Attached files

file filename
8-K - 8-K - HAWAIIAN ELECTRIC CO INCa11-23605_18k.htm

HEI Exhibit 99

 

August 3, 2011

 

Contact:

Shelee M.T. Kimura

 

 

Manager, Investor Relations &

Telephone: (808) 543-7384

 

Strategic Planning

E-mail: skimura@hei.com

 

HEI REPORTS SECOND QUARTER 2011 EARNINGS & DECLARES DIVIDEND

 

Diluted Earnings Per Share $0.28 in 2Q 2011 vs $0.31 in 2Q 2010

Interim Rate Increase Granted to Oahu Utility in July

Bank Continues Solid Performance

Board of Directors Declares Dividend of $0.31 Per Share

 

HONOLULU — Hawaiian Electric Industries, Inc. (NYSE - HE) (HEI) today reported consolidated net income for common stock for the second quarter of 2011 was $27.1 million, or $0.28 diluted EPS, compared to $29.3 million, or $0.31 diluted EPS for the second quarter of 2010.

 

“Earnings were lower in the second quarter as our utilities invested in their clean energy and reliability strategies which required additional capital investments and higher operating expenses.  Now that rate relief has recently been approved for our largest utility, earnings should improve in the second half of the year,” said Constance H. Lau, HEI president and chief executive officer.

 

“At our bank, we had another solid quarter with continued improvement in credit quality and loan growth for the third consecutive quarter.  Performance continued to exceed peer banks with a return on assets of 1.24%, net interest margin of 4.07% and efficiency ratio of 57%,” added Lau.

 



 

UTILITY CONTINUES TO INVEST IN CLEAN ENERGY STRATEGIES

 

Electric utility net income for the second quarter of 2011 was $17.0 million compared to $17.6 million in the second quarter of 2010.  The $0.6 million net income decline resulted primarily from (on an after-tax basis):

 

·                  $3 million higher planned operations and maintenance (O&M) expenses(1);

 

·                  $2 million of unusual items that are unlikely to recur including a 2011 billing adjustment and 2010 fuel cost recovery of previously recognized biofuels costs;

 

·                  $1 million lower fuel efficiency savings attributable to the implementation of the heat rate deadband which became effective with decoupling; and

 

·                  $1 million lower allowance for funds used during construction as a result of projects put into service in 2010.

 

The quarter benefitted from several key developments, including:

 

·                  $2 million of rate relief granted in late 2010 and early 2011 for our Maui County and Hawaii Island utilities, respectively;

 

·                  $2 million lower depreciation expense from the change in depreciation rates and methods for our Hawaii Island and Maui County utilities; and

 

·                  $1 million write-down of our investment in the combined heat and power system in 2010.

 

Our Oahu utility implemented sales decoupling earlier this year, and its second quarter decoupling revenues were essentially flat with sales revenues in the second quarter of 2010.  For our Hawaii Island and Maui County utilities which are awaiting decoupling implementation, their combined kilowatthour sales were flat compared with the same quarter last year.

 

As planned, O&M expenses(1) increased 6% over the same quarter last year to safely and responsibly operate our systems, invest in our clean energy strategies and serve our customers.  This is in line with our previous guidance of a full year increase of 7% over the prior year.  The second quarter increase was primarily due to higher transmission and distribution operations, vegetation, substation maintenance and administrative and general expenses.  We are now targeting O&M to be

 


(1)  Excludes demand-side management (DSM) program costs.  DSM program costs were $1 million in the second quarter of 2011 compared to nil in the second quarter of 2010.  DSM program costs are recovered through a surcharge.

 

2



 

flat with 2010.  Oahu expenses in 2011 are expected to be higher than in 2010, but consistent with the levels included in our recent rate decision.  Hawaii Island and Maui County expenses in 2011 are expected to be slightly lower than in 2010.

 

Effective July 26, 2011, the Public Utilities Commission granted HECO a net interim increase of $38.2 million in annual revenues, or 2.2% increase, net of revenues previously being recovered through the decoupling Revenue Adjustment Mechanism.

