Attached files

file filename
8-K - 8-K - HAWAIIAN ELECTRIC CO INCa11-7277_18k.htm

Exhibit 99

 

[HEI Logo]

 

 

2010

Statistical Supplement

and Utility Forecast

 

 

Shelee M. T. Kimura

Manager, Investor Relations

and Strategic Planning

Phone: 808-543-7384

Fax: 808-203-1164

E-mail: skimura@hei.com

 



 

Forward-Looking Statements

 

This report and other presentations made by Hawaiian Electric Industries, Inc. (HEI) and Hawaiian Electric Company, Inc. (HECO) and their subsidiaries 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, ongoing business strategies or prospects or possible future actions 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 the accuracy of assumptions concerning HEI and its subsidiaries (collectively, the Company), 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.

 

Risks, uncertainties and other important factors that could cause actual results to differ materially from those in forward-looking statements and from historical results include, but are not limited to, the following:

 

·            international, national and local economic conditions, including the state of the Hawaii tourism and construction industries, the strength or weakness of the Hawaii and continental U.S. real estate markets (including the fair value and/or the actual performance of collateral underlying loans held by American Savings Bank, F.S.B. (ASB), which could result in higher loan loss provisions and write-offs), decisions concerning the extent of the presence of the federal government and military in Hawaii, and the implications and potential impacts of current capital and credit market conditions and federal and state responses to those conditions;

·            weather and natural disasters, such as hurricanes, earthquakes, tsunamis, lightning strikes and the potential effects of global warming (such as more severe storms and rising sea levels);

·            global developments, including terrorist acts, the war on terrorism, continuing U.S. presence in Afghanistan, potential conflict or crisis with North Korea or in the Middle East;

·            the timing and extent of changes in interest rates and the shape of the yield curve;

·            the ability of the Company to access credit markets to obtain commercial paper and other short-term and long-term debt financing (including lines of credit) and to access capital markets to issue HEI common stock under volatile and challenging market conditions, and the cost of such financings, if available;

·            the risks inherent in changes in the value of pension and other retirement plan assets and securities available for sale;

·            changes in laws, regulations, market conditions and other factors that result in changes in assumptions used to calculate retirement benefits costs and funding requirements;

·            the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (Dodd-Frank Act) and of the rules and regulations that the Dodd-Frank Act requires to be promulgated over the next several months;

·            increasing competition in the electric utility and banking industries (e.g., increased self-generation of electricity may have an adverse impact on HECO’s revenues and increased price competition for deposits, or an outflow of deposits to alternative investments, may have an adverse impact on ASB’s cost of funds);

·            the implementation of the Energy Agreement with the State of Hawaii and Consumer Advocate (Energy Agreement) setting forth the goals and objectives of a Hawaii Clean Energy Initiative (HCEI), revenue decoupling and the fulfillment by the utilities of their commitments under the Energy Agreement (given the Public Utilities Commission of the State of Hawaii (PUC) approvals needed; the PUC’s potential delay in considering HCEI-related costs; reliance by the Company on outside parties like the state, independent power producers (IPPs) and developers; potential changes in political support for the HCEI; and uncertainties surrounding wind power, the proposed undersea cable (to bring power to Oahu from Lanai and/or Molokai), biofuels, environmental assessments and the impacts of implementation of the HCEI on future costs of electricity);

·            capacity and supply constraints or difficulties, especially if generating units (utility-owned or IPP-owned) fail or measures such as demand-side management (DSM), distributed generation (DG), combined heat and power (CHP) or other firm capacity supply-side resources fall short of achieving their forecasted benefits or are otherwise insufficient to reduce or meet peak demand;

·            the risk to generation reliability when generation peak reserve margins on Oahu are strained;

·            fuel oil price changes, performance by suppliers of their fuel oil delivery obligations and the continued availability to the electric utilities of their energy cost adjustment clauses (ECACs);

·            the impact of fuel price volatility on customer satisfaction and political and regulatory support for the utilities;

 

i



 

·            the risks associated with increasing reliance on renewable energy, as contemplated under the Energy Agreement, including the availability and cost of non-fossil fuel supplies for renewable generation and the operational impacts of adding intermittent sources of renewable energy to the electric grid;

·            the ability of IPPs to deliver the firm capacity anticipated in their power purchase agreements (PPAs);

·            the ability of the electric utilities to negotiate, periodically, favorable fuel supply and collective bargaining agreements;

·            new technological developments that could affect the operations and prospects of HEI and its subsidiaries (including HECO and its subsidiaries and ASB) or their competitors;

·            federal, state, county and international governmental and regulatory actions, such as changes in laws, rules and regulations applicable to HEI, HECO, ASB and their subsidiaries (including changes in taxation, increases in capital requirements, regulatory changes resulting from the HCEI, environmental laws and regulations, the regulation of greenhouse gas emissions (GHG), healthcare reform, governmental fees and assessments (such as Federal Deposit Insurance Corporation assessments), and potential carbon “cap and trade” legislation that may fundamentally alter costs to produce electricity and accelerate the move to renewable generation);

·            decisions by the PUC in rate cases and other proceedings (including the risks of delays in the timing of decisions, adverse changes in final decisions from interim decisions and the disallowance of project costs);

·            decisions by the PUC and by other agencies and courts on land use, environmental and other permitting issues (such as required corrective actions and restrictions and penalties that may arise, such as with respect to environmental conditions or renewable portfolio standards (RPS));

·            potential enforcement actions by the Office of Thrift Supervision (OTS) (or its regulatory successors, the Office of the Comptroller of the Currency and the Federal Reserve Board) and other governmental authorities (such as consent orders, required corrective actions, restrictions and penalties that may arise, for example, with respect to compliance deficiencies under existing or new banking and consumer protection laws and regulations or with respect to capital adequacy);

·            ability to recover and earn on increasing costs and capital investments not covered by revenue adjustment mechanisms;

·            the risks associated with the geographic concentration of HEI’s businesses and ASB’s loans, ASB’s concentration in a single product type (first mortgages) and ASB’s significant credit relationships (i.e., concentrations of large loans and/or credit lines with certain customers);

·            changes in accounting principles applicable to HEI, HECO, ASB and their subsidiaries, including the adoption of International Financial Reporting Standards or new U.S. accounting standards, the potential discontinuance of regulatory accounting and the effects of potentially required consolidation of variable interest entities (VIEs) or required capital lease accounting for PPAs with IPPs;

·            changes by securities rating agencies in their ratings of the securities of HEI and HECO and the results of financing efforts;

·            faster than expected loan prepayments that can cause an acceleration of the amortization of premiums on loans and investments and the impairment of mortgage servicing assets of ASB;

·            changes in ASB’s loan portfolio credit profile and asset quality which may increase or decrease the required level of allowance for loan losses and charge-offs;

·            changes in ASB’s deposit cost or mix which may have an adverse impact on ASB’s cost of funds;

·            the final outcome of tax positions taken by HEI, HECO, ASB and their subsidiaries;

·            the risks of suffering losses and incurring liabilities that are uninsured or underinsured; and

·            other risks or uncertainties described in other reports previously and subsequently filed by HEI and/or HECO with the Securities and Exchange Commission (SEC) (e.g., “Item 1A. Risk Factors” in the Company’s Annual Report on Form 10-K).

 

Forward-looking statements speak only as of the date of the report, presentation or filing in which they are made. Except to the extent required by the federal securities laws, HEI, HECO, ASB and their subsidiaries undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

 

ii


 


 

SELECTED FINANCIAL INFORMATION

Hawaiian Electric Industries, Inc. and Subsidiaries

Unaudited

 

Years ended December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

(dollars in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

2,664,982

 

$

2,309,590

 

$

3,218,920

 

$

2,536,418

 

$

2,460,904

 

Net income for common stock

 

$

113,535

 

$

83,011

 

$

90,278

 

$

84,779

 

$

108,001

 

Basic earnings per common share

 

$

1.22

 

$

0.91

 

$

1.07

 

$

1.03

 

$

1.33

 

Diluted earnings per common share

 

$

1.21

 

$

0.91

 

$

1.07

 

$

1.03

 

$

1.33

 

Dividends per common share

 

$

1.24

 

$

1.24

 

$

1.24

 

$

1.24

 

$

1.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

Electric utility

 

$

178,388

 

$

169,671

 

$

191,359

 

$

130,585

 

$

166,718

 

Bank

 

92,588

 

31,764

 

26,952

 

84,010

 

88,558

 

Other

 

(14,765

)

(13,771

)

(14,154

)

(10,863

)

(15,880

)

 

 

$

256,211

 

$

187,664

 

$

204,157

 

$

203,732

 

$

239,396

 

Assets *

 

 

 

 

 

 

 

 

 

 

 

Electric utility

 

$

4,285,680

 

$

3,978,392

 

$

3,856,109

 

$

3,423,888

 

$

3,063,134

 

Bank

 

4,796,759

 

4,940,985

 

5,437,120

 

6,861,493

 

6,808,499

 

Other

 

2,905

 

5,625

 

1,853

 

8,535

 

19,576

 

 

 

$

9,085,344

 

$

8,925,002

 

$

9,295,082

 

$

10,293,916

 

$

9,891,209

 

Capital structure * **

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings - other than bank

 

$

24,923

 

$

41,989

 

$

 

$

91,780

 

$

176,272

 

Long-term debt, net - other than bank

 

1,364,942

 

1,364,815

 

1,211,501

 

1,242,099

 

1,133,185

 

Preferred stock of subsidiaries

 

34,293

 

34,293

 

34,293

 

34,293

 

34,293

 

Common stock equity

 

1,483,637

 

1,441,648

 

1,389,454

 

1,275,427

 

1,095,240

 

 

 

$

2,907,795

 

$

2,882,745

 

$

2,635,248

 

$

2,643,599

 

$

2,438,990

 

Capital structure ratios * **

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings - other than bank

 

0.9

%

1.5

%

%

3.5

%

7.2

%

Long-term debt, net - other than bank

 

46.9

 

47.3

 

46.0

 

47.0

 

46.5

 

Preferred stock of subsidiaries

 

1.2

 

1.2

 

1.3

 

1.3

 

1.4

 

Common stock equity

 

51.0

 

50.0

 

52.7

 

48.2

 

44.9

 

 

 

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

Key financial ratios

 

 

 

 

 

 

 

 

 

 

 

Market price to book value per common share *

 

145

%

134

%

144

%

149

%

202

%

Price earnings ratio ***

 

18.7x

 

23.0x

 

20.7x

 

22.1x

 

20.4x

 

Return on average common equity

 

7.8

%

5.9

%

6.8

%

7.2

%

9.3

%

Indicated annual yield *

 

5.4

%

5.9

%

5.6

%

5.4

%

4.6

%

Dividend payout ratio

 

102

%

137

%

116

%

120

%

93

%

 


*

At December 31. (Note: Common stock equity since December 31, 2006 includes a charge to accumulated other comprehensive income relating to retirement benefits pursuant to FASB Accounting Standards CodificationTM (ASC) Topic 715, “Compensation-Retirement Benefits.” This charge as of December 31, 2010, 2009, 2008 and 2007 has been adjusted by the impact of decisions of the PUC. See Note 9, “Retirement benefits,” of HEI’s “Notes to Consolidated Financial Statements” in HEI’s 2010 Form 10-K.)

**

Excludes ASB’s deposit liabilities and other borrowings.

***

Calculated using December 31 market price per common share divided by basic earnings per common share.

