Attached files

file filename
8-K - 8-K - HAWAIIAN ELECTRIC CO INCa10-15452_18k.htm
EX-3 - EX-3(II) - HAWAIIAN ELECTRIC CO INCa10-15452_1ex3.htm

HEI Exhibit 99

 

 

August 9, 2010

 

 

Contact:

Shelee M.T. Kimura

 

 

Manager, Investor Relations &

(808) 543-7384 Telephone    

 

Strategic Planning

E-mail: skimura@hei.com    

 

HIGHER BANK EARNINGS DRIVE IMPROVEMENT IN HEI SECOND QUARTER EARNINGS

 

HONOLULU -- Hawaiian Electric Industries, Inc. (NYSE - HE) today reported second quarter 2010 consolidated net income for common stock of $29.3 million, or $0.31 diluted earnings per share (EPS), compared to $15.5 million, or $0.17 diluted EPS for the second quarter of 2009.

 

“Lower credit costs and lower operating expenses at our banking operations were mainly responsible for the improvement in our second quarter results,” said Constance H. Lau, HEI president and chief executive officer.

 

“At the utility, we are seeing modest recovery from a long period of under earning our authorized rates of return.  Rate relief granted over the last year was largely offset by higher operation, maintenance, financing and depreciation expenses,” said Lau.

 

“At the bank, we are excited to have completed the last major component of the performance improvement project with the successful conversion of our data processing systems in the second quarter.  We continue to see the benefits of this project in our reported results and are pleased to report a solid return on assets of 1.32% for the second quarter,” Lau added.

 



 

Hawaiian Electric Industries, Inc. News Release

August 9, 2010

Page 2

 

UTILITY

 

Electric utility net income for common stock for the second quarter of 2010 was $17.6 million compared to $15.5 million in the second quarter of 2009.  The primary drivers were rate relief granted in our 2009 rate case on Oahu of $10 million (after tax) as well as savings from fuel efficiency.  The primary offsets (after tax) were: (1) $6 million higher operations and maintenance (O&M) expenses, excluding demand-side management (DSM) program costs1; and (2) $6 million higher financing costs and depreciation expense primarily due to generating units put into service in the latter part of 2009.

 

Kilowatthour sales were down 1.1% compared with the same quarter last year due to slightly warmer than normal weather in the second quarter of 2009.  Subsequent to our original forecast of a 0.9% decrease in 2010 sales relative to 2009, our outlook for the economy has improved and we now expect 2010 sales to be approximately flat when compared to 2009.

 

O&M expenses were up 11%2 over the same quarter last year.  This increase was driven primarily by higher retirement costs and operating costs for the new biofuel generating plant which commenced service in the latter part of 2009.  The actual year-to-date O&M increase of 9%2 was lower than our estimate of a 16%2 increase for the year primarily due to timing of expenditures.   O&M expenses for the year are now expected

 

 

1  DSM program costs were $9 million in the second quarter of 2009 and nil in the second quarter of 2010.  DSM program costs are recovered through a surcharge.  The energy efficiency DSM programs were transferred to a third-party administrator at the end of the second quarter of 2009.

2  Excludes DSM program costs described in footnote 1 above.

 



 

Hawaiian Electric Industries, Inc. News Release

August 9, 2010

Page 3

 

to be slightly lower than the 16%2 increase originally estimated.

 

 

BANK

 

Bank net income for the second quarter of 2010 was $16.1 million, compared to $4.0 million for the same quarter last year and $13.7 million in the first quarter of 2010.

 

The primary drivers for the $12.1 million increase in net income over the same quarter last year were (on an after-tax basis):  (1) lower provision for loan losses of $8 million, largely due to an unusually high provision expense in the second quarter of 2009 resulting from the partial charge-off of a large commercial loan; (2) higher noninterest income of $3 million due to the second quarter 2009 other-than-temporary impairment charge of $3 million on mortgage-related securities that were later sold in the fourth quarter of 2009; and (3) lower noninterest expense of $3 million resulting from the FDIC special assessment in the second quarter of 2009 and cost-savings derived from the performance improvement project in 2010.  These increases were partially offset by lower net interest income of $2 million (after tax) primarily due to lower earning asset balances and lower yields on investments partially offset by lower interest expense on certificates of deposit.

 

The primary drivers contributing to the $2.4 million after-tax increase over the first quarter 2010 results were (on an after-tax basis) lower provision for loan losses of $3 million partially offset by higher noninterest expense of $1 million including higher one-time FISERV conversion costs of $1 million.

 



 

Hawaiian Electric Industries, Inc. News Release

August 9, 2010

Page 4

 

Net interest margin was 4.22% in the second quarter of 2010, compared with 4.16% in the second quarter of 2009 and 4.18% in the first quarter of 2010.  Net interest margin benefited from lower funding costs which more than offset lower yields on earning assets.

 

Provision for loan losses was $1.0 million in the second quarter of 2010 which was $12.5 million lower than the second quarter of 2009 and $4.4 million lower than the first quarter of 2010.  The provision in the second quarter of 2010 reflected approximately $2.4 million of loan loss reserves that were released in the second quarter due to: (1) a commercial loan that was sold during the quarter; and (2) a commercial real estate construction loan for a project that was successfully completed and fully leased and thus went from a higher risk to a lower risk loan classification.  In contrast, the provision expense in the second quarter of 2009 was elevated due to $5 million of provision for loan losses related to a partial charge-off of a single commercial loan.  The second quarter 2010 net charge-off ratio remains low at 0.57% annualized compared to the full year 2009 ratio of 0.66%.

