XML 32 R9.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Cash flows from operating activities    
Net income $ 153,036 $ 153,618
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 172,307 159,646
Other amortization 35,553 31,473
Provision for loan losses 17,873 12,337
Loans originated, held for sale (190,700) (105,956)
Proceeds from sale of loans, held for sale 177,345 109,335
Deferred income taxes 265 10,823
Share-based compensation expense 8,142 5,891
Allowance for equity funds used during construction (9,335) (8,239)
Other (11,540) (4,524)
Changes in assets and liabilities    
Decrease (increase) in accounts receivable and unbilled revenues, net 12,373 (79,128)
Increase in fuel oil stock (3,438) (5,060)
Decrease (increase) in regulatory assets 54,274 (6,474)
Increase (decrease) in accounts, interest and dividends payable 215 (7,122)
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (32,436) (32,006)
Increase (decrease) in defined benefit pension and other postretirement benefit plans liability (2,794) 7,517
Change in other assets and liabilities (39,712) 15,548
Net cash provided by operating activities 341,428 257,679
Cash flows from investing activities    
Available-for-sale investment securities purchased (4,823) (190,411)
Principal repayments on available-for-sale investment securities 194,845 168,334
Proceeds from sale of available-for-sale investment securities 19,810 0
Purchases of held-to-maturity investment securities 0 (62,096)
Principal repayments of held-to-maturity investment securities 9,183 4,007
Purchase of stock from Federal Home Loan Bank (80,475) (9,933)
Redemption of stock from Federal Home Loan Bank 80,480 11,480
Net increase in loans held for investment (258,064) (96,212)
Proceeds from sale of commercial loans 0 7,149
Capital expenditures (332,273) (380,623)
Contributions to low income housing investments (5,612) (7,714)
Other 3,495 14,258
Net cash used in investing activities (373,434) (541,761)
Cash flows from financing activities    
Net increase in deposit liabilities 37,371 137,443
Net increase in short-term borrowings with original maturities of three months or less 64,844 85,369
Net increase (decrease) in other bank borrowings with original maturities of three months or less 19,150 (17,374)
Proceeds from issuance of short-term debt 25,000 0
Proceeds from issuance of long-term debt 208,970 100,000
Repayment of long-term debt and funds transferred for redemption of special purpose revenue bonds (204,278) (1,867)
Withheld shares for employee taxes on vested share-based compensation (997) (996)
Common stock dividends (104,591) (101,235)
Preferred stock dividends of subsidiaries (1,417) (1,417)
Other (4,266) (5,668)
Net cash provided by financing activities 39,786 194,255
Net increase (decrease) in cash and cash equivalents 7,780 (89,827)
Cash and cash equivalents, beginning of period 169,208 261,881
Cash and cash equivalents, end of period 176,988 172,054
Hawaiian Electric Company, Inc. and Subsidiaries    
Cash flows from operating activities    
Net income 112,975 109,852
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of property, plant and equipment 161,795 151,810
Other amortization 21,476 19,823
Deferred income taxes (1,386) 12,835
Allowance for equity funds used during construction (9,335) (8,239)
Other (5,629) (1,952)
Changes in assets and liabilities    
Decrease (increase) in accounts receivable 14,337 (53,139)
Increase in accrued unbilled revenues (2,082) (20,648)
Increase in fuel oil stock (4,608) (4,949)
Increase in materials and supplies (5,606) (4,110)
Decrease (increase) in regulatory assets 54,274 (6,474)
Decrease in accounts payable (9,261) (8,712)
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes (32,094) (37,137)
Increase (decrease) in defined benefit pension and other postretirement benefit plans liability (2,837) 5,888
Change in other assets and liabilities (9,401) 38,874
Net cash provided by operating activities 282,618 193,722
Cash flows from investing activities    
Capital expenditures (297,807) (310,369)
Other 2,662 9,811
Net cash used in investing activities (295,145) (300,558)
Cash flows from financing activities    
Net increase in short-term borrowings with original maturities of three months or less 25,000  
Net increase (decrease) in other bank borrowings with original maturities of three months or less 62,353 80,914
Proceeds from issuance of short-term debt 25,000 0
Proceeds from issuance of long-term debt 200,000 100,000
Repayment of long-term debt and funds transferred for redemption of special purpose revenue bonds (201,546) 0
Common stock dividends (75,939) (77,479)
Preferred stock dividends of Hawaiian Electric and subsidiaries (1,496) (1,496)
Other 785 (396)
Net cash provided by financing activities 9,157 101,543
Net increase (decrease) in cash and cash equivalents (3,370) (5,293)
Cash and cash equivalents, beginning of period 35,877 12,517
Cash and cash equivalents, end of period $ 32,507 $ 7,224