Exhibit 99.1
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0001.gif)
Growing Forward AGA Financial Forum May 2010 John G. Russell President and COO, Consumers Energy Thomas J. Webb Executive Vice President and CFO |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0002.gif)
This presentation contains "forward-looking statements" as defined in Rule 3b-6 of the Securities Exchange Act of 1934, as amended, Rule 175 of the Securities Act of 1933, as amended, and relevant legal decisions. The forward-looking statements are subject to risks and uncertainties. They should be read in conjunction with "FORWARD-LOOKING STATEMENTS AND INFORMATION" and "RISK FACTORS" sections of CMS Energy's and Consumers Energy's Form 10-K for the year ended December 31 and as updated in subsequent 10-Qs. CMS Energy's and Consumers Energy's "FORWARD-LOOKING STATEMENTS AND INFORMATION" and "RISK FACTORS" sections are incorporated herein by reference and discuss important factors that could cause CMS Energy's and Consumers Energy's results to differ materially from those anticipated in such statements. The presentation also includes non-GAAP measures when describing CMS Energy's results of operations and financial performance. A reconciliation of each of these measures to the most directly comparable GAAP measure is included in the appendix and posted on our website at www.cmsenergy.com. CMS Energy expects 2010 reported earnings to be about the same as adjusted earnings. Reported earnings could vary because of several factors. CMS Energy is not providing reported earnings guidance reconciliation because of the uncertainties associated with those factors. |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0003.gif)
Recent Announcements Union ratified contract Five-year duration Increased health care cost sharing Access only retiree health care for new employees Legacy costs eliminated for new employees Increased operational flexibility Big Rock decommissioning ($85 million) MPSC authorized refund over 7 months Aligns with electric rate case self-implementation Gas Rate Case final order Management transition |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0004.gif)
Long-term Strategy Consistent financial performance Fair and timely regulation Utility investment Customer value Safe, excellent operations Consistent financial performance |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0005.gif)
.. . . . continues on track. _ _ _ _ _ a Excluding MTM in 2004-2006 b $1.25 excluding discontinued Exeter operations and accounting changes related to convertible debt and restricted stock Dividend Annual ¢/share Payout 8% Growth 6%-8% Growth $1.20 $1.25 $1.21 b $1.26 Actual Guidance Adjusted EPS (non-GAAP)a Growth . . . . 25% 30% 40% 44% 60¢ $1.35 0.84 1.08 0.96 0.90 $0.81 0.80 1.00 0.90 0.85 $0.80 50¢ 36¢ 20¢ 2003 2004 2005 2006 2007 2008 2009 2010 Future |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0006.gif)
Performance 47% improvement from 2006. Employee Safety Moved into 1st quartile from 2008. Cost Management - 2009 Recordable Incident Rate 1st Quartile 2nd Quartile 3rd Quartile 4th Quartile Source: Oliver Wyman Benchmarking Study (July 2009) Consumers Energy Movement from 2008 Study 6.1 7.0 4.5 3.2 2006 Baseline 2007 2008 2009 |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0007.gif)
Reliability 26% improvement from 2006. Distribution 39% improvement from 2006. Generation Customer Minutes Equivalent Forced Outage Rate 337 274 275 249 2006 Baseline 2007 2008 2009 9.0% 6.3% 5.5% 5.5% 2006 Baseline 2007 2008 2009 |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0008.gif)
Balanced Energy Plan Diverse and balanced plan 935 MW natural gas plant purchased in 2008 New clean coal facility Energy efficiency reduction of 5.5% by 2015 Incentive achieved in 2009 - $6 million 10% Renewable portfolio standard by 2015 |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0009.gif)
Consumers Energy Investments Lake Winds Energy Park - 100 MW Located in West Michigan 16,000 acres Turbine RFP issued; award in 2010 Ready access to transmission Operational 2012 Cross Winds Energy Park - 350 MW Located in East Michigan 35,000 acres Additional transmission needed Operational 2015 and 2017 Lake Winds Energy Park Cross Winds Energy Park |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0010.gif)
Risk Mitigation through 2008 Energy Law Supply Renewable energy plan Energy optimization Certificate of Necessity process Retail open access cap Ratemaking File and implement ratemaking Forward test year Decoupling Uncollectibles tracker ? ? ? ? ? ? Law Implementation ? ? ? ? ? ? Law mitigated several key risks. Implementation underway. ? ? ? ? |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0011.gif)
Manage Customer Rates Current residential rates below Michigan average Current residential rates below National average Source: Electric Rates - Michigan Public Service Commission (May 2010); Gas Rates - Energy Information Administration (Feb 2010) 2006-2009 % Electric Rates Gas Rates Fuel +4 Fuel +3 Fuel - -2 Fuel - -2 Customer EO/ Smart Grid Opportunities Customer EO/ Smart Grid Opportunities Flat Flat 2009-2012 2006-2009 2009-2012 Base +3 Base +3 Base +2 Base +2 +6% +7% 0 2 4 6 8 10 2006-2009 2009-2012 2006-2009 2009-2012 |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0012.gif)