 

SOLID BANK PERFORMANCE:  CONTINUED IMPROVEMENT IN CREDIT QUALITY AND MODERATE LOAN GROWTH

 

Bank net income for the second quarter of 2011 was $15.2 million, compared to $13.9 million in the first, or linked, quarter of 2011.  Loans and total assets increased $31 million and $32 million, respectively, over the same period, representing the third consecutive quarter of loan growth and second consecutive quarter of asset growth.

 

The $1.3 million increase in second quarter 2011 net income compared to the linked quarter was primarily due to (on an after-tax basis):

 

·                  $1 million lower provision for loan losses from continued improvement in credit quality and portfolio mix; and

 

·                  $1 million higher noninterest income from a non-recurring insurance gain and higher fee income.

 

These were partially offset by $1 million higher noninterest expense.

 

Compared to the same quarter of 2010, net income decreased by $0.9 million as a $2 million after-tax reduction in noninterest expense was more than offset by (on an after-tax basis):

 

·                  $1 million reduction in noninterest income due to lower overdraft fees of $2 million as a result of regulatory changes which became effective in the third quarter of 2010, partially offset by the non-recurring insurance gain and higher fees for other products and services;

 

·                  $1 million reduction in net interest income principally due to the year-over-year runoff in the residential loan portfolio; and

 

3



 

·                  $1 million higher provision for loan losses (as the current quarter had no comparable significant reserve reversal as was realized in the second quarter of 2010).

 

Net interest margin was 4.07% in the second quarter of 2011, down from 4.16% in the linked quarter and 4.22% in the second quarter of 2010.  The decline in net interest margin from the linked quarter was attributable primarily to lower deferred loan fees associated with lower loan prepayments, as well as lower yields on newly originated assets.

 

Provision for loan losses (pretax) was $2.6 million in the second quarter of 2011 compared to $1.0 million in the second quarter of 2010 and $4.6 million in the linked quarter.  The provision in the second quarter 2010 was lower due to $2.4 million of loan loss reserves that were released attributable to two specific loans.  The company continues to expect loan loss provision expense to be in the range of $15 to $20 million for the full year of 2011.

 

The second quarter 2011 net charge-off ratio remains low and declined further to 0.45%, from 0.49% reported in the linked quarter and from the 0.57% in the second quarter last year.

 

Noninterest expense (pretax) for the second quarter 2011 of $36.2 million was down from $39.6 million in the second quarter of 2010 and up $1.1 million compared to the linked quarter.  This is in line with our annual noninterest expense target of $145 million for 2011.

 

The bank remains well-capitalized with a Tier 1 leverage ratio of 9.1% and total risk-based capital ratio of 13.3% as of the end of the second quarter of 2011.

 

HOLDING AND OTHER COMPANIES

 

The holding and other companies’ net losses were $5.1 million in the second quarter of 2011 compared to $4.5 million in the second quarter of 2010.

 

BOARD DECLARES QUARTERLY DIVIDEND

 

On August 2, 2011, the board of directors of HEI maintained the regular quarterly cash dividend of 31 cents per share, payable on September 13, 2011, to shareholders of record at the close of business on August 15, 2011 (ex-dividend date is August 11, 2011).  The dividend is equivalent to an annual rate of $1.24 per share.

 

4



 

Dividends have been paid continuously since 1901.  At the indicated annual dividend rate and the closing share price on August 2, 2011 of $23.11, HEI’s yield is 5.4%.

 

WEBCAST AND TELECONFERENCE

 

Hawaiian Electric Industries, Inc. will conduct a webcast and teleconference call to review its second quarter 2011 earnings on Thursday, August 4, 2011, 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 (800) 901-5241, passcode:  40101562 for the teleconference call.  HEI and Hawaiian Electric Company, Inc. (HECO) intend to continue to use HEI’s website, www.hei.com, as a means of disclosing additional information. Such disclosures will be included on HEI’s website 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 American Savings Bank, F.S.B.’s (ASB) press releases, SEC filings and public conference calls and webcasts.  Investors may also wish to refer to the PUC website at dms.puc.hawaii.gov/dms in order to review documents filed with and issued by the PUC.  The HEI and PUC websites, and the information included on those websites, are not incorporated into HEI and HECO filings with the SEC.

