Attached files

file filename
8-K - 8-K - HAWAIIAN ELECTRIC CO INCa13-11746_18k.htm

Exhibit 99

 

 

May 8, 2013

 

Contact:

Shelee M.T. Kimura

 

 

Manager, Investor Relations &

Telephone: (808) 543-7384

 

Strategic Planning

E-mail: skimura@hei.com

 

 

 

 

 

HAWAIIAN ELECTRIC INDUSTRIES REPORTS FIRST QUARTER 2013 EARNINGS
& DECLARES DIVIDEND

 

Earnings Per Share of $0.34

Hawaiian Electric Company Invests Over $60 Million in Local Infrastructure

American Savings Bank Continues to Deliver Solid Results

Board 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 2013 of $33.7 million, or $0.34 diluted earnings per share (EPS), compared to $38.3 million, or $0.40 diluted EPS for the first quarter of 2012.

 

“We’re off to a solid start in 2013 with financial results consistent with our expectations and significant progress on our strategies across our companies. We successfully completed a $180 million common stock offering which allows us to fund the largest capital plan in our utilities’ history over the next two years, benefitting customers with a stronger and more modern electric grid and lower-cost renewable energy.  In the first quarter, our utilities invested over $60 million – about 2.5x their earnings – in local infrastructure.  American Savings Bank delivered strong loan growth to help offset the impact of the low interest rate environment and gained market share in its mortgage banking business, becoming one of the top ranking lenders in the state for the quarter,” said Constance H. Lau, HEI president and chief executive officer.

 

“Our companies are committed to reducing Hawaii’s dependence on oil and are constantly seeking ways to increase our use of lower-cost renewable energy.  In 2012, we reached a record 13.9% of energy needs from renewable generation and are on track to exceed the next clean energy goal of 15% in 2015,” added Lau.  Since the end of 2010, over 80% or close to $50 of the $60 increase in the typical Oahu customer’s bill is due to higher oil prices.

 



 

Hawaiian Electric Industries, Inc. News Release

May 8, 2013

Page 2

 

HAWAIIAN ELECTRIC COMPANY CONTINUES TO INVEST IN CLEAN ENERGY AND RELIABILITY

 

Hawaiian Electric Company’s1 net income for the first quarter of 2013 was $24.4 million compared to $27.3 million in the first quarter of 2012.

 

Overall, the primary variances impacting net income for the quarter were (on an after-tax basis):

 

·              $5 million higher operations and maintenance (O&M) expenses2; and

 

·              $1 million higher depreciation expense.

 

These were partially offset by (after-tax):

 

·              $2 million recovery of additional costs for reliability and clean energy investments, net of lower heat rate earnings.

 

Operations and maintenance (O&M) expenses2 (after-tax) were $5 million higher for the first quarter of 2013 compared to the first quarter of the prior year largely due to timing.  In 2012, the rate of O&M expense in the first quarter was lower than the rest of the year, whereas, in 2013, management expects O&M to be more evenly distributed throughout the year.  In the quarter, O&M reflects higher customer service expenses as such costs received deferral treatment in most of the first half of 2012.  Management continues to expect 2013 O&M expenses to be flat to up 1% compared to 2012 as work continues to moderate O&M spending in targeted areas.

 

 

AMERICAN SAVINGS BANK CONTINUES TO DELIVER SOLID PERFORMANCE

 

American Savings Bank’s (American) net income for the first quarter of 2013 was $14.2 million compared with $14.4 million in the fourth, or linked, quarter of 2012 and $15.9 million in the first quarter of 2012, which included $1 million for a one-time release of tax-related reserves.  First quarter 2013 net income was consistent with the linked quarter.  Net interest income was flat as the 6.9% annualized loan growth this quarter helped offset lower financing margins.  Noninterest income was lower, largely due to lower gains on sales of residential mortgage loans, but offset by lower provision for loan losses and lower noninterest expense.

 


1  Hawaiian Electric Company, unless otherwise defined, refers to the three utilities, Hawaiian Electric Company, Inc. on Oahu, Maui Electric Company, Limited, and Hawaii Electric Light Company, Inc.

2  Excludes expenses covered by surcharges or by third parties.  In the first quarter of 2013 and 2012, these expenses were $2 million and $1 million, respectively.

