XML 22 R9.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($)
9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Cash flows from operating activities    
Net income $ 148,756,000 $ 153,036,000
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 178,674,000 172,307,000
Other amortization 39,580,000 35,553,000
Provision for credit losses 39,504,000 17,873,000
Loans originated, held for sale (380,864,000) (190,700,000)
Proceeds from sale of loans, held for sale 387,247,000 177,345,000
Gain on sale of investment securities, net (9,275,000) (653,000)
Gain on sale of loans (15,933,000) (3,080,000)
Deferred income taxes (14,464,000) 265,000
Bad debt expense 1,401,000 1,650,000
Share-based compensation expense 5,449,000 8,142,000
Allowance for equity funds used during construction (6,556,000) (9,335,000)
Other (4,773,000) (6,157,000)
Changes in assets and liabilities    
Decrease in accounts receivable and unbilled revenues, net 11,252,000 10,723,000
Decrease (increase) in fuel oil stock 31,899,000 (3,438,000)
Decrease in regulatory assets 10,012,000 54,274,000
Increase (decrease) in regulatory liabilities (15,755,000) 2,494,000
Increase (decrease) in accounts, interest and dividends payable (20,794,000) 215,000
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (32,750,000) (32,436,000)
Decrease in defined benefit pension and other postretirement benefit plans liability (1,398,000) (2,794,000)
Change in other assets and liabilities (37,543,000) (42,206,000)
Net cash provided by operating activities 312,268,000 341,428,000
Cash flows from investing activities    
Available-for-sale investment securities purchased (985,874,000) (4,823,000)
Principal repayments on available-for-sale investment securities 331,238,000 194,845,000
Proceeds from sale of available-for-sale investment securities 169,157,000 19,810,000
Principal repayments of held-to-maturity investment securities 34,740,000 9,183,000
Purchases of held-to-maturity investment securities (28,602,000) 0
Purchase of stock from Federal Home Loan Bank (24,006,000) (80,475,000)
Redemption of stock from Federal Home Loan Bank 21,520,000 80,480,000
Net increase in loans held for investment (374,307,000) (258,064,000)
Proceeds from sale of low-income housing investments 6,725,000 0
Capital expenditures (296,172,000) (332,273,000)
Contributions to low income housing investments (3,951,000) (5,612,000)
Other 4,899,000 3,495,000
Net cash used in investing activities (1,144,633,000) (373,434,000)
Cash flows from financing activities    
Net increase in deposit liabilities 766,235,000 37,371,000
Net increase (decrease) in short-term borrowings with original maturities of three months or less (112,710,000) 64,844,000
Net increase in other bank borrowings with original maturities of three months or less 6,765,000 19,150,000
Proceeds from issuance of short-term debt 165,000,000 25,000,000
Repayment of short-term debt (100,000,000) 0
Proceeds from issuance of other bank borrowings 30,000,000 0
Proceeds from issuance of long-term debt 365,146,000 208,970,000
Repayment of long-term debt and funds transferred for repayment of long-term debt (178,291,000) (204,278,000)
Withheld shares for employee taxes on vested share-based compensation (5,700,000) (997,000)
Common stock dividends (108,066,000) (104,591,000)
Preferred stock dividends of subsidiaries (1,417,000) (1,417,000)
Other (7,275,000) (4,266,000)
Net cash provided by financing activities 819,687,000 39,786,000
Net increase (decrease) in cash, cash equivalents and restricted cash (12,678,000) 7,780,000
Cash, cash equivalents and restricted cash, beginning of period 227,685,000 169,208,000
Cash, cash equivalents and restricted cash, end of period 215,007,000 176,988,000
Less: Restricted cash (21,881,000) 0
Cash and cash equivalents, end of period 193,126,000 176,988,000
Hawaiian Electric Company, Inc. and Subsidiaries    
Cash flows from operating activities    
Net income 127,795,000 112,975,000
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 167,235,000 161,795,000
Other amortization 24,929,000 21,476,000
Deferred income taxes (9,827,000) (1,386,000)
State refundable credit (7,589,000) (6,242,000)
Allowance for equity funds used during construction (6,556,000) (9,335,000)
Other 1,614,000 613,000
Changes in assets and liabilities    
Decrease in accounts receivable 7,076,000 12,706,000
Decrease (increase) in accrued unbilled revenues 9,842,000 (2,101,000)
Decrease (increase) in fuel oil stock 31,494,000 (4,608,000)
Increase in materials and supplies (8,092,000) (5,606,000)
Decrease in regulatory assets 10,012,000 54,274,000
Increase (decrease) in regulatory liabilities (15,755,000) 2,494,000
Decrease in accounts payable (34,874,000) (9,261,000)
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (34,768,000) (32,094,000)
Decrease in defined benefit pension and other postretirement benefit plans liability (3,064,000) (2,837,000)
Change in other assets and liabilities (15,918,000) (11,895,000)
Net cash provided by operating activities 244,955,000 282,618,000
Cash flows from investing activities    
Capital expenditures (267,482,000) (297,807,000)
Other 7,295,000 2,662,000
Net cash used in investing activities (260,187,000) (295,145,000)
Cash flows from financing activities    
Net increase (decrease) in short-term borrowings with original maturities of three months or less 100,000,000 25,000,000
Net increase in other bank borrowings with original maturities of three months or less (38,987,000) 62,353,000
Proceeds from issuance of short-term debt 100,000,000 25,000,000
Repayment of short-term debt (100,000,000) 0
Proceeds from issuance of long-term debt 255,000,000 200,000,000
Repayment of long-term debt and funds transferred for repayment of long-term debt (109,000,000) (201,546,000)
Common stock dividends (80,352,000) (75,939,000)
Preferred stock dividends of Hawaiian Electric and subsidiaries (1,496,000) (1,496,000)
Other (1,569,000) 785,000
Net cash provided by financing activities 23,596,000 9,157,000
Net increase (decrease) in cash, cash equivalents and restricted cash 8,364,000 (3,370,000)
Cash, cash equivalents and restricted cash, beginning of period 41,894,000 35,877,000
Cash, cash equivalents and restricted cash, end of period 50,258,000 32,507,000
Less: Restricted cash (20,458,000) 0
Cash and cash equivalents, end of period $ 29,800,000 $ 32,507,000