Attached files

file filename
8-K - 8-K - HAWAIIAN ELECTRIC CO INCa11-8374_38k.htm

HEI Exhibit 99

 

May 9, 2011

 

Contact:

Shelee M.T. Kimura

 

 

 

Manager, Investor Relations &

 

Telephone: (808) 543-7384

 

Strategic Planning

 

E-mail: skimura@hei.com

 

HEI REPORTS FIRST QUARTER 2011 EARNINGS & DECLARES DIVIDEND

 

Diluted Earnings Per Share $0.30 in 1Q 2011 vs $0.29 in 1Q 2010

Sales Decoupling Implemented at Largest Utility

Bank Continues Strong 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 first quarter of 2011 was $28.5 million, or $0.30 diluted EPS, compared to $27.1 million, or $0.29 diluted EPS for the first quarter of 2010.

 

“This was a solid quarter for HEI.  We achieved another significant milestone in the implementation of our new regulatory model at our largest utility, advanced several clean energy projects, and delivered continued strong performance at the bank,” said Constance H. Lau, HEI president and chief executive officer.

 

“At the utility, although earnings and returns on equity remain depressed pending the outcome of the Oahu 2011 rate case and other regulatory proceedings, we are pleased that we were able to implement sales decoupling for HECO Oahu to further align our financial business model with our state’s public policy to promote energy efficiency and conservation.  At the bank, we are pleased to report another quarter of solid performance with a return on assets of 1.15%, net interest margin of 4.16%, lower credit costs, and loan growth for the second consecutive quarter,” added Lau.

 

UTILITY NET INCOME SLIGHTLY HIGHER ON WEATHER

 

Electric utility net income for the first quarter of 2011 was $19.2 million compared to $18.1 million in the first quarter of 2010.  The $1.1 million net income improvement resulted primarily from (on an after-tax basis):

 



 

·                  Approximately $4 million of higher kilowatthour sales, largely due to warmer and more humid weather; and

 

·                  $3 million of rate relief granted in our 2010 Hawaii Island and Maui County rate cases and the 2009 Oahu rate case.

 

These were partially offset by:

 

·                  $4 million higher operations and maintenance (O&M) expenses(1); and

 

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

 

Our Hawaii Island and Maui County utilities will continue to be impacted by changes in sales levels as they await decoupling implementation.  Kilowatthour sales were up 0.4% and 2.0% for our Hawaii Island and Maui County utilities, respectively, in the first quarter.

 

For our Oahu utility, kilowatthour sales for the first two months of 2011 were 3.2% higher than the same period last year.  Subsequently, sales decoupling became effective on March 1, 2011 and starting from that date, actual kilowatthour sales are no longer a net income driver.

 

O&M expenses(1) (pretax) were up 8% over the same quarter last year.  This increase resulted primarily from higher emission fees (fees were waived in 2010), and higher vegetation and substation maintenance expenses.  This level of increase is consistent with our guidance for a 7% annual increase in 2011.

 

BANK MAINTAINS PROFITABILITY AND LOWER COST STRUCTURE AND RESULTS REFLECT LOWER CREDIT COSTS

 

Bank net income for the first quarter of 2011 was $13.9 million compared to $13.7 million for the same quarter last year and $13.3 million in the fourth quarter of 2010.

 


(1)   Excludes demand-side management (DSM) program costs.  DSM program costs were $2 million in the first quarter of 2011 compared to $1 million in the first quarter of 2010.  DSM program costs are recovered through a surcharge.

 

 

2



 

The bank was able to hold first quarter 2011 net income essentially flat with the same quarter last year as lower expenses offset lower revenues.  The major variances over the same quarter last year were (on an after-tax basis):

 

·                  $2 million reduction in noninterest expense derived from the completion of the performance improvement project; offset by

 

·                  $1 million reduction in noninterest income due to lower fees as a result of regulatory changes related to overdraft fees which became effective in the third quarter of 2010; and

 

·                  $1 million reduction in net interest income due to lower yields and lower earning asset balances largely in the residential loan portfolio.

 

The $0.6 million increase in first quarter 2011 net income compared to the fourth quarter of 2010 was primarily due to (on an after-tax basis):  $2 million lower provision for loan losses partially offset by $1 million lower noninterest income.

 

Net interest margin was 4.16% in the first quarter of 2011, down slightly from 4.18% in the first quarter of 2010 and 4.21% in the fourth quarter 2010.  The decline in net interest margin from the fourth quarter 2010 to the first quarter 2011 was predominantly attributable to lower deferred loan fees recognized in the first quarter 2011 because of declining mortgage prepayments.  However, earning assets increased by approximately $60 million in the quarter and reflected the second consecutive quarter of loan growth.

