Attached files

file filename
8-K - 8-K - HAWAIIAN ELECTRIC CO INCa11-5703_18k.htm

HEI Exhibit 99

 

February 10, 2011

 

Contact:

Shelee M.T. Kimura

 

 

 

Manager, Investor Relations &

 

Telephone: (808) 543-7384

 

Strategic Planning

 

E-mail: skimura@hei.com

 

HEI REPORTS 2010 AND FOURTH QUARTER EARNINGS

Higher Bank Earnings Offset Lower Utility Earnings in 2010

Profitability and Earnings Improved and Risk Reduced

Key Strategic Milestones Achieved

 

·                  For the full year, consolidated net income of $113.5 million or $1.21 diluted earnings per share (EPS) vs. $83.0 million, or $0.91 diluted EPS in 2009.

 

·                  For the fourth quarter, consolidated net income of $24.7 million, or $0.26 diluted EPS vs. $13.7 million, or $0.15 diluted EPS for the fourth quarter in 2009.

 

HONOLULU — Hawaiian Electric Industries, Inc. (NYSE - HE) (HEI) today reported consolidated net income for common stock for the full year of 2010 of $113.5 million, or $1.21 diluted EPS, compared to $83.0 million, or $0.91 diluted EPS for 2009.  Excluding the fourth quarter 2009 losses related to the liquidation of the bank’s private-issue mortgage-related securities (PMRS) portfolio, adjusted 2009 earnings were $102.3 million or $1.12 diluted EPS. The overall increase in year-over-year earnings was driven by the bank’s 2010 cost reduction achievements from the completion of its multi-year performance improvement project (PIP) and lower credit costs.

 

Consolidated net income for the fourth quarter of 2010 was $24.7 million, or $0.26 diluted EPS, compared to $13.7 million, or $0.15 diluted EPS for the fourth quarter of 2009.  Excluding the PMRS losses discussed above, adjusted 2009 fourth quarter earnings were $33.0 million or $0.36 diluted EPS.

 

“This was a solid year for HEI as we demonstrated improved profitability and earnings and reduced risk.  We achieved several key milestones in our strategic initiatives at both operating companies,” said Constance H. Lau, HEI president and chief executive officer.  “Our

 



 

Hawaiian Electric Industries, Inc. News Release

 

distinctive business combination continues to provide our company with a strong balance sheet, access to capital markets needed to invest in the strategies of our companies and the financial resources to continue providing an attractive dividend for our shareholders.”

 

“At the utility, we recently received approval to implement a new regulatory model that will provide for more timely cost recovery for our clean energy and reliability investments.  This new model will help us meet our state’s goals to transition to a clean energy economy and achieve one of the most aggressive renewable portfolio standards in the nation,” added Lau.

 

“At the bank, we successfully completed our multi-year performance improvement project in 2010.  As a result, we achieved significant improvements in profitability and cost structure while enhancing our product and service offerings for our customers. We are pleased to report a strong 1.20% return on assets and 56% efficiency ratio for the year,” Lau said.

 

“While we have more to accomplish, I am confident that we are on the right course to continue delivering value for our shareholders and to create long-term benefits for all of our stakeholders.”

 

STRONG BANK RESULTS BUILT ON SUCCESS OF PERFORMANCE IMPROVEMENT PROJECT AND LOWER CREDIT COSTS

 

Full-Year Results:

 

Bank net income for 2010 was $58.5 million compared to $41.1 million, excluding the PMRS charges in 2009.  The primary drivers for the $17.4 million increase in net income over adjusted net income for the prior year were (on an after-tax basis):

 

·                  $11 million decrease in noninterest expense primarily due to additional cost savings derived from the completion of the PIP in 2010;

 

·                  $7 million lower provision for loan losses;

 

·                  $6 million increase in noninterest income primarily due to the non-recurrence of 2009 impairment charges of $9 million on mortgage-related securities, which was offset by lower fee and other income in 2010 as a result of the Regulation E impact on overdraft fees and a 2009 gain on the sale of one commercial loan.

 

These factors were partially offset by $7 million lower net interest income primarily due to lower earning asset balances as the majority of new residential mortgage originations were sold.  Net

 

2



 

interest margin improved to 4.23% in 2010, up from 4.19% in 2009, primarily due to lower funding costs.

 

Provision for loan losses (pretax) was $20.9 million in 2010 compared with $32.0 million in 2009.  The $11.1 million decline in the provision was primarily due to the provision made in 2009 relating to one large commercial loan that was subsequently sold during 2009.  The 2010 net charge-off ratio remained low at 0.61%, an improvement from 0.66% in 2009.

 

Noninterest expense (pretax) for 2010 was $148.9 million in 2010, $18.6 million lower than the $167.5 million in 2009 as a result of the successful execution of the PIP.

 

Fourth Quarter Results:

 

Bank net income for the fourth quarter of 2010 was $13.3 million compared to $14.9 million, excluding the PMRS charges, for the same quarter last year and $15.3 million in the third quarter of 2010.