 

See “Commitments and contingencies” in Note 3 and “Balance sheet restructure” and discussions of private-issue mortgage-related securities in Note 4 of HEI’s “Notes to Consolidated Financial Statements” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included or incorporated in HEI’s Form 10-K for discussions of certain contingencies that could adversely affect future results of operations and factors that affected reported results of operations.

 

On December 8, 2008, HEI completed the issuance and sale of 5 million shares of HEI’s common stock (without par value) under an omnibus shelf registration statement. The net proceeds from the sale amounted to approximately $110 million and were primarily used to repay HEI’s outstanding short-term debt and to make loans to HECO (principally to permit HECO to repay its short-term debt).

 

1



 

CONSOLIDATED BALANCE SHEETS

Hawaiian Electric Industries, Inc. and Subsidiaries

Unaudited

 

December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

330,651

 

$

503,922

 

$

183,435

 

$

209,855

 

$

257,301

 

Accounts receivable and unbilled revenues, net

 

266,996

 

241,116

 

300,666

 

294,447

 

248,639

 

Available-for-sale investment and mortgage-related securities

 

678,152

 

432,881

 

657,717

 

2,140,772

 

2,367,427

 

Investment in stock of Federal Home Loan Bank of Seattle

 

97,764

 

97,764

 

97,764

 

97,764

 

97,764

 

Loans receivable, net

 

3,497,729

 

3,670,493

 

4,206,492

 

4,101,193

 

3,780,461

 

Property, plant and equipment, net

 

3,165,918

 

3,088,611

 

2,907,376

 

2,743,410

 

2,647,490

 

Regulatory assets

 

478,330

 

426,862

 

530,619

 

284,990

 

112,349

 

Other

 

487,614

 

381,163

 

328,823

 

338,405

 

296,698

 

Goodwill

 

82,190

 

82,190

 

82,190

 

83,080

 

83,080

 

Total assets

 

$

9,085,344

 

$

8,925,002

 

$

9,295,082

 

$

10,293,916

 

$

9,891,209

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Accounts, interest and dividends payable

 

$

230,260

 

$

186,994

 

$

183,584

 

$

202,299

 

$

165,505

 

Deposit liabilities

 

3,975,372

 

4,058,760

 

4,180,175

 

4,347,260

 

4,575,548

 

Short-term borrowings - other than bank

 

24,923

 

41,989

 

 

91,780

 

176,272

 

Other bank borrowings

 

237,319

 

297,628

 

680,973

 

1,810,669

 

1,568,585

 

Long-term debt, net - other than bank

 

1,364,942

 

1,364,815

 

1,211,501

 

1,242,099

 

1,133,185

 

Deferred income taxes

 

278,958

 

188,875

 

143,308

 

155,337

 

106,780

 

Regulatory liabilities

 

296,797

 

288,214

 

288,602

 

261,606

 

240,619

 

Contributions in aid of construction

 

335,364

 

321,544

 

311,716

 

299,737

 

276,728

 

Other

 

823,479

 

700,242

 

871,476

 

573,409

 

518,454

 

Total liabilities

 

7,567,414

 

7,449,061

 

7,871,335

 

8,984,196

 

8,761,676

 

Preferred stock of subsidiaries - not subject to mandatory redemption

 

34,293

 

34,293

 

34,293

 

34,293

 

34,293

 

Shareholders’ equity

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 

 

 

 

Common stock

 

1,314,199

 

1,265,157

 

1,231,629

 

1,072,101

 

1,028,101

 

Retained earnings

 

181,910

 

184,213

 

210,840

 

225,168

 

242,667

 

Accumulated other comprehensive loss, net of tax benefits

 

(12,472

)

(7,722

)

(53,015

)

(21,842

)

(175,528

)

Total shareholders’ equity

 

1,483,637

 

1,441,648

 

1,389,454

 

1,275,427

 

1,095,240

 

Total liabilities and shareholders’ equity

 

$

9,085,344

 

$

8,925,002

 

$

9,295,082

 

$

10,293,916

 

$

9,891,209

 

 

Note: See HEI’s “Notes to Consolidated Financial Statements” included or incorporated in HEI’s Form 10-K for each year.

 

2



 

CONSOLIDATED STATEMENTS OF INCOME

Hawaiian Electric Industries, Inc. and Subsidiaries

Unaudited

 

Years ended December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

(in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Electric utility

 

$

2,382,366

 

$

2,035,009

 

$

2,860,350

 

$

2,106,314

 

$

2,054,890

 

Bank

 

282,693

 

274,719

 

358,553

 

425,495

 

408,365

 

Other

 

(77

)

(138

)

17

 

4,609

 

(2,351

)

 

 

2,664,982

 

2,309,590

 

3,218,920

 

2,536,418

 

2,460,904

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Electric utility

 

2,203,978

 

1,865,338

 

2,668,991

 

1,975,729

 

1,888,172

 

Bank

 

190,105

 

242,955

 

331,601

 

341,485

 

319,807

 

Other

 

14,688

 

13,633

 

14,171

 

15,472

 

13,529

 

 

 

2,408,771

 

2,121,926

 

3,014,763

 

2,332,686

 

2,221,508

 

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

Electric utility

 

178,388

 

169,671

 

191,359

 

130,585

 

166,718

 

Bank

 

92,588

 

31,764

 

26,952

 

84,010

 

88,558

 

Other

 

(14,765

)

(13,771

)

(14,154

)

(10,863

)

(15,880

)

 

 

256,211

 

187,664

 

204,157

 

203,732

 

239,396

 

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

 

(81,538

)

(76,330

)

(76,142

)

(78,556

)

(75,678

)

Allowance for borrowed funds used during construction

 

2,558

 

5,268

 

3,741

 

2,552

 

2,879

 

Allowance for equity funds used during construction

 

6,016

 

12,222

 

9,390

 

5,219

 

6,348

 

Income before income taxes

 

183,247

 

128,824

 

141,146

 

132,947

 

172,945

 

Income taxes

 

67,822

 

43,923

 

48,978

 

46,278

 

63,054

 

Net income

 

115,425

 

84,901

 

92,168

 

86,669

 

109,891

 

Preferred stock dividends of subsidiaries

 

1,890

 

1,890

 

1,890

 

1,890

 

1,890

 

Net income for common stock

 

$

113,535

 

$

83,011

 

$

90,278

 

$

84,779

 

$

108,001

 

Basic earnings per common share

 

$

1.22

 

$

0.91

 

$

1.07

 

$

1.03

 

$

1.33

 

Diluted earnings per common share

 

$

1.21

 

$

0.91

 

$

1.07

 

$

1.03

 

$

1.33

 

Dividends per common share

 

$

1.24

 

$

1.24

 

$

1.24

 

$

1.24

 

$

1.24

 

Weighted-average number of common shares outstanding

 

93,421

 

91,396

 

84,631

 

82,215

 

81,145

 

Adjusted weighted-average shares

 

93,693

 

91,516

 

84,720

 

82,419

 

81,373

 

 

Note: See HEI’s “Notes to Consolidated Financial Statements” included or incorporated in HEI’s Form 10-K for each year.

 

3



 

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

Hawaiian Electric Industries, Inc. and Subsidiaries

Unaudited

 

Years ended December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1

 

$

1,441,648

 

$

1,389,454

 

$

1,275,427

 

$

1,095,240

 

$

1,216,630

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

Net income

 

113,535

 

83,011

 

90,278

 

84,779

 

108,001

 

Net unrealized gains (losses) on securities:

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains (losses) arising during the period, net of taxes

 

(1,196

)

12,938

 

(30,124

)

18,087

 

2,059

 

Less: reclassification adjustment for net realized losses (gains) included in net income, net of taxes

 

 

28,596

 

15,142

 

(668

)

(1,045

)

Unrealized losses on derivatives qualified as cash flow hedges: Net unrealized holding losses arising during the period, net of tax benefits

 

(1,169

)

 

 

 

 

Retirement benefit plans:

 

 

 

 

 

 

 

 

 

 

 

Net transition asset arising during the period, net of taxes

 

 

6,549

 

 

 

 

Prior service credit arising during the period, net of taxes

 

4,712

 

1,446

 

992

 

10,584

 

 

Net gains (losses) arising during the period, net of taxes

 

(44,626

)

64,547

 

(175,240

)

17,825

 

 

Less: amortization of transition obligation, prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits

 

4,030

 

10,754

 

5,801

 

8,694

 

 

Less: reclassification adjustment for impact of D&Os of the PUC included in regulatory asset, net of taxes

 

33,499

 

(75,756

)

152,256

 

(17,282

)

 

Less: reclassification adjustment for curtailment gain included in net income, net of taxes

 

 

 

 

(5,305

)

 

Minimum pension liability adjustment, net of taxes

 

 

 

 

 

1,254

 

Comprehensive income

 

108,785

 

132,085

 

59,105

 

116,714

 

110,269

 

Adjustment to initially apply PUC D&Os related to retirement benefit plans, net of taxes

 

 

 

 

121,751

 

 

Adjustment to initially apply FIN 48

 

 

 

 

(228

)

 

Adjustment to initially apply SFAS No. 158, net of tax benefits

 

 

 

 

 

(140,066

)

Issuance of common stock:

 

 

 

 

 

 

 

 

 

 

 

Common stock offering

 

 

 

115,000

 

 

 

Dividend reinvestment and stock purchase plan

 

37,296

 

27,701

 

34,607

 

34,443

 

 

Retirement savings and other plans

 

8,934

 

4,771

 

15,267

 

10,804

 

10,270

 

Expenses and other, net

 

2,812

 

1,056

 

(5,346

)

(1,247

)

(1,135

)

Common stock dividends

 

(115,838

)

(113,419

)

(104,606

)

(102,050

)

(100,728

)

Balance, December 31

 

$

1,483,637

 

$

1,441,648

 

$

1,389,454

 

$

1,275,427

 

$

1,095,240

 

 

Note: See HEI’s “Notes to Consolidated Financial Statements” included or incorporated in HEI's Form 10-K for each year.

 

4



 

CONSOLIDATED CAPITALIZATION

Hawaiian Electric Industries, Inc. and Subsidiaries

Unaudited

 

December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

(dollars in thousands, except par values)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings - other than bank (1)

 

$

24,923

 

$

41,989

 

$

 

$

91,780

 

$

176,272

 

Long-term debt - other than bank (1)

 

 

 

 

 

 

 

 

 

 

 

Long-term debt of electric utility subsidiaries (2)

 

1,057,942

 

1,057,815

 

904,501

 

885,099

 

766,185

 

HEI, medium-term notes, Series B 6.545 - 7.13% due in various years through 2012

 

7,000

 

7,000

 

7,000

 

7,000

 

17,000

 

HEI, medium-term notes, Series C 6.51% due in 2014

 

100,000

 

100,000

 

100,000

 

100,000

 

100,000

 

HEI, medium-term notes, Series D 4.00% paid in 2008

 

 

 

 

50,000

 

50,000

 

HEI, medium-term notes, Series D 5.25% due in 2013

 

50,000

 

50,000

 

50,000

 

50,000

 

50,000

 

HEI, medium-term notes, Series D 4.23% due in 2011

 

50,000

 

50,000

 

50,000

 

50,000

 

50,000

 

HEI, medium-term notes, Series D 6.141% due in 2011

 

100,000

 

100,000

 

100,000

 

100,000

 

100,000

 

 

 

1,364,942

 

1,364,815

 

1,211,501

 

1,242,099

 

1,133,185

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock of subsidiaries - not subject to mandatory redemption

 

34,293

 

34,293

 

34,293

 

34,293

 

34,293

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 

 

 

 

Common stock

 

1,314,199

 

1,265,157

 

1,231,629

 

1,072,101

 

1,028,101

 

Retained earnings

 

181,910

 

184,213

 

210,840

 

225,168

 

242,667

 

Accumulated other comprehensive loss, net of tax benefits

 

(12,472

)

(7,722

)

(53,015

)

(21,842

)

(175,528

)

 

 

1,483,637

 

1,441,648

 

1,389,454

 

1,275,427

 

1,095,240

 

Total capitalization

 

$

2,907,795

 

$

2,882,745

 

$

2,635,248

 

$

2,643,599

 

$

2,438,990

 

 

LONG-TERM DEBT MATURITIES

Hawaiian Electric Industries, Inc. and Subsidiaries

Unaudited

 

(in thousands)

 

2011

 

2012

 

2013

 

2014

 

2015

 

Thereafter

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt - other than bank (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electric utilities

 

$

 

$

57,500

 

$

 

$

11,400

 

 

 

$

989,042

 

$

1,057,942

 

HEI

 

150,000

 

7,000

 

50,000

 

100,000

 

 

 

 

307,000

 

 

 

$

150,000

 

$

64,500

 

$

50,000

 

$

111,400

 

$

 

$

989,042

 

$

1,364,942

 

 


(1)

Excludes deposit liabilities, other bank borrowings and intercompany borrowings.

