XML 25 R9.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2021
Jun. 30, 2020
Cash flows from operating activities    
Net income $ 129,176 $ 83,253
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 122,921 119,367
Other amortization 17,896 26,055
Provision for credit losses (20,642) 25,534
Loans originated, held for sale (239,761) (277,738)
Proceeds from sale of loans, held for sale 266,497 259,268
Gain on sale of investment securities, net (528) (9,275)
Gain on sale of loans, net (6,225) (8,252)
Deferred income taxes (7,355) (21,565)
Bad debt expense 810 1,089
Share-based compensation expense 5,454 4,059
Allowance for equity funds used during construction (4,568) (4,209)
Other (5,037) (3,854)
Changes in assets and liabilities    
Decrease (increase) in accounts receivable and unbilled revenues, net (41,884) 23,458
Decrease (increase) in fuel oil stock (43,681) 31,583
Decrease (increase) in regulatory assets (17,731) 9,432
Increase in regulatory liabilities 5,824 1,717
Increase (decrease) in accounts, interest and dividends payable 2,683 (48,336)
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (1,818) (12,306)
Increase (decrease) in defined benefit pension and other postretirement benefit plans liability (3,834) 16,312
Change in other assets and liabilities (39,800) (17,120)
Net cash provided by operating activities 117,587 197,383
Cash flows from investing activities    
Available-for-sale investment securities purchased (1,101,289) (476,582)
Principal repayments on available-for-sale investment securities 320,597 181,451
Proceeds from sale of available-for-sale investment securities 197,354 169,157
Purchases of held-to-maturity investment securities (187,172) 0
Proceeds from repayments or maturities of held-to-maturity investment securities 38,401 15,093
Purchase of stock from Federal Home Loan Bank (32,780) (22,966)
Redemption of stock from Federal Home Loan Bank 31,460 21,520
Net decrease (increase) in loans held for investment 91,686 (328,356)
Proceeds from sale of residential loans 17,398 0
Capital expenditures (148,414) (197,816)
Proceeds from sale of low-income housing investments 0 6,725
Contributions to low income housing investments (6,478) (1,951)
Other 7,805 4,469
Net cash used in investing activities (771,432) (629,256)
Cash flows from financing activities    
Net increase in deposit liabilities 486,473 758,050
Net increase (decrease) in short-term borrowings with original maturities of three months or less 31,257 (119,211)
Net increase (decrease) in other bank borrowings with original maturities of three months or less 39,995 (20,135)
Proceeds from issuance of short-term debt 0 165,000
Repayment of short-term debt (65,000) (100,000)
Proceeds from issuance of other bank borrowings 0 30,000
Proceeds from issuance of long-term debt 191,487 351,942
Repayment of long-term debt and funds transferred for repayment of long-term debt (51,989) (177,245)
Withheld shares for employee taxes on vested share-based compensation (2,002) (5,700)
Common stock dividends (74,311) (72,037)
Preferred stock dividends of subsidiaries (946) (946)
Other (2,037) (1,672)
Net cash provided by financing activities 552,927 808,046
Net increase (decrease) in cash, cash equivalents and restricted cash (100,918) 376,173
Cash, cash equivalents and restricted cash, beginning of period 358,979 227,685
Cash, cash equivalents and restricted cash, end of period 258,061 603,858
Less: Restricted cash (10,618) (29,376)
Cash and cash equivalents, end of period 247,443 574,482
Hawaiian Electric Company, Inc. and Subsidiaries    
Cash flows from operating activities    
Net income 86,257 67,232
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 114,736 111,546
Other amortization 12,245 16,275
Deferred income taxes (11,871) (16,237)
State refundable credit (5,309) (5,060)
Allowance for equity funds used during construction (4,568) (4,209)
Other 810 116
Changes in assets and liabilities    
Decrease (increase) in accounts receivable (12,972) 10,730
Decrease (increase) in accrued unbilled revenues (31,398) 15,780
Decrease (increase) in fuel oil stock (43,828) 31,458
Increase in materials and supplies (5,615) (5,542)
Decrease (increase) in regulatory assets (17,731) 9,432
Increase in regulatory liabilities 5,824 1,717
Increase (decrease) in accounts payable 12,297 (48,209)
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (9,051) (14,700)
Increase (decrease) in defined benefit pension and other postretirement benefit plans liability (2,549) 14,968
Change in other assets and liabilities (30,634) (4,918)
Net cash provided by operating activities 57,453 181,468
Cash flows from investing activities    
Capital expenditures (138,025) (186,532)
Other 4,670 5,441
Net cash used in investing activities (133,355) (181,091)
Cash flows from financing activities    
Net increase (decrease) in other bank borrowings with original maturities of three months or less 37,999 (38,987)
Proceeds from issuance of short-term debt 0 100,000
Repayment of short-term debt (50,000) (100,000)
Proceeds from issuance of long-term debt 115,000 255,000
Repayment of long-term debt and funds transferred for repayment of long-term debt 0 (109,000)
Common stock dividends (55,850) (53,568)
Preferred stock dividends of Hawaiian Electric and subsidiaries (998) (998)
Other (941) (1,347)
Net cash provided by financing activities 45,210 51,100
Net increase (decrease) in cash, cash equivalents and restricted cash (30,692) 51,477
Cash, cash equivalents and restricted cash, beginning of period 63,326 41,894
Cash, cash equivalents and restricted cash, end of period 32,634 93,371
Less: Restricted cash (8,968) (29,376)
Cash and cash equivalents, end of period $ 23,666 $ 63,995