Electricity Cost / Disposable Income Highest 25 States - 3.1% - 5.4% Source: Moody's Global Infrastructure - U.S. Regulated Electric Utilities - July 2009 Michigan among the lowest 10 states in terms of electricity cost. National Average 3.4% Lowest 25 States - 1.8% - 3.0% Lowest 10 States 1.8% - 2.6% 2.4% CO UT MN NM WA WY NH ID MI CA IL WI KS RI NE AK OR MT ND DC NJ IA SD MA VT VA OH WV ME IN MS MD PA NY NV OK GA KY CT DE AZ AR HI NC SC TN FL AL LA TX MS |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0013.gif)
Regulatory Timeline Second year under new, comprehensive Michigan energy law. 2009 2010 2010 2010 2010 2010 2010 2010 2010 2010 2011 Fourth Quarter Fourth Quarter First Quarter First Quarter Second Quarter Third Quarter Fourth Quarter Fourth Quarter First Quarter Gas Rate Case U-15986 Self-implemented $89 M Self-implemented $89 M Final Order May Electric General Rate Case U-16191 Filed $178 M Filed $178 M Filed $178 M Self-implement July Final Order January Big Rock Point U-15611 $85 M refund $85 M refund $85 M refund $85 M refund $85 M refund "Show Cause" U-16113 (forestry and O&M in 2007) MPSC Staff $27 M refund ALJ PFD "no refund" MPSC Staff $27 M refund ALJ PFD "no refund" MPSC Staff $27 M refund ALJ PFD "no refund" 2007 PSCR (HSC and crane collapse) Final Order $11 M refund Final Order $11 M refund CE filed for rehearing Electric Decoupling Reconciliation U-15645 File Clean Coal Plant Air permit rec'd December File Certificate of Necessity "Cushion" |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0014.gif)
Electric Sales Trends (weather adjusted) . . . . Electric Sales Year-to-Year Comparison 0 (7)% Decline over three years ('79 -'82 recession) 2008 2009 - -2% - -3% .. . . . industrial sales showing signs of turnaround. 2010 +2% First Quarter Full Year 15,000 20,000 25,000 30,000 35,000 40,000 1975 1982 1989 1996 2003 2010 GWh - -11% - -4% - -6% - -4% - -2% - -3% +8% +12% +2% +2% 2009 2010 2008 2009 2010 Industrial Sales Total Sales |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0015.gif)
Economic Indicators -- Autos U.S. auto production up 62% through May 1. Amount Percent (000) U.S. Auto Production 1,544 +62% - - Ford 284 57 - - GM 361 65 - - Chrysler 190 58 2010 2009 Inventory 53 84 May 1, 2010 YTD over 2009 April Days Supply |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0016.gif)
Utility Risk Mitigation . . . . Sales $6.3 Billion $5.6 Billion Interest expense 5% Tree trimming and UAs "Tracked" .. . . . enhanced with decoupling and new "UA" tracker. Decoupled Efficiency Economy Weather Possible in May Cost Fuel 62% O&M & other 21% Investment 11% "Pass Thru" Electric 60% Gas 40% |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0017.gif)
Investment Plan 6%-8% Utility Investment Drives . . . . Rate Base a Bils $ Present Rate Base 2009 2010 2011 2012 2013 2014 Average Rate Base (bils) $9.8 $10.5 $11.4 $12.6 $13.8 .. . . . EPS growth at responsible rates. Investment 2010-14 Lifetime (mils) (bils) Base capital $ 4,330 Choices in Plan Clean coal plant $ 995 $1.9 Smart Grid 730 0.9 Renewables 570 1.3 Electric reliability and other 405 Gas compression and pipelines 180 Total Choices in Plan $ 2,880 Total Capital 2010-14 $ 7,210 Examples of Coal Plant Alternative Gas storage $150 Gas distribution 150 Gas transmission 200 Electric reliability 200 Electric generation 250 Total investment $950 _ _ _ _ _ a Reflects removal of DOE liability from rate base effective May 2009 0 ? ? 5 6 7 8 9 10 11 12 13 14 2009 2010 2011 2012 2013 2014 Clean coal plant Smart Grid Renewables Electric reliability and other Gas compression and pipelines Environmental Customer growth Maintenance Depreciation |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0018.gif)
Utility Investment Also Drives . . . . Billions $ Cash flow before dividend $1.3 $2.0 Interest Working capital and taxes Base Capex .. . . . operating cash flow growth. Cash flow before choices $1.4 $1.5 $1.7 $1.8 Operating cash flow a up $0.1 billion per year Investment choices _ _ _ _ _ a Non-GAAP (1.0) (0.5) 0.0 0.5 1.0 1.5 2.0 2.5 2009 2010 2011 2012 2013 2014 |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0019.gif)
.. . . . continues on track. _ _ _ _ _ a Excluding MTM in 2004-2006 b $1.25 excluding discontinued Exeter operations and accounting changes related to convertible debt and restricted stock Dividend Annual ¢/share Payout 8% Growth 6%-8% Growth $1.20 $1.25 $1.21 b $1.26 Actual Guidance Adjusted EPS (non-GAAP)a Growth . . . . 25% 30% 40% 44% 60¢ $1.35 0.84 1.08 0.96 0.90 $0.81 0.80 1.00 0.90 0.85 $0.80 50¢ 36¢ 20¢ 2003 2004 2005 2006 2007 2008 2009 2010 Future |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0020.gif)