(2)

See pages 14 and 15 for additional information.

 

Note: See HEI's “Notes to Consolidated Financial Statements” included or incorporated in HEI's Form 10-K for each year.

 

5



 

CONSOLIDATED STATEMENTS OF CASH FLOWS

Hawaiian Electric Industries, Inc. and Subsidiaries

Unaudited

 

Years ended December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

115,425

 

$

84,901

 

$

92,168

 

$

86,669

 

$

109,891

 

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

 

 

 

 

 

 

 

 

 

 

 

Depreciation of property, plant and equipment

 

154,523

 

151,282

 

150,977

 

147,881

 

141,184

 

Other amortization

 

4,605

 

5,389

 

5,085

 

11,878

 

10,778

 

Provision for loan losses

 

20,894

 

32,000

 

10,334

 

5,700

 

1,400

 

Writedown of utility plant

 

 

 

 

11,701

 

 

Gain on pension curtailment

 

 

 

(472

)

(8,809

)

 

Loans receivable originated and purchased, held for sale

 

(360,527

)

(443,843

)

(204,457

)

(39,688

)

(23,767

)

Proceeds from sale of loans receivable, held for sale

 

392,406

 

471,194

 

185,291

 

33,876

 

26,150

 

Net losses (gains) on sale of investment and mortgage-related securities

 

 

32,034

 

17,376

 

(1,109

)

(1,735

)

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

 

 

15,444

 

7,764

 

 

 

Change in deferred income taxes

 

97,791

 

12,787

 

5,134

 

(34,624

)

(12,946

)

Change in excess tax benefits from share-based payment arrangements

 

45

 

310

 

(405

)

(195

)

(1,052

)

Allowance for equity funds used during construction

 

(6,016

)

(12,222

)

(9,390

)

(5,219

)

(6,348

)

Changes in assets and liabilities, net of effects from the disposal of businesses

 

 

 

 

 

 

 

 

 

 

 

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

 

(25,880

)

59,550

 

(6,219

)

(45,808

)

834

 

Increase (decrease) in accounts, interest and dividends payable

 

43,266

 

3,410

 

(18,715

)

36,794

 

(17,831

)

Changes in other assets and liabilities

 

(95,815

)

(127,768

)

25,343

 

20,184

 

61,384

 

Net cash provided by operating activities

 

340,717

 

284,468

 

259,814

 

219,231

 

287,942

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

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

 

(714,552

)

(297,864

)

(489,264

)

(402,071

)

(343,927

)

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

 

465,437

 

357,233

 

610,521

 

652,083

 

542,702

 

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

 

 

185,134

 

1,311,596

 

1,109

 

61,131

 

Proceeds from sale of other investments

 

 

 

17

 

35,920

 

 

Net decrease (increase) in loans held for investment

 

118,892

 

484,960

 

(92,241

)

(315,786

)

(211,872

)

Proceeds from sale of real estate acquired in settlement of loans

 

5,967

 

1,555

 

 

 

403

 

Capital expenditures

 

(182,125

)

(304,761

)

(282,051

)

(218,297

)

(210,529

)

Contributions in aid of construction

 

22,555

 

14,170

 

17,319

 

19,011

 

19,707

 

Other

 

5,092

 

1,199

 

1,116

 

5,902

 

1,708

 

Net cash provided by (used in) investing activities

 

$

(278,734

)

$

441,626

 

$

1,077,013

 

$

(222,129

)

$

(140,677

)

 

6



 

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

Hawaiian Electric Industries, Inc. and Subsidiaries

Unaudited

 

Years ended December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in deposit liabilities

 

$

(83,388

)

$

(121,415

)

$

(167,085

)

$

(228,288

)

$

18,129

 

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

 

(17,066

)

41,989

 

(91,780

)

(84,492

)

35,213

 

Proceeds from short-term borrowings with original maturities of greater than three months

 

 

 

 

 

44,891

 

Repayment of short-term borrowings with original maturities of greater than three months

 

 

 

 

 

(45,590

)

Net increase (decrease) in retail repurchase agreements

 

(60,308

)

(3,829

)

(37,142

)

71,205

 

60,596

 

Proceeds from other bank borrowings

 

 

310,000

 

2,592,635

 

1,338,432

 

1,331,559

 

Repayments of other bank borrowings

 

 

(689,517

)

(3,682,119

)

(1,166,112

)

(1,446,995

)

Proceeds from issuance of long-term debt

 

 

153,186

 

19,275

 

242,539

 

100,000

 

Repayment of long-term debt

 

 

 

(50,000

)

(136,000

)

(110,000

)

Change in excess tax benefits from share-based payment arrangements

 

(45

)

(310

)

405

 

195

 

1,052

 

Net proceeds from issuance of common stock

 

22,706

 

15,329

 

136,443

 

21,072

 

5,481

 

Common stock dividends

 

(93,034

)

(96,843

)

(83,604

)

(81,489

)

(100,673

)

Preferred stock dividends of subsidiaries

 

(1,890

)

(1,890

)

(1,890

)

(1,890

)

(1,890

)

Other

 

(2,229

)

(12,307

)

1,615

 

(19,720

)

1,786

 

Net cash used in financing activities

 

(235,254

)

(405,607

)

(1,363,247

)

(44,548

)

(106,441

)

Net cash provided by discontinued operations

 

 

 

 

 

7,530

 

Net increase (decrease) in cash and cash equivalents

 

(173,271

)

320,487

 

(26,420

)

(47,446

)

48,354

 

Cash and cash equivalents, January 1

 

503,922

 

183,435

 

209,855

 

257,301

 

208,947

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, December 31

 

$

330,651

 

$

503,922

 

$

183,435

 

$

209,855

 

$

257,301

 

 

Note: See HEI’s “Notes to Consolidated Financial Statements” included or incorporated in HEI’s Form 10-K for each year.

 

7



 

NET INCOME AND RETURN ON AVERAGE COMMON EQUITY BY COMPANY

Hawaiian Electric Industries, Inc. and Subsidiaries

Unaudited

 

Years ended December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) for common stock by company

 

 

 

 

 

 

 

 

 

 

 

Electric utilities

 

 

 

 

 

 

 

 

 

 

 

HECO

 

$

50,989

 

$

53,621

 

$

54,966

 

$

32,249

 

$

49,364

 

HELCO

 

16,608

 

15,761

 

19,641

 

8,252

 

6,947

 

MECO

 

9,012

 

10,224

 

17,792

 

11,785

 

18,789

 

Renewable Hawaii, Inc.

 

(8

)

(11

)

(77

)

(83

)

(153

)

Uluwehiokama Biofuels Corp.

 

(12

)

(149

)

(347

)

(47

)

 

 

 

76,589

 

79,446

 

91,975

 

52,156

 

74,947

 

ASB consolidated

 

58,456

 

21,767

(1)

17,827

(2)

53,107

 

55,782

 

HEI and other

 

(21,510

)

(18,202

)

(19,524

)

(20,484

)

(22,728

)

Consolidated HEI

 

$

113,535

 

$

83,011

(1)

$

90,278

(2)

$

84,779

 

$

108,001

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average common equity by company

 

 

 

 

 

 

 

 

 

 

 

Electric utilities

 

 

 

 

 

 

 

 

 

 

 

HECO

 

6.1

%

6.7

%

7.6

%

5.0

%

7.9

%

HELCO

 

6.5

 

6.8

 

9.3

 

4.4

 

3.8

 

MECO

 

4.0

 

4.7

 

8.4

 

5.9

 

9.7

 

 

 

5.8

 

6.4

 

8.0

 

5.0

 

7.5

 

ASB consolidated

 

11.9

 

4.5

(1)

3.3

(2)

9.2

 

10.0

 

Consolidated HEI

 

7.8

%

5.9

%(1)

6.8

%(2)

7.2

%

9.3

%

 


(1)

Includes a $19.3 million after-tax charge related to ASB’s private-issue mortgage-related securities. Excluding this $19.3 million charge, ASB consolidated net income would have been $41 million and return on average common equity would have been 8.3% and HEI consolidated net income would have been $102 million and return on average common equity would have been 7.2%.

 

 

(2)

Includes a $35.6 million after-tax charge related to ASB’s balance sheet restructuring in June 2008. Excluding this $35.6 million charge, ASB consolidated net income would have been $53 million and return on average common equity would have been 9.6% and HEI consolidated net income would have been $126 million and return on average common equity would have been 9.3%.

 

8



 

STATE OF HAWAII DATA

Unaudited

 

Years ended December 31, except as noted

 

2010

 

2009

 

2008

 

2007

 

2006

 

 

 

 

 

 

 

 

 

 

 

 

 

POPULATION BY COUNTY (thousands)*

 

 

 

 

 

 

 

 

 

 

 

Honolulu

 

953

 

908

 

905

 

900

 

904

 

Hawaii

 

185

 

178

 

176

 

173

 

169

 

Maui

 

155

 

145

 

144

 

141

 

140

 

Kauai

 

67

 

64

 

63

 

63

 

62

 

 

 

1,360

 

1,295

 

1,288

 

1,277

 

1,275

 

 

 

 

 

 

 

 

 

 

 

 

 

VISITOR DATA

 

 

 

 

 

 

 

 

 

 

 

Visitor arrivals by air (thousands)

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

5,023

 

4,672

 

4,902

 

5,583

 

5,550

 

International

 

1,960

 

1,748

 

1,811

 

1,914

 

1,978

 

 

 

6,983

 

6,420

 

6,713

 

7,497

 

7,528

 

Visitor arrivals by air, by county (thousands)**

 

 

 

 

 

 

 

 

 

 

 

Honolulu

 

4,334

 

4,025

 

4,194

 

4,695

 

4,688

 

Hawaii

 

1,289

 

1,215

 

1,321

 

1,622

 

1,614

 

Maui

 

2,133

 

1,932

 

2,129

 

2,522

 

2,498

 

Kauai

 

964

 

928

 

1,031

 

1,299

 

1,204

 

 

 

8,720

 

8,100

 

8,675

 

10,138

 

10,004

 

Visitor days (thousands)

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

50,437

 

47,121

 

49,497

 

55,100

 

54,584

 

International

 

15,160

 

13,134

 

13,633

 

14,035

 

14,562

 

 

 

65,597

 

60,255

 

63,130

 

69,135

 

69,146

 

 

 

 

 

 

 

 

 

 

 

 

 

Visitor expenditures by air (billions)

 

