Electric utility segment (Tables) | 12 Months Ended |
Dec. 31, 2024 |
Electric Utility Subsidiary [Abstract] | |
Schedule of Regulatory Assets | Regulatory assets were as follows: December 31 2024 2023 (in thousands) Income taxes (1-35 years) $ 81,102 $ 81,620 Retirement benefit plans (balance primarily varies with plans’ funded statuses) 13,755 70,616 Maui windstorm and wildfire related costs (to be determined by PUC) 52,652 14,692 Retirement of generating units (10 years) 40,953 29,930 Right-Of-Use (ROU) assets (25 years remaining) 19,105 9,067 ECRC/PPAC (1 year) 17,418 24,691 Vacation earned, but not yet taken (1 year) 13,950 14,585 Decoupling revenue balancing account and RAM (1 year) 9,829 19,002 Performance Incentive Mechanisms (PIMs) (1 year) 6,783 2,923 COVID-19 related costs (3 years) 6,715 8,715 Other (1-35 years remaining) 19,057 18,963 Total regulatory assets $ 281,319 $ 294,804 Included in: Current assets $ 53,895 $ 68,453 Long-term assets 227,424 226,351 Total regulatory assets $ 281,319 $ 294,804 |
Schedule of Regulatory Liabilities | Regulatory liabilities were as follows: December 31 2024 2023 (in thousands) Cost of removal in excess of salvage value (1-79 years) $ 601,741 $ 591,298 Income taxes (1-35 years) 292,036 303,225 Retirement benefit plans (balance primarily varies with plans’ funded statuses) 279,553 171,421 Solar tax credits (1-17 years) 46,661 49,507 Enterprise Resource Planning (ERP) Benefits (to be determined by PUC) 12,549 12,409 Decoupling revenue balancing account and RAM (1 year) 5,498 5,995 ECRC/PPAC (1 year) 4,296 15,169 Other (1 year remaining) 1,749 1,666 Total regulatory liabilities $ 1,244,083 $ 1,150,690 Included in: Current liabilities $ 26,568 $ 36,559 Long-term liabilities 1,217,515 1,114,131 Total regulatory liabilities $ 1,244,083 $ 1,150,690 |
Schedule of Voluntary Liquidation and Redemption Prices of Cumulative Preferred Stock | The following series of cumulative preferred stock are redeemable only at the option of the respective company at the following prices in the event of voluntary liquidation or redemption: December 31, 2024 Voluntary Redemption Series C, D, E, H, J and K (Hawaiian Electric) $ 20 $ 21 I (Hawaiian Electric) 20 20 G (Hawaii Electric Light) 100 100 H (Maui Electric) 100 100 |
Schedule of Purchase Commitments | As of December 31, 2024, the Utilities’ estimated future minimum payments pursuant to purchase obligations related to material contracts for the following five years and thereafter are as follows: Payments Due (in millions) 2025 2026 2027 2028 2029 Thereafter Total Firm capacity PPAs $ 75 $ 75 $ 75 $ 70 $ 70 $ 225 $ 590 Renewable dispatchable generation plus energy storage and energy storage PPAs 77 77 77 77 77 1,174 1,559 Other renewable PPA — 1 4 4 4 69 82 Fuel transportation 7 7 2 — — — 16 Total $ 159 $ 160 $ 158 $ 151 $ 151 $ 1,468 $ 2,247 |
Schedule of Purchases From All IPPs | Purchases from all IPPs were as follows: Years ended December 31 2024 2023 2022 (in millions) Kalaeloa $ 291 $ 298 $ 342 AES Hawaii 1 — — 82 HPOWER 74 70 73 Hamakua Energy 35 71 66 Puna Geothermal Venture 56 38 48 Kapolei Energy Storage 24 — — Wind IPPs 130 125 119 Solar IPPs 84 72 57 Other IPPs 2 9 (2) 7 Total IPPs $ 703 $ 672 $ 794 1 The term of the PPA with AES Hawaii expired on September 1, 2022 and the AES Hawaii coal plant ceased operations. 2 Includes hydro power and other PPAs. |
Schedule of Changes in Asset Retirement Obligation | Changes to the ARO liability included in “Other liabilities” on Hawaiian Electric’s balance sheet were as follows: (in thousands) 2024 2023 Balance, January 1 $ 12,009 $ 11,548 Accretion expense 484 463 Liabilities incurred — — Liabilities settled (1) (2) Balance, December 31 $ 12,492 $ 12,009 |
