Exhibit 99.2
AMEREN CORPORATION (AEE)
CONSOLIDATED STATEMENT OF INCOME
(Unaudited, in millions, except per share amounts)
|
| | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2019 | | 2018 | | 2019 | | 2018 |
Operating Revenues: | | | | | | | |
Electric | $ | 1,218 |
| | $ | 1,396 |
| | $ | 2,400 |
| | $ | 2,619 |
|
Natural gas | 161 |
| | 167 |
| | 535 |
| | 529 |
|
Total operating revenues | 1,379 |
| | 1,563 |
| | 2,935 |
| | 3,148 |
|
Operating Expenses: | | | | | | | |
Fuel | 102 |
| | 186 |
| | 262 |
| | 374 |
|
Purchased power | 136 |
| | 142 |
| | 292 |
| | 305 |
|
Natural gas purchased for resale | 44 |
| | 51 |
| | 205 |
| | 222 |
|
Other operations and maintenance | 450 |
| | 439 |
| | 867 |
| | 870 |
|
Depreciation and amortization | 249 |
| | 238 |
| | 497 |
| | 472 |
|
Taxes other than income taxes | 118 |
| | 122 |
| | 244 |
| | 247 |
|
Total operating expenses | 1,099 |
| | 1,178 |
| | 2,367 |
| | 2,490 |
|
Operating Income | 280 |
| | 385 |
| | 568 |
| | 658 |
|
Other Income, Net | 36 |
| | 29 |
| | 65 |
| | 52 |
|
Interest Charges | 97 |
| | 100 |
| | 194 |
| | 201 |
|
Income Before Income Taxes | 219 |
| | 314 |
| | 439 |
| | 509 |
|
Income Taxes | 39 |
| | 74 |
| | 66 |
| | 116 |
|
Net Income | 180 |
| | 240 |
| | 373 |
| | 393 |
|
Less: Net Income Attributable to Noncontrolling Interests | 1 |
| | 1 |
| | 3 |
| | 3 |
|
Net Income Attributable to Ameren Common Shareholders | $ | 179 |
| | $ | 239 |
| | $ | 370 |
| | $ | 390 |
|
| | | | | | | |
Earnings per Common Share – Basic | $ | 0.73 |
| | $ | 0.98 |
| | $ | 1.51 |
| | $ | 1.60 |
|
| | | | | | | |
Earnings per Common Share – Diluted | $ | 0.72 |
| | $ | 0.97 |
| | $ | 1.50 |
| | $ | 1.59 |
|
| | | | | | | |
Weighted-average Common Shares Outstanding – Basic | 245.6 |
| | 243.7 |
| | 245.3 |
| | 243.3 |
|
Weighted-average Common Shares Outstanding – Diluted | 247.2 |
| | 245.8 |
| | 246.8 |
| | 245.1 |
|
AMEREN CORPORATION (AEE)
CONSOLIDATED BALANCE SHEET
(Unaudited, in millions)
|
| | | | | | | |
| June 30, 2019 | | December 31, 2018 |
ASSETS | | | |
Current Assets: | | | |
Cash and cash equivalents | $ | 6 |
| | $ | 16 |
|
Accounts receivable - trade (less allowance for doubtful accounts) | 461 |
| | 463 |
|
Unbilled revenue | 326 |
| | 295 |
|
Miscellaneous accounts receivable | 91 |
| | 79 |
|
Inventories | 433 |
| | 483 |
|
Current regulatory assets | 107 |
| | 134 |
|
Other current assets | 90 |
| | 63 |
|
Total current assets | 1,514 |
| | 1,533 |
|
Property, Plant, and Equipment, Net | 23,479 |
| | 22,810 |
|
Investments and Other Assets: | | | |
Nuclear decommissioning trust fund | 783 |
| | 684 |
|
Goodwill | 411 |
| | 411 |
|
Regulatory assets | 1,175 |
| | 1,127 |
|
Other assets | 741 |
| | 650 |
|
Total investments and other assets | 3,110 |
| | 2,872 |
|
TOTAL ASSETS | $ | 28,103 |
| | $ | 27,215 |
|
LIABILITIES AND EQUITY | | | |
Current Liabilities: | | | |
Current maturities of long-term debt | $ | 336 |
| | $ | 580 |
|
Short-term debt | 999 |
| | 597 |
|
Accounts and wages payable | 593 |
| | 817 |
|
Current regulatory liabilities | 156 |
| | 149 |
|