$

11.4

 

$

9.8

 

$

11.2

 

$

12.6

 

$

12.2

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSTRUCTION INDUSTRY DATA (millions)

 

 

 

 

 

 

 

 

 

 

 

Value of private building permits authorized***

 

$

1,980

 

$

1,999

 

$

2,907

 

$

3,585

 

$

3,770

 

Contracting tax base

 

na

 

$

6,642

 

$

7,987

 

$

8,073

 

$

7,223

 

 

 

 

 

 

 

 

 

 

 

 

 

FEDERAL GOVERNMENT DATA (millions)

 

 

 

 

 

 

 

 

 

 

 

Department of Defense expenditures

 

na

 

$

8,801

 

$

6,107

 

$

5,467

 

$

5,379

 

Other federal agencies expenditures

 

na

 

$

15,809

 

8,902

 

8,595

 

8,116

 

Total federal government expenditures

 

na

 

$

24,610

 

$

15,009

 

$

14,062

 

$

13,495

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER DATA

 

 

 

 

 

 

 

 

 

 

 

Real gross state product (billions of 2000 $s)

 

$

50.0

(e)

$

49.5

 

$

49.8

 

$

49.4

 

$

48.7

 

Honolulu Consumer Price Index (%)

 

2.1

 

0.5

 

4.3

 

4.8

 

5.9

 

Total wage and salary jobs (thousands)

 

595.9

 

597.7

 

625.4

 

631.4

 

624.0

 

Unemployment rate (average annual %)

 

6.6

 

6.8

 

4.0

 

2.6

 

2.5

 

 


Sources:  State of Hawaii Data Book 2009 (prior years), Hawaii State Department of Business, Economic Development & Tourism,

Hawai’i Tourism Authority, and United States Department of Labor, Bureau of Labor Statistics

 

*

Resident population estimates, including military personnel, excluding visitors, as of July 1

**

Visitors visiting more than one county are included in each county’s visitor arrival count. Visitor arrivals by county include domestic and international visitors.

***

Excludes public construction

(e)

Estimate

na

Not available

 

9



 

SELECTED DATA

Hawaiian Electric Company, Inc. and Subsidiaries

Unaudited

 

Years ended December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL STRUCTURE *

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

$

 

$

 

$

41,550

 

$

28,791

 

$

113,107

 

Long-term debt, net

 

1,057,942

 

1,057,815

 

904,501

 

885,099

 

766,185

 

Preferred stock

 

34,293

 

34,293

 

34,293

 

34,293

 

34,293

 

Common stock equity

 

1,337,398

 

1,306,408

 

1,188,842

 

1,110,462

 

958,203

 

 

 

$

2,429,633

 

$

2,398,516

 

$

2,169,186

 

$

2,058,645

 

$

1,871,788

 

CAPITAL STRUCTURE RATIOS (%) *

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

 

 

1.9

 

1.4

 

6.1

 

Long-term debt, net

 

43.5

 

44.1

 

41.7

 

43.0

 

40.9

 

Preferred stock

 

1.4

 

1.4

 

1.6

 

1.7

 

1.8

 

Common stock equity

 

55.1

 

54.5

 

54.8

 

53.9

 

51.2

 

 

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

KEY FINANCIAL RATIOS (%)

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges (SEC method)

 

2.88

 

2.99

 

3.48

 

2.43

 

3.14

 

Authorized return on rate base **

 

 

 

 

 

 

 

 

 

 

 

HECO

 

8.16

 

8.66

 

8.66

 

9.16

 

9.16

 

HELCO

 

8.33

 

9.14

 

9.14

 

9.14

 

9.14

 

MECO

 

8.67

 

8.83

 

8.83

 

8.83

 

8.83

 

Earned return on simple average rate base ***

 

 

 

 

 

 

 

 

 

 

 

HECO

 

5.93

 

6.12

 

7.05

 

4.92

 

6.78

 

HELCO

 

5.86

 

5.70

 

7.21

 

6.68

 

4.47

 

MECO

 

4.86

 

4.99

 

7.03

 

5.59

 

7.21

 

Authorized return on simple average common equity **

 

 

 

 

 

 

 

 

 

 

 

HECO

 

10.00

(a)

10.70

 

10.70

 

11.40

 

11.40

 

HELCO

 

10.70

 

11.50

 

11.50

 

11.50

 

11.50

 

MECO

 

10.70

 

10.94

 

10.94

 

10.94

 

10.94

 

Earned return on simple average common equity ***

 

 

 

 

 

 

 

 

 

 

 

HECO

 

6.15

 

7.02

 

8.07

 

4.52

 

7.61

 

HELCO

 

6.24

 

6.89

 

9.39

 

7.79

 

3.70

 

MECO

 

3.90

 

4.76

 

8.54

 

5.78

 

9.51

 

RATE BASE (in millions, December 31)

 

 

 

 

 

 

 

 

 

 

 

HECO

 

$

1,442

 

$

1,371

 

$

1,180

 

$

1,175

 

$

1,149

 

HELCO

 

453

 

463

 

372

 

367

 

388

 

MECO

 

378

 

386

 

386

 

388

 

377

 

 

 

$

2,273

 

$

2,220

 

$

1,938

 

$

1,930

 

$

1,914

 

RATE BASE (in millions, simple average)

 

 

 

 

 

 

 

 

 

 

 

HECO

 

$

1,406

 

$

1,276

 

$

1,178

 

$

1,162

 

$

1,145

 

HELCO

 

458

 

417

 

369

 

378

 

379

 

MECO

 

382

 

386

 

387

 

382

 

350

 

 

 

$

2,246

 

$

2,079

 

$

1,934

 

$

1,922

 

$

1,874

 

DEPRECIATION AND AFUDC (%)

 

 

 

 

 

 

 

 

 

 

 

Composite annual depreciation rate

 

3.5

 

3.8

 

3.8

 

3.8

 

3.9

 

Accumulated depreciation as percent of gross plant *

 

38.4

 

37.9

 

38.0

 

38.1

 

37.7

 

Weighted-average AFUDC rate

 

8.1

 

8.1

 

8.1

 

8.1

 

8.4

 

NUMBER OF FULL-TIME EQUIVALENT EMPLOYEES *

 

 

 

 

 

 

 

 

 

 

 

HECO

 

1,634

 

1,601

 

1,525

 

1,474

 

1,438

 

HELCO

 

347

 

358

 

348

 

344

 

340

 

MECO

 

337

 

338

 

330

 

327

 

307

 

 

 

2,318

 

2,297

 

2,203

 

2,145

 

2,085

 

 


*

At December 31

**

Reflects latest final decision and order as of the end of the respective years. The return on rate base used by the PUC for purposes of the most recent interim decision and orders in the HELCO and MECO rate cases is 8.59% and 8.43%, respectively. The return on average common equity used by the PUC in those interim decision and orders for the HELCO and MECO rate cases is 10.50%.

***

Calculated on a rate-making basis.

(a)

Represents the authorized return from the 2009 test year final D&O effective March, 1, 2011.

 

10



 

CONSOLIDATED BALANCE SHEETS

Hawaiian Electric Company, Inc. and Subsidiaries

Unaudited

 

December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Utility plant, at cost

 

 

 

 

 

 

 

 

 

 

 

Land

 

$

51,364

 

$

52,530

 

$

42,541

 

$

38,161

 

$

35,242

 

Plant and equipment

 

4,896,974

 

4,696,257

 

4,277,499

 

4,131,267

 

4,003,022

 

Less accumulated depreciation

 

(1,941,059

)

(1,848,416

)

(1,741,453

)

(1,647,113

)

(1,558,913

)

Construction in progress

 

101,562

 

132,980

 

266,628

 

151,179

 

95,619

 

Net utility plant

 

3,108,841

 

3,033,351

 

2,845,215

 

2,673,494

 

2,574,970

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

Cash and equivalents

 

122,936

 

73,578

 

6,901

 

4,678

 

3,859

 

Customer accounts receivable, net

 

138,171

 

133,286

 

166,422

 

146,112

 

125,524

 

Accrued unbilled revenues, net

 

104,384

 

84,276

 

106,544

 

114,274

 

92,195

 

Other accounts receivable, net

 

9,376

 

8,449

 

7,918

 

6,915

 

4,423

 

Fuel oil stock, at average cost

 

152,705

 

78,661

 

77,715

 

91,871

 

64,312

 

Materials and supplies, at average cost

 

36,717

 

35,908

 

34,532

 

34,258

 

30,540

 

Prepayments and other

 

55,216

 

16,201

 

12,626

 

9,490

 

9,695

 

Regulatory assets

 

7,349

 

6,849

 

6,654

 

5,997

 

5,759

 

Total current assets

 

626,854

 

437,208

 

419,312

 

413,595

 

336,307

 

Other long-term assets

 

 

 

 

 

 

 

 

 

 

 

Regulatory assets

 

470,981

 

420,013

 

523,965

 

278,993

 

106,590

 

Unamortized debt expense

 

14,030

 

14,288

 

14,503

 

15,635

 

13,722

 

Other

 

64,974

 

73,532

 

53,114

 

42,171

 

31,545

 

Total other long-term assets

 

549,985

 

507,833

 

591,582

 

336,799

 

151,857

 

 

 

$

4,285,680

 

$

3,978,392

 

$

3,856,109

 

$

3,423,888

 

$

3,063,134

 

CAPITALIZATION AND LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

Capitalization

 

 

 

 

 

 

 

 

 

 

 

Common stock equity

 

$

1,337,398

 

$

1,306,408

 

$

1,188,842

 

$

1,110,462

 

$

958,203

 

Cumulative preferred stock - not subject to mandatory redemption

 

34,293

 

34,293

 

34,293

 

34,293

 

34,293

 

Long-term debt, net

 

1,057,942

 

1,057,815

 

904,501

 

885,099

 

766,185

 

Total capitalization

 

2,429,633

 

2,398,516

 

2,127,636

 

2,029,854

 

1,758,681

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings - nonaffiliates

 

 

 

 

28,791

 

113,107

 

Short-term borrowings - affiliate

 

 

 

41,550

 

 

 

Accounts payable

 

178,959

 

132,711

 

122,994

 

137,895

 

102,512

 

Interest and preferred dividends payable

 

20,603

 

21,223

 

15,397

 

14,719

 

10,645

 

Taxes accrued

 

175,960

 

156,092

 

220,046

 

189,637

 

152,182

 

Other

 

56,354

 

48,192

 

55,268

 

57,799

 

43,120

 

Total current liabilities

 

431,876

 

358,218

 

455,255

 

428,841

 

421,566

 

Deferred credits and other liabilities

 

 

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

269,286

 

180,603

 

166,310

 

162,113

 

118,055

 

Regulatory liabilities

 

296,797

 

288,214

 

288,602

 

261,606

 

240,619

 

Unamortized tax credits

 

58,810

 

56,870

 

58,796

 

58,419

 

57,879

 

Retirement benefits liability

 

355,844

 

296,623

 

392,845

 

129,288

 

145,538

 

Other

 

108,070

 

77,804

 

54,949

 

54,030

 

44,068

 

Total deferred credits and other liabilities

 

1,088,807

 

900,114

 

961,502

 

665,456

 

606,159

 

Contributions in aid of construction

 

335,364

 

321,544

 

311,716

 

299,737

 

276,728

 

 

 

$

4,285,680

 

$

3,978,392

 

$

3,856,109

 

$

3,423,888

 

$

3,063,134

 

 

Note: See HECO’s “Notes to Consolidated Financial Statements” included or incorporated in HEI’s and HECO’s Form 10-K for each year.

