XML 24 R8.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Cash flows from operating activities    
Net income $ 40,720 $ 34,666
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 53,091 50,051
Other amortization 8,745 2,372
Provision for loan losses 3,541 3,907
Loans originated and purchased, held for sale (36,409) (35,725)
Proceeds from sale of loans, held for sale 33,114 40,588
Deferred income taxes (2,889) 10,096
Share-based compensation expense 1,657 1,056
Allowance for equity funds used during construction (3,294) (2,399)
Other 2,150 (347)
Changes in assets and liabilities    
Increase in accounts receivable and unbilled revenues, net (7,829) (12,337)
Increase in fuel oil stock (1,704) (7,444)
Decrease (increase) in regulatory assets (16,900) 5,909
Increase in accounts, interest and dividends payable 22,808 24,903
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (29,842) (42,175)
Increase (decrease) in defined benefit pension and other postretirement benefit plans liability (390) 1,012
Change in other assets and liabilities (31,892) (27,142)
Net cash provided by operating activities 34,677 46,991
Cash flows from investing activities    
Available-for-sale investment securities purchased (88,403) (171,878)
Principal repayments on available-for-sale investment securities 51,895 48,200
Principal repayment of held-to-maturity investment securities 1,032 0
Purchase of stock from Federal Home Loan Bank (2,853) (488)
Redemption of stock from Federal Home Loan Bank 2,400 0
Net decrease (increase) in loans held for investment (75,006) 890
Proceeds from sale of commercial loans 7,149 13,493
Proceeds from sale of real estate acquired in settlement of loans 589 185
Capital expenditures (133,352) (91,242)
Contributions in aid of construction 4,330 10,650
Contributions to low income housing investments (1,425) 0
Other 2,593 5,709
Net cash used in investing activities (231,051) (184,481)
Cash flows from financing activities    
Net increase in deposit liabilities 86,095 126,161
Net increase in short-term borrowings with original maturities of three months or less 120,485 2,300
Net increase in retail repurchase agreements 11,946 21,071
Proceeds from other bank borrowings 60,000 0
Repayments of other bank borrowings (60,000) (13,534)
Withheld shares for employee taxes on vested share-based compensation (991) (3,687)
Common stock dividends (33,741) (33,713)
Preferred stock dividends of subsidiaries (473) (473)
Other (4,043) (4,857)
Net cash provided by financing activities 179,278 93,268
Net decrease in cash and cash equivalents (17,096) (44,222)
Cash and cash equivalents, beginning of period 261,881 278,452
Cash and cash equivalents, end of period 244,785 234,230
Hawaiian Electric Company, Inc. and Subsidiaries    
Cash flows from operating activities    
Net income 27,974 21,964
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 50,466 48,216
Other amortization 5,344 1,949
Deferred income taxes (1,580) 11,064
Allowance for equity funds used during construction (3,294) (2,399)
Other 2,681 436
Changes in assets and liabilities    
Increase in accounts receivable (15,037) (7,328)
Decrease (increase) in accrued unbilled revenues 7,419 (5,939)
Increase in fuel oil stock (1,850) (7,444)
Increase in materials and supplies (1,295) (3,366)
Decrease (increase) in regulatory assets (16,900) 5,909
Increase (decrease) in accounts payable 5,143 17,231
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (32,866) (43,984)
Increase (decrease) in defined benefit pension and other postretirement benefit plans liability (938) 264
Change in other assets and liabilities 4,513 (4,694)
Net cash provided by operating activities 29,780 31,879
Cash flows from investing activities    
Capital expenditures (114,457) (84,712)
Contributions in aid of construction 4,330 10,650
Other 603 2,702
Net cash used in investing activities (109,524) (71,360)
Cash flows from financing activities    
Net increase in short-term borrowings with original maturities of three months or less 116,984 1,500
Common stock dividends (25,826) (21,942)
Preferred stock dividends of Hawaiian Electric and subsidiaries (499) (499)
Other (33) (657)
Net cash provided by financing activities 90,626 (21,598)
Net decrease in cash and cash equivalents 10,882 (61,079)
Cash and cash equivalents, beginning of period 12,517 74,286
Cash and cash equivalents, end of period $ 23,399 $ 13,207