Back to HE
Aggressive Cost Control Helps HEI’s Third Quarter Earnings

Hawaiian Electric Industries, Inc. (NYSE:HE) today reported consolidated net income for common stock for the third quarter of 2009 of $33.5 million, or $0.37 per share, compared to $37.3 million, or $0.44 cents per share for the third quarter of 2008.

“Given our expectations at the outset of the quarter for continued difficult economic conditions and delays in the regulatory process, our operating companies instituted disciplined efforts to control costs which contributed commendably to mitigating these effects and we are pleased with our companies’ overall performance,” said Constance H. Lau, HEI president and chief executive officer.

“At the utility, predominately short-term cost deferrals and reductions are helping us offset these challenges. In addition, kilowatthour sales benefited from more normal weather conditions than we saw in the first half of the year. At the bank, net income was down quarter over quarter but up significantly from the second quarter of 2009. In addition, the bank continued to make significant strides in its performance improvement initiative to reduce its cost structure that are helping offset elevated credit expenses during this difficult credit cycle,” said Lau.

UTILITY RESULTS

Electric utility net income for common stock for the third quarter of 2009 was $26.5 million compared with $25.9 million in the third quarter of 2008. “Interim rate relief and cost control efforts enabled the utility to produce slightly better results quarter over quarter, although returns remain significantly below allowed returns,” said Lau.

On August 3rd, the Public Utilities Commission of the State of Hawaii (PUC) approved the implementation of a partial interim increase of $61.1 million, or 4.7%, in HECO’s 2009 test year rate case proceeding, which contributed $5.8 million quarter over quarter to utility net income.

Kilowatthour sales were down 0.8% compared with the same quarter of 2008, reducing utility net income by an estimated $1.1 million. “Sales continue to be impacted by difficult economic conditions and continuing positive efforts by Hawaii residents and businesses to conserve energy, partly offset by warmer and more humid weather,” said Lau.

Operations and maintenance expenses (O&M) were up $0.4 million or 0.4% quarter over quarter. Included in third quarter 2008 O&M were $9.5 million of demand-side management program (DSM) costs that were recovered through a surcharge. The energy efficiency DSM programs were transferred to a third-party administrator at the end of the second quarter of 2009, and thus, there was only $2.4 million in costs related to DSM programs in the third quarter of 2009. The remaining difference in quarter over quarter O&M includes operating costs for the new Oahu CT-1 unit, increased spending in support of renewable initiatives, expenses to support our aging infrastructure and higher employee benefit costs. “Due to short-term, aggressive cost containment measures and project deferrals taken in the third quarter in response to delays in the regulatory process, the year-to-date O&M increase of 8% compared favorably with the 10% annual increase we estimated at the end of the second quarter. We now expect O&M for 2009 to increase by approximately 6% compared with 2008, improved from the 13% and 10% annual increases we estimated at the end of the first and second quarters, respectively. While a small portion of these reductions are sustainable, the majority of the reductions are temporary cost containment efforts which cannot be sustained long-term without impacting operations,” said Lau.

On September 30th, the company’s Maui County subsidiary filed a 2010 test year rate case, requesting an overall revenue increase of $28.2 million, or 9.7%. The request is based on a 10.75% return on common equity and 8.57% return on rate base. Based on the filing date, the statutory deadline for an interim decision from the Hawaii PUC expires in the third quarter of 2010.

BANK RESULTS

Bank net income for the third quarter of 2009 was $11.3 million, compared to $4.0 million in the second quarter of 2009 and $15.4 million for the same quarter last year.

“This has been a challenging year for financial institutions and our bank’s results continue to be impacted by the difficult credit cycle. We continue to make significant strides in our performance improvement initiative, helping offset currently elevated credit expenses and improve the bank’s cost structure and earnings power in the long-term. In addition, the bank continues to be well capitalized with a strong Tier-1 core leverage ratio of 9.1% at the end of the quarter,” said Lau.

Net interest income in the third quarter of 2009 was $50.5 million compared to $52.3 million in the third quarter of 2008. Lower average earning asset balances and yields were partially offset by lower funding costs. Net interest margin grew to 4.23% in the third quarter of 2009, compared with 4.16% in the second quarter of 2009 and 4.08% in the third quarter of 2008.