 



 

Hawaiian Electric Industries, Inc. News Release

May 8, 2013

Page 3

 

Compared to the first quarter of 2012, net income declined by $1.7 million including the effect of the $1 million release of tax reserves mentioned previously.  The remaining $0.7 million decline was largely driven by higher noninterest expense, primarily attributable to targeted staffing increases to support increased business volumes and information technology and risk management capabilities, and lower net interest income due to declining asset yields.  These were partially offset by the favorable effect of loan growth, higher noninterest income from higher gains on sales of new residential mortgages originated in the quarter and lower provision for loan losses, as the credit quality of the bank’s loan portfolio improved along with the improvement in Hawaii’s economy.

 

Overall, American achieved solid profitability in the first quarter 2013 with a return on average equity of 11.3% and a return on average assets of 1.12%.

 

Also refer to the American news release issued on April 30, 2013.

 

Holding and Other Companies

 

The holding and other companies’ net losses were $4.9 million in the first quarter of 2013, consistent with the first quarter of 2012.

 

BOARD DECLARES QUARTERLY DIVIDEND

 

On May 7, 2013, the board of directors maintained HEI’s quarterly cash dividend of 31 cents per share, payable on June 12, 2013, to shareholders of record at the close of business on May 22, 2013 (ex-dividend date is May 20, 2013).  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 7, 2013 of $28.10, HEI’s yield is 4.4%.

 

 

WEBCAST AND CONFERENCE CALL

 

Hawaiian Electric Industries, Inc. will conduct a webcast and conference call to review its first quarter 2013 earnings on Wednesday, May 8, 2013, 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 (800) 706-7741, passcode:  55241897 for the teleconference call.  The presentation for the webcast will be on HEI’s website under the headings “Investor Relations,” “News & Events” and “Presentations & Webcasts.”  HEI and Hawaiian Electric Company, Inc. (HECO) intend to continue to use HEI’s website, www.hei.com, as a means of disclosing material information, as

 



 

Hawaiian Electric Industries, Inc. News Release

May 8, 2013

Page 4

 

well as other important 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’s press releases, HEI’s and HECO’s Securities and Exchange Commission (SEC) filings and HEI’s public conference calls and webcasts.  Also, at the Investor Relations section of HEI’s website, investors may sign up to receive e-mail alerts (based on each investor’s selected preferences).  The information on HEI’s website is not incorporated by reference in this document or in HEI’s and HECO’s SEC filings unless, and except to the extent, specifically incorporated by reference.  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.  No information on the PUC website is incorporated by reference in this document or in HEI’s and HECO’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 May 22, 2013, by dialing (888) 286-8010, passcode: 75540244.

 

HEI supplies power to approximately 450,000 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 American, 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.

 



 

Hawaiian Electric Industries, Inc. News Release

May 8, 2013

Page 5

 

Forward-looking statements in this release should be read in conjunction with the “Forward-Looking Statements” and “Risk Factors” discussions (which are incorporated by reference herein) set forth in HEI’s Annual Report on Form 10-K for the year ended December 31, 2012 and HEI’s subsequent periodic reports that discuss important factors that could cause HEI’s results to differ materially from those anticipated in such statements.  These 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, American 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.

 

###

 



 

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

Three months ended March 31

 

2013

 

2012

 

(in thousands, except per share amounts)

 

 

 

 

 

Revenues

 

 

 

 

 

Electric utility

 

$

719,273

 

$

749,610

 

Bank

 

64,756

 

65,252

 

Other

 

35

 

(2

)

Total revenues

 

784,064

 

814,860

 

Expenses

 

 

 

 

 

Electric utility

 

666,320

 

692,356

 

Bank

 

43,005

 

42,340

 

Other

 

4,082

 

4,348

 

Total expenses

 

713,407

 

739,044

 

Operating income (loss)

 

 

 

 

 

Electric utility

 

52,953

 

57,254

 

Bank

 

21,751

 

22,912

 

Other

 

(4,047

)

(4,350

)

Total operating income

 

70,657

 

75,816

 

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

 

(19,788

)

(18,539

)

Allowance for borrowed funds used during construction

 

730

 

870

 

Allowance for equity funds used during construction

 

1,215

 

1,940

 

Income before income taxes

 

52,814

 

60,087

 

Income taxes

 

18,662

 

21,298

 

Net income

 

34,152

 

38,789

 

Preferred stock dividends of subsidiaries

 

473

 

473

 

Net income for common stock

 

$

33,679

 

$

38,316

 

Basic earnings per common share

 

$

0.34

 

