HONOLULU--(BUSINESS WIRE)--
Hawaiian Electric Industries, Inc. (NYSE:HE) today reported second
quarter 2010 consolidated net income for common stock of $29.3 million,
or $0.31 diluted earnings per share (EPS), compared to $15.5 million, or
$0.17 diluted EPS for the second quarter of 2009.
“Lower credit costs and lower operating expenses at our banking
operations were mainly responsible for the improvement in our second
quarter results,” said Constance H. Lau, HEI president and chief
executive officer.
“At the utility, we are seeing modest recovery from a long period of
under earning our authorized rates of return. Rate relief granted over
the last year was largely offset by higher operation, maintenance,
financing and depreciation expenses,” said Lau.
“At the bank, we are excited to have completed the last major component
of the performance improvement project with the successful conversion of
our data processing systems in the second quarter. We continue to see
the benefits of this project in our reported results and are pleased to
report a solid return on assets of 1.32% for the second quarter,” Lau
added.
UTILITY
Electric utility net income for common stock for the second quarter of
2010 was $17.6 million compared to $15.5 million in the second quarter
of 2009. The primary drivers were rate relief granted in our 2009 rate
case on Oahu of $10 million (after tax) as well as savings from fuel
efficiency. The primary offsets (after tax) were: (1) $6 million higher
operations and maintenance (O&M) expenses, excluding demand-side
management (DSM) program costs1; and (2) $6 million higher
financing costs and depreciation expense primarily due to generating
units put into service in the latter part of 2009.
Kilowatthour sales were down 1.1% compared with the same quarter last
year due to slightly warmer than normal weather in the second quarter of
2009. Subsequent to our original forecast of a 0.9% decrease in 2010
sales relative to 2009, our outlook for the economy has improved and we
now expect 2010 sales to be approximately flat when compared to 2009.
O&M expenses were up 11%2 over the same quarter last
year. This increase was driven primarily by higher retirement costs and
operating costs for the new biofuel generating plant which commenced
service in the latter part of 2009. The actual year-to-date O&M increase
of 9%2 was lower than our estimate of a 16%2
increase for the year primarily due to timing of expenditures. O&M
expenses for the year are now expected to be slightly lower than the 16%2
increase originally estimated.
BANK
Bank net income for the second quarter of 2010 was $16.1 million,
compared to $4.0 million for the same quarter last year and $13.7
million in the first quarter of 2010.
The primary drivers for the $12.1 million increase in net income over
the same quarter last year were (on an after-tax basis): (1) lower
provision for loan losses of $8 million, largely due to an unusually
high provision expense in the second quarter of 2009 resulting from the
partial charge-off of a large commercial loan; (2) higher noninterest
income of $3 million due to the second quarter 2009 other-than-temporary
impairment charge of $3 million on mortgage-related securities that were
later sold in the fourth quarter of 2009; and (3) lower noninterest
expense of $3 million resulting from the FDIC special assessment in the
second quarter of 2009 and cost-savings derived from the performance
improvement project in 2010. These increases were partially offset by
lower net interest income of $2 million (after tax) primarily due to
lower earning asset balances and lower yields on investments partially
offset by lower interest expense on certificates of deposit.
The primary drivers contributing to the $2.4 million after-tax increase
over the first quarter 2010 results were (on an after-tax basis) lower
provision for loan losses of $3 million partially offset by higher
noninterest expense of $1 million including higher one-time FISERV
conversion costs of $1 million.
Net interest margin was 4.22% in the second quarter of 2010, compared
with 4.16% in the second quarter of 2009 and 4.18% in the first quarter
of 2010. Net interest margin benefited from lower funding costs which
more than offset lower yields on earning assets.
Provision for loan losses was $1.0 million in the second quarter of 2010
which was $12.5 million lower than the second quarter of 2009 and $4.4
million lower than the first quarter of 2010. The provision in the
second quarter of 2010 reflected approximately $2.4 million of loan loss
reserves that were released in the second quarter due to: (1) a
commercial loan that was sold during the quarter; and (2) a commercial
real estate construction loan for a project that was successfully
completed and fully leased and thus went from a higher risk to a lower
risk loan classification. In contrast, the provision expense in the
second quarter of 2009 was elevated due to $5 million of provision for
loan losses related to a partial charge-off of a single commercial loan.
The second quarter 2010 net charge-off ratio remains low at 0.57%
annualized compared to the full year 2009 ratio of 0.66%.
Noninterest expense for the second quarter of 2010 was $39.6 million,
compared to $44.4 million in the second quarter of 2009 and $38.0
million in the first quarter of 2010. On an adjusted basis3,
noninterest expense was $2 million lower compared to the same quarter
last year due to cost reductions, and it was level with the first
quarter of 2010. The bank’s annualized noninterest expense for the
second quarter of 2010 was $159 million; on an adjusted basis3
it was $147 million. The bank remains on track to meet its target of
$140 to $145 million of annualized noninterest expense by the end of
2010.
HOLDING AND OTHER COMPANIES
The holding and other companies’ net losses were $4.5 million in the
second quarter of 2010 compared to $4.0 million in the second quarter of
2009 reflecting higher general and administrative expenses and higher
borrowing costs.
WEBCAST AND TELECONFERENCE
Hawaiian Electric Industries, Inc. will conduct a webcast and
teleconference call to review its second quarter 2010 earnings on
Tuesday, August 10, 2010, 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 (866) 730-5768, passcode: 11930283 for the teleconference
call. HEI intends to continue to use its website, www.hei.com,
as a means of disclosing material and other important information and
for complying with its disclosure obligations under SEC Regulation FD.
Such disclosures will be included on HEI’s website under the headings
“News & Events” and “Financial Information” in the Investor Relations
section. Accordingly, investors should routinely monitor such portions
of HEI’s website, in addition to following HEI’s, HECO’s and ASB’s press
releases, SEC filings and public conference calls and webcasts.
Investors should also refer to the Public Utilities Commission of the
State of Hawaii (PUC) website at dms.puc.hawaii.gov/dms
in order to review documents filed with and issued by the PUC.
An online replay of the webcast will be available at the same website
beginning about two hours after the event. Replays of the teleconference
call will also be available approximately two hours after the event
through August 24, 2010, by dialing (888) 286-8010, passcode: 42345741.