 

The $1.6 million decrease in net income for the fourth quarter of 2010 compared to the fourth quarter of 2009 (excluding the 2009 PMRS charges) was primarily attributable to (on an after-tax basis):

 

·                  $2 million higher provision for loan losses;

 

·                  $2 million reduction in net interest income primarily due to lower yields and lower earning asset balances as a consequence of the sales of low yield, fixed-rate mortgage originations; and

 

·                  $2 million reduction in noninterest income due to lower fees as a result of regulatory changes related to overdraft fees.

 

These factors were partially offset by $4 million reduction in noninterest expense derived from the substantial completion of the PIP in the second quarter of 2010.

 

The $2.0 million decrease in fourth quarter 2010 net income compared to the third quarter of 2010 was primarily due to (on an after-tax basis):  $2 million higher provision for loan losses and $1 million lower net interest income, which was offset by $1 million lower noninterest expense.

 

Net interest margin was 4.21% in the fourth quarter of 2010, down from 4.27% in the fourth quarter of 2009, as the decline in mortgage asset balances was offset by higher balances of lower yielding short-term investment securities.  The decline in net interest margin in the fourth quarter

 

3



 

2010 compared to the third quarter 2010 net interest margin of 4.31% was primarily attributable to higher third quarter recognition of deferred loan fees related to a significant increase in mortgage prepayments.

 

Provision for loan losses (pretax) was $8.6 million in the fourth quarter of 2010 compared with $5.0 million in the fourth quarter of 2009 and $6.0 million in the third quarter of 2010.  The increase in the provision in the fourth quarter was primarily due to:

 

·                  $1.2 million charge-off of one commercial loan; and

 

·                  Approximately $1.4 million for a one-time adjustment to enhance our reserve methodology for our declining portfolio of residential lot loans.

 

The fourth quarter 2010 net charge-off ratio was 0.72%, low compared to industry averages reported last quarter, but up from 0.53% in the third quarter 2010 due to the charge-off of the one commercial loan discussed above.

 

Noninterest expense (pretax) for the fourth quarter of 2010 was $35.0 million, the lowest level since the start of the PIP and down from $41.7 million in the fourth quarter of 2009 and $36.3 million in the third quarter of 2010.

 

The bank remains strongly capitalized with a Tier 1 leverage ratio of 9.2% and total risk-based capital ratio of 13.9% as of the end of the fourth quarter of 2010.

 

UTILITY WELL POSITIONED TO EXECUTE CLEAN ENERGY STRATEGY

 

Full Year Results:

 

Utility net income was $76.6 million in 2010 compared to $79.4 million in 2009.  The $2.8 million net income decline resulted primarily from (on an after-tax basis):

 

·                  Approximately $6 million lower kilowatthour sales;

 

·                  $23 million higher operations and maintenance (O&M) expenses(1); and

 

·                  $11 million higher financing costs primarily due to generating units put into service in the latter part of 2009.

 


(1)          Excludes demand-side management (DSM) program costs.  DSM program costs were $4 million for the full year in 2010 compared to $21 million in 2009 and $2 million in both fourth quarter 2009 and 2010.  DSM program costs are recovered through a surcharge.  The energy efficiency DSM programs were transferred to a third-party administrator at the end of the second quarter of 2009.

 

4



 

These factors were somewhat offset by (on an after-tax basis):

 

·                  $26 million of rate relief granted in our 2009 Oahu and 2010 Maui rate cases;

 

·                  Tax settlement items, which net to $6 million; and

 

·                  $5 million lower fuel costs related to improved system-wide generating unit efficiencies.

 

Kilowatthour sales were down 1.1% year over year due largely to the effects of cooler and less humid weather.  This was in line with our guidance provided last quarter for a year-over-year decline of 1%.

 

O&M expenses(1) (pretax) increased by $40 million or 12% over the prior year, slightly under our expectation for an annual increase of 13%.  The increase resulted primarily from generating unit overhauls, a full year of cost for our new biofuels generating unit, CT-1, increased levels of work to address our aging infrastructure, and higher employee benefit costs.

 

Fourth Quarter Results:

 

Electric utility net income for the fourth quarter of 2010 was $18.9 million compared to $23.3 million in the fourth quarter of 2009.  The decline in net income was primarily attributable to (on an after-tax basis) approximately $3 million from lower kilowatthour sales and $10 million higher O&M expenses(1).  These were partially offset by $2 million of rate relief granted in our 2009 Oahu and 2010 Maui rate cases and tax settlement items which net to $6 million.

 

Kilowatthour sales were down 2.1% in the fourth quarter 2010 compared with the same quarter last year mostly due to cooler and less humid weather.

 

O&M expenses(1) (pretax) were up 23% over the same quarter last year as anticipated.  This increase resulted primarily from higher generation unit overhauls, higher transmission and distribution maintenance including vegetation management and substation maintenance, and management’s action to defer work planned for the fourth quarter of 2009 to 2010.

 

5



 

HOLDING AND OTHER COMPANIES

 

The holding and other companies’ net losses were $21.5 million in 2010 compared to $18.2 million in 2009 primarily due to the $2 million write-off of a deferred tax asset in the fourth quarter of 2010.  The holding and other companies’ net losses were $7.5 million in the fourth quarter of 2010 compared to $5.2 million in the fourth quarter of 2009 primarily reflecting the $2 million write-off mentioned above.

