Attached files

file filename
8-K - 8-K - HAWAIIAN ELECTRIC CO INCa11-28894_18k.htm

Exhibit 99

 

November 3, 2011

 

Contact:

Shelee M.T. Kimura

 

 

Manager, Investor Relations &

Telephone: (808) 543-7384

 

Strategic Planning

E-mail: skimura@hei.com

 

HEI REPORTS THIRD QUARTER 2011 EARNINGS & DECLARES DIVIDEND

 

Diluted Earnings Per Share $0.50 in 3Q 2011 vs $0.35 in 3Q 2010

Interim Rate Relief Helps Financial Repair

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 third quarter 2011 of $48.4 million, or $0.50 diluted earnings per share (EPS), compared to $32.4 million, or $0.35 diluted EPS for the third quarter 2010.

 

“While utility earnings are recovering from the depressed levels of 2010, returns will continue to fall short of those allowed by the Hawaii Public Utilities Commission.  Continued regulatory support to recover our investments in a timely manner is essential to our success in attracting the significant capital needed to fund our utilities’ reliability and clean energy plans.  Our bank continues to be a consistent source of capital for HEI and maintained its strong performance. This marks the fourth consecutive quarter of loan growth and we continue to maintain strong profitability metrics and healthy capital levels,” said Constance H. Lau, HEI president and chief executive officer.

 



 

UTILITY EARNINGS IMPROVE AND EXPENSE MANAGEMENT REMAINS A PRIORITY FOCUS

 

Electric utility net income for the third quarter 2011 was $38.0 million compared to $22.0 million in the third quarter 2010.  The $16.0 million net income improvement resulted primarily from regulatory action and continued cost management.  The significant increases over the prior year were (on an after-tax basis):

 

·                  $6 million of rate relief granted to all three utilities;

 

·                  $5 million net decoupling revenue adjustments recorded for our Oahu utility;

 

·                  $2 million higher fuel efficiency savings at our Hawaii Island and Maui County utilities; and

 

·                  $1 million lower depreciation expense primarily from the change in depreciation rates and methods.

 

These increases were partially offset by $1 million lower kilowatthour sales at the Hawaii Island and Maui County utilities. Kilowatthour sales were down 0.5% and 3.0% for Hawaii Island and Maui County, respectively, primarily due to increased customer conservation.

 

O&M expenses(1) were flat compared to the same quarter last year. Higher bad debt expense of $4 million, primarily due to two large commercial accounts, and $2 million higher maintenance expense to safely and responsibly operate our systems were largely offset by $3 million lower administrative and general expense from a regulatory change in the capitalization of costs and by $2 million lower claims reserves. We expect total 2011 O&M, which would have been flat compared to 2010, to be 3% higher due to externalities such as bad debt.

 

CONTINUED SOLID BANK PERFORMANCE AND MODERATE LOAN GROWTH

 

Bank net income for the third quarter 2011 was $15.5 million, essentially even with $15.2 million in the second, or linked, quarter 2011 and $15.3 million in the third quarter 2010.

 


(1)  Excludes demand side management (DSM) program costs.  DSM program costs were $1 million in the third quarter of 2010 and 2011.  DSM program costs are recovered through a surcharge.

 

2



 

Loan growth continued for the fourth consecutive quarter with an increase in loans of $40 million in the third quarter 2011.  Loan growth was driven primarily by home equity and commercial loans which more than offset the decline in residential mortgages resulting from the low interest rate environment.  Year-to-date, total loans increased by $129 million or 3.6%, meeting our target for mid-single digit loan growth.

 

Net interest margin was 4.11% in the third quarter 2011, up from 4.07% in the linked quarter but down from 4.31% in the third quarter 2010.  The improvement in net interest margin from the linked quarter was primarily attributable to the recognition of deferred loan fees due to higher loan prepayments from residential mortgage refinancings and slightly lower cost of funds.  The third quarter 2010 was higher primarily due to higher yields on earning assets in 2010 and the recognition of deferred loan fees from the refinancing wave in the second half of 2010.

 

Provision for loan losses (pretax) was $3.8 million in the third quarter 2011 compared to $6.0 million in the third quarter 2010 and $2.6 million in the linked quarter.  With year-to-date provision expense of $10.9 million, the company expects full-year provision expense to be in the lower end of the guidance range of $15 to $20 million.