$

0.40

 

Diluted earnings per common share

 

$

0.34

 

$

0.40

 

Dividends per common share

 

$

0.31

 

$

0.31

 

Weighted-average number of common shares outstanding

 

98,135

 

96,167

 

Adjusted weighted-average shares

 

98,540

 

96,561

 

Net income (loss) for common stock by segment

 

 

 

 

 

Electric utility

 

$

24,429

 

$

27,300

 

Bank

 

14,155

 

15,877

 

Other

 

(4,905

)

(4,861

)

Net income for common stock

 

$

33,679

 

$

38,316

 

Comprehensive income attributable to Hawaiian Electric Industries, Inc.

 

$

33,618

 

$

38,627

 

Return on average common equity (twelve months ended) 1

 

8.5%

 

9.7%

 

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto in HEI’s Annual Report on SEC Form 10-K for the year ended December 31, 2012 and HEI’s Quarterly Report on SEC Form 10-Q for the quarter ended March 31, 2013 (when filed), as updated by SEC Forms 8-K. Results of operations for interim periods are not necessarily indicative of results to be expected for future interim periods or the full year.

 

1     On a core basis (non-GAAP), 2013 and 2012 return on average common equity (twelve months ended March 31) were 10.0% and 10.1%, respectively.  See reconciliation of GAAP to non-GAAP measures.

 

6



 

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

March 31,

 

December 31,

 

(dollars in thousands)

 

2013

 

2012

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Cash and cash equivalents

 

$

262,708

 

$

219,662

 

Accounts receivable and unbilled revenues, net

 

348,487

 

362,823

 

Available-for-sale investment and mortgage-related securities

 

659,400

 

671,358

 

Investment in stock of Federal Home Loan Bank of Seattle

 

95,152

 

96,022

 

Loans receivable held for investment, net

 

3,803,002

 

3,737,233

 

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

 

5,351

 

26,005

 

Property, plant and equipment, net of accumulated depreciation of $2,142,040 in 2013 and $2,125,286 in 2012

 

3,640,308

 

3,594,829

 

Regulatory assets

 

874,151

 

864,596

 

Other

 

527,820

 

494,414

 

Goodwill

 

82,190

 

82,190

 

Total assets

 

$

10,298,569

 

$

10,149,132

 

Liabilities and shareholders’ equity

 

 

 

 

 

Liabilities

 

 

 

 

 

Accounts payable

 

$

253,096

 

$

212,379

 

Interest and dividends payable

 

26,358

 

26,258

 

Deposit liabilities

 

4,312,620

 

4,229,916

 

Short-term borrowings–other than bank

 

133,937

 

83,693

 

Other bank borrowings

 

193,233

 

195,926

 

Long-term debt, net–other than bank

 

1,422,875

 

1,422,872

 

Deferred income taxes

 

459,249

 

439,329

 

Regulatory liabilities

 

325,527

 

322,074

 

Contributions in aid of construction

 

415,795

 

405,520

 

Retirement benefits liability

 

643,104

 

656,394

 

Other

 

471,217

 

526,613

 

Total liabilities

 

8,657,011

 

8,520,974

 

 

 

 

 

 

 

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: 98,471,405 shares in 2013 and 97,928,403 shares in 2012

 

1,413,700

 

1,403,484

 

Retained earnings

 

220,049

 

216,804

 

Accumulated other comprehensive loss, net of tax benefits

 

(26,484

)

(26,423

)

Total shareholders’ equity

 

1,607,265

 

1,593,865

 

Total liabilities and shareholders’ equity

 

$

10,298,569

 

$

10,149,132

 

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto in HEI’s Annual Report on SEC Form 10-K for the year ended December 31, 2012 and HEI’s Quarterly Report on SEC Form 10-Q for the quarter ended March 31, 2013 (when filed), as updated by SEC Forms 8-K. 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

 

2013

 

2012

 

(in thousands)

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

34,152

 

$

38,789

 

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

 

 

 

 

 

Depreciation of property, plant and equipment

 

39,726

 

37,911

 

Other amortization

 

935

 

1,419

 

Provision for loan losses

 

1,858

 

3,546

 

Loans receivable originated and purchased, held for sale

 

(79,224

)

(89,087

)

Proceeds from sale of loans receivable, held for sale

 

102,254

 

85,252

 

Change in deferred income taxes

 

19,967

 

21,260

 