Schedule of Net Annual Incremental Amounts Proposed to be Collected (Refunded) | The filing reflected ARA revenues for 2025 to be collected from January 1 through December 31, 2025, as follows: (in millions) Hawaiian Electric Hawaii Electric Light Maui Electric Total 2025 ARA revenues $ 15.4 $ 3.8 $ 3.7 $ 22.9 Management Audit savings commitment (4.6) (1.0) (1.0) (6.6) Net 2025 ARA revenues $ 10.8 $ 2.8 $ 2.7 $ 16.3 The net incremental amounts between the 2024 spring and fall revenue reports are shown in the following table. The amounts are to be collected (refunded) from January 1 through December 31, 2025 under the RBA rate tariffs, which were included in the 2024 fall revenue report filing. (in millions) Hawaiian Electric Hawaii Electric Light Maui Electric Total 2025 ARA revenues $ 15.4 $ 3.8 $ 3.7 $ 22.9 Annual change in accrued RBA balance through September 30, 2024 (and associated revenue taxes) (7.0) (1.3) 6.4 (1.9) Incremental Performance Incentive Mechanisms (net) (0.1) 0.1 — — Net incremental amount to be collected under the RBA rate tariffs $ 8.3 $ 2.6 $ 10.1 $ 21.0 |
Schedule of Consolidating Statements of Income | Consolidating statement of income Year ended December 31, 2024 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Consolidated Revenues $ 2,283,148 483,715 440,432 5,570 (6,165) [1] $ 3,206,700 Expenses Fuel oil 790,004 121,719 166,322 — — 1,078,045 Purchased power 517,583 132,086 53,702 — — 703,371 Other operation and maintenance 390,111 102,883 121,693 1,150 (6,165) [1] 609,672 Wildfire tort-related claims, net (Note 2) 1,500,000 187,500 187,500 — — 1,875,000 Depreciation 167,909 43,855 39,378 — — 251,142 Taxes, other than income taxes 215,137 45,025 41,166 — — 301,328 Total expenses 3,580,744 633,068 609,761 1,150 (6,165) 4,818,558 Operating income (loss) (1,297,596) (149,353) (169,329) 4,420 — (1,611,858) Allowance for equity funds used during construction 10,853 1,189 1,744 — — 13,786 Equity in earnings of subsidiaries (248,004) — — — 248,004 [2] — Retirement defined benefits credit (expense)—other than service costs 3,574 665 (102) — — 4,137 Interest expense and other charges, net (59,906) (11,422) (16,688) — 5,934 [1] (82,082) Allowance for borrowed funds used during construction 4,300 355 815 — — 5,470 Interest Income 11,136 1,062 369 — (5,934) [1] 6,633 Income (loss) before income taxes (1,575,643) (157,504) (183,191) 4,420 248,004 (1,663,914) Income tax expense (benefit) (350,361) (41,624) (48,700) 1,138 — (439,547) Net income (loss) (1,225,282) (115,880) (134,491) 3,282 248,004 (1,224,367) Preferred stock dividends of subsidiaries — 534 381 — — 915 Net income (loss) attributable to Hawaiian Electric (1,225,282) (116,414) (134,872) 3,282 248,004 (1,225,282) Preferred stock dividends of Hawaiian Electric 1,080 — — — — 1,080 Net income (loss) for common stock $ (1,226,362) (116,414) (134,872) 3,282 248,004 $ (1,226,362) Consolidating statement of income Year ended December 31, 2023 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Consolidating adjustments Hawaiian Electric Consolidated Revenues $ 2,356,478 464,161 448,882 — $ 3,269,521 Expenses Fuel oil 913,801 105,009 192,610 — 1,211,420 Purchased power 486,067 142,837 42,865 — 671,769 Other operation and maintenance 343,462 85,261 104,834 — 533,557 Depreciation 164,150 42,541 37,014 — 243,705 Taxes, other than income taxes 221,664 43,095 42,153 — 306,912 Total expenses 2,129,144 418,743 419,476 — 2,967,363 Operating income 227,334 45,418 29,406 — 302,158 Allowance for equity funds used during construction 11,721 1,411 2,032 — 15,164 Equity in earnings of subsidiaries 44,809 — — (44,809) [2] — Retirement defined benefits credit (expense)—other than service costs 3,735 667 (99) — 4,303 Interest expense and other charges, net (62,362) (11,650) (12,933) 805 [1] (86,140) Allowance for borrowed funds used during construction 4,081 451 669 — 5,201 Interest Income 5,113 1,071 1,075 (805) [1] 6,454 Income before income taxes 234,431 37,368 