 

The third quarter 2011 net charge-off ratio was 0.54%.  This is up slightly from 0.45% reported in the linked quarter and from 0.53% in the third quarter last year, but remains low compared to our peers.  The increase from the linked quarter is primarily due to the partial charge-offs of two commercial credits.

 

Noninterest expense (pretax) for the third quarter 2011 of $35.6 million improved from $36.2 million in the linked quarter and $36.3 million in the third quarter 2010.  2011 annual noninterest expense is on track to meet our target of $145 million.

 

The bank remains well-capitalized with a Tier 1 leverage ratio of 9.1% and total risk-based capital ratio of 13.0% as of the end of the third quarter 2011.

 

HOLDING AND OTHER COMPANIES

 

The holding and other companies’ net losses were $5.0 million in the third quarter 2011 compared to $4.8 million in the third quarter 2010.

 

3



 

BOARD DECLARES QUARTERLY DIVIDEND

 

On November 2, 2011, the board of directors of HEI maintained the regular quarterly cash dividend of 31 cents per share, payable on December 13, 2011, to shareholders of record at the close of business on November 21, 2011 (ex-dividend date is November 17, 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 November 2, 2011 of $25.36, HEI’s yield is 4.9%.

 

WEBCAST AND TELECONFERENCE

 

Hawaiian Electric Industries, Inc. will conduct a webcast and teleconference call to review its third quarter 2011 earnings on Thursday, November 3, 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) 299-7635, passcode:  75157227 for the teleconference call.  The presentation for the webcast will be on HEI’s website under the headings “Investor Relations”, “News & Events” and “Presentation & Webcasts”.  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.  The information on HEI’s website is not incorporated by reference in this document or in the Company’s SEC filings unless, and except to the extent, specifically incorporated by reference.  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.  No information on the PUC website is incorporated by reference in this document or in the Company’s SEC filings.

 

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 November 17, 2011, by dialing (888) 286-8010, passcode: 80767105.

 

4



 

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, ongoing business strategies or prospects or possible future actions are also forward-looking statements.  Forward-looking statements are based on current expectations and projections about future events and are subject to risks, uncertainties and the accuracy of assumptions concerning HEI and its subsidiaries, 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” discussions (which are incorporated by reference herein) set forth on pages iv and v of HEI’s Quarterly Reports on Form 10-Q for the quarters ended June 30, 2011 and September 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 the report, presentation or filing in which they are made.  Except to the extent required by the federal securities laws, HEI, HECO, ASB and their subsidiaries undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

 

###

 

5



 

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

 

 

Three months

 

Nine months

 

 

 

ended September 30,

 

ended September 30,

 

(in thousands, except per share amounts) 

 

2011

 

2010

 

2011

 

2010

 

Revenues

 

 

 

 

 

 

 

 

 

Electric utility

 

$

820,254

 

$

623,126

 

$

2,194,327

 

$

1,755,332

 

Bank

 

66,100

 

71,429

 

197,731

 

213,975

 

Other

 

1

 

(14

)

(751

)

(62

)

 

 

886,355

 

694,541

 

2,391,307

 

1,969,245

 

Expenses

 

 

 

 

 

 

 

 

 

Electric utility

 

745,298

 

571,783

 

2,031,645

 

1,619,945

 

Bank

 

42,931

 

47,040

 

128,988

 

142,040

 

Other

 

3,636

 

3,087

 

9,148

 

10,291

 

 

 

791,865

 

621,910

 

2,169,781

 

1,772,276

 

Operating income (loss)

 

 

 

 

 

 

 

 

 

Electric utility

 

74,956

 

51,343

 

162,682

 

135,387

 

Bank

 

23,169

 

24,389

 

68,743

 

71,935

 

Other

 

(3,635

)

(3,101

)

(9,899

)

(10,353

)

 

 

94,490

 

72,631

 

221,526

 

196,969

 

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

 

(19,949

)

(21,015

)

(64,266

)

(61,916

)

Allowance for borrowed funds used during construction

 

658

 

492

 

1,731

 

2,061

 