 

11



 

CONSOLIDATED STATEMENTS OF INCOME AND RETAINED EARNINGS

Hawaiian Electric Company, Inc. and Subsidiaries

Unaudited

 

Years ended December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

2,367,441

 

$

2,026,672

 

$

2,853,639

 

$

2,096,958

 

$

2,050,412

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

Fuel oil

 

900,408

 

671,970

 

1,229,193

 

774,119

 

781,740

 

Purchased power

 

548,800

 

499,804

 

689,828

 

536,960

 

506,893

 

Other operation

 

251,027

 

248,515

 

243,249

 

214,047

 

186,449

 

Maintenance

 

127,487

 

107,531

 

101,624

 

105,743

 

90,217

 

Depreciation

 

149,708

 

144,533

 

141,678

 

137,081

 

130,164

 

Taxes, other than income taxes

 

222,117

 

191,699

 

261,823

 

194,607

 

190,413

 

Income taxes

 

48,053

 

48,212

 

56,307

 

34,126

 

47,381

 

 

 

2,247,600

 

1,912,264

 

2,723,702

 

1,996,683

 

1,933,257

 

Operating income

 

119,841

 

114,408

 

129,937

 

100,275

 

117,155

 

Other income

 

 

 

 

 

 

 

 

 

 

 

Allowance for equity funds used during construction

 

6,016

 

12,222

 

9,390

 

5,219

 

6,348

 

Other, net

 

11,679

 

7,487

 

5,659

 

(627

)

3,123

 

 

 

17,695

 

19,709

 

15,049

 

4,592

 

9,471

 

Interest and other charges

 

 

 

 

 

 

 

 

 

 

 

Interest on long-term debt

 

57,532

 

51,820

 

47,302

 

45,964

 

43,109

 

Amortization of net bond premium and expense

 

2,975

 

3,254

 

2,530

 

2,440

 

2,198

 

Other interest charges

 

1,003

 

2,870

 

4,925

 

4,864

 

7,256

 

Allowance for borrowed funds used during construction

 

(2,558

)

(5,268

)

(3,741

)

(2,552

)

(2,879

)

 

 

58,952

 

52,676

 

51,016

 

50,716

 

49,684

 

Net income

 

78,584

 

81,441

 

93,970

 

54,151

 

76,942

 

Preferred stock dividends of subsidiaries

 

915

 

915

 

915

 

915

 

915

 

Net income attributable to HECO

 

77,669

 

80,526

 

93,055

 

53,236

 

76,027

 

Preferred stock dividends of HECO

 

1,080

 

1,080

 

1,080

 

1,080

 

1,080

 

Net income for common stock

 

76,589

 

79,446

 

91,975

 

52,156

 

74,947

 

Retained earnings, January 1

 

827,036

 

802,590

 

724,704

 

700,252

 

654,686

 

Adjustment to initially apply FIN 48

 

 

 

 

(620

)

 

Common stock dividends

 

(48,769

)

(55,000

)

(14,089

)

(27,084

)

(29,381

)

Retained earnings, December 31

 

$

854,856

 

$

827,036

 

$

802,590

 

$

724,704

 

$

700,252

 

 

Note: See HECO’s “Notes to Consolidated Financial Statements” included or incorporated in HEI’s and HECO’s Form 10-K for each year.

 

12



 

CUMULATIVE PREFERRED STOCK NOT SUBJECT TO MANDATORY REDEMPTION

Hawaiian Electric Company, Inc. and Subsidiaries

Unaudited

 

December 31

(dollars in thousands, except par values)

 

 

 

 

 

Par value

 

 

 

Shares outstanding
12/31/10

 

2010

 

2009

 

2008

 

2007

 

2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C

 

4.25

%

$

20

 

HECO

 

150,000

 

$

3,000

 

$

3,000

 

$

3,000

 

$

3,000

 

$

3,000

 

D

 

5.00

 

20

 

HECO

 

50,000

 

1,000

 

1,000

 

1,000

 

1,000

 

1,000

 

E

 

5.00

 

20

 

HECO

 

150,000

 

3,000

 

3,000

 

3,000

 

3,000

 

3,000

 

H

 

5.25

 

20

 

HECO

 

250,000

 

5,000

 

5,000

 

5,000

 

5,000

 

5,000

 

I

 

5.00

 

20

 

HECO

 

89,657

 

1,793

 

1,793

 

1,793

 

1,793

 

1,793

 

J

 

4.75

 

20

 

HECO

 

250,000

 

5,000

 

5,000

 

5,000

 

5,000

 

5,000

 

K

 

4.65

 

20

 

HECO

 

175,000

 

3,500

 

3,500

 

3,500

 

3,500

 

3,500

 

G

 

7.625

 

100

 

HELCO

 

70,000

 

7,000

 

7,000

 

7,000

 

7,000

 

7,000

 

H

 

7.625

 

100

 

MECO

 

50,000

 

5,000

 

5,000

 

5,000

 

5,000

 

5,000

 

 

 

 

 

 

 

 

 

1,234,657

 

$

34,293

 

$

34,293

 

$

34,293

 

$

34,293

 

$

34,293

 

 

Note: See HECO’s “Notes to Consolidated Financial Statements” included or incorporated in HEI’s and HECO’s Form 10-K for each year.

 

13



 

LONG-TERM DEBT

Hawaiian Electric Company, Inc. and Subsidiaries

Unaudited

 

December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OBLIGATIONS TO THE STATE OF HAWAII FOR THE REPAYMENT OF SPECIAL PURPOSE REVENUE BONDS

 

 

 

 

 

 

 

 

 

 

 

HECO

 

 

 

 

 

 

 

 

 

 

 

Series 1993, 5.45%, due 2023

 

$

50,000

 

$

50,000

 

$

50,000

 

$

50,000

 

$

50,000

 

Series 1996A, 6.20%, due 2026 *

 

 

 

 

 

48,000

 

Series 1996B, 5.875%, due 2026 *

 

 

 

 

 

14,000

 

Series 1997A, 5.65%, due 2027

 

50,000

 

50,000

 

50,000

 

50,000

 

50,000

 

Refunding series 1998A, 4.95%, due 2012

 

42,580

 

42,580

 

42,580

 

42,580

 

42,580

 

Refunding series 1999B, 5.75%, due 2018

 

30,000

 

30,000

 

30,000

 

30,000

 

30,000

 

Series 1999C, 6.20%, due 2029

 

35,000

 

35,000

 

35,000

 

35,000

 

35,000

 

Refunding series 1999D, 6.15%, due 2020

 

16,000

 

16,000

 

16,000

 

16,000

 

16,000

 

Refunding series 2000, 5.70%, due 2020

 

46,000

 

46,000

 

46,000

 

46,000

 

46,000

 

Series 2002A, 5.10%, due 2032

 

40,000

 

40,000

 

40,000

 

40,000

 

40,000

 

Refunding series 2003B, 5.00%, due 2022

 

40,000

 

40,000

 

40,000

 

40,000

 

40,000

 

Refunding series 2005A, 4.80%, due 2025

 

40,000

 

40,000

 

40,000

 

40,000

 

40,000

 

Series, 2007A, 4.65%, due 2037

 

100,000

 

100,000

 

100,000

 

100,000

 

 

Refunding series 2007B, 4.60%, due 2026

 

62,000

 

62,000

 

62,000

 

62,000

 

 

Series 2009, 6.50%, due 2039

 

90,000

 

90,000

 

 

 

 

 

 

$

641,580

 

$

641,580

 

$

551,580

 

$

551,580

 

$

451,580

 

 


*                 The proceeds from the Refunding Series 2007B SPRB were applied to refund this series of SPRB on March 27, 2007.

 

(Continued on next page)

 

14



 

LONG-TERM DEBT (Continued)

Hawaiian Electric Company, Inc. and Subsidiaries

Unaudited

 

December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OBLIGATIONS TO THE STATE OF HAWAII FOR THE REPAYMENT OF SPECIAL PURPOSE REVENUE BONDS

 

 

 

 

 

 

 

 

 

 

 

HELCO

 

 

 

 

 

 

 

 

 

 

 

Series 1993, 5.45%, due 2023

 

$

20,000

 

$

20,000

 

$

20,000

 

$

20,000

 

$

20,000

 

Series 1996A, 6.20%, due 2026 *

 

 

 

 

 

7,000

 

Series 1996B, 5.875%, due 2026 *

 

 

 

 

 

1,000

 

Series 1997A, 5.65%, due 2027

 

30,000

 

30,000

 

30,000

 

30,000

 

30,000

 

Refunding series 1998A, 4.95%, due 2012

 

7,200

 

7,200

 

7,200

 

7,200

 

7,200

 

Refunding series 1999A, 5.50%, due 2014

 

11,400

 

11,400

 

11,400

 

11,400

 

11,400

 

Refunding series 1999B, 5.75%, due 2018

 

11,000

 

11,000

 

11,000

 

11,000

 

11,000

 

Refunding series 1999D, 6.15%, due 2020

 

3,000

 

3,000

 

3,000

 

3,000

 

3,000

 

Refunding series 2003A, 4.75%, due 2020

 

14,000

 

14,000

 

14,000

 

14,000

 

14,000

 

Refunding series 2003B, 5.00%, due 2022

 

12,000

 

12,000

 

12,000

 

12,000

 

12,000

 

Refunding series 2005A, 4.8%, due 2025

 

5,000

 

5,000

 

5,000

 

5,000

 

5,000

 

Series 2007A, 4.65%, due 2037

 

20,000

 

20,000

 

20,000

 

20,000

 

 

Refunding series 2007B, 4.60%, due 2026

 

8,000

 

8,000

 

8,000

 

8,000

 

 

Series 2009, 6.50%, due 2039

 

60,000

 

60,000

 

 

 

 

 

 

201,600

 

201,600

 

141,600

 

141,600

 

121,600

 

 

 

 

 

 

 

 

 

 

 

 

 

MECO

 

 

 

 

 

 

 

 

 

 

 

Series 1993, 5.45%, due 2023

 

30,000

 

30,000

 

30,000

 

30,000

 

30,000

 

Series 1996A, 6.20%, due 2026 *

 

 

 

 

 

20,000

 

Series 1996B, 5.875%, due 2026 *

 

 

 

 

 

35,000

 

Series 1997A, 5.65%, due 2027

 

20,000

 

20,000

 

20,000

 

20,000

 

20,000

 

Refunding series 1998A, 4.95%, due 2012

 

7,720

 

7,720

 

7,720

 

7,720

 

7,720

 

Refunding series 1999B, 5.75%, due 2018

 

9,000

 

9,000

 

9,000

 

9,000

 

9,000

 

Refunding series 1999D, 6.15%, due 2020

 

1,000

 

1,000

 

1,000

 

1,000

 

1,000

 

Refunding series 2000, 5.70%, due 2020

 

20,000

 

20,000

 

20,000

 

20,000

 

20,000

 

Refunding series 2005A, 4.8%, due 2025

 

2,000

 

2,000

 

2,000

 

2,000

 

2,000

 

Series 2007A, 4.65%, due 2037

 

20,000

 

20,000

 

20,000

 

20,000

 

 

Refunding series 2007B, 4.60%, due 2026

 

55,000

 

55,000

 

55,000

 

55,000

 

 

 

 

164,720

 

164,720

 

164,720

 

164,720

 

144,720

 

 

 

1,007,900

 

1,007,900

 

857,900

 

857,900

 

717,900

 

Less funds on deposit with trustees

 

 

 

(3,186

)

(22,461

)

 

 

 

1,007,900

 

1,007,900

 

854,714

 

835,439

 

717,900

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER LONG-TERM DEBT (UNSECURED)

 

 

 

 

 

 

 

 

 

 

 

6.50%, series 2004, Junior subordinated deferrable interest debentures, due 2034

 

51,546

 

51,546

 

51,546

 

51,546

 

51,546

 

Long-term debt, including amounts due within one year

 

1,059,446

 

1,059,446

 

906,260

 

886,985

 

769,446

 

Less unamortized discount

 

(1,504

)

(1,631

)

(1,759

)

(1,886

)

(3,261

)

Long-term debt, net

 

$

1,057,942

 

$

1,057,815

 

$

904,501

 

$

885,099

 

$

766,185

 

 


*                 The proceeds from the Refunding Series 2007B SPRB were applied to refund this series of SPRB on March 27, 2007.