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 better indicators of the bank’s ongoing core operating
activities. Management also uses such measures to assist
investors/analysts in better understanding the bank’s progress on the
execution of its performance improvement project. These measures are
also useful in understanding performance trends and in facilitating
comparisons with the performance of others in the financial services
industry.
Management utilizes non-GAAP financial measures of noninterest income
and expense in the calculation of certain of the bank’s metrics/ratios,
such as (i) efficiency, (ii) pretax, preprovision income, and (iii)
return on average assets, in order to analyze on a consistent basis and
over a longer period of time the performance of the bank’s core
operating activities and its progress on the execution of the
performance improvement project. Management also annualizes the non-GAAP
measure of noninterest expense by multiplying such measure by 4 to
develop an estimate of adjusted noninterest expense for a year-long
period. This annualized adjusted noninterest expense metric (non-GAAP
measure) is a forward-looking statement based on only a quarter’s
results and may not reflect actual results. See schedule on page 18 of
this release for a tabular reconciliation between the bank’s GAAP and
non-GAAP measures.
Certain items shown in the reconciliation—real estate transactions,
professional services, FISERV conversion costs, severance, technology
write-offs and prepayment penalties on early extinguishment of debt—were
incurred pursuant to the bank management’s performance improvement
project which was announced in June 2008 and was substantially completed
this quarter. These costs were incurred with the objective of increasing
the bank’s operating efficiency and profitability in the long term.
Accordingly, bank management believes that these costs were temporarily
elevated while the performance improvement project was being executed
and will be largely eliminated going forward from this quarter.
Management also adjusts noninterest expense to exclude a special
assessment levied by the Federal Deposit Insurance Corporation (FDIC) in
the second quarter of 2009 pursuant to the FDIC’s plan to recapitalize
the deposit insurance fund. Bank management believes that it is unlikely
that this type of special assessment would recur on a regular basis and
impacts the comparability of noninterest expense between periods.
Reported noninterest income is being adjusted by a gain on sale of a
commercial loan, gain on sale of other assets and other nonrecurring
income items. Bank management believes that it would not be appropriate
to assume that the bank would realize material gains of this type on a
quarterly basis.
Likewise, bank management also adds back to noninterest income charges
related to the other-than-temporary impairment (OTTI) of private-issue
mortgage-related securities (PMRS) because of the material nature of the
charge, the inconsistency of when those charges occurred and the
elimination of the PMRS portfolio in the fourth quarter of 2009. The
bank incurred material OTTI in the second and third quarters of 2009,
impacting the comparability of noninterest income for those quarters.
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.
In addition, management adjusts noninterest income for net gains
(losses) on sales of certain securities including the fourth quarter
2009 loss on the liquidation of the PMRS portfolio because management
believes that such transactions are unlikely to recur on a regular basis
and impacts the comparability of noninterest income between periods.
Limitations associated with utilizing non-GAAP measures are the risks of
disagreement over the appropriateness of adjustments comprising these
measures and the risk that other companies might calculate these
measures differently. Management addresses these limitations by
providing detailed reconciliations between GAAP information and non-GAAP
measures. See reconciliation on page 18.
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 March 31, 2010, and in HEI’s
future periodic reports that discuss important factors that could cause
HEI’s results to differ materially from those anticipated in such
statements. Forward-looking statements speak only as of the date of this
release.
1 DSM program costs were $9 million in the second quarter of
2009 and nil in the second quarter of 2010. DSM program costs are
recovered through a surcharge. The energy efficiency DSM programs were
transferred to a third-party administrator at the end of the second
quarter of 2009.
2 Excludes DSM program costs described in footnote 1 above.
3 Refer to page 18 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, and the resulting annualized amounts.
|
Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries
|
| CONSOLIDATED STATEMENTS OF INCOME |
|
(Unaudited)
|
|
Three months
|
|
Six months
|
|
Twelve months
|
| |
ended June 30,
| |
ended June 30,
| |
ended June 30,
|
|
(in thousands, except per share amounts)