Key Takeaways . . . . Utility investment - visible: EPS growth of 6%-8% annually Operating cash flow growth of ^$100 million annually NOLs - avoid new equity near term Regulatory framework -- constructive Risks -- mitigated Dividend payout ratio -- growing .. . . . continued track record of strong results. |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0021.gif)
CMS Energy
Earnings Reconciliation By Quarter and Year
December 31
Reconciliation of reported measures prepared in accordance with
Generally Accepted Accounting Principles (GAAP) versus non-GAAP measures
| | | | | | | | | | | | | | | | | | | | |
| | Unaudited Quarters |
(millions, except per share amounts) | | 1Q03 | | | 2Q03 | | | 3Q03 | | | 4Q03 | | | FY 2003 | |
|
Reported net income | | $ | 82 | | | $ | (65 | ) | | $ | (69 | ) | | $ | 8 | | | $ | (44 | ) |
|
After-tax items: | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility other | | | | | | | | | | | | | | | 30 | | | | 30 | |
Enterprises other | | | 5 | | | | 7 | | | | 62 | | | | 37 | | | | 111 | |
Corporate other | | | 1 | | | | | | | | 19 | | | | 4 | | | | 24 | |
Discontinued operations | | | (31 | ) | | | 53 | | | | (2 | ) | | | (43 | ) | | | (23 | ) |
Cumulative accounting changes | | | 24 | | | | | | | | | | | | | | | | 24 | |
|
Ongoing earnings (non-GAAP) | | $ | 81 | | | $ | (5 | ) | | $ | 10 | | | $ | 36 | | | $ | 122 | |
|
| | | | | | | | | | | | | | | | | | | | |
Average shares outstanding, basic | | | 144.1 | | | | 144.1 | | | | 152.2 | | | | 161.1 | | | | 150.4 | |
| | | | | | | | | | | | | | | | | | | | |
Average shares outstanding, diluted | | | 165.0 | | | | 144.1 | | | | 152.2 | | | | 161.1 | | | | 150.4 | |
| | | | | | | | | | | | | | | | | | | | |
|
Reported earnings per share | | $ | 0.52 | | | $ | (0.45 | ) | | $ | (0.46 | ) | | $ | 0.05 | | | $ | (0.30 | ) |
|
After-tax items | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility other | | | | | | | | | | | | | | | 0.19 | | | | 0.21 | |
Enterprises other | | | 0.03 | | | | 0.05 | | | | 0.41 | | | | 0.23 | | | | 0.74 | |
Corporate other | | | | | | | | | | | 0.12 | | | | 0.02 | | | | 0.16 | |
Discontinued operations | | | (0.19 | ) | | | 0.37 | | | | (0.01 | ) | | | (0.27 | ) | | | (0.16 | ) |
Cumulative accounting changes | | | 0.14 | | | | | | | | | | | | | | | | 0.16 | |
|
Ongoing earnings per share (non-GAAP) | | $ | 0.50 | | | $ | (0.03 | ) | | $ | 0.06 | | | $ | 0.22 | | | $ | 0.81 | |
|
Note: Year-to-date (YTD) EPS may not equal sum of quarters due to share count differences.
2003 A-1
CMS Energy
Earnings Reconciliation By Quarter and Year
Reconciliation of reported measures prepared in accordance with
Generally Accepted Accounting Principles (GAAP) versus non-GAAP measures
| | | | | | | | | | | | | | | | | | | | |
| | Unaudited | | 31-Dec | |
(millions, except per share amounts) | | 1Q04* | | | 2Q04 | | | 3Q04 | | | 4Q04 | | | FY 2004 | |
| | | |
Reported net income — GAAP | | $ | (9 | ) | | $ | 16 | | | $ | 56 | | | $ | 47 | | | $ | 110 | |
| | | |
After-tax items: | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility other | | | | | | | | | | | | | | | (67 | ) | | | (67 | ) |
Enterprises other | | | 88 | | | | | | | | (29 | ) | | | 48 | | | | 107 | |
Corporate other | | | (7 | ) | | | | | | | (1 | ) | | | 1 | | | | (7 | ) |
Discontinued operations | | | 2 | | | | | | | | (8 | ) | | | 10 | | | | 4 | |
Cumulative accounting changes | | | 2 | | | | | | | | | | | | | | | | 2 | |
| | | |
Adjusted earnings, including MTM | | $ | 76 | | | $ | 16 | | | $ | 18 | | | $ | 39 | | | $ | 149 | |
Mark-to-market impacts | | NM | | | | (13 | ) | | | 9 | | | | 9 | | | | 5 | |
| | | |
Adjusted earnings, excluding MTM | | $ | 76 | | | $ | 3 | | | $ | 27 | | | $ | 48 | | | $ | 154 | |
| | | |
| | | | | | | | | | | | | | | | | | | | |
Average shares outstanding, basic | | | 161.1 | | | | 161.2 | | | | 161.5 | | | | 190.2 | | | | 168.6 | |
| | | | | | | | | | | | | | | | | | | | |
Average shares outstanding, diluted | | | 161.1 | | | | 164.2 | | | | 165.0 | | | | 194.0 | | | | 172.1 | |
| | | | | | | | | | | | | | | | | | | | |
| | | |
Reported earnings per share — GAAP | | $ | (0.06 | ) | | $ | 0.10 | | | $ | 0.34 | | | $ | 0.24 | | | $ | 0.64 | |
After-tax items | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility other | | | | | | | | | | | | | | | (0.35 | ) | | | (0.39 | ) |
Enterprises other | | | 0.56 | | | | | | | | (0.17 | ) | | | 0.25 | | | | 0.62 | |
Corporate other | | | (0.05 | ) | | | | | | | (0.01 | ) | | | 0.01 | | | | (0.03 | ) |
Discontinued operations | | | 0.01 | | | | | | | | (0.05 | ) | | | 0.05 | | | | 0.02 | |
Cumulative accounting changes | | | 0.01 | | | | | | | | | | | | | | | | 0.01 | |
| | | |
| | | | | | | | | | | | | | | | | | | | |
Adjusted earnings per share, including MTM | | $ | 0.47 | | | $ | 0.10 | | | $ | 0.11 | | | $ | 0.20 | | | $ | 0.87 | |
Mark-to-market impacts | | NM | | | | (0.08 | ) | | | 0.06 | | | | 0.05 | | | | 0.03 | |
| | | |
| | | | | | | | | | | | | | | | | | | | |
Adjusted earnings per share, excluding MTM | | $ | 0.47 | | | $ | 0.02 | | | $ | 0.17 | | | $ | 0.25 | | | $ | 0.90 | |
| | | |
Note: Year-to-date & full-year EPS may not equal sum of quarters due to share count differences.