 

Note: See HECO’s “Notes to Consolidated Financial Statements” included or incorporated in HEI’s and HECO’s Form 10-K for each year.

 

15



 

CONSOLIDATED STATEMENTS OF CASH FLOWS

Hawaiian Electric Company, Inc. and Subsidiaries

Unaudited

 

Years ended December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

78,584

 

$

81,441

 

$

93,970

 

$

54,151

 

$

76,942

 

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

 

 

 

 

 

 

 

 

 

 

 

Depreciation of utility plant

 

149,708

 

144,533

 

141,678

 

137,081

 

130,164

 

Other amortization

 

7,725

 

10,045

 

8,619

 

8,230

 

7,932

 

Writedown of utility plant

 

 

 

 

11,701

 

 

Changes in deferred income taxes

 

95,685

 

14,762

 

3,882

 

(31,888

)

(9,671

)

Changes in tax credits, net

 

2,841

 

(1,332

)

1,470

 

1,992

 

3,810

 

Allowance for equity funds used during construction

 

(6,016

)

(12,222

)

(9,390

)

(5,219

)

(6,348

)

Decrease in cash overdraft

 

(141

)

 

 

 

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

Decrease (increase) in accounts receivable

 

(5,812

)

32,605

 

(21,313

)

(23,080

)

8,709

 

Decrease (increase) in accrued unbilled revenues

 

(20,108

)

22,268

 

7,730

 

(22,079

)

(874

)

Decrease (increase) in fuel oil stock

 

(74,044

)

(946

)

14,156

 

(27,559

)

21,138

 

Increase in materials and supplies

 

(809

)

(1,376

)

(274

)

(3,718

)

(3,566

)

Increase in regulatory assets

 

(2,936

)

(17,597

)

(3,229

)

(1,968

)

(6,123

)

Increase (decrease) in accounts payable

 

25,392

 

9,717

 

(14,901

)

35,383

 

(19,689

)

Changes in prepaid and accrued income taxes and revenue taxes

 

(10,170

)

(61,951

)

28,055

 

37,455

 

18,599

 

Other

 

7,890

 

(2,571

)

(5,445

)

16,108

 

7,423

 

Net cash provided by operating activities

 

247,789

 

217,376

 

245,008

 

186,590

 

228,446

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

(174,344

)

(302,327

)

(278,476

)

(209,821

)

(195,072

)

Contributions in aid of construction

 

22,555

 

14,170

 

17,319

 

19,011

 

19,707

 

Other

 

1,327

 

340

 

1,157

 

5,440

 

407

 

Net cash used in investing activities

 

(150,462

)

(287,817

)

(260,000

)

(185,370

)

(174,958

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(10,464

)

12,759

 

(84,316

)

(23,058

)

Proceeds from issuance of long-term debt

 

 

153,186

 

19,275

 

242,538

 

 

Repayment of long-term debt

 

 

 

 

(126,000

)

 

Proceeds from issuance of common stock

 

4,250

 

61,914

 

 

 

 

Preferred stock dividends of HECO and subsidiaries

 

(1,995

)

(1,995

)

(1,995

)

(1,995

)

(1,995

)

Common stock dividends

 

(48,769

)

(55,000

)

(14,089

)

(27,084

)

(29,381

)

Other

 

(1,455

)

(10,523

)

1,265

 

(3,544

)

4,662

 

Net cash provided by (used in) financing activities

 

(47,969

)

137,118

 

17,215

 

(401

)

(49,772

)

Net increase in cash and cash equivalents

 

49,358

 

66,677

 

2,223

 

819

 

3,716

 

Cash and cash equivalents, January 1

 

73,578

 

6,901

 

4,678

 

3,859

 

143

 

Cash and cash equivalents, December 31

 

$

122,936

 

$

73,578

 

$

6,901

 

$

4,678

 

$

3,859

 

 

Note: See HECO’s “Notes to Consolidated Financial Statements” included or incorporated in HEI’s and HECO’s Form 10-K for each year.

 

16



 

CUSTOMER, SALES AND REVENUE DATA

Hawaiian Electric Company, Inc. and Subsidiaries

Unaudited

 

Years ended December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

SERVICE AREA

 

 

 

 

 

 

 

 

 

 

 

Service area (square miles)

 

5,766

 

5,766

 

5,766

 

5,766

 

5,766

 

Service area population (estimated, in thousands)

 

1,293

 

1,231

 

1,224

 

1,214

 

1,213

 

CUSTOMER ACCOUNTS *

 

 

 

 

 

 

 

 

 

 

 

Residential

 

388,307

 

385,886

 

383,042

 

381,964

 

376,783

 

Commercial

 

54,374

 

54,527

 

55,243

 

55,869

 

55,493

 

Large light and power

 

548

 

558

 

543

 

554

 

567

 

Other

 

1,627

 

1,613

 

1,583

 

1,510

 

1,499

 

 

 

444,856

 

442,584

 

440,411

 

439,897

 

434,342

 

CUSTOMER ACCOUNTS BY COMPANY *

 

 

 

 

 

 

 

 

 

 

 

HECO

 

296,422

 

295,282

 

293,740

 

294,591

 

292,988

 

HELCO

 

80,695

 

79,813

 

79,606

 

78,983

 

76,417

 

MECO

 

67,739

 

67,489

 

67,065

 

66,323

 

64,937

 

Consolidated

 

444,856

 

442,584

 

440,411

 

439,897

 

434,342

 

KILOWATTHOUR SALES (millions)

 

 

 

 

 

 

 

 

 

 

 

Residential

 

2,830

 

2,893

 

2,925

 

3,035

 

3,022

 

Commercial

 

3,185

 

3,222

 

3,326

 

3,341

 

3,313

 

Large light and power

 

3,513

 

3,525

 

3,633

 

3,690

 

3,729

 

Other

 

51

 

50

 

52

 

52

 

52

 

 

 

9,579

 

9,690

 

9,936

 

10,118

 

10,116

 

KILOWATTHOUR SALES MIX (%)

 

 

 

 

 

 

 

 

 

 

 

Residential

 

29.5

 

29.9

 

29.4

 

30.0

 

29.9

 

Commercial

 

33.3

 

33.2

 

33.5

 

33.0

 

32.7

 

Large light and power

 

36.7

 

36.4

 

36.6

 

36.5

 

36.9

 

Other

 

0.5

 

0.5

 

0.5

 

0.5

 

0.5

 

 

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

KILOWATTHOUR SALES BY COMPANY (millions)

 

 

 

 

 

 

 

 

 

 

 

HECO

 

7,277

 

7,378

 

7,556

 

7,675

 

7,701

 

HELCO

 

1,110

 

1,120

 

1,141

 

1,163

 

1,149

 

MECO

 

1,192

 

1,192

 

1,239

 

1,280

 

1,266

 

Consolidated

 

9,579

 

9,690

 

9,936

 

10,118

 

10,116

 

KILOWATTHOUR SALES GROWTH BY COMPANY (%)

 

 

 

 

 

 

 

 

 

 

 

HECO

 

(1.4

)

(2.4

)

(1.6

)

(0.3

)

(0.3

)

HELCO

 

(0.9

)

(1.8

)

(1.9

)

1.2

 

2.9

 

MECO

 

(0.1

)

(3.8

)

(3.2

)

1.1

 

1.2

 

Consolidated

 

(1.1

)

(2.5

)

(1.8

)

0.0

 

0.3

 

 


* At December 31

 

17



 

Years ended December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

ELECTRIC OPERATING REVENUES (thousands)

 

 

 

 

 

 

 

 

 

 

 

Electric sales revenue

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

781,467

 

$

690,656

 

$

935,061

 

$

713,241

 

$

690,425

 

Commercial

 

814,109

 

694,087

 

973,048

 

714,218

 

695,247

 

Large light and power

 

752,056

 

623,159

 

921,321

 

652,298

 

648,066

 

Other

 

13,004

 

10,721

 

15,069

 

10,791

 

10,530

 

 

 

2,360,636

 

2,018,623

 

2,844,499

 

2,090,548

 

2,044,268

 

Other revenues

 

6,805

 

8,049

 

9,140

 

6,410

 

6,144

 

 

 

$

2,367,441

 

$

2,026,672

 

$

2,853,639

 

$

2,096,958

 

$

2,050,412

 

ELECTRIC OPERATING REVENUES BY COMPANY (thousands)

 

 

 

 

 

 

 

 

 

 

 

HECO

 

$

1,649,608

 

$

1,384,885

 

$

1,954,772

 

$

1,385,136

 

$

1,365,593

 

HELCO

 

372,633

 

343,943

 

446,297

 

361,412

 

339,554

 

MECO

 

345,200

 

297,844

 

452,570

 

350,410

 

345,265

 

Consolidated

 

$

2,367,441

 

$

2,026,672

 

$

2,853,639

 

$

2,096,958

 

$

2,050,412

 

AVERAGE REVENUE PER KWH SOLD (cents)

 

 

 

 

 

 

 

 

 

 

 

Residential

 

27.61

 

23.87

 

31.97

 

23.50

 

22.85

 

Commercial

 

25.56

 

21.54

 

29.25

 

21.38

 

20.98

 

Large light and power

 

21.41

 

17.68

 

25.36

 

17.68

 

17.38

 

Other

 

25.63

 

21.36

 

28.81

 

20.81

 

20.44

 

 

 

24.65

 

20.83

 

28.63

 

20.66

 

20.21

 

AVERAGE REVENUE PER KWH SOLD BY COMPANY (cents)

 

 

 

 

 

 

 

 

 

 

 

HECO

 

22.61

 

18.70

 

25.78

 

17.99

 

17.68

 

HELCO

 

33.50

 

30.63

 

39.02

 

31.02

 

29.49

 

MECO

 

28.83

 

24.86

 

36.40

 

27.27

 

27.16

 

Consolidated

 

24.65

 

20.83

 

28.63

 

20.66

 

20.21

 

AVERAGE ANNUAL RESIDENTIAL USE PER CUSTOMER BY COMPANY (KWH)

 

 

 

 

 

 

 

 

 

 

 

HECO

 

7,540

 

7,759

 

7,868

 

8,214

 

8,248

 

HELCO

 

6,405

 

6,613

 

6,703

 

7,024

 

7,142

 

MECO

 

7,368

 

7,503

 

7,681

 

8,101

 

8,185

 

Consolidated

 

7,317

 

7,523

 

7,640

 

7,996

 

8,056

 

Average monthly electric sales revenue per residential customer

 

$

168

 

$

150

 

$

204

 

$

157

 

$

153

 

 

18



 

POWER SUPPLY DATA

Hawaiian Electric Company, Inc. and Subsidiaries

Unaudited

 

Years ended December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

ENERGY NET GENERATED AND PURCHASED (millions of KWH)

 

 

 

 

 

 

 

 

 

 

 

Net generated

 

 

 

 

 

 

 

 

 

