XML 30 R15.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Cash Flows (unaudited) - HECO - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Adjustments to reconcile net income (loss) to net cash provided by operating activities    
Depreciation of property, plant and equipment $ 131,759 $ 131,461
Other amortization 20,908 15,372
Deferred income tax benefit (3,869) (439,853)
Allowance for equity funds used during construction (7,287) (6,976)
Other (2,793) 1,222
Changes in assets and liabilities    
Decrease (increase) in fuel oil stock (16,536) 1,188
Increase in regulatory assets (1,608) (23,425)
Increase in regulatory liabilities 42,433 16,716
Change in prepaid and accrued income taxes, tax credits and revenue taxes (38,938) (44,639)
Change in defined benefit pension and other postretirement benefit plans asset/liability (3,710) (4,271)
Increase in wildfire tort-related claims 0 1,637,000
Change in other assets and liabilities (20,921) (32,881)
Net cash provided by operating activities 184,416 193,447
Cash flows from investing activities    
Capital expenditures (161,493) (178,926)
Other 3,222 500
Net cash provided by (used in) investing activities (152,490) 33,523
Cash flows from financing activities    
Repayment of long-term debt (630,808) (9,888)
Other (5,958) (9,544)
Net cash used in financing activities (637,890) (354,714)
Net decrease in cash, cash equivalents and restricted cash, including cash from discontinued operations (605,964) (127,744)
Cash, cash equivalents and restricted cash, including cash from discontinued operations, beginning of period 1,242,852 694,574
Cash, cash equivalents and restricted cash, including cash from discontinued operations, end of period 636,888 566,830
Less: Restricted cash (482,603) (16,422)
Cash and cash equivalents 154,285 215,573
Hawaiian Electric Company, Inc. and Subsidiaries    
Cash flows from operating activities    
Net income (loss) 87,964 (1,189,175)
Adjustments to reconcile net income (loss) to net cash provided by operating activities    
Depreciation of property, plant and equipment 127,993 125,624
Other amortization 19,191 15,082
Deferred income tax benefit (2,822) (440,503)
State refundable credit (6,210) (5,880)
Bad debt expense 1,267 2,801
Allowance for equity funds used during construction (7,287) (6,976)
Other 2,292 17
Changes in assets and liabilities    
Decrease (increase) in accounts receivable (6,041) 86,832
Decrease in accrued unbilled revenues 20,772 7,614
Decrease (increase) in fuel oil stock (15,636) 2,146
Decrease (increase) in materials and supplies (12,787) 1,429
Increase in regulatory assets (1,608) (23,425)
Increase in regulatory liabilities 42,433 16,716
Increase in accounts payable 18,699 38,008
Change in prepaid and accrued income taxes, tax credits and revenue taxes (46,378) (43,573)
Change in defined benefit pension and other postretirement benefit plans asset/liability (3,820) (3,916)
Increase in wildfire tort-related claims 0 1,637,000
Change in other assets and liabilities (1,776) (34,348)
Net cash provided by operating activities 216,246 185,473
Cash flows from investing activities    
Capital expenditures (159,950) (168,200)
Other 5,151 1,543
Net cash provided by (used in) investing activities (154,799) (166,657)
Cash flows from financing activities    
Common stock dividends (10,000) (26,000)
Preferred stock dividends of Hawaiian Electric and subsidiaries (998) (998)
Proceeds from capital contribution from parent 540 0
Repayment of long-term debt (123,000) 0
Payments of obligations under finance leases (4,659) (3,737)
Other (1,049) (5,538)
Net cash used in financing activities (139,166) (36,273)
Net decrease in cash, cash equivalents and restricted cash, including cash from discontinued operations (77,719) (17,457)
Cash, cash equivalents and restricted cash, including cash from discontinued operations, beginning of period 184,148 108,077
Cash, cash equivalents and restricted cash, including cash from discontinued operations, end of period 106,429 90,620
Less: Restricted cash 0 (2,000)
Cash and cash equivalents $ 106,429 $ 88,620