of period       2,059       61,388 2,059 61,388 16,281
Cash and cash equivalents, end of period 16,732       2,059       16,732 2,059 61,388
Hawaii Electric Light Company, Inc. (HELCO)                      
Cash flows from operating activities                      
Net income (loss)                 25,015 20,680 21,789
Adjustments to reconcile net income to net cash provided by operating activities                      
Equity in earnings                 0 0 0
Common stock dividends received from subsidiaries                 0 0 0
Depreciation of property, plant and equipment                 40,235 38,741 37,797
Other amortization                 5,069 3,225 1,817
Deferred income taxes                 (341) 3,954 7,027
Allowance for equity funds used during construction                 (478) (554) (765)
Other                 (213) 430 (750)
Changes in assets and liabilities                      
Decrease (increase) in accounts receivable                 (4,867) (359) (718)
Increase in accrued unbilled revenues                 (1,111) (2,376) (1,033)
Decrease (increase) in fuel oil stock                 (2,329) (469) 81
Decrease (increase) in materials and supplies                 886 (661) (515)
Decrease (increase) in regulatory assets                 71 (4,007) (1,243)
Increase (decrease) in accounts payable                 6,104 (3,547) 768
Change in prepaid and accrued income taxes, tax credits and revenue taxes                 (2,118) 7,961 2,645
Increase in defined benefit pension and other postretirement benefit plans liability                 (760) 52 53
Changes in other assets and liabilities                 8,186 (433) (78)
Net cash provided by operating activities                 73,349 62,637 66,875
Cash flows from investing activities                      
Capital expenditures                 (54,553) (52,077) (51,344)
Contributions in aid of construction                 3,499 4,293 3,412
Advances from (to) affiliates                 0 3,500 12,000
Other, net                 1,182 649 175
Net cash used in investing activities                 (49,872) (43,635) (35,757)
Cash flows from financing activities                      
Common stock dividends                 (15,289) (24,796) (22,507)
Preferred stock dividends of Hawaiian Electric and subsidiaries                 (534) (534) (534)
Net proceeds from issuance of common stock                 0 0  
Proceeds from issuance of long-term debt                 15,000 28,000 0
Repayment of long-term debt and funds transferred for redemption of special purpose revenue bonds                 (11,000) (28,000)  
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less                 0 0 0
Proceeds from other bank borrowings                 0    
Other                 (56) (396) (10)
Net cash used in financing activities                 (11,879) (25,726) (23,051)
Net decrease in cash and equivalents                 11,598 (6,724) 8,067
Cash and cash equivalents, beginning of period       4,025       10,749 4,025 10,749 2,682
Cash and cash equivalents, end of period 15,623       4,025       15,623 4,025 10,749
Maui Electric Company, Limited (MECO)                      
Cash flows from operating activities                      
Net income (loss)                 21,293 18,292 21,517
Adjustments to reconcile net income to net cash provided by operating activities                      
Equity in earnings                 0 0 0
Common stock dividends received from subsidiaries                 0 0 0
Depreciation of property, plant and equipment                 25,981 23,154 23,178
Other amortization                 577 2,875 2,139
Deferred income taxes                 2,165 8,004 12,661
Allowance for equity funds used during construction                 (1,191) (1,033) (901)
Other                 (324) (342) (433)
Changes in assets and liabilities                      
Decrease (increase) in accounts receivable                 (8,614) 45 1,776
Increase in accrued unbilled revenues                 (2,689) (1,630) (410)
Decrease (increase) in fuel oil stock                 (1,443) (2,241) 2,489
Decrease (increase) in materials and supplies                 273 (1,660) 272
Decrease (increase) in regulatory assets                 (3,011) (4,854) (869)
Increase (decrease) in accounts payable                 3,506 5,762 (1,135)
Change in prepaid and accrued income taxes, tax credits and revenue taxes                 3,047 5,362 (3,478)
Increase in defined benefit pension and other postretirement benefit plans liability                 2,328 (157) (168)
Changes in other assets and liabilities                 7,794 166 (2,272)