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
| Revenues | | |
| | | |
| | | |
| |
|
Electric utility
| |
$
|
584,095
| | |
$
|
450,417
| | |
$
|
1,132,206
| | |
$
|
912,214
| | |
$
|
2,255,001
| | |
$
|
2,460,554
| |
|
Bank
| | |
71,632
| | | |
75,499
| | | |
142,546
| | | |
157,531
| | | |
259,734
| | | |
324,290
| |
|
Other
|
|
|
(63
|
)
|
|
|
(15
|
)
|
|
|
(48
|
)
|
|
|
(47
|
)
|
|
|
(139
|
)
|
|
|
102
|
|
|
|
|
|
655,664
|
|
|
|
525,901
|
|
|
|
1,274,704
|
|
|
|
1,069,698
|
|
|
|
2,514,596
|
|
|
|
2,784,946
|
|
| Expenses | | | | | | | | | | | | |
|
Electric utility
| | |
542,660
| | | |
418,254
| | | |
1,048,162
| | | |
848,982
| | | |
2,064,518
| | | |
2,312,342
| |
|
Bank
| | |
45,857
| | | |
69,993
| | | |
95,000
| | | |
134,904
| | | |
203,051
| | | |
267,082
| |
|
Other
|
|
|
3,516
|
|
|
|
2,599
|
|
|
|
7,204
|
|
|
|
6,099
|
|
|
|
14,738
|
|
|
|
14,000
|
|
|
|
|
|
592,033
|
|
|
|
490,846
|
|
|
|
1,150,366
|
|
|
|
989,985
|
|
|
|
2,282,307
|
|
|
|
2,593,424
|
|
| Operating income (loss) | | | | | | | | | | | | |
|
Electric utility
| | |
41,435
| | | |
32,163
| | | |
84,044
| | | |
63,232
| | | |
190,483
| | | |
148,212
| |
|
Bank
| | |
25,775
| | | |
5,506
| | | |
47,546
| | | |
22,627
| | | |
56,683
| | | |
57,208
| |
|
Other
|
|
|
(3,579
|
)
|
|
|
(2,614
|
)
|
|
|
(7,252
|
)
|
|
|
(6,146
|
)
|
|
|
(14,877
|
)
|
|
|
(13,898
|
)
|
|
|
|
|
63,631
|
|
|
|
35,055
|
|
|
|
124,338
|
|
|
|
79,713
|
|
|
|
232,289
|
|
|
|
191,522
|
|
Interest expense–other than on deposit liabilities and other bank
borrowings
| | |
(20,520
|
)
| | |
(17,910
|
)
| | |
(40,901
|
)
| | |
(35,743
|
)
| | |
(81,488
|
)
| | |
(74,450
|
)
|
|
Allowance for borrowed funds used during construction
| | |
790
| | | |
1,727
| | | |
1,569
| | | |
3,349
| | | |
3,488
| | | |
5,493
| |
|
Allowance for equity funds used during construction
|
|
|
1,847
|
|
|
|
4,120
|
|
|
|
3,620
|
|
|
|
7,725
|
|
|
|
8,117
|
|
|
|
13,109
|
|
| Income before income taxes | | |
45,748
| | | |
22,992
| | | |
88,626
| | | |
55,044
| | | |
162,406
| | | |
135,674
| |
|
Income taxes
|
|
|
16,013
|
|
|
|
7,040
|
|
|
|
31,292
|
|
|
|
18,224
|
|
|
|
56,991
|
|
|
|
46,735
|
|
| Net income | | |
29,735
| | | |
15,952
| | | |
57,334
| | | |
36,820
| | | |
105,415
| | | |
88,939
| |
|
Preferred stock dividends of subsidiaries
|
|
|
473
|
|
|
|
473
|
|
|
|
946
|
|
|
|
946
|
|
|
|
1,890
|
|
|
|
1,890
|
|
| Net income for common stock |
|
$
|
29,262
|
|
|
$
|
15,479
|
|
|
$
|
56,388
|
|
|
$
|
35,874
|
|
|
$
|
103,525
|
|
|
$
|
87,049
|
|
|
Basic earnings per common share
|
|
$
|
0.31
|
|
|
$
|
0.17
|
|
|
$
|
0.61
|
|
|
$
|
0.39
|
|
|
$
|
1.12
|
|
|
$
|
0.99
|
|
|
Diluted earnings per common share
|
|
$
|
0.31
|
|
|
$
|
0.17
|
|
|
$
|
0.61
|
|
|
$
|
0.39
|
|
|
$
|
1.12
|
|
|
$
|
0.99
|
|
|
Dividends per common share
|
|
$
|
0.31
|
|
|
$
|
0.31
|
|
|
$
|
0.62
|
|
|
$
|
0.62
|
|
|
$
|
1.24
|
|
|
$
|
1.24
|
|
|
Weighted-average number of common shares outstanding
|
|
|
93,159
|
|
|
|
91,384
|
|
|
|
92,867
|
|
|
|
90,996
|
|
|
|
92,324
|
|
|
|
88,220
|
|
|
Adjusted weighted-average shares
|
|
|
93,414
|
|
|
|
91,494
|
|
|
|
93,159
|
|
|
|
91,088
|
|
|
|
92,685
|
|
|
|
88,330
|
|
| | | | | | | | | | | |
|
|
Income (loss) by segment
| | | | | | | | | | | | |
|
Electric utility
| |
$
|
17,642
| | |
$
|
15,495
| | |
$
|
35,694
| | |
$
|
29,627
| | |
$
|
85,513
| | |
$
|
69,585
| |
|
Bank
| | |
16,131
| | | |
4,021
| | | |
29,867
| | | |
14,903
| | | |
36,731
| | | |
36,247
| |
|
Other
|
|
|
(4,511
|
)
|
|
|
(4,037
|
)
|
|
|
(9,173
|
)
|
|
|
(8,656
|
)
|
|
|
(18,719
|
)
|
|
|
(18,783
|
)
|
|
Net income for common stock
|
|
$
|
29,262
|
|
|
$
|
15,479
|
|
|
$
|
56,388
|
|
|
$
|
35,874
|
|
|
$
|
103,525
|
|
|
$
|
87,049
|
|
| | | | | | | | | | | |
|
This information should be read in conjunction with the
consolidated financial statements and the notes thereto
incorporated by reference in HEI’s Annual Report on SEC Form 10-K
for the year ended December 31, 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, 2010 and
June 30, 2010 (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)
|
| |
| |
| |
June 30,
| |
December 31,
|
|
(dollars in thousands)
|
|
2010
|
|
2009
|
Assets | | | | |
|
Cash and cash equivalents
| |
$
|
278,324
| | |
$
|
503,922
| |
|
Accounts receivable and unbilled revenues, net
| | |
266,701
| | | |
241,116
| |
|
Available-for-sale investment and mortgage-related securities
| | |
623,965
| | | |
432,881
| |
|
Investment in stock of Federal Home Loan Bank of Seattle
| | |
97,764
| | | |
97,764
| |
|
Loans receivable, net
| | |
3,573,131
| | | |
3,670,493
| |
Property, plant and equipment, net of accumulated depreciation of
$1,996,286 and $1,945,482
| | |
3,106,812
| | | |
3,088,611
| |
|
Regulatory assets
| | |
424,614
| | | |
426,862
| |
|
Other
| | |
426,860
| | | |
381,163
| |
|
Goodwill, net
|
|
|
82,190
|
|
|
|
82,190
|
|
|
|
|
$
|
8,880,361
|
|
|
$
|
8,925,002
|
|
Liabilities and stockholders’
equity | | | | |
| Liabilities | | | | |
|
Accounts payable
| |
$
|
164,538
| | |
$
|
159,044
| |