 

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 18, 2011, by dialing (888) 286-8010, passcode: 78587296.

 

HEI supplies power to over 400,000 customers or 95% of Hawaii’s population through its electric utilities, HECO, 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 ASB, one of Hawaii’s largest financial institutions.

 

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,

 

5



 

expenses, earnings or losses or growth rates), ongoing business strategies or prospects or 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 quarters ended March 31, 2011 and June 30, 2011 (when filed), 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.

 

###

 

6



 

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

 

 

Three months

 

Six months

 

 

 

ended June 30,

 

ended June 30,

 

(in thousands, except per share amounts) 

 

2011

 

2010

 

2011

 

2010

 

Revenues

 

 

 

 

 

 

 

 

 

Electric utility

 

$

728,738

 

$

584,095

 

$

1,374,073

 

$

1,132,206

 

Bank

 

66,318

 

71,632

 

131,631

 

142,546

 

Other

 

(737

)

(63

)

(752

)

(48

)

 

 

794,319

 

655,664

 

1,504,952

 

1,274,704

 

Expenses

 

 

 

 

 

 

 

 

 

Electric utility

 

686,220

 

542,660

 

1,286,347

 

1,048,162

 

Bank

 

42,498

 

45,857

 

86,057

 

95,000

 

Other

 

1,940

 

3,516

 

5,512

 

7,204

 

 

 

730,658

 

592,033

 

1,377,916

 

1,150,366

 

Operating income (loss)

 

 

 

 

 

 

 

 

 

Electric utility

 

42,518

 

41,435

 

87,726

 

84,044

 

Bank

 

23,820

 

25,775

 

45,574

 

47,546

 

Other

 

(2,677

)

(3,579

)

(6,264

)

(7,252

)

 

 

63,661

 

63,631

 

127,036

 

124,338

 

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

 

(24,177

)

(20,520

)

(44,317

)

(40,901

)

Allowance for borrowed funds used during construction

 

553

 

790

 

1,073

 

1,569

 

Allowance for equity funds used during construction

 

1,317

 

1,847

 

2,561

 

3,620

 

Income before income taxes

 

41,354

 

45,748

 

86,353

 

88,626

 

Income taxes

 

13,742

 

16,013

 

29,806

 

31,292

 

Net income

 

27,612

 

29,735

 

56,547

 

57,334

 

Preferred stock dividends of subsidiaries

 

473

 

473

 

946

 

946

 

Net income for common stock

 

$

27,139

 

$

29,262

 

$

55,601

 

$

56,388

 

Basic earnings per common share

 

$

0.28

 

$

0.31

 

$

0.58

 

$

0.61

 

Diluted earnings per common share

 

$

0.28

 

$

0.31

 

$

0.58

 

$

0.61

 

Dividends per common share

 

$

0.31

 

$

0.31

 

$

0.62

 

$

0.62

 

Weighted-average number of common shares outstanding

 

95,393

 

93,159

 

95,107

 

92,867

 

Adjusted weighted-average shares

 

95,555

 

93,414

 

95,394

 

93,159

 

 

 

 

 

 

 

 

 

 

 

Income (loss) by segment

 

 

 

 

 

 

 

 

 

Electric utility

 

$

17,024

 

$

17,642

 

$

36,213

 

$

35,694

 

Bank

 

15,195

 

16,131

 

29,046

 

29,867

 

Other

 

(5,080

)

(4,511

)

(9,658

)

(9,173

)

Net income for common stock

 

$

27,139

 

$

29,262

 

$

55,601

 

$

56,388

 

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto incorporated by reference and included in HEI’s Annual Report on SEC Form 10-K for the year ended December 31, 2010 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, 2011 and June 30, 2011 (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.

