XML 49 R9.htm IDEA: XBRL DOCUMENT v3.20.1
Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Cash flows from operating activities    
Net income $ 33,893 $ 46,161
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 59,614 57,435
Other amortization 11,418 9,792
Provision for credit losses 10,401 6,870
Loans originated, held for sale (76,770) (30,934)
Proceeds from sale of loans, held for sale 72,533 24,900
Deferred income taxes (4,996) (3,171)
Bad debt expense 2,724 239
Share-based compensation expense 1,704 2,162
Allowance for equity funds used during construction (2,015) (2,910)
Other (1,776) (3,243)
Changes in assets and liabilities    
Decrease (increase) in accounts receivable and unbilled revenues, net (6,563) 57,710
Decrease (increase) in fuel oil stock 2,566 (37,574)
Decrease (increase) in regulatory assets 1,171 (5,040)
Increase in regulatory liabilities 16,586 1,138
Increase in accounts, interest and dividends payable 8,935 10,413
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (45,205) (33,136)
Increase (decrease) in defined benefit pension and other postretirement benefit plans liability (490) 3,220
Change in other assets and liabilities (19,713) (26,624)
Net cash provided by operating activities 61,293 77,169
Cash flows from investing activities    
Available-for-sale investment securities purchased (159,173) (4,334)
Principal repayments on available-for-sale investment securities 77,642 57,074
Principal repayments of held-to-maturity investment securities 4,851 1,681
Purchase of stock from Federal Home Loan Bank (20,766) (26,036)
Redemption of stock from Federal Home Loan Bank 19,440 26,560
Net increase in loans held for investment (65,544) (19,804)
Proceeds from sale of low-income housing investments 6,725 0
Capital expenditures (125,554) (120,424)
Contributions to low income housing investments (1,026) (1,627)
Other 2,942 3,932
Net cash used in investing activities (260,463) (82,978)
Cash flows from financing activities    
Net increase in deposit liabilities 111,881 46,807
Net increase (decrease) in short-term borrowings with original maturities of three months or less (135,710) 11,407
Net increase (decrease) in other bank borrowings with original maturities of three months or less 42,495 (20,170)
Proceeds from issuance of short-term debt 50,000 25,000
Proceeds from issuance of long-term debt 186,925 550
Repayment of long-term debt (909) 0
Withheld shares for employee taxes on vested share-based compensation (5,700) (996)
Common stock dividends (36,018) (34,860)
Preferred stock dividends of subsidiaries (473) (473)
Other (4,590) (4,257)
Net cash provided by financing activities 207,901 23,008
Net increase in cash, cash equivalents and restricted cash 8,731 17,199
Cash, cash equivalents and restricted cash, beginning of period 227,685 169,208
Cash, cash equivalents and restricted cash, end of period 236,416 186,407
Less: Restricted cash (30,902) 0
Cash and cash equivalents, end of period 205,514 186,407
Hawaiian Electric Company, Inc. and Subsidiaries    
Cash flows from operating activities    
Net income 24,404 32,625
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 55,850 53,947
Other amortization 7,618 6,714
Deferred income taxes (3,762) (3,127)
Income tax credits, net (101) (27)
State refundable credit (2,530) (2,095)
Allowance for equity funds used during construction (2,015) (2,910)
Other 121 305
Changes in assets and liabilities    
Decrease (increase) in accounts receivable (9,020) 36,905
Decrease in accrued unbilled revenues 2,704 25,852
Decrease (increase) in fuel oil stock 2,410 (36,564)
Increase in materials and supplies (496) (1,381)
Decrease (increase) in regulatory assets 1,171 (5,040)
Increase in regulatory liabilities 16,586 1,138
Decrease in accounts payable (7,153) (927)
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (43,919) (34,668)
Increase (decrease) in defined benefit pension and other postretirement benefit plans liability (1,017) 2,991
Change in other assets and liabilities (4,434) (4,561)
Net cash provided by operating activities 39,141 69,416
Cash flows from investing activities    
Capital expenditures (119,144) (102,891)
Other 2,713 794
Net cash used in investing activities (116,431) (102,097)
Cash flows from financing activities    
Net increase (decrease) in short-term borrowings with original maturities of three months or less 50,000 25,000
Net increase (decrease) in other bank borrowings with original maturities of three months or less (38,987) 5,999
Proceeds from issuance of short-term debt 50,000 25,000
Proceeds from issuance of long-term debt 95,000 0
Common stock dividends (26,784) (25,313)
Preferred stock dividends of Hawaiian Electric and subsidiaries (499) (499)
Other (23) (2)
Net cash provided by financing activities 78,707 5,185
Net increase in cash, cash equivalents and restricted cash 1,417 (27,496)
Cash, cash equivalents and restricted cash, beginning of period 41,894 35,877
Cash, cash equivalents and restricted cash, end of period 43,311 8,381
Less: Restricted cash (30,902) 0
Cash and cash equivalents, end of period $ 12,409 $ 8,381