Change in excess tax benefits from share-based payment arrangements

 

(414

)

(44

)

Allowance for equity funds used during construction

 

(1,215

)

(1,940

)

Changes in assets and liabilities

 

 

 

 

 

Decrease in accounts receivable and unbilled revenues, net

 

14,335

 

37,562

 

Increase in fuel oil stock

 

(29,272

)

(14,458

)

Increase in regulatory assets

 

(17,746

)

(13,948

)

Increase (decrease) in accounts, interest and dividends payable

 

38,148

 

(36,991

)

Change in prepaid and accrued income taxes and utility revenue taxes

 

(50,933

)

(41,126

)

Contributions to defined benefit pension and other postretirement benefit plans

 

(21,476

)

(26,815

)

Change in other assets and liabilities

 

(2,776

)

(17,046

)

Net cash provided by (used in) operating activities

 

48,319

 

(15,716

)

Cash flows from investing activities

 

 

 

 

 

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

 

(26,705

)

(53,931

)

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

 

36,504

 

46,355

 

Net increase in loans held for investment

 

(66,934

)

(34,212

)

Proceeds from sale of real estate acquired in settlement of loans

 

3,046

 

3,371

 

Capital expenditures

 

(71,041

)

(65,300

)

Contributions in aid of construction

 

11,710

 

22,855

 

Other

 

869

 

-

 

Net cash used in investing activities

 

(112,551

)

(80,862

)

Cash flows from financing activities

 

 

 

 

 

Net increase in deposit liabilities

 

82,704

 

55,172

 

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

 

50,244

 

87,467

 

Net decrease in retail repurchase agreements

 

(2,680

)

(379

)

Proceeds from issuance of long-term debt

 

50,000

 

-

 

Repayment of long-term debt

 

(50,000

)

(57,500

)

Change in excess tax benefits from share-based payment arrangements

 

414

 

44

 

Net proceeds from issuance of common stock

 

4,703

 

5,940

 

Common stock dividends

 

(24,394

)

(23,855

)

Preferred stock dividends of subsidiaries

 

(473

)

(473

)

Other

 

(3,240

)

(3,757

)

Net cash provided by financing activities

 

107,278

 

62,659

 

Net increase (decrease) in cash and cash equivalents

 

43,046

 

(33,919

)

Cash and cash equivalents, beginning of period

 

219,662

 

270,265

 

Cash and cash equivalents, end of period

 

$

262,708

 

$

236,346

 

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto in HEI’s Annual Report on SEC Form 10-K for the year ended December 31, 2012 and HEI’s Quarterly Report on SEC Form 10-Q for the quarter ended March 31, 2013 (when filed), as updated by SEC Forms 8-K. 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

 

2013

 

2012

 

(dollars in thousands, except per barrel amounts)

 

 

 

 

 

Operating revenues

 

$

716,197

 

$

747,938

 

Operating expenses

 

 

 

 

 

Fuel oil

 

305,100

 

327,839

 

Purchased power

 

153,364

 

164,789

 

Other operation

 

71,423

 

61,849

 

Maintenance

 

29,702

 

30,038

 

Depreciation

 

38,280

 

36,482

 

Taxes, other than income taxes

 

67,687

 

70,995

 

Income taxes

 

14,095

 

17,365

 

Total operating expenses

 

679,651

 

709,357

 

Operating income

 

36,546

 

38,581

 

Other income

 

 

 

 

 

Allowance for equity funds used during construction

 

1,215

 

1,940

 

Other, net

 

2,312

 

1,309

 

Income tax expense

 

(299

)

(44

)

Total other income

 

3,228

 

3,205

 

Interest and other charges

 

 

 

 

 

Interest on long-term debt

 

14,614

 

14,383

 

Amortization of net bond premium and expense

 

647

 

745

 

Other interest charges (credits)

 

315

 

(271

)

Allowance for borrowed funds used during construction

 

(730

)

(870

)

Total interest and other charges

 

14,846

 

13,987

 

Net income

 

24,928

 

27,799

 

Preferred stock dividends of subsidiaries

 

229

 

229

 

Net income attributable to HECO

 

24,699

 

27,570

 

Preferred stock dividends of HECO

 

270

 

270

 

Net income for common stock

 

$

24,429

 

$

27,300

 

Comprehensive income attributable to HECO

 

$

24,447

 

$

27,377

 

OTHER ELECTRIC UTILITY INFORMATION

 

 

 

