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 |