The bank recorded a $5.2 million provision for loan losses for the third quarter of 2009 compared with $13.5 million in the second quarter of 2009 and $2.0 million in the third quarter of 2008. The majority of the provision in the third quarter of 2009 reflected an increase in nonperforming residential lot loans and 1-4 family mortgages. A large component of the second quarter 2009 provision related to a large single commercial credit which was partially charged-off. This credit was sold in September 2009 for a pre-tax gain of $3.0 million and was included in bank noninterest income.

Noninterest income for the third quarter of 2009 was $11.9 million, compared with $13.0 million for the second quarter of 2009 and $16.7 million in the third quarter of 2008. Third quarter 2009 noninterest income was reduced by $9.9 million for the other-than-temporary-impairment of certain private-issue mortgage-related securities, compared with $5.6 million in the second quarter of 2009 and none in the third quarter of 2008. Excluding the effects of the other-than-temporary impairment charges in the third and second quarters of 2009 and the gain on sale of a single commercial credit in the third quarter of 2009, the increases in adjusted noninterest income were 13% quarter over quarter and 1% over the second quarter1. These increases reflect increases in deposit fees and gains on sales of residential loans.

Noninterest expense for the third quarter of 2009 was $39.6 million, compared with $44.4 million in the second quarter of 2009 and $42.4 million for the same period in 2008. On an adjusted basis, noninterest expense decreased by $5.1 million quarter over quarter and $1.8 million over the second quarter of 2009, reflecting progress in the bank’s efforts to reduce its cost structure.1 “The bank’s performance improvement project remains on track toward its goal of reducing annualized adjusted noninterest expense to $140-$145 million by the end of 2010,” said Lau.1

HOLDING AND OTHER COMPANIES’ RESULTS

The holding and other companies’ net losses were $4.4 million in the third quarter of 2009, relatively flat compared with $4.1 million in the third quarter of 2008.

WEBCAST AND TELECONFERENCE

Hawaiian Electric Industries, Inc. will conduct a webcast and teleconference call to review its third quarter 2009 earnings on Monday, November 2, 2009, at 3:00 a.m. Hawaii time (8:00 a.m. Eastern time). The event can be accessed through HEI’s website at http://www.hei.com or by dialing (800) 659-2032, passcode: 86467264 for the teleconference call.

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 16, 2009, by dialing (888) 286-8010, passcode: 44997988.

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

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

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

Management utilizes non-GAAP financial measures of noninterest income and expense in the calculation of certain of the bank’s metrics/ratios, such as (i) efficiency, (ii) pretax, preprovision income, and (iii) return on average assets to analyze on a consistent basis and over a longer period of time the performance of the bank’s core operating activities. Management also annualizes the non-GAAP measure of noninterest expense by multiplying such measure by 4 to develop an estimate of adjusted noninterest expense for a year-long period. This annualized adjusted noninterest expense metric (non-GAAP measure) may not reflect actual results.

Certain reconciling items—real estate transactions, professional services, FISERV conversion costs, severance, technology write-offs, prepayment penalty on early extinguishment of debt, and a loss on sale of Bishop Insurance Agency—are being incurred pursuant to the bank management’s performance improvement initiative which was announced in June 2008 and is expected to conclude by the end of 2010. These costs are being incurred with the objective of increasing the bank’s operating efficiency and profitability. Accordingly, bank management believes that these costs will remain temporarily elevated while the performance improvement project is being executed and will be reduced or eliminated once the project has ended. See schedule on last page of this release for a tabular reconciliation of GAAP to Non-GAAP measures.

Reported noninterest income is being adjusted by a gain on sale of a commercial loan. Bank management believes that it would not be appropriate to assume that the bank would realize material gains on a quarterly basis.

Likewise, bank management also adds back to noninterest income charges related to the other-than-temporary impairment (OTTI) of mortgage-related securities because of the material nature of the charge and the unpredictability of when those charges might occur in the future. The bank incurred material OTTI in the fourth quarter of 2008 and the second and third quarters of 2009, impacting the comparability of noninterest income for those quarters with the linked quarters and the same quarters of the previous year. Management believes that adjusting noninterest income to exclude the effects of OTTI helps the comparability of noninterest income quarter to quarter and quarter over quarter.

Lastly, management adjusts noninterest expense to exclude a special assessment levied by the Federal Deposit Insurance Corporation (FDIC) pursuant to the FDIC’s plan to recapitalize the deposit insurance fund. While the FDIC may make future special assessments pursuant to this plan, in September 2009, it proposed a restoration plan that requires banks to prepay estimated quarterly assessments for the fourth quarter of 2009 and for all of 2010, 2011 and 2012. Such prepaid assessments would be amortized over these periods. In any event, bank management believes that it would not be appropriate to assume that the bank would incur these special assessments on a quarterly basis. Further, excluding the FDIC charge is consistent with the financial measures used by other banks and enhances the comparison of operating performance.