 

WEBCAST AND TELECONFERENCE

 

Hawaiian Electric Industries, Inc. will conduct a webcast and teleconference call to review 2010 earnings on Friday, February 11, 2011, at 8:00 a.m. Hawaii time (1:00 p.m. Eastern time).  The event can be accessed through HEI’s website at www.hei.com or by dialing (866) 713-8307, passcode: 10016892 for the teleconference call.  HEI intends to continue to use its 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 ASB’s press releases, SEC filings and public conference calls and webcasts.  Investors may also wish to refer to the Public Utilities Commission of the State of Hawaii (PUC) website at dms.puc.hawaii.gov/dms in order to review documents filed with and issued by the PUC.

 

An online replay of the webcast will be available at the same website beginning about two hours after the event.  Replays of the teleconference call will also be available approximately two hours after the event through February 25, 2011, by dialing (888) 286-8010, passcode: 28298877.

 

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

 

6



 

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

 

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

 

Management utilizes non-GAAP financial measures of noninterest income and expense in the calculation of certain of the bank’s metrics/ratios, such as (i) efficiency, (ii) pretax, preprovision income, and (iii) return on average assets, in order to analyze on a consistent basis and over a longer period of time the performance of the bank’s core operating activities and its progress on the execution of the performance improvement project.  Management also annualizes the non-GAAP measure of noninterest expense by multiplying such measure by 4 to develop an estimate of adjusted noninterest expense for a year-long period.  This annualized adjusted noninterest expense metric (non-GAAP measure) is a forward-looking statement based on only a quarter’s results and may not reflect actual results.  See schedule on page 17 of this release for a tabular reconciliation between the bank’s GAAP and non-GAAP measures.

 

Certain items shown in the reconciliation—real estate transactions, FISERV conversion costs, severance, technology write-offs and prepayment penalties on early extinguishment of debt—were incurred pursuant to the bank management’s performance improvement project which was announced in June 2008 and was substantially completed in the second quarter of 2010.  These costs were incurred with the objective of increasing the bank’s operating efficiency and profitability in the long term.  Accordingly, bank management believes that these costs were temporarily elevated while the performance improvement project was being executed.

 

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

 

7



 

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

 

Limitations associated with utilizing non-GAAP measures are the risks of disagreement over the appropriateness of adjustments comprising these measures and the risk that other companies might calculate these measures differently.  Management addresses these limitations by providing detailed reconciliations between GAAP information and non-GAAP measures.  See reconciliation on page 17.

 

FORWARD-LOOKING STATEMENTS

 

This release may contain “forward-looking statements,” which include statements that are predictive in nature, depend upon or refer to future events or conditions, and usually include words such as expects, anticipates, intends, plans, believes, predicts, estimates or similar expressions.  In addition, any statements concerning future financial performance (including future revenues, expenses, earnings or losses or growth rates), ongoing business strategies or prospects 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 quarter ended September 30, 2010, and in HEI’s future periodic reports that discuss important factors that could cause HEI’s results to differ materially from those anticipated in such statements.  Forward-looking statements speak only as of the date of this release.

 

###

 

8


 

 


 

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

 

 

Three months ended

 

Years ended

 

 

 

December 31,

 

December 31,

 

(in thousands, except per share amounts) 

 

2010

 

2009

 

2010

 

2009

 

Revenues

 

 

 

 

 

 

 

 

 

Electric utility

 

$

627,034

 

$

574,355

 

$

2,382,366

 

$

2,035,009

 

Bank

 

68,718

 

45,241

 

282,693

 

274,719

 

Other

 

(15

)

(17

)

(77

)

(138

)

 

 

695,737

 

619,579

 

2,664,982

 

2,309,590

 

Expenses

 

 

 

 

 

 

 

 

 

Electric utility

 

584,033

 

522,088

 

2,203,978

 

1,865,338

 

Bank

 

48,065

 

53,793

 

190,105

 

242,955

 

Other

 

4,397

 

4,386

 

14,688

 

13,633

 

 

 

636,495

 

580,267

 

2,408,771

 

2,121,926

 

Operating income (loss)

 

 

 

 

 

 

 

 

 

Electric utility

 

43,001

 

52,267

 

178,388

 

169,671

 

Bank

 

20,653

 

(8,552

)

92,588

 

31,764

 

Other

 

(4,412

)

(4,403

)

(14,765

)

(13,771

)

 

 

59,242

 

39,312

 

256,211

 

187,664

 

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

 

(19,622

)

(20,909

)

(81,538

)

(76,330

)

Allowance for borrowed funds used during construction

 

497

 

801

 

2,558

 

5,268

 

Allowance for equity funds used during construction

 

1,199

 

1,869

 

6,016

 

12,222

 

Income before income taxes

 

41,316

 

21,073

 

183,247

 

128,824

 

Income taxes

 

16,145

 

6,946

 

67,822

 

43,923

 

Net income

 

25,171

 

14,127

 

115,425

 

84,901

 

Preferred stock dividends of subsidiaries

 

473

 

473

 

1,890

 

1,890

 

Net income for common stock

 

$

24,698

 

$

13,654

 

$

113,535

 

$

83,011

 

Basic earnings per common share

 

$

0.26

 

$

0.15

 

$

1.22

 

$

0.91

 

Diluted earnings per common share

 

$

0.26

 

$

0.15

 

$

1.21

 

$

0.91

 