 

Noninterest expense for the second quarter of 2010 was $39.6 million, compared to $44.4 million in the second quarter of 2009 and $38.0 million in the first quarter of 2010.  On an adjusted basis3, noninterest expense was $2 million lower compared to the same quarter last year due to cost reductions, and it was level with the first quarter of 2010.  The bank’s annualized noninterest expense for the second quarter of 2010 was $159 million; on an adjusted basis3 it was $147 million.  The bank remains on track to meet its target of $140 to $145 million of annualized noninterest expense by the end of 2010.

 

3Refer to page 18 of the accompanying schedules of this release for a reconciliation of noninterest income and expense based on U.S. generally accepted accounting principles to adjusted noninterest income and expense, and the resulting annualized amounts.

 



 

Hawaiian Electric Industries, Inc. News Release

August 9, 2010

Page 5

 

HOLDING AND OTHER COMPANIES

 

The holding and other companies’ net losses were $4.5 million in the second quarter of 2010 compared to $4.0 million in the second quarter of 2009 reflecting higher general and administrative expenses and higher borrowing costs.

 

 

WEBCAST AND TELECONFERENCE

 

Hawaiian Electric Industries, Inc. will conduct a webcast and teleconference call to review its second quarter 2010 earnings on Tuesday, August 10, 2010, at 8:00 a.m. Hawaii time (2:00 p.m. Eastern time).  The event can be accessed through HEI’s website at www.hei.com or by dialing (866) 730-5768, passcode: 11930283 for the teleconference call.  HEI intends to continue to use its website, www.hei.com, as a means of disclosing material and other important information and for complying with its disclosure obligations under SEC Regulation FD.  Such disclosures will be included on HEI’s website under the headings “News & Events” and “Financial Information” in the Investor Relations section.  Accordingly, investors should routinely monitor such portions of HEI’s website, in addition to following HEI’s, HECO’s and ASB’s press releases, SEC filings and public conference calls and webcasts.  Investors should also refer to the Public Utilities Commission of the State of Hawaii (PUC) website at dms.puc.hawaii.gov/dms in order to review documents filed with and issued by the PUC.

 

An online replay of the webcast will be available at the same website beginning about two hours after the event.  Replays of the teleconference call will also be available approximately two hours after the event through August 24, 2010, by dialing

 



 

Hawaiian Electric Industries, Inc. News Release

August 9, 2010

Page 6

 

 

(888) 286-8010, passcode: 42345741.

 

HEI supplies power to over 400,000 customers or 95% of Hawaii’s population through its electric utilities, Hawaiian Electric Company, Inc., Hawaii Electric Light Company, Inc. and Maui Electric Company, Limited and provides a wide array of banking and other financial services to consumers and businesses through American Savings Bank, F.S.B., one of Hawaii’s largest financial institutions.

 

EXPLANATION OF HEI’S USE OF CERTAIN UNAUDITED NON-GAAP FINANCIAL MEASURES

 

HEI and bank management use certain non-GAAP measures in their evaluation of the bank’s performance and believe the presentations of such financial measures on this basis provide useful supplemental information and a clearer picture of the bank’s operating performance, and are better indicators of the bank’s ongoing core operating activities.  Management also uses such measures to assist investors/analysts in better understanding the bank’s progress on the execution of its performance improvement project.  These measures are also useful in understanding performance trends and in facilitating comparisons with the performance of others in the financial services industry.

 

Management utilizes non-GAAP financial measures of noninterest income and expense in the calculation of certain of the bank’s metrics/ratios, such as (i) efficiency, (ii) pretax, preprovision income, and (iii) return on average assets, in order to analyze on a consistent basis and over a longer period of time the performance of the bank’s core operating activities and its progress on the execution of the performance improvement project.  Management also annualizes the non-GAAP measure of noninterest expense by multiplying

 



 

Hawaiian Electric Industries, Inc. News Release

August 9, 2010

Page 7

 

such measure by 4 to develop an estimate of adjusted noninterest expense for a year-long period.  This annualized adjusted noninterest expense metric (non-GAAP measure) is a forward-looking statement based on only a quarter’s results and may not reflect actual results.  See schedule on page 18 of this release for a tabular reconciliation between the bank’s GAAP and non-GAAP measures.

 

Certain items shown in the reconciliation—real estate transactions, professional services, FISERV conversion costs, severance, technology write-offs and prepayment penalties on early extinguishment of debt—were incurred pursuant to the bank management’s performance improvement project which was announced in June 2008 and was substantially completed this quarter.  These costs were incurred with the objective of increasing the bank’s operating efficiency and profitability in the long term.  Accordingly, bank management believes that these costs were temporarily elevated while the performance improvement project was being executed and will be largely eliminated going forward from this quarter.

 

Management also adjusts noninterest expense to exclude a special assessment levied by the Federal Deposit Insurance Corporation (FDIC) in the second quarter of 2009 pursuant to the FDIC’s plan to recapitalize the deposit insurance fund.  Bank management believes that it is unlikely that this type of special assessment would recur on a regular basis and impacts the comparability of noninterest expense between periods.

 

Reported noninterest income is being adjusted by a gain on sale of a commercial loan, gain on sale of other assets and other nonrecurring income items.  Bank management believes that it would not be appropriate to assume that the bank would realize material gains of this type on a quarterly basis.

