Exhibit 99.1
Progress Energy announces 2008 second-quarter results;
reaffirms full-year 2008 earnings guidance
Highlights:
| ¨ | Reports second-quarter GAAP earnings of $0.79 per share, compared to a loss of $0.75 per share for the same period last year, primarily due to prior-year losses from the final transactions associated with exiting the merchant energy business |
| ¨ | Reports second-quarter ongoing earnings of $0.77 per share, compared to $0.56 per share for the same period last year, reflecting increased wholesale revenues and AFUDC equity, and an increase in net retail rates related to the Hines Energy Complex |
| ¨ | Reaffirms 2008 ongoing earnings guidance of $3.05 per share, with a range of 10 cents above and below the target |
RALEIGH, N.C. (August 7, 2008) – Progress Energy [NYSE: PGN] announced second-quarter reported GAAP earnings of $205 million, or $0.79 per share, compared with reported GAAP losses of $193 million, or $0.75 per share, for the same period last year. The favorable quarter-over-quarter variance in reported GAAP earnings is primarily due to prior-year losses from the final transactions associated with exiting the merchant energy business. Second-quarter ongoing earnings were $199 million, or $0.77 per share, compared to $142 million, or $0.56 per share, last year. The favorable quarter-over-quarter variance in ongoing earnings is primarily due to increased wholesale revenues and AFUDC equity, and an increase in net retail rates related to the Hines Energy Complex. (See the discussion later in this release for a reconciliation of ongoing earnings per share to reported GAAP earnings per share.)
“Overall, our company performed well operationally and financially during the second quarter,” said Bill Johnson, chairman, president and CEO. “We are continuing to deliver on our strategy to generate solid earnings growth through our two utilities. To help mitigate the effects of weakness in the general economy and lower-than-forecasted customer growth in Florida, we have successfully taken steps to increase wholesale revenues and effectively manage our costs. We are reaffirming our 2008 ongoing earnings guidance of $3.05 per share, with a range of 10 cents above and below that target.”
The 2008 ongoing earnings guidance excludes any impact from CVO mark-to-market adjustment, potential impairments and discontinued operations. Progress Energy is not able to provide a corresponding GAAP equivalent for the 2008 earnings guidance due to the uncertain nature and amount of these adjustments.
See pages 3-5 for detailed second-quarter and year-to-date earnings variance analyses for the Progress Energy Carolinas (PEC), Progress Energy Florida (PEF) and Corporate and Other Businesses segments.
RECENT DEVELOPMENTS
| · | Received notice that the Florida Public Service Commission (FPSC) unanimously approved PEF’s need certification petition for two advanced, state-of-the-art nuclear power plant units at a site in Levy County, Florida. |
| · | Submitted a combined license application with the Nuclear Regulatory Commission for two new reactors at the Levy County, Florida site. |
| · | Received further evidence of strong policy support for new nuclear and transmission construction in Florida with the legislature’s passage of comprehensive energy legislation. |
| · | Issued a request for proposals to supply approximately 1,200 MW of generating capacity to PEF beginning in 2013, which will compete with the company’s self-build option consisting of a combined-cycle natural gas unit to be built on company property at its existing Suwannee plant. |
| · | Received approval from the FPSC to recover half of PEF’s $213 million mid-course fuel cost correction from August to December 2008 and the remaining half in 2009. |
| · | Received an order from the Federal Energy Regulatory Commission approving an annual increase of approximately $17 million to $19 million in transmission rates for PEC pursuant to the company’s revised Open Access Transmission Tariff filing. |
| · | Filed a petition with the North Carolina Utilities Commission (NCUC) to terminate Clean Smokestacks Act amortizations in excess of $569.1 million, and instead allow PEC to place into rate base all capital costs associated with its compliance with the Clean Smokestacks Act in excess of $569.1 million. |
| · | Received notice that the U.S. Court of Appeals for the D.C. Circuit vacated the Environmental Protection Agency’s 2005 Clean Air Interstate Rule. |
| · | Achieved top-quartile ranking among energy providers in the latest residential customer satisfaction survey from J.D. Power & Associates. |
| · | Made a number of announcements relating to energy conservation, demand-side management (DSM), and renewable energy: |
| - | Established a new department, the Efficiency and Innovative Technology Department, to meet growing energy demand and address global climate change through the use of renewable and alternative energy, advanced technologies such as plug-in hybrid vehicles and new energy-efficiency and DSM programs. |
| - | Filed an application with the NCUC for recovery of PEC’s costs incurred for the adoption and implementation of DSM and energy-efficiency programs in North Carolina. |
| - | Filed an application with the NCUC for recovery of PEC’s costs associated with compliance with renewable energy portfolio standards in North Carolina. |
| - | Announced PEC’s power purchase agreement with SAS Institute, Inc. to buy Renewable Energy Certificates and electricity generated by its proposed 1-MW photovoltaic solar electric power farm. |
| - | Issued second global climate change report, which outlines the company’s initiatives and calls for a national policy to reduce carbon emissions across all sectors of the economy. |
Press releases regarding various announcements are available on the company’s Web site at www.progress-energy.com/aboutus/news.
2
SECOND-QUARTER 2008 BUSINESS HIGHLIGHTS
Below are the second-quarter and year-to-date 2008 earnings variance analyses for the company’s business units. See the reconciliation table on pages 5-6 and pages S-1 and S-2 of the supplemental data for a reconciliation of reported GAAP earnings per share to ongoing earnings per share. Also see the attached supplemental data schedules for additional information on PEC and PEF electric revenues, energy sales, energy supply, weather impacts and other information.
