XML 25 R9.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Cash flows from operating activities    
Net income $ 83,253 $ 89,146
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 119,367 114,863
Other amortization 26,055 22,439
Provision for credit losses 25,534 14,558
Loans originated, held for sale (277,738) (96,033)
Proceeds from sale of loans, held for sale 259,268 89,573
Gain on sale of investment securities, net (9,275) 0
Gain on sale of loans (8,252) (1,589)
Deferred income taxes (21,565) (6,662)
Bad debt expense 1,089 802
Share-based compensation expense 4,059 5,883
Allowance for equity funds used during construction (4,209) (6,085)
Other (3,854) (4,929)
Changes in assets and liabilities    
Decrease in accounts receivable and unbilled revenues, net 23,458 12,048
Decrease (increase) in fuel oil stock 31,583 (40,557)
Decrease in regulatory assets 9,432 25,392
Increase (decrease) in regulatory liabilities 1,717 (3,403)
Increase (decrease) in accounts, interest and dividends payable (48,336) 3,926
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (12,306) (45,977)
Increase (decrease) in defined benefit pension and other postretirement benefit plans liability 16,312 (1,774)
Change in other assets and liabilities (17,120) (37,413)
Net cash provided by operating activities 197,383 133,406
Cash flows from investing activities    
Available-for-sale investment securities purchased (476,582) (4,530)
Principal repayments on available-for-sale investment securities 181,451 123,855
Proceeds from sale of available-for-sale investment securities 169,157 0
Principal repayments of held-to-maturity investment securities 15,093 4,774
Purchase of stock from Federal Home Loan Bank (22,966) (53,115)
Redemption of stock from Federal Home Loan Bank 21,520 54,640
Net increase in loans held for investment (328,356) (173,546)
Proceeds from sale of low-income housing investments 6,725 0
Capital expenditures (197,816) (229,282)
Contributions to low income housing investments (1,951) (4,069)
Other 4,469 6,143
Net cash used in investing activities (629,256) (275,130)
Cash flows from financing activities    
Net increase in deposit liabilities 758,050 98,531
Net increase (decrease) in short-term borrowings with original maturities of three months or less (119,211) 112,901
Net increase (decrease) in other bank borrowings with original maturities of three months or less (20,135) 1,445
Proceeds from issuance of short-term debt 165,000 25,000
Repayment of short-term debt (100,000) 0
Proceeds from issuance of other bank borrowings 30,000 0
Proceeds from issuance of long-term debt 351,942 56,150
Repayment of long-term debt and funds transferred for repayment of long-term debt (177,245) (52,489)
Withheld shares for employee taxes on vested share-based compensation (5,700) (996)
Common stock dividends (72,037) (69,720)
Preferred stock dividends of subsidiaries (946) (946)
Other (1,672) 1,189
Net cash provided by financing activities 808,046 171,065
Net increase in cash, cash equivalents and restricted cash 376,173 29,341
Cash, cash equivalents and restricted cash, beginning of period 227,685 169,208
Cash, cash equivalents and restricted cash, end of period 603,858 198,549
Less: Restricted cash (29,376) 0
Cash and cash equivalents, end of period 574,482 198,549
Hawaiian Electric Company, Inc. and Subsidiaries    
Cash flows from operating activities    
Net income 67,232 65,698
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 111,546 107,860
Other amortization 16,275 13,661
Deferred income taxes (16,237) (6,611)
State refundable credit (5,060) (4,192)
Allowance for equity funds used during construction (4,209) (6,085)
Other 116 639
Changes in assets and liabilities    
Decrease in accounts receivable 10,730 9,201
Decrease in accrued unbilled revenues 15,780 2,581
Decrease (increase) in fuel oil stock 31,458 (41,706)
Increase in materials and supplies (5,542) (5,890)
Decrease in regulatory assets 9,432 25,392
Increase (decrease) in regulatory liabilities 1,717 (3,403)
Decrease in accounts payable (48,209) (45)
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (14,700) (45,785)
Increase (decrease) in defined benefit pension and other postretirement benefit plans liability 14,968 (1,899)
Change in other assets and liabilities (4,918) (9,402)
Net cash provided by operating activities 181,468 100,816
Cash flows from investing activities    
Capital expenditures (186,532) (199,896)
Other 5,441 2,510
Net cash used in investing activities (181,091) (197,386)
Cash flows from financing activities    
Net increase (decrease) in short-term borrowings with original maturities of three months or less 100,000 25,000
Net increase (decrease) in other bank borrowings with original maturities of three months or less (38,987) 111,901
Proceeds from issuance of short-term debt 100,000 25,000
Repayment of short-term debt (100,000) 0
Proceeds from issuance of long-term debt 255,000 50,000
Repayment of long-term debt and funds transferred for repayment of long-term debt (109,000) (51,546)
Common stock dividends (53,568) (50,626)
Preferred stock dividends of Hawaiian Electric and subsidiaries (998) (998)
Other (1,347) 323
Net cash provided by financing activities 51,100 84,054
Net increase in cash, cash equivalents and restricted cash 51,477 (12,516)
Cash, cash equivalents and restricted cash, beginning of period 41,894 35,877
Cash, cash equivalents and restricted cash, end of period 93,371 23,361
Less: Restricted cash (29,376) 0
Cash and cash equivalents, end of period $ 63,995 $ 23,361