 

7



 

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

June 30,

 

December 31,

 

(dollars in thousands)

 

2011

 

2010

 

Assets

 

 

 

 

 

Cash and cash equivalents

 

$

266,746

 

$

330,651

 

Accounts receivable and unbilled revenues, net

 

319,533

 

266,996

 

Available-for-sale investment and mortgage-related securities

 

711,347

 

678,152

 

Investment in stock of Federal Home Loan Bank of Seattle

 

97,764

 

97,764

 

Loans receivable held for investment, net

 

3,580,418

 

3,489,880

 

Loans held for sale, at lower of cost or fair value

 

4,784

 

7,849

 

Property, plant and equipment, net of accumulated depreciation of $2,055,204 in 2011 and $2,037,598 in 2010

 

3,204,996

 

3,165,918

 

Regulatory assets

 

478,766

 

478,330

 

Other

 

494,527

 

487,614

 

Goodwill

 

82,190

 

82,190

 

Total assets

 

$

9,241,071

 

$

9,085,344

 

Liabilities and shareholders’ equity

 

 

 

 

 

Liabilities

 

 

 

 

 

Accounts payable

 

$

168,187

 

$

202,446

 

Interest and dividends payable

 

29,593

 

27,814

 

Deposit liabilities

 

4,054,949

 

3,975,372

 

Short-term borrowings—other than bank

 

 

24,923

 

Other bank borrowings

 

239,122

 

237,319

 

Long-term debt, net—other than bank

 

1,440,006

 

1,364,942

 

Deferred income taxes

 

316,843

 

278,958

 

Regulatory liabilities

 

309,809

 

296,797

 

Contributions in aid of construction

 

339,489

 

335,364

 

Other

 

796,573

 

823,479

 

Total liabilities

 

7,694,571

 

7,567,414

 

 

 

 

 

 

 

Preferred stock of subsidiaries - not subject to mandatory redemption

 

34,293

 

34,293

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

Preferred stock, no par value, authorized 10,000,000 shares; issued: none

 

 

 

Common stock, no par value, authorized 200,000,000 shares; issued and outstanding: 95,853,329 share in 2011 and 94,690,932 shares in 2010

 

1,343,537

 

1,314,199

 

Retained earnings

 

178,513

 

181,910

 

Accumulated other comprehensive loss, net of tax benefits

 

(9,843

)

(12,472

)

Total shareholders’ equity

 

1,512,207

 

1,483,637

 

Total liabilities and shareholders’ equity

 

$

9,241,071

 

$

9,085,344

 

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto incorporated by reference and included in HEI’s Annual Report on SEC Form 10-K for the year ended December 31, 2010 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, 2011 and June 30, 2011 (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.

 

8



 

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

Six months ended June 30,

 

2011

 

2010

 

(in thousands)

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

56,547

 

$

57,334

 

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

 

 

 

 

 

Depreciation of property, plant and equipment

 

75,243

 

79,606

 

Other amortization

 

11,965

 

2,149

 

Provision for loan losses

 

7,105

 

6,349

 

Loans receivable originated and purchased, held for sale

 

(64,028

)

(136,197

)

Proceeds from sale of loans receivable, held for sale

 

71,829

 

167,583

 

Changes in deferred income taxes

 

39,051

 

(2,381

)

Changes in excess tax benefits from share-based payment arrangements

 

(55

)

97

 

Allowance for equity funds used during construction

 

(2,561

)

(3,620

)

Decrease in cash overdraft

 

(2,305

)

(302

)

Changes in assets and liabilities

 

 

 

 

 

Increase in accounts receivable and unbilled revenues, net

 

(52,537

)

(25,012

)

Increase in fuel oil stock

 

(6,509

)

(49,759

)

Increase (decrease) in accounts, interest and dividends payable

 

(41,989

)

1,359

 

Changes in prepaid and accrued income taxes and utility revenue taxes

 

8,333

 

(30,699

)

Changes in other assets and liabilities

 

(44,908

)

11,732

 

Net cash provided by operating activities

 

55,181

 

78,239

 

Cash flows from investing activities

 

 

 

 

 

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

 

(193,119

)

(379,896

)

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

 

161,526

 

203,783

 

