XML 105 R83.htm IDEA: XBRL DOCUMENT v3.25.0.1
Electric utility segment - Consolidating Statement of Cash Flows (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Adjustments to reconcile net income (loss) to net cash provided by operating activities-continuing operations      
Depreciation of property, plant and equipment $ 261,701 $ 254,990 $ 244,477
Other amortization 31,832 27,316 25,928
Deferred income tax expense (benefit) (486,188) 9,352 (33,157)
Allowance for equity funds used during construction (13,786) (15,164) (10,574)
Other (13,790) (2,989) (5,323)
Changes in assets and liabilities      
Decrease in fuel oil stock 49,361 43,388 (87,569)
Increase in regulatory assets (22,743) (10,613) 34,600
Increase in regulatory liabilities 48,433 54,470 44,888
Change in prepaid and accrued income taxes, tax credits and revenue taxes (25,525) (9,858) 120,738
Change in defined benefit pension and other postretirement benefit plans asset/liability (9,358) (8,215) (4,564)
Increase in wildfire tort-related claims 1,840,000 75,000 0
Change in other assets and liabilities (53,812) (57,255) (25,924)
Net cash provided by operating activities 487,481 551,471 454,476
Cash flows from investing activities      
Capital expenditures (344,251) (442,727) (339,333)
Other 10,330 6,558 14,184
Net cash used in investing activities 258,318 (257,399) (1,128,682)
Cash flows from financing activities      
Common stock dividends 0 (73,957) (111,229)
Proceeds from issuance of common stock/capital contribution from parent 556,612 1,223 0
Proceeds from issuance of long-term debt 5,475 625,000 227,312
Repayment of long-term debt and funds transferred for repayment of long-term debt (97,698) (167,080) (221,910)
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less 0 (137,650) 83,652
Payments of obligations under finance leases (4,678) (3,519)  
Proceeds from issuance of short-term debt 50,000 65,000 35,000
Other (13,867) (5,133) (2,041)
Net cash provided by (used in) financing activities 154,705 195,575 567,671
Net increase (decrease) in cash, cash equivalents and restricted cash, including cash from discontinued operations 900,504 489,647 (106,535)
Cash, cash equivalents and restricted cash, including cash from discontinued operations, January 1 694,574 204,927 311,462
Cash, cash equivalents and restricted cash, including cash from discontinued operations, December 31 1,595,078 694,574 204,927
Less: Restricted cash (492,317) (15,028) (5,050)
Cash and cash equivalents 750,535 244,091 43,728
Hawaiian Electric Company, Inc. and Subsidiaries      
Cash flows from operating activities      
Net income (loss) (1,224,367) 195,947 190,924
Adjustments to reconcile net income (loss) to net cash provided by operating activities-continuing operations      
Equity in earnings of subsidiaries 0 0 0
Common stock dividends received from subsidiaries   0 0
Depreciation of property, plant and equipment 251,142 243,705 235,424
Other amortization 31,828 26,490 25,320
Deferred income tax expense (benefit) (481,624) 1,439 (41,415)
Gain/Loss on sale of receivables to BRWR 0    
State refundable credit (11,914) (11,325) (10,999)
Bad debt expense 4,720 8,161 6,027
Allowance for equity funds used during construction (13,786) (15,164) (10,574)
Other (6,311) 460 (139)
Changes in assets and liabilities      
Decrease (increase) in accounts receivable 88,376 (65,004) (91,742)
Decrease (increase) in accrued unbilled revenues 7,561 (3,048) (54,023)
Decrease in fuel oil stock 49,334 43,293 (87,452)
Decrease (increase) in materials and supplies (4,033) (34,865) (7,691)
Increase in regulatory assets (22,743) (10,613) 34,600
Increase in regulatory liabilities 48,433 54,470 44,888
Increase (decrease) in accounts payable 9,644 20,454 22,355
Change in prepaid and accrued income taxes, tax credits and revenue taxes (26,542) 1,878 103,198
Change in defined benefit pension and other postretirement benefit plans asset/liability (9,218) (8,186) (4,828)
Increase in wildfire tort-related claims 1,840,000 75,000 0
Change in other assets and liabilities (64,767) (48,725) (25,943)
Net cash provided by operating activities 465,733 474,367 327,930
Cash flows from investing activities      