Dividends per common share

 

$

0.31

 

$

0.31

 

$

1.24

 

$

1.24

 

Weighted-average number of common shares outstanding

 

94,231

 

92,056

 

93,421

 

91,396

 

Adjusted weighted-average shares

 

94,430

 

92,345

 

93,693

 

91,516

 

 

 

 

 

 

 

 

 

 

 

Income (loss) by segment

 

 

 

 

 

 

 

 

 

Electric utility

 

$

18,915

 

$

23,305

 

$

76,589

 

$

79,446

 

Bank

 

13,296

 

(4,459

)

58,456

 

21,767

 

Other

 

(7,513

)

(5,192

)

(21,510

)

(18,202

)

Net income for common stock

 

$

24,698

 

$

13,654

 

$

113,535

 

$

83,011

 

 

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 years ended December 31, 2009 and 2010 (when filed), respectively, and the consolidated financial statements and the notes thereto in HEI’s Quarterly Reports on SEC Form 10-Q for the quarters ended March 31, 2010,  June 30, 2010 and September 30, 2010, as updated by SEC Forms 8-K.

 

9



 

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

December 31

 

2010

 

2009

 

(dollars in thousands)

 

 

 

 

 

Assets

 

 

 

 

 

Cash and cash equivalents

 

$

330,651

 

$

503,922

 

Accounts receivable and unbilled revenues, net

 

266,996

 

241,116

 

Available-for-sale investment and mortgage-related securities

 

678,152

 

432,881

 

Investment in stock of Federal Home Loan Bank of Seattle

 

97,764

 

97,764

 

Loans receivable held for investment, net

 

3,489,880

 

3,645,578

 

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

 

7,849

 

24,915

 

Property, plant and equipment, net of accumulated depreciation of $2,037,598 and $1,945,482 in 2010 and 2009, respectively

 

3,165,918

 

3,088,611

 

Regulatory assets

 

478,330

 

426,862

 

Other

 

487,614

 

381,163

 

Goodwill

 

82,190

 

82,190

 

Total assets

 

$

9,085,344

 

$

8,925,002

 

Liabilities and shareholders’ equity

 

 

 

 

 

Liabilities

 

 

 

 

 

Accounts payable

 

$

202,446

 

$

159,044

 

Interest and dividends payable

 

27,814

 

27,950

 

Deposit liabilities

 

3,975,372

 

4,058,760

 

Short-term borrowings—other than bank

 

24,923

 

41,989

 

Other bank borrowings

 

237,319

 

297,628

 

Long-term debt, net—other than bank

 

1,364,942

 

1,364,815

 

Deferred income taxes

 

278,958

 

188,875

 

Regulatory liabilities

 

296,797

 

288,214

 

Contributions in aid of construction

 

335,364

 

321,544

 

Other

 

823,479

 

700,242

 

Total liabilities

 

7,567,414

 

7,449,061

 

 

 

 

 

 

 

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: 94,690,932 shares and 92,520,638 shares in 2010 and 2009, respectively

 

1,314,199

 

1,265,157

 

Retained earnings

 

181,910

 

184,213

 

Accumulated other comprehensive income (loss), net of taxes

 

(12,472

)

(7,722

)

Total shareholders’ equity

 

1,483,637

 

1,441,648

 

Total liabilities and shareholders’ equity

 

$

9,085,344

 

$

8,925,002

 

 

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 years ended December 31, 2009 and 2010 (when filed), respectively, and the consolidated financial statements and the notes thereto in HEI’s Quarterly Reports on SEC Form 10-Q for the quarters ended March 31, 2010, June 30, 2010 and September 30, 2010, as updated by SEC Forms 8-K.

 

10



 

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

Years ended December 31

 

2010

 

2009

 

(in thousands)

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

115,425

 

$

84,901

 

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

 

 

 

 

 

Depreciation of property, plant and equipment

 

154,523

 

151,282

 

Other amortization

 

4,605

 

5,389

 

Provision for loan losses

 

20,894

 

32,000

 

Loans receivable originated and purchased, held for sale

 

(360,527

)

(443,843

)

Proceeds from sale of loans receivable, held for sale

 

392,406

 

471,194

 

Net losses on sale of investment and mortgage-related securities

 

 

32,034

 

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

 

 

15,444

 

Changes in deferred income taxes

 

97,791

 

12,787

 

Changes in excess tax benefits from share-based payment arrangements

 

45

 

310

 

Allowance for equity funds used during construction

 

(6,016

)

(12,222

)

Decrease in cash overdraft

 

(141

)

 

Changes in assets and liabilities

 

 

 

 

 

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

 

(25,880

)

59,550

 

Increase in fuel oil stock

 

(74,044

)

(946

)

Increase in accounts, interest and dividends payable

 

43,266

 

3,410

 

Changes in prepaid and accrued income taxes and utility revenue taxes

 

(5,252

)

(61,977

)

Changes in other assets and liabilities

 

(16,378

)

(64,845

)

Net cash provided by operating activities

 

340,717

 

284,468

 

Cash flows from investing activities

 

 

 

 

 

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

 

(714,552

)

(297,864

)

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

 

465,437

 

357,233

 

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

 

 

185,134

 

Net decrease in loans held for investment

 

118,892

 

