Ex. 99.2
VECTREN CORPORATION | |||||||||||||||||||
AND SUBSIDIARY COMPANIES | |||||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||||||||
(Millions, except per share amounts) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
Three Months | Twelve Months | ||||||||||||||||||
Ended December 31 | Ended December 31 | ||||||||||||||||||
2006 | 2005 | 2006 | 2005 | ||||||||||||||||
OPERATING REVENUES: | |||||||||||||||||||
Gas utility | $ | 383.9 | $ | 520.2 | $ | 1,232.5 | $ | 1,359.7 | |||||||||||
Electric utility | 97.8 | 101.1 | 422.2 | 421.4 | |||||||||||||||
Nonutility revenues | 127.4 | 92.5 | 386.9 | 246.9 | |||||||||||||||
Total operating revenues | 609.1 | 713.8 | 2,041.6 | 2,028.0 | |||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||
Cost of gas sold | 264.1 | 404.5 | 841.5 | 973.3 | |||||||||||||||
Cost of fuel and purchased power | 35.7 | 33.8 | 151.5 | 144.1 | |||||||||||||||
Cost of nonutility revenues | 73.9 | 75.5 | 248.7 | �� | 191.0 | ||||||||||||||
Other operating | 98.9 | 78.1 | 341.8 | 282.2 | |||||||||||||||
Depreciation and amortization | 44.8 | 41.4 | 172.3 | 158.2 | |||||||||||||||
Taxes other than income taxes | 19.6 | 21.7 | 65.3 | 66.1 | |||||||||||||||
Total operating expenses | 537.0 | 655.0 | 1,821.1 | 1,814.9 | |||||||||||||||
OPERATING INCOME | 72.1 | 58.8 | 220.5 | 213.1 | |||||||||||||||
OTHER INCOME: | |||||||||||||||||||
Equity in earnings of unconsolidated affiliates | 2.3 | 33.1 | 17.0 | 45.6 | |||||||||||||||
Other - net | 1.8 | 0.6 | (2.7 | ) | 6.2 | ||||||||||||||
Total other income | 4.1 | 33.7 | 14.3 | 51.8 | |||||||||||||||
INTEREST EXPENSE | 25.7 | 23.1 | 95.6 | 83.9 | |||||||||||||||
INCOME BEFORE INCOME TAXES | 50.5 | 69.4 | 139.2 | 181.0 | |||||||||||||||
INCOME TAXES | 15.5 | 18.5 | 30.3 | 44.1 | |||||||||||||||
MINORITY INTEREST & PREFERRED DIVIDEND | |||||||||||||||||||
REQUIREMENT OF SUBSIDIARIES | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||
NET INCOME | $ | 34.9 | $ | 50.8 | $ | 108.8 | $ | 136.8 | |||||||||||
AVERAGE COMMON SHARES OUTSTANDING | 75.7 | 75.7 | 75.7 | 75.6 | |||||||||||||||
DILUTED COMMON SHARES OUTSTANDING | 76.1 | 76.0 | 76.2 | 76.1 | |||||||||||||||
EARNINGS PER SHARE OF COMMON STOCK | |||||||||||||||||||
BASIC | $ | 0.46 | $ | 0.67 | $ | 1.44 | $ | 1.81 | |||||||||||
DILUTED | $ | 0.46 | $ | 0.67 | $ | 1.43 | $ | 1.80 |
VECTREN UTILITY HOLDINGS | |||||||||||||||||||
AND SUBSIDIARY COMPANIES | |||||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||||||||
(Millions) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
Three Months | Twelve Months | ||||||||||||||||||
Ended December 31 | Ended December 31 | ||||||||||||||||||
2006 | 2005 | 2006 | 2005 | ||||||||||||||||
OPERATING REVENUES: | |||||||||||||||||||
Gas utility | $ | 383.9 | $ | 520.2 | $ | 1,232.5 | $ | 1,359.7 | |||||||||||
Electric utility | 97.8 | 101.1 | 422.2 | 421.4 | |||||||||||||||
Other | 0.4 | 0.2 | 1.8 | 0.7 | |||||||||||||||