Capital expenditures (329,479) (438,775) (329,457)
Advances from (to) affiliates 0 0 0
Other 11,848 6,176 5,372
Net cash used in investing activities (317,631) (432,599) (324,085)
Cash flows from financing activities      
Common stock dividends (26,000) (129,000) (125,900)
Preferred stock dividends of Hawaiian Electric and subsidiaries (1,995) (1,995) (1,995)
Proceeds from issuance of common stock/capital contribution from parent 270 0 13,101
Proceeds from issuance of long-term debt 0 350,000 60,000
Repayment of long-term debt and funds transferred for repayment of long-term debt (81,000) (100,000) (52,000)
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less 0 (87,967) 87,967
Payments of obligations under finance leases (4,119) (3,128) (670)
Proceeds from issuance of short-term debt 50,000 0 0
Other (9,187) (843) (364)
Net cash provided by (used in) financing activities (72,031) 27,067 (19,861)
Net increase (decrease) in cash, cash equivalents and restricted cash, including cash from discontinued operations 76,071 68,835 (16,016)
Cash, cash equivalents and restricted cash, including cash from discontinued operations, January 1 108,077 39,242 55,258
Cash, cash equivalents and restricted cash, including cash from discontinued operations, December 31 184,148 108,077 39,242
Less: Restricted cash 0 (2,000) 0
Cash and cash equivalents 184,148 106,077 39,242
Consolidating adjustments | Hawaiian Electric Company, Inc. and Subsidiaries      
Cash flows from operating activities      
Net income (loss) 248,004 (44,809) (47,493)
Adjustments to reconcile net income (loss) to net cash provided by operating activities-continuing operations      
Equity in earnings of subsidiaries (248,004) 44,809 47,493
Common stock dividends received from subsidiaries   (24,450) (31,600)
Depreciation of property, plant and equipment 0 0 0
Other amortization 0 0 0
Deferred income tax expense (benefit) 0 0 0
Gain/Loss on sale of receivables to BRWR 0    
State refundable credit 0 0 0
Bad debt expense 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 172,466 55,096 4,649
Decrease (increase) in accrued unbilled revenues 0 0 0
Decrease in fuel oil stock 0 0 0
Decrease (increase) in materials and supplies 0 0 0
Increase in regulatory assets 0 0 0
Increase in regulatory liabilities 0 0 0
Increase (decrease) in accounts payable 0 0 0
Change in prepaid and accrued income taxes, tax credits and revenue taxes (2,549) 0 0
Change in defined benefit pension and other postretirement benefit plans asset/liability 0 0 0
Increase in wildfire tort-related claims 0 0  
Change in other assets and liabilities (172,466) (55,096) (4,649)
Net cash provided by operating activities (2,549) (24,450) (31,600)
Cash flows from investing activities      
Capital expenditures 0 0 0
Advances from (to) affiliates 46,700 44,300 25,200
Other 22,349 0 9,046
Net cash used in investing activities 69,049 44,300 34,246
Cash flows from financing activities      
Common stock dividends 0 24,450 31,600
Preferred stock dividends of Hawaiian Electric and subsidiaries 0 0 0
Proceeds from issuance of common stock/capital contribution from parent (19,800)   (9,046)
Proceeds from issuance of long-term debt   0 0
Repayment of long-term debt and funds transferred for repayment of long-term debt 0 0 0
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less (46,700) (44,300) (25,200)
Payments of obligations under finance leases 0 0 0
Proceeds from issuance of short-term debt 0    
Other 0 0 0
Net cash provided by (used in) financing activities (66,500) (19,850) (2,646)
Net increase (decrease) in cash, cash equivalents and restricted cash, including cash from discontinued operations 0 0 0
Cash, cash equivalents and restricted cash, including cash from discontinued operations, January 1 0 0 0
Cash, cash equivalents and restricted cash, including cash from discontinued operations, December 31   0 0
Less: Restricted cash   0  
Cash and cash equivalents 0 0 0
Hawaiian Electric      
Adjustments to reconcile net income (loss) to net cash provided by operating activities-continuing operations      
Depreciation of property, plant and equipment 409 402 399
Changes in assets and liabilities      