 



 

Hawaiian Electric Industries, Inc. News Release

August 9, 2010

Page 8

 

Likewise, bank management also adds back to noninterest income charges related to the other-than-temporary impairment (OTTI) of private-issue mortgage-related securities (PMRS) because of the material nature of the charge, the inconsistency of when those charges occurred and the elimination of the PMRS portfolio in the fourth quarter of 2009.  The bank incurred material OTTI in the second and third quarters of 2009, impacting the comparability of noninterest income for those quarters.  Management believes that adjusting noninterest income to exclude the effects of OTTI helps the comparability of noninterest income quarter to quarter and quarter over quarter.

 

In addition, management adjusts noninterest income for net gains (losses) on sales of certain securities including the fourth quarter 2009 loss on the liquidation of the PMRS portfolio because management believes that such transactions are unlikely to recur on a regular basis and impacts the comparability of noninterest income between periods.

 

Limitations associated with utilizing non-GAAP measures are the risks of disagreement over the appropriateness of adjustments comprising these measures and the risk that other companies might calculate these measures differently.  Management addresses these limitations by providing detailed reconciliations between GAAP information and non-GAAP measures.  See reconciliation on page 18.

 



 

Hawaiian Electric Industries, Inc. News Release

August 9, 2010

Page 9

 

FORWARD-LOOKING STATEMENTS

 

This release may contain “forward-looking statements,” which include statements that are predictive in nature, depend upon or refer to future events or conditions, and usually include words such as expects, anticipates, intends, plans, believes, predicts, estimates or similar expressions.  In addition, any statements concerning future financial performance (including future revenues, expenses, earnings or losses or growth rates), ongoing business strategies or prospects and possible future actions, which may be provided by management, are also forward-looking statements.  Forward-looking statements are based on current expectations and projections about future events and are subject to risks, uncertainties and assumptions about HEI and its subsidiaries, the performance of the industries in which they do business and economic and market factors, among other things.  These forward-looking statements are not guarantees of future performance.

 

Forward-looking statements in this release should be read in conjunction with the “Forward-Looking Statements” discussion (which is incorporated by reference herein) set forth on pages iv and v of HEI’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2010, and in HEI’s future periodic reports that discuss important factors that could cause HEI’s results to differ materially from those anticipated in such statements.  Forward-looking statements speak only as of the date of this release.

 

###

 



 

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

Three months

 

Six months

 

Twelve months

 

 

ended June 30,

 

ended June 30,

 

ended June 30,

(in thousands, except per share amounts)

 

2010

 

2009

 

 

2010

 

2009

 

 

2010

 

2009

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electric utility

 

$ 584,095

 

$ 450,417

 

 

$ 1,132,206

 

$   912,214

 

 

$ 2,255,001

 

$ 2,460,554

 

Bank

 

71,632

 

75,499

 

 

142,546

 

157,531

 

 

259,734

 

324,290

 

Other

 

(63

)

(15

)

 

(48

)

(47

)

 

(139

)

102

 

 

 

655,664

 

525,901

 

 

1,274,704

 

1,069,698

 

 

2,514,596

 

2,784,946

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electric utility

 

542,660

 

418,254

 

 

1,048,162

 

848,982

 

 

2,064,518

 

2,312,342

 

Bank

 

45,857

 

69,993

 

 

95,000

 

134,904

 

 

203,051

 

267,082

 

Other

 

3,516

 

2,599

 

 

7,204

 

6,099

 

 

14,738

 

14,000

 

 

 

592,033

 

490,846

 

 

1,150,366

 

989,985

 

 

2,282,307

 

2,593,424

 

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electric utility

 

41,435

 

32,163

 

 

84,044

 

63,232

 

 

190,483

 

148,212

 

Bank

 

25,775

 

5,506

 

 

47,546

 

22,627

 

 

56,683

 

57,208

 

Other

 

(3,579

)

(2,614

)

 

(7,252

)

(6,146

)

 

(14,877

)

(13,898

)

 

 

63,631

 

35,055

 

 

124,338

 

79,713

 

 

232,289

 

191,522

 

Interest expense–other than on deposit liabilities and other bank borrowings

 

(20,520

)

(17,910

)

 

(40,901

)

(35,743

)

 

(81,488

)

(74,450

)

Allowance for borrowed funds used during construction

 

790

 

1,727

 

 

1,569

 

3,349

 

 

3,488

 

5,493

 

Allowance for equity funds used during construction

 

1,847

 

4,120

 

 

3,620

 

7,725

 

 

8,117

 

13,109

 

Income before income taxes

 

45,748

 

22,992

 

 

88,626

 

55,044

 

 

162,406

 

135,674

 

Income taxes

 

16,013

 

7,040

 

 

31,292

 

18,224

 

 

56,991

 

46,735

 

Net income

 

29,735

 

15,952

 

 

57,334

 

36,820

 

 

105,415

 

88,939

 

Preferred stock dividends of subsidiaries

 

473

 

473

 

 

946

 

946

 

 

1,890

 

1,890

 

Net income for common stock

 

$   29,262

 

$   15,479

 

 

$      56,388

 

$     35,874

 

 

$    103,525

 

$      87,049

 

Basic earnings per common share

 

$       0.31

 

$       0.17

 

 

$          0.61

 

$         0.39

 

 

$          1.12

 

$          0.99

 

Diluted earnings per common share

 

$       0.31

 

$       0.17

 

 

$          0.61

 

$         0.39

 

 

$          1.12

 

$          0.99

 

Dividends per common share

 

$       0.31

 

$       0.31

 

 

$          0.62

 

$         0.62

 

 

$          1.24

 

$          1.24

 

