CE CASECNAN WATER AND ENERGY COMPANY, INC.
BALANCE SHEETS (Unaudited)
(Amounts in thousands, except share data)
|
| |
|
|
|
| |
|
June 30,
|
|
|
December31,
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
ASSETS
|
|
| |
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
27,582 |
|
|
$ |
20,068 |
|
|
Restricted cash and investments
|
|
|
34,565 |
|
|
|
37,447 |
|
|
Receivables, net
|
|
|
13,366 |
|
|
|
34,189 |
|
|
Other current assets
|
|
|
6,494 |
|
|
|
9,027 |
|
|
Total current assets
|
|
|
82,007 |
|
|
|
100,731 |
|
| |
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
250,377 |
|
|
|
260,579 |
|
|
Other investments
|
|
|
18,936 |
|
|
|
19,572 |
|
|
Deferred income taxes
|
|
|
4,811 |
|
|
|
4,802 |
|
|
Other
|
|
|
31 |
|
|
|
68 |
|
|
Total assets
|
|
$ |
356,162 |
|
|
$ |
385,752 |
|
| |
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY
|
|
| |
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts payable and other accrued liabilities
|
|
$ |
660 |
|
|
$ |
1,670 |
|
|
Dividends payable
|
|
|
20,085 |
|
|
|
15,775 |
|
|
Accrued interest
|
|
|
128 |
|
|
|
256 |
|
|
Accrued property, income and other taxes
|
|
|
4,122 |
|
|
|
9,098 |
|
|
Payable to affiliates
|
|
|
5,489 |
|
|
|
2,802 |
|
|
Current portion of long-term debt
|
|
|
8,575 |
|
|
|
17,150 |
|
|
Total current liabilities
|
|
|
39,059 |
|
|
|
46,751 |
|
| |
|
|
|
|
|
|
|
|
|
Commitments and contingencies (Note 5)
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
Shareholders equity:
|
|
|
|
|
|
|
|
|
|
Common stock 2,148,000 shares authorized, one Philippine peso ($0.038)
par value; 767,162 shares issued and outstanding
|
|
|
29 |
|
|
|
29 |
|
|
Additional paid-in capital
|
|
|
123,807 |
|
|
|
123,807 |
|
|
Retained earnings
|
|
|
194,725 |
|
|
|
216,178 |
|
|
Accumulated other comprehensive loss, net
|
|
|
(1,458 |
) |
|
|
(1,013 |
) |
|
Total shareholders equity
|
|
|
317,103 |
|
|
|
339,001 |
|
|
Total liabilities and shareholders equity
|
|
$ |
356,162 |
|
|
$ |
385,752 |
|
|
CE CASECNAN WATER & ENERGY CO IN
CIK:1006402
|
2010-06-30 |
|
| ASSETS |
| Current assets: |
| Cash and cash equivalents | $27,582 | $20,068 |
| Restricted cash and investments | 34,565 | 37,447 |
| Receivables, net | 13,366 | 34,189 |
| Other current assets | 6,494 | 9,027 |
| Total current assets | 82,007 | 100,731 |
| Property, plant and equipment, net | 250,377 | 260,579 |
| Other investments | 18,936 | 19,572 |
| Deferred income taxes | 4,811 | 4,802 |
| Other | 31 | 68 |
| Total assets | $356,162 | $385,752 |
| LIABILITIES AND SHAREHOLDERS EQUITY |
| Current liabilities: |
| Accounts payable and other accrued liabilities | $660 | $1,670 |
| Dividends payable | 20,085 | 15,775 |
| Accrued interest | 128 | 256 |
| Accrued property, income and other taxes | 4,122 | 9,098 |
| Payable to affiliates | 5,489 | 2,802 |
| Current portion of long-term debt | 8,575 | 17,150 |
| Total current liabilities | 39,059 | 46,751 |
| Commitments and contingencies (Note 5) |
| Shareholders equity: |
| Common stock 2,148,000 shares authorized, one Philippine peso ($0.038) par value; 767,162 shares issued and outstanding | 29 | 29 |
| Additional paid-in capital | 123,807 | 123,807 |
| Retained earnings | 194,725 | 216,178 |
| Accumulated other comprehensive loss, net | (1,458) | (1,013) |
| Total shareholders equity | 317,103 | 339,001 |
| Total liabilities and shareholders equity | $356,162 | $385,752 |
|
|
CE CASECNAN WATER AND ENERGY COMPANY, INC.