 

Provision for loan losses (pretax) improved to $4.6 million in the first quarter of 2011 compared to $5.4 million in the first quarter of 2010 and $8.6 million in the fourth quarter of 2010.  The decline in the provision from fourth quarter 2010 was primarily due to the fourth quarter’s provision including a $1.2 million charge-off of one commercial loan and a $1.4 million one-time adjustment to enhance our reserve methodology for the declining portfolio of residential lot loans.  The majority of the provision in the first quarter 2011 reflected net charge-offs in the following loan categories:  the neighbor island and mainland residential loans and vacant lot loans.  We continue to expect provision to be in the range of $15 to $20 million for the year.

 

The first quarter 2011 net charge-off ratio remains low and declined further to 0.49%, from the 0.62% in the first quarter last year and from 0.72% reported last quarter.

 

3



 

Noninterest expense (pretax) for the first quarter 2011 of $35.1 million was down from the $38.0 million in the first quarter of 2010 and flat compared to the fourth quarter of 2010 as the bank continued to maintain the savings and efficiencies it achieved from the performance improvement project.

 

The bank remains strongly capitalized with a Tier 1 leverage ratio of 9.1% and total risk-based capital ratio of 13.5% as of the end of the first quarter of 2011.

 

HOLDING AND OTHER COMPANIES

 

The holding and other companies’ net losses were $4.6 million in the first quarter of 2011, which was relatively flat compared to $4.7 million in the first quarter of 2010.

 

BOARD DECLARES QUARTERLY DIVIDEND

 

On May 9, 2011, the board of directors of HEI maintained the regular quarterly cash dividend of 31 cents per share, payable on June 14, 2011, to shareholders of record at the close of business on May 20, 2011 (ex-dividend date is May 18, 2011).  The dividend is equivalent to an annual rate of $1.24 per share.

 

Dividends have been paid continuously since 1901.  At the indicated annual dividend rate and the closing share price on May 6, 2011 of $26.00, HEI’s yield is 4.8%.

 

WEBCAST AND TELECONFERENCE

 

Hawaiian Electric Industries, Inc. will conduct a webcast and teleconference call to review its first quarter 2011 earnings on Tuesday, May 10, 2011, at 7:00 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) 202-3048, passcode:  29544086 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 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.

 

4



 

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 May 24, 2011, by dialing (888) 286-8010, passcode: 72028574.

 

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, 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 v and vi of HEI’s Annual Report on Form 10-K for the year ended December 31, 2010, and in HEI’s future periodic reports that discuss important factors that could cause HEI’s results to differ materially from those anticipated in such statements.  Forward-looking statements speak only as of the date of this release.

 

###

 

5



 

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

 

 

Three months ended

 

 

 

March 31,

 

(in thousands, except per share amounts) 

 

2011

 

2010

 

Revenues

 

 

 

 

 

Electric utility

 

$

645,335

 

$

548,111

 

Bank

 

65,313

 

70,914

 

Other

 

(15

)

15

 

 

 

710,633

 

619,040

 

Expenses

 

 

 

 

 

Electric utility

 

600,127

 

505,502

 

Bank

 

43,559

 

49,143

 

Other

 

3,572

 

3,688

 

 

 

647,258

 

558,333

 

Operating income (loss)

 

 

 

 

 

Electric utility

 

45,208

 

42,609

 

Bank

 

21,754

 

21,771

 

Other

 

(3,587

)

(3,673

)

 

 

63,375

 

60,707

 

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

 

(20,140

)

(20,381

)

Allowance for borrowed funds used during construction

 

520

 

779

 

Allowance for equity funds used during construction

 

1,244

 

1,773

 

Income before income taxes

 

44,999

 

42,878

 

Income taxes

 

16,064

 

15,279

 

Net income

 

28,935

 

27,599

 

Preferred stock dividends of subsidiaries

 

473

 

473

 

Net income for common stock

 

$

28,462

 

$

27,126

 

Basic earnings per common share

 

$

0.30

 

$

0.29

 

Diluted earnings per common share

 

$

0.30

 

$

0.29

 

Dividends per common share

 

$

0.31

 

$

0.31

 

Weighted-average number of common shares outstanding

 

94,817

 

92,572

 

Adjusted weighted-average shares

 

95,182

 

92,848

 

Income (loss) by segment

 

 

 

 

 

Electric utility

 

$

19,189

 

$

18,052

 

Bank

 

13,851

 

13,736

 

Other

 

(4,578

)

(4,662

)

Net income for common stock

 

$

28,462

 

$

27,126

 

 

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 Report on SEC Form 10-Q for the quarter ended March 31, 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.