Weighted-average number of common shares outstanding

 

93,159

 

91,384

 

 

92,867

 

90,996

 

 

92,324

 

88,220

 

Adjusted weighted-average shares

 

93,414

 

91,494

 

 

93,159

 

91,088

 

 

92,685

 

88,330

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) by segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electric utility

 

$   17,642

 

$   15,495

 

 

$      35,694

 

$     29,627

 

 

$      85,513

 

$      69,585

 

Bank

 

16,131

 

4,021

 

 

29,867

 

14,903

 

 

36,731

 

36,247

 

Other

 

(4,511

)

(4,037

)

 

(9,173

)

(8,656

)

 

(18,719

)

(18,783

)

Net income for common stock

 

$   29,262

 

$   15,479

 

 

$      56,388

 

$     35,874

 

 

$    103,525

 

$      87,049

 

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto incorporated by reference in HEI’s Annual Report on SEC Form 10-K for the year ended December 31, 2009 and the consolidated financial statements and the notes thereto in HEI’s Quarterly Reports on SEC Form 10-Q for the quarters ended March 31, 2010 and June 30, 2010 (when filed). Results of operations for interim periods are not necessarily indicative of results to be expected for future interim periods or the full year.

 

10



 

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

June 30,

 

December 31,

 

(dollars in thousands)

 

2010

 

2009

 

Assets

 

 

 

 

 

Cash and cash equivalents

 

$

278,324

 

$

503,922

 

Accounts receivable and unbilled revenues, net

 

266,701

 

241,116

 

Available-for-sale investment and mortgage-related securities

 

623,965

 

432,881

 

Investment in stock of Federal Home Loan Bank of Seattle

 

97,764

 

97,764

 

Loans receivable, net

 

3,573,131

 

3,670,493

 

Property, plant and equipment, net of accumulated depreciation of $1,996,286 and $1,945,482

 

3,106,812

 

3,088,611

 

Regulatory assets

 

424,614

 

426,862

 

Other

 

426,860

 

381,163

 

Goodwill, net

 

82,190

 

82,190

 

 

 

$

8,880,361

 

$

8,925,002

 

Liabilities and stockholders’ equity

 

 

 

 

 

Liabilities

 

 

 

 

 

Accounts payable

 

$

164,538

 

$

159,044

 

Interest and dividends payable

 

30,829

 

27,950

 

Deposit liabilities

 

4,001,534

 

4,058,760

 

Short-term borrowings—other than bank

 

55,012

 

41,989

 

Other bank borrowings

 

256,515

 

297,628

 

Long-term debt, net—other than bank

 

1,364,879

 

1,364,815

 

Deferred income taxes

 

187,809

 

188,875

 

Regulatory liabilities

 

293,299

 

288,214

 

Contributions in aid of construction

 

326,050

 

321,544

 

Other

 

698,970

 

700,242

 

 

 

7,379,435

 

7,449,061

 

 

 

 

 

 

 

Preferred stock of subsidiaries - not subject to mandatory redemption

 

34,293

 

34,293

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

Common stock, no par value, authorized 200,000,000 shares; issuedand outstanding: 93,619,909 shares and 92,520,638 shares

 

1,289,471

 

1,265,157

 

Retained earnings

 

183,015

 

184,213

 

Accumulated other comprehensive loss, net of tax benefits

 

(5,853

)

(7,722

)

 

 

1,466,633

 

1,441,648

 

 

 

$

8,880,361

 

$

8,925,002

 

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto incorporated by reference in HEI’s Annual Report on SEC Form 10-K for the year ended December 31, 2009 and the consolidated financial statements and the notes thereto in HEI’s Quarterly Reports on SEC Form 10-Q for the quarters ended March 31, 2010 and June 30, 2010 (when filed).  Results of operations for interim periods are not necessarily indicative of results to be expected for future interim periods or the full year.

 

11



 

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

Six months ended June 30,

 

2010

 

2009

 

(in thousands)

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

57,334

 

$

36,820

 

Adjustments to reconcile net income to net cash provided by operating activities

 

 

 

 

 

Depreciation of property, plant and equipment

 

79,606

 

76,999

 

Other amortization

 

2,149

 

2,484

 

Provision for loan losses

 

6,349

 

21,800

 

Loans receivable originated and purchased, held for sale

 

(136,197

)

(291,500

)

Proceeds from sale of loans receivable, held for sale

 

167,583

 

322,692

 

Net gain on sale of investment and mortgage-related securities

 

-    

 

(44

)

Other-than-temporary impairment of available-for-sale mortgage-related securities

 

-    

 

5,581

 

Changes in deferred income taxes

 

(2,381

)

3,973

 

Changes in excess tax benefits from share-based payment arrangements

 

97

 

318

 

Allowance for equity funds used during construction

 

(3,620

)

(7,725

)

Decrease in cash overdraft

 

(302

)

-    

 

Changes in assets and liabilities

 

 

 

 

 

Decrease (increase) in accounts receivable and unbilled revenues, net

 

(25,012

)

88,308

 

Decrease (increase) in fuel oil stock

 

(49,759

)

22,383

 

Increase (decrease) in accounts, interest and dividends payable

 

8,373

 

(20,748

)

Changes in prepaid and accrued income taxes and utility revenue taxes

 

(30,699

)

(56,397

)

Changes in other assets and liabilities

 

11,732

 

(24,633

)

Net cash provided by operating activities

 

85,253

 

180,311

 

Cash flows from investing activities

 

 

 

 

 

Available-for-sale investment and mortgage-related securities purchased

 