* Quarterly amounts differ from amounts previously reported due to accelerating the measurement date on our benefit plans by one month and the remeasurement of our post retirement obligation.
NM: Not meaningful.
2004 A-1
CMS Energy
Earnings Reconciliation By Quarter and Year
Reconciliation of reported measures prepared in accordance with
Generally Accepted Accounting Principles (GAAP) versus non-GAAP measures
| | | | | | | | | | | | | | | | | | | | |
| | Unaudited | | 31-Dec | |
(millions, except per share amounts) | | 1Q05 | | | 2Q05 | | | 3Q05 | | | 4Q05 | | | FY 2005 | |
| | | |
Reported net income — GAAP | | $ | 150 | | | $ | 27 | | | $ | (265 | ) | | $ | (6 | ) | | $ | (94 | ) |
| | | |
After-tax items: | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility other | | | | | | | | | | | | | | | | | | | | |
Enterprises other | | | (2 | ) | | | (1 | ) | | | (1 | ) | | | 13 | | | | 9 | |
Corporate other | | | | | | | 1 | | | | | | | | 8 | | | | 9 | |
Discontinued operations | | | | | | | | | | | | | | | (14 | ) | | | (14 | ) |
Asset impairment | | | | | | | | | | | 385 | | | | | | | | 385 | |
| | | |
Adjusted earnings, including MTM | | $ | 148 | | | $ | 27 | | | $ | 119 | | | $ | 1 | | | $ | 295 | |
Mark-to-market impacts | | | (75 | ) | | | 19 | | | | (75 | ) | | | 40 | | | | (91 | ) |
| | | |
Adjusted earnings, excluding MTM | | $ | 73 | | | $ | 46 | | | $ | 44 | | | $ | 41 | | | $ | 204 | |
| | | |
| | | | | | | | | | | | | | | | | | | | |
Average shares outstanding, basic | | | 195.3 | | | | 217.9 | | | | 219.6 | | | | 218.5 | | | | 211.8 | |
| | | | | | | | | | | | | | | | | | | | |
Average shares outstanding, diluted | | | 206.3 | | | | 228.9 | | | | 219.6 | | | | 218.5 | | | | 211.8 | |
| | | | | | | | | | | | | | | | | | | | |
| | | |
| | | | | | | | | | | | | | | | | | | | |
Reported earnings per share — GAAP | | $ | 0.74 | | | $ | 0.12 | | | $ | (1.21 | ) | | $ | (0.03 | ) | | $ | (0.44 | ) |
| | | |
After-tax items | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility other | | | | | | | | | | | | | | | | | | | | |
Enterprises other | | | (0.01 | ) | | NM | | | NM | | | | 0.06 | | | | 0.04 | |
Corporate other | | | | | | NM | | | | | | | | 0.03 | | | | 0.04 | |
Discontinued operations | | | | | | | | | | | | | | | (0.06 | ) | | | (0.07 | ) |
Asset impairment | | | | | | | | | | | 1.75 | | | | | | | | 1.82 | |
| | | |
Adjusted earnings per share, including MTM | | $ | 0.73 | | | $ | 0.12 | | | $ | 0.54 | | | $ | 0.00 | | | $ | 1.39 | |
Mark-to-market impacts | | | (0.36 | ) | | | 0.08 | | | | (0.34 | ) | | | 0.19 | | | | (0.43 | ) |
| | | |
Adjusted earnings per share, excluding MTM | | $ | 0.37 | | | $ | 0.20 | | | $ | 0.20 | | | $ | 0.19 | | | $ | 0.96 | |
| | | |
Note: Year-to-date & full-year EPS may not equal sum of quarters due to share count differences.