20,150 (44,809) 247,140 Income taxes 39,399 8,327 3,467 — 51,193 Net income 195,032 29,041 16,683 (44,809) 195,947 Preferred stock dividends of subsidiaries — 534 381 — 915 Net income attributable to Hawaiian Electric 195,032 28,507 16,302 (44,809) 195,032 Preferred stock dividends of Hawaiian Electric 1,080 — — — 1,080 Net income for common stock $ 193,952 28,507 16,302 (44,809) $ 193,952 Consolidating statement of income Year ended December 31, 2022 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Consolidating adjustments Hawaiian Electric Consolidated Revenues $ 2,452,969 485,590 470,355 (327) [1] $ 3,408,587 Expenses Fuel oil 917,801 133,238 214,575 — 1,265,614 Purchased power 601,235 143,636 48,713 — 793,584 Other operation and maintenance 326,785 85,110 85,706 — 497,601 Depreciation 158,725 41,404 35,295 — 235,424 Taxes, other than income taxes 228,843 44,685 43,645 — 317,173 Total expenses 2,233,389 448,073 427,934 — 3,109,396 Operating income 219,580 37,517 42,421 (327) 299,191 Allowance for equity funds used during construction 8,464 898 1,212 — 10,574 Equity in earnings of subsidiaries 47,493 — — (47,493) [2] — Retirement defined benefits credit (expense)—other than service costs 3,296 666 (127) — 3,835 Interest expense and other charges, net (55,260) (10,659) (10,824) 327 [1] (76,416) Allowance for borrowed funds used during construction 2,769 277 370 — 3,416 Income before income taxes 226,342 28,699 33,052 (47,493) 240,600 Income taxes 36,333 6,349 6,994 — 49,676 Net income 190,009 22,350 26,058 (47,493) 190,924 Preferred stock dividends of subsidiaries — 534 381 — 915 Net income attributable to Hawaiian Electric 190,009 21,816 25,677 (47,493) 190,009 Preferred stock dividends of Hawaiian Electric 1,080 — — — 1,080 Net income for common stock $ 188,929 21,816 25,677 (47,493) $ 188,929 |
Schedule of Consolidating Statements of Comprehensive Income | Consolidating statement of comprehensive income Year ended December 31, 2024 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating Hawaiian Electric Net income (loss) for common stock $ (1,226,362) (116,414) (134,872) 3,282 248,004 $ (1,226,362) Other comprehensive loss, net of taxes: Retirement benefit plans: Net gains arising during the period, net of taxes 65,680 8,108 7,342 — (15,450) [1] 65,680 Adjustment for amortization of net gains recognized during the period in net periodic benefit cost, net of taxes (2,035) (159) (243) — 402 [1] (2,035) Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes (63,708) (7,895) (7,076) — 14,971 [1] (63,708) Other comprehensive loss, net of taxes (63) 54 23 — (77) (63) Comprehensive income (loss) attributable to common shareholder $ (1,226,425) (116,360) (134,849) 3,282 247,927 $ (1,226,425) Consolidating statement of comprehensive income Year ended December 31, 2023 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Consolidating adjustments Hawaiian Electric Net income for common stock $ 193,952 28,507 16,302 (44,809) $ 193,952 Other comprehensive income (loss), net of taxes: Retirement benefit plans: Net gains arising during the period, net of taxes 10,175 961 1,275 (2,236) [1] 10,175 Adjustment for amortization of prior service credit and net gains recognized during the period in net periodic benefit cost, net of taxes (1,983) (221) (266) 487 [1] (1,983) Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes (8,204) (752) (978) 1,730 [1] (8,204) Other comprehensive income (loss), net of taxes (12) (12) 31 (19) (12) Comprehensive income attributable to common shareholder $ 193,940 28,495 16,333 (44,828) $ 193,940 Consolidating statement of comprehensive income Year ended December 31, 2022 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Consolidating adjustments Hawaiian Electric Net income for common stock $ 188,929 21,816 25,677 (47,493) $ 188,929 Other comprehensive income, net of taxes: Retirement benefit plans: Net gains arising during the period, net of taxes 187,193 44,411 44,386 (88,797) [1] 187,193 Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of taxes 18,884 2,811 2,584 (5,395) [1] 18,884 Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes (199,936) (46,841) (46,694) 93,535 [1] (199,936) Other comprehensive income, net of tax benefits 6,141 381 276 (657) 6,141 Comprehensive income attributable to common shareholder $ 195,070 22,197 25,953 (48,150) $ 195,070 |