(379,896

)

(190,095

)

Principal repayments on available-for-sale investment and mortgage-related securities

 

203,783

 

248,109

 

Proceeds from sale of available-for-sale investment and mortgage-related securities

 

-    

 

44

 

Net decrease in loans held for investment

 

61,017

 

305,381

 

Proceeds from sale of real estate acquired in settlement of loans

 

2,118

 

-

 

Capital expenditures

 

(83,673

)

(175,092

)

Contributions in aid of construction

 

9,430

 

4,917

 

Other

 

(10

)

86

 

Net cash provided by (used in) investing activities

 

(187,231

)

193,350

 

Cash flows from financing activities

 

 

 

 

 

Net decrease in deposit liabilities

 

(57,226

)

(11,467

)

Net increase in short-term borrowings with original maturities of three months or less

 

13,023

 

55,000

 

Net decrease in retail repurchase agreements

 

(41,112

)

(24,592

)

Proceeds from other bank borrowings

 

-    

 

310,000

 

Repayments of other bank borrowings

 

-    

 

(577,517

)

Proceeds from issuance of long-term debt

 

-    

 

3,168

 

Changes in excess tax benefits from share-based payment arrangements

 

(97

)

(318

)

Net proceeds from issuance of common stock

 

10,789

 

8,786

 

Common stock dividends

 

(46,246

)

(51,127

)

Preferred stock dividends of subsidiaries

 

(946

)

(946

)

Decrease in cash overdraft

 

-    

 

(962

)

Other

 

(1,805

)

(1,190

)

Net cash used in financing activities

 

(123,620)

 

(291,165)

 

Net increase (decrease) in cash and cash equivalents

 

(225,598)

 

82,496

 

Cash and cash equivalents, beginning of period

 

503,922

 

183,435

 

Cash and cash equivalents, end of period

 

$

278,324

 

$

265,931

 

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto incorporated by reference in HEI’s Annual Report on SEC Form 10-K for the year ended December 31, 2009 and the consolidated financial statements and the notes thereto in HEI’s Quarterly Reports on SEC Form 10-Q for the quarters ended March 31, 2010 and June 30, 2010 (when filed). Results of operations for interim periods are not necessarily indicative of results to be expected for future interim periods or the full year.

 

12



 

Hawaiian Electric Company, Inc. (HECO) and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

Three months ended

 

Six months ended

 

 

 

June 30,

 

June 30,

 

(dollars in thousands, except per barrel amounts)

 

2010

 

2009

 

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

582,094

 

$

447,836

 

 

$

1,128,806

 

$

907,121

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

Fuel oil

 

215,322

 

131,885

 

 

427,074

 

277,174

 

Purchased power

 

139,513

 

115,189

 

 

256,295

 

229,673

 

Other operation

 

60,254

 

63,181

 

 

119,498

 

125,578

 

Maintenance

 

32,223

 

29,431

 

 

59,276

 

55,594

 

Depreciation

 

38,649

 

36,425

 

 

77,291

 

72,849

 

Taxes, other than income taxes

 

54,170

 

41,975

 

 

105,961

 

87,710

 

Income taxes

 

11,113

 

8,727

 

 

22,154

 

17,271

 

 

 

551,244

 

426,813

 

 

1,067,549

 

865,849

 

Operating income

 

30,850

 

21,023

 

 

61,257

 

41,272

 

Other income

 

 

 

 

 

 

 

 

 

 

Allowance for equity funds used during construction

 

1,847

 

4,120

 

 

3,620

 

7,725

 

Other, net

 

372

 

2,468

 

 

1,613

 

4,836

 

 

 

2,219

 

6,588

 

 

5,233

 

12,561

 

Interest and other charges

 

 

 

 

 

 

 

 

 

 

Interest on long-term debt

 

14,383

 

11,945

 

 

28,766

 

23,857

 

Amortization of net bond premium and expense

 

726

 

682

 

 

1,393

 

1,357

 

Other interest charges

 

609

 

717

 

 

1,208

 

1,343

 

Allowance for borrowed funds used during construction

 

(790

)

(1,727

)

 

(1,569

)

(3,349

)

 

 

14,928

 

11,617

 

 

29,798

 

23,208

 

Net income

 

18,141

 

15,994

 

 

36,692

 

30,625

 

Preferred stock dividends of subsidiaries

 

229

 

229

 

 

458

 

458

 

Net income attributable to HECO

 

17,912

 

15,765

 

 

36,234

 

30,167

 

Preferred stock dividends of HECO

 

270

 

270

 

 

540

 

540

 

Net income for common stock

 

$

17,642

 

$

15,495

 

 

$

35,694

 

$

29,627

 

OTHER ELECTRIC UTILITY INFORMATION

 

 

 

 

 

 

 

 

 

 

Kilowatthour sales (millions)

 

2,374

 

2,400

 

 

4,647

 

4,631

 

Wet-bulb temperature (Oahu average; degrees Fahrenheit)

 

67.9

 

68.9

 

 

66.8

 

67.0

 

Cooling degree days (Oahu)

 

1,210

 

1,244

 

 

2,067

 

2,003

 

Average fuel oil cost per barrel

 

$86.38

 

$50.69

 

 

$84.13

 

$55.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended

 

 

 

 

 

Return on average common equity

 

June 30, 2010

 

 

 

 

 

(rate-making, simple average method)

 

Allowed %1

 

Actual % 

 

 

 

 

 

 

HECO

 

10.50

 

7.86

 

 

 

 

 

 

HELCO

 

10.70

 

7.42

 

 

 

 

 

 

MECO

 

10.70

 

3.88

 

 

 

 

 

 

 

1 Based on interim decisions in effect on June 30, 2010 which are subject to final PUC decisions. Allowed ROACEs for HECO, HELCO and MECO based on their last final rate case decisions were 10.70, 11.50 and 10.70, respectively.