2005 A-1
CMS Energy
Earnings Reconciliation By Quarter and Year
Reconciliation of reported measures prepared in accordance with
Generally Accepted Accounting Principles (GAAP) versus non-GAAP measures
| | | | | | | | | | | | | | | | | | | | |
| | Unaudited | | | |
| | 2006 | | 2006 | |
(In millions, except per share amounts) | | 1Q | | | 2Q | | | 3Q | | | 4Q | | | Dec YTD | |
| | | |
Reported net income — GAAP | | $ | (27 | ) | | $ | 72 | | | $ | (103 | ) | | $ | (32 | ) | | $ | (90 | ) |
| | | |
After-tax items: | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility other | | | — | | | | — | | | | — | | | | — | | | | — | |
Enterprises other | | | — | | | | — | | | | (29 | ) | | | 25 | | | | (4 | ) |
Corporate interest and other | | | 2 | | | | (15 | ) | | | 4 | | | | 82 | | | | 73 | |
Discontinued operations (gain) | | | (1 | ) | | | (2 | ) | | | (1 | ) | | | (2 | ) | | | (6 | ) |
Asset impairment charges | | | — | | | | — | | | | 169 | | | | — | | | | 169 | |
| | | |
Adjusted earnings, including MTM | | $ | (26 | ) | | $ | 55 | | | $ | 40 | | | $ | 73 | | | $ | 142 | |
Mark-to-market impacts | | | 74 | | | | 21 | | | | 30 | | | | (13 | ) | | | 112 | |
| | | |
Adjusted earnings, excluding MTM | | $ | 48 | | | $ | 76 | | | $ | 70 | | | $ | 60 | | | $ | 254 | |
| | | |
| | | | | | | | | | | | | | | | | | | | |
Average shares outstanding, basic | | | 219.1 | | | | 219.6 | | | | 220.1 | | | | 220.6 | | | | 219.9 | |
Average shares outstanding, diluted | | | 219.1 | | | | 229.6 | | | | 220.1 | | | | 220.6 | | | | 219.9 | |
| | | | | | | | | | | | | | | | | | | | |
| | | |
Reported earnings per share — GAAP | | $ | (0.12 | ) | | $ | 0.31 | | | $ | (0.47 | ) | | $ | (0.15 | ) | | $ | (0.41 | ) |
| | | |
After-tax items | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility other | | | — | | | | — | | | | — | | | | — | | | | — | |
Enterprises other | | | — | | | | — | | | | (0.13 | ) | | | 0.11 | | | | (0.02 | ) |
Corporate other | | | 0.01 | | | | (0.07 | ) | | | 0.02 | | | | 0.38 | | | | 0.27 | |
Discontinued operations | | | (0.01 | ) | | | (0.01 | ) | | | — | | | | (0.01 | ) | | | (0.03 | ) |
Asset impairment charges | | | — | | | | — | | | | 0.76 | | | | — | | | | 0.76 | |
| | | |
Adjusted earnings per share, including MTM | | $ | (0.12 | ) | | $ | 0.23 | | | $ | 0.18 | | | $ | 0.33 | | | $ | 0.57 | |
Mark-to-market impacts | | | 0.34 | | | | 0.10 | | | | 0.13 | | | | (0.06 | ) | | | 0.51 | |
| | | |
Adjusted earnings per share, excluding MTM | | $ | 0.22 | | | $ | 0.33 | | | $ | 0.31 | | | $ | 0.27 | | | $ | 1.08 | |
| | | |
Note: Year-to-date (YTD) EPS may not equal sum of quarters due to share count differences.
2006 A-1
CMS Energy Corporation
Earnings By Quarter and Year GAAP Reconciliation
(Unaudited)
| | | | | | | | | | | | | | | | | | | | |
| (In millions, except per share amounts) |
| | 2007 |
| | 1Q | | | 2Q | | | 3Q | | | 4Q | | | Dec YTD |
| | |
Reported net income (loss) — GAAP | | | ($215 | ) | | $ | 33 | | | $ | 82 | | | | ($127 | ) | | | ($227 | ) |
|
After-tax items: | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility | | | 4 | | | | — | | | | — | | | | ��� | | | | 4 | |
Enterprises | | | 49 | | | | 19 | | | | (10 | ) | | | 222 | | | | 280 | |
Corporate interest and other | | | (81 | ) | | | 32 | | | | 9 | | | | (38 | ) | | | (78 | ) |
Discontinued operations (income) loss | | | 178 | | | | (91 | ) | | | — | | | | 2 | | | | 89 | |
Asset impairment charges, net | | | 157 | | | | 25 | | | | (49 | ) | | | — | | | | 133 | |
|
Adjusted income — non-GAAP | | $ | 92 | | | $ | 18 | | | $ | 32 | | | $ | 59 | | | $ | 201 | |
|
| | | | | | | | | | | | | | | | | | | | |
Average shares outstanding, basic | | | 221.5 | | | | 222.6 | | | | 223.0 | | | | 223.4 | | | | 222.6 | |
Average shares outstanding, diluted | | | 221.5 | | | | 222.6 | | | | 241.3 | | | | 223.4 | | | | 222.6 | |
| | | | | | | | | | | | | | | | | | | | |
|
Reported earnings (loss) per share — GAAP | | | ($0.97 | ) | | $ | 0.15 | | | $ | 0.34 | | | | ($0.57 | ) | | | ($1.02 | ) |
|
After-tax items: | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility | | | 0.01 | | | | — | | | | — | | | | — | | | | (0.07 | ) |
Enterprises | | | 0.23 | | | | 0.08 | | | | (0.04 | ) | | | 0.99 | | | | 1.25 | |
Corporate interest and other | | | (0.36 | ) | | | 0.15 | | | | 0.03 | | | | (0.17 | ) | | | (0.32 | ) |