Allowance for equity funds used during construction

 

1,570

 

1,197

 

4,131

 

4,817

 

Income before income taxes

 

76,769

 

53,305

 

163,122

 

141,931

 

Income taxes

 

27,894

 

20,385

 

57,700

 

51,677

 

Net income

 

48,875

 

32,920

 

105,422

 

90,254

 

Preferred stock dividends of subsidiaries

 

471

 

471

 

1,417

 

1,417

 

Net income for common stock

 

$

48,404

 

$

32,449

 

$

104,005

 

$

88,837

 

Basic earnings per common share

 

$

0.50

 

$

0.35

 

$

1.09

 

$

0.95

 

Diluted earnings per common share

 

$

0.50

 

$

0.35

 

$

1.09

 

$

0.95

 

Dividends per common share

 

$

0.31

 

$

0.31

 

$

0.93

 

$

0.93

 

Weighted-average number of common shares outstanding

 

95,873

 

93,699

 

95,365

 

93,148

 

Adjusted weighted-average shares

 

96,100

 

93,891

 

95,671

 

93,405

 

 

 

 

 

 

 

 

 

 

 

Income (loss) by segment

 

 

 

 

 

 

 

 

 

Electric utility

 

$

37,959

 

$

21,980

 

$

74,172

 

$

57,674

 

Bank

 

15,457

 

15,293

 

44,503

 

45,160

 

Other

 

(5,012

)

(4,824

)

(14,670

)

(13,997

)

Net income for common stock

 

$

48,404

 

$

32,449

 

$

104,005

 

$

88,837

 

 

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, June 30, 2011 and September 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.

 

6



 

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

September 30,

 

December 31,

 

(dollars in thousands)

 

2011

 

2010

 

Assets

 

 

 

 

 

Cash and cash equivalents

 

$

283,483

 

$

330,651

 

Accounts receivable and unbilled revenues, net

 

342,901

 

266,996

 

Available-for-sale investment and mortgage-related securities

 

571,045

 

678,152

 

Investment in stock of Federal Home Loan Bank of Seattle

 

97,764

 

97,764

 

Loans receivable held for investment, net

 

3,622,181

 

3,489,880

 

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

 

25,016

 

7,849

 

Property, plant and equipment, net of accumulated depreciation of $2,033,576 in 2011 and $2,037,598 in 2010

 

3,248,658

 

3,165,918

 

Regulatory assets

 

494,487

 

478,330

 

Other

 

496,638

 

487,614

 

Goodwill

 

82,190

 

82,190

 

Total assets

 

$

9,264,363

 

$

9,085,344

 

Liabilities and shareholders’ equity

 

 

 

 

 

Liabilities

 

 

 

 

 

Accounts payable

 

$

165,909

 

$

202,446

 

Interest and dividends payable

 

28,010

 

27,814

 

Deposit liabilities

 

4,062,801

 

3,975,372

 

Short-term borrowings—other than bank

 

51,195

 

24,923

 

Other bank borrowings

 

237,934

 

237,319

 

Long-term debt, net—other than bank

 

1,340,038

 

1,364,942

 

Deferred income taxes

 

342,232

 

278,958

 

Regulatory liabilities

 

313,299

 

296,797

 

Contributions in aid of construction

 

344,110

 

335,364

 

Other

 

806,784

 

823,479

 

Total liabilities

 

7,692,312

 

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: 95,975,524 shares in 2011 and 94,690,932 shares in 2010

 

1,347,255

 

1,314,199

 

Retained earnings

 

197,165

 

181,910

 

Accumulated other comprehensive loss, net of tax benefits

 

(6,662

)

(12,472

)

Total shareholders’ equity

 

1,537,758

 

1,483,637

 

Total liabilities and shareholders’ equity

 

$

9,264,363

 

$

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, June 30, 2011 and September 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 STATEMENTS OF CASH FLOWS

(Unaudited)

 

Nine months ended September 30,

 

2011

 

2010

 

(in thousands)

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

105,422

 

$

90,254

 

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

 

 

 

 

 

Depreciation of property, plant and equipment

 

111,516

 

117,109

 

Other amortization

 

14,552

 

2,995

 

Provision for loan losses

 

