Exhibit 99.2
AMEREN CORPORATION (AEE)
CONSOLIDATED STATEMENT OF INCOME
(Unaudited, in millions, except per share amounts)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||
Operating Revenues: | ||||||||||||
Electric | $ | 1,679 | $ | 1,928 | $ | 4,589 | $ | 4,944 | ||||
Gas | 136 | 132 | 826 | 987 | ||||||||
Total operating revenues | 1,815 | 2,060 | 5,415 | 5,931 | ||||||||
Operating Expenses: | ||||||||||||
Fuel | 306 | 461 | 867 | 963 | ||||||||
Coal contract settlement | - | - | - | (60) | ||||||||
Purchased power | 256 | 371 | 708 | 964 | ||||||||
Gas purchased for resale | 57 | 73 | 523 | 697 | ||||||||
Other operations and maintenance | 422 | 456 | 1,294 | 1,361 | ||||||||
Depreciation and amortization | 185 | 173 | 541 | 513 | ||||||||
Taxes other than income taxes | 104 | 98 | 311 | 300 | ||||||||
Total operating expenses | 1,330 | 1,632 | 4,244 | 4,738 | ||||||||
Operating Income | 485 | 428 | 1,171 | 1,193 | ||||||||
Other Income and Expenses: | ||||||||||||
Miscellaneous income | 16 | 23 | 49 | 61 | ||||||||
Miscellaneous expense | (3) | (10) | (14) | (23) | ||||||||
Total other income | 13 | 13 | 35 | 38 | ||||||||
Interest Charges | 134 | 113 | 376 | 331 | ||||||||
Income Before Income Taxes | 364 | 328 | 830 | 900 | ||||||||
Income Taxes | 135 | 113 | 288 | 319 | ||||||||
Net Income | 229 | 215 | 542 | 581 | ||||||||
Less: Net Income Attributable to Noncontrolling Interests | 2 | 11 | 9 | 33 | ||||||||
Net Income Attributable to Ameren Corporation | $ | 227 | $ | 204 | $ | 533 | $ | 548 | ||||
Earnings per Common Share - Basic and Diluted | $ | 1.04 | $ | 0.97 | $ | 2.48 | $ | 2.61 | ||||
Average Common Shares Outstanding | 218.2 | 210.3 | 214.9 | 209.5 |
AMEREN CORPORATION (AEE)
CONSOLIDATED STATEMENT OF CASH FLOWS
(Unaudited, in millions)
Nine Months Ended September 30, | ||||||
2009 | 2008 | |||||
Cash Flows From Operating Activities: | ||||||
Net income | $ | 542 | $ | 581 | ||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Gain on sales of emission allowances | - | (2) | ||||
Net mark-to-market gain on derivatives | (26) | (42) | ||||
Depreciation and amortization | 557 | 528 | ||||
Amortization of nuclear fuel | 40 | 31 | ||||
Amortization of debt issuance costs and premium/discounts | 16 | 14 | ||||
Deferred income taxes and investment tax credits, net | 301 | 130 | ||||
Other | 4 | (2) | ||||
Changes in assets and liabilities: | ||||||
Receivables | 239 | 144 | ||||
Materials and supplies | (11) | (216) | ||||
Accounts and wages payable | (241) | (74) | ||||
Taxes accrued | 81 | 44 | ||||
Assets, other | (96) | 46 | ||||
Liabilities, other | 134 | 142 | ||||
Pension and other postretirement benefits | 30 | 23 | ||||
Counterparty collateral, net | 66 | - | ||||
Taum Sauk costs, net of insurance recoveries | 110 | (94) | ||||
Net cash provided by operating activities | 1,746 | 1,253 | ||||
Cash Flows From Investing Activities: | ||||||
Capital expenditures | (1,295) | (1,316) | ||||
Nuclear fuel expenditures | (47) | (161) | ||||
Purchases of securities - nuclear decommissioning trust fund | (315) | (386) | ||||
Sales of securities - nuclear decommissioning trust fund | 315 | 360 | ||||
Purchases of emission allowances | (4) | (2) | ||||