Net cash provided by operating activities                 49,692 51,743 54,366
Cash flows from investing activities                      
Capital expenditures                 (60,779) (50,242) (32,668)
Contributions in aid of construction                 2,272 2,913 3,077
Advances from (to) affiliates                 12,000 (2,000) (2,500)
Other, net                 3,843 400 31
Net cash used in investing activities                 (42,664) (48,929) (32,060)
Cash flows from financing activities                      
Common stock dividends                 (12,019) (11,946) (25,261)
Preferred stock dividends of Hawaiian Electric and subsidiaries                 (381) (381) (381)
Net proceeds from issuance of common stock                 1,500 4,800 0
Proceeds from issuance of long-term debt                 10,000 85,000 0
Repayment of long-term debt and funds transferred for redemption of special purpose revenue bonds                 (9,000) (75,000)  
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less                 0 0 0
Proceeds from other bank borrowings                 0    
Other                 (39) (1,003) (1)
Net cash used in financing activities                 (9,939) 1,470 (25,643)
Net decrease in cash and equivalents                 (2,911) 4,284 (3,337)
Cash and cash equivalents, beginning of period       6,332       2,048 6,332 2,048 5,385
Cash and cash equivalents, end of period 3,421       6,332       3,421 6,332 2,048
Other 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                 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 taxes                 0 0 0
Allowance for equity funds used during construction                 0 0 0
Other                 0 0 0
Changes in assets and liabilities                      
Decrease (increase) in accounts receivable                 0 0 0
Increase in accrued unbilled revenues                 0 0 0
Decrease (increase) in fuel oil stock                 0 0 0
Decrease (increase) in materials and supplies                 0 0 0
Decrease (increase) in regulatory assets                 0 0 0
Increase (decrease) in accounts payable                 0 0 0
Change in prepaid and accrued income taxes, tax credits and revenue taxes                 0 0 0
Increase in defined benefit pension and other postretirement benefit plans liability                 0 0 0
Changes 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
Contributions in aid of construction                 0 0 0
Advances from (to) affiliates                 0 0 0
Other, net                 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
Net proceeds from issuance of common stock                 0 0 0
Proceeds from issuance of long-term debt                 0 0 0
Repayment of long-term debt and funds transferred for redemption of special purpose revenue bonds                 0 0  
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less                 0 0 0
Proceeds from other bank borrowings                 0    
Other                 0 0 0
Net cash used in financing activities                 0 0 0
Net decrease in cash and equivalents                 0 0 0
Cash and cash equivalents, beginning of period       101       101 101 101 101
Cash and cash equivalents, end of period 101       101       101 101 101
Consolidating adjustments                      
Cash flows from operating activities                      
Net income (loss)                 (45,393) (38,057) (42,391)
Adjustments to reconcile net income to net cash provided by operating activities                      
Equity in earnings                 45,393 38,057 42,391
Common stock dividends received from subsidiaries                 (27,308) (36,742) (47,768)
Depreciation of property, plant and equipment                 0 0 0
Other amortization                 0 0 0
Deferred income taxes                 0 (263) (23)
Allowance for equity funds used during construction                 0 0 0
Other                 0 0 0
Changes in assets and liabilities                      
Decrease (increase) in accounts receivable                 14,220 1,411 (2,682)
Increase in accrued unbilled revenues                 0 0 0
Decrease (increase) in fuel oil stock                 0 0 0
Decrease (increase) in materials and supplies                 0 0 0
Decrease (increase) in regulatory assets                 0 0 0
Increase (decrease) in accounts payable                 0 0 0
Change in prepaid and accrued income taxes, tax credits and revenue taxes                 (331) (177) 23
Increase in defined benefit pension and other postretirement benefit plans liability                 0 0 0