Net cash provided by operating activities (9,324) 131,873 167,150
Cash flows from investing activities      
Capital expenditures (214) (21) (224)
Other (1,518) 610 1,662
Net cash used in investing activities (116,436) (15,199) (50,331)
Cash flows from financing activities      
Common stock dividends 0 (112,957) (153,229)
Proceeds from issuance of common stock/capital contribution from parent 556,612 1,223 0
Proceeds from issuance of long-term debt 0 100,000 160,000
Repayment of long-term debt and funds transferred for repayment of long-term debt 0 (50,000) (150,000)
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less 0 (49,683) (4,315)
Proceeds from issuance of short-term debt 0 65,000 35,000
Other 0 (771) (978)
Net cash provided by (used in) financing activities 553,538 25,441 (116,687)
Net increase (decrease) in cash, cash equivalents and restricted cash, including cash from discontinued operations 427,778 142,115 132
Cash, cash equivalents and restricted cash, including cash from discontinued operations, January 1 142,726 611 479
Cash, cash equivalents and restricted cash, including cash from discontinued operations, December 31 570,504 142,726 611
Less: Restricted cash (6,320) (6,216) 0
Cash and cash equivalents 564,184 136,510 611
Hawaiian Electric | Reportable Legal Entities | Hawaiian Electric Company, Inc. and Subsidiaries      
Cash flows from operating activities      
Net income (loss) (1,225,282) 195,032 190,009
Adjustments to reconcile net income (loss) to net cash provided by operating activities-continuing operations      
Equity in earnings of subsidiaries 248,004 (44,809) (47,493)
Common stock dividends received from subsidiaries   24,450 31,600
Depreciation of property, plant and equipment 167,909 164,150 158,725
Other amortization 23,606 17,692 16,708
Deferred income tax expense (benefit) (393,025) (851) (33,648)
Gain/Loss on sale of receivables to BRWR 4,079    
State refundable credit (7,914) (7,577) (7,375)
Bad debt expense 2,838 5,565 4,175
Allowance for equity funds used during construction (10,853) (11,721) (8,464)
Other (6,270) 380 (65)
Changes in assets and liabilities      
Decrease (increase) in accounts receivable 22,897 (83,401) (74,067)
Decrease (increase) in accrued unbilled revenues 57,281 8 (43,972)
Decrease in fuel oil stock 37,427 45,114 (82,158)
Decrease (increase) in materials and supplies (5,269) (16,204) (6,124)
Increase in regulatory assets (4,608) (6,616) 28,076
Increase in regulatory liabilities 38,413 48,833 28,621
Increase (decrease) in accounts payable 9,879 13,988 18,657
Change in prepaid and accrued income taxes, tax credits and revenue taxes (14,192) 4,314 77,903
Change in defined benefit pension and other postretirement benefit plans asset/liability (6,334) (5,653) (3,545)
Increase in wildfire tort-related claims 1,457,000 75,000  
Change in other assets and liabilities (52,774) (12,990) (17,884)
Net cash provided by operating activities 342,812 404,704 229,679
Cash flows from investing activities      
Capital expenditures (197,142) (276,600) (223,223)
Advances from (to) affiliates (46,700) (70,500) 1,000
Other (10,169) 4,118 (5,687)
Net cash used in investing activities (254,011) (342,982) (227,910)
Cash flows from financing activities      
Common stock dividends (26,000) (129,000) (125,900)
Preferred stock dividends of Hawaiian Electric and subsidiaries (1,995) (1,080) (1,080)
Proceeds from issuance of common stock/capital contribution from parent 270   13,101
Proceeds from issuance of long-term debt   300,000 40,000
Repayment of long-term debt and funds transferred for repayment of long-term debt (74,000) (50,000) (40,000)
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less 0 (114,167) 114,167
Payments of obligations under finance leases (3,487) (2,728) (670)
Proceeds from issuance of short-term debt 50,000    
Other (6,977) (571) (241)
Net cash provided by (used in) financing activities (62,189) 2,454 (623)
Net increase (decrease) in cash, cash equivalents and restricted cash, including cash from discontinued operations 26,612 64,176 1,146
Cash, cash equivalents and restricted cash, including cash from discontinued operations, January 1 91,755 27,579 26,433