Discontinued operations (income) loss | | | 0.80 | | | | (0.41 | ) | | | — | | | | 0.01 | | | | 0.40 | |
Asset impairment charges, net | | | 0.71 | | | | 0.11 | | | | (0.20 | ) | | | — | | | | 0.60 | |
|
Adjusted earnings per share — non-GAAP | | $ | 0.42 | | | $ | 0.08 | | | $ | 0.13 | | | $ | 0.26 | | | $ | 0.84 | |
|
| | | | | | | | | | | | | | | | | | | | |
| | (In millions, except per share amounts) |
| | 2008 |
| | 1Q | | | 2Q | | | 3Q | | | 4Q | | | Dec YTD |
| | |
Reported net income — GAAP | | $ | 103 | | | $ | 46 | | | $ | 79 | | | $ | 61 | | | $ | 289 | |
|
After-tax items: | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility | | | — | | | | 1 | | | | 6 | | | | 5 | | | | 12 | |
Enterprises | | | * | | | | (4 | ) | | | (* | ) | | | 1 | | | | (3 | ) |
Corporate interest and other | | | — | | | | — | | | | (6 | ) | | | 1 | | | | (5 | ) |
Discontinued operations (income) loss | | | (* | ) | | | 1 | | | | (1 | ) | | | * | | | | * | |
|
Adjusted income — non-GAAP | | $ | 103 | | | $ | 44 | | | $ | 78 | | | $ | 68 | | | $ | 293 | |
|
| | | | | | | | | | | | | | | | | | | | |
Average shares outstanding, basic | | | 223.5 | | | | 223.7 | | | | 224.1 | | | | 224.5 | | | | 223.9 | |
Average shares outstanding, diluted | | | 236.6 | | | | 239.1 | | | | 234.3 | | | | 226.6 | | | | 234.8 | |
| | | | | | | | | | | | | | | | | | | | |
|
Reported earnings per share — GAAP | | $ | 0.44 | | | $ | 0.19 | | | $ | 0.34 | | | $ | 0.27 | | | $ | 1.23 | |
|
After-tax items: | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility | | | — | | | | 0.01 | | | | 0.02 | | | | 0.03 | | | | 0.05 | |
Enterprises | | | * | | | | (0.02 | ) | | | 0.01 | | | | * | | | | (0.01 | ) |
Corporate interest and other | | | — | | | | — | | | | (0.03 | ) | | | * | | | | (0.02 | ) |
Discontinued operations (income) loss | | | (* | ) | | | 0.01 | | | | (0.01 | ) | | | * | | | | * | |
|
Adjusted earnings per share — non-GAAP (a) | | $ | 0.44 | | | $ | 0.19 | | | $ | 0.33 | | | $ | 0.30 | | | $ | 1.25 | |
|
| | |
(a) | | Including discontinued Exeter operations and accounting changes related to convertible debt and restricted stock, adjusted earnings per share was $0.43, $0.17, $0.32, $0.30, and $1.21, respectively. |
|
Note: | | Year-to-date (YTD) EPS may not equal sum of quarters due to share count differences. |
|
* | | Less than $500 thousand or $0.01 per share. |
2008 A-1
CMS ENERGY CORPORATION
Earnings Segment Results GAAP Reconciliation
(Unaudited)
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Twelve Months Ended | |
December 31 | | 2008 | | | 2007 | | | 2008 | | | 2007 | |
|
Electric Utility | | | | | | | | | | | | | | | | |
Reported | | $ | 0.17 | | | $ | 0.17 | | | $ | 1.16 | | | $ | 0.88 | |
Dilution Impact | | | — | | | | — | | | | — | | | | (0.06 | ) |
Unrealized Investment Loss | | | 0.02 | | | | — | | | | 0.03 | | | | — | |
Asset Sales Loss and Other, net | | | — | | | | — | | | | * | | | | 0.01 | |
| | | | | | | | | | | | |
Adjusted | | $ | 0.19 | | | $ | 0.17 | | | $ | 1.19 | | | $ | 0.83 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Gas Utility | | | . | | | | | | | | | | | | | |
Reported | | $ | 0.19 | | | $ | 0.15 | | | $ | 0.38 | | | $ | 0.39 | |
Dilution Impact | | | — | | | | — | | | | — | | | | (0.03 | ) |
Unrealized Investment Loss | | | 0.01 | | | | — | | | | 0.02 | | | | — | |
Asset Sales Loss and Other, net | | | — | | | | — | | | | — | | | | 0.01 | |
| | | | | | | | | | | | |
Adjusted | | $ | 0.20 | | | $ | 0.15 | | | $ | 0.40 | | | $ | 0.37 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Enterprises | | | | | | | | | | | | | | | | |
Reported | | $ | 0.01 | | | $ | (0.97 | ) | | $ | 0.06 | | | $ | (1.75 | ) |
Unrealized Investment Loss | | | * | | | | — | | | | 0.01 | | | | — | |
Asset Impairment Charges, net of insurance recoveries | | | — | | | | — | | | | — | | | | 0.55 | |
Asset Sales (Gain) Loss and Other, net | | | — | | | | 0.99 | | | | (0.02 | ) | | | 1.25 | |
| | | | | | | | | | | | |
Adjusted | | $ | 0.01 | | | $ | 0.02 | | | $ | 0.05 | | | $ | 0.05 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Corporate Interest and Other | | | | | | | | | | | | | | | | |
Reported | | $ | (0.10 | ) | | $ | 0.09 | | | $ | (0.37 | ) | | $ | (0.14 | ) |
Dilution Impact | | | — | | | | — | | | | — | | | | 0.03 | |
Unrealized Investment Loss | | | * | | | | — | | | | 0.01 | | | | — | |
Asset Impairment Charges, net of insurance recoveries | | | — | | | | — | | | | — | | | | 0.05 | |