10,927

 

12,310

 

Loans receivable originated and purchased, held for sale

 

(137,507

)

(286,950

)

Proceeds from sale of loans receivable, held for sale

 

127,163

 

306,587

 

Changes in deferred income taxes

 

60,957

 

75,821

 

Changes in excess tax benefits from share-based payment arrangements

 

(39

)

56

 

Allowance for equity funds used during construction

 

(4,131

)

(4,817

)

Change in cash overdraft

 

(2,688

)

884

 

Changes in assets and liabilities

 

 

 

 

 

Increase in accounts receivable and unbilled revenues, net

 

(75,905

)

(18,016

)

Increase in fuel oil stock

 

(4,592

)

(42,569

)

Decrease in accounts, interest and dividends payable

 

(57,746

)

(25,433

)

Changes in prepaid and accrued income taxes and utility revenue taxes

 

40,418

 

(45,787

)

Changes in other assets and liabilities

 

(87,258

)

(5,585

)

Net cash provided by operating activities

 

101,089

 

176,859

 

Cash flows from investing activities

 

 

 

 

 

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

 

(202,061

)

(485,495

)

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

 

283,931

 

350,673

 

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

 

32,799

 

 

Net decrease (increase) in loans held for investment

 

(153,745

)

171,242

 

Proceeds from sale of real estate acquired in settlement of loans

 

5,298

 

3,405

 

Capital expenditures

 

(148,107

)

(124,900

)

Contributions in aid of construction

 

15,106

 

16,775

 

Other

 

(2,923

)

1,615

 

Net cash used in investing activities

 

(169,702

)

(66,685

)

Cash flows from financing activities

 

 

 

 

 

Net increase (decrease) in deposit liabilities

 

87,429

 

(100,124

)

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

 

26,272

 

(14,693

)

Net increase (decrease) in retail repurchase agreements

 

614

 

(51,057

)

Proceeds from issuance of long-term debt

 

125,000

 

 

Repayment of long-term debt

 

(150,000

)

 

Changes in excess tax benefits from share-based payment arrangements

 

39

 

(56

)

Net proceeds from issuance of common stock

 

14,861

 

16,672

 

Common stock dividends

 

(77,070

)

(69,585

)

Preferred stock dividends of subsidiaries

 

(1,417

)

(1,417

)

Other

 

(4,283

)

(6,348

)

Net cash provided by (used in) financing activities

 

21,445

 

(226,608

)

Net decrease in cash and cash equivalents

 

(47,168

)

(116,434

)

Cash and cash equivalents, beginning of period

 

330,651

 

503,922

 

Cash and cash equivalents, end of period

 

$

283,483

 

$

387,488

 

 

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

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

 

 

Three months

 

Nine months

 

 

 

ended September 30,

 

ended September 30,

 

(dollars in thousands, except per barrel amounts)

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

818,907

 

$

622,223

 

$

2,190,860

 

$

1,751,029

 

Operating expenses

 

 

 

 

 

 

 

 

 

Fuel oil

 

352,475

 

235,534

 

925,476

 

662,608

 

Purchased power

 

188,484

 

147,880

 

508,179

 

404,175

 

Other operation

 

61,415

 

62,665

 

194,334

 

182,163

 

Maintenance

 

32,336

 

30,618

 

92,808

 

89,894

 

Depreciation

 

34,983

 

36,277

 

107,673

 

113,568

 

Taxes, other than income taxes

 

75,355

 

58,317

 

202,502

 

164,278

 

Income taxes

 

23,860

 

14,818

 

46,630

 

36,972

 

 

 

768,908

 

586,109

 

2,077,602

 

1,653,658

 

Operating income

 

49,999

 

36,114

 

113,258

 

97,371

 

Other income

 

 

 

 

 

 

 

 

 

Allowance for equity funds used during construction

 

1,570

 

1,197

 

4,131

 

4,817

 

Other, net

 

1,170

 

510

 

2,978

 

2,123

 

 

 

2,740

 

1,707

 

7,109

 

6,940

 

Interest and other charges

 

 

 

 

 

 

 

 

 

Interest on long-term debt

 

14,383

 

14,383

 

43,149

 

43,149

 