 

 

Kilowatthour sales (millions)

 

 

 

 

 

HECO

 

1,591

 

1,696

 

HELCO

 

263

 

271

 

MECO

 

269

 

284

 

 

 

2,123

 

2,251

 

Wet-bulb temperature (Oahu average; degrees Fahrenheit)

 

66.0

 

67.2

 

Cooling degree days (Oahu)

 

789

 

861

 

Average fuel oil cost per barrel

 

$130.83

 

$134.37

 

 

 

 

Twelve months ended

 

 

 

March 31

 

Return on average common equity (%) (simple average) 1

 

2013

 

2012

 

HECO

 

6.97

 

7.71

 

HELCO

 

5.07

 

9.58

 

MECO

 

7.41

 

6.42

 

HECO Consolidated

 

6.68

 

7.87

 

 

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, 2012 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, 2013 (when filed), as updated by SEC Forms 8-K. Results of operations for interim periods are not necessarily indicative of results to be expected for future interim periods or the full year.

 

1     On a core basis (non-GAAP), the 2013 and 2012 return on average common equity (twelve months ended March 31) were 8.9% and 8.4%, respectively for HECO;  6.3% and 9.6%, respectively for HELCO; 8.8% and 6.4%, respectively for MECO and 8.4% and 8.3% respectively, for HECO Consolidated.  See reconciliation of GAAP to non-GAAP measures.

 

9



 

Hawaiian Electric Company, Inc. (HECO) and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

March 31,

 

December 31,

 

(dollars in thousands, except par value)

 

2013

 

2012

 

Assets

 

 

 

 

 

Utility plant, at cost

 

 

 

 

 

Land

 

$

51,598

 

$

51,568

 

Plant and equipment

 

5,427,933

 

5,364,400

 

Less accumulated depreciation

 

(2,062,810

)

(2,040,789

)

Construction in progress

 

153,669

 

151,378

 

Net utility plant

 

3,570,390

 

3,526,557

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

36,940

 

17,159

 

Customer accounts receivable, net

 

194,457

 

210,779

 

Accrued unbilled revenues, net

 

135,615

 

134,298

 

Other accounts receivable, net

 

5,795

 

28,176

 

Fuel oil stock, at average cost

 

190,691

 

161,419

 

Materials and supplies, at average cost

 

54,430

 

51,085

 

Prepayments and other

 

32,255

 

32,865

 

Regulatory assets

 

61,804

 

51,267

 

Total current assets

 

711,987

 

687,048

 

Other long-term assets

 

 

 

 

 

Regulatory assets

 

812,347

 

813,329

 

Unamortized debt expense

 

10,245

 

10,554

 

Other

 

69,266

 

71,305

 

Total other long-term assets

 

891,858

 

895,188

 

Total assets

 

$

5,174,235

 

$

5,108,793

 

Capitalization and liabilities

 

 

 

 

 

Capitalization

 

 

 

 

 

Common stock, $6 2/3 par value, authorized 50,000,000 shares; outstanding 14,665,264 in 2013 and 2012

 

$

97,788

 

$

97,788

 

Premium on capital stock

 

468,045

 

468,045

 

Retained earnings

 

911,632

 

907,273

 

Accumulated other comprehensive loss, net of tax benefits

 

(952

)

(970

)

Common stock equity

 

1,476,513

 

1,472,136

 

Cumulative preferred stock – not subject to mandatory redemption

 

34,293

 

34,293

 

Long-term debt, net

 

1,147,875

 

1,147,872

 

Total capitalization

 

2,658,681

 

2,654,301

 

Current liabilities

 

 

 

 

 

Short-term borrowings from nonaffiliates

 

43,052

 

-

 

Accounts payable

 

228,426

 

186,824

 

Interest and preferred dividends payable

 

21,693

 

21,092

 

Taxes accrued

 

199,350

 

251,066

 

Other

 

67,930

 

62,879

 

Total current liabilities

 

560,451

 

521,861

 

Deferred credits and other liabilities

 

 

 

 

 

Deferred income taxes

 

435,598

 

417,611

 

Regulatory liabilities

 

325,527

 

322,074

 

Unamortized tax credits

 

67,939

 

66,584

 

Retirement benefits liability

 

611,678

 

620,205

 

Other

 

98,566

 

100,637

 

Total deferred credits and other liabilities

 

1,539,308

 

1,527,111

 

Contributions in aid of construction

 