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

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 and possible future actions, which may be provided by management, are also forward-looking statements. Forward-looking statements are based on current expectations and projections about future events and are subject to risks, uncertainties and assumptions about HEI and its subsidiaries, the performance of the industries in which they do business and economic and market factors, among other things. These forward-looking statements are not guarantees of future performance.

Forward-looking statements in this release should be read in conjunction with the “Forward-Looking Statements” discussion (which is incorporated by reference herein) set forth on pages iv and v of HEI's Quarterly Report on Form 10-Q for the quarter ended June 30, 2009, 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.

1 Refer to the last page of the accompanying schedules of this release for a reconciliation of noninterest income and expense based on U.S. generally accepted accounting principles to adjusted noninterest income and expense.

Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

  Three months

ended September 30,
  Nine months

ended September 30,
  Twelve months

ended September 30,
(in thousands, except per share amounts)   2009   2008   2009   2008   2009   2008
Revenues      
Electric utility $ 548,440 $ 827,788 $ 1,460,654 $ 2,139,798 $ 2,181,206 $ 2,738,107
Bank 71,947 87,675 229,478 279,469 308,562 387,471
Other     (74 )     (32 )     (121 )     (164 )     60       1,696  
      620,313       915,431       1,690,011       2,419,103       2,489,828       3,127,274  
Expenses
Electric utility 494,268 775,941 1,343,250 1,981,572 2,030,669 2,522,443
Bank 54,258 62,983 189,162 262,406 258,357 343,067
Other     3,148       2,378       9,247       8,648       14,770       13,422  
      551,674       841,302       1,541,659       2,252,626       2,303,796       2,878,932  
Operating income (loss)
Electric utility 54,172 51,847 117,404 158,226 150,537 215,664
Bank 17,689 24,692 40,316 17,063 50,205 44,404
Other     (3,222 )     (2,410 )     (9,368 )     (8,812 )     (14,710 )     (11,726 )
      68,639       74,129       148,352       166,477       186,032       248,342  

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

(19,678 ) (19,345 ) (55,421 ) (56,780 ) (74,783 ) (75,954 )
Allowance for borrowed funds used during construction 1,118 967 4,467 2,564 5,644 3,276
Allowance for equity funds used during construction     2,628       2,426       10,353       6,432       13,311       7,881  
Income before income taxes 52,707 58,177 107,751 118,693 130,204 183,545
Income taxes     18,753       20,425       36,977       40,892       45,063       64,689  
Net income 33,954 37,752 70,774 77,801 85,141 118,856

Less net income attributable to noncontrolling interest - preferred stock of subsidiaries

    471       471       1,417       1,417       1,890       1,887  
Net income for common stock   $ 33,483     $ 37,281     $ 69,357     $ 76,384     $ 83,251     $ 116,969  
Basic earnings per common share   $ 0.37     $ 0.44     $ 0.76     $ 0.91     $ 0.93     $ 1.40  
Diluted earnings per common share   $ 0.37     $ 0.44     $ 0.76     $ 0.91     $ 0.92     $ 1.39  
Dividends per common share   $ 0.31     $ 0.31     $ 0.93     $ 0.93     $ 1.24     $ 1.24  
Weighted-average number of common shares outstanding     91,522       84,625       91,173       84,052       89,959       83,788  
Adjusted weighted-average shares     91,653       84,842       91,278       84,182       90,072       83,906  
 
Income (loss) by segment
Electric utility $ 26,514 $ 25,932 $ 56,141 $ 77,949 $ 70,167 $ 106,127
Bank 11,323 15,405 26,226 11,888 32,165 29,086
Other     (4,354 )     (4,056 )     (13,010 )     (13,453 )     (19,081 )     (18,244 )
Net income for common stock   $ 33,483     $ 37,281     $ 69,357     $ 76,384     $ 83,251     $ 116,969  
 

This information should be read in conjunction with the consolidated financial statements and the notes thereto for the year ended December 31, 2008 (included in HEI’s Form 8-K dated June 9, 2009) 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, 2009, June 30, 2009 and September 30, 2009 (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.