 

 

Fuel oil

 

 

 

 

 

 

 

 

 

 

 

Steam-conventional (1)

 

4,884

 

4,972

 

5,193

 

5,379

 

5,430

 

Combustion turbine (1), (2)

 

29

 

98

 

125

 

134

 

294

 

Diesel

 

242

 

295

 

264

 

280

 

375

 

Combined-cycle (1)

 

878

 

723

 

662

 

671

 

488

 

 

 

6,033

 

6,088

 

6,244

 

6,464

 

6,587

 

Biodiesel

 

3

 

0

 

0

 

0

 

0

 

Hydro and wind

 

17

 

29

 

18

 

15

 

24

 

Total net generated

 

6,053

 

6,117

 

6,262

 

6,479

 

6,611

 

Purchased

 

4,063

 

4,120

 

4,248

 

4,228

 

4,094

 

 

 

10,116

 

10,237

 

10,510

 

10,707

 

10,705

 

GENERATION MIX (%)

 

 

 

 

 

 

 

 

 

 

 

Fuel oil

 

 

 

 

 

 

 

 

 

 

 

Steam-conventional (1)

 

48.3

 

48.6

 

49.4

 

50.2

 

50.7

 

Combustion turbine (1), (2)

 

0.3

 

0.9

 

1.2

 

1.3

 

2.7

 

Diesel

 

2.4

 

2.9

 

2.5

 

2.6

 

3.5

 

Combined-cycle (1)

 

8.7

 

7.1

 

6.3

 

6.3

 

4.6

 

 

 

59.7

 

59.5

 

59.4

 

60.4

 

61.5

 

Biodiesel

 

0.0

 

0.0

 

0.0

 

0.0

 

0.0

 

Hydro and wind

 

0.1

 

0.3

 

0.2

 

0.1

 

0.2

 

Total generation

 

59.8

 

59.8

 

59.6

 

60.5

 

61.7

 

Purchased

 

40.2

 

40.2

 

40.4

 

39.5

 

38.3

 

 

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

SYSTEM CAPABILITY (MW) * **

 

 

 

 

 

 

 

 

 

 

 

Company-owned generation

 

 

 

 

 

 

 

 

 

 

 

Steam-conventional (1)

 

1,205

 

1,205

 

1,205

 

1,205

 

1,205

 

Combustion turbine (1), (2)

 

150

 

263

 

193

 

193

 

193

 

Diesel

 

147

 

177

 

176

 

174

 

158

 

Biodiesel (CIP CT-1)

 

113

 

0

 

0

 

0

 

0

 

Combined-cycle (1)

 

170

 

170

 

113

 

113

 

113

 

 

 

1,785

 

1,815

 

1,687

 

1,685

 

1,669

 

Firm purchase power contracts

 

540

 

532

 

540

 

538

 

535

 

 

 

2,325

 

2,347

 

2,227

 

2,223

 

2,204

 

SYSTEM CAPABILITY BY COMPANY (MW) * **

 

 

 

 

 

 

 

 

 

 

 

HECO

 

1,756

 

1,785

 

1,672

 

1,672

 

1,667

 

HELCO

 

285

 

278

 

272

 

270

 

267

 

MECO

 

284

 

284

 

283

 

281

 

270

 

 

 

2,325

 

2,347

 

2,227

 

2,223

 

2,204

 

SYSTEM PEAK LOAD BY COMPANY (MW) ***

 

 

 

 

 

 

 

 

 

 

 

HECO

 

1,162

 

1,213

 

1,186

 

1,216

 

1,266

 

HELCO

 

190

 

195

 

198

 

203

 

201

 

MECO

 

210

 

210

 

206

 

216

 

218

 

 

 

1,562

 

1,618

 

1,590

 

1,635

 

1,685

 

FUEL OIL DATA

 

 

 

 

 

 

 

 

 

 

 

Barrels of fuel oil consumed (thousands)

 

10,276

 

10,514

 

10,735

 

11,207

 

11,474

 

Average fuel oil cost per barrel

 

$

87.62

 

$

63.91

 

$

114.50

 

$

69.08

 

$

68.13

 

Average fuel oil cost per million BTU (cents)

 

1,404.8

 

1,026.4

 

1,840.0

 

1,108.2

 

1,094.1

 

Fuel oil cost per net KWH generated (cents)

 

14.915

 

11.036

 

19.687

 

11.977

 

11.869

 

BTU per net KWH generated by company

 

 

 

 

 

 

 

 

 

 

 

HECO

 

10,545

 

10,590

 

10,496

 

10,649

 

10,582

 

HELCO

 

11,939

 

13,085

 

13,984

 

13,903

 

13,823

 

MECO

 

10,254

 

10,323

 

10,240

 

10,190

 

10,580

 

Consolidated

 

10,617

 

10,753

 

10,700

 

10,807

 

10,848

 

OTHER DATA

 

 

 

 

 

 

 

 

 

 

 

Losses and system uses (%)

 

5.1

 

5.1

 

5.2

 

5.3

 

5.3

 

Reserve margin (%) ***

 

52.6

 

50.0

 

44.5

 

38.6

 

32.3

 

Annual load factor (%) ***

 

73.9

 

72.2

 

75.3

 

74.7

 

72.5

 

Cost per KWH purchased (cents)

 

13.508

 

12.132

 

16.238

 

12.700

 

12.380

 

 


*                 At December 31

**          Excludes hydro run-of-river units

***   Net; noncoincident and nonintegrated

(1)          Combined-cycle data for 2006 was reported as steam-conventional and combustion turbine

(2)          2009 includes CIP CT-1 biodiesel

 

19



 

FORECAST: 2011 - 2015 ELECTRIC UTILITY COMPANIES

Hawaiian Electric Company, Inc. and Subsidiaries

Unaudited

Forecast as of December 13, 2010 (1)

 

Years ended December 31

 

2010

 

2011

 

2012

 

2013

 

2014

 

2015

 

2011-2015

 

(dollars in millions)

 

actual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

USES OF CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transmission and distribution

 

$

123.4

 

$

175.9

 

$

189.2

 

$

181.5

 

$

208.8

 

$

233.6

 

$

989.0

 

Production

 

48.8

 

89.9

 

134.6

 

156.5

 

278.4

 

348.1

 

1,007.5

 

General

 

35.5

 

33.9

 

21.4

 

62.7

 

53.3

 

79.1

 

250.4

 

Total capital expenditures, including AFUDC

 

207.7

 

299.7

 

345.2

 

400.7

 

540.5

 

660.8

 

2,246.9

(2)

Less: AFUDC

 

7.6

 

8.1

 

11.6

 

19.1

 

33.4

 

53.3

 

125.5

 

Contributions in aid of construction

 

26.9

 

32.0

 

28.1

 

24.1

 

20.7

 

20.7

 

125.6

 

Net capital expenditures

 

173.2

 

259.6

 

305.5

 

357.5

 

486.4

 

586.8

 

1,995.8

 

Other requirements (3)

 

 

 

57.5

 

 

11.4

 

 

68.9

 

Total net requirements

 

$

173.2

 

$

259.6

 

$

363.0

 

$

357.5

 

$

497.8

 

$

586.8

 

$

2,064.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOURCES OF CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Internal funds after dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

$

160.8

 

$

155.4

 

$

164.3

 

$

175.1

 

$

183.4

 

$

192.1

 

$

870.3

 

Deferred income taxes and tax credits, net

 

98.5

 

23.6

 

36.0

 

28.0

 

44.5

 

58.4

 

190.5

 

Retained earnings and other, excluding AFUDC

 

(90.4

)

(73.0

)

(57.8

)

(59.5

)

(44.6

)

(54.4

)

(289.3

)

Total internal sources, excluding AFUDC

 

168.9

 

106.0

 

142.5

 

143.6

 

183.3

 

196.1

 

771.5

 

External financing sources

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

 

131.4

 

21.1

 

11.2

 

22.2

 

(21.9

)

164.0

 

Drawdown of revenue bond proceeds

 

 

 

137.5

 

100.0

 

141.4

 

210.0

 

588.9

 

Common Stock Issuance

 

4.3

 

22.2

 

61.9

 

102.7

 

150.9

 

202.6

 

540.3

 

Total external financing sources

 

4.3

 

153.6

 

220.5

 

213.9

 

314.5

 

390.7

 

1,293.2

 

Total sources

 

$

173.2

 

$

259.6

 

$

363.0

 

$

357.5

 

$

497.8

 

$

586.8

 

$

 2,064.7

 

Internal sources as a percent of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net capital expenditures

 

98

 

41

 

47

 

40

 

38

 

33

 

39

 

Total net requirements

 

98

 

41

 

39

 

40

 

37

 

33

 

37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL STRUCTURE (at December 31)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt

 

$

1,057.9

 

$

1,057.9

 

$

1,152.0

 

$

1,263.1

 

$

1,415.3

 

$

1,603.4

 

 

 

Preferred stock

 

34.3

 

34.3

 

34.3

 

34.3

 

34.3

 

34.3

 

 

 

Common stock

 

1,337.4

 

1,447.5

 

1,557.8

 

1,711.2

 

1,921.5

 

2,193.2

 

 

 

Total capitalization

 

$

2,429.6

 

$

2,539.7

 

$

2,744.1

 

$

3,008.6

 

$

3,371.1

 

$

3,830.9

 

 

 

Capitalization ratios (%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt

 

43.5

 

41.6

 

42.0

 

42.0

 

42.0

 

41.8

 

 

 

Preferred stock

 

1.4

 

1.4

 

1.2

 

1.1

 

1.0

 

0.9

 

 

 

Common stock

 

55.1

 

57.0

 

56.8

 

56.9

 

57.0

 

57.3

 

 

 

Total capitalization

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

 

 

 


(1)

Forecast as of December 13, 2010 prior to the final HECO 2009 test year decision & order (issued on 12/29/10) where the PUC approved a 10.0% return on common equity for the 2009 test year and tax legislation that extended bonus depreciation to 2012.

(2)

5-year capital investment plan of $2.2 billion. Compounded annual rate base growth of approximately 5%.

(3)

May not include those securities sold at the company’s option, the proceeds of which are used to repay long-term obligations prior to their maturity.