QUARTER-OVER-QUARTER ONGOING EPS VARIANCE ANALYSIS
Progress Energy Carolinas
| · | Reported ongoing earnings per share of $0.41, compared with $0.34 for the same period last year; reported GAAP earnings per share of $0.40, compared with $0.34 for the same period last year |
| · | Reported primary quarter-over-quarter ongoing earnings per share favorability of: |
| § | $0.03 growth and usage |
| § | $0.03 wholesale revenues primarily due to increased energy rates and sales with a major customer |
| § | $0.02 other retail margin related to the expiration of a power buyback agreement and the impact of the comprehensive energy bill implementation |
| § | $0.01 AFUDC equity related to an increase in eligible construction projects |
| § | $0.01 other |
| · | Reported primary quarter-over-quarter ongoing earnings per share unfavorability of: |
| § | $(0.03) depreciation and amortization primarily associated with the accelerated cost recovery program for nuclear generating assets |
| · | Added 25,000 customers (net) during the last 12 months |
Progress Energy Florida
| · | Reported ongoing earnings per share of $0.46, compared with $0.27 for the same period last year; reported GAAP earnings per share of $0.48, compared with $0.27 for the same period last year |
| · | Reported primary quarter-over-quarter ongoing earnings per share favorability of: |
| § | $0.05 wholesale revenues primarily due to two new contracts with one major customer |
| § | $0.05 AFUDC equity related to an increase in eligible construction projects |
| § | $0.04 weather |
| § | $0.04 net retail rate increase related to the Hines Energy Complex |
| § | $0.04 other operating expenses primarily due to prior-year disallowed fuel costs and a gain on a land sale in 2008 |
| § | $0.02 operation and maintenance expense (O&M) primarily due to a favorable sales and use tax audit adjustment |
| · | Reported primary quarter-over-quarter ongoing earnings per share unfavorability of: |
| § | $(0.02) income taxes primarily due to a prior-year benefit related to the closure of certain federal tax years and positions |
| § | $(0.01) growth and usage |
| § | $(0.02) other |
| · | Added 2,000 customers (net) during the last 12 months |
3
Corporate and Other Businesses (includes primarily Holding Company Debt)
| · | Reported ongoing expenses of $0.10 per share, compared with expenses of $0.05 per share for the same period last year; reported GAAP expenses of $0.11 per share, compared with expenses of $0.07 per share for the same period last year |
| · | Reported primary quarter-over-quarter ongoing expenses per share favorability of: |
| § | $0.03 other primarily due to decreased legal expenses and increased investment gains |
| · | Reported primary quarter-over-quarter ongoing expenses per share unfavorability of: |
| § | $(0.05) income tax expense primarily due to a prior-year benefit from the closure of certain federal tax years and positions related to divested subsidiaries |
| § | $(0.03) interest expense primarily due to a prior-year benefit from the closure of certain federal tax years and positions primarily related to divested subsidiaries and a decrease in interest allocated to discontinued operations |
YEAR-OVER-YEAR ONGOING EPS VARIANCE ANALYSIS
Progress Energy Carolinas
| · | Reported year-to-date ongoing and reported GAAP earnings per share of $0.87, compared with $0.82 for the same period last year |
| · | Reported primary year-over-year ongoing earnings per share favorability of: |
| § | $0.08 other retail margin related to the expiration of a power buyback agreement and the impact of the comprehensive energy bill implementation |
| § | $0.06 growth and usage |
| § | $0.01 AFUDC equity related to an increase in eligible construction projects |
| § | $0.01 other |
| · | Reported primary year-over-year ongoing earnings per share unfavorability of: |
| § | $(0.05) depreciation and amortization primarily associated with the accelerated cost recovery program for nuclear generating assets and higher depreciable base |
| § | $(0.02) weather |
| § | $(0.02) O&M primarily due to an increase in estimated environmental remediation expenses and increased spending on vegetation management in compliance with federal regulations |
| § | $(0.02) changes in income tax estimates |
Progress Energy Florida
| · | Reported year-to-date ongoing earnings per share of $0.72, compared with $0.51 for the same period last year; reported GAAP earnings per share of $0.74, compared with $0.51 for the same period last year |
| · | Reported primary year-over-year ongoing earnings per share favorability of: |
| § | $0.10 AFUDC equity related to an increase in eligible construction projects |
| § | $0.07 wholesale revenues primarily due to two new contracts with one major customer and a contract amendment with another major customer |
| § | $0.06 net retail rate increase related to the Hines Energy Complex |
| § | $0.04 weather |
| § | $0.04 other operating expenses primarily due to prior-year disallowed fuel costs and a gain on a land sale in 2008 |
| · | Reported primary year-over-year ongoing earnings per share unfavorability of: |
| § | $(0.03) growth and usage |
4
| § | $(0.03) income taxes primarily due to a prior-year benefit related to the closure of certain federal tax years and positions |
| § | $(0.02) depreciation due to higher depreciable base |
| § | $(0.02) other |
Corporate and Other Businesses (includes primarily Holding Company Debt)
| · | Reported year-to-date ongoing expenses of $0.25 per share, compared with expenses of $0.17 per share for the same period last year; reported GAAP expenses of $0.26 per share, compared with expenses of $0.19 per share for the same period last year |
| · | Reported primary year-over-year ongoing expenses per share favorability of: |
| § | $0.04 other primarily due to decreased legal expenses |
| · | Reported primary year-over-year ongoing expenses per share unfavorability of: |
| § | $(0.07) income tax expense primarily due to a prior-year benefit from the closure of certain federal tax years and positions related to divested subsidiaries |
| § | $(0.05) interest expense primarily due to a prior-year benefit from the closure of certain federal tax years and positions primarily related to divested subsidiaries and a decrease in interest allocated to discontinued operations |
ONGOING EARNINGS ADJUSTMENTS
Progress Energy’s management uses ongoing earnings per share to evaluate the operations of the company and to establish goals for management and employees. Management believes this presentation is appropriate and enables investors to more accurately compare the company’s ongoing financial performance over the periods presented. Ongoing earnings as presented here may not be comparable to similarly titled measures used by other companies. The following table provides a reconciliation of ongoing earnings per share to reported GAAP earnings per share.
Progress Energy, Inc. Reconciliation of Ongoing Earnings per Share to Reported GAAP Earnings per Share | ||||||||||||||||
| Three months ended June 30 | Six months ended June 30 | |||||||||||||||
| 2008 | 2007 | * | 2008 | 2007 | * | |||||||||||
| Ongoing earnings per share | $ | 0.77 | $ | 0.56 | $ | 1.34 | $ | 1.15 | ||||||||
| Tax levelization | 0.01 | - | 0.02 | (0.01 | ) | |||||||||||
| Discontinued operations | 0.02 | (1.29 | ) | 0.25 | (0.81 | ) | ||||||||||
| CVO mark-to-market | (0.01 | ) | (0.02 | ) | (0.01 | ) | (0.01 | ) | ||||||||
| Reported GAAP earnings per share | $ | 0.79 | $ | (0.75 | ) | $ | 1.60 | $ | 0.32 | |||||||
| Shares outstanding (millions) | 260 | 256 | 259 | 255 | ||||||||||||
* Previously reported 2007 results have been restated to reflect discontinued operations. See pages S-1 and S-2 of the supplemental data for information regarding 2007’s core and non-core earnings.
Reconciling adjustments from ongoing earnings to GAAP earnings are as follows:
Tax Levelization
Generally accepted accounting principles require companies to apply an effective tax rate to interim periods that is consistent with a company’s estimated annual tax rate. The company projects the effective tax rate for the year and, then, based upon projected operating income for each quarter, raises or lowers the tax expense recorded in that quarter to reflect the projected tax rate. The resulting tax adjustment increased earnings per share by $0.01 for the quarter and had no impact on earnings per share for the same period last year, and has no impact on the company’s annual earnings. Because this
5
adjustment varies by quarter but has no impact on annual earnings, management believes this adjustment is not representative of the company’s ongoing quarterly earnings.
Discontinued Operations
The company has reduced its business risk by exiting nonregulated businesses to focus on the core operations of the utilities. The discontinued operations of these nonregulated businesses increased earnings per share by $0.02 for the quarter and decreased earnings per share by $1.29 for the same period last year. See page S-4 of the supplemental data for further information on the impact of discontinued operations. Due to disposition of these assets, management does not view this activity as representative of the ongoing operations of the company.
