XML 74 R20.htm IDEA: XBRL DOCUMENT v3.22.0.1
Consolidated Statements of Cash Flows - HECO - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities      
Net income $ 248,056 $ 199,714 $ 219,772
Adjustments to reconcile net income to net cash provided by operating activities      
Depreciation of property, plant and equipment 246,158 238,114 229,858
Other amortization 32,544 52,664 48,255
Deferred income taxes (5,398) (1,706) (15,085)
Allowance for equity funds used during construction (9,534) (8,768) (11,987)
Other (7,060) 1,366 18,568
Changes in assets and liabilities      
Decrease (increase) in fuel oil stock (45,819) 34,202 (11,493)
Decrease (increase) in regulatory assets (13,874) 1,007 71,262
Increase (decrease) in regulatory liabilities 15,358 (16,562) 1,953
Change in prepaid and accrued income taxes, tax credits and revenue taxes 41,331 (35,610) (27,538)
Decrease in defined benefit pension and other postretirement benefit plans liability (6,660) (2,029) (4,482)
Change in other assets and liabilities (52,882) (42,189) (36,677)
Net cash provided by operating activities 375,673 429,407 512,470
Cash flows from investing activities      
Capital expenditures (314,524) (383,895) (457,520)
Other, net 27 3,412 13,291
Net cash used in investing activities (1,179,592) (1,413,648) (541,709)
Cash flows from financing activities      
Common stock dividends (148,643) (144,096) (139,463)
Proceeds from issuance of long-term debt 285,886 415,997 289,349
Repayment of long-term debt and funds transferred for repayment of long-term debt (82,262) (178,969) (287,285)
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less (10,493) (71,219) 86,718
Proceeds from issuance of short-term debt 0 165,000 75,000
Repayment of short-term debt (65,000) (150,000) (50,000)
Other (3,080) (3,203) (1,836)
Net cash used in financing activities 756,402 1,115,535 87,716
Net increase (decrease) in cash and equivalents (47,517) 131,294 58,477
Cash, cash equivalents and restricted cash, January 1 358,979 227,685 169,208
Cash, cash equivalents and restricted cash, December 31 311,462 358,979 227,685
Less: Restricted cash (5,911) (17,558) (30,872)
Cash and cash equivalents 305,551 341,421 196,813
Hawaiian Electric Company, Inc. and Subsidiaries      
Cash flows from operating activities      
Net income 179,637 171,335 158,835
Adjustments to reconcile net income to net cash provided by operating activities      
Depreciation of property, plant and equipment 229,469 222,733 215,731
Other amortization 21,737 33,746 29,631
Deferred income taxes (3,829) 3,151 (16,284)
State refundable credit (10,582) (9,961) (8,369)
Bad debt expense 2,183 2,115 2,150
Allowance for equity funds used during construction (9,534) (8,768) (11,987)
Bill credits 2,000 0 0
Accrued environmental reserve 0 6,556 406
Other 1,350 2,610 27,459
Changes in assets and liabilities      
Decrease (increase) in accounts receivable (50,090) (7,286) 18,822
Decrease (increase) in accrued unbilled revenues (27,464) 15,285 4,495
Decrease (increase) in fuel oil stock (45,840) 33,699 (12,002)
Increase in materials and supplies (4,533) (6,642) (5,498)
Decrease (increase) in regulatory assets (13,874) 1,007 71,262
Increase (decrease) in regulatory liabilities 15,358 (16,562) 1,953
Increase (decrease) in accounts payable 17,671 (33,129) (2,051)
Change in prepaid and accrued income taxes, tax credits and revenue taxes 26,930 (37,180) (28,523)
Decrease in defined benefit pension and other postretirement benefit plans liability (5,154) (4,306) (4,448)
Change in other assets and liabilities (52,302) (31,852) (17,626)
Net cash provided by operating activities 273,133 336,551 423,956
Cash flows from investing activities      
Capital expenditures (292,000) (350,864) (419,898)
Other, net 6,035 6,070 11,374
Net cash used in investing activities (285,965) (344,794) (408,524)
Cash flows from financing activities      
Common stock dividends (111,700) (107,134) (101,252)
Preferred stock dividends of Hawaiian Electric and subsidiaries (1,995) (1,995) (1,995)
Proceeds from issuance of common stock 54,400 34,000 35,500
Proceeds from issuance of long-term debt 115,000 255,000 280,000
Repayment of long-term debt and funds transferred for repayment of long-term debt 0 (109,000) (283,546)
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less 0 (38,987) 38,987
Proceeds from issuance of short-term debt 0 100,000 75,000
Repayment of short-term debt (50,000) (100,000) (50,000)
Other (941) (2,209) (2,109)
Net cash used in financing activities 4,764 29,675 (9,415)
Net increase (decrease) in cash and equivalents (8,068) 21,432 6,017
Cash, cash equivalents and restricted cash, January 1 63,326 41,894 35,877
Cash, cash equivalents and restricted cash, December 31 55,258 63,326 41,894
Less: Restricted cash (3,089) (15,966) (30,872)
Cash and cash equivalents $ 52,169 $ 47,360 $ 11,022