Proceeds from sale of available-for-sale investment securities

 

2,066

 

 

Net decrease (increase) in loans held for investment

 

(104,824

)

61,017

 

Proceeds from sale of real estate acquired in settlement of loans

 

3,977

 

2,118

 

Capital expenditures

 

(89,088

)

(76,659

)

Contributions in aid of construction

 

8,153

 

9,430

 

Other

 

(2,911

)

(10

)

Net cash used in investing activities

 

(214,220

)

(180,217

)

Cash flows from financing activities

 

 

 

 

 

Net increase (decrease) in deposit liabilities

 

79,577

 

(57,226

)

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

 

(24,923

)

13,023

 

Net increase (decrease) in retail repurchase agreements

 

1,803

 

(41,112

)

Proceeds from issuance of long-term debt

 

125,000

 

 

Repayment of long-term debt

 

(50,000

)

 

Changes in excess tax benefits from share-based payment arrangements

 

55

 

(97

)

Net proceeds from issuance of common stock

 

12,071

 

10,789

 

Common stock dividends

 

(47,331

)

(46,246

)

Preferred stock dividends of subsidiaries

 

(946

)

(946

)

Other

 

(172

)

(1,805

)

Net cash provided by (used in) financing activities

 

95,134

 

(123,620

)

Net decrease in cash and cash equivalents

 

(63,905

)

(225,598

)

Cash and cash equivalents, beginning of period

 

330,651

 

503,922

 

Cash and cash equivalents, end of period

 

$

266,746

 

$

278,324

 

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto incorporated by

reference and included in HEI’s Annual Report on SEC Form 10-K for the year ended December 31, 2010 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, 2011 and June 30, 2011 (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.

 

9



 

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)

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

727,652

 

$

582,094

 

$

1,371,953

 

$

1,128,806

 

Operating expenses

 

 

 

 

 

 

 

 

 

Fuel oil

 

312,141

 

215,322

 

573,001

 

427,074

 

Purchased power

 

171,737

 

139,513

 

319,695

 

256,295

 

Other operation

 

67,388

 

60,254

 

132,919

 

119,498

 

Maintenance

 

31,276

 

32,223

 

60,472

 

59,276

 

Depreciation

 

36,258

 

38,649

 

72,690

 

77,291

 

Taxes, other than income taxes

 

67,152

 

54,170

 

127,147

 

105,961

 

Income taxes

 

11,160

 

11,113

 

22,770

 

22,154

 

 

 

697,112

 

551,244

 

1,308,694

 

1,067,549

 

Operating income

 

30,540

 

30,850

 

63,259

 

61,257

 

Other income

 

 

 

 

 

 

 

 

 

Allowance for equity funds used during construction

 

1,317

 

1,847

 

2,561

 

3,620

 

Other, net

 

898

 

372

 

1,808

 

1,613

 

 

 

2,215

 

2,219

 

4,369

 

5,233

 

Interest and other charges

 

 

 

 

 

 

 

 

 

Interest on long-term debt

 

14,383

 

14,383

 

28,766

 

28,766

 

Amortization of net bond premium and expense

 

766

 

726

 

1,549

 

1,393

 

Other interest charges

 

636

 

609

 

1,175

 

1,208

 

Allowance for borrowed funds used during construction

 

(553

)

(790

)

(1,073

)

(1,569

)

 

 

15,232

 

14,928

 

30,417

 

29,798

 

Net income

 

17,523

 

18,141

 

37,211

 

36,692

 

Preferred stock dividends of subsidiaries

 

229

 

229

 

458

 

458

 

Net income attributable to HECO

 

17,294

 

17,912

 

36,753

 

36,234

 

Preferred stock dividends of HECO

 

270

 

270

 

540

 

540

 

Net income for common stock

 

$

17,024

 

$

17,642

 

$

36,213

 

$

35,694

 

OTHER ELECTRIC UTILITY INFORMATION

 

 

 

 

 

 

 

 

 

Kilowatthour sales (millions)

 

2,361

 

2,374

 

4,711

 

4,647

 

Wet-bulb temperature (Oahu average; degrees Fahrenheit)