415,795

 

405,520

 

Total capitalization and liabilities

 

$

5,174,235

 

$

5,108,793

 

 

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, 2012 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, 2013 (when filed), as updated by SEC Forms 8-K. 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

 

2013

 

2012

 

(in thousands)

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

24,928

 

$

27,799

 

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

 

 

 

 

 

Depreciation of property, plant and equipment

 

38,280

 

36,482

 

Other amortization

 

957

 

1,561

 

Change in deferred income taxes

 

17,975

 

20,061

 

Change in tax credits, net

 

1,382

 

1,356

 

Allowance for equity funds used during construction

 

(1,215

)

(1,940

)

Changes in assets and liabilities

 

 

 

 

 

Decrease in accounts receivable

 

38,703

 

25,001

 

Decrease (increase) in accrued unbilled revenues

 

(1,317

)

11,184

 

Increase in fuel oil stock

 

(29,272

)

(14,458

)

Increase in materials and supplies

 

(3,345

)

(3,561

)

Increase in regulatory assets

 

(17,746

)

(13,948

)

Increase (decrease) in accounts payable

 

38,934

 

(33,174

)

Change in prepaid and accrued income taxes and utility revenue taxes

 

(53,666

)

(44,561

)

Contributions to defined benefit pension and other postretirement benefit plans

 

(21,010

)

(26,183

)

Change in other assets and liabilities

 

19,913

 

3,444

 

Net cash provided by (used in) operating activities

 

53,501

 

(10,937

)

Cash flows from investing activities

 

 

 

 

 

Capital expenditures

 

(67,915

)

(63,436

)

Contributions in aid of construction

 

11,710

 

22,855

 

Net cash used in investing activities

 

(56,205

)

(40,581

)

Cash flows from financing activities

 

 

 

 

 

Common stock dividends

 

(20,070

)

(18,261

)

Preferred stock dividends of HECO and subsidiaries

 

(499

)

(499

)

Repayment of long-term debt

 

-

 

(57,500

)

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

 

43,052

 

84,942

 

Other

 

2

 

(120

)

Net cash provided by financing activities

 

22,485

 

8,562

 

Net increase (decrease) in cash and cash equivalents

 

19,781

 

(42,956

)

Cash and cash equivalents, beginning of period

 

17,159

 

48,806

 

Cash and cash equivalents, end of period

 

$

36,940

 

$

5,850

 

 

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, 2012 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, 2013 (when filed), as updated by SEC Forms 8-K. 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.

STATEMENTS OF INCOME DATA

(Unaudited)

 

 

 

Three months ended

 

 

 

March 31,

 

December 31,

 

March 31,

 

(in thousands)

 

2013

 

2012

 

2012

 

Interest income

 

 

 

 

 

 

 

Interest and fees on loans

 

$

42,603

 

$

42,816

 

$

44,888

 

Interest on investment and mortgage-related securities

 

3,464

 

3,288

 

3,805

 

Total interest income

 

46,067

 

46,104

 

48,693

 

Interest expense

 

 

 

 

 

 

 

Interest on deposit liabilities

 

1,312

 

1,408

 

1,779

 

Interest on other borrowings

 

1,164

 

1,193

 

1,261

 

Total interest expense

 

2,476

 

2,601

 

3,040

 

Net interest income

 

43,591

 

43,503

 

45,653

 

Provision for loan losses

 

1,858

 

3,379

 

3,546

 

Net interest income after provision for loan losses

 

41,733

 

40,124

 

42,107

 

Noninterest income

 

 

 

 

 

 

 

Fees from other financial services

 

7,643

 

8,887

 

7,337

 

Fee income on deposit liabilities

 

4,314

 

4,648

 

4,278

 

Fee income on other financial products

 

1,794

 

1,836

 

1,549

 

Gain on sale of loans

 

3,346

 

6,331

 

2,035

 

Other income

 

1,592

 

1,164

 

1,360

 

Total noninterest income

 

18,689

 

22,866

 

16,559

 

Noninterest expense

 

 

 

 

 

 

 

Compensation and employee benefits

 

20,088

 

19,953

 

18,646

 

Occupancy

 

4,123

 

4,313

 

4,225

 

Data processing

 

2,987

 

2,854

 

2,111

 

Services

 

2,103

 

2,800

 

1,783

 

Equipment

 

1,774

 

1,806

 

1,730

 

Other expense

 

7,595

 