Contingent Value Obligation (CVO) Mark-to-Market
In connection with the acquisition of Florida Progress Corporation, Progress Energy issued 98.6 million CVOs. Each CVO represents the right of the holder to receive contingent payments based on after-tax cash flows above certain levels of four synthetic fuels facilities purchased by subsidiaries of Florida Progress Corporation in October 1999. The CVO liability is valued at fair value, and unrealized gains and losses from changes in fair value are recognized in earnings each quarter. The CVO mark-to-market decreased earnings per share by $0.01 for the quarter and decreased earnings per share by $0.02 for the same period last year. Progress Energy is unable to predict the changes in the fair value of the CVOs, and management does not consider the adjustment to be a component of ongoing earnings.
* * * *
This earnings announcement, as well as a package of detailed financial information, is available on the company’s Web site at www.progress-energy.com. Additionally, the slides accompanying the presentation may be downloaded beginning at 9:30 a.m. ET today at www.progress-energy.com/webcast.
Progress Energy’s conference call with the investment community will be held August 7, 2008, at
10 a.m. ET (7 a.m. PT). Investors, media and the public may listen to the conference call by dialing 913-312-0691, confirmation code 1644230. If you encounter problems, please contact Investor Relations at 919-546-6057. A playback of the call will be available from 1 p.m. ET August 7 through midnight August 21. To listen to the recorded call, dial 719-457-0820 and enter confirmation code 1644230.
A webcast of the live conference call will be available at www.progress-energy.com/webcast. The webcast will be available in Windows Media format. The webcast will be archived on the site for at least 30 days following the call for those unable to listen in real time.
Progress Energy, headquartered in Raleigh, N.C., is a Fortune 250 energy company with more than 21,000 megawatts of generation capacity and $9 billion in annual revenues. The company is observing its 100th anniversary in 2008. Progress Energy includes two major utilities that serve 3.1 million customers in the Carolinas and Florida. The company is the 2006 recipient of the Edison Electric Institute's Edison Award, the industry's highest honor, in recognition of its operational excellence. The company also is the first utility to receive the prestigious J.D. Power and Associates Founder's Award for customer service. Progress Energy serves two growing areas of the country, and the company is pursuing a balanced strategy for a secure energy future. That balance includes aggressive energy-efficiency programs, investments in renewable energy technologies and a state-of-the-art electricity
6
system. For more information about Progress Energy, visit the company’s Web site at www.progress-energy.com.
Caution Regarding Forward-Looking Information:
This release contains forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The matters discussed in this document involve estimates, projections, goals, forecasts, assumptions, risks and uncertainties that could cause actual results or outcomes to differ materially from those expressed in the forward-looking statements.
Examples of factors that you should consider with respect to any forward-looking statements made throughout this document include, but are not limited to, the following: the impact of fluid and complex laws and regulations, including those relating to the environment and the Energy Policy Act of 2005; the anticipated future need for additional baseload generation and associated transmission facilities in our regulated service territories and the accompanying regulatory and financial risks; the financial resources and capital needed to comply with environmental laws and renewable energy portfolio standards and our ability to recover related eligible costs under cost-recovery clauses or base rates; our ability to meet current and future renewable energy requirements; the inherent risks associated with the operation of nuclear facilities, including environmental, health, regulatory and financial risks; the impact on our facilities and businesses from a terrorist attack; weather and drought conditions that directly influence the production, delivery and demand for electricity; recurring seasonal fluctuations in demand for electricity; the ability to recover in a timely manner, if at all, costs associated with future significant weather events through the regulatory process; economic fluctuations and the corresponding impact on our customers, including downturns in the housing and consumer credit markets; fluctuations in the price of energy commodities and purchased power and our ability to recover such costs through the regulatory process; our ability to control costs, including O&M and large construction projects; the ability of our subsidiaries to pay upstream dividends or distributions to Progress Energy; the ability to successfully access capital markets on favorable terms; the impact that increases in leverage may have on us; our ability to maintain our current credit ratings and the impact on our financial condition and ability to meet our cash and other financial obligations in the event our credit ratings are downgraded; our ability to fully utilize tax credits generated from the previous production and sale of qualifying synthetic fuels under Internal Revenue Code Section 29/45K; the investment performance of our nuclear decommissioning trust funds and the assets of our pension and benefit plans; the outcome of any ongoing or future litigation or similar disputes and the impact of any such outcome or related settlements; and unanticipated changes in operating expenses and capital expenditures. Many of these risks similarly impact our nonreporting subsidiaries. These and other risk factors are detailed from time to time in our filings with the United States Securities and Exchange Commission. All such factors are difficult to predict, contain uncertainties that may materially affect actual results and may be beyond our control. New factors emerge from time to time, and it is not possible for management to predict all such factors, nor can management assess the effect of each such factor on us.
Any forward-looking statement is based on information current as of the date of this document and speaks only as of the date on which such statement is made, and we undertake no obligation to update any forward-looking statement or statements to reflect events or circumstances after the date on which such statement is made.
# # #
Contacts: Corporate Communications – (919) 546-6189 or toll-free (877) 641-NEWS (6397)
7
PROGRESS ENERGY, INC.
UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
June 30, 2008
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS of INCOME | ||||||||||||||||
| Three months ended June 30, | Six months ended June 30, | |||||||||||||||
| (in millions except per share data) | 2008 | 2007 | 2008 | 2007 | ||||||||||||
| Operating revenues | $ | 2,244 | $ | 2,129 | $ | 4,310 | $ | 4,201 | ||||||||
| Operating expenses | ||||||||||||||||
| Fuel used in electric generation | 696 | 716 | 1,393 | 1,452 | ||||||||||||
| Purchased power | 330 | 283 | 562 | 504 | ||||||||||||
| Operation and maintenance | 488 | 461 | 931 | 881 | ||||||||||||
| Depreciation and amortization | 208 | 223 | 414 | 442 | ||||||||||||
| Taxes other than on income | 125 | 125 | 246 | 249 | ||||||||||||
| Other | (9 | ) | 20 | (7 | ) | 21 | ||||||||||
| Total operating expenses | 1,838 | 1,828 | 3,539 | 3,549 | ||||||||||||
| Operating income | 406 | 301 | 771 | 652 | ||||||||||||
| Other income (expense) | ||||||||||||||||
| Interest income | 5 | 6 | 12 | 14 | ||||||||||||
| Allowance for equity funds used during construction | 27 | 10 | 50 | 20 | ||||||||||||
| Other, net | 3 | (2 | ) | (2 | ) | (1 | ) | |||||||||
| Total other income, net | 35 | 14 | 60 | 33 | ||||||||||||
| Interest charges | ||||||||||||||||
| Interest charges | 154 | 139 | 315 | 284 | ||||||||||||
| Allowance for borrowed funds used during construction | (8 | ) | (4 | ) | (16 | ) | (7 | ) | ||||||||
| Total interest charges, net | 146 | 135 | 299 | 277 | ||||||||||||
| Income from continuing operations before income tax and minority interest | 295 | 180 | 532 | 408 | ||||||||||||
| Income tax expense | 95 | 41 | 179 | 113 | ||||||||||||
| Income from continuing operations before minority interest | 200 | 139 | 353 | 295 | ||||||||||||
| Minority interest in subsidiaries’ income, net of tax | – | (1 | ) | (4 | ) | (8 | ) | |||||||||
| Income from continuing operations | 200 | 138 | 349 | 287 | ||||||||||||
| Discontinued operations, net of tax | 5 | (331 | ) | 65 | (205 | ) | ||||||||||
| Net income (loss) | $ | 205 | $ | (193 | ) | $ | 414 | $ | 82 | |||||||
| Average common shares outstanding – basic | 260 | 256 | 259 | 255 | ||||||||||||
| Basic earnings per common share | ||||||||||||||||
| Income from continuing operations | $ | 0.77 | $ | 0.54 | $ | 1.35 | $ | 1.13 | ||||||||
| Discontinued operations, net of tax | 0.02 | (1.29 | ) | 0.25 | (0.81 | ) | ||||||||||
| Net income (loss) | $ | 0.79 | $ | (0.75 | ) | $ | 1.60 | $ | 0.32 | |||||||
| Diluted earnings per common share | ||||||||||||||||
| Income from continuing operations | $ | 0.77 | $ | 0.54 | $ | 1.34 | $ | 1.12 | ||||||||
| Discontinued operations, net of tax | 0.02 | (1.29 | ) | 0.25 | (0.80 | ) | ||||||||||
| Net income (loss) | $ | 0.79 | $ | (0.75 | ) | $ | 1.59 | $ | 0.32 | |||||||
| Dividends declared per common share | $ | 0.615 | $ | 0.610 | $ | 1.230 | $ | 1.220 | ||||||||
This financial information should be read in conjunction with the Company’s Annual Report to shareholders. These statements have been prepared for the purpose of providing information concerning the Company and not in connection with any sale, offer for sale, or solicitation of an offer to buy any securities.
8
| PROGRESS ENERGY, INC. UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
| (in millions) | June 30, 2008 | December 31, 2007 | ||||||
| ASSETS | ||||||||
| Utility plant | ||||||||
| Utility plant in service | $ | 25,880 | $ | 25,327 | ||||
| Accumulated depreciation | (11,102 | ) | (10,895 | ) | ||||
| Utility plant in service, net | 14,778 | 14,432 | ||||||
| Held for future use | 37 | 37 | ||||||
| Construction work in progress | 2,297 | 1,765 | ||||||
| Nuclear fuel, net of amortization | 389 | 371 | ||||||
| Total utility plant, net | 17,501 | 16,605 | ||||||
| Current assets | ||||||||
| Cash and cash equivalents | 1,423 | 255 | ||||||
| Receivables, net | 934 | 1,167 | ||||||
| Inventory | 1,123 | 994 | ||||||
| Deferred fuel cost | 295 | 154 | ||||||
| Derivative assets | 520 | 85 | ||||||
| Assets to be divested | – | 52 | ||||||
| Prepayments and other current assets | 187 | 122 | ||||||
| Total current assets | 4,482 | 2,829 | ||||||
| Deferred debits and other assets | ||||||||
| Regulatory assets | 854 | 946 | ||||||
| Nuclear decommissioning trust funds | 1,302 | 1,384 | ||||||
| Miscellaneous other property and investments | 464 | 448 | ||||||
| Goodwill | 3,655 | 3,655 | ||||||
| Derivative assets | 617 | 119 | ||||||
| Other assets and deferred debits | 417 | 379 | ||||||
| Total deferred debits and other assets | 7,309 | 6,931 | ||||||
| Total assets | $ | 29,292 | $ | 26,365 | ||||
| CAPITALIZATION AND LIABILITIES | ||||||||
| Common stock equity | ||||||||
| Common stock without par value, 500 million shares authorized, 261 million and 260 million shares issued and outstanding, respectively | $ | 6,102 | $ | 6,028 | ||||
| Unearned ESOP shares (1 million and 2 million shares, respectively) | (25 | ) | (37 | ) | ||||
| Accumulated other comprehensive loss | (28 | ) | (34 | ) | ||||
| Retained earnings | 2,558 | 2,465 | ||||||
| Total common stock equity | 8,607 | 8,422 | ||||||
| Preferred stock of subsidiaries – not subject to mandatory redemption | 93 | 93 | ||||||
| Minority interest | 6 | 84 | ||||||
| Long-term debt, affiliate | 271 | 271 | ||||||
| Long-term debt, net | 9,886 | 8,466 | ||||||
| Total capitalization | 18,863 | 17,336 | ||||||
| Current liabilities | ||||||||
| Current portion of long-term debt | 850 | 877 | ||||||
| Short-term debt | 343 | 201 | ||||||
| Accounts payable | 1,078 | 819 | ||||||
| Interest accrued | 162 | 173 | ||||||
| Dividends declared | 161 | 160 | ||||||
| Customer deposits | 268 | 255 | ||||||
| Regulatory liabilities | 17 | 173 | ||||||
| Derivative collateral liabilities | 420 | 108 | ||||||