|
Interest and dividends payable
| | |
30,829
| | | |
27,950
| |
|
Deposit liabilities
| | |
4,001,534
| | | |
4,058,760
| |
|
Short-term borrowings—other than bank
| | |
55,012
| | | |
41,989
| |
|
Other bank borrowings
| | |
256,515
| | | |
297,628
| |
|
Long-term debt, net—other than bank
| | |
1,364,879
| | | |
1,364,815
| |
|
Deferred income taxes
| | |
187,809
| | | |
188,875
| |
|
Regulatory liabilities
| | |
293,299
| | | |
288,214
| |
|
Contributions in aid of construction
| | |
326,050
| | | |
321,544
| |
|
Other
|
|
|
698,970
|
|
|
|
700,242
|
|
|
|
|
|
7,379,435
|
|
|
|
7,449,061
|
|
| | | |
|
|
Preferred stock of subsidiaries - not subject to mandatory redemption
|
|
|
34,293
|
|
|
|
34,293
|
|
| | | |
|
| Stockholders’ equity | | | | |
Common stock, no par value, authorized 200,000,000 shares; issued
and outstanding: 93,619,909 shares and 92,520,638 shares
| | |
1,289,471
| | | |
1,265,157
| |
|
Retained earnings
| | |
183,015
| | | |
184,213
| |
|
Accumulated other comprehensive loss, net of tax benefits
|
|
|
(5,853
|
)
|
|
|
(7,722
|
)
|
|
|
|
|
1,466,633
|
|
|
|
1,441,648
|
|
|
|
|
$
|
8,880,361
|
|
|
$
|
8,925,002
|
|
| | | |
|
This information should be read in conjunction with the
consolidated financial statements and the notes thereto
incorporated by reference in HEI’s Annual Report on SEC Form 10-K
for the year ended December 31, 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, 2010 and
June 30, 2010 (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 STATEMENTS OF CASH FLOWS |
|
(Unaudited)
|
| |
| |
|
Six months ended June 30,
|
|
2010
|
|
2009
|
|
(in thousands)
| | | | |
| Cash flows from operating activities | | | | |
|
Net income
| |
$
|
57,334
| | |
$
|
36,820
| |
|
Adjustments to reconcile net income to net cash provided by
operating activities
| | | | |
|
Depreciation of property, plant and equipment
| | |
79,606
| | | |
76,999
| |
|
Other amortization
| | |
2,149
| | | |
2,484
| |
|
Provision for loan losses
| | |
6,349
| | | |
21,800
| |
|
Loans receivable originated and purchased, held for sale
| | |
(136,197
|
)
| | |
(291,500
|
)
|
|
Proceeds from sale of loans receivable, held for sale
| | |
167,583
| | | |
322,692
| |
|
Net gain on sale of investment and mortgage-related securities
| | |
-
| | | |
(44
|
)
|
|
Other-than-temporary impairment of available-for-sale
mortgage-related securities
| | |
-
| | | |
5,581
| |
|
Changes in deferred income taxes
| | |
(2,381
|
)
| | |
3,973
| |
|
Changes in excess tax benefits from share-based payment arrangements
| | |
97
| | | |
318
| |
|
Allowance for equity funds used during construction
| | |
(3,620
|
)
| | |
(7,725
|
)
|
|
Decrease in cash overdraft
| | |
(302
|
)
| | |
-
| |
|
Changes in assets and liabilities
| | | | |
|
Decrease (increase) in accounts receivable and unbilled revenues, net
| | |
(25,012
|
)
| | |
88,308
| |
|
Decrease (increase) in fuel oil stock
| | |
(49,759
|
)
| | |
22,383
| |
|
Increase (decrease) in accounts, interest and dividends payable
| | |
8,373
| | | |
(20,748
|
)
|
|
Changes in prepaid and accrued income taxes and utility revenue taxes
| | |
(30,699
|
)
| | |
(56,397
|
)
|
|
Changes in other assets and liabilities
|
|
|
11,732
|
|
|
|
(24,633
|
)
|
| Net cash provided by operating activities |
|
| 85,253 |
|
|
| 180,311 |
|
| Cash flows from investing activities | | | | |
|
Available-for-sale investment and mortgage-related securities
purchased
| | |
(379,896
|
)
| | |
(190,095
|
)
|
|
Principal repayments on available-for-sale investment and
mortgage-related securities
| | |
203,783
| | | |
248,109
| |
|
Proceeds from sale of available-for-sale investment and
mortgage-related securities
| | |
-
| | | |
44
| |
|
Net decrease in loans held for investment
| | |
61,017
| | | |
305,381
| |
|
Proceeds from sale of real estate acquired in settlement of loans
| | |
2,118
| | | |
-
| |
|
Capital expenditures
| | |
(83,673
|
)
| | |
(175,092
|
)
|
|
Contributions in aid of construction
| | |
9,430
| | | |
4,917
| |
|
Other
|
|
|
(10
|
)
|
|
|
86
|
|
| Net cash provided by (used in) investing activities |
|
| (187,231 | ) |
|
| 193,350 |
|
| Cash flows from financing activities | | | | |
|
Net decrease in deposit liabilities
| | |
(57,226
|
)
| | |
(11,467
|
)
|
|
Net increase in short-term borrowings with original maturities of
three months or less
| | |
13,023
| | | |
55,000
| |
|
Net decrease in retail repurchase agreements
| | |
(41,112
|
)
| | |
(24,592
|
)
|
|
Proceeds from other bank borrowings
| | |
-
| | | |
310,000
| |
|
Repayments of other bank borrowings
| | |
-
| | | |
(577,517
|
)
|
|
Proceeds from issuance of long-term debt
| | |
-
| | | |
3,168
| |
|
Changes in excess tax benefits from share-based payment arrangements
| | |
(97
|
)
| | |
(318
|
)
|
|
Net proceeds from issuance of common stock
| | |
10,789
| | | |
8,786
| |
|
Common stock dividends
| | |
(46,246
|
)
| | |
(51,127
|
)
|
|
Preferred stock dividends of subsidiaries
| | |
(946
|
)
| | |
(946
|
)
|
|
Decrease in cash overdraft
| | |
-
| | | |
(962
|
)
|
|
Other
|
|
|
(1,805
|
)