 

6



 

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

March 31,

 

December 31,

 

(dollars in thousands)

 

2011

 

2010

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Cash and cash equivalents

 

$

316,254

 

$

330,651

 

Accounts receivable and unbilled revenues, net

 

286,876

 

266,996

 

Available-for-sale investment and mortgage-related securities

 

670,949

 

678,152

 

Investment in stock of Federal Home Loan Bank of Seattle

 

97,764

 

97,764

 

Loans receivable held for investment, net

 

3,549,750

 

3,489,880

 

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

 

4,308

 

7,849

 

Property, plant and equipment, net of accumulated depreciation of $2,032,500 in 2011 and $2,037,598 in 2010

 

3,175,375

 

3,165,918

 

Regulatory assets

 

481,812

 

478,330

 

Other

 

462,258

 

487,614

 

Goodwill

 

82,190

 

82,190

 

Total assets

 

$

9,127,536

 

$

9,085,344

 

Liabilities and shareholders’ equity

 

 

 

 

 

Liabilities

 

 

 

 

 

Accounts payable

 

$

162,748

 

$

202,446

 

Interest and dividends payable

 

27,496

 

27,814

 

Deposit liabilities

 

4,035,255

 

3,975,372

 

Short-term borrowings—other than bank

 

 

24,923

 

Other bank borrowings

 

244,674

 

237,319

 

Long-term debt, net—other than bank

 

1,439,974

 

1,364,942

 

Deferred income taxes

 

291,470

 

278,958

 

Regulatory liabilities

 

304,375

 

296,797

 

Contributions in aid of construction

 

338,070

 

335,364

 

Other

 

752,630

 

823,479

 

Total liabilities

 

7,596,692

 

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: 95,288,966 share in 2011 and 94,690,932 shares in 2010

 

1,329,901

 

1,314,199

 

Retained earnings

 

180,960

 

181,910

 

Accumulated other comprehensive loss, net of tax benefits

 

(14,310

)

(12,472

)

Total shareholders’ equity

 

1,496,551

 

1,483,637

 

Total liabilities and shareholders’ equity

 

$

9,127,536

 

$

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 Report on SEC Form 10-Q for the quarter ended March 31, 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 STATEMENTS OF CASH FLOWS

(Unaudited)

 

Three months ended March 31

 

2011

 

2010

 

(in thousands)

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

28,935

 

$

27,599

 

Adjustments to reconcile net income to net cash provided by (used in) operating activities

 

 

 

 

 

Depreciation of property, plant and equipment

 

37,708

 

39,798

 

Other amortization

 

2,354

 

1,565

 

Provision for loan losses

 

4,550

 

5,359

 

Loans receivable originated and purchased, held for sale

 

(35,015

)

(78,685

)

Proceeds from sale of loans receivable, held for sale

 

43,048

 

82,814

 

Changes in deferred income taxes

 

16,687

 

(129

)

Changes in excess tax benefits from share-based payment arrangements

 

(22

)

(43

)

Allowance for equity funds used during construction

 

(1,244

)

(1,773

)

Increase (decrease) in cash overdraft

 

(2,688

)

681

 

Changes in assets and liabilities

 

 

 

 

 

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

 

(19,880

)

7,231

 

Increase in fuel oil stock

 

(3,513

)

(26,506

)

Increase (decrease) in accounts, interest and dividends payable

 

(40,016

)

2,155

 

Changes in prepaid and accrued income taxes and utility revenue taxes

 

(1,594

)

(48,689

)

Changes in other assets and liabilities

 

(42,544

)

(1,508

)

Net cash provided by (used in) operating activities

 

(13,234

)

9,869

 

Cash flows from investing activities

 

 

 

 

 

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

 

(109,307

)

(170,385

)

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

 

114,529

 

48,338

 

Net decrease (increase) in loans held for investment

 

(70,269

)

38,072

 

Proceeds from sale of real estate acquired in settlement of loans

 

1,253

 

1,279

 

Capital expenditures

 

(38,491

)

(34,816

)

Contributions in aid of construction

 

5,749

 

3,729

 

Other

 

145

 

 

Net cash used in investing activities

 

(96,391

)

(113,783

)

