XML 25 R9.htm IDEA: XBRL DOCUMENT v3.21.1
Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Cash flows from operating activities    
Net income $ 64,831 $ 33,893
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 61,427 59,614
Other amortization 10,951 11,418
Provision for credit losses (8,435) 10,401
Loans originated, held for sale (162,901) (76,770)
Proceeds from sale of loans, held for sale 170,862 72,533
Gain on sale of investment securities, net (528) 0
Gain on sale of loans (4,300) (2,000)
Deferred income taxes (2,196) (4,996)
Bad debt expense 457 2,724
Share-based compensation expense 2,602 1,704
Allowance for equity funds used during construction (2,191) (2,015)
Other (3,519) 224
Changes in assets and liabilities    
Decrease (increase) in accounts receivable and unbilled revenues, net 5,664 (6,563)
Decrease (increase) in fuel oil stock (16,400) 2,566
Decrease (increase) in regulatory assets (14,869) 1,171
Increase (decrease) in regulatory liabilities (4,716) 16,586
Increase in accounts, interest and dividends payable 7,677 8,935
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (25,513) (45,205)
Decrease in defined benefit pension and other postretirement benefit plans liability (2,621) (490)
Change in other assets and liabilities (34,095) (19,713)
Net cash provided by operating activities 41,730 61,293
Cash flows from investing activities    
Available-for-sale investment securities purchased (781,992) (159,173)
Principal repayments on available-for-sale investment securities 184,755 77,642
Proceeds from sale of available-for-sale investment securities 197,354 0
Principal repayments of held-to-maturity investment securities 20,185 4,851
Purchases of held-to-maturity investment securities (88,262) 0
Purchase of stock from Federal Home Loan Bank (22,296) (20,766)
Redemption of stock from Federal Home Loan Bank 20,976 19,440
Net increase in loans held for investment 23,922 (65,544)
Proceeds from sale of low-income housing investments 0 6,725
Capital expenditures (74,079) (125,554)
Contributions to low income housing investments (3,205) (1,026)
Other 4,622 2,942
Net cash used in investing activities (518,020) (260,463)
Cash flows from financing activities    
Net increase in deposit liabilities 358,337 111,881
Net increase (decrease) in short-term borrowings with original maturities of three months or less 35,751 (135,710)
Net increase in other bank borrowings with original maturities of three months or less 13,015 42,495
Proceeds from issuance of short-term debt 0 50,000
Repayment of short-term debt (65,000) 0
Proceeds from issuance of long-term debt 161,800 186,925
Repayment of long-term debt (50,699) (909)
Withheld shares for employee taxes on vested share-based compensation (1,997) (5,700)
Common stock dividends (37,156) (36,018)
Preferred stock dividends of subsidiaries (473) (473)
Other (4,621) (4,590)
Net cash provided by financing activities 408,957 207,901
Net increase (decrease) in cash, cash equivalents and restricted cash (67,333) 8,731
Cash, cash equivalents and restricted cash, beginning of period 358,979 227,685
Cash, cash equivalents and restricted cash, end of period 291,646 236,416
Less: Restricted cash (14,067) (30,902)
Cash and cash equivalents, end of period 277,579 205,514
Hawaiian Electric Company, Inc. and Subsidiaries    
Cash flows from operating activities    
Net income 43,857 24,404
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 57,355 55,850
Other amortization 6,577 7,704
Deferred income taxes (4,671) (3,762)
State refundable credit (2,662) (2,530)
Allowance for equity funds used during construction (2,191) (2,015)
Other (1) 20
Changes in assets and liabilities    
Decrease (increase) in accounts receivable 6,078 (9,020)
Decrease (increase) in accrued unbilled revenues (427) 2,704
Decrease (increase) in fuel oil stock (16,450) 2,410
Increase in materials and supplies (2,382) (496)
Decrease (increase) in regulatory assets (14,869) 1,171
Increase (decrease) in regulatory liabilities (4,716) 16,586
Increase (decrease) in accounts payable 6,254 (7,153)
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (24,802) (43,919)
Decrease in defined benefit pension and other postretirement benefit plans liability (1,434) (1,017)
Change in other assets and liabilities (14,012) (4,520)
Net cash provided by operating activities 31,961 39,141
Cash flows from investing activities    
Capital expenditures (70,361) (119,144)
Other 1,863 2,713
Net cash used in investing activities (68,498) (116,431)
Cash flows from financing activities    
Net increase in other bank borrowings with original maturities of three months or less 0 (38,987)
Proceeds from issuance of short-term debt 0 50,000
Repayment of short-term debt (50,000) 0
Proceeds from issuance of long-term debt 115,000 95,000
Common stock dividends (27,925) (26,784)
Preferred stock dividends of Hawaiian Electric and subsidiaries (499) (499)
Other (116) (23)
Net cash provided by financing activities 36,460 78,707
Net increase (decrease) in cash, cash equivalents and restricted cash (77) 1,417
Cash, cash equivalents and restricted cash, beginning of period 63,326 41,894
Cash, cash equivalents and restricted cash, end of period 63,249 43,311
Less: Restricted cash (11,506) (30,902)
Cash and cash equivalents, end of period $ 51,743 $ 12,409