 

70.5

 

67.9

 

68.8

 

66.8

 

Cooling degree days (Oahu)

 

1,257

 

1,210

 

2,177

 

2,067

 

Average fuel oil cost per barrel

 

$

123.69

 

$

86.38

 

$

112.23

 

$

84.13

 

Customer accounts (end of period)

 

445,427

 

442,936

 

445,427

 

442,936

 

 

 

 

Twelve months ended

 

Return on average common equity 

 

June 30, 2011

 

(rate-making, simple average method)

 

Allowed %(1)

 

Actual %

 

HECO

 

10.00

 

4.73

 

HELCO

 

10.50

 

8.99

 

MECO

 

10.50

 

7.02

 

 


(1) Based on the decisions applicable to rates in effect on June 30, 2011 (interim decisions for HELCO and MECO; final decision for HECO, which reflects the approval of decoupling and other cost-recovery mechanisms). MECO’s interim rates became effective in  August 2010. HELCO’s interim rates became effective in January 2011. On July 22, 2011, HECO received an interim decision and order in its 2011 test year rate case which granted HECO an allowed return of 10.00%.

 

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, 2010 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, 2011 and June 30, 2011 (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 Company, Inc. (HECO) and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

June 30,

 

December 31,

 

(in thousands, except share data)

 

2011

 

2010

 

Assets

 

 

 

 

 

Utility plant, at cost

 

 

 

 

 

Land

 

$

51,439

 

$

51,364

 

Plant and equipment

 

4,941,887

 

4,896,974

 

Less accumulated depreciation

 

(1,968,207

)

(1,941,059

)

Construction in progress

 

122,946

 

101,562

 

Net utility plant

 

3,148,065

 

3,108,841

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

25,534

 

122,936

 

Customer accounts receivable, net

 

174,434

 

138,171

 

Accrued unbilled revenues, net

 

122,863

 

104,384

 

Other accounts receivable, net

 

6,425

 

9,376

 

Fuel oil stock, at average cost

 

159,214

 

152,705

 

Materials and supplies, at average cost

 

38,207

 

36,717

 

Prepayments and other

 

41,094

 

55,216

 

Regulatory assets

 

9,982

 

7,349

 

Total current assets

 

577,753

 

626,854

 

Other long-term assets

 

 

 

 

 

Regulatory assets

 

468,784

 

470,981

 

Unamortized debt expense

 

13,145

 

14,030

 

Other

 

71,375

 

64,974

 

Total other long-term assets

 

553,304

 

549,985

 

Total assets

 

$

4,279,122

 

$

4,285,680

 

Capitalization and liabilities

 

 

 

 

 

Capitalization

 

 

 

 

 

Common stock, $6 2/3 par value, authorized 50,000,000 shares; outstanding 13,830,823 shares

 

$

92,224

 

$

92,224

 

Premium on capital stock

 

389,609

 

389,609

 

Retained earnings

 

855,790

 

854,856

 

Accumulated other comprehensive income, net of income taxes

 

783

 

709

 

Common stock equity

 

1,338,406

 

1,337,398

 

Cumulative preferred stock – not subject to mandatory redemption

 

34,293

 

34,293

 

Long-term debt, net

 

1,000,506

 

1,057,942

 

Total capitalization

 

2,373,205

 

2,429,633

 

Current liabilities

 

 

 

 

 

Current portion of long-term debt

 

57,500

 

 

Accounts payable

 

140,180

 

178,959

 

Interest and preferred dividends payable

 

20,457

 

20,603

 

Taxes accrued

 

173,811

 

175,960

 

Other

 

57,820

 

56,354

 

Total current liabilities

 

449,768

 

431,876

 

Deferred credits and other liabilities

 

 

 

 

 

Deferred income taxes

 

301,503

 

269,286

 

Regulatory liabilities

 

309,809

 

296,797

 

Unamortized tax credits

 

60,143

 

58,810

 

Retirement benefits liability

 

335,874

 

355,844

 

Other

 

109,331

 

108,070

 