Total operating revenues | 482.1 | 621.5 | 1,656.5 | 1,781.8 | |||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||
Cost of gas sold | 264.1 | 404.5 | 841.5 | 973.3 | |||||||||||||||
Cost of fuel and purchased power | 35.7 | 33.8 | 151.5 | 144.1 | |||||||||||||||
Other operating | 56.2 | 61.6 | 239.0 | 241.3 | |||||||||||||||
Depreciation and amortization | 38.5 | 37.1 | 151.3 | 141.3 | |||||||||||||||
Taxes other than income taxes | 19.3 | 21.6 | 64.2 | 65.2 | |||||||||||||||
Total operating expenses | 413.8 | 558.6 | 1,447.5 | 1,565.2 | |||||||||||||||
OPERATING INCOME | 68.3 | 62.9 | 209.0 | 216.6 | |||||||||||||||
OTHER INCOME - NET | 2.8 | 1.3 | 7.6 | 5.9 | |||||||||||||||
INTEREST EXPENSE | 20.1 | 19.1 | 77.5 | 69.9 | |||||||||||||||
INCOME BEFORE INCOME TAXES | 51.0 | 45.1 | 139.1 | 152.6 | |||||||||||||||
INCOME TAXES | 16.6 | 14.8 | 47.7 | 57.5 | |||||||||||||||
NET INCOME | $ | 34.4 | $ | 30.3 | $ | 91.4 | $ | 95.1 |
VECTREN CORPORATION | ||||||||||
AND SUBSIDIARY COMPANIES | ||||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||||
(Millions - Unaudited) | ||||||||||
At December 31, | ||||||||||
2006 | 2005 | |||||||||
ASSETS | ||||||||||
Current Assets | ||||||||||
Cash & cash equivalents | $ | 32.8 | $ | 20.4 | ||||||
Accounts receivable - less reserves of $3.1 & | ||||||||||
$2.8, respectively | 198.6 | 197.8 | ||||||||
Accrued unbilled revenues | 146.5 | 240.6 | ||||||||
Inventories | 163.5 | 144.6 | ||||||||
Recoverable fuel & natural gas costs | 1.8 | 15.4 | ||||||||
Prepayments & other current assets | 174.2 | 106.4 | ||||||||
Total current assets | 717.4 | 725.2 | ||||||||
Utility Plant | ||||||||||
Original cost | 3,820.2 | 3,632.0 | ||||||||
Less: accumulated depreciation & amortization | 1,434.7 | 1,380.1 | ||||||||
Net utility plant | 2,385.5 | 2,251.9 | ||||||||
Investments in unconsolidated affiliates | 181.0 | 214.7 | ||||||||
Other investments | 74.5 | 111.6 | ||||||||
Non-utility property - net | 294.4 | 240.3 | ||||||||
Goodwill - net | 237.8 | 207.1 | ||||||||
Regulatory assets | 163.5 | 89.9 | ||||||||
Other assets | 39.0 | 27.4 | ||||||||
TOTAL ASSETS | $ | 4,093.1 | $ | 3,868.1 | ||||||
LIABILITIES & SHAREHOLDERS' EQUITY | ||||||||||
Current Liabilities | ||||||||||
Accounts payable | $ | 180.0 | $ | 159.0 | ||||||
Accounts payable to affiliated companies | 89.9 | 162.3 | ||||||||
Refundable fuel & natural gas costs | 35.3 | 7.6 | ||||||||
Accrued liabilities | 148.7 | 156.6 | ||||||||
Short-term borrowings | 464.8 | 299.9 | ||||||||
Current maturities of long-term debt | 24.2 | 0.4 | ||||||||
Long-term debt subject to tender | 20.0 | 53.7 | ||||||||
Total current liabilities | 962.9 | 839.5 | ||||||||
Long-term Debt - Net of Current Maturities & | ||||||||||
Debt Subject to Tender | 1,208.0 | 1,198.0 | ||||||||
Deferred Income Taxes & Other Liabilities | ||||||||||
Deferred income taxes | 260.7 | 227.3 | ||||||||