| Liabilities to be divested | – | 8 | ||||||
| Other current liabilities | 568 | 528 | ||||||
| Total current liabilities | 3,867 | 3,302 | ||||||
| Deferred credits and other liabilities | ||||||||
| Noncurrent income tax liabilities | 252 | 361 | ||||||
| Accumulated deferred investment tax credits | 133 | 139 | ||||||
| Regulatory liabilities | 3,500 | 2,554 | ||||||
| Asset retirement obligations | 1,417 | 1,378 | ||||||
| Accrued pension and other benefits | 759 | 763 | ||||||
| Capital lease obligations | 236 | 239 | ||||||
| Other liabilities and deferred credits | 265 | 293 | ||||||
| Total deferred credits and other liabilities | 6,562 | 5,727 | ||||||
| Commitments and contingencies | ||||||||
| Total capitalization and liabilities | $ | 29,292 | $ | 26,365 | ||||
9
| PROGRESS ENERGY, INC. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS of CASH FLOWS | ||||||||
| (in millions) | ||||||||
| Six months ended June 30 | 2008 | 2007 | ||||||
| Operating activities | ||||||||
| Net income | $ | 414 | $ | 82 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities | ||||||||
| Depreciation and amortization | 467 | 504 | ||||||
| Deferred income taxes and investment tax credits, net | 98 | 132 | ||||||
| Deferred fuel (credit) cost | (166 | ) | 83 | |||||
| Deferred income | – | (64 | ) | |||||
| Allowance for equity funds used during construction | (50 | ) | (20 | ) | ||||
| Other adjustments to net income | (9 | ) | 85 | |||||
| Cash provided (used) by changes in operating assets and liabilities | ||||||||
| Receivables | 224 | 13 | ||||||
| Inventory | (116 | ) | (56 | ) | ||||
| Prepayments and other current assets | (28 | ) | (58 | ) | ||||
| Income taxes, net | (60 | ) | (508 | ) | ||||
| Accounts payable | 293 | 24 | ||||||
| Derivative collateral liabilities | 312 | (89 | ) | |||||
| Other current liabilities | 10 | 202 | ||||||
| Other assets and deferred debits | (33 | ) | (127 | ) | ||||
| Other liabilities and deferred credits | 1 | (26 | ) | |||||
| Net cash provided by operating activities | 1,357 | 177 | ||||||
| Investing activities | ||||||||
| Gross property additions | (1,260 | ) | (899 | ) | ||||
| Nuclear fuel additions | (43 | ) | (97 | ) | ||||
| Proceeds from sales of discontinued operations and other assets, net of cash divested | 64 | 646 | ||||||
| Purchases of available-for-sale securities and other investments | (836 | ) | (382 | ) | ||||
| Proceeds from sales of available-for-sale securities and other investments | 816 | 433 | ||||||
| Other investing activities | (15 | ) | (8 | ) | ||||
| Net cash used by investing activities | (1,274 | ) | (307 | ) | ||||
| Financing activities | ||||||||
| Issuance of common stock | 42 | 122 | ||||||
| Dividends paid on common stock | (320 | ) | (311 | ) | ||||
| Payments of short-term debt with original maturities greater than 90 days | (176 | ) | – | |||||
| Net increase in short-term debt | 318 | 169 | ||||||
| Proceeds from issuance of long-term debt, net | 1,798 | – | ||||||
| Retirement of long-term debt | (427 | ) | (2 | ) | ||||
| Cash distributions to minority interests of consolidated subsidiaries | (85 | ) | (10 | ) | ||||
| Other financing activities | (65 | ) | (17 | ) | ||||
| Net cash provided (used) by financing activities | 1,085 | (49 | ) | |||||
| Net increase (decrease) in cash and cash equivalents | 1,168 | (179 | ) | |||||
| Cash and cash equivalents at beginning of period | 255 | 265 | ||||||
| Cash and cash equivalents at end of period | $ | 1,423 | $ | 86 | ||||
10
| Progress Energy, Inc. | ||||||||||||
| SUPPLEMENTAL DATA - Page S-1 | ||||||||||||
| Unaudited | ||||||||||||
| Earnings Variances | ||||||||||||
| Second Quarter 2008 vs. 2007 | ||||||||||||
Regulated Utilities | Corporate | ||||||||||||||||||
| ($ per share) | Carolinas | Florida | and Other Businesses | Core Business | Non-Core Businesses | Consolidated | |||||||||||||
| 2007 GAAP earnings | 0.34 | 0.27 | (0.07 | ) | 0.54 | (1.29 | ) | (0.75 | ) | ||||||||||
| Tax levelization | - | A | - | ||||||||||||||||
| Discontinued operations | - | 1.29 | B | 1.29 | |||||||||||||||
| CVO mark-to-market | 0.02 | 0.02 | C | 0.02 | |||||||||||||||
| 2007 ongoing earnings | 0.34 | 0.27 | (0.05 | ) | 0.56 | - | 0.56 | ||||||||||||
| Weather - retail | 0.04 | 0.04 | 0.04 | ||||||||||||||||
| Other retail - growth and usage | 0.03 | (0.01 | ) | 0.02 | 0.02 | ||||||||||||||
| Net retail rates | 0.04 | 0.04 | D | 0.04 | |||||||||||||||
| Other retail margin | 0.02 | 0.01 | 0.03 | E | 0.03 | ||||||||||||||
| Wholesale | 0.03 | 0.05 | 0.08 | F | 0.08 | ||||||||||||||
| O&M | (0.01 | ) | 0.02 | 0.01 | G | 0.01 | |||||||||||||
| Other operating | 0.01 | 0.04 | 0.05 | H | 0.05 | ||||||||||||||
| Other | 0.01 | (0.02 | ) | 0.03 | 0.02 | I | 0.02 | ||||||||||||
| AFUDC equity | 0.01 | 0.05 | 0.06 | J | 0.06 | ||||||||||||||
| Depreciation & amortization | (0.03 | ) | (0.01 | ) | (0.04 | ) | K | (0.04 | ) | ||||||||||
| Interest charges | 0.01 | (0.03 | ) | (0.02 | ) | L | (0.02 | ) | |||||||||||
| Income taxes | 0.01 | (0.02 | ) | (0.05 | ) | (0.06 | ) | M | (0.06 | ) | |||||||||
| Share dilution | (0.01 | ) | (0.01 | ) | (0.02 | ) | (0.02 | ) | |||||||||||
| 2008 ongoing earnings | 0.41 | 0.46 | (0.10 | ) | 0.77 | - | 0.77 | ||||||||||||
| Tax levelization | (0.01 | ) | 0.02 | 0.01 | A | 0.01 | |||||||||||||
| Discontinued operations | - | 0.02 | B | 0.02 | |||||||||||||||
| CVO mark-to-market | (0.01 | ) | (0.01 | ) | C | (0.01 | ) | ||||||||||||
| 2008 GAAP earnings | 0.40 | 0.48 | (0.11 | ) | 0.77 | 0.02 | 0.79 | ||||||||||||
Corporate and Other Businesses includes small subsidiaries, Holding Company interest expense, CVO mark-to-market, tax levelization, purchase accounting transaction and corporate eliminations. Ongoing losses of Non-Core Businesses are included in the Corporate and Other segment for GAAP reporting purposes.