STATEMENTS OF OPERATIONS (Unaudited)
(Amounts in thousands)
|
| |
|
Three-Month Periods
|
|
|
Six-Month Periods
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
Revenue - Lease rentals and service contracts
|
|
$ |
22,013 |
|
|
$ |
32,433 |
|
|
$ |
44,027 |
|
|
$ |
55,932 |
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
5,484 |
|
|
|
5,500 |
|
|
|
10,967 |
|
|
|
10,994 |
|
|
Plant operations and other operating expenses
|
|
|
2,347 |
|
|
|
2,509 |
|
|
|
4,747 |
|
|
|
4,478 |
|
|
Total operating expenses
|
|
|
7,831 |
|
|
|
8,009 |
|
|
|
15,714 |
|
|
|
15,472 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
14,182 |
|
|
|
24,424 |
|
|
|
28,313 |
|
|
|
40,460 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(403 |
) |
|
|
(858 |
) |
|
|
(934 |
) |
|
|
(1,874 |
) |
|
Interest income
|
|
|
158 |
|
|
|
169 |
|
|
|
309 |
|
|
|
419 |
|
|
Other, net
|
|
|
435 |
|
|
|
738 |
|
|
|
1,698 |
|
|
|
1,431 |
|
|
Total other income (expense)
|
|
|
190 |
|
|
|
49 |
|
|
|
1,073 |
|
|
|
(24 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense
|
|
|
14,372 |
|
|
|
24,473 |
|
|
|
29,386 |
|
|
|
40,436 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
2,876 |
|
|
|
4,906 |
|
|
|
6,039 |
|
|
|
8,263 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
11,496 |
|
|
$ |
19,567 |
|
|
$ |
23,347 |
|
|
$ |
32,173 |
|
|
CE CASECNAN WATER & ENERGY CO IN
CIK:1006402
|
2010-06-30 |
2009-06-30 |
2010-06-30 |
2009-06-30 |
| Revenue - Lease rentals and service contracts | $22,013 | $32,433 | $44,027 | $55,932 |
| Operating expenses: |
| Depreciation | 5,484 | 5,500 | 10,967 | 10,994 |
| Plant operations and other operating expenses | 2,347 | 2,509 | 4,747 | 4,478 |
| Total operating expenses | 7,831 | 8,009 | 15,714 | 15,472 |
| Operating income | 14,182 | 24,424 | 28,313 | 40,460 |
| Other income (expense): |
| Interest expense | (403) | (858) | (934) | (1,874) |
| Interest income | 158 | 169 | 309 | 419 |
| Other, net | 435 | 738 | 1,698 | 1,431 |
| Total other income (expense) | 190 | 49 | 1,073 | (24) |
| Income before income tax expense | 14,372 | 24,473 | 29,386 | 40,436 |
| Income tax expense | 2,876 | 4,906 | 6,039 | 8,263 |
| Net income | $11,496 | $19,567 | $23,347 | $32,173 |
|
|
Additionally, the Company has auction rate securities that are measured at fair value and are presented as other investments on the Balance Sheets. The fair value of the Companys investments in auction rate securities, where there is no current liquid market, is determined using internally developed discounted cash flow pricing models based on available observable market data and the Companys judgment about the assumptions, including liquidity and nonperformance risks, which market participants would use when pricing the asset. As such, the Company considers these securities to be valued using Level 3 inputs. The following table reconciles the beginning and ending balances of the Companys auction rate securities measured at fair value on a recurring basis using significant Level 3 inputs (in thousands):
|
| |
|
Three-Month Periods
|
|
|
Six-Month Periods
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$ |
19,915 |
|
|
$ |
14,822 |
|
|
$ |
19,572 |
|
|
$ |
14,096 |
|
|
Unrealized (losses) gains included in other comprehensive
(loss) income
|
|
|
(979 |
) |
|
|
2,622 |
|
|
|
(636 |
) |
|
|
3,348 |
|
|
Ending balance
|
|
$ |
18,936 |
|
|
$ |
17,444 |
|
|
$ |
18,936 |
|
|
$ |
17,444 |
|
|
CE CASECNAN WATER & ENERGY CO IN
CIK:1006402
|
|
|
2010-06-30 |
2009-06-30 |
|
|