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto incorporated by reference in HECO’s Annual Report on SEC Form 10-K for the year ended December 31, 2009 and the consolidated financial statements and the notes thereto in HECO’s Quarterly Reports on SEC Form 10-Q for the quarters ended March 31, 2010 and June 30, 2010 (when filed). Results of operations for interim periods are not necessarily indicative of results to be expected for future interim periods or the full year.

 

13



 

Hawaiian Electric Company, Inc. (HECO) and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

June 30,

 

December 31,

 

(dollars in thousands, except par value)

 

2010

 

2009

 

Assets

 

 

 

 

 

Utility plant, at cost

 

 

 

 

 

Land

 

$

51,393

 

$

52,530

 

Plant and equipment

 

4,800,278

 

4,696,257

 

Less accumulated depreciation

 

(1,900,466

)

(1,848,416

)

Construction in progress

 

98,231

 

132,980

 

Net utility plant

 

3,049,436

 

3,033,351

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

10,683

 

73,578

 

Customer accounts receivable, net

 

142,028

 

133,286

 

Accrued unbilled revenues, net

 

90,773

 

84,276

 

Other accounts receivable, net

 

18,538

 

8,449

 

Fuel oil stock, at average cost

 

128,420

 

78,661

 

Materials and supplies, at average cost

 

36,780

 

35,908

 

Prepayments and other

 

16,000

 

16,201

 

Total current assets

 

443,222

 

430,359

 

Other long-term assets

 

 

 

 

 

Regulatory assets

 

424,614

 

426,862

 

Unamortized debt expense

 

14,841

 

14,288

 

Other

 

61,955

 

73,532

 

Total other long-term assets

 

501,410

 

514,682

 

 

 

$

3,994,068

 

$

3,978,392

 

Capitalization and liabilities

 

 

 

 

 

Capitalization

 

 

 

 

 

Common stock, $6 2/3 par value, authorized 50,000,000 shares; outstanding 13,786,959 shares

 

$

91,931

 

$

91,931

 

Premium on capital stock

 

385,652

 

385,659

 

Retained earnings

 

835,843

 

827,036

 

Accumulated other comprehensive income, net of income taxes

 

1,898

 

1,782

 

Common stock equity

 

1,315,324

 

1,306,408

 

Cumulative preferred stock – not subject to mandatory redemption

 

34,293

 

34,293

 

Long-term debt, net

 

1,057,879

 

1,057,815

 

Total capitalization

 

2,407,496

 

2,398,516

 

Current liabilities

 

 

 

 

 

Short-term borrowings–nonaffiliates

 

14,100

 

-

 

Accounts payable

 

138,539

 

132,711

 

Interest and preferred dividends payable

 

21,669

 

21,223

 

Taxes accrued

 

124,740

 

156,092

 

Other

 

49,268

 

48,192

 

Total current liabilities

 

348,316

 

358,218

 

Deferred credits and other liabilities

 

 

 

 

 

Deferred income taxes

 

176,219

 

180,603

 

Regulatory liabilities

 

293,299

 

288,214

 

Unamortized tax credits

 

58,016

 

56,870

 

Retirement benefits liability

 

293,720

 

296,623

 

Other

 

90,952

 

77,804

 

Total deferred credits and other liabilities

 

912,206

 

900,114

 

Contributions in aid of construction

 

326,050

 

321,544

 

 

 

$

3,994,068

 

$

3,978,392

 

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto incorporated by reference in HECO’s Annual Report on SEC Form 10-K for the year ended December 31, 2009 and the consolidated financial statements and the notes thereto in HECO’s Quarterly Reports on SEC Form 10-Q for the quarters ended March 31, 2010 and June 30, 2010  (when filed).  Results of operations for interim periods are not necessarily indicative of results to be expected for future interim periods or the full year.

 

14



 

Hawaiian Electric Company, Inc. (HECO) and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

Six months ended June 30,

 

2010

 

2009

 

(in thousands)

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

36,692

 

$

30,625

 

Adjustments to reconcile net income to cash provided by operating activities

 

 

 

 

 

Depreciation of property, plant and equipment

 

77,291

 

72,849

 

Other amortization

 

3,101

 

5,502

 

Changes in deferred income taxes

 

(4,522)

 

7,264

 

Changes in tax credits, net

 

1,685

 

(1,321)

 

Allowance for equity funds used during construction

 

(3,620)

 

(7,725)

 

Decrease in cash overdraft

 

(302)

 

-  

 

Changes in assets and liabilities

 

 

 

 

 

Decrease (increase) in accounts receivable

 

(18,258)

 

58,382

 

Decrease (increase) in accrued unbilled revenues

 

(6,497)

 

28,039

 

Decrease (increase) in fuel oil stock

 

(49,759)

 

22,383

 

Increase in materials and supplies

 

(872)

 

(540)

 

Increase in regulatory assets

 

(2,252)

 

(10,564)

 

Increase (decrease) in accounts payable

 

5,828

 

(12,881)

 

Changes in prepaid and accrued income taxes and utility revenue taxes

 

(31,864)

 

(61,259)

 

Changes in other assets and liabilities

 

14,669

 