 
Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(Unaudited)
(dollars in thousands)   September 30,

2009
  December 31,

2008

Assets

   
Cash and equivalents $ 257,331 $ 182,903
Federal funds sold 1,708 532
Accounts receivable and unbilled revenues, net 252,186 300,666
Available-for-sale investment and mortgage-related securities 623,104 657,717
Investment in stock of Federal Home Loan Bank of Seattle 97,764 97,764
Loans receivable, net 3,758,898 4,206,492

Property, plant and equipment, net of accumulated depreciation of $1,918,984 and $1,851,813

3,052,209 2,907,376
Regulatory assets 535,287 530,619
Other 344,336 328,823
Goodwill, net     82,190       82,190  
    $ 9,005,013     $ 9,295,082  

Liabilities and stockholders’ equity

Liabilities
Accounts payable $ 182,943 $ 183,584
Deposit liabilities 4,047,940 4,180,175
Other bank borrowings 367,884 680,973
Long-term debt, net—other than bank 1,364,784 1,211,501
Deferred income taxes 162,452 143,308
Regulatory liabilities 282,239 288,602
Contributions in aid of construction 315,455 311,716
Other     825,115       871,476  
      7,548,812       7,871,335  
 
Stockholders’ equity

Common stock, no par value, authorized 200,000,000 shares; issued and outstanding: 92,014,738 shares and 90,515,573 shares

1,254,893 1,231,629
Retained earnings 199,118 210,840
Accumulated other comprehensive loss, net of tax benefits     (32,103 )     (53,015 )
Common stock equity 1,421,908 1,389,454

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

- -

Noncontrolling interest: cumulative preferred stock of subsidiaries - not subject to mandatory redemption

    34,293       34,293  
      1,456,201       1,423,747  
    $ 9,005,013     $ 9,295,082  
 

This information should be read in conjunction with the consolidated financial statements and the notes thereto for the year ended December 31, 2008 (included in HEI’s Form 8-K dated June 9, 2009) 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, 2009, June 30, 2009 and September 30, 2009 (when filed).

 
Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries

CONSOLIDATED STATEMENT OF CASH FLOWS

(Unaudited)
Nine months ended September 30   2009   2008
(in thousands)    
Cash flows from operating activities
Net income $ 70,774 $ 77,801
Adjustments to reconcile net income to net cash provided by operating activities
Depreciation of property, plant and equipment 113,916 113,423
Other amortization 4,037 3,927
Provision for loan losses 27,000 4,034
Loans receivable originated and purchased, held for sale (368,880 ) (159,327 )
Proceeds from sale of loans receivable, held for sale 400,213 157,293
Net loss (gain) on sale of investment and mortgage-related securities (44 ) 17,388
Other-than-temporary impairment of available-for-sale mortgage-related securities 15,444 -
Changes in deferred income taxes 2,958 12,186
Changes in excess tax benefits from share-based payment arrangements 324 (572 )
Allowance for equity funds used during construction (10,353 ) (6,432 )
Changes in assets and liabilities
Decrease (increase) in accounts receivable and unbilled revenues, net 48,480 (76,034 )
Decrease (increase) in fuel oil stock 9,826 (79,693 )
Increase (decrease) in accounts payable (641 ) 54,460
Changes in prepaid and accrued income taxes and utility revenue taxes (50,514 ) (29,640 )
Changes in other assets and liabilities     (35,561 )     (13,278 )
Net cash provided by operating activities     226,979       75,536  
Cash flows from investing activities
Available-for-sale investment and mortgage-related securities purchased (247,425 ) (411,658 )
Principal repayments on available-for-sale investment and mortgage-related securities 304,728 489,740
Proceeds from sale of available-for-sale investment and mortgage-related securities 44 1,291,609
Net decrease (increase) in loans held for investment 396,706 (55,828 )
Capital expenditures (239,441 ) (172,948 )
Contributions in aid of construction 7,472 12,266
Other     426       724  
Net cash provided by investing activities     222,510       1,153,905  
Cash flows from financing activities
Net decrease in deposit liabilities (132,234 ) (164,612 )
Net increase in short-term borrowings with original maturities of three months or less - 138,786
Net decrease in retail repurchase agreements (18,573 ) (23,290 )
Proceeds from other bank borrowings 310,000 1,719,085
Repayments of other bank borrowings (604,517 ) (2,820,119 )
Proceeds from issuance of long-term debt 153,186 18,707
Repayment of long-term debt - (50,000 )
Changes in excess tax benefits from share-based payment arrangements (324 ) 572
Net proceeds from issuance of common stock 11,004 21,067
Common stock dividends (73,931 ) (62,493 )
Preferred stock dividends of noncontrolling interest (1,417 ) (1,417 )
Decrease in cash overdraft (9,847 ) (8,582 )
Other     (7,232 )     (5,252 )
Net cash used in financing activities     (373,885 )     (1,237,548 )
Net increase (decrease) in cash and equivalents and federal funds sold 75,604 (8,107 )
Cash and equivalents and federal funds sold, beginning of period     183,435       209,855  
Cash and equivalents and federal funds sold, end of period   $ 259,039     $ 201,748  
 