Amortization of net bond premium and expense

 

767

 

799

 

2,316

 

2,192

 

Other interest charges

 

(210

)

653

 

965

 

1,861

 

Allowance for borrowed funds used during construction

 

(658

)

(492

)

(1,731

)

(2,061

)

 

 

14,282

 

15,343

 

44,699

 

45,141

 

Net income

 

38,457

 

22,478

 

75,668

 

59,170

 

Preferred stock dividends of subsidiaries

 

228

 

228

 

686

 

686

 

Net income attributable to HECO

 

38,229

 

22,250

 

74,982

 

58,484

 

Preferred stock dividends of HECO

 

270

 

270

 

810

 

810

 

Net income for common stock

 

$

37,959

 

$

21,980

 

$

74,172

 

$

57,674

 

OTHER ELECTRIC UTILITY INFORMATION

 

 

 

 

 

 

 

 

 

Kilowatthour sales (millions)

 

2,448

 

2,497

 

7,159

 

7,144

 

Wet-bulb temperature (Oahu average; degrees Fahrenheit)

 

71.5

 

69.8

 

69.7

 

67.8

 

Cooling degree days (Oahu)

 

1,504

 

1,428

 

3,681

 

3,495

 

Average fuel oil cost per barrel

 

$

135.66

 

$

89.97

 

$

120.13

 

$

86.12

 

Customer accounts (end of period)

 

446,144

 

444,190

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended

 

 

 

 

 

Return on average common equity

 

September 30, 2011

 

 

 

 

 

(rate-making, simple average method)

 

Allowed %(1)

 

Actual %

 

 

 

 

 

HECO

 

10.00

 

6.36

 

 

 

 

 

HELCO

 

10.50

 

10.02

 

 

 

 

 

MECO

 

10.50

 

6.82

 

 

 

 

 

 


(1) Based on the decisions applicable to rates in effect on September 30, 2011 (interim decisions for HELCO and MECO; interim decision for HECO, which reflects the approval of decoupling and other cost-recovery mechanisms). Interim rates of HECO, HELCO and MECO became effective in July 2011, January 2011 and August 2010, respectively.

 

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

(Unaudited)

 

 

 

September 30,

 

December 31,

 

(in thousands, except share data)

 

2011

 

2010

 

Assets

 

 

 

 

 

Utility plant, at cost

 

 

 

 

 

Land

 

$

51,468

 

$

51,364

 

Plant and equipment

 

4,951,799

 

4,896,974

 

Less accumulated depreciation

 

(1,948,464

)

(1,941,059

)

Construction in progress

 

136,640

 

101,562

 

Net utility plant

 

3,191,443

 

3,108,841

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

13,869

 

122,936

 

Customer accounts receivable, net

 

182,932

 

138,171

 

Accrued unbilled revenues, net

 

137,887

 

104,384

 

Other accounts receivable, net

 

7,581

 

9,376

 

Fuel oil stock, at average cost

 

157,297

 

152,705

 

Materials and supplies, at average cost

 

41,997

 

36,717

 

Prepayments and other

 

33,156

 

55,216

 

Regulatory assets

 

9,847

 

7,349

 

Total current assets

 

584,566

 

626,854

 

Other long-term assets

 

 

 

 

 

Regulatory assets

 

484,640

 

470,981

 

Unamortized debt expense

 

12,744

 

14,030

 

Other

 

77,366

 

64,974

 

Total other long-term assets

 

574,750

 

549,985

 

Total assets

 

$

4,350,759

 

$

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

 

876,109

 

854,856

 

Accumulated other comprehensive income, net of income taxes

 

905

 

709

 

Common stock equity

 

1,358,847

 

1,337,398

 

Cumulative preferred stock – not subject to mandatory redemption

 

34,293

 

34,293

 

Long-term debt, net

 

1,000,538

 

1,057,942

 

Total capitalization

 

2,393,678

 

2,429,633

 

Current liabilities

 

 

 

 

 

Current portion of long-term debt

 

57,500

 

 

Short-term borrowings from nonaffiliates

 

12,498

 

 

Accounts payable

 

140,838

 

178,959

 

Interest and preferred dividends payable

 

21,349

 

20,603

 