484,960

 

Proceeds from sale of real estate acquired in settlement of loans

 

5,967

 

1,555

 

Capital expenditures

 

(182,125

)

(304,761

)

Contributions in aid of construction

 

22,555

 

14,170

 

Other

 

5,092

 

1,199

 

Net cash provided by (used in) investing activities

 

(278,734

)

441,626

 

Cash flows from financing activities

 

 

 

 

 

Net decrease in deposit liabilities

 

(83,388

)

(121,415

)

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

 

(17,066

)

41,989

 

Net decrease in retail repurchase agreements

 

(60,308

)

(3,829

)

Proceeds from other bank borrowings

 

 

310,000

 

Repayments of other bank borrowings

 

 

(689,517

)

Proceeds from issuance of long-term debt

 

 

153,186

 

Changes in excess tax benefits from share-based payment arrangements

 

(45

)

(310

)

Net proceeds from issuance of common stock

 

22,706

 

15,329

 

Common stock dividends

 

(93,034

)

(96,843

)

Preferred stock dividends of subsidiaries

 

(1,890

)

(1,890

)

Decrease in cash overdraft

 

 

(9,545

)

Other

 

(2,229

)

(2,762

)

Net cash used in financing activities

 

(235,254

)

(405,607

)

Net increase (decrease) in cash and cash equivalents

 

(173,271

)

320,487

 

Cash and cash equivalents, January 1

 

503,922

 

183,435

 

Cash and cash equivalents, December 31

 

$

330,651

 

$

503,922

 

 

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 years ended December 31, 2009 and 2010 (when filed), respectively, and the consolidated financial statements and the notes thereto in HEI’s Quarterly Reports on SEC Form 10-Q for the quarters ended March 31, 2010,  June 30, 2010 and September 30, 2010, as updated by SEC Forms 8-K.

 

11



 

Hawaiian Electric Company, Inc. (HECO) and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

 

 

Three months ended

 

Years ended

 

 

 

December 31,

 

December 31,

 

(dollars in thousands, except per barrel amounts)

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

616,412

 

$

573,049

 

$

2,367,441

 

$

2,026,672

 

Operating expenses

 

 

 

 

 

 

 

 

 

Fuel oil

 

237,800

 

208,077

 

900,408

 

671,970

 

Purchased power

 

144,625

 

135,684

 

548,800

 

499,804

 

Other operation

 

68,864

 

61,764

 

251,027

 

248,515

 

Maintenance

 

37,593

 

25,969

 

127,487

 

107,531

 

Depreciation

 

36,140

 

36,127

 

149,708

 

144,533

 

Taxes, other than income taxes

 

57,839

 

53,958

 

222,117

 

191,699

 

Income taxes

 

11,081

 

14,984

 

48,053

 

48,212

 

 

 

593,942

 

536,563

 

2,247,600

 

1,912,264

 

Operating income

 

22,470

 

36,486

 

119,841

 

114,408

 

Other income

 

 

 

 

 

 

 

 

 

Allowance for equity funds used during construction

 

1,199

 

1,869

 

6,016

 

12,222

 

Other, net

 

9,556

 

994

 

11,679

 

7,487

 

 

 

10,755

 

2,863

 

17,695

 

19,709

 

Interest and other charges

 

 

 

 

 

 

 

 

 

Interest on long-term debt

 

14,383

 

14,362

 

57,532

 

51,820

 

Amortization of net bond premium and expense

 

783

 

1,162

 

2,975

 

3,254

 

Other interest charges

 

(858

)

822

 

1,003

 

2,870

 

Allowance for borrowed funds used during construction

 

(497

)

(801

)

(2,558

)

(5,268

)

 

 

13,811

 

15,545

 

58,952

 

52,676

 

Net income

 

19,414

 

23,804

 

78,584

 

81,441

 

Preferred stock dividends of subsidiaries

 

229

 

229

 

915

 

915

 

Net income attributable to HECO

 

19,185

 

23,575

 

77,669

 

80,526

 

Preferred stock dividends of HECO

 

270

 

270

 

1,080

 

1,080

 

Net income for common stock

 

$

18,915

 

$

23,305

 

$

76,589

 

$

79,446

 

OTHER ELECTRIC UTILITY INFORMATION

 

 

 

 

 

 

 

 

 

Kilowatthour sales (millions)

 

2,435

 

2,487

 

9,579

 

9,690

 

Wet-bulb temperature (Oahu average; degrees Fahrenheit)

 

69.3

 

69.8

 

68.3

 

68.8

 

Cooling degree days (Oahu)

 

1,166

 

1,224

 

4,661

 

4,815

 

Average fuel oil cost per barrel

 

$

92.12

 

$

77.65

 

$

87.62

 

$

63.91

 

Customer accounts (end of period)

 

444,856

 

442,584

 

 

 

 

 

 

 

 

Twelve months ended

 

 

 

 

 

Return on average common equity

 

December 31, 2010

 

 

 

 

 

(rate-making, simple average method)

 

Allowed %(1)

 

Actual %

 

 

 

 

 

HECO

 

10.50

 

6.15

 

 

 

 

 

HELCO

 

10.70

 

6.24

 

 

 

 

 

MECO

 

10.50

 

3.90

 

 

 

 

 

 


(1) Based on the interim decisions applicable to rates in effect on December 31, 2010.   Allowed ROACEs for HECO, HELCO and MECO based on their last final rate case decisions were 10.00% (reflects the approval of decoupling and other cost-recovery mechanisms), 10.70% and 10.70%, respectively.  In late 2010, MECO and HELCO received interim orders which based rates on 10.5% ROACE.  MECO’s rates became effective in August 2010.  HELCO’s rates became effective in January 2011.  HECO received its final order based on 10% ROACE.  HECO’s final rates are expected to become effective in March 2011.