Schedule of Consolidating Balance Sheets | Consolidating balance sheet December 31, 2024 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating Hawaiian Electric Assets Property, plant and equipment Utility property, plant and equipment Land $ 42,860 5,645 3,514 — — $ 52,019 Plant and equipment 5,502,198 1,501,947 1,417,356 — — 8,421,501 Right-of-use assets - finance lease 360,270 36,074 50,757 — — 447,101 Less accumulated depreciation (2,029,719) (691,161) (605,744) — — (3,326,624) Construction in progress 282,150 31,341 52,218 — — 365,709 Utility property, plant and equipment, net 4,157,759 883,846 918,101 — — 5,959,706 Nonutility property, plant and equipment, less accumulated depreciation 1,145 115 1,532 — — 2,792 Total property, plant and equipment, net 4,158,904 883,961 919,633 — — 5,962,498 Investment in wholly-owned subsidiaries, at equity 680,414 — — — (680,414) [2] — Current assets Cash and cash equivalents 118,367 31,534 16,456 17,791 — 184,148 Advances to affiliates 62,200 — — — (62,200) [1] — Customer accounts receivable, net 19,050 7,245 8,941 164,662 — 199,898 Accrued unbilled revenues, net 12,738 4,046 1,890 160,047 — 178,721 Other accounts receivable, net 209,752 58,366 51,465 — (249,946) [1] 69,637 Fuel oil stock, at average cost 70,800 13,764 14,339 — — 98,903 Materials and supplies, at average cost 69,602 15,506 33,358 — — 118,466 Prepayments and other 110,516 16,662 30,747 — (6,705) [1] 151,220 Regulatory assets 36,520 8,211 9,164 — — 53,895 Total current assets 709,545 155,334 166,360 342,500 (318,851) 1,054,888 Other long-term assets Operating lease right-of-use assets 29,868 22,672 6,741 — — 59,281 Regulatory assets 172,257 18,875 36,292 — — 227,424 Defined benefit pension and other postretirement benefit plans asset 66,292 30,397 24,128 — (11,998) [1] 108,819 Other 194,006 18,612 21,702 — (33,626) [1] 200,694 Total other long-term assets 462,423 90,556 88,863 — (45,624) 596,218 Total assets $ 6,011,286 1,129,851 1,174,856 342,500 (1,044,889) $ 7,613,604 (continued) Consolidating balance sheet (continued) December 31, 2024 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating Hawaiian Electric Capitalization and liabilities Capitalization Common stock equity $ 1,156,955 243,964 282,876 153,574 (680,414) [2] $ 1,156,955 Cumulative preferred stock–not subject to mandatory redemption 22,293 7,000 5,000 — — 34,293 Long-term debt, net 1,353,173 244,466 256,575 — — 1,854,214 Total capitalization 2,532,421 495,430 544,451 153,574 (680,414) 3,045,462 Current liabilities Current portion of operating lease liabilities 4,430 7,802 2,970 — — 15,202 Current portion of long-term debt, net 40,000 5,000 2,000 — — 47,000 Short-term borrowings-non-affiliate 48,623 — — — — 48,623 Short-term borrowings-affiliate — — 62,200 — (62,200) [1] — Accounts payable 137,837 27,077 32,066 — — 196,980 Interest and preferred dividends payable 15,994 3,191 2,701 — (350) [1] 21,536 Taxes accrued, including revenue taxes 197,768 42,692 37,108 1,138 (6,705) [1] 272,001 Regulatory liabilities 11,701 10,039 4,828 — — 26,568 Wildfire tort-related claims (Note 2) 383,000 47,875 47,875 — — 478,750 Other 103,415 35,492 43,913 187,788 (249,597) [1] 121,011 Total current liabilities 942,768 179,168 235,661 188,926 (318,852) 1,227,671 Deferred credits and other liabilities Operating lease liabilities 29,830 15,230 