Sales of emission allowances | - | 2 | ||||
Other | 1 | 2 | ||||
Net cash used in investing activities | (1,345) | (1,501) | ||||
Cash Flows From Financing Activities: | ||||||
Dividends on common stock | (247) | (399) | ||||
Debt issuance costs | (64) | (9) | ||||
Dividends paid to noncontrolling interest holders | (19) | (31) | ||||
Short-term debt, net | (739) | (65) | ||||
Redemptions, repurchases, and maturities: | ||||||
Long-term debt | (250) | (823) | ||||
Preferred stock | - | (16) | ||||
Issuances: | ||||||
Common stock | 617 | 107 | ||||
Long-term debt | 772 | 1,335 | ||||
Net cash provided by financing activities | 70 | 99 | ||||
Net change in cash and cash equivalents | 471 | (149) | ||||
Cash and cash equivalents at beginning of year | 92 | 355 | ||||
Cash and cash equivalents at end of period | $ | 563 | $ | 206 |
AMEREN CORPORATION (AEE)
CONSOLIDATED BALANCE SHEET
(Unaudited, in millions)
September 30, 2009 | December 31, 2008 | |||||
ASSETS | ||||||
Current Assets: | ||||||
Cash and cash equivalents | $ | 563 | $ | 92 | ||
Accounts receivable - trade, net | 416 | 502 | ||||
Unbilled revenue | 250 | 427 | ||||
Miscellaneous accounts and notes receivable | 182 | 292 | ||||
Materials and supplies | 857 | 842 | ||||
Mark-to-market derivative assets | 239 | 207 | ||||
Other current assets | 273 | 232 | ||||
Total current assets | 2,780 | 2,594 | ||||
Property and Plant, Net | 17,272 | 16,567 | ||||
Investments and Other Assets: | ||||||
Nuclear decommissioning trust fund | 280 | 239 | ||||
Goodwill | 831 | 831 | ||||
Intangible assets | 138 | 167 | ||||
Regulatory assets | 1,641 | 1,653 | ||||
Other assets | 652 | 606 | ||||
Total investments and other assets | 3,542 | 3,496 | ||||
TOTAL ASSETS | $ | 23,594 | $ | 22,657 | ||
LIABILITIES AND EQUITY | ||||||
Current Liabilities: | ||||||
Current maturities of long-term debt | $ | 128 | $ | 380 | ||
Short-term debt | 435 | 1,174 | ||||
Accounts and wages payable | 443 | 813 | ||||
Taxes accrued | 135 | 54 | ||||
Interest accrued | 183 | 107 | ||||
Customer deposits | 107 | 126 | ||||
Mark-to-market derivative liabilities | 197 | 155 | ||||
Other current liabilities | 298 | 254 | ||||
Total current liabilities | 1,926 | 3,063 | ||||
Long-term Debt, Net | 7,321 | 6,554 | ||||
Deferred Credits and Other Liabilities: | ||||||
Accumulated deferred income taxes, net | 2,431 | 2,131 | ||||
Accumulated deferred investment tax credits | 93 | 100 | ||||
Regulatory liabilities | 1,322 | 1,291 | ||||
Asset retirement obligations | 423 | 406 | ||||
Pension and other postretirement benefits | 1,477 | 1,495 | ||||
Other deferred credits and liabilities | 555 | 438 | ||||
Total deferred credits and other liabilities | 6,301 | 5,861 | ||||
Ameren Corporation Stockholders’ Equity: | ||||||
Common stock | 2 | 2 | ||||
Other paid-in capital, principally premium on common stock | 5,392 | 4,780 | ||||
Retained earnings | 2,467 | 2,181 | ||||
Accumulated other comprehensive loss | (21) | - | ||||
Total Ameren Corporation stockholders’ equity | 7,840 | 6,963 | ||||
Noncontrolling Interests | 206 | 216 | ||||
Total equity | 8,046 | 7,179 | ||||
TOTAL LIABILITIES AND EQUITY | $ | 23,594 | $ | 22,657 |