Cash, cash equivalents and restricted cash, including cash from discontinued operations, December 31   91,755 27,579
Less: Restricted cash   (2,000)  
Cash and cash equivalents 118,367 89,755 27,579
Hawaii Electric Light | Reportable Legal Entities | Hawaiian Electric Company, Inc. and Subsidiaries      
Cash flows from operating activities      
Net income (loss) (115,880) 29,041 22,350
Adjustments to reconcile net income (loss) to net cash provided by operating activities-continuing operations      
Equity in earnings of subsidiaries 0 0 0
Common stock dividends received from subsidiaries   0 0
Depreciation of property, plant and equipment 43,855 42,541 41,404
Other amortization 4,958 5,003 4,996
Deferred income tax expense (benefit) (47,550) (296) (4,040)
Gain/Loss on sale of receivables to BRWR 821    
State refundable credit (1,848) (1,782) (1,734)
Bad debt expense 476 1,353 1,073
Allowance for equity funds used during construction (1,189) (1,411) (898)
Other (50) (46) (50)
Changes in assets and liabilities      
Decrease (increase) in accounts receivable (13,175) (7,398) (11,644)
Decrease (increase) in accrued unbilled revenues 20,989 (1,308) (4,289)
Decrease in fuel oil stock 4,205 (1,004) (4,150)
Decrease (increase) in materials and supplies (1,109) (4,614) (56)
Increase in regulatory assets (5,346) 5,501 1,546
Increase in regulatory liabilities 6,597 (1,176) 7,977
Increase (decrease) in accounts payable (1,687) 5,998 3,294
Change in prepaid and accrued income taxes, tax credits and revenue taxes (2,325) 2,407 11,117
Change in defined benefit pension and other postretirement benefit plans asset/liability (1,521) (1,348) (626)
Increase in wildfire tort-related claims 191,500 0  
Change in other assets and liabilities (4,035) 2,056 213
Net cash provided by operating activities 77,686 73,517 66,483
Cash flows from investing activities      
Capital expenditures (51,209) (63,889) (49,004)
Advances from (to) affiliates 0 4,500 (4,500)
Other 679 932 760
Net cash used in investing activities (50,530) (58,457) (52,744)
Cash flows from financing activities      
Common stock dividends 0 (13,425) (16,400)
Preferred stock dividends of Hawaiian Electric and subsidiaries 0 (534) (534)
Proceeds from issuance of common stock/capital contribution from parent 0   6,023
Proceeds from issuance of long-term debt   25,000 10,000
Repayment of long-term debt and funds transferred for repayment of long-term debt (5,000) (20,000) (12,000)
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less 0 0 (1,000)
Payments of obligations under finance leases (632) (400) 0
Proceeds from issuance of short-term debt 0    
Other (648) (135) (62)
Net cash provided by (used in) financing activities (6,280) (9,494) (13,973)
Net increase (decrease) in cash, cash equivalents and restricted cash, including cash from discontinued operations 20,876 5,566 (234)
Cash, cash equivalents and restricted cash, including cash from discontinued operations, January 1 10,658 5,092 5,326
Cash, cash equivalents and restricted cash, including cash from discontinued operations, December 31   10,658 5,092
Less: Restricted cash   0  
Cash and cash equivalents 31,534 10,658 5,092
Maui Electric | Reportable Legal Entities | Hawaiian Electric Company, Inc. and Subsidiaries      
Cash flows from operating activities      
Net income (loss) (134,491) 16,683 26,058
Adjustments to reconcile net income (loss) to net cash provided by operating activities-continuing operations      
Equity in earnings of subsidiaries 0 0 0
Common stock dividends received from subsidiaries   0 0
Depreciation of property, plant and equipment 39,378 37,014 35,295
Other amortization 3,264 3,795 3,616
Deferred income tax expense (benefit) (41,049) 2,586 (3,727)
Gain/Loss on sale of receivables to BRWR 670    
State refundable credit (2,152) (1,966) (1,890)
Bad debt expense 1,406 1,243 779
Allowance for equity funds used during construction (1,744) (2,032) (1,212)
Other 9 126 (24)
Changes in assets and liabilities      
Decrease (increase) in accounts receivable 1,570 (29,301) (10,680)
Decrease (increase) in accrued unbilled revenues 22,633 (1,748) (5,762)
Decrease in fuel oil stock 7,702 (817) (1,144)
Decrease (increase) in materials and supplies 2,345 (14,047) (1,511)