4,075 — — 49,135 Finance lease liabilities 341,364 34,370 49,891 — — 425,625 Deferred income taxes — 5,368 28,257 — (33,625) [1] — Regulatory liabilities 864,259 222,834 130,422 — — 1,217,515 Unamortized tax credits 54,950 10,757 10,969 — — 76,676 Defined benefit pension plan liability 18,301 125 — — (11,998) [1] 6,428 Wildfire tort-related claims (Note 2) 1,149,000 143,625 143,625 — — 1,436,250 Other 78,393 22,944 27,505 — — [1] 128,842 Total deferred credits and other liabilities 2,536,097 455,253 394,744 — (45,623) 3,340,471 Total capitalization and liabilities $ 6,011,286 1,129,851 1,174,856 342,500 (1,044,889) $ 7,613,604 Consolidating balance sheet December 31, 2023 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiary Consolidating Hawaiian Electric Assets Property, plant and equipment Utility property, plant and equipment Land $ 42,859 5,645 3,594 — — $ 52,098 Plant and equipment 5,398,281 1,459,639 1,374,890 — — 8,232,810 Finance lease right-of-use assets 306,099 36,075 — — — 342,174 Less accumulated depreciation (1,925,660) (666,581) (605,273) — — (3,197,514) Construction in progress 247,836 33,488 38,899 — — 320,223 Utility property, plant and equipment, net 4,069,415 868,266 812,110 — — 5,749,791 Nonutility property, plant and equipment, less accumulated depreciation 5,295 115 1,532 — — 6,942 Total property, plant and equipment, net 4,074,710 868,381 813,642 — — 5,756,733 Investment in wholly-owned subsidiaries, at equity 722,211 — — — (722,211) [2] — Current assets Cash and cash equivalents 89,755 10,658 5,587 77 — 106,077 Restricted cash 2,000 — — — — 2,000 Advances to affiliates 70,500 — — — (70,500) [1] — Customer accounts receivable, net 172,747 38,216 33,346 — — 244,309 Accrued unbilled revenues, net 136,367 25,102 24,175 — — 185,644 Other accounts receivable, net 143,160 13,318 32,521 — (77,480) [1] 111,519 Fuel oil stock, at average cost 108,228 17,968 22,041 — — 148,237 Materials and supplies, at average cost 64,334 14,397 35,702 — — 114,433 Prepayments and other 40,767 7,724 11,638 — (1,638) [1] 58,491 Regulatory assets 58,920 5,771 3,762 — — 68,453 Total current assets 886,778 133,154 168,772 77 (149,618) 1,039,163 Other long-term assets Operating lease right-of-use assets 34,856 27,470 9,551 — — 71,877 Regulatory assets 189,417 13,575 23,359 — — 226,351 Other postretirement benefit plan asset 50,743 17,827 13,169 — (14,171) [1] 67,568 Other 83,290 18,612 19,960 — — 121,862 Total other long-term assets 358,306 77,484 66,039 — (14,171) 487,658 Total assets $ 6,042,005 1,079,019 1,048,453 77 (886,000) $ 7,283,554 Consolidating balance sheet (continued) December 31, 2023 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiary Consolidating Hawaiian Electric Capitalization and liabilities Capitalization Common stock equity $ 2,409,110 359,790 362,344 77 (722,211) [2] $ 2,409,110 Cumulative preferred stock–not subject to mandatory redemption 22,293 7,000 5,000 — — 34,293 Long-term debt, net 1,426,516 249,339 258,422 — — 1,934,277 Total capitalization 3,857,919 616,129 625,766 77 (722,211) 4,377,680 Current liabilities Current portion of operating lease liabilities 6,788 7,025 2,804 — — 16,617 Short-term borrowings-affiliate — — 70,500 — (70,500) [1] — Accounts payable 136,102 29,418 25,520 — — 191,040 Interest and preferred dividends payable 17,085 3,098 3,074 — (375) [1] 22,882 Taxes accrued, including revenue taxes 211,840 43,932 37,808 — (1,638) [1] 291,942 Regulatory liabilities 20,013 8,508 8,038 — — 36,559 Wildfire tort-related claims (Note 2) 75,000 — — — — 75,000 Other 90,131 33,240 50,170 — (77,105) [1] 96,436 Total current liabilities 556,959 125,221 197,914 — (149,618) 730,476 Deferred credits and other liabilities Operating lease liabilities 34,262 20,792 7,044 — — 62,098 Finance lease liabilities 295,935 35,043 — — — 330,978 Deferred income taxes 280,029 51,661 67,311 — — 399,001 Regulatory liabilities 803,404 199,173 111,554 — — 1,114,131 Unamortized tax credits 61,130 11,650 11,532 — — 84,312 Defined benefit pension plan liability 74,842 — — — (14,171) [1] 60,671 Other 77,525 19,350 27,332 — — 124,207 Total deferred credits and other liabilities 1,627,127 337,669 224,773 — (14,171) 2,175,398 Total capitalization and liabilities $ 6,042,005 1,079,019 1,048,453 77 (886,000) $ 7,283,554 |