9,207

 

6,707

 

Total noninterest expense

 

38,670

 

40,933

 

35,202

 

Income before income taxes

 

21,752

 

22,057

 

23,464

 

Income taxes

 

7,597

 

7,694

 

7,587

 

Net income

 

$

14,155

 

$

14,363

 

$

15,877

 

Comprehensive income

 

$

15,484

 

$

5,740

 

$

15,899

 

OTHER BANK INFORMATION (annualized %, except as of period end)

 

 

 

 

 

 

 

Return on average assets

 

1.12

 

1.15

 

1.29

 

Return on average equity

 

11.28

 

11.29

 

12.87

 

Return on average tangible common equity

 

13.49

 

13.47

 

15.44

 

Net interest margin

 

3.78

 

3.81

 

4.04

 

Net charge-offs to average loans outstanding

 

0.12

 

0.13

 

0.28

 

Efficiency ratio

 

61

 

61

 

56

 

As of period end

 

 

 

 

 

 

 

Nonperforming assets to loans outstanding and real estate owned *

 

1.89

 

1.87

 

2.02

 

Allowance for loan losses to loans outstanding

 

1.11

 

1.11

 

1.05

 

Tier-1 leverage ratio *

 

9.1

 

9.1

 

9.1

 

Total risk-based capital ratio *

 

12.8

 

12.8

 

12.9

 

Tangible common equity to total assets

 

8.38

 

8.39

 

8.46

 

Dividend paid to HEI (via ASHI) ($ in millions)

 

10

 

15

 

10

 

 

*  Regulatory basis

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto in HEI’s Annual Report on SEC Form 10-K for the year ended December 31, 2012 and HEI’s Quarterly Report on SEC Form 10-Q for the quarter ended March 31, 2013 (when filed), as updated by SEC Forms 8-K. 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.

BALANCE SHEETS DATA

(Unaudited)

 

 

 

March 31,

 

December 31,

 

(in thousands)

 

2013

 

2012

 

Assets

 

 

 

 

 

Cash and cash equivalents

 

$

224,870

 

$

184,430

 

Available-for-sale investment and mortgage-related securities

 

659,400

 

671,358

 

Investment in stock of Federal Home Loan Bank of Seattle

 

95,152

 

96,022

 

Loans receivable held for investment

 

3,845,732

 

3,779,218

 

Allowance for loan losses

 

(42,730

)

(41,985

)

Loans receivable held for investment, net

 

3,803,002

 

3,737,233

 

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

 

5,351

 

26,005

 

Other

 

246,420

 

244,435

 

Goodwill

 

82,190

 

82,190

 

Total assets

 

$

5,116,385

 

$

5,041,673

 

 

 

 

 

 

 

Liabilities and shareholder’s equity

 

 

 

 

 

Deposit liabilities–noninterest-bearing

 

$

1,223,921

 

$

1,164,308

 

Deposit liabilities–interest-bearing

 

3,088,699

 

3,065,608

 

Other borrowings

 

193,233

 

195,926

 

Other

 

106,337

 

117,752

 

Total liabilities

 

4,612,190

 

4,543,594

 

 

 

 

 

 

 

Common stock

 

334,344

 

333,712

 

Retained earnings

 

183,918

 

179,763

 

Accumulated other comprehensive loss, net of tax benefits

 

(14,067

)

(15,396

)

Total shareholder’s equity

 

504,195

 

498,079

 

Total liabilities and shareholder’s equity

 

$

5,116,385

 

$

5,041,673

 

 

This information should be read in conjunction with the consolidated financial statements and the notes thereto in HEI’s Annual Report on SEC Form 10-K for the year ended December 31, 2012 and HEI’s Quarterly Report on SEC Form 10-Q for the quarter ended March 31, 2013 (when filed), as updated by SEC Forms 8-K. Results of operations for interim periods are not necessarily indicative of results to be expected for future interim periods or the full year.

 

13



 

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

 

HEI and HECO management use certain non-GAAP measures to evaluate the performance of the utility. Management believes these non-GAAP measures provide useful information and are a better indicator of the utility’s core operating activities. Core earnings as presented here may not be comparable to similarly titled measures used by other companies. The accompanying tables provide a reconciliation of reported GAAP1 earnings to non-GAAP core earnings for both the utility and HEI consolidated and the corresponding adjusted return on average common equity (ROACE).