This information should be read in conjunction with the consolidated financial statements and the notes thereto for the year ended December 31, 2008 (included in HEI’s Form 8-K dated June 9, 2009) 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, 2009, June 30, 2009 and September 30, 2009 (when filed).

 

Hawaiian Electric Company, Inc. (HECO) and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

  Three months ended

September 30,
  Nine months ended

September 30,
(dollars in thousands, except per barrel amounts)   2009   2008 2009   2008
   
Operating revenues   $ 546,502     $ 826,124     $ 1,453,623     $ 2,135,265  
 
Operating expenses
Fuel oil 186,719 377,157 463,893 900,455
Purchased power 134,447 202,125 364,120 530,146
Other operation 61,173 61,599 186,751 176,600
Maintenance 25,968 25,174 81,562 72,777
Depreciation 35,557 35,419 108,406 106,254
Taxes, other than income taxes 50,031 74,201 137,741 194,058
Income taxes     15,957       15,035       33,228       47,507  
      509,852       790,710       1,375,701       2,027,797  
Operating income     36,650       35,414       77,922       107,468  
 
Other income
Allowance for equity funds used during construction 2,628 2,426 10,353 6,432
Other, net     1,657       1,486       6,493       3,693  
      4,285       3,912       16,846       10,125  
 
Interest and other charges
Interest on long-term debt 13,601 11,879 37,458 35,413
Amortization of net bond premium and expense 735 632 2,092 1,902
Other interest charges 705 1,352 2,048 3,397
Allowance for borrowed funds used during construction     (1,118 )     (967 )     (4,467 )     (2,564 )
      13,923       12,896       37,131       38,148  
Net income 27,012 26,430 57,637 79,445

Less net income attributable to noncontrolling interest - preferred stock of subsidiaries

    228       228       686       686  
Net income attributable to HECO 26,784 26,202 56,951 78,759
Preferred stock dividends of HECO     270       270       810       810  
Net income for common stock   $ 26,514     $ 25,932     $ 56,141     $ 77,949  
 
OTHER ELECTRIC UTILITY INFORMATION
Kilowatthour sales (millions) 2,572 2,593 7,203 7,478
Wet-bulb temperature (Oahu average; degrees Fahrenheit) 71.5 70.7 68.5 68.6
Cooling degree days (Oahu) 1,588 1,530 3,591 3,779
Average fuel oil cost per barrel $ 66.40 $ 133.99 $ 59.21 $ 111.37
 
Twelve months ended

September 30, 2009
Allowed %1   Actual %
Return on average common equity
(rate-making, simple average method)
HECO 10.50 6.52
HELCO 10.70 6.17
MECO 10.70 4.74
 

1 Based on interim decisions which are subject to final PUC decisions. Allowed ROACEs for HECO, HELCO and MECO based on their last final rate case decisions were 10.70, 11.50 and 10.94, respectively.

This information should be read in conjunction with the consolidated financial statements and the notes thereto for the year ended December 31, 2008 (included in HECO Exhibit 99.2 to HECO's Form 8-K dated June 9, 2009) 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, 2009, June 30, 2009 and September 30, 2009 (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.