Regulatory liabilities | 291.1 | 272.9 | ||||||||
Deferred credits & other liabilities | 195.8 | 186.7 | ||||||||
Total deferred credits & other liabilities | 747.6 | 686.9 | ||||||||
Minority Interest in Subsidiary | 0.4 | 0.4 | ||||||||
Common Shareholders' Equity | ||||||||||
Common stock (no par value) – issued & outstanding | ||||||||||
76.1 and 76.0 shares, respectively | 525.5 | 528.1 | ||||||||
Retained earnings | 643.6 | 628.8 | ||||||||
Accumulated other comprehensive loss | 5.1 | (13.6 | ) | |||||||
Total common shareholders' equity | 1,174.2 | 1,143.3 | ||||||||
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY | $ | 4,093.1 | $ | 3,868.1 |
VECTREN CORPORATION | ||||||||||
AND SUBSIDIARY COMPANIES | ||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||
(Millions - Unaudited) | ||||||||||
For the twelve months ended | ||||||||||
December 31, | ||||||||||
2006 | 2005 | |||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||
Net income | $ | 108.8 | $ | 136.8 | ||||||
Adjustments to reconcile net income to cash from operating activities: | ||||||||||
Depreciation & amortization | 172.3 | 158.2 | ||||||||
Deferred income taxes & investment tax credits | 1.4 | (8.6 | ) | |||||||
Equity in earnings of unconsolidated affiliates | (17.0 | ) | (45.6 | ) | ||||||
Provision for uncollectible accounts | 15.3 | 15.1 | ||||||||
Expense portion of pension & postretirement periodic benefit cost | 10.7 | 10.7 | ||||||||
Other non-cash charges - net | 11.4 | 1.9 | ||||||||
Changes in working capital accounts: | ||||||||||
Accounts receivable & accrued unbilled revenue | 108.9 | (102.9 | ) | |||||||
Inventories | (17.6 | ) | (71.9 | ) | ||||||
Recoverable fuel & natural gas costs | 41.3 | 3.5 | ||||||||
Prepayments & other current assets | (21.2 | ) | 36.1 | |||||||
Accounts payable, including to affiliated companies | (71.6 | ) | 101.2 | |||||||
Accrued liabilities | (23.2 | ) | 27.4 | |||||||
Unconsolidated affiliate dividends | 35.8 | 18.8 | ||||||||
Changes in noncurrent assets | (25.8 | ) | (6.9 | ) | ||||||
Changes in noncurrent liabilities | (19.3 | ) | (5.4 | ) | ||||||
Net cash flows from operating activities | 310.2 | 268.4 | ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||
Proceeds from: | ||||||||||
Long-term debt - net of issuance costs | 92.8 | 274.2 | ||||||||
Requirements for: | ||||||||||
Dividends on common stock | (93.1 | ) | (90.5 | ) | ||||||
Retirement of long-term debt, including premiums paid | (124.4 | ) | (88.5 | ) | ||||||
Redemption of preferred stock of subsidiary | - | (0.1 | ) | |||||||
Net change in short-term borrowings | 164.9 | (112.5 | ) | |||||||
Other financing activities | (0.6 | ) | (0.6 | ) | ||||||
Net cash flows from financing activities | 39.6 | (18.0 | ) | |||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||
Proceeds from: | ||||||||||
Unconsolidated affiliate distributions | 2.0 | 6.9 | ||||||||