(3,542)

 

Net cash provided by operating activities

 

21,320

 

127,212

 

Cash flows from investing activities

 

 

 

 

 

Capital expenditures

 

(78,511)

 

(174,473)

 

Contributions in aid of construction

 

9,430

 

4,917

 

Net cash used in investing activities

 

(69,081)

 

(169,556)

 

Cash flows from financing activities

 

 

 

 

 

Common stock dividends

 

(26,887)

 

(21,135)

 

Preferred stock dividends of HECO and subsidiaries

 

(998)

 

(998)

 

Proceeds from issuance of long-term debt

 

-

 

3,168

 

Net increase in short-term borrowings from nonaffiliates and affiliate with original maturities of three months or less

 

14,100

 

59,054

 

Decrease in cash overdraft

 

-

 

(962)

 

Other

 

(1,349)

 

(8)

 

Net cash provided by (used in) financing activities

 

(15,134)

 

39,119

 

Net decrease in cash and cash equivalents

 

(62,895)

 

(3,225)

 

Cash and cash equivalents, beginning of period

 

73,578

 

6,901

 

Cash and cash equivalents, end of period

 

$

10,683

 

$

3,676

 

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto incorporated by reference in HECO’s Annual Report on SEC Form 10-K for the year ended December 31, 2009 and the consolidated financial statements and the notes thereto in HECO’s Quarterly Reports on SEC Form 10-Q for the quarters ended March 31, 2010 and June 30, 2010 (when filed). Results of operations for interim periods are not necessarily indicative of results to be expected for future interim periods or the full year.

 

15



 

American Savings Bank, F.S.B. and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME DATA

(Unaudited)

 

Three months ended

 

 

Six months ended

 

 

 

June 30,

 

March 31,

 

June 30,

 

 

June 30,

 

(in thousands)

 

2010

 

2010

 

2009

 

 

2010

 

2009

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

49,328

 

$

49,745

 

$

55,363

 

 

 

$

99,073

 

$

113,455

 

Interest and dividends on investment and mortgage-related securities

 

3,646

 

3,317

 

7,143

 

 

6,963

 

14,819

 

 

 

52,974

 

53,062

 

62,506

 

 

106,036

 

128,274

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposit liabilities

 

3,852

 

4,423

 

9,902

 

 

8,275

 

21,467

 

Interest on other borrowings

 

1,418

 

1,426

 

2,241

 

 

2,844

 

5,505

 

 

 

5,270

 

5,849

 

12,143

 

 

11,119

 

26,972

 

Net interest income

 

47,704

 

47,213

 

50,363

 

 

94,917

 

101,302

 

Provision for loan losses

 

990

 

5,359

 

13,500

 

 

6,349

 

21,800

 

Net interest income after provision for loan losses

 

46,714

 

41,854

 

36,863

 

 

88,568

 

79,502

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

Fee income on deposit liabilities

 

7,891

 

7,520

 

7,462

 

 

15,411

 

14,173

 

Fees from other financial services

 

6,649

 

6,414

 

6,443

 

 

13,063

 

12,362

 

Fee income on other financial products

 

1,735

 

1,525

 

1,628

 

 

3,260

 

2,672

 

Net losses on available-for-sale securities

 

 -

 

 -

 

(5,537

)

 

 -

 

(5,537

)

Other income

 

2,383

 

2,393

 

2,997

 

 

4,776

 

5,587

 

 

 

18,658

 

17,852

 

12,993

 

 

36,510

 

29,257

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and employee benefits

 

18,907

 

17,402

 

17,991

 

 

36,309

 

37,351

 

Occupancy

 

4,216

 

4,225

 

5,922

 

 

8,441

 

11,051

 

Data processing

 

4,564

 

4,338

 

3,481

 

 

8,902

 

6,668

 

Services

 

1,845

 

1,728

 

3,801

 

 

3,573

 

7,219

 

Equipment

 

1,640

 

1,709

 

2,540

 

 

3,349

 

5,330

 

Other expense

 

8,453

 

8,568

 

10,639

 

 

17,021

 

18,566

 

 

 

39,625

 

37,970

 

44,374

 

 

77,595

 

86,185

 

Income before income taxes

 

25,747

 

21,736

 

5,482

 

 

47,483

 

22,574

 

Income taxes

 

9,616

 

8,000

 

1,461

 

 

17,616

 

7,671

 

Net income

 

$

16,131

 

$

13,736

 

$

4,021

 

 

 

$

29,867

 

$

14,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER BANK INFORMATION (%)

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.32

 

1.12

 

0.31

 

 

1.22

 

0.57

 

Return on average equity

 

12.80

 

11.02

 

3.41

 

 

11.91

 

6.30

 

Net interest margin

 

4.22

 

4.18

 

4.16

 

 

4.20

 

4.13

 

Net charge-offs to average loans outstanding (annualized)

 

0.57

 

0.62

 

1.31

 

 

0.60

 

0.74

 

Efficiency ratio

 

59

 

58

 

70

 

 

59

 

66

 

As of period end

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to loans outstanding and real estate owned *

 

1.90

 

2.13

 

1.55

 

 

 

 

 

 

Allowance for loan losses to loans outstanding

 

1.03

 

1.13

 

1.09

 

 

 

 

 

 

Tier-1 leverage ratio

 

9.3

 

9.1

 

8.7

 

 

 

 

 

 

Total risk-based capital ratio

 

14.1

 

14.0

 

12.6

 

 

 

 

 

 

Tangible common equity to total assets

 

8.7

 

8.5

 

7.7

 

 

 

 

 

 

 

*  Regulatory basis

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto incorporated by reference in HEI’s Annual Report on SEC Form 10-K for the year ended December 31, 2009 and the consolidated financial statements and the notes thereto in HEI’s Quarterly Reports on SEC Form 10-Q for the quarters ended March 31, 2010 and June 30, 2010 (when filed). Results of operations for interim periods are not necessarily indicative of results to be expected for future interim periods or the full year.