Total deferred credits and other liabilities

 

1,116,660

 

1,088,807

 

Contributions in aid of construction

 

339,489

 

335,364

 

Total capitalization and liabilities

 

$

4,279,122

 

$

4,285,680

 

 

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, 2010 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, 2011 and June 30, 2011 (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 Company, Inc. (HECO) and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

Six months ended June 30,

 

2011

 

2010

 

(in thousands)

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

37,211

 

$

36,692

 

Adjustments to reconcile net income to cash provided by operating activities

 

 

 

 

 

Depreciation of property, plant and equipment

 

72,690

 

77,291

 

Other amortization

 

10,833

 

3,101

 

Changes in deferred income taxes

 

33,456

 

(4,522

)

Changes in tax credits, net

 

1,556

 

1,685

 

Allowance for equity funds used during construction

 

(2,561

)

(3,620

)

Decrease in cash overdraft

 

(2,305

)

(302

)

Changes in assets and liabilities

 

 

 

 

 

Increase in accounts receivable

 

(33,312

)

(18,258

)

Increase in accrued unbilled revenues

 

(18,479

)

(6,497

)

Increase in fuel oil stock

 

(6,509

)

(49,759

)

Increase in materials and supplies

 

(1,490

)

(872

)

Increase in regulatory assets

 

(14,498

)

(2,252

)

Decrease in accounts payable

 

(48,288

)

(1,186

)

Changes in prepaid and accrued income taxes and utility revenue taxes

 

12,178

 

(31,864

)

Changes in other assets and liabilities

 

(24,425

)

14,669

 

Net cash provided by operating activities

 

16,057

 

14,306

 

Cash flows from investing activities

 

 

 

 

 

Capital expenditures

 

(85,395

)

(71,497

)

Contributions in aid of construction

 

8,153

 

9,430

 

Other

 

77

 

 

Net cash used in investing activities

 

(77,165

)

(62,067

)

Cash flows from financing activities

 

 

 

 

 

Common stock dividends

 

(35,279

)

(26,887

)

Preferred stock dividends of HECO and subsidiaries

 

(998

)

(998

)

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

 

 

14,100

 

Other

 

(17

)

(1,349

)

Net cash used in financing activities

 

(36,294

)

(15,134

)

Net decrease in cash and cash equivalents

 

(97,402

)

(62,895

)

Cash and cash equivalents, beginning of period

 

122,936

 

73,578

 

Cash and cash equivalents, end of period

 

$

25,534

 

$

10,683

 

 

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, 2010 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, 2011 and June 30, 2011 (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



 

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)

 

2011

 

2011

 

2010

 

2011

 

2010

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

45,648

 

$

46,097

 

$

49,328

 

$

91,745

 

$

99,073

 

Interest and dividends on investment and mortgage-related securities

 

3,793

 

3,769

 

3,646

 

7,562

 

6,963

 

Total interest and dividend income

 

49,441

 

49,866

 

52,974

 

99,307

 

106,036

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

Interest on deposit liabilities

 

2,387

 

2,593

 

3,852

 

4,980

 

8,275

 

Interest on other borrowings

 

1,382

 

1,367

 

1,418

 

2,749

 

2,844

 

Total interest expense

 

3,769

 

3,960

 

5,270

 

7,729

 

11,119

 

Net interest income

 

45,672

 

45,906

 

47,704

 

91,578

 

94,917

 

Provision for loan losses

 

2,555

 

4,550

 

990

 

7,105

 

6,349

 

Net interest income after provision for loan losses

 

43,117

 

41,356

 

46,714

 

84,473

 

88,568

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

Fees from other financial services

 

7,240

 

6,946

 

6,649

 

14,186

 

13,063

 

Fee income on deposit liabilities

 

4,599

 

4,449

 

7,891

 

9,048

 

15,411

 

Fee income on other financial products

 

1,861

 

1,673

 

1,735

 

3,534

 

3,260

 

Other income

 

3,177

 

2,379

 

2,383

 

5,556

 

4,776

 

Total noninterest income

 

16,877

 

15,447

 

18,658

 