Taxes accrued

 

199,543

 

175,960

 

Other

 

54,413

 

56,354

 

Total current liabilities

 

486,141

 

431,876

 

Deferred credits and other liabilities

 

 

 

 

 

Deferred income taxes

 

320,582

 

269,286

 

Regulatory liabilities

 

313,299

 

296,797

 

Unamortized tax credits

 

59,947

 

58,810

 

Retirement benefits liability

 

325,060

 

355,844

 

Other

 

107,942

 

108,070

 

Total deferred credits and other liabilities

 

1,126,830

 

1,088,807

 

Contributions in aid of construction

 

344,110

 

335,364

 

Total capitalization and liabilities

 

$

4,350,759

 

$

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, June 30, 2011 and September 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 STATEMENTS OF CASH FLOWS

(Unaudited)

 

Nine months ended September 30,

 

2011

 

2010

 

(in thousands)

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

75,668

 

$

59,170

 

Adjustments to reconcile net income to cash provided by operating activities

 

 

 

 

 

Depreciation of property, plant and equipment

 

107,673

 

113,568

 

Other amortization

 

12,694

 

5,360

 

Changes in deferred income taxes

 

51,120

 

74,720

 

Changes in tax credits, net

 

1,416

 

1,939

 

Allowance for equity funds used during construction

 

(4,131

)

(4,817

)

Change in cash overdraft

 

(2,688

)

884

 

Changes in assets and liabilities

 

 

 

 

 

Increase in accounts receivable

 

(42,966

)

(6,784

)

Increase in accrued unbilled revenues

 

(33,503

)

(11,590

)

Increase in fuel oil stock

 

(4,592

)

(42,569

)

Increase in materials and supplies

 

(5,280

)

(385

)

Increase in regulatory assets

 

(34,231

)

(3,269

)

Decrease in accounts payable

 

(59,526

)

(28,729

)

Changes in prepaid and accrued income taxes and utility revenue taxes

 

44,498

 

(55,202

)

Changes in other assets and liabilities

 

(45,684

)

1,415

 

Net cash provided by operating activities

 

60,468

 

103,711

 

Cash flows from investing activities

 

 

 

 

 

Capital expenditures

 

(142,734

)

(118,412

)

Contributions in aid of construction

 

15,106

 

16,775

 

Other

 

77

 

657

 

Net cash used in investing activities

 

(127,551

)

(100,980

)

Cash flows from financing activities

 

 

 

 

 

Common stock dividends

 

(52,919

)

(38,360

)

Preferred stock dividends of HECO and subsidiaries

 

(1,496

)

(1,496

)

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

 

12,498

 

 

Other

 

(67

)

(1,409

)

Net cash used in financing activities

 

(41,984

)

(41,265

)

Net decrease in cash and cash equivalents

 

(109,067

)

(38,534

)

Cash and cash equivalents, beginning of period

 

122,936

 

73,578

 

Cash and cash equivalents, end of period

 

$

13,869

 

$

35,044

 

 

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, June 30, 2011 and September 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



 

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

CONSOLIDATED STATEMENTS OF INCOME DATA

(Unaudited)

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

(in thousands)

 

2011

 

2011

 

2010

 

2011

 

2010

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

46,240

 

$

45,648

 

$

49,221

 

$

137,985

 

$

148,294

 

Interest and dividends on investment and mortgage-related securities

 

3,654

 

3,793

 

3,852

 

11,216

 

10,815

 

Total interest and dividend income

 

49,894

 

49,441

 

53,073

 

149,201

 

159,109

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

Interest on deposit liabilities

 

2,166

 

2,387

 

3,390

 

7,146

 

11,665

 

Interest on other borrowings

 

1,375

 

1,382

 

1,414

 

4,124

 

4,258

 

Total interest expense

 

3,541

 

3,769

 

4,804

 

11,270

 

15,923

 

Net interest income

 

46,353

 

45,672

 

48,269

 

137,931

 

143,186

 

Provision for loan losses

 

3,822

 

2,555

 

5,961

 

10,927

 

12,310

 

Net interest income after provision for loan losses

 

42,531

 

43,117

 

42,308

 

127,004

 

130,876

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

Fee income on deposit liabilities

 