Asset Sales Gain and Other, net | | | — | | | | (0.17 | ) | | | (0.03 | ) | | | (0.35 | ) |
| | | | | | | | | | | | |
Adjusted | | $ | (0.10 | ) | | $ | (0.08 | ) | | $ | (0.39 | ) | | $ | (0.41 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Discontinued Operations | | | | | | | | | | | | | | | | |
Reported | | $ | — | | | $ | (0.01 | ) | | $ | — | | | $ | (0.40 | ) |
Discontinued Operations Loss | | | — | | | $ | 0.01 | | | | — | | | | 0.40 | |
| | | | | | | | | | | | |
Adjusted | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Totals | | | | | | | | | | | | | | | | |
Reported | | $ | 0.27 | | | $ | (0.57 | ) | | $ | 1.23 | | | $ | (1.02 | ) |
Discontinued Operations Loss | | | — | | | | 0.01 | | | | — | | | | 0.40 | |
Dilution Impact | | | — | | | | — | | | | — | | | | (0.06 | ) |
Unrealized Investment Loss | | | 0.03 | | | | — | | | | 0.07 | | | | — | |
Asset Impairment Charges, net of insurance recoveries | | | — | | | | — | | | | — | | | | 0.60 | |
Asset Sales (Gain) Loss and Other, net | | | — | | | | 0.82 | | | | (0.05 | ) | | | 0.92 | |
| | | | | | | | | | | | |
Adjusted | | $ | 0.30 | | | $ | 0.26 | | | $ | 1.25 | (a) | | $ | 0.84 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Average Common Shares Outstanding — Diluted (in millions) | | | 226.6 | | | | 223.4 | | | | 234.8 | | | | 222.6 | |
| | | | | | | | | | | | |
| | |
(a) | | $1.21 including discontinued Exeter operations and accounting changes related to convertible debt and restricted stock. |
|
* | | Less than $0.01 per share. |
2008 A-2
CMS Energy Corporation
Earnings By Quarter and Year GAAP Reconciliation
(Unaudited)
| | | | | | | | | | | | | | | | | | | | |
(In millions, except per share amounts) | | 2008 |
| | 1Q | | | 2Q | | | 3Q | | | 4Q | | | Dec YTD | |
| | |
Reported net income — GAAP | | $ | 102 | | | $ | 44 | | | $ | 78 | | | $ | 60 | | | $ | 284 | |
|
After-tax items: | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility | | | — | | | | 1 | | | | 6 | | | | 5 | | | | 12 | |
Enterprises | | | * | | | | (4 | ) | | | * | | | | 1 | | | | (3 | ) |
Corporate interest and other | | | — | | | | — | | | | (6 | ) | | | 1 | | | | (5 | ) |
Discontinued operations (income) loss | | | (1 | ) | | | 1 | | | | (1 | ) | | | * | | | | (1 | ) |
|
Adjusted income — non-GAAP | | $ | 101 | | | $ | 42 | | | $ | 77 | | | $ | 67 | | | $ | 287 | |
|
| | | | | | | | | | | | | | | | | | | | |
Average shares outstanding, basic | | | 225.2 | | | | 225.4 | | | | 225.8 | | | | 226.3 | | | | 225.7 | |
Average shares outstanding, diluted | | | 237.6 | | | | 240.6 | | | | 236.3 | | | | 228.1 | | | | 236.2 | |
| | | | | | | | | | | | | | | | | | | | |
|
Reported earnings per share — GAAP | | $ | 0.43 | | | $ | 0.18 | | | $ | 0.33 | | | $ | 0.26 | | | $ | 1.20 | |
|
After-tax items: | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility | | | — | | | | 0.01 | | | | 0.02 | | | | 0.03 | | | | 0.05 | |
Enterprises | | | * | | | | (0.02 | ) | | | 0.01 | | | | 0.01 | | | | (0.02 | ) |
Corporate interest and other | | | — | | | | — | | | | (0.03 | ) | | | * | | | | (0.02 | ) |
Discontinued operations (income) loss | | | (* | ) | | | — | | | | (0.01 | ) | | | * | | | | (* | ) |
|
Adjusted earnings per share — non-GAAP (a) | | $ | 0.43 | | | $ | 0.17 | | | $ | 0.32 | | | $ | 0.30 | | | $ | 1.21 | |
|
| | | | | | | | | | | | | | | | | | | | |
(In millions, except per share amounts) | | 2009 |
| | 1Q | | | 2Q | | | 3Q | | | 4Q | | | Dec YTD | |
| | |
Reported net income — GAAP | | $ | 70 | | | $ | 75 | | | $ | 67 | | | $ | 6 | | | $ | 218 | |
|
After-tax items: | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility | | | — | | | | — | | | | — | | | | 79 | | | | 79 | |
Enterprises | | | * | | | | 16 | | | | 2 | | | | 4 | | | | 22 | |
Corporate interest and other | | | * | | | | 1 | | | | 1 | | | | (1 | ) | | | 1 | |
Discontinued operations (income) loss | | | 1 | | | | (25 | ) | | | 1 | | | | 3 | | | | (20 | ) |
|
Adjusted income — non-GAAP | | $ | 71 | | | $ | 67 | | | $ | 71 | | | $ | 91 | | | $ | 300 | |
|
| | | | | | | | | | | | | | | | | | | | |
Average shares outstanding, basic | | | 226.6 | | | | 226.9 | | | | 227.3 | | | | 227.8 | | | | 227.2 | |
Average shares outstanding, diluted | | | 233.2 | | | | 234.6 | | | | 238.5 | | | | 243.0 | | | | 237.9 | |
| | | | | | | | | | | | | | | | | | | | |
|