Other collections | 3.4 | 4.3 | ||||||||
Requirements for: | ||||||||||
Capital expenditures, excluding AFUDC equity | (281.4 | ) | (231.6 | ) | ||||||
Unconsolidated affiliate investments | (16.7 | ) | (19.2 | ) | ||||||
Other investments | (44.7 | ) | - | |||||||
Net cash flows from investing activities | (337.4 | ) | (239.6 | ) | ||||||
Net decrease in cash & cash equivalents | 12.4 | 10.8 | ||||||||
Cash & cash equivalents at beginning of period | 20.4 | 9.6 | ||||||||
Cash & cash equivalents at end of period | $ | 32.8 | $ | 20.4 |
VECTREN CORPORATION | |||||||||||||||||||
AND SUBSIDIARY COMPANIES | |||||||||||||||||||
HIGHLIGHTS | |||||||||||||||||||
(millions, except per share amounts) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
Three Months | Twelve Months | ||||||||||||||||||
Ended December 31 | Ended December 31 | ||||||||||||||||||
2006 | 2005 | 2006 | 2005 | ||||||||||||||||
REPORTED EARNINGS: | |||||||||||||||||||
Utility Group | $ | 34.4 | $ | 30.3 | $ | 91.4 | $ | 95.1 | |||||||||||
Non-utility Group | |||||||||||||||||||
Energy Marketing and Services | 1.9 | 18.6 | 14.9 | 29.7 | |||||||||||||||
Mining Operations | 0.7 | 1.1 | 5.0 | 5.3 | |||||||||||||||
Energy Infrastructure Services | 1.4 | 0.9 | 4.6 | 0.3 | |||||||||||||||
Other Businesses | (1.2 | ) | 2.6 | (1.1 | ) | 1.2 | |||||||||||||
Total Non-utility Operations | 2.8 | 23.2 | 23.4 | 36.5 | |||||||||||||||
Corporate and Other | (0.7 | ) | (4.6 | ) | (0.7 | ) | (6.5 | ) | |||||||||||
Sub-Total Operations | 36.5 | 48.9 | 114.1 | 125.1 | |||||||||||||||
Synfuels-related | (1.6 | ) | 1.9 | (5.3 | ) | 11.7 | |||||||||||||
Vectren Consolidated | $ | 34.9 | $ | 50.8 | $ | 108.8 | $ | 136.8 |
VECTREN CORPORATION | |||||||||||||||||||
AND SUBSIDIARY COMPANIES | |||||||||||||||||||
SELECTED GAS DISTRIBUTION | |||||||||||||||||||
OPERATING STATISTICS | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
Three Months | Twelve Months | ||||||||||||||||||
Ended December 31 | Ended December 31 | ||||||||||||||||||
2006 | 2005 | 2006 | 2005 | ||||||||||||||||
GAS OPERATING REVENUES (Millions): | |||||||||||||||||||
Residential | $ | 258.4 | $ | 350.4 | $ | 813.6 | $ | 899.7 | |||||||||||
Commercial | 103.3 | 146.9 | 339.7 | 383.2 | |||||||||||||||
Industrial | 20.0 | 22.8 | 67.1 | 68.4 | |||||||||||||||
Miscellaneous Revenue | 2.2 | 0.1 | 12.1 | 8.4 | |||||||||||||||
$ | 383.9 | $ | 520.2 | $ | 1,232.5 | $ | 1,359.7 | ||||||||||||
GAS MARGIN (Millions): | |||||||||||||||||||
Residential | $ | 78.5 | $ | 77.7 | $ | 250.4 | $ | 252.5 | |||||||||||
Commercial | 25.2 | 25.1 | 79.8 | 80.7 | |||||||||||||||
Industrial | 13.8 | 13.9 | 48.0 | 48.3 | |||||||||||||||
Miscellaneous | 2.3 | (1.0 | ) | 12.8 | 4.9 | ||||||||||||||
$ | 119.8 | $ | 115.7 | $ | 391.0 | $ | 386.4 | ||||||||||||
GAS SOLD & TRANSPORTED (MMDth): | |||||||||||||||||||
Residential | 23.7 | 26.4 | 67.2 | 78.0 | |||||||||||||||
Commercial | 10.3 | 11.2 | 30.5 | 34.9 | |||||||||||||||