| A - | Tax levelization impact, related to cyclical nature of energy demand/earnings and various permanent items of income or deduction. Intraperiod tax allocation of $0.13 related to synthetic fuels tax credits for 2007 has been reclassified to discontinued operations. | |||||||||||||
| B - | Discontinued operations primarily consists of 1) Terminals operations and Synthetic Fuels businesses 2) CCO operations and 3) Coal Mining businesses. | |||||||||||||
| C - | Corporate and Other - Impact of change in fair value of outstanding CVOs. | |||||||||||||
| D - | Florida - Favorable primarily due to the net retail rate increase related to the Hines Energy Complex. | |||||||||||||
| E - | Carolinas - Favorable primarily due to the expiration of a power buyback agreement with North Carolina Eastern Municipal Power Agency and the impact of the comprehensive energy bill implementation. | |||||||||||||
| F - | Carolinas - Favorable primarily due to increased energy rates and sales with a major customer. | |||||||||||||
| Florida - Favorable primarily due to two new contracts with one major customer. | ||||||||||||||
| G - | Florida - Favorable primarily due to a sales and use tax audit adjustment. | |||||||||||||
| H - | Florida - Favorable primarily due to the disallowance of fuel costs in 2007 and a gain on a land sale in 2008. | |||||||||||||
| I - | Corporate and Other - Favorable primarily due to decreased legal expenses and increased investment gains. | |||||||||||||
| J - | Florida - Favorable primarily due to AFUDC equity related to costs associated with eligible construction projects. | |||||||||||||
| K - | Carolinas - Unfavorable primarily due to additional depreciation expense associated with PEC's accelerated cost recovery program for nuclear generating assets, partially offset by lower Clean Smokestacks amortization. | |||||||||||||
| L - | Corporate and Other - Unfavorable primarily due to a prior-year benefit from the closure of certain federal tax years and positions primarily related to divested subsidiaries and a decrease in interest allocated to discontinued operations. | |||||||||||||
| M - | Florida - Unfavorable primarily due to a prior-year benefit from the closure of certain federal tax years and positions. | |||||||||||||
| Corporate and Other - Unfavorable primarily due to a prior-year benefit related to the closure of certain federal tax years and positions related to divested subsidiaries. | ||||||||||||||
| Progress Energy, Inc. | ||||||||||||
| SUPPLEMENTAL DATA - Page S-2 | ||||||||||||
| Unaudited | ||||||||||||
| Earnings Variances | ||||||||||||
| Year-to-Date June 30, 2008 vs. 2007 | ||||||||||||
| Regulated Utilities | Corporate | ||||||||||||||||||
| ($ per share) | Carolinas | Florida | and Other Businesses | Core Business | Non-Core Businesses | Consolidated | |||||||||||||
| 2007 GAAP earnings | 0.82 | 0.51 | (0.19 | ) | 1.14 | (0.82 | ) | 0.32 | |||||||||||
| Tax levelization | 0.01 | 0.01 | A | 0.01 | |||||||||||||||
| Discontinued operations | - | 0.81 | B | 0.81 | |||||||||||||||
| CVO mark-to-market | 0.01 | 0.01 | C | 0.01 | |||||||||||||||
| 2007 ongoing earnings | 0.82 | 0.51 | (0.17 | ) | 1.16 | (0.01 | ) | 1.15 | |||||||||||
| Weather - retail | (0.02 | ) | 0.04 | 0.02 | 0.02 | ||||||||||||||
| Other retail - growth and usage | 0.06 | (0.03 | ) | 0.03 | 0.03 | ||||||||||||||
| Net retail rates | 0.06 | 0.06 | D | 0.06 | |||||||||||||||
| Other retail margin | 0.08 | 0.08 | E | 0.08 | |||||||||||||||
| Wholesale | 0.07 | 0.07 | F | 0.07 | |||||||||||||||
| O&M | (0.02 | ) | 0.01 | (0.01 | ) | G | (0.01 | ) | |||||||||||
| Other operating | 0.01 | 0.04 | 0.05 | H | 0.05 | ||||||||||||||
| Other | (0.01 | ) | 0.04 | 0.03 | I | 0.01 | I | 0.04 | |||||||||||
| AFUDC equity | 0.01 | 0.10 | 0.11 | J | 0.11 | ||||||||||||||
| Depreciation & amortization | (0.05 | ) | (0.02 | ) | (0.07 | ) | K | (0.07 | ) | ||||||||||
| Interest charges | 0.01 | (0.01 | ) | (0.05 | ) | (0.05 | ) | L | (0.05 | ) | |||||||||
| Income taxes | (0.02 | ) | (0.03 | ) | (0.07 | ) | (0.12 | ) | M | (0.12 | ) | ||||||||
| Share dilution | (0.01 | ) | (0.01 | ) | (0.02 | ) | (0.02 | ) | |||||||||||
| 2008 ongoing earnings | 0.87 | 0.72 | (0.25 | ) | 1.34 | - | 1.34 | ||||||||||||
| Tax levelization | 0.02 | 0.02 | A | 0.02 | |||||||||||||||
| Discontinued operations | - | 0.25 | B | 0.25 | |||||||||||||||
| CVO mark-to-market | (0.01 | ) | (0.01 | ) | C | (0.01 | ) | ||||||||||||
| 2008 GAAP earnings | 0.87 | 0.74 | (0.26 | ) | 1.35 | 0.25 | 1.60 | ||||||||||||
Corporate and Other Businesses includes small subsidiaries, Holding Company interest expense, CVO mark-to-market, tax levelization, purchase accounting transaction and corporate eliminations. Ongoing losses of Non-Core Businesses are included in the Corporate and Other segment for GAAP reporting purposes.
| A - | Tax levelization impact, related to cyclical nature of energy demand/earnings and various permanent items of income or deduction. Intraperiod tax allocation of $0.09 related to synthetic fuels tax credits for 2007 has been reclassified to discontinued operations. | ||||||||||||
| B - | Discontinued operations consists primarily of 1) Terminals operations and Synthetic Fuels businesses 2) CCO operations and 3) Coal Mining businesses. | ||||||||||||
| C - | Corporate and Other - Impact of change in fair value of outstanding CVOs. | ||||||||||||
| D - | Florida - Favorable primarily due to the net retail rate increase related to the Hines Energy Complex. | ||||||||||||
| E - | Carolinas - Favorable primarily due to the expiration of a power buyback agreement with North Carolina Eastern Municipal Power Agency and the impact of the comprehensive energy bill implementation. | ||||||||||||
| F - | Florida - Favorable primarily due to two new contracts with one major customer and a contract amendment with another major customer. | ||||||||||||
| G - | Carolinas - Unfavorable primarily due to an increase in estimated environmental remediation expenses and increased spending on vegetation management in compliance with federal regulations. | ||||||||||||
| H - | Florida - Favorable primarily due to the disallowance of fuel costs in 2007 and a gain on a land sale in 2008. | ||||||||||||
| I - | Corporate and Other - Favorable primarily due to decreased legal expenses. | ||||||||||||
| Non-Core Businesses - Favorable primarily due to decreased indirect corporate overhead due to divestitures completed in 2007. | |||||||||||||
| J - | Florida - Favorable primarily due to AFUDC equity related to costs associated with eligible construction projects. | ||||||||||||
| K - | Carolinas - Unfavorable primarily due to additional depreciation expense associated with PEC's accelerated cost recovery program for nuclear generating assets and the impact of depreciable asset base increases, partially offset by lower Clean Smokestacks amortization. | ||||||||||||
| Florida - Unfavorable primarily due to the impact of depreciable asset base increases. | |||||||||||||
| L - | Corporate and Other - Unfavorable primarily due to a prior-year benefit from the closure of certain federal tax years and positions primarily related to divested subsidiaries and a decrease in interest allocated to discontinued operations. | ||||||||||||
| M - | Carolinas - Unfavorable primarily due to changes in tax estimates. | ||||||||||||
| Florida - Unfavorable primarily due to a prior-year benefit related to the closure of certain federal tax years and positions. | |||||||||||||
| Corporate and Other - Unfavorable primarily due to a prior-year benefit from the closure of certain federal tax years and positions related to divested subsidiaries. | |||||||||||||
Progress Energy, Inc.
