XML 22 R9.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Cash flows from operating activities    
Net income $ 153,618 $ 134,344
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 159,646 150,123
Other amortization 31,473 15,362
Provision for loan losses 12,337 7,231
Loans originated and purchased, held for sale (105,956) (105,816)
Proceeds from sale of loans, held for sale 109,335 119,731
Deferred income taxes 10,823 21,397
Share-based compensation expense 5,891 4,383
Allowance for equity funds used during construction (8,239) (8,908)
Other (4,524) (1,350)
Changes in assets and liabilities    
Increase in accounts receivable and unbilled revenues, net (79,128) (26,250)
Decrease (increase) in fuel oil stock (5,060) 6,177
Decrease (increase) in regulatory assets (6,474) 3,922
Increase (decrease) in accounts, interest and dividends payable (7,122) 18,581
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (32,006) 2,828
Increase in defined benefit pension and other postretirement benefit plans liability 7,517 670
Change in other assets and liabilities 15,548 (22,311)
Net cash provided by operating activities 257,679 320,114
Cash flows from investing activities    
Available-for-sale investment securities purchased (190,411) (369,467)
Principal repayments on available-for-sale investment securities 168,334 155,026
Purchases of held-to-maturity investment securities (62,096) 0
Principal repayments of held-to-maturity investment securities 4,007 0
Purchase of stock from Federal Home Loan Bank (9,933) (2,868)
Redemption of stock from Federal Home Loan Bank 11,480 4,380
Net decrease (increase) in loans held for investment (96,212) 13,188
Proceeds from sale of commercial loans 7,149 31,427
Proceeds from sale of real estate acquired in settlement of loans 589 411
Capital expenditures (404,984) (343,375)
Contributions in aid of construction 24,361 40,603
Contributions to low income housing investments (7,714) 0
Other 13,669 1,345
Net cash used in investing activities (541,761) (469,330)
Cash flows from financing activities    
Net increase in deposit liabilities 137,443 203,397
Net increase in short-term borrowings with original maturities of three months or less 85,369 24,498
Net increase in retail repurchase agreements 32,626 24,469
Proceeds from other bank borrowings 237,000 59,500
Repayments of other bank borrowings (287,000) (123,034)
Proceeds from issuance of long-term debt 100,000 265,000
Repayment of long-term debt and funds transferred for redemption of special purpose revenue bonds (1,867) (265,000)
Withheld shares for employee taxes on vested share-based compensation (996) (3,796)
Common stock dividends (101,235) (101,149)
Preferred stock dividends of subsidiaries (1,417) (1,417)
Other (5,668) (9,531)
Net cash provided by financing activities 194,255 72,937
Net decrease in cash and cash equivalents (89,827) (76,279)
Cash and cash equivalents, beginning of period 261,881 278,452
Cash and cash equivalents, end of period 172,054 202,173
Hawaiian Electric Company, Inc. and Subsidiaries    
Cash flows from operating activities    
Net income 109,852 96,092
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 151,810 144,578
Other amortization 19,823 6,118
Deferred income taxes 12,835 29,537
Allowance for equity funds used during construction (8,239) (8,908)
Other (1,952) 526
Changes in assets and liabilities    
Increase in accounts receivable (53,139) (8,087)
Increase in accrued unbilled revenues (20,648) (18,014)
Decrease (increase) in fuel oil stock (4,949) 6,177
Increase in materials and supplies (4,110) (2,280)
Decrease (increase) in regulatory assets (6,474) 3,922
Increase (decrease) in accounts payable (8,712) 6,130
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (37,137) 5,291
Increase in defined benefit pension and other postretirement benefit plans liability 5,888 453
Change in other assets and liabilities 38,874 (2,662)
Net cash provided by operating activities 193,722 258,873
Cash flows from investing activities    
Capital expenditures (334,730) (306,975)
Contributions in aid of construction 24,361 40,603
Other 9,811 8,114
Net cash used in investing activities (300,558) (258,258)
Cash flows from financing activities    
Net increase in short-term borrowings with original maturities of three months or less 80,914 6,000
Proceeds from issuance of long-term debt 100,000 265,000
Repayment of long-term debt and funds transferred for redemption of special purpose revenue bonds 0 (265,000)
Common stock dividends (77,479) (65,825)
Preferred stock dividends of Hawaiian Electric and subsidiaries (1,496) (1,496)
Other (396) (3,593)
Net cash provided by financing activities 101,543 (64,914)
Net decrease in cash and cash equivalents (5,293) (64,299)
Cash and cash equivalents, beginning of period 12,517 74,286
Cash and cash equivalents, end of period $ 7,224 $ 9,987