 
Hawaiian Electric Company, Inc. (HECO) and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(Unaudited)
(in thousands, except par value)   September 30,

2009
  December 31,

2008
Assets    
Utility plant, at cost
Land $ 51,401 $ 42,541
Plant and equipment 4,612,113 4,277,499
Less accumulated depreciation (1,822,860 ) (1,741,453 )
Construction in progress     155,465       266,628  
Net utility plant     2,996,119       2,845,215  
Current assets
Cash and equivalents 6,486 6,901
Customer accounts receivable, net 133,709 166,422
Accrued unbilled revenues, net 92,361 106,544
Other accounts receivable, net 8,208 7,918
Fuel oil stock, at average cost 67,889 77,715
Materials and supplies, at average cost 36,357 34,532
Prepayments and other     13,879       12,626  
Total current assets     358,889       412,658  
Other long-term assets
Regulatory assets 535,287 530,619
Unamortized debt expense 15,184 14,503
Other     69,400       53,114  
Total other long-term assets     619,871       598,236  
    $ 3,974,879     $ 3,856,109  
Capitalization and liabilities
Capitalization

Common stock, $6 2/3 par value, authorized 50,000 shares; outstanding 12,806 shares

$ 85,387 $ 85,387
Premium on capital stock 299,207 299,214
Retained earnings 825,975 802,590
Accumulated other comprehensive income, net of income taxes     1,824       1,651  
Common stock equity 1,212,393 1,188,842
Cumulative preferred stock – not subject to mandatory redemption 22,293 22,293

Noncontrolling interest – cumulative preferred stock of subsidiaries – not subject to mandatory redemption

    12,000       12,000  
Stockholders’ equity 1,246,686 1,223,135
Long-term debt, net     1,057,784       904,501  
Total capitalization     2,304,470       2,127,636  
Current liabilities
Short-term borrowings–affiliate 10,700 41,550
Accounts payable 118,042 122,994
Interest and preferred dividends payable 21,096 15,397
Taxes accrued 155,211 220,046
Other     48,389       55,268  
Total current liabilities     353,438       455,255  
Deferred credits and other liabilities
Deferred income taxes 178,336 166,310
Regulatory liabilities 282,239 288,602
Unamortized tax credits 57,885 58,796
Retirement benefits liability 399,539 392,845
Other     83,517       54,949  
Total deferred credits and other liabilities     1,001,516       961,502  
Contributions in aid of construction     315,455       311,716  
    $ 3,974,879     $ 3,856,109  
 

This information should be read in conjunction with the consolidated financial statements and the notes thereto for the year ended December 31, 2008 (included in HECO Exhibit 99.2 to HECO's Form 8-K dated June 9, 2009) 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, 2009, June 30, 2009 and September 30, 2009 (when filed).

 
Hawaiian Electric Company, Inc. (HECO) and Subsidiaries

CONSOLIDATED STATEMENT OF CASH FLOWS

(Unaudited)
Nine months ended September 30   2009   2008
(in thousands)    
Cash flows from operating activities
Net income $ 57,637 $ 79,445

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

Depreciation of property, plant and equipment 108,406 106,254
Other amortization 7,702 6,426
Changes in deferred income taxes 12,532 6,588
Changes in tax credits, net (501 ) 1,503
Allowance for equity funds used during construction (10,353 ) (6,432 )
Changes in assets and liabilities
Decrease (increase) in accounts receivable 32,423 (59,551 )
Decrease (increase) in accrued unbilled revenues 14,183 (23,394 )
Decrease (increase) in fuel oil stock 9,826 (79,693 )
Increase in materials and supplies (1,825 ) (3,435 )
Increase in regulatory assets (13,829 ) (28 )
Increase (decrease) in accounts payable (4,952 ) 46,324
Changes in prepaid and accrued income and utility revenue taxes (62,388 ) (7,969 )
Changes in other assets and liabilities     3,360       (5,386 )
Net cash provided by operating activities     152,221       60,652  
Cash flows from investing activities
Capital expenditures (237,664 ) (170,321 )
Contributions in aid of construction 7,472 12,266
Other     340       749  
Net cash used in investing activities     (229,852 )     (157,306 )
Cash flows from financing activities
Common stock dividends (32,756 ) (14,088 )
Preferred stock dividends (1,496 ) (1,496 )
Proceeds from issuance of long-term debt 153,186 18,707
Net increase (decrease) in short-term borrowings from
nonaffiliates and affiliate with original maturities of three months or less (30,850 ) 112,204
Decrease in cash overdraft (9,847 ) (8,582 )
Other     (1,021 )     -  
Net cash provided by financing activities     77,216       106,745  
Net increase (decrease) in cash and equivalents (415 ) 10,091
Cash and equivalents, beginning of period     6,901       4,678  
Cash and equivalents, end of period   $ 6,486     $ 14,769  
 

This information should be read in conjunction with the consolidated financial statements and the notes thereto for the year ended December 31, 2008 (included in HECO Exhibit 99.2 to HECO's Form 8-K dated June 9, 2009) 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, 2009, June 30, 2009 and September 30, 2009 (when filed).