SUPPLEMENTAL DATA - Page S-3
Unaudited - Data is not weather-adjusted
| Utility Statistics | ||||||||||||||||||||||||||||||||
| Three Months Ended | Three Months Ended | Percentage Change | ||||||||||||||||||||||||||||||
| June 30, 2008 | June 30, 2007 | From June 30, 2007 | ||||||||||||||||||||||||||||||
| Operating Revenues (in millions) | Carolinas | Florida | Total Progress Energy | Carolinas | Florida | Total Progress Energy | Carolinas | Florida | ||||||||||||||||||||||||
| Retail | ||||||||||||||||||||||||||||||||
| Residential | $ | 334 | $ | 553 | $ | 887 | $ | 327 | $ | 533 | $ | 860 | 2.1 | % | 3.8 | % | ||||||||||||||||
| Commercial | 269 | 281 | 550 | 261 | 281 | 542 | 3.1 | - | ||||||||||||||||||||||||
| Industrial | 187 | 80 | 267 | 174 | 78 | 252 | 7.5 | 2.6 | ||||||||||||||||||||||||
| Governmental | 23 | 70 | 93 | 22 | 74 | 96 | 4.5 | (5.4 | ) | |||||||||||||||||||||||
| Total Retail | 813 | 984 | 1,797 | 784 | 966 | 1,750 | 3.7 | 1.9 | ||||||||||||||||||||||||
| Wholesale | 189 | 141 | 330 | 158 | 102 | 260 | 19.6 | 38.2 | ||||||||||||||||||||||||
| Unbilled | 24 | 27 | 51 | 28 | 19 | 47 | - | - | ||||||||||||||||||||||||
| Miscellaneous revenue | 22 | 42 | 64 | 26 | 42 | 68 | (15.4 | ) | - | |||||||||||||||||||||||
| Total Electric | $ | 1,048 | $ | 1,194 | $ | 2,242 | $ | 996 | $ | 1,129 | $ | 2,125 | 5.2 | % | 5.8 | % | ||||||||||||||||
| Energy Sales (millions of kWh) | ||||||||||||||||||||||||||||||||
| Retail | ||||||||||||||||||||||||||||||||
| Residential | 3,586 | 4,755 | 8,341 | 3,575 | 4,502 | 8,077 | 0.3 | % | 5.6 | % | ||||||||||||||||||||||
| Commercial | 3,384 | 3,069 | 6,453 | 3,347 | 2,947 | 6,294 | 1.1 | 4.1 | ||||||||||||||||||||||||
| Industrial | 3,122 | 1,009 | 4,131 | 2,986 | 938 | 3,924 | 4.6 | 7.6 | ||||||||||||||||||||||||
| Governmental | 335 | 800 | 1,135 | 332 | 811 | 1,143 | 0.9 | (1.4 | ) | |||||||||||||||||||||||
| Total Retail | 10,427 | 9,633 | 20,060 | 10,240 | 9,198 | 19,438 | 1.8 | 4.7 | ||||||||||||||||||||||||
| Wholesale | 3,441 | 1,930 | 5,371 | 3,166 | 1,447 | 4,613 | 8.7 | 33.4 | ||||||||||||||||||||||||
| Unbilled | 245 | 715 | 960 | 403 | 751 | 1,154 | - | - | ||||||||||||||||||||||||
| Total Electric | 14,113 | 12,278 | 26,391 | 13,809 | 11,396 | 25,205 | 2.2 | % | 7.7 | % | ||||||||||||||||||||||
| Energy Supply (millions of kWh) | ||||||||||||||||||||||||||||||||
| Generated - steam | 7,036 | 5,146 | 12,182 | 7,127 | 4,887 | 12,014 | ||||||||||||||||||||||||||
| nuclear | 6,093 | 1,703 | 7,796 | 5,457 | 1,715 | 7,172 | ||||||||||||||||||||||||||
| combustion turbines/combined cycle | 503 | 3,276 | 3,779 | 769 | 2,729 | 3,498 | ||||||||||||||||||||||||||
| hydro | 114 | - | 114 | 107 | - | 107 | ||||||||||||||||||||||||||
| Purchased | 917 | 2,750 | 3,667 | 822 | 2,718 | 3,540 | ||||||||||||||||||||||||||
| Total Energy Supply (Company Share) | 14,663 | 12,875 | 27,538 | 14,282 | 12,049 | 26,331 | ||||||||||||||||||||||||||
| Impact of Weather to Normal on Retail Sales | ||||||||||||||||||||||||||||||||
| Heating Degree Days - Actual | 211 | 22 | 269 | 29 | (21.6 | ) % | (24.1 | ) % | ||||||||||||||||||||||||
| - Normal | 227 | 26 | 240 | 25 | ||||||||||||||||||||||||||||
| Cooling Degree Days - Actual | 573 | 977 | 525 | 854 | 9.1 | % | 14.4 | % | ||||||||||||||||||||||||
| - Normal | 538 | 928 | 521 | 930 | ||||||||||||||||||||||||||||
| Impact of retail weather to normal on EPS | $ | 0.01 | $ | 0.01 | $ | 0.02 | $ | 0.01 | $ | (0.02 | ) | $ | (0.01 | ) | ||||||||||||||||||
| Six Months Ended | Six Months Ended | Percentage Change | ||||||||||||||||||||||||||||||
| June 30, 2008 | June 30, 2007 | From June 30, 2007 | ||||||||||||||||||||||||||||||
| Operating Revenues (in millions) | Carolinas | Florida | Total Progress Energy | Carolinas | Florida | Total Progress Energy | Carolinas | Florida | ||||||||||||||||||||||||
| Retail | ||||||||||||||||||||||||||||||||
| Residential | $ | 760 | $ | 1,016 | $ | 1,776 | $ | 751 | $ | 1,025 | $ | 1,776 | 1.2 | % | (0.9 | ) % | ||||||||||||||||
| Commercial | 531 | 524 | 1,055 | 515 | 528 | 1,043 | 3.1 | (0.8 | ) | |||||||||||||||||||||||
| Industrial | 355 | 148 | 503 | 339 | 152 | 491 | 4.7 | (2.6 | ) | |||||||||||||||||||||||
| Governmental | 46 | 137 | 183 | 44 | 141 | 185 | 4.5 | (2.8 | ) | |||||||||||||||||||||||
| Total Retail | 1,692 | 1,825 | 3,517 | 1,649 | 1,846 | 3,495 | 2.6 | (1.1 | ) | |||||||||||||||||||||||
| Wholesale | 370 | 245 | 615 | 352 | 181 | 533 | 5.1 | 35.4 | ||||||||||||||||||||||||
| Unbilled | 7 | 33 | 40 | 3 | 27 | 30 | - | - | ||||||||||||||||||||||||
| Miscellaneous revenue | 46 | 87 | 133 | 49 | 86 | 135 | (6.1 | ) | 1.2 | |||||||||||||||||||||||
| Total Electric | $ | 2,115 | $ | 2,190 | $ | 4,305 | $ | 2,053 | $ | 2,140 | $ | 4,193 | 3.0 | % | 2.3 | % | ||||||||||||||||
| Energy Sales (millions of kWh) | ||||||||||||||||||||||||||||||||
| Retail | ||||||||||||||||||||||||||||||||
| Residential | 8,264 | 8,760 | 17,024 | 8,316 | 8,657 | 16,973 | (0.6 | ) % | 1.2 | % | ||||||||||||||||||||||