Increase in regulatory assets (12,789) (9,498) 4,978
Increase in regulatory liabilities 3,423 6,813 8,290
Increase (decrease) in accounts payable 1,452 468 404
Change in prepaid and accrued income taxes, tax credits and revenue taxes (8,614) (4,843) 14,178
Change in defined benefit pension and other postretirement benefit plans asset/liability (1,363) (1,185) (657)
Increase in wildfire tort-related claims 191,500 0  
Change in other assets and liabilities (23,280) 17,305 (3,623)
Net cash provided by operating activities 49,870 20,596 63,368
Cash flows from investing activities      
Capital expenditures (81,128) (98,286) (57,230)
Advances from (to) affiliates 0 21,700 (21,700)
Other (1,011) 1,126 1,253
Net cash used in investing activities (82,139) (75,460) (77,677)
Cash flows from financing activities      
Common stock dividends 0 (11,025) (15,200)
Preferred stock dividends of Hawaiian Electric and subsidiaries 0 (381) (381)
Proceeds from issuance of common stock/capital contribution from parent 0   3,023
Proceeds from issuance of long-term debt   25,000 10,000
Repayment of long-term debt and funds transferred for repayment of long-term debt (2,000) (30,000) 0
Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less 46,700 70,500 0
Payments of obligations under finance leases 0 0 0
Proceeds from issuance of short-term debt 0    
Other (1,562) (137) (61)
Net cash provided by (used in) financing activities 43,138 53,957 (2,619)
Net increase (decrease) in cash, cash equivalents and restricted cash, including cash from discontinued operations 10,869 (907) (16,928)
Cash, cash equivalents and restricted cash, including cash from discontinued operations, January 1 5,587 6,494 23,422
Cash, cash equivalents and restricted cash, including cash from discontinued operations, December 31   5,587 6,494
Less: Restricted cash   0  
Cash and cash equivalents 16,456 5,587 6,494
Other subsidiaries | Reportable Legal Entities | Hawaiian Electric Company, Inc. and Subsidiaries      
Cash flows from operating activities      
Net income (loss) 3,282 0 0
Adjustments to reconcile net income (loss) to net cash provided by operating activities-continuing operations      
Equity in earnings of subsidiaries 0 0 0
Common stock dividends received from subsidiaries   0 0
Depreciation of property, plant and equipment 0 0 0
Other amortization 0 0 0
Deferred income tax expense (benefit) 0 0 0
Gain/Loss on sale of receivables to BRWR (5,570)    
State refundable credit 0 0 0
Bad debt expense 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 (95,382) 0 0
Decrease (increase) in accrued unbilled revenues (93,342) 0 0
Decrease in fuel oil stock 0 0 0
Decrease (increase) in materials and supplies 0 0 0
Increase in regulatory assets 0 0 0
Increase in regulatory liabilities 0 0
Increase (decrease) in accounts payable 0 0 0
Change in prepaid and accrued income taxes, tax credits and revenue taxes 1,138 0 0
Change in defined benefit pension and other postretirement benefit plans asset/liability 0 0 0
Increase in wildfire tort-related claims 0 0  
Change in other assets and liabilities 187,788 0 0
Net cash provided by operating activities (2,086) 0 0
Cash flows from investing activities      
Capital expenditures 0 0 0
Advances from (to) affiliates 0 0 0
Other 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
Proceeds from issuance of common stock/capital contribution from parent 19,800   0
Proceeds from issuance of long-term debt   0 0
Repayment of long-term debt and funds transferred for repayment of long-term debt 0 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
Payments of obligations under finance leases 0 0 0
Proceeds from issuance of short-term debt 0    
Other 0 0 0
Net cash provided by (used in) financing activities 19,800 0 0
Net increase (decrease) in cash, cash equivalents and restricted cash, including cash from discontinued operations 17,714 0 0
Cash, cash equivalents and restricted cash, including cash from discontinued operations, January 1 77 77 77
Cash, cash equivalents and restricted cash, including cash from discontinued operations, December 31   77 77
Less: Restricted cash   0  
Cash and cash equivalents $ 17,791 $ 77 $ 77