|
|
|
(1,190
|
)
|
| Net cash used in financing activities |
|
| (123,620 | ) |
|
| (291,165 | ) |
|
Net increase (decrease) in cash and cash equivalents
| | |
(225,598
|
)
| | |
82,496
| |
|
Cash and cash equivalents, beginning of period
|
|
|
503,922
|
|
|
|
183,435
|
|
| Cash and cash equivalents, end of period |
| $ | 278,324 |
|
| $ | 265,931 |
|
| | | |
|
This information should be read in conjunction with the
consolidated financial statements and the notes thereto
incorporated by reference in HEI’s Annual Report on SEC Form 10-K
for the year ended December 31, 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, 2010 and
June 30, 2010 (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 STATEMENTS OF INCOME |
|
(Unaudited)
|
|
Three months ended
|
|
Six months ended
|
| |
June 30,
| |
June 30,
|
|
(dollars in thousands, except per barrel amounts)
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
| | |
| | | |
| |
| Operating revenues |
|
$
|
582,094
|
|
|
$
|
447,836
|
|
|
$
|
1,128,806
|
|
|
$
|
907,121
|
|
| Operating expenses | | | | | | | | |
|
Fuel oil
| | |
215,322
| | | |
131,885
| | | |
427,074
| | | |
277,174
| |
|
Purchased power
| | |
139,513
| | | |
115,189
| | | |
256,295
| | | |
229,673
| |
|
Other operation
| | |
60,254
| | | |
63,181
| | | |
119,498
| | | |
125,578
| |
|
Maintenance
| | |
32,223
| | | |
29,431
| | | |
59,276
| | | |
55,594
| |
|
Depreciation
| | |
38,649
| | | |
36,425
| | | |
77,291
| | | |
72,849
| |
|
Taxes, other than income taxes
| | |
54,170
| | | |
41,975
| | | |
105,961
| | | |
87,710
| |
|
Income taxes
|
|
|
11,113
|
|
|
|
8,727
|
|
|
|
22,154
|
|
|
|
17,271
|
|
|
|
|
|
551,244
|
|
|
|
426,813
|
|
|
|
1,067,549
|
|
|
|
865,849
|
|
| Operating income |
|
|
30,850
|
|
|
|
21,023
|
|
|
|
61,257
|
|
|
|
41,272
|
|
| Other income | | | | | | | | |
|
Allowance for equity funds used during construction
| | |
1,847
| | | |
4,120
| | | |
3,620
| | | |
7,725
| |
|
Other, net
|
|
|
372
|
|
|
|
2,468
|
|
|
|
1,613
|
|
|
|
4,836
|
|
|
|
|
|
2,219
|
|
|
|
6,588
|
|
|
|
5,233
|
|
|
|
12,561
|
|
| Interest and other charges | | | | | | | | |
|
Interest on long-term debt
| | |
14,383
| | | |
11,945
| | | |
28,766
| | | |
23,857
| |
|
Amortization of net bond premium and expense
| | |
726
| | | |
682
| | | |
1,393
| | | |
1,357
| |
|
Other interest charges
| | |
609
| | | |
717
| | | |
1,208
| | | |
1,343
| |
|
Allowance for borrowed funds used during construction
|
|
|
(790
|
)
|
|
|
(1,727
|
)
|
|
|
(1,569
|
)
|
|
|
(3,349
|
)
|
|
|
|
|
14,928
|
|
|
|
11,617
|
|
|
|
29,798
|
|
|
|
23,208
|
|
| Net income | | |
18,141
| | | |
15,994
| | | |
36,692
| | | |
30,625
| |
|
Preferred stock dividends of subsidiaries
|
|
|
229
|
|
|
|
229
|
|
|
|
458
|
|
|
|
458
|
|
| Net income attributable to HECO | | |
17,912
| | | |
15,765
| | | |
36,234
| | | |
30,167
| |
|
Preferred stock dividends of HECO
|
|
|
270
|
|
|
|
270
|
|
|
|
540
|
|
|
|
540
|
|
| Net income for common stock |
|
$
|
17,642
|
|
|
$
|
15,495
|
|
|
$
|
35,694
|
|
|
$
|
29,627
|
|
| OTHER ELECTRIC UTILITY INFORMATION | | | | | | | | |
|
Kilowatthour sales (millions)
| | |
2,374
| | | |
2,400
| | | |
4,647
| | | |
4,631
| |
|
Wet-bulb temperature (Oahu average; degrees Fahrenheit)
| | |
67.9
| | | |
68.9
| | | |
66.8
| | | |
67.0
| |
|
Cooling degree days (Oahu)
| | |
1,210
| | | |
1,244
| | | |
2,067
| | | |
2,003
| |
|
Average fuel oil cost per barrel
| |
$
|
86.38
| | |
$
|
50.69
| | |
$
|
84.13
| | |
$
|
55.19
| |
| | | | | | | |
|
| |
Twelve months ended
| | | | |
|
Return on average common equity
| |
June 30, 2010
| | | | |
|
(rate-making, simple average method)
| |
Allowed %1 | |
Actual %
| | | | |
|
HECO
| | |
10.50
| | | |
7.86
| | | | | |
|
HELCO
| | |
10.70
| | | |
7.42
| | | | | |
|
MECO
| | |
10.70
| | | |
3.88
| | | | | |
1 Based on interim decisions in effect on June 30, 2010
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 10.70, 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, 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, 2010 and
June 30, 2010 (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)
|
| |
| |
| |
June 30,
| |
December 31,
|
|
(dollars in thousands, except par value)
|
|
2010
|
|
2009
|
| Assets | | | | |
| Utility plant, at cost | | | | |
|
Land
| |
$
|
51,393
| | |
$
|
52,530
| |
|
Plant and equipment
| | |
4,800,278
| | | |
4,696,257
| |
|
Less accumulated depreciation
| | |
(1,900,466
|
)
| | |
(1,848,416
|
)
|
|
Construction in progress
|
|
|
98,231
|
|
|
|
132,980
|
|
| Net utility plant |
|
|
3,049,436
|
|
|
|
3,033,351
|
|
| Current assets | | | | |
|
Cash and cash equivalents
| | |
10,683
| | | |
73,578
| |
|
Customer accounts receivable, net
| | |
142,028
| | | |
133,286
| |
|
Accrued unbilled revenues, net
| | |
90,773
| | | |
84,276
| |
|
Other accounts receivable, net
| | |
18,538
| | | |
8,449
| |
|
Fuel oil stock, at average cost
| | |
128,420
| | | |
78,661
| |
|
Materials and supplies, at average cost
| | |
36,780
| | | |
35,908
| |
|
Prepayments and other
|
|
|
16,000
|
|
|
|
16,201
|
|
| Total current assets |