| Commercial | 6,662 | 5,729 | 12,391 | 6,591 | 5,570 | 12,161 | 1.1 | 2.9 | ||||||||||||||||||||||||
| Industrial | 5,894 | 1,874 | 7,768 | 5,807 | 1,833 | 7,640 | 1.5 | 2.2 | ||||||||||||||||||||||||
| Governmental | 668 | 1,567 | 2,235 | 659 | 1,560 | 2,219 | 1.4 | 0.4 | ||||||||||||||||||||||||
| Total Retail | 21,488 | 17,930 | 39,418 | 21,373 | 17,620 | 38,993 | 0.5 | 1.8 | ||||||||||||||||||||||||
| Wholesale | 7,213 | 3,320 | 10,533 | 7,122 | 2,617 | 9,739 | 1.3 | 26.9 | ||||||||||||||||||||||||
| Unbilled | 4 | 935 | 939 | 60 | 941 | 1,001 | - | - | ||||||||||||||||||||||||
| Total Electric | 28,705 | 22,185 | 50,890 | 28,555 | 21,178 | 49,733 | 0.5 | % | 4.8 | % | ||||||||||||||||||||||
| Energy Supply (millions of kWh) | ||||||||||||||||||||||||||||||||
| Generated - steam | 14,581 | 9,869 | 24,450 | 14,699 | 9,451 | 24,150 | ||||||||||||||||||||||||||
| nuclear | 12,418 | 3,031 | 15,449 | 11,582 | 3,347 | 14,929 | ||||||||||||||||||||||||||
| combustion turbines/combined cycle | 951 | 5,569 | 6,520 | 1,245 | 4,516 | 5,761 | ||||||||||||||||||||||||||
| hydro | 287 | - | 287 | 320 | - | 320 | ||||||||||||||||||||||||||
| Purchased | 1,633 | 4,901 | 6,534 | 1,734 | 5,033 | 6,767 | ||||||||||||||||||||||||||
| Total Energy Supply (Company Share) | 29,870 | 23,370 | 53,240 | 29,580 | 22,347 | 51,927 | ||||||||||||||||||||||||||
| Impact of Weather to Normal on Retail Sales | ||||||||||||||||||||||||||||||||
| Heating Degree Days - Actual | 1,775 | 286 | 1,848 | 322 | (4.0 | ) % | (11.2 | ) % | ||||||||||||||||||||||||
| - Normal | 1,880 | 386 | 1,876 | 385 | ||||||||||||||||||||||||||||
| Cooling Degree Days - Actual | 582 | 1,185 | 554 | 1,066 | 5.1 | % | 11.2 | % | ||||||||||||||||||||||||
| - Normal | 550 | 1,137 | 533 | 1,137 | ||||||||||||||||||||||||||||
| Impact of retail weather to normal on EPS | $ | (0.02 | ) | $ | (0.02 | ) | $ | (0.04 | ) | $ | 0.00 | $ | (0.06 | ) | $ | (0.06 | ) | |||||||||||||||
| Progress Energy, Inc. | ||||||||||||
| SUPPLEMENTAL DATA - Page S-4 | ||||||||||||
| Unaudited | ||||||||||||
| Adjusted O&M Reconciliation (A) | ||||||||||||
| Six months ended | ||||||||||||
| (in millions) | June 30, 2008 | June 30, 2007 | Growth | |||||||||
| Reported GAAP O&M | $ | 931 | $ | 881 | 5.7 | % | ||||||
| Adjustments | ||||||||||||
| Carolinas | ||||||||||||
| O&M recoverable through clauses | (12 | ) | (1 | ) | ||||||||
| Timing of nuclear outages (B) | - | (28 | ) | |||||||||
| Estimated environmental remediation expenses | (4 | ) | 1 | |||||||||
| Florida | ||||||||||||
| Storm damage reserve | (55 | ) | - | |||||||||
| Energy conservation cost recovery clause (ECCR) | (32 | ) | (31 | ) | ||||||||
| Environmental cost recovery clause (ECRC) | (14 | ) | (22 | ) | ||||||||
| Sales and use tax audit adjustments | 5 | (4 | ) | |||||||||
| Adjusted O&M | $ | 819 | $ | 796 | 2.9 | % | ||||||
| A - Adjusted O&M excludes certain expenses that are recovered through cost-recovery clauses which have no material impact on earnings, as well as certain non-recurring items. As discussed in note B, it also reflects adjustments related to nuclear plant outages, which can fall disproportionately in one particular calendar year. Management believes this presentation is appropriate and enables investors to more accurately compare the company's O&M expense over the periods presented. Adjusted O&M as presented here may not be comparable to similarly titled measures used by other companies. The preceding table provides a reconciliation of reported GAAP O&M to Adjusted O&M. |
| B - Nuclear units are periodically removed from service to accommodate normal refueling and maintenance outages, repairs and certain other modifications. PEC experienced one nuclear outage during the six months ended June 30, 2008, compared to two nuclear outages during the six months ended June 30, 2007. Therefore, the average expense for one outage has been excluded from the six months ended June 30, 2007 in order to more accurately compare the company's O&M expense over the periods presented. |
| Impact of Discontinued Operations | ||||||||
| Six months ended | ||||||||
| (Basic earnings per share) | June 30, 2008 | June 30, 2007 | ||||||
| CCO Operations | $ | (0.01 | ) | $ | (1.02 | ) | ||
| Coal Mining Operations | 0.01 | (0.03 | ) | |||||
| Rail | 0.01 | - | ||||||
| Terminals and Synthetic Fuels | 0.24 | 0.24 | ||||||
| Total Discontinued Operations | $ | 0.25 | $ | (0.81 | ) | |||
| Financial Statistics | ||||||||
| June 30, 2008 | June 30, 2007 | |||||||
| Return on average common stock equity (12 months ended) | 9.9 | % | 7.9 | % | ||||
| Book value per common share | $ | 33.10 | $ | 32.11 | ||||
| Capitalization | ||||||||
| Common stock equity | 42.9 | % | 46.5 | % | ||||
| Preferred stock of subsidiary and minority interest | 0.5 | % | 0.7 | % | ||||
| Total debt | 56.6 | % | 52.8 | % | ||||
| Total Capitalization | 100.0 | % | 100.0 | % | ||||