Schedule of Consolidating Statements of Changes in Common Stock Equity | Consolidating statements of changes in common stock equity (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating Hawaiian Electric Balance, December 31, 2021 $ 2,261,899 332,900 343,260 77 (676,237) $ 2,261,899 Net income for common stock 188,929 21,816 25,677 — (47,493) 188,929 Other comprehensive income, net of taxes 6,141 381 276 — (657) 6,141 Issuance of common stock, net of expenses 13,101 6,023 3,023 — (9,046) 13,101 Common stock dividends (125,900) (16,400) (15,200) — 31,600 (125,900) Balance, December 31, 2022 2,344,170 344,720 357,036 77 (701,833) 2,344,170 Net income for common stock 193,952 28,507 16,302 — (44,809) 193,952 Other comprehensive income (loss), net of taxes (12) (12) 31 — (19) (12) Common stock dividends (129,000) (13,425) (11,025) — 24,450 (129,000) Balance, December 31, 2023 2,409,110 359,790 362,344 77 (722,211) 2,409,110 Net income (loss) for common stock (1,226,362) (116,414) (134,872) 3,282 248,004 (1,226,362) Other comprehensive income (loss), net of taxes (63) 54 23 — (77) (63) Issuance of common stock, net of expenses — — 55,000 150,215 (205,215) — Common stock dividends (26,000) — — — — (26,000) Additional paid-in capital 270 534 381 — (915) 270 Balance, December 31, 2024 $ 1,156,955 243,964 282,876 153,574 (680,414) $ 1,156,955 |
Schedule of Consolidating Statements of Cash Flows | Consolidating statement of cash flows Year ended December 31, 2024 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating Hawaiian Electric Cash flows from operating activities Net income (loss) $ (1,225,282) (115,880) (134,491) 3,282 248,004 [2] $ (1,224,367) Adjustments to reconcile net income to net cash provided by operating activities Equity in earnings of subsidiaries 248,004 — — — (248,004) [2] — Depreciation of property, plant and equipment 167,909 43,855 39,378 — — 251,142 Other amortization 23,606 4,958 3,264 — — 31,828 Deferred income tax benefit (393,025) (47,550) (41,049) — — (481,624) Gain/Loss on sale of receivables to affiliate 4,079 821 670 (5,570) — — State refundable credit (7,914) (1,848) (2,152) — — (11,914) Bad debt expense 2,838 476 1,406 — — 4,720 Allowance for equity funds used during construction (10,853) (1,189) (1,744) — — (13,786) Other (6,270) (50) 9 — — (6,311) Changes in assets and liabilities: Decrease (increase) in accounts receivable 22,897 (13,175) 1,570 (95,382) 172,466 [1] 88,376 Decrease (increase) in accrued unbilled revenues 57,281 20,989 22,633 (93,342) — 7,561 Decrease in fuel oil stock 37,427 4,205 7,702 — — 49,334 Decrease (increase) in materials and supplies (5,269) (1,109) 2,345 — — (4,033) Increase in regulatory assets (4,608) (5,346) (12,789) — — (22,743) Increase in regulatory liabilities 38,413 6,597 3,423 — — 48,433 Increase (decrease) in accounts payable 9,879 (1,687) 1,452 — — 9,644 Change in prepaid and accrued income taxes, tax credits and revenue taxes (14,192) (2,325) (8,614) 1,138 (2,549) [1] (26,542) Change in defined benefit pension and other postretirement benefit plans asset/liability (6,334) (1,521) (1,363) — — (9,218) Increase in wildfire tort-related claims 1,457,000 191,500 191,500 — — 1,840,000 Change in other assets and liabilities (52,774) (4,035) (23,280) 187,788 (172,466) [1] (64,767) Net cash provided by (used in) operating activities 342,812 77,686 49,870 (2,086) (2,549) 465,733 Cash flows from investing activities