XML 23 R9.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Cash flows from operating activities    
Net income $ 193,062 $ 148,756
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 184,389 178,674
Other amortization 24,511 39,580
Provision for credit losses (22,367) 39,504
Loans originated, held for sale (281,744) (380,864)
Proceeds from sale of loans, held for sale 304,820 387,247
Gain on sale of investment securities, net (528) (9,275)
Gain on sale of loans, net (7,497) (15,933)
Deferred income taxes (13,473) (14,464)
Share-based compensation expense 6,727 5,449
Allowance for equity funds used during construction (6,995) (6,556)
Other (7,046) (4,773)
Changes in assets and liabilities    
Decrease (increase) in accounts receivable and unbilled revenues, net (58,758) 11,252
Decrease (increase) in fuel oil stock (42,612) 31,899
Decrease (increase) in regulatory assets (4,952) 10,012
Increase (decrease) in regulatory liabilities 8,806 (15,755)
Increase (decrease) in accounts, interest and dividends payable 36,850 (20,794)
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes 11,133 (32,750)
Decrease in defined benefit pension and other postretirement benefit plans liability (5,288) (1,398)
Change in other assets and liabilities (51,833) (37,543)
Net cash provided by operating activities 267,205 312,268
Cash flows from investing activities    
Available-for-sale investment securities purchased (1,318,520) (985,874)
Principal repayments on available-for-sale investment securities 449,459 331,238
Proceeds from sale of available-for-sale investment securities 197,354 169,157
Purchases of held-to-maturity investment securities (314,327) (28,602)
Proceeds from repayments or maturities of held-to-maturity investment securities 49,074 34,740
Purchase of stock from Federal Home Loan Bank (32,980) (24,006)
Redemption of stock from Federal Home Loan Bank 31,660 21,520
Net decrease (increase) in loans held for investment 157,619 (374,307)
Proceeds from sale of residential loans 17,398 0
Capital expenditures (219,252) (296,172)
Proceeds from sale of low-income housing investments 0 6,725
Contributions to low income housing investments (12,402) (3,951)
Other 10,078 4,899
Net cash used in investing activities (984,839) (1,144,633)
Cash flows from financing activities    
Net increase in deposit liabilities 589,581 766,235
Net increase (decrease) in short-term borrowings with original maturities of three months or less 27,755 (112,710)
Net increase in other bank borrowings with original maturities of three months or less 39,635 6,765
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 206,988 365,146
Repayment of long-term debt (80,607) (178,291)
Withheld shares for employee taxes on vested share-based compensation (2,006) (5,700)
Common stock dividends (111,477) (108,066)
Preferred stock dividends of subsidiaries (1,417) (1,417)
Other (7,462) (7,275)
Net cash provided by financing activities 595,990 819,687
Net decrease in cash, cash equivalents and restricted cash (121,644) (12,678)
Cash, cash equivalents and restricted cash, beginning of period 358,979 227,685
Cash, cash equivalents and restricted cash, end of period 237,335 215,007
Less: Restricted cash (9,412) (21,881)
Cash and cash equivalents, end of period 227,923 193,126
Hawaiian Electric Company, Inc. and Subsidiaries    
Cash flows from operating activities    
Net income 137,097 127,795
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 172,122 167,235
Other amortization 17,058 24,929
Deferred income taxes (12,333) (9,827)
State refundable credit (7,955) (7,589)
Bad debt expense 1,303 1,401
Allowance for equity funds used during construction (6,995) (6,556)
Other 991 1,614
Changes in assets and liabilities    
Decrease (increase) in accounts receivable (33,621) 7,076
Decrease (increase) in accrued unbilled revenues (27,491) 9,842
Decrease (increase) in fuel oil stock (42,563) 31,494
Increase in materials and supplies (5,653) (8,092)
Decrease (increase) in regulatory assets (4,952) 10,012
Increase (decrease) in regulatory liabilities 8,806 (15,755)
Increase (decrease) in accounts payable 27,210 (34,874)
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes 2,934 (34,768)
Decrease in defined benefit pension and other postretirement benefit plans liability (3,902) (3,064)
Change in other assets and liabilities (23,800) (15,918)
Net cash provided by operating activities 198,256 244,955
Cash flows from investing activities    
Capital expenditures (203,746) (267,482)
Other 6,157 7,295
Net cash used in investing activities (197,589) (260,187)
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 0 100,000
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 0 (109,000)
Common stock dividends (83,775) (80,352)
Preferred stock dividends of Hawaiian Electric and subsidiaries (1,496) (1,496)
Other (942) (1,569)
Net cash provided by financing activities (21,213) 23,596
Net decrease in cash, cash equivalents and restricted cash (20,546) 8,364
Cash, cash equivalents and restricted cash, beginning of period 63,326 41,894
Cash, cash equivalents and restricted cash, end of period 42,780 50,258
Less: Restricted cash (6,313) (20,458)
Cash and cash equivalents, end of period $ 36,467 $ 29,800