 

The reconciling adjustments from GAAP earnings to core earnings are limited to the settlement charges for the partial write-off of utility assets in 2012 and 2011. For more information on the settlement charge recorded in 2012, see the Form 8-K filed on March 20, 2013.

 

Management does not consider these items to be representative of the company’s fundamental core earnings.

 

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

 

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

 

(Unaudited)

 

 

 

Net Income

 

 

 

 

Twelve months ended

 

 

 

 

March 31,

 

 

(in millions)

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP (as reported)

 

  $

134.0

 

  $

148.1

 

 

 

 

 

 

 

Excluding special items (after-tax):

 

 

 

 

 

Settlement agreement for the partial writedown of certain utility assets

 

24.4

 

-

 

 

 

 

 

 

 

Settlement agreement for the partial writedown of the East Oahu Transmission Project (EOTP) Phase I costs

 

-

 

5.7

 

 

 

 

 

 

 

Non-GAAP (core)

 

  $

158.5

 

  $

153.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Columns may not foot due to rounding

 

 

 

 

 

 

 

 

Twelve months ended

 

 

 

March 31,

 

Other measures:

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average common equity (ROACE) (simple average):

 

 

 

Based on GAAP

 

8.5%

 

9.7%

 

Based on non-GAAP (core)2

 

10.0%

 

10.1%

 

 

1  U.S. Generally Accepted Accounting Principles.

 

2 Calculated as core net income divided by average GAAP common equity.

 

14



 

Hawaiian Electric Company, Inc. (HECO) and Subsidiaries

 

RECONCILIATION OF GAAP1 TO NON-GAAP MEASURES

 

(Unaudited)

 

 

 

Net Income

 

 

 

Twelve months ended

 

 

 

March 31,

 

(in millions)

 

2013

 

2012

 

 

 

 

 

 

 

GAAP (as reported)

 

  $

96.4

 

  $

108.1

 

 

 

 

 

 

 

Excluding special items (after-tax):

 

 

 

 

 

Settlement agreement for the partial writedown of certain utility assets

 

24.4

 

-

 

 

 

 

 

 

 

Settlement agreement for the partial writedown of the EOTP Phase I costs

 

-

 

5.7

 

 

 

 

 

 

 

Non-GAAP (core)

 

  $

120.8

 

  $

113.8

 

 

 

 

 

 

 

Note: Columns may not foot due to rounding

 

 

 

 

 

 

 

 

Twelve months ended

 

 

 

March 31,

 

Other measures:

 

2013

 

2012

 

Return on average common equity (ROACE) (simple average):

 

 

 

Based on GAAP

 

6.7%

 

7.9%

 

Based on non-GAAP (core)2

 

8.4%

 

8.3%

 

 

 

 

 

 

Hawaiian Electric Company,

 

Hawaii Electric Light

 

Maui Electric Company,

 

 

 

Inc. (HECO, Oahu)

 

Company, Inc. (HELCO)

 

Limited (MECO)

 

 

 

Net Income

 

Net Income

 

Net Income

 

 

 

Twelve months ended

 

Twelve months ended

 

Twelve months ended

 

 

 

March 31,

 

March 31,

 

March 31,

 

(in millions)

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP (as reported)

 

  $

65.1

 

  $

66.5  

 

  $

14.0

 

  $

26.6  

 

  $

17.3

 

  $

15.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluding special items (after-tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

Settlement agreement for the partial writedown of certain utility assets

 

17.7

 

-  

 

3.4

 

-  

 

3.4

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Settlement agreement for the partial writedown of the EOTP Phase I costs

 

-

 

5.7  

 

-

 

-  

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP (core)

 

  $

82.8

 

  $

72.2  

 

  $

17.4

 

  $

26.6  

 

  $

20.7

 

  $

15.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Columns may not foot due to rounding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended

 

Twelve months ended

 

Twelve months ended

 

 

 

March 31,

 

March 31,

 

March 31,

 

Other measures:

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average common equity (ROACE) (simple average):

 

 

 

 

 

 

 

 

 

Based on GAAP

 

7.0%

 

7.7%  

 

5.1%

 

9.6%  

 

7.4%

 

6.4%

 

Based on non-GAAP (core)2

 

8.9%

 

8.4%  

 

6.3%

 

9.6%  

 

8.8%

 

6.4%

 

 

1  U.S. Generally Accepted Accounting Principles.

 

2 Calculated as core net income divided by average GAAP common equity.

 

15