Cash flows from financing activities

 

 

 

 

 

Net increase (decrease) in deposit liabilities

 

59,883

 

(50,369

)

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

 

(24,923

)

18,249

 

Net increase (decrease) in retail repurchase agreements

 

7,368

 

(3,461

)

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

 

22

 

43

 

Net proceeds from issuance of common stock

 

5,674

 

5,557

 

Common stock dividends

 

(23,593

)

(23,048

)

Preferred stock dividends of subsidiaries

 

(473

)

(473

)

Other

 

(3,730

)

(4,474

)

Net cash provided by (used in) financing activities

 

95,228

 

(57,976

)

Net decrease in cash and cash equivalents

 

(14,397

)

(161,890

)

Cash and cash equivalents, beginning of period

 

330,651

 

503,922

 

Cash and cash equivalents, end of period

 

$

316,254

 

$

342,032

 

 

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 Report on SEC Form 10-Q for the quarter ended March 31, 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 Company, Inc. (HECO) and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

 

 

Three months ended
March 31,

 

(dollars in thousands, except per barrel amounts)

 

2011

 

2010

 

 

 

 

 

 

 

Operating revenues

 

$

644,301

 

$

546,712

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

Fuel oil

 

260,860

 

211,752

 

Purchased power

 

147,958

 

116,782

 

Other operation

 

65,531

 

59,244

 

Maintenance

 

29,196

 

27,053

 

Depreciation

 

36,432

 

38,642

 

Taxes, other than income taxes

 

59,995

 

51,791

 

Income taxes

 

11,610

 

11,041

 

 

 

611,582

 

516,305

 

Operating income

 

32,719

 

30,407

 

 

 

 

 

 

 

Other income

 

 

 

 

 

Allowance for equity funds used during construction

 

1,244

 

1,773

 

Other, net

 

910

 

1,241

 

 

 

2,154

 

3,014

 

Interest and other charges

 

 

 

 

 

Interest on long-term debt

 

14,383

 

14,383

 

Amortization of net bond premium and expense

 

783

 

667

 

Other interest charges

 

539

 

599

 

Allowance for borrowed funds used during construction

 

(520

)

(779

)

 

 

15,185

 

14,870

 

Net income

 

19,688

 

18,551

 

Preferred stock dividends of subsidiaries

 

229

 

229

 

Net income attributable to HECO

 

19,459

 

18,322

 

Preferred stock dividends of HECO

 

270

 

270

 

Net income for common stock

 

$

19,189

 

$

18,052

 

 

 

 

 

 

 

OTHER ELECTRIC UTILITY INFORMATION

 

 

 

 

 

Kilowatthour sales (millions)

 

2,350

 

2,273

 

Wet-bulb temperature (Oahu average; degrees Fahrenheit)

 

67.1

 

65.7

 

Cooling degree days (Oahu)

 

920

 

857

 

Average fuel oil cost per barrel

 

$

101.03

 

$

81.95

 

Customer accounts (end of period)

 

445,151

 

443,294

 

 

 

 

Twelve months ended

 

Return on average common equity 

 

March 31, 2011

 

(rate-making, simple average method)

 

Allowed %(1)

 

Actual %

 

HECO

 

10.00

 

5.63

 

HELCO

 

10.50

 

7.26

 

MECO

 

10.50

 

5.59

 

 


(1)          Based on the decisions applicable to rates in effect on March 31, 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. HECO’s interim rates are expected to become effective in summer 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 year ended December 31, 2010 and the consolidated financial statements and the notes thereto in HECO’s Quarterly Report on SEC Form 10-Q for the quarter ended March 31, 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 BALANCE SHEETS

(Unaudited)

 

 

 

March 31,

 

December 31,

 

(in thousands, except share data)

 

2011

 

2010

 

Assets

 

 

 

 

 

Utility plant, at cost

 

 

 

 

 

Land

 

$

51,440

 

$

51,364

 

Plant and equipment

 

4,909,393

 

4,896,974

 

Less accumulated depreciation

 

(1,946,072

)

(1,941,059

)

Construction in progress

 

104,300

 

101,562

 

Net utility plant

 

3,119,061

 

3,108,841

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

45,354

 

122,936

 

Customer accounts receivable, net

 

149,486

 

138,171

 

Accrued unbilled revenues, net

 

113,786

 

104,384

 

Other accounts receivable, net

 

9,332

 

9,376

 

Fuel oil stock, at average cost

 

156,218

 

152,705

 

Materials and supplies, at average cost

 