 

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 years ended December 31, 2009 and 2010  (when filed) and the consolidated financial statements and the notes thereto in HECO’s Quarterly Reports on SEC Form 10-Q for the quarters ended March 31, 2010, June 30, 2010 and September 30, 2010, as updated by SEC Forms 8-K.

 

12



 

Hawaiian Electric Company, Inc. (HECO) and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

December 31

 

2010

 

2009

 

(in thousands, except share data)

 

 

 

 

 

Assets

 

 

 

 

 

Utility plant, at cost

 

 

 

 

 

Land

 

$

51,364

 

$

52,530

 

Plant and equipment

 

4,896,974

 

4,696,257

 

Less accumulated depreciation

 

(1,941,059

)

(1,848,416

)

Construction in progress

 

101,562

 

132,980

 

Net utility plant

 

3,108,841

 

3,033,351

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

122,936

 

73,578

 

Customer accounts receivable, net

 

138,171

 

133,286

 

Accrued unbilled revenues, net

 

104,384

 

84,276

 

Other accounts receivable, net

 

9,376

 

8,449

 

Fuel oil stock, at average cost

 

152,705

 

78,661

 

Materials and supplies, at average cost

 

36,717

 

35,908

 

Prepayments and other

 

55,216

 

16,201

 

Regulatory assets

 

7,349

 

6,849

 

Total current assets

 

626,854

 

437,208

 

Other long-term assets

 

 

 

 

 

Regulatory assets

 

470,981

 

420,013

 

Unamortized debt expense

 

14,030

 

14,288

 

Other

 

64,974

 

73,532

 

Total other long-term assets

 

549,985

 

507,833

 

 

 

$

4,285,680

 

$

3,978,392

 

Capitalization and liabilities

 

 

 

 

 

Capitalization

 

 

 

 

 

Common stock, $6 2/3 par value, authorized 50,000,000 shares; outstanding 13,830,823 shares and 13,786,959 shares in 2010 and 2009, respectively

 

$

92,224

 

$

91,931

 

Premium on capital stock

 

389,609

 

385,659

 

Retained earnings

 

854,856

 

827,036

 

Accumulated other comprehensive income, net of income taxes

 

709

 

1,782

 

Common stock equity

 

1,337,398

 

1,306,408

 

Cumulative preferred stock — not subject to mandatory redemption

 

34,293

 

34,293

 

Long-term debt, net

 

1,057,942

 

1,057,815

 

Total capitalization

 

2,429,633

 

2,398,516

 

Current liabilities

 

 

 

 

 

Accounts payable

 

178,959

 

132,711

 

Interest and preferred dividends payable

 

20,603

 

21,223

 

Taxes accrued

 

175,960

 

156,092

 

Other

 

56,354

 

48,192

 

Total current liabilities

 

431,876

 

358,218

 

Deferred credits and other liabilities

 

 

 

 

 

Deferred income taxes

 

269,286

 

180,603

 

Regulatory liabilities

 

296,797

 

288,214

 

Unamortized tax credits

 

58,810

 

56,870

 

Retirement benefits liability

 

355,844

 

296,623

 

Other

 

108,070

 

77,804

 

Total deferred credits and other liabilities

 

1,088,807

 

900,114

 

Contributions in aid of construction

 

335,364

 

321,544

 

 

 

$

4,285,680

 

$

3,978,392

 

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto incorporated by reference in HECO’s Annual Report on SEC Form 10-K for the years ended December 31, 2009 and 2010 (when filed) and the consolidated financial statements and the notes thereto in HECO’s Quarterly Reports on SEC Form 10-Q for the quarters ended March 31, 2010, June 30, 2010 and September 30, 2010, as updated by SEC Forms 8-K.

 

13


 


 

Hawaiian Electric Company, Inc. (HECO) and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

Years ended December 31

 

2010

 

2009

 

(in thousands)

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

78,584

 

$

81,441

 

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

 

 

 

 

 

Depreciation of property, plant and equipment

 

149,708

 

144,533

 

Other amortization

 

7,725

 

10,045

 

Changes in deferred income taxes

 

95,685

 

14,762

 

Changes in tax credits, net

 

2,841

 

(1,332

)

Allowance for equity funds used during construction

 

(6,016

)

(12,222

)

Decrease in cash overdraft

 

(141

)

 

Changes in assets and liabilities

 

 

 

 

 

Decrease (increase) in accounts receivable

 

(5,812

)

32,605

 

Decrease (increase) in accrued unbilled revenues

 

(20,108

)

22,268

 

Increase in fuel oil stock

 

(74,044

)

(946

)

Increase in materials and supplies

 

(809

)

(1,376

)

Increase in regulatory assets

 

(2,936

)