32,324

 

36,510

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

Compensation and employee benefits

 

18,166

 

17,505

 

18,907

 

35,671

 

36,309

 

Occupancy

 

4,288

 

4,240

 

4,216

 

8,528

 

8,441

 

Data processing

 

2,058

 

1,970

 

4,564

 

4,028

 

8,902

 

Services

 

1,949

 

1,771

 

1,845

 

3,720

 

3,573

 

Equipment

 

1,772

 

1,657

 

1,640

 

3,429

 

3,349

 

Other expense

 

7,955

 

7,933

 

8,453

 

15,888

 

17,021

 

Total noninterest expense

 

36,188

 

35,076

 

39,625

 

71,264

 

77,595

 

Income before income taxes

 

23,806

 

21,727

 

25,747

 

45,533

 

47,483

 

Income taxes

 

8,611

 

7,876

 

9,616

 

16,487

 

17,616

 

Net income

 

$

15,195

 

$

13,851

 

$

16,131

 

$

29,046

 

$

29,867

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER BANK INFORMATION (%)

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.24

 

1.15

 

1.32

 

1.20

 

1.22

 

Return on average equity

 

12.19

 

11.20

 

12.80

 

11.70

 

11.91

 

Net interest margin

 

4.07

 

4.16

 

4.22

 

4.11

 

4.20

 

Net charge-offs to average loans outstanding (annualized)

 

0.45

 

0.49

 

0.57

 

0.47

 

0.60

 

Efficiency ratio

 

57

 

57

 

59

 

57

 

59

 

As of period end

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to loans outstanding and real estate owned **

 

1.69

 

1.82

 

1.90

 

 

 

 

 

Allowance for loan losses to loans outstanding

 

1.09

 

1.14

 

1.03

 

 

 

 

 

Tier-1 leverage ratio

 

9.1

 

9.1

 

9.3

 

 

 

 

 

Total risk-based capital ratio

 

13.3

 

13.5

 

14.1

 

 

 

 

 

Tangible common equity to total assets

 

8.5

 

8.4

 

8.7

 

 

 

 

 

 


** Regulatory basis

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto incorporated by reference and included in HEI’s Annual Report on SEC Form 10-K for the year ended December 31, 2010 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, 2011 and June 30, 2011 (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



 

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

CONSOLIDATED BALANCE SHEETS DATA

(Unaudited)

 

 

 

June 30,

 

December 31,

 

(in thousands)

 

2011

 

2010

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Cash and cash equivalents

 

$

178,251

 

$

204,397

 

Federal funds sold

 

1,249

 

1,721

 

Available-for-sale investment and mortgage-related securities

 

711,347

 

678,152

 

Investment in stock of Federal Home Loan Bank of Seattle

 

97,764

 

97,764

 

Loans receivable held for investment, net

 

3,580,418

 

3,489,880

 

Loans held for sale, lower of cost or fair value

 

4,784

 

7,849

 

Other

 

234,524

 

234,806

 

Goodwill

 

82,190

 

82,190

 

Total assets

 

$

4,890,527

 

$

4,796,759

 

 

 

 

 

 

 

Liabilities and shareholder’s equity

 

 

 

 

 

Deposit liabilities–noninterest-bearing

 

$

912,034

 

$

865,642

 

Deposit liabilities–interest-bearing

 

3,142,915

 

3,109,730

 

Other borrowings

 

239,122

 

237,319

 

Other

 

99,260

 

90,683

 

Total liabilities

 

4,393,331

 

4,303,374

 

 

 

 

 

 

 

Common stock

 

331,348

 

330,562

 

Retained earnings

 

170,157

 

169,111

 

Accumulated other comprehensive loss, net of tax benefits

 

(4,309

)

(6,288

)

Total shareholder’s equity

 

497,196

 

493,385

 

Total liabilities and shareholder’s equity

 

$

4,890,527

 

$

4,796,759

 

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto incorporated by

reference and included in HEI’s Annual Report on SEC Form 10-K for the year ended December 31, 2010 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, 2011 and June 30, 2011 (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