4,492

 

4,599

 

6,109

 

13,540

 

21,520

 

Fees from other financial services

 

7,219

 

7,240

 

6,781

 

21,405

 

19,844

 

Fee income on other financial products

 

1,806

 

1,861

 

1,697

 

5,340

 

4,957

 

Other income

 

2,689

 

3,177

 

3,769

 

8,245

 

8,545

 

Total noninterest income

 

16,206

 

16,877

 

18,356

 

48,530

 

54,866

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

Compensation and employee benefits

 

17,646

 

18,166

 

18,168

 

53,317

 

54,477

 

Occupancy

 

4,313

 

4,288

 

4,176

 

12,841

 

12,617

 

Data processing

 

2,451

 

2,058

 

2,019

 

6,479

 

10,921

 

Services

 

1,686

 

1,949

 

1,544

 

5,406

 

5,117

 

Equipment

 

1,712

 

1,772

 

1,600

 

5,141

 

4,949

 

Other expense

 

7,763

 

7,955

 

8,798

 

23,651

 

25,819

 

Total noninterest expense

 

35,571

 

36,188

 

36,305

 

106,835

 

113,900

 

Income before income taxes

 

23,166

 

23,806

 

24,359

 

68,699

 

71,842

 

Income taxes

 

7,709

 

8,611

 

9,066

 

24,196

 

26,682

 

Net income

 

$

15,457

 

$

15,195

 

$

15,293

 

$

44,503

 

$

45,160

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER BANK INFORMATION (%)

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.26

 

1.24

 

1.26

 

1.22

 

1.23

 

Return on average equity

 

12.32

 

12.19

 

12.04

 

11.91

 

11.96

 

Net interest margin

 

4.11

 

4.07

 

4.31

 

4.11

 

4.23

 

Net charge-offs to average loans outstanding (annualized)

 

0.54

 

0.45

 

0.53

 

0.50

 

0.58

 

Efficiency ratio

 

56

 

57

 

54

 

57

 

57

 

As of period end

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to loans outstanding and real estate owned **

 

1.94

 

1.69

 

1.87

 

 

 

 

 

Allowance for loan losses to loans outstanding

 

1.04

 

1.09

 

1.09

 

 

 

 

 

Tier-1 leverage ratio

 

9.1

 

9.1

 

9.3

 

 

 

 

 

Total risk-based capital ratio

 

13.0

 

13.3

 

14.2

 

 

 

 

 

Tangible common equity to total assets

 

8.6

 

8.5

 

8.8

 

 

 

 

 

 


**  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, June 30, 2011 and September 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 BALANCE SHEETS DATA

(Unaudited)

 

 

 

September 30,

 

December 31,

 

(in thousands)

 

2011

 

2010

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Cash and cash equivalents

 

$

267,961

 

$

204,397

 

Federal funds sold

 

 

1,721

 

Available-for-sale investment and mortgage-related securities

 

571,045

 

678,152

 

Investment in stock of Federal Home Loan Bank of Seattle

 

97,764

 

97,764

 

Loans receivable held for investment, net

 

3,622,181

 

3,489,880

 

Loans held for sale at lower of cost or fair value

 

25,016

 

7,849

 

Other

 

234,506

 

234,806

 

Goodwill

 

82,190

 

82,190

 

Total assets

 

$

4,900,663

 

$

4,796,759

 

 

 

 

 

 

 

Liabilities and shareholder’s equity

 

 

 

 

 

Deposit liabilities—noninterest-bearing

 

$

951,978

 

$

865,642

 

Deposit liabilities—interest-bearing

 

3,110,823

 

3,109,730

 

Other borrowings

 

237,934

 

237,319

 

Other

 

99,067

 

90,683

 

Total liabilities

 

4,399,802

 

4,303,374

 

 

 

 

 

 

 

Common stock

 

331,678

 

330,562

 

Retained earnings

 

170,614

 

169,111

 

Accumulated other comprehensive loss, net of tax benefits

 

(1,431

)

(6,288

)

Total shareholder’s equity

 

500,861

 

493,385

 

Total liabilities and shareholder’s equity

 

$

4,900,663

 

$

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, June 30, 2011 and September 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