(17,597

)

Increase in accounts payable

 

25,392

 

9,717

 

Changes in prepaid and accrued income taxes and utility revenue taxes

 

(10,170

)

(61,951

)

Changes in other assets and liabilities

 

7,890

 

(2,571

)

Net cash provided by operating activities

 

247,789

 

217,376

 

Cash flows from investing activities

 

 

 

 

 

Capital expenditures

 

(174,344

)

(302,327

)

Contributions in aid of construction

 

22,555

 

14,170

 

Other

 

1,327

 

340

 

Net cash used in investing activities

 

(150,462

)

(287,817

)

Cash flows from financing activities

 

 

 

 

 

Common stock dividends

 

(48,769

)

(55,000

)

Proceeds from issuance of common stock

 

4,250

 

61,914

 

Preferred stock dividends of HECO and subsidiaries

 

(1,995

)

(1,995

)

Proceeds from issuance of long-term debt

 

 

153,186

 

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

 

 

(10,464

)

Decrease in cash overdraft

 

 

(9,545

)

Other

 

(1,455

)

(978

)

Net cash provided by (used in) financing activities

 

(47,969

)

137,118

 

Net increase in cash and cash equivalents

 

49,358

 

66,677

 

Cash and cash equivalents, January 1

 

73,578

 

6,901

 

Cash and cash equivalents, December 31

 

$

122,936

 

$

73,578

 

 

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 years ended December 31, 2009 and 2010 (when filed) and the consolidated financial statements and the notes thereto in HECO’s Quarterly Reports on SEC Form 10-Q for the quarters ended March 31, 2010, June 30, 2010 and September 30, 2010, as updated by SEC Forms 8-K.

 

14



 

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

CONSOLIDATED STATEMENTS OF INCOME DATA

(Unaudited)

 

 

 

Three months ended

 

Years ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

(in thousands)

 

2010

 

2010

 

2009

 

2010

 

2009

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

46,898

 

$

49,221

 

$

51,303

 

$

195,192

 

$

217,838

 

Interest and dividends on investment and mortgage-related securities

 

4,131

 

3,852

 

5,215

 

14,946

 

26,977

 

 

 

51,029

 

53,073

 

56,518

 

210,138

 

244,815

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

Interest on deposit liabilities

 

3,031

 

3,390

 

5,293

 

14,696

 

34,046

 

Interest on other borrowings

 

1,395

 

1,414

 

1,787

 

5,653

 

9,497

 

 

 

4,426

 

4,804

 

7,080

 

20,349

 

43,543

 

Net interest income

 

46,603

 

48,269

 

49,438

 

189,789

 

201,272

 

Provision for loan losses

 

8,584

 

5,961

 

5,000

 

20,894

 

32,000

 

Net interest income after provision for loan losses

 

38,019

 

42,308

 

44,438

 

168,895

 

169,272

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

Fee income on deposit liabilities

 

4,849

 

6,109

 

8,329

 

26,369

 

30,713

 

Fees from other financial services

 

7,436

 

6,781

 

6,520

 

27,280

 

25,267

 

Fee income on other financial products

 

1,530

 

1,697

 

1,548

 

6,487

 

5,833

 

Net losses on sale of securities *

 

 

 

(32,078

)

 

(32,034

)

Net losses on available-for-sale securities

 

 

 

 

 

(15,444

)

Other income

 

3,874

 

3,769

 

4,404

 

12,419

 

15,569

 

 

 

17,689

 

18,356

 

(11,277

)

72,555

 

29,904

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

Compensation and employee benefits

 

16,999

 

18,168

 

18,918

 

71,476

 

73,990

 

Occupancy

 

3,931

 

4,176

 

6,101

 

16,548

 

22,057

 

Data processing

 

2,292

 

2,019

 

4,030

 

13,213

 

14,382

 

Services

 

1,477

 

1,544

 

1,533

 

6,594

 

11,189

 

Equipment

 

1,671

 

1,600

 

1,737

 

6,620

 

8,849

 

Loss on early extinguishment of debt *

 

 

 

659

 

 

760

 

Other expense

 

8,668

 

8,798

 

8,717

 

34,487

 

36,244

 

 

 

35,038

 

36,305

 

41,695

 

148,938

 

167,471

 

Income (loss) before income taxes

 

20,670

 

24,359

 

(8,534

)

92,512

 

31,705

 

Income taxes (benefits) *

 

7,374

 

9,066

 

(4,075

)

34,056

 

9,938

 

Net income (loss)

 

$

13,296

 

$

15,293

 

$

(4,459

)

$

58,456

 

$

21,767

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER BANK INFORMATION (%)

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.10

 

1.26

 

(0.36

)

1.20

 

0.43

 

Return on average equity

 

10.59

 

12.04

 

(3.64

)

11.62

 

4.54

 

Net interest margin

 

4.21

 

4.31

 

4.27

 

4.23

 

4.19

 

Net charge-offs to average loans outstanding (annualized)

 

0.72

 

0.53

 

0.98

 

0.61

 

0.66

 

Efficiency ratio

 

54

 

54

 

109

 

56

 

72

 

As of period end

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to loans outstanding and real estate owned **

 

1.77

 

1.87

 

1.85

 

 

 

 

 

Allowance for loan losses to loans outstanding

 

1.15

 

1.09

 

1.12

 

 

 

 

 

Tier-1 leverage ratio

 

9.2

 

9.3

 

9.0

 

 

 

 

 

Total risk-based capital ratio

 

13.9

 

14.2

 

14.1

 

 

 

 

 

Tangible common equity to total assets

 

8.6

 

8.8

 

8.3

 

 

 

 

 

 


* 2009 net income included a $19.3 million after-tax charge related to ASB’s sale of private-issued mortgage-related securities (PMRS) in the fourth quarter of 2009. The $32.1 million loss on sale of PMRS is included in “Noninterest income-Net losses on sale of securities” and the related income tax benefits of $12.8 million is included in “Income taxes (benefits).”