 

20



 

FORECAST: 2011 - 2015  ELECTRIC UTILITY COMPANIES

Hawaiian Electric Company, Inc. and Subsidiaries

Unaudited

Forecast as of December 13, 2010

 

Years ended December 31

 

2010

 

2011

 

2012

 

2013

 

2014

 

2015

 

 

 

actual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED SALES AND GENERATION DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales (millions of KWH)

 

 

 

 

 

 

 

 

 

 

 

 

 

HECO (Oahu)

 

7,277

 

7,470

 

7,570

 

7,681

 

7,811

 

7,914

 

HELCO (Hawaii)

 

1,110

 

1,120

 

1,155

 

1,174

 

1,199

 

1,224

 

MECO (Maui, Lanai, Molokai)

 

1,192

 

1,219

 

1,233

 

1,245

 

1,257

 

1,274

 

Total

 

9,579

 

9,809

 

9,958

 

10,100

 

10,267

 

10,412

 

Increase (decrease) from previous year

 

(1.1

)%

2.4

%

1.5

%

1.4

%

1.7

%

1.4

%

Peak load (MW) (1)

 

1,562

 

1,662

 

1,684

 

1,712

 

1,752

 

1,780

 

Increase (decrease) from previous year

 

-3.5

%

6.4

%

1.3

%

1.7

%

2.3

%

1.6

%

Generating capability at year-end (MW)

 

1,785

 

1,787

 

1,787

 

1,787

 

1,787

 

1,787

 

Firm purchased capacity at year-end (MW)

 

540

 

540

 

540

 

540

 

540

 

524

 

Generating capability and firm purchased capacity at year-end (MW)

 

2,325

 

2,327

 

2,327

 

2,327

 

2,327

 

2,311

 

Firm purchased capacity (%)

 

23.2

 

23.2

 

23.2

 

23.2

 

23.2

 

22.7

 

Reserve margin (%) (1)

 

52.6

 

40.0

 

38.2

 

35.9

 

32.8

 

29.9

 

Load factor (%) (1)

 

73.9

 

71.2

 

71.0

 

68.5

 

67.9

 

67.0

 

Net KWH generated and purchased (millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

Company generated

 

6,053

 

6,131

 

5,812

 

5,775

 

5,417

 

5,527

 

Purchased power

 

4,063

 

4,239

 

4,696

 

4,884

 

5,417

 

5,459

 

Total

 

10,116

 

10,370

 

10,508

 

10,659

 

10,834

 

10,986

 

CONSOLIDATED GENERATION MIX BY SOURCE (%) (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

Fuel oil

 

76.4

 

75.2

 

71.4

 

70.0

 

65.3

 

65.5

 

Coal

 

15.0

 

13.8

 

14.8

 

14.2

 

14.0

 

13.8

 

Wind

 

2.6

 

3.4

 

4.2

 

4.6

 

7.3

 

7.2

 

Solid waste

 

3.2

 

3.2

 

3.9

 

4.7

 

4.7

 

4.7

 

Geothermal and other

 

2.8

 

4.4

 

5.7

 

6.5

 

8.7

 

8.8

 

Total

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

 


(1)     Noncoincident and nonintegrated

(2)     Includes company-owned and purchased generation

 

HAWAII PUBLIC UTILITIES COMMISSION

 

The Governor, with the consent of the Senate, appoints three full-time commissioners to staggered six-year terms. Commissioners can serve no more than 12 consecutive years.  Statutes provide for the rendering of an “interim decision” in rate cases within 11 months of the filing of a complete application by the company.  There is no statutory deadline for rendering a final decision.

 

On February 3, 2011, the Governor of the State of Hawaii announced the appointment of State Representative Hermina Morita as the Chairman of the PUC (for a term that expires in June 2014), subject to confirmation by the State Senate. The other commissioners are Carlito P. Caliboso (for a term that expires in June 2016), an attorney previously in private practice, and John E. Cole (for a term that expires in June 2012), who previously served as the Executive Director of the Division of Consumer Advocacy.

 

CONSUMER ADVOCATE

 

Jeffery T. Ono was appointed executive director of the Division of Consumer Advocacy effective December 16, 2010.  Prior to becoming the executive director, Mr. Ono worked as an attorney in private practice.

 

21



 

SELECTED DATA

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

Unaudited

 

Years ended December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

 

 

 

 

 

 

 

 

 

 

 

 

REGULATORY CAPITAL (%)

 

 

 

 

 

 

 

 

 

 

 

Tangible capital

 

 

 

 

 

 

 

 

 

 

 

ASB

 

9.21

 

8.99

 

8.48

 

7.78

 

7.55

 

OTS requirement

 

1.50

 

1.50

 

1.50

 

1.50

 

1.50

 

Core (leverage) capital

 

 

 

 

 

 

 

 

 

 

 

ASB

 

9.21

 

8.99

 

8.48

 

7.78

 

7.55

 

OTS requirement

 

4.00

 

4.00

 

4.00

 

4.00

 

4.00

 

Risk-based capital

 

 

 

 

 

 

 

 

 

 

 

ASB

 

13.85

 

14.06

 

12.76

 

14.68

 

14.69

 

OTS requirement

 

8.00

 

8.00

 

8.00

 

8.00

 

8.00

 

KEY STATISTICS (%)

 

 

 

 

 

 

 

 

 

 

 

Return on assets (1) 

 

 

 

 

 

 

 

 

 

 

 

ASB

 

1.20

 

0.43

 

0.29

 

0.78

 

0.82

 

Peers (2)

 

0.52

 

0.16

 

0.65

 

0.92

 

1.13

 

High performing peers (2)

 

1.09

 

0.85

 

0.99

 

1.14

 

1.37

 

Net interest margin

 

 

 

 

 

 

 

 

 

 

 

ASB

 

4.23

 

4.19

 

3.62

 

3.05

 

3.13

 

Peers (2)

 

3.62

 

3.43

 

3.53

 

3.52

 

3.67

 

High performing peers (2)

 

4.21

 

3.89

 

3.88

 

3.73

 

3.80

 

Efficiency ratio

 

 

 

 

 

 

 

 

 

 

 

ASB

 

56

 

72

 

85

 

66

 

65

 

Peers (2)

 

61

 

64

 

60

 

60

 

58

 

High performing peers (2)

 

54

 

54

 

54

 

54

 

55

 

Revenue growth

 

 

 

 

 

 

 

 

 

 

 

ASB

 

13.48

 

(8.67

)

(4.69

)

1.27

 

(1.58

)

Peers (2)

 

4.60

 

12.19

 

3.29

 

3.59

 

4.35

 

High performing peers (2)

 

4.32

 

14.43

 

8.00

 

3.89

 

3.20

 

Net charge-offs to loans outstanding

 

 

 

 

 

 

 

 

 

 

 

ASB

 

0.61

 

0.66

 

0.11

 

0.17

 

0.02

 

Peers (2)

 

1.34

 

1.18

 

0.58

 

0.22

 

0.09

 

High performing peers (2)

 

0.76

 

0.70

 

0.57

 

0.21

 

0.06

 

OTHER DATA

 

 

 

 

 

 

 

 

 

 

 

Branch locations *

 

57

 

60

 

63

 

63

 

64

 

Employees *

 

1,075

 

1,117

 

1,313

 

1,330

 

1,318

 

 


* At December 31

(1)

2009 net income included $19 million after tax charge related to the sale of private-issue mortgage-related securities.

 

2008 net income included $36 million after tax charge related to the balance sheet restructuring.

(2)

2009 & 2010 peer group includes all publicly traded banks and thrifts between $3.5 billion and $8.0 billion in total assets.

 

2006-2008 peer group includes all publicly traded banks and thrifts between $4.0 and $9.0 billion in total assets.

 

22



 

CONSOLIDATED BALANCE SHEETS

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

Unaudited

 

December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and equivalents

 

$

206,118

 

$

427,375

 

$

169,298

 

$

204,023

 

$

252,041

 

Available-for-sale investment and mortgage-related securities

 

678,152

 

432,881

 

657,717

 

2,140,772

 

2,367,427

 

Investment in stock of Federal Home Loan Bank of Seattle

 

97,764

 

97,764

 

97,764

 

97,764

 

97,764

 

Loans receivable, net

 

3,497,729

 

3,670,493

 

4,206,492

 

4,101,193

 

3,780,461

 

Real estate acquired in settlement of loans, net

 

4,292

 

3,959

 

1,492

 

 

 

Other and other intangibles, net

 

230,514

 

226,323

 

222,167

 

234,661

 

227,726

 

Goodwill

 

82,190

 

82,190

 

82,190

 

83,080

 

83,080

 

 

 

$

4,796,759

 

$

4,940,985

 

$

5,437,120

 

$

6,861,493

 

$

6,808,499

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDER’S EQUITY

 

 

 

 

 

 

 

 

 

 

 

Deposit liabilities

 

$

3,975,372

 

$

4,058,760

 

$

4,180,175

 

$

4,347,260

 

$

4,575,548

 

Other borrowings

 

237,319

 

297,628

 

680,973

 

1,810,669

 

1,568,585

 

Other

 

90,683

 

92,129

 

98,598

 

108,800

 

104,470

 

 

 

4,303,374

 

4,448,517

 

4,959,746

 

6,266,729

 

6,248,603

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

330,562

 

329,439

 

328,162

 

325,467

 

323,154

 

Retained earnings

 

169,111

 

172,655

 

197,235

 

287,710

 

280,046

 

Accumulated other comprehensive loss, net of tax benefits

 

(6,288

)

(9,626

)

(48,023

)

(18,413

)

(43,304

)

 

 

493,385

 

492,468

 

477,374

 

594,764

 

559,896

 

 

 

$

4,796,759

 

$

4,940,985

 

$

5,437,120

 

$

6,861,493

 

$

6,808,499

 

 

Note: See Note 4 to HEI’s “Notes to Consolidated Financial Statements” included or incorporated in HEI’s Form 10-K for each year.     

 

23



 

CONSOLIDATED STATEMENTS OF INCOME

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

Unaudited

 

Years ended December 31

 

2010

 

2009

 

2008

 

2007

 

2006

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

195,192

 

$

217,838

 

$

247,210

 

$

245,593

 

$

231,610

 

Interest and dividends on investment and mortgage-related securities

 

14,946

 

26,977

 

65,208

 

111,470

 

117,160

 

 

 

210,138

 

244,815

 

312,418

 

357,063

 

348,770

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

Interest on deposit liabilities

 

14,696

 

34,046

 

61,483

 

81,879

 

73,614

 

Interest on other borrowings

 

5,653

 

9,497

 

43,941

 

78,019

 

72,482

 

 

 

20,349

 

43,543

 

105,424

 

159,898

 

146,096

 

Net interest income

 

189,789

 

201,272

 

206,994

 

197,165

 

202,674

 

Provision (reversal of allowance) for loan losses

 

20,894

 

32,000

 

10,334

 

5,700

 

1,400

 

Net interest income after provision (reversal of allowance) for loan losses

 

168,895

 

169,272

 

196,660

 

191,465

 

201,274

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

Fee income on deposit liabilities

 

26,369

 

30,713

 

28,332

 

26,342

 

18,779

 

Fees from other financial services

 

27,280

 

25,267

 

24,846

 

27,916

 

26,385

 

Fee income on other financial products

 

6,487

 

5,833

 

6,683

 

7,418

 

8,025

 

Net gains (losses) on sale of securities

 

 

(32,034

)

(17,376

)

1,109

 

1,735

 

Net losses on available-for-sale securities

 

 

(15,444

)

(7,764

)

 

 

Other income

 

12,419

 

15,569

 

11,414

 

5,647

 

4,671

 

 

 

72,555

 

29,904

 

46,135

 

68,432

 

59,595

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

Compensation and employee benefits

 

71,476

 

73,990

 

77,858

 

61,937

 

68,478

 

Loss on early extinguishment of debt

 

 

760

 

39,843

 

 

 

Occupancy and equipment

 

23,168

 

30,906

 

34,434

 

35,468

 

33,529

 

Services

 

6,594

 

11,189

 

16,706

 

29,173

 

21,484

 

Data processing

 

13,213

 

14,382

 

10,678

 

10,458

 

10,164

 

Other expense

 

34,487

 

36,244

 

36,485

 

38,872

 

38,656

 

 

 

148,938

 

167,471

 

216,004

 

175,908

 

172,311

 

Income before income taxes

 

92,512

 

31,705

 

26,791

 

83,989

 

88,558

 

Income taxes

 

34,056

 

9,938

 

8,964

 

30,882

 

32,776

 

Net income for common stock

 

$

58,456

 

$

21,767

(1)

$

17,827

(2)

$

53,107

 

$

55,782

 

 


(1)   Includes $19 million after tax charge related to the sale of private-issue mortgage-related securities.

(2)   Includes $36 million after tax charge related to the balance sheet restructuring.

 

Note: See Note 4 to HEI’s “Notes to Consolidated Financial Statements” included or incorporated in HEI’s Form 10-K for each year.

 

24