Changes in other assets and liabilities                 (14,220) (1,411) 2,682
Net cash provided by operating activities                 (27,639) (37,182) (47,768)
Cash flows from investing activities                      
Capital expenditures                 0 0 0
Contributions in aid of construction                 0 0 0
Advances from (to) affiliates                 (12,000) (1,500) (9,500)
Other, net                 1,831 5,240 0
Net cash used in investing activities                 (10,169) 3,740 (9,500)
Cash flows from financing activities                      
Common stock dividends                 27,308 36,742 47,768
Preferred stock dividends of Hawaiian Electric and subsidiaries                 0 0 0
Net proceeds from issuance of common stock                 (1,500) (4,800) 0
Proceeds from issuance of long-term debt                 0 0 0
Repayment of long-term debt and funds transferred for redemption of special purpose revenue bonds                 0 0  
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less                 12,000 1,500 9,500
Proceeds from other bank borrowings                 0    
Other                 0 0 0
Net cash used in financing activities                 37,808 33,442 57,268
Net decrease in cash and equivalents                 0 0 0
Cash and cash equivalents, beginning of period       0       0 0 0 0
Cash and cash equivalents, end of period 0       0       0 0 0
HECO Consolidated                      
Cash flows from operating activities                      
Net income (loss) 35,796 $ 50,210 $ 31,668 27,974 25,854 $ 47,985 $ 26,143 21,964 145,648 121,946 144,312
Adjustments to reconcile net income to net cash provided by operating activities                      
Equity in earnings                 (100) (100) (100)
Common stock dividends received from subsidiaries                 100 125 75
Depreciation of property, plant and equipment                 203,626 192,784 187,061
Other amortization                 26,602 8,498 6,935
Deferred income taxes                 (7,982) 38,037 74,386
Allowance for equity funds used during construction                 (10,877) (12,483) (8,325)
Other                 (1,570) (1,066) (3,700)
Changes in assets and liabilities                      
Decrease (increase) in accounts receivable                 (50,917) 2,914 8,551
Increase in accrued unbilled revenues                 (14,684) (15,361) (7,184)
Decrease (increase) in fuel oil stock                 6,938 (20,443) 4,786
Decrease (increase) in materials and supplies                 (807) (718) 750
Decrease (increase) in regulatory assets                 9,252 (17,256) (18,273)
Increase (decrease) in accounts payable                 24,358 25,734 (10,614)
Change in prepaid and accrued income taxes, tax credits and revenue taxes                 25,036 29,862 2,123
Increase in defined benefit pension and other postretirement benefit plans liability                 18,746 604 484
Changes in other assets and liabilities                 20,244 (17,891) (11,350)
Net cash provided by operating activities                 393,613 335,186 369,917
Cash flows from investing activities                      
Capital expenditures                 (445,863) (441,598) (320,437)
Contributions in aid of construction                 30,599 64,733 30,100
Advances from (to) affiliates                 0 0 0
Other, net                 10,082 4,578 2,138
Net cash used in investing activities                 (405,182) (372,287) (288,199)
Cash flows from financing activities                      
Common stock dividends                 (103,305) (87,767) (93,599)
Preferred stock dividends of Hawaiian Electric and subsidiaries                 (1,995) (1,995) (1,995)
Net proceeds from issuance of common stock                 70,700 14,000 24,000
Proceeds from issuance of long-term debt                 100,000 315,000 40,000
Repayment of long-term debt and funds transferred for redemption of special purpose revenue bonds                 (50,000) (265,000) 0
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less                 (4,999) 4,999 0
Proceeds from other bank borrowings                 25,000    
Other                 (472) (3,905) (287)
Net cash used in financing activities                 34,929 (24,668) (31,881)
Net decrease in cash and equivalents                 23,360 (61,769) 49,837
Cash and cash equivalents, beginning of period       $ 12,517       $ 74,286 12,517 74,286 24,449
Cash and cash equivalents, end of period $ 35,877       $ 12,517       $ 35,877 $ 12,517 $ 74,286