 

**  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 years ended December 31, 2009 and 2010 (when filed), respectively, and the consolidated financial statements and the notes thereto in HEI’s Quarterly Reports on SEC Form 10-Q for the quarters ended March 31, 2010, June 30, 2010 and September 30, 2010, as updated by SEC Forms 8-K.

 

15



 

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

CONSOLIDATED BALANCE SHEETS DATA

(Unaudited)

 

December 31

 

2010

 

2009

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Cash and cash equivalents

 

$

204,397

 

$

425,896

 

Federal funds sold

 

1,721

 

1,479

 

Available-for-sale investment and mortgage-related securities

 

678,152

 

432,881

 

Investment in stock of Federal Home Loan Bank of Seattle

 

97,764

 

97,764

 

Loans receivable held for investment, net

 

3,489,880

 

3,645,578

 

Loans held for sale, lower of cost or fair value

 

7,849

 

24,915

 

Other

 

234,806

 

230,282

 

Goodwill

 

82,190

 

82,190

 

 

 

$

4,796,759

 

$

4,940,985

 

 

 

 

 

 

 

Liabilities and shareholder’s equity

 

 

 

 

 

Deposit liabilities—noninterest-bearing

 

$

865,642

 

$

808,474

 

Deposit liabilities—interest-bearing

 

3,109,730

 

3,250,286

 

Other borrowings

 

237,319

 

297,628

 

Other

 

90,683

 

92,129

 

 

 

4,303,374

 

4,448,517

 

 

 

 

 

 

 

Common stock

 

330,562

 

329,439

 

Retained earnings

 

169,111

 

172,655

 

Accumulated other comprehensive loss, net of tax benefits

 

(6,288

)

(9,626

)

 

 

493,385

 

492,468

 

 

 

$

4,796,759

 

$

4,940,985

 

 

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 years ended December 31, 2009 and 2010 (when filed), respectively, and the consolidated financial statements and the notes thereto in HEI’s Quarterly Reports on SEC Form 10-Q for the quarters ended March 31, 2010, June 30, 2010 and September 30, 2010, as updated by SEC Forms 8-K.

 

16



 

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

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

(Unaudited)

 

(in thousands)

 

1Q08

 

4Q09

 

1Q10

 

2Q10

 

3Q10

 

4Q10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

Per income statement - GAAP

 

$

17,928

 

$

(11,277

)

$

17,852

 

$

18,658

 

$

18,356

 

$

17,689

 

Net (gains) losses on sale of securities

 

(935

)

32,078

 

 

 

 

 

Gain on sale of other assets

 

 

(1,772

)

 

 

 

 

Other nonrecurring income

 

(384

)

(500

)

 

 

21

 

(744

)

Adjusted noninterest income

 

$

16,609

 

$

18,529

 

$

17,852

 

$

18,658

 

$

18,377

 

$

16,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

Per income statement - GAAP

 

$

44,234

 

$

41,695

 

$

37,970

 

$

39,625

 

$

36,305

 

$

35,038

 

Real estate transactions

 

 

(1,633

)

 

(30

)

(699

)

109

 

FISERV conversion costs

 

 

(972

)

(1,257

)

(2,697

)

(144

)

(284

)

Severance

 

 

(390

)

(1

)

(48

)

(492

)

(13

)

Technology write-offs

 

 

(35

)

 

 

 

 

Prepayment penalty on early extinguishment of debt

 

 

(659

)

 

 

 

 

Adjusted noninterest expense

 

$

44,234

 

$

38,006

 

$

36,712

 

$

36,850

 

$

34,970

 

$

34,850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other bank information

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense (annualized)

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported

 

$

176,936

 

$

166,780

 

$

151,880

 

$

158,500

 

$

145,220

 

$

140,152

 

Adjusted

 

176,936

 

152,024

 

146,848

 

147,400

 

139,880

 

139,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported

 

65

%

109

%

58

%

59

%

54

%

54

%

Adjusted

 

66

%

56

%

56

%

55

%

52

%

54

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pretax, preprovision income (annualized)

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported

 

$

96,964

 

$

(14,136

)

$

108,380

 

$

106,948

 

$

121,280

 

$

117,016

 

Adjusted

 

91,688

 

119,844

 

113,412

 

118,048

 

126,704

 

114,792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported

 

0.85

%

(0.36

)%

1.12

%

1.32

%

1.26

%

1.10

%

Adjusted

 

0.81

%

1.27

%

1.18

%

1.45

%

1.33

%

1.08

%

 

17