 

16



 

American Savings Bank, F.S.B. and Subsidiaries

 

 

 

 

 

CONSOLIDATED BALANCE SHEETS DATA

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

June 30,

 

December 31,

 

(in thousands)

 

2010

 

2009

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Cash and cash equivalents

 

$

265,464

 

$

425,896

 

Federal funds sold

 

794

 

1,479

 

Available-for-sale investment and mortgage-related securities

 

623,965

 

432,881

 

Investment in stock of Federal Home Loan Bank of Seattle

 

97,764

 

97,764

 

Loans receivable, net

 

3,573,131

 

3,670,493

 

Other

 

231,501

 

230,282

 

Goodwill, net

 

82,190

 

82,190

 

 

 

$

4,874,809

 

$

4,940,985

 

 

 

 

 

 

 

Liabilities and stockholder’s equity

 

 

 

 

 

Deposit liabilities–noninterest-bearing

 

$

824,004

 

$

808,474

 

Deposit liabilities–interest-bearing

 

3,177,530

 

3,250,286

 

Other borrowings

 

256,515

 

297,628

 

Other

 

109,458

 

92,129

 

 

 

 4,367,507

 

4,448,517

 

 

 

 

 

 

 

Common stock

 

330,218

 

329,439

 

Retained earnings

 

179,522

 

172,655

 

Accumulated other comprehensive loss, net of tax benefits

 

(2,438)

 

(9,626

)

 

 

 507,302

 

492,468

 

 

 

$

4,874,809

 

$

4,940,985

 

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto incorporated by reference in HEI’s Annual Report on SEC Form 10-K for the year ended December 31, 2009 and the consolidated financial statements and the notes thereto in HEI’s Quarterly Reports on SEC Form 10-Q for the quarters ended March 31, 2010 and June 30, 2010 (when filed). Results of operations for interim periods are not necessarily indicative of results to be expected for future interim periods or the full year.

 

17



 

American Savings Bank, F.S.B. and Subsidiaries

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

(Unaudited)

 

 

(in thousands)

 

 

1Q08

 

2Q09

 

3Q09

 

4Q09

 

1Q10

 

2Q10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per income statement - GAAP

 

 

$

17,928

 

$

12,993

 

$

11,924

 

$

(11,277

)

$

17,852

 

$

18,658

 

Other-than-temporary impairment of private-issue mortgage-related securities

 

 

-

 

5,581

 

9,863

 

-

 

-

 

-

 

Net (gains) losses on sale of securities

 

 

(935

)

-

 

-

 

32,078

 

-

 

-

 

Gain on sale of a commercial loan

 

 

-

 

-

 

(2,951

)

-

 

-

 

-

 

Gain on sale of other assets

 

 

-

 

-

 

-

 

(1,772

)

-

 

-

 

Other nonrecurring income

 

 

(384

)

-

 

-

 

(500

)

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted noninterest income

 

 

$

16,609

 

$

18,574

 

$

18,836

 

$

18,529

 

$

17,852

 

$

18,658

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per income statement - GAAP

 

 

$

44,234

 

$

44,374

 

$

39,591

 

$

41,695

 

$

37,970

 

$

39,625

 

Real estate transactions

 

 

-

 

(1,180

)

(1,076

)

(1,633

)

-

 

(30

)

Professional services

 

 

-

 

(1,238

)

(600

)

-

 

-

 

-

 

FISERV conversion costs

 

 

-

 

(159

)

(572

)

(972

)

(1,257

)

(2,697

)

Severance

 

 

-

 

(393

)

(301

)

(390

)

(1

)

(48

)

FDIC special assessment

 

 

-

 

(2,338

)

-

 

-

 

-

 

-

 

Technology write-offs

 

 

-

 

(145

)

-

 

(35

)

-

 

-

 

Prepayment penalty on early extinguishment of debt

 

 

-

 

(60

)

-

 

(659

)

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted noninterest expense

 

 

$

44,234

 

$

38,861

 

$

37,042

 

$

38,006

 

$

36,712

 

$

36,850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other bank information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense (annualized)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported

 

 

$

176,936

 

$

177,496

 

$

158,364

 

$

166,780

 

$

151,880

 

$

158,500

 

Adjusted

 

 

176,936

 

155,444

 

148,168

 

152,024

 

146,848

 

147,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported

 

 

65%

 

70%

 

63%

 

109%

 

58%

 

59%

 

Adjusted

 

 

66%

 

56%

 

53%

 

56%

 

56%

 

55%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pretax, preprovision income (annualized)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported

 

 

$

96,964

 

$

75,928

 

$

91,460

 

$

(14,136

)

$

108,380

 

$

106,948

 

Adjusted

 

 

91,688

 

120,304

 

129,304

 

119,844

 

113,412

 

118,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported

 

 

0.85%

 

0.31%

 

0.89%

 

(0.36)%

 

1.12%

 

1.32%

 

Adjusted

 

 

0.81%

 

0.83%

 

1.34%

 

1.27%

 

1.18%

 

1.45%

 

 

 

18