Industrial | 23.7 | 23.8 | 84.9 | 87.2 | |||||||||||||||
57.7 | 61.4 | 182.6 | 200.1 | ||||||||||||||||
YEAR END GAS CUSTOMERS | |||||||||||||||||||
Residential | 909,366 | 906,246 | |||||||||||||||||
Commercial | 84,552 | 84,455 | |||||||||||||||||
Industrial | 1,615 | 1,657 | |||||||||||||||||
995,533 | 992,358 | ||||||||||||||||||
YTD WEATHER AS A PERCENT OF NORMAL: | |||||||||||||||||||
Heating Degree Days | 89 | % | 103 | % | 86 | % | 95 | % |
VECTREN CORPORATION | |||||||||||||||||||
AND SUBSIDIARY COMPANIES | |||||||||||||||||||
SELECTED ELECTRIC | |||||||||||||||||||
OPERATING STATISTICS | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
Three Months | Twelve Months | ||||||||||||||||||
Ended December 31 | Ended December 31 | ||||||||||||||||||
2006 | 2005 | 2006 | 2005 | ||||||||||||||||
ELECTRIC OPERATING REVENUES (Millions): | |||||||||||||||||||
Residential | $ | 28.9 | $ | 29.1 | $ | 130.6 | $ | 135.3 | |||||||||||
Commercial | 23.9 | 23.7 | 96.1 | 95.8 | |||||||||||||||
Industrial | 31.2 | 29.6 | 128.2 | 119.5 | |||||||||||||||
Municipals | 6.0 | 5.8 | 26.0 | 25.8 | |||||||||||||||
Miscellaneous Revenue | 2.4 | 2.7 | 11.5 | 7.0 | |||||||||||||||
Total Retail | 92.4 | 90.9 | 392.4 | 383.4 | |||||||||||||||
Net Wholesale Revenues | 5.4 | 10.2 | 29.8 | 38.0 | |||||||||||||||
$ | 97.8 | $ | 101.1 | $ | 422.2 | $ | 421.4 | ||||||||||||
ELECTRIC MARGIN (Millions): | |||||||||||||||||||
Residential | $ | 21.1 | $ | 22.4 | $ | 96.8 | $ | 103.0 | |||||||||||
Commercial | 16.2 | 17.2 | 66.1 | 67.8 | |||||||||||||||
Industrial | 16.8 | 17.3 | 70.2 | 66.9 | |||||||||||||||
Municipals | 2.7 | 3.1 | 12.8 | 13.1 | |||||||||||||||
Miscellaneous | 2.4 | 2.6 | 11.2 | 6.7 | |||||||||||||||
Total Retail | 59.2 | 62.6 | 257.1 | 257.5 | |||||||||||||||
Net Wholesale Margin | 2.9 | 4.7 | 13.6 | 19.8 | |||||||||||||||
$ | 62.1 | $ | 67.3 | $ | 270.7 | $ | 277.3 | ||||||||||||
ELECTRICITY SOLD (GWh): | |||||||||||||||||||
Residential | 321.5 | 336.8 | 1,468.8 | 1,564.9 | |||||||||||||||
Commercial | 315.8 | 332.4 | 1,320.9 | 1,368.3 | |||||||||||||||
Industrial | 586.5 | 621.0 | 2,570.4 | 2,575.9 | |||||||||||||||
Municipals | 144.0 | 150.8 | 624.3 | 670.3 | |||||||||||||||
Miscellaneous Sales | 5.7 | 5.8 | 20.1 | 19.6 | |||||||||||||||
Total Retail | 1,373.5 | 1,446.8 | 6,004.5 | 6,199.0 | |||||||||||||||
Wholesale | 135.2 | 625.3 | 898.3 | 3,049.2 | |||||||||||||||
1,508.7 | 2,072.1 | 6,902.8 | 9,248.2 | ||||||||||||||||
YEAR END ELECTRIC CUSTOMERS | |||||||||||||||||||
Residential | 121,952 | 120,679 | |||||||||||||||||
Commercial | 18,879 | 18,677 | |||||||||||||||||
Industrial | 109 | 107 | |||||||||||||||||
All Others | 47 | 51 | |||||||||||||||||
140,987 | 139,514 | ||||||||||||||||||
YTD WEATHER AS A PERCENT OF NORMAL: | |||||||||||||||||||
Cooling Degree Days | 95 | % | 109 | % | |||||||||||||||
Heating Degree Days | 89 | % | 103 | % | 86 | % | 95 | % |