Capital expenditures (197,142) (51,209) (81,128) — — (329,479) Advances to affiliates (46,700) — — — 46,700 [1] — Other (10,169) 679 (1,011) — 22,349 [1][2] 11,848 Net cash used in investing activities (254,011) (50,530) (82,139) — 69,049 (317,631) Cash flows from financing activities Common stock dividends (26,000) — — — — (26,000) Preferred stock dividends of Hawaiian Electric and subsidiaries (1,995) — — — — (1,995) Proceeds from issuance of common stock/capital contribution from parent 270 — — 19,800 (19,800) [2] 270 Repayment of long-term debt and funds transferred for repayment of long-term debt (74,000) (5,000) (2,000) — — (81,000) Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less — — 46,700 — (46,700) [1] — Payments of obligations under finance leases (3,487) (632) — — — (4,119) Proceeds from issuance of short-term debt 50,000 — — — — 50,000 Other (6,977) (648) (1,562) — — (9,187) Net cash provided by (used in) financing activities (62,189) (6,280) 43,138 19,800 (66,500) (72,031) Net increase in cash and cash equivalents 26,612 20,876 10,869 17,714 — 76,071 Cash, cash equivalents and restricted cash, January 1 91,755 10,658 5,587 77 — 108,077 Cash and cash equivalents, December 31 $ 118,367 31,534 16,456 17,791 — $ 184,148 Consolidating statement of cash flows Year ended December 31, 2023 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiary Consolidating Hawaiian Electric Cash flows from operating activities Net income $ 195,032 29,041 16,683 — (44,809) [2] $ 195,947 Adjustments to reconcile net income to net cash provided by operating activities Equity in earnings of subsidiaries (44,809) — — — 44,809 [2] — Common stock dividends received from subsidiaries 24,450 — — — (24,450) [2] — Depreciation of property, plant and equipment 164,150 42,541 37,014 — — 243,705 Other amortization 17,692 5,003 3,795 — — 26,490 Deferred income tax expense (benefit) (851) (296) 2,586 — — 1,439 State refundable credit (7,577) (1,782) (1,966) — — (11,325) Bad debt expense 5,565 1,353 1,243 — — 8,161 Allowance for equity funds used during construction (11,721) (1,411) (2,032) — — (15,164) Other 380 (46) 126 — — 460 Changes in assets and liabilities: Increase in accounts receivable (83,401) (7,398) (29,301) — 55,096 [1] (65,004) Decrease (increase) in accrued unbilled revenues 8 (1,308) (1,748) — — (3,048) Decrease (increase) in fuel oil stock 45,114 (1,004) (817) — — 43,293 Increase in materials and supplies (16,204) (4,614) (14,047) — — (34,865) Decrease (increase) in regulatory assets (6,616) 5,501 (9,498) — — (10,613) Increase (decrease) in regulatory liabilities 48,833 (1,176) 6,813 — — 54,470 Increase in accounts payable 13,988 5,998 468 — — 20,454 Change in prepaid and accrued income taxes, tax credits and revenue taxes 4,314 2,407 (4,843) — — 1,878 Change in defined benefit pension and other postretirement benefit plans asset/liability (5,653) (1,348) (1,185) — — (8,186) Increase in wildfire tort-related claims 75,000 — — — — 75,000 Change in other assets and liabilities (12,990) 2,056 17,305 — (55,096) [1] (48,725) Net cash provided by operating activities 404,704 73,517 20,596 — (24,450) 474,367 Cash flows from investing activities Capital expenditures (276,600) (63,889) (98,286) — — (438,775) Advances from (to) affiliates (70,500) 4,500 21,700 — 44,300 [1] — Other 4,118 932 1,126 — — 6,176 Net cash used in investing activities (342,982) (58,457) (75,460) — 44,300 (432,599) Cash flows from financing activities Common stock dividends (129,000) (13,425) (11,025) — 24,450 [2] (129,000) Preferred stock dividends of Hawaiian Electric and subsidiaries (1,080) (534) (381) — — (1,995) Proceeds from issuance of long-term debt 300,000 25,000 25,000 — — 350,000 Repayment of long-term debt (50,000) (20,000) (30,000) — — (100,000) Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less (114,167) — 