 

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

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

  Three months ended   Nine months ended
September 30,   June 30,   September 30, September 30,
(dollars in thousands)   2009   2009   2008   2009   2008
Interest and dividend income  
Interest and fees on loans $ 53,080 $ 55,363 $ 61,100 $ 166,535 $ 186,312
Interest and dividends on investment and mortgage-related securities     6,943       7,143       9,898     21,762       57,078  
      60,023      

62,506

      70,998     188,297       243,390  
Interest expense
Interest on deposit liabilities 7,286 9,902 14,070 28,753 47,909
Interest on other borrowings     2,205       2,241       4,616     7,710       40,030  
      9,491       12,143       18,686     36,463       87,939  
Net interest income 50,532 50,363 52,312 151,834 155,451
Provision for loan losses     5,200       13,500       1,979     27,000       4,034  
Net interest income after provision for loan losses     45,332       36,863       50,333     124,834       151,417  
Noninterest income
Fee income on deposit liabilities 8,211 7,462 7,328 22,384 20,889
Fees from other financial services 6,385 6,443 6,318 18,747 18,554
Fee income on other financial products 1,613 1,628 1,771 4,285 5,214
Net losses on available-for-sale securities * (9,863 ) (5,537 ) - (15,400 ) (17,388 )

(includes impairment losses of $9,863 and $15,444, consisting of $13,645 and $32,167 of total other-than-temporary impairment losses, net of $3,782 and $16,723 of non-credit losses, recognized in other comprehensive income, for the quarter and nine months ended September 30, 2009, respectively)

Other income     5,578       2,997       1,260     11,165       8,810  
      11,924       12,993       16,677     41,181       36,079  
Noninterest expense
Compensation and employee benefits 17,721 17,991 19,172 55,072 56,451
Occupancy 4,905 5,922 5,489 15,956 16,276
Data processing 3,684 3,481 2,794 10,352 8,019
Services 2,437 3,801 3,688 9,656 13,531
Equipment 1,782 2,540 3,175 7,112 9,510
Loss on early extinguishment of debt * - 60 - 101 39,843
Other expense     9,062       10,579       8,085     27,527       26,932  
      39,591       44,374       42,403     125,776       170,562  
Income before income taxes 17,665 5,482 24,607 40,239 16,934
Income taxes *     6,342       1,461       9,202     14,013       5,046  
Net income   $ 11,323     $ 4,021     $ 15,405   $ 26,226     $ 11,888  
 
 
OTHER BANK INFORMATION (%)
Return on average assets 0.89 0.31 1.11 0.68 0.25
Return on average equity 9.40 3.41 11.09 7.35 2.73
Net interest margin 4.23 4.16 4.08 4.17 3.49
Net charge-offs to average loans outstanding (annualized) 0.19 1.31 0.07 0.56 0.08
Efficiency ratio 63 70 61 65 89
As of period end
Nonperforming assets to loans outstanding and real estate owned ** 1.61 1.55 0.25
Allowance for loan losses to loans outstanding 1.21 1.09 0.75
Tier-1 leverage ratio 9.1 8.7 8.4
 

* Net income included a $35.6 million after-tax charge related to ASB's balance sheet restructuring in June 2008. The $35.6 million is comprised of: (1) realized losses on the sale of mortgage-related securities and agency notes of $19.3 million included in "Noninterest income-Net losses on available-for-sale securities," (2) fees associated with the early retirement of other bank borrowings of $39.8 million included in "Noninterest expense-Loss on early extinguishment of debt" and (3) income tax benefits of $23.5 million included in "Income taxes."

** Regulatory basis
 

This information should be read in conjunction with the consolidated financial statements and the notes thereto for the year ended December 31, 2008 (included in HEI Exhibit 13 to HEI’s Form 8-K dated June 9, 2009) 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, 2009, June 30, 2009 and September 30, 2009 (when filed). Results of operations for interim periods are not necessarily indicative of future interim periods or the results to be expected for full year.