37,782

 

36,717

 

Prepayments and other

 

18,931

 

55,216

 

Regulatory assets

 

8,320

 

7,349

 

Total current assets

 

539,209

 

626,854

 

Other long-term assets

 

 

 

 

 

Regulatory assets

 

473,492

 

470,981

 

Unamortized debt expense

 

13,583

 

14,030

 

Other

 

66,215

 

64,974

 

Total other long-term assets

 

553,290

 

549,985

 

Total assets

 

$

4,211,560

 

$

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

 

856,405

 

854,856

 

Accumulated other comprehensive income, net of income taxes

 

736

 

709

 

Common stock equity

 

1,338,974

 

1,337,398

 

Cumulative preferred stock — not subject to mandatory redemption

 

34,293

 

34,293

 

Long-term debt, net

 

1,057,974

 

1,057,942

 

Total capitalization

 

2,431,241

 

2,429,633

 

Current liabilities

 

 

 

 

 

Accounts payable

 

137,956

 

178,959

 

Interest and preferred dividends payable

 

20,476

 

20,603

 

Taxes accrued

 

146,136

 

175,960

 

Other

 

50,078

 

56,354

 

Total current liabilities

 

354,646

 

431,876

 

Deferred credits and other liabilities

 

 

 

 

 

Deferred income taxes

 

281,422

 

269,286

 

Regulatory liabilities

 

304,375

 

296,797

 

Unamortized tax credits

 

59,454

 

58,810

 

Retirement benefits liability

 

333,518

 

355,844

 

Other

 

108,834

 

108,070

 

Total deferred credits and other liabilities

 

1,087,603

 

1,088,807

 

Contributions in aid of construction

 

338,070

 

335,364

 

Total capitalization and liabilities

 

$

4,211,560

 

$

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 Report on SEC Form 10-Q for the quarter ended March 31, 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 STATEMENTS OF CASH FLOWS

(Unaudited)

 

Three months ended March 31

 

2011

 

2010

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

19,688

 

$

18,551

 

Adjustments to reconcile net income to net cash used in operating activities

 

 

 

 

 

Depreciation of property, plant and equipment

 

36,432

 

38,642

 

Other amortization

 

2,288

 

2,097

 

Changes in deferred income taxes

 

13,521

 

(1,834

)

Changes in tax credits, net

 

755

 

776

 

Allowance for equity funds used during construction

 

(1,244

)

(1,773

)

Increase (decrease) in cash overdraft

 

(2,688

)

681

 

Changes in assets and liabilities

 

 

 

 

 

Decrease (increase) in accounts receivable

 

(11,271

)

7,328

 

Increase in accrued unbilled revenues

 

(9,402

)

(486

)

Increase in fuel oil stock

 

(3,513

)

(26,506

)

Increase in materials and supplies

 

(1,065

)

(1,248

)

Increase in regulatory assets

 

(7,872

)

(1,143

)

Increase (decrease) in accounts payable

 

(42,123

)

3,175

 

Changes in prepaid and accrued income taxes and utility revenue taxes

 

240

 

(51,243

)

Changes in other assets and liabilities

 

(21,378

)

3,276

 

Net cash used in operating activities

 

(27,632

)

(9,707

)

Cash flows from investing activities

 

 

 

 

 

Capital expenditures

 

(37,556

)

(34,189

)

Contributions in aid of construction

 

5,749

 

3,729

 

Net cash used in investing activities

 

(31,807

)

(30,460

)

Cash flows from financing activities

 

 

 

 

 

Common stock dividends

 

(17,640

)

(15,150

)

Preferred stock dividends of HECO and subsidiaries

 

(499

)

(499

)

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

 

 

13,748

 

Other

 

(4

)

 

Net cash used in financing activities

 

(18,143

)

(1,901

)

Net decrease in cash and cash equivalents

 

(77,582

)

(42,068

)

Cash and cash equivalents, beginning of the period

 

122,936

 

73,578

 

Cash and cash equivalents, end of period

 

$

45,354

 

$

31,510

 

 

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 Report on SEC Form 10-Q for the quarter ended March 31, 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



 

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

CONSOLIDATED STATEMENTS OF INCOME DATA

(Unaudited)

 

 

 

Three months ended

 

 

 

March 31,

 

December 31,

 

March 31,

 

(in thousands)

 

2011

 

2010

 

2010

 

Interest and dividend income

 

 

 

 

 

 

 

Interest and fees on loans

 

$

46,097

 

$

46,898

 

$

49,745

 