|
|
443,222
|
|
|
|
430,359
|
|
| Other long-term assets | | | | |
|
Regulatory assets
| | |
424,614
| | | |
426,862
| |
|
Unamortized debt expense
| | |
14,841
| | | |
14,288
| |
|
Other
|
|
|
61,955
|
|
|
|
73,532
|
|
| Total other long-term assets |
|
|
501,410
|
|
|
|
514,682
|
|
|
|
|
$
|
3,994,068
|
|
|
$
|
3,978,392
|
|
| Capitalization and liabilities | | | | |
| Capitalization | | | | |
Common stock, $6 2/3 par value, authorized 50,000,000 shares;
outstanding 13,786,959 shares
| |
$
|
91,931
| | |
$
|
91,931
| |
|
Premium on capital stock
| | |
385,652
| | | |
385,659
| |
|
Retained earnings
| | |
835,843
| | | |
827,036
| |
|
Accumulated other comprehensive income, net of income taxes
|
|
|
1,898
|
|
|
|
1,782
|
|
| Common stock equity | | |
1,315,324
| | | |
1,306,408
| |
|
Cumulative preferred stock – not subject to mandatory redemption
| | |
34,293
| | | |
34,293
| |
|
Long-term debt, net
|
|
|
1,057,879
|
|
|
|
1,057,815
|
|
| Total capitalization |
|
|
2,407,496
|
|
|
|
2,398,516
|
|
| Current liabilities | | | | |
|
Short-term borrowings–nonaffiliates
| | |
14,100
| | | |
-
| |
|
Accounts payable
| | |
138,539
| | | |
132,711
| |
|
Interest and preferred dividends payable
| | |
21,669
| | | |
21,223
| |
|
Taxes accrued
| | |
124,740
| | | |
156,092
| |
|
Other
|
|
|
49,268
|
|
|
|
48,192
|
|
| Total current liabilities |
|
|
348,316
|
|
|
|
358,218
|
|
| Deferred credits and other liabilities | | | | |
|
Deferred income taxes
| | |
176,219
| | | |
180,603
| |
|
Regulatory liabilities
| | |
293,299
| | | |
288,214
| |
|
Unamortized tax credits
| | |
58,016
| | | |
56,870
| |
|
Retirement benefits liability
| | |
293,720
| | | |
296,623
| |
|
Other
|
|
|
90,952
|
|
|
|
77,804
|
|
| Total deferred credits and other liabilities |
|
|
912,206
|
|
|
|
900,114
|
|
|
Contributions in aid of construction
|
|
|
326,050
|
|
|
|
321,544
|
|
|
|
|
$
|
3,994,068
|
|
|
$
|
3,978,392
|
|
| | | |
|
This information should be read in conjunction with the
consolidated financial statements and the notes thereto
incorporated by reference in HECO’s Annual Report on SEC Form 10-K
for the year ended December 31, 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, 2010 and
June 30, 2010 (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 STATEMENTS OF CASH FLOWS |
|
(Unaudited)
|
| |
| |
|
Six months ended June 30,
|
|
2010
|
|
2009
|
|
(in thousands)
| | | | |
| Cash flows from operating activities | | | | |
|
Net income
| |
$
|
36,692
| | |
$
|
30,625
| |
|
Adjustments to reconcile net income to cash provided by operating
activities
| | | | |
|
Depreciation of property, plant and equipment
| | |
77,291
| | | |
72,849
| |
|
Other amortization
| | |
3,101
| | | |
5,502
| |
|
Changes in deferred income taxes
| | |
(4,522
|
)
| | |
7,264
| |
|
Changes in tax credits, net
| | |
1,685
| | | |
(1,321
|
)
|
|
Allowance for equity funds used during construction
| | |
(3,620
|
)
| | |
(7,725
|
)
|
|
Decrease in cash overdraft
| | |
(302
|
)
| | |
-
| |
|
Changes in assets and liabilities
| | | | |
|
Decrease (increase) in accounts receivable
| | |
(18,258
|
)
| | |
58,382
| |
|
Decrease (increase) in accrued unbilled revenues
| | |
(6,497
|
)
| | |
28,039
| |
|
Decrease (increase) in fuel oil stock
| | |
(49,759
|
)
| | |
22,383
| |
|
Increase in materials and supplies
| | |
(872
|
)
| | |
(540
|
)
|
|
Increase in regulatory assets
| | |
(2,252
|
)
| | |
(10,564
|
)
|
|
Increase (decrease) in accounts payable
| | |
5,828
| | | |
(12,881
|
)
|
|
Changes in prepaid and accrued income taxes and utility revenue taxes
| | |
(31,864
|
)
| | |
(61,259
|
)
|
|
Changes in other assets and liabilities
|
|
|
14,669
|
|
|
|
(3,542
|
)
|
| Net cash provided by operating activities |
|
| 21,320 |
|
|
| 127,212 |
|
| Cash flows from investing activities | | | | |
|
Capital expenditures
| | |
(78,511
|
)
| | |
(174,473
|
)
|
|
Contributions in aid of construction
|
|
|
9,430
|
|
|
|
4,917
|
|
| Net cash used in investing activities |
|
| (69,081 | ) |
|
| (169,556 | ) |
| Cash flows from financing activities | | | | |
|
Common stock dividends
| | |
(26,887
|
)
| | |
(21,135
|
)
|
|
Preferred stock dividends of HECO and subsidiaries
| | |
(998
|
)
| | |
(998
|
)
|
|
Proceeds from issuance of long-term debt
| | |
-
| | | |
3,168
| |
Net increase in short-term borrowings from nonaffiliates and
affiliate with original maturities of three months or less
| | |
14,100
| | | |
59,054
| |
|
Decrease in cash overdraft
| | |
-
| | | |
(962
|
)
|
|
Other
|
|
|
(1,349
|
)
|
|
|
(8
|
)
|
| Net cash provided by (used in) financing activities |
|
| (15,134 | ) |
|
| 39,119 |
|
|
Net decrease in cash and cash equivalents
| | |
(62,895
|
)
| | |
(3,225
|
)
|
|
Cash and cash equivalents, beginning of period
|
|
|
73,578
|
|
|
|
6,901
|
|
| Cash and cash equivalents, end of period |
| $ | 10,683 |
|
| $ | 3,676 |
|
| | | |
|
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, 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, 2010 and
June 30, 2010 (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.