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

CONSOLIDATED BALANCE SHEETS DATA

(Unaudited)
(in thousands)   September 30,

2009
  December 31,

2008
   
Assets
Cash and equivalents $ 222,286 $ 168,766
Federal funds sold 1,708 532
Available-for-sale investment and mortgage-related securities 623,104 657,717
Investment in stock of Federal Home Loan Bank of Seattle 97,764 97,764
Loans receivable, net 3,758,898 4,206,492
Other 211,773 223,659
Goodwill, net     82,190       82,190  
    $ 4,997,723     $ 5,437,120  
 
Liabilities and stockholder’s equity
Deposit liabilities–noninterest-bearing $ 751,893 $ 701,090
Deposit liabilities–interest-bearing 3,296,047 3,479,085
Other borrowings 367,884 680,973
Other     91,643       98,598  
      4,507,467       4,959,746  
 
Common stock 329,292 328,162
Retained earnings 188,437 197,235
Accumulated other comprehensive loss, net of tax benefits     (27,473 )     (48,023 )
      490,256       477,374  
    $ 4,997,723     $ 5,437,120  
 

This information should be read in conjunction with the consolidated financial statements and the notes thereto for the year ended December 31, 2008 (included in HEI Exhibit 13 to HEI’s Form 8-K dated June 9, 2009) 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, 2009, June 30, 2009 and September 30, 2009 (when filed).

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

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

(Unaudited)
         
(in thousands)   3Q08   4Q08   1Q09   2Q09   3Q09

Noninterest income

Per income statement - GAAP $ 16,677 $ 10,056 $ 16,264 $ 12,993 $ 11,924

Other-than-temporary impairment of mortgage-related securities

- 7,764 - 5,581 9,863
Gain on sale of a commercial loan   -       -       -       -       (2,951 )
Adjusted noninterest income $ 16,677     $ 17,820     $ 16,264     $ 18,574     $ 18,836  
 
 

Noninterest expense

Per income statement - GAAP $ 42,403 $ 45,442 $ 41,811 $ 44,374 $ 39,591
Real estate transactions - - - (1,180 ) (1,076 )
Professional services - - (616 ) (1,238 ) (600 )
FISERV conversion costs - - -

(159

) (572 )
Severance (222 ) (1,560 ) (673 )

(393

) (301 )
FDIC special assessment - - - (2,338 ) -
Technology write-offs - - - (145 ) -

Prepayment penalty on early extinguishment of debt

- - (41 ) (60 ) -
Bishop Insurance Agency sale   -       (890 )     -       -       -  
Adjusted noninterest expense $ 42,181     $ 42,992     $ 40,481     $ 38,861     $ 37,042  
 

Other bank information

Noninterest expense (annualized)
Reported $ 169,612 $ 181,768 $ 167,244 $ 177,496 $ 158,364
Adjusted 168,724 171,968 161,924 155,444 148,168
 
Efficiency ratio
Reported 61 % 74 % 62 % 70 % 63 %
Adjusted 61 % 62 % 60 % 56 % 53 %
 
Pretax, preprovision income (annualized)
Reported $ 106,344 $ 64,628 $ 101,568 $ 75,928 $ 91,460
Adjusted 107,232 105,484 106,888 120,304 129,304
 
Return on average assets
Reported 1.11 % 0.44 % 0.82 % 0.31 % 0.89 %
Adjusted 1.12 % 0.92 % 0.88 % 0.83 % 1.34 %

(c) 2009 Business Wire, Inc., All rights reserved. All of the news releases and other content contained herein are protected by copyright and other applicable laws, treaties and conventions. Information contained in the releases is furnished by Business Wire's members, who warrant that they are solely responsible for the content, accuracy and originality of the information contained therein. Any copying or reproduction (other than for an individual user's personal reference), redistribution, reposting or other transmission or communication is expressly prohibited without prior written permission of Business Wire, Inc
Back to HE
Wikinvest © 2006, 2007, 2008, 2009. Use of this site is subject to express Terms of Service, Privacy Policy, and Disclaimer. By continuing past this page, you agree to abide by these terms. Any information provided by Wikinvest, including but not limited to company data, competitors, business analysis, market share, sales revenues and other operating metrics, earnings call analysis, conference call transcripts, industry information, or price targets should not be construed as research, trading tips or recommendations, or investment advice and is provided with no warrants as to its accuracy. Stock market data, including US and International equity symbols, stock quotes, share prices, earnings ratios, and other fundamental data is provided by data partners. Stock market quotes delayed at least 15 minutes for NASDAQ, 20 mins for NYSE and AMEX. Market data by Xignite. See data providers for more details. Company names, products, services and branding cited herein may be trademarks or registered trademarks of their respective owners. The use of trademarks or service marks of another is not a representation that the other is affiliated with, sponsors, is sponsored by, endorses, or is endorsed by Wikinvest.
Powered by MediaWiki