Interest and dividends on investment and mortgage-related securities

 

3,769

 

4,131

 

3,317

 

 

 

49,866

 

51,029

 

53,062

 

Interest expense

 

 

 

 

 

 

 

Interest on deposit liabilities

 

2,593

 

3,031

 

4,423

 

Interest on other borrowings

 

1,367

 

1,395

 

1,426

 

 

 

3,960

 

4,426

 

5,849

 

Net interest income

 

45,906

 

46,603

 

47,213

 

Provision for loan losses

 

4,550

 

8,584

 

5,359

 

Net interest income after provision for loan losses

 

41,356

 

38,019

 

41,854

 

Noninterest income

 

 

 

 

 

 

 

Fees from other financial services

 

6,946

 

7,436

 

6,414

 

Fee income on deposit liabilities

 

4,449

 

4,849

 

7,520

 

Fee income on other financial products

 

1,673

 

1,530

 

1,525

 

Other income

 

2,379

 

3,874

 

2,393

 

 

 

15,447

 

17,689

 

17,852

 

Noninterest expense

 

 

 

 

 

 

 

Compensation and employee benefits

 

17,505

 

16,999

 

17,402

 

Occupancy

 

4,240

 

3,931

 

4,225

 

Data processing

 

1,970

 

2,292

 

4,338

 

Services

 

1,771

 

1,477

 

1,728

 

Equipment

 

1,657

 

1,671

 

1,709

 

Other expense

 

7,933

 

8,668

 

8,568

 

 

 

35,076

 

35,038

 

37,970

 

Income before income taxes

 

21,727

 

20,670

 

21,736

 

Income taxes

 

7,876

 

7,374

 

8,000

 

Net income

 

$

13,851

 

$

13,296

 

$

13,736

 

 

 

 

 

 

 

 

 

OTHER BANK INFORMATION (%)

 

 

 

 

 

 

 

Return on average assets

 

1.15

 

1.10

 

1.12

 

Return on average equity

 

11.20

 

10.59

 

11.02

 

Net interest margin

 

4.16

 

4.21

 

4.18

 

Net charge-offs to average loans outstanding (annualized)

 

0.49

 

0.72

 

0.62

 

Efficiency ratio

 

57

 

54

 

58

 

 

 

 

 

 

 

 

 

As of period end

 

 

 

 

 

 

 

Nonperforming assets to loans outstanding and real estate owned **

 

1.82

 

1.77

 

2.13

 

Allowance for loan losses to loans outstanding

 

1.14

 

1.15

 

1.13

 

Tier-1 leverage ratio

 

9.1

 

9.2

 

9.1

 

Total risk-based capital ratio

 

13.5

 

13.9

 

14.0

 

Tangible common equity to total assets

 

8.4

 

8.6

 

8.6

 

 


**  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 Report on SEC Form 10-Q for the quarter ended March 31, 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 BALANCE SHEETS DATA

(Unaudited)

 

 

 

March 31,

 

December 31,

 

(in thousands)

 

2011

 

2010

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Cash and cash equivalents

 

$

220,066

 

$

204,397

 

Federal funds sold

 

374

 

1,721

 

Available-for-sale investment and mortgage-related securities

 

670,949

 

678,152

 

Investment in stock of Federal Home Loan Bank of Seattle

 

97,764

 

97,764

 

Loans receivable held for investment, net

 

3,549,750

 

3,489,880

 

Loans held for sale, lower of cost or fair value

 

4,308

 

7,849

 

Other

 

232,865

 

234,806

 

Goodwill

 

82,190

 

82,190

 

Total assets

 

$

4,858,266

 

$

4,796,759

 

 

 

 

 

 

 

Liabilities and shareholder’s equity

 

 

 

 

 

Deposit liabilities—noninterest-bearing

 

$

907,444

 

$

865,642

 

Deposit liabilities—interest-bearing

 

3,127,811

 

3,109,730

 

Other borrowings

 

244,674

 

237,319

 

Other

 

87,030

 

90,683

 

Total liabilities

 

4,366,959

 

4,303,374

 

 

 

 

 

 

 

Common stock

 

330,898

 

330,562

 

Retained earnings

 

168,962

 

169,111

 

Accumulated other comprehensive loss, net of tax benefits

 

(8,553

)

(6,288

)

Total shareholder’s equity

 

491,307

 

493,385

 

Total liabilities and shareholder’s equity

 

$

4,858,266

 

$

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 Report on SEC Form 10-Q for the quarter ended March 31, 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