|
|
|
|
American Savings Bank, F.S.B. and Subsidiaries
|
| CONSOLIDATED STATEMENTS OF INCOME DATA |
|
(Unaudited)
|
|
Three months ended
|
|
Six months ended
|
| |
June 30,
|
|
March 31,
|
|
June 30,
| |
June 30,
|
|
(in thousands)
|
|
2010
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
| Interest and dividend income | | | | | | | | |
| |
|
Interest and fees on loans
| |
$
|
49,328
| |
$
|
49,745
| |
$
|
55,363
| | |
$
|
99,073
| |
$
|
113,455
| |
Interest and dividends on investment and mortgage-related
securities
|
|
|
3,646
|
|
|
3,317
|
|
|
7,143
|
|
|
|
6,963
|
|
|
14,819
|
|
|
|
|
|
52,974
|
|
|
53,062
|
|
|
62,506
|
|
|
|
106,036
|
|
|
128,274
|
|
| Interest expense | | | | | | | | | | |
|
Interest on deposit liabilities
| | |
3,852
| | |
4,423
| | |
9,902
| | | |
8,275
| | |
21,467
| |
|
Interest on other borrowings
|
|
|
1,418
|
|
|
1,426
|
|
|
2,241
|
|
|
|
2,844
|
|
|
5,505
|
|
|
|
|
|
5,270
|
|
|
5,849
|
|
|
12,143
|
|
|
|
11,119
|
|
|
26,972
|
|
| Net interest income | | |
47,704
| | |
47,213
| | |
50,363
| | | |
94,917
| | |
101,302
| |
|
Provision for loan losses
|
|
|
990
|
|
|
5,359
|
|
|
13,500
|
|
|
|
6,349
|
|
|
21,800
|
|
| Net interest income after provision for loan losses |
|
|
46,714
|
|
|
41,854
|
|
|
36,863
|
|
|
|
88,568
|
|
|
79,502
|
|
| Noninterest income | | | | | | | | | | |
|
Fee income on deposit liabilities
| | |
7,891
| | |
7,520
| | |
7,462
| | | |
15,411
| | |
14,173
| |
|
Fees from other financial services
| | |
6,649
| | |
6,414
| | |
6,443
| | | |
13,063
| | |
12,362
| |
|
Fee income on other financial products
| | |
1,735
| | |
1,525
| | |
1,628
| | | |
3,260
| | |
2,672
| |
|
Net losses on available-for-sale securities
| | |
-
| | |
-
| | |
(5,537
|
)
| | |
-
| | |
(5,537
|
)
|
|
Other income
|
|
|
2,383
|
|
|
2,393
|
|
|
2,997
|
|
|
|
4,776
|
|
|
5,587
|
|
|
|
|
|
18,658
|
|
|
17,852
|
|
|
12,993
|
|
|
|
36,510
|
|
|
29,257
|
|
| Noninterest expense | | | | | | | | | | |
|
Compensation and employee benefits
| | |
18,907
| | |
17,402
| | |
17,991
| | | |
36,309
| | |
37,351
| |
|
Occupancy
| | |
4,216
| | |
4,225
| | |
5,922
| | | |
8,441
| | |
11,051
| |
|
Data processing
| | |
4,564
| | |
4,338
| | |
3,481
| | | |
8,902
| | |
6,668
| |
|
Services
| | |
1,845
| | |
1,728
| | |
3,801
| | | |
3,573
| | |
7,219
| |
|
Equipment
| | |
1,640
| | |
1,709
| | |
2,540
| | | |
3,349
| | |
5,330
| |
|
Other expense
|
|
|
8,453
|
|
|
8,568
|
|
|
10,639
|
|
|
|
17,021
|
|
|
18,566
|
|
|
|
|
|
39,625
|
|
|
37,970
|
|
|
44,374
|
|
|
|
77,595
|
|
|
86,185
|
|
| Income before income taxes | | |
25,747
| | |
21,736
| | |
5,482
| | | |
47,483
| | |
22,574
| |
|
Income taxes
|
|
|
9,616
|
|
|
8,000
|
|
|
1,461
|
|
|
|
17,616
|
|
|
7,671
|
|
| Net income |
|
$
|
16,131
|
|
$
|
13,736
|
|
$
|
4,021
|
|
|
$
|
29,867
|
|
$
|
14,903
|
|
| | | | | | | | | |
|
| | | | | | | | | |
|
| OTHER BANK INFORMATION (%) | | | | | | | | | | |
|
Return on average assets
| | |
1.32
| | |
1.12
| | |
0.31
| | | |
1.22
| | |
0.57
| |
|
Return on average equity
| | |
12.80
| | |
11.02
| | |
3.41
| | | |
11.91
| | |
6.30
| |
|
Net interest margin
| | |
4.22
| | |
4.18
| | |
4.16
| | | |
4.20
| | |
4.13
| |
|
Net charge-offs to average loans outstanding (annualized)
| | |
0.57
| | |
0.62
| | |
1.31
| | | |
0.60
| | |
0.74
| |
|
Efficiency ratio
| | |
59
| | |
58
| | |
70
| | | |
59
| | |
66
| |
| As of period end | | | | | | | | | | |
Nonperforming assets to loans outstanding and real estate owned *
| | |
1.90
| | |
2.13
| | |
1.55
| | | | | |
|
Allowance for loan losses to loans outstanding
| | |
1.03
| | |
1.13
| | |
1.09
| | | | | |
|
Tier-1 leverage ratio
| | |
9.3
| | |
9.1
| | |
8.7
| | | | | |
|
Total risk-based capital ratio
| | |
14.1
| | |
14.0
| | |
12.6
| | | | | |
|
Tangible common equity to total assets
| | |
8.7
| | |
8.5
| | |
7.7
| | | | | |
| | | | | | | | | |
|
|
* Regulatory basis
| | | | | | | | | | |
| | | | | | | | | |
|
This information should be read in conjunction with the
consolidated financial statements and the notes thereto
incorporated by reference in HEI’s Annual Report on SEC Form 10-K
for the year ended December 31, 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, 2010 and
June 30, 2010 (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.
|
|
|
|
American Savings Bank, F.S.B. and Subsidiaries
|
| CONSOLIDATED BALANCE SHEETS DATA |
|
(Unaudited)
|
| |
| |
| |
June 30,
| |
December 31,
|
|
(in thousands)
|
|
2010
|
|
2009
|
| | | |
|
| Assets | | | | |
|
Cash and cash equivalents
| |
$
|
265,464
| | |
$
|
425,896
| |
|
Federal funds sold
| | |
794
| | | |
1,479
| |
|
Available-for-sale investment and mortgage-related securities
| | |
623,965
| | | |
432,881
| |
|
Investment in stock of Federal Home Loan Bank of Seattle
| | |
97,764
| | | |
97,764
| |
|
Loans receivable, net
| | |
3,573,131
| | | |
3,670,493
| |
|
Other
| | |
231,501
| | | |
230,282
| |
|
Goodwill, net
|
|
|
82,190
|
|
|
|
82,190
|
|
|
|
|
$
|
4,874,809
|
|
|
$
|
4,940,985
|
|
| | | |
|
| Liabilities and stockholder’s equity | | | | |
|
Deposit liabilities–noninterest-bearing
| |
$
|
824,004
| | |
$
|
808,474
| |
|
Deposit liabilities–interest-bearing
| | |
3,177,530
| | | |
3,250,286
| |
|
Other borrowings
| | |
256,515
| | | |
297,628
| |
|
Other
|
|
|
109,458
|
|
|
|
92,129
|
|
|
|
|
|
4,367,507
|
|
|
|
4,448,517
|
|
| | | |
|
|
Common stock
| | |
330,218
| | | |
329,439
| |
|
Retained earnings
| | |
179,522
| | | |
172,655
| |
|
Accumulated other comprehensive loss, net of tax benefits
|
|
|
(2,438
|
)
|
|
|
(9,626
|
)
|
|
|
|
|
507,302
|
|
|
|
492,468
|
|
|
|
|
$
|
4,874,809
|
|
|
$
|
4,940,985
|
|
| | | |
|
This information should be read in conjunction with the
consolidated financial statements and the notes thereto
incorporated by reference in HEI’s Annual Report on SEC Form 10-K
for the year ended December 31, 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, 2010 and
June 30, 2010 (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.