70,500 — (44,300) [1] (87,967) Payments of obligations under finance leases (2,728) (400) — — — (3,128) Other (571) (135) (137) — — (843) Net cash provided by (used in) financing activities 2,454 (9,494) 53,957 — (19,850) 27,067 Net increase (decrease) in cash, cash equivalents and restricted cash 64,176 5,566 (907) — — 68,835 Cash, cash equivalents and restricted cash, January 1 27,579 5,092 6,494 77 — 39,242 Cash, cash equivalents and restricted cash, December 31 91,755 10,658 5,587 77 — 108,077 Less: Restricted cash (2,000) — — — — (2,000) Cash and cash equivalents, December 31 $ 89,755 10,658 5,587 77 — $ 106,077 Consolidating statement of cash flows Year ended December 31, 2022 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiary Consolidating Hawaiian Electric Cash flows from operating activities Net income $ 190,009 22,350 26,058 — (47,493) [2] $ 190,924 Adjustments to reconcile net income to net cash provided by operating activities Equity in earnings of subsidiaries (47,493) — — — 47,493 [2] — Common stock dividends received from subsidiaries 31,600 — — — (31,600) [2] — Depreciation of property, plant and equipment 158,725 41,404 35,295 — — 235,424 Other amortization 16,708 4,996 3,616 — — 25,320 Deferred income taxes (33,648) (4,040) (3,727) — — (41,415) State refundable credit (7,375) (1,734) (1,890) — — (10,999) Bad debt expense 4,175 1,073 779 — — 6,027 Allowance for equity funds used during construction (8,464) (898) (1,212) — — (10,574) Other (65) (50) (24) — — (139) Changes in assets and liabilities: Increase in accounts receivable (74,067) (11,644) (10,680) — 4,649 [1] (91,742) Increase in accrued unbilled revenues (43,972) (4,289) (5,762) — — (54,023) Increase in fuel oil stock (82,158) (4,150) (1,144) — — (87,452) Increase in materials and supplies (6,124) (56) (1,511) — — (7,691) Decrease in regulatory assets 28,076 1,546 4,978 — — 34,600 Increase in regulatory liabilities 28,621 7,977 8,290 — 44,888 Increase in accounts payable 18,657 3,294 404 — — 22,355 Change in prepaid and accrued income taxes, tax credits and revenue taxes 77,903 11,117 14,178 — — 103,198 Decrease in defined benefit pension and other postretirement benefit plans liability (3,545) (626) (657) — — (4,828) Change in other assets and liabilities (17,884) 213 (3,623) — (4,649) [1] (25,943) Net cash provided by operating activities 229,679 66,483 63,368 — (31,600) 327,930 Cash flows from investing activities Capital expenditures (223,223) (49,004) (57,230) — — (329,457) Advances from (to) affiliates 1,000 (4,500) (21,700) — 25,200 [1] — Other (5,687) 760 1,253 — 9,046 [1][2] 5,372 Net cash used in investing activities (227,910) (52,744) (77,677) — 34,246 (324,085) Cash flows from financing activities Common stock dividends (125,900) (16,400) (15,200) — 31,600 [2] (125,900) Preferred stock dividends of Hawaiian Electric and subsidiaries (1,080) (534) (381) — — (1,995) Proceeds from the issuance of common stock 13,101 6,023 3,023 — (9,046) [2] 13,101 Proceeds from the issuance of long-term debt 40,000 10,000 10,000 — — 60,000 Repayment of long-term debt (40,000) (12,000) — — — (52,000) Net increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less 114,167 (1,000) — — (25,200) [1] 87,967 Payments of obligations under finance leases (670) — — — — (670) Other (241) (62) (61) — — (364) Net cash used in financing activities (623) (13,973) (2,619) — (2,646) (19,861) Net increase (decrease) in cash and cash equivalents 1,146 (234) (16,928) — — (16,016) Cash and cash equivalents, January 1 26,433 5,326 23,422 77 — 55,258 Cash and cash equivalents, December 31 $ 27,579 5,092 6,494 77 — $ 39,242 Explanation of consolidating adjustments on consolidating schedules: [1] Eliminations of intercompany receivables and payables and other intercompany transactions [2] Elimination of investment in subsidiaries, carried at equity |