Other current liabilities | 668 |
| | 544 |
|
Total current liabilities | 2,752 |
| | 2,687 |
|
Long-term Debt, Net | 8,222 |
| | 7,859 |
|
Deferred Credits and Other Liabilities: | | | |
Accumulated deferred income taxes and investment tax credits, net | 2,758 |
| | 2,666 |
|
Regulatory liabilities | 4,768 |
| | 4,637 |
|
Asset retirement obligations | 667 |
| | 627 |
|
Pension and other postretirement benefits | 539 |
| | 558 |
|
Other deferred credits and liabilities | 464 |
| | 408 |
|
Total deferred credits and other liabilities | 9,196 |
| | 8,896 |
|
Ameren Corporation Shareholders’ Equity: | | | |
Common stock | 2 |
| | 2 |
|
Other paid-in capital, principally premium on common stock | 5,649 |
| | 5,627 |
|
Retained earnings | 2,161 |
| | 2,024 |
|
Accumulated other comprehensive loss | (21 | ) | | (22 | ) |
Total Ameren Corporation shareholders’ equity | 7,791 |
| | 7,631 |
|
Noncontrolling Interests | 142 |
| | 142 |
|
Total equity | 7,933 |
| | 7,773 |
|
TOTAL LIABILITIES AND EQUITY | $ | 28,103 |
| | $ | 27,215 |
|
AMEREN CORPORATION (AEE)
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(Unaudited, in millions)
|
| | | | | | | |
| Six Months Ended June 30, |
| 2019 | | 2018 |
Cash Flows From Operating Activities: | | | |
Net income | $ | 373 |
| | $ | 393 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | 494 |
| | 463 |
|
Amortization of nuclear fuel | 33 |
| | 48 |
|
Amortization of debt issuance costs and premium/discounts | 9 |
| | 11 |
|
Deferred income taxes and investment tax credits, net | 54 |
| | 81 |
|
Allowance for equity funds used during construction | (13 | ) | | (14 | ) |
Stock-based compensation costs | 10 |
| | 10 |
|
Other | (5 | ) | | 11 |
|
Changes in assets and liabilities | (76 | ) | | (183 | ) |
Net cash provided by operating activities | 879 |
| | 820 |
|
Cash Flows From Investing Activities: | | | |
Capital expenditures | (1,125 | ) | | (1,112 | ) |
Nuclear fuel expenditures | (25 | ) | | (16 | ) |
Purchases of securities – nuclear decommissioning trust fund | (96 | ) | | (129 | ) |
Sales and maturities of securities – nuclear decommissioning trust fund | 95 |
| | 122 |
|
Purchase of bonds | (97 | ) | | — |
|
Proceeds from sale of remarketed bonds | 97 |
| | — |
|
Other | (3 | ) | | 6 |
|
Net cash used in investing activities | (1,154 | ) | | (1,129 | ) |
Cash Flows From Financing Activities: | | | |
Dividends on common stock | (233 | ) | | (223 | ) |
Dividends paid to noncontrolling interest holders | (3 | ) | | (3 | ) |
Short-term debt, net | 401 |
| | 21 |
|
Maturities of long-term debt | (329 | ) | | (323 | ) |
Issuances of long-term debt | 450 |
| | 853 |
|
Issuances of common stock | 37 |
| | 40 |
|
Employee payroll taxes related to stock-based compensation | (29 | ) | | (19 | ) |
Debt issuance costs | (4 | ) | | (9 | ) |
Net cash provided by financing activities | 290 |
| | 337 |
|
Net change in cash, cash equivalents, and restricted cash | 15 |
| | 28 |
|
Cash, cash equivalents, and restricted cash at beginning of year | 107 |
| | 68 |
|
Cash, cash equivalents, and restricted cash at end of period | $ | 122 |
| | $ | 96 |
|