|
|
|
|
American Savings Bank, F.S.B. and Subsidiaries
|
| RECONCILIATION OF GAAP TO NON-GAAP MEASURES |
|
(Unaudited)
|
| |
| |
| |
| |
| |
| |
| | | | | | | | | | | |
|
| | | | | | | | | | | |
|
|
(in thousands)
|
|
1Q08
|
|
2Q09
|
|
3Q09
|
|
4Q09
|
|
1Q10
|
|
2Q10
|
Noninterest income | | | | | | | | | | | | |
| Per income statement - GAAP | | $ | 17,928 | | | $ | 12,993 | | | $ | 11,924 | | | $ | (11,277 | ) | | $ | 17,852 | | | $ | 18,658 | |
Other-than-temporary impairment of private-issue mortgage-related
securities
| | |
-
| | | |
5,581
| | | |
9,863
| | | |
-
| | | |
-
| | | |
-
| |
|
Net (gains) losses on sale of securities
| | |
(935
|
)
| | |
-
| | | |
-
| | | |
32,078
| | | |
-
| | | |
-
| |
|
Gain on sale of a commercial loan
| | |
-
| | | |
-
| | | |
(2,951
|
)
| | |
-
| | | |
-
| | | |
-
| |
|
Gain on sale of other assets
| | |
-
| | | |
-
| | | |
-
| | | |
(1,772
|
)
| | |
-
| | | |
-
| |
|
Other nonrecurring income
| |
|
(384
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(500
|
)
|
|
|
-
|
|
|
|
-
|
|
| Adjusted noninterest income | | $ | 16,609 |
|
| $ | 18,574 |
|
| $ | 18,836 |
|
| $ | 18,529 |
|
| $ | 17,852 |
|
| $ | 18,658 |
|
| | | | | | | | | | | |
|
| | | | | | | | | | | |
|
Noninterest expense | | | | | | | | | | | | |
| Per income statement - GAAP | | $ | 44,234 | | | $ | 44,374 | | | $ | 39,591 | | | $ | 41,695 | | | $ | 37,970 | | | $ | 39,625 | |
|
Real estate transactions
| | |
-
| | | |
(1,180
|
)
| | |
(1,076
|
)
| | |
(1,633
|
)
| | |
-
| | | |
(30
|
)
|
|
Professional services
| | |
-
| | | |
(1,238
|
)
| | |
(600
|
)
| | |
-
| | | |
-
| | | |
-
| |
|
FISERV conversion costs
| | |
-
| | | |
(159
|
)
| | |
(572
|
)
| | |
(972
|
)
| | |
(1,257
|
)
| | |
(2,697
|
)
|
|
Severance
| | |
-
| | | |
(393
|
)
| | |
(301
|
)
| | |
(390
|
)
| | |
(1
|
)
| | |
(48
|
)
|
|
FDIC special assessment
| | |
-
| | | |
(2,338
|
)
| | |
-
| | | |
-
| | | |
-
| | | |
-
| |
|
Technology write-offs
| | |
-
| | | |
(145
|
)
| | |
-
| | | |
(35
|
)
| | |
-
| | | |
-
| |
Prepayment penalty on early extinguishment of debt
| |
|
-
|
|
|
|
(60
|
)
|
|
|
-
|
|
|
|
(659
|
)
|
|
|
-
|
|
|
|
-
|
|
| Adjusted noninterest expense | | $ | 44,234 |
|
| $ | 38,861 |
|
| $ | 37,042 |
|
| $ | 38,006 |
|
| $ | 36,712 |
|
| $ | 36,850 |
|
Other bank information | | | | | | | | | | | | |
| Noninterest expense (annualized) | | | | | | | | | | | | |
| Reported | | $ | 176,936 | | | $ | 177,496 | | | $ | 158,364 | | | $ | 166,780 | | | $ | 151,880 | | | $ | 158,500 | |
| Adjusted | | | 176,936 | | | | 155,444 | | | | 148,168 | | | | 152,024 | | | | 146,848 | | | | 147,400 | |
| | | | | | | | | | | |
|
| Efficiency ratio | | | | | | | | | | | | |
| Reported | | | 65 | % | | | 70 | % | | | 63 | % | | | 109 | % | | | 58 | % | | | 59 | % |
| Adjusted | | | 66 | % | | | 56 | % | | | 53 | % | | | 56 | % | | | 56 | % | | | 55 | % |
| | | | | | | | | | | |
|
| Pretax, preprovision income (annualized) | | | | | | | | | | | | |
| Reported | | $ | 96,964 | | | $ | 75,928 | | | $ | 91,460 | | | $ | (14,136 | ) | | $ | 108,380 | | | $ | 106,948 | |
| Adjusted | | | 91,688 | | | | 120,304 | | | | 129,304 | | | | 119,844 | | | | 113,412 | | | | 118,048 | |
| | | | | | | | | | | |
|
| Return on average assets | | | | | | | | | | | | |
| Reported | | | 0.85 | % | | | 0.31 | % | | | 0.89 | % | | | (0.36 | )% | | | 1.12 | % | | | 1.32 | % |
| Adjusted | | | 0.81 | % | | | 0.83 | % | | | 1.34 | % | | | 1.27 | % | | | 1.18 | % | | | 1.45 | % |
Source: Hawaiian Electric Industries, Inc.
Contact:
Hawaiian Electric Industries, Inc.
Shelee M.T. Kimura, 808-543-7384
Manager,
Investor Relations &
Strategic Planning
skimura@hei.com