Reported earnings per share — GAAP | | $ | 0.30 | | | $ | 0.32 | | | $ | 0.28 | | | $ | 0.02 | | | $ | 0.91 | |
|
After-tax items: | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility | | | — | | | | — | | | | — | | | | 0.33 | | | | 0.33 | |
Enterprises | | | * | | | | 0.07 | | | | 0.01 | | | | 0.02 | | | | 0.09 | |
Corporate interest and other | | | * | | | | * | | | | * | | | | (* | ) | | | 0.01 | |
Discontinued operations (income) loss | | | 0.01 | | | | (0.11 | ) | | | 0.01 | | | | 0.01 | | | | (0.08 | ) |
|
Adjusted earnings per share — non-GAAP | | $ | 0.31 | | | $ | 0.28 | | | $ | 0.30 | | | $ | 0.38 | | | $ | 1.26 | |
|
| | |
Note: | | Year-to-date (YTD) EPS may not equal sum of quarters due to share count differences. |
|
* | | Less than $500 thousand or $0.01 per share. |
|
(a) | | Excluding discontinued Exeter operations and accounting changes related to convertible debt and restricted stock, adjusted earnings per |
|
| | per share was $0.44, $0.19, $0.33, $0.30, and $1.25, respectively. |
2009 A-1
CMS Energy Corporation
Earnings Segment Results GAAP Reconciliation
(Unaudited)
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Twelve Months Ended | |
December 31 | | 2009 | | | 2008 | | | 2009 | | | 2008 | |
|
Electric Utility | | | | | | | | | | | | | | | | |
Reported | | $ | (0.10 | ) | | $ | 0.17 | | | $ | 0.82 | | | $ | 1.16 | |
Unrealized Investment Loss | | | — | | | | 0.01 | | | | — | | | | 0.03 | |
Asset Sales Loss and Other, net | | | 0.33 | | | | — | | | | 0.33 | | | | * | |
| | | | | | | | | | | | | |
Adjusted | | $ | 0.23 | | | $ | 0.18 | | | $ | 1.15 | | | $ | 1.19 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Gas Utility | | | | | | | | | | | | | | | | |
Reported | | $ | 0.18 | | | $ | 0.19 | | | $ | 0.41 | | | $ | 0.38 | |
Unrealized Investment Loss | | | — | | | | 0.01 | | | | — | | | | 0.02 | |
| | | | | | | | | | | | |
Adjusted | | $ | 0.18 | | | $ | 0.20 | | | $ | 0.41 | | | $ | 0.40 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Enterprises | | | | | | | | | | | | | | | | |
Reported | | $ | (* | ) | | $ | * | | | $ | (0.03 | ) | | $ | 0.06 | |
Unrealized Investment Loss | | | — | | | | * | | | | — | | | | 0.01 | |
Asset Sales (Gain) Loss and Other, net | | | 0.02 | | | | 0.01 | | | | 0.09 | | | | (0.03 | ) |
| | | | | | | | | | | | |
Adjusted | | $ | 0.02 | | | $ | 0.01 | | | $ | 0.06 | | | $ | 0.04 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Corporate Interest and Other | | | | | | | | | | | | | | | | |
Reported | | $ | (0.05 | ) | | $ | (0.10 | ) | | $ | (0.37 | ) | | $ | (0.40 | ) |
Unrealized Investment Loss | | | — | | | | 0.01 | | | | — | | | | 0.01 | |
Asset Sales (Gain) Loss and Other, net | | | (* | ) | | | * | | | | 0.01 | | | | (0.03 | ) |
| | | | | | | | | | | | |
Adjusted | | $ | (0.05 | ) | | $ | (0.09 | ) | | $ | (0.36 | ) | | $ | (0.42 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Discontinued Operations | | | | | | | | | | | | | | | | |
Reported | | $ | (0.01 | ) | | $ | (* | ) | | $ | 0.08 | | | $ | * | |
Discontinued Operations (Income) Loss | | | 0.01 | | | | * | | | | (0.08 | ) | | | (* | ) |
| | | | | | | | | | | | |
Adjusted | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Totals | | | | | | | | | | | | | | | | |
Reported | | $ | 0.02 | | | $ | 0.26 | | | $ | 0.91 | | | $ | 1.20 | |
Discontinued Operations (Income) Loss | | | 0.01 | | | | * | | | | (0.08 | ) | | | (* | ) |
Unrealized Investment Loss | | | — | | | | 0.03 | | | | — | | | | 0.07 | |
Asset Sales (Gain) Loss and Other, net | | | 0.35 | | | | 0.01 | | | | 0.43 | | | | (0.06 | ) |
| | | | | | | | | | | | |
Adjusted | | $ | 0.38 | | | $ | 0.30 | | | $ | 1.26 | | | $ | 1.21 | (a) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Average Common Shares Outstanding — Diluted (in millions) | | | 243.0 | | | | 228.1 | | | | 237.9 | | | | 236.2 | |
| | | | | | | | | | | | |
| | |
* | | Less than $0.01 per share. |
|
(a) | | $1.25 excluding discontinued Exeter operations and accounting changes related to convertible debt and restricted stock. |
2009 A-2
Consumers Energy
Gross Margin Reconciliation
December 31, 2009
Reconciliation of reported measures prepared in accordance with
Generally Accepted Accounting Principles (GAAP) versus non-GAAP measures
in millions (unaudited)
| | | | | | | | | | | | |
Year Ended December 31, 2009 | | Electric | | Gas utility | | Consolidated |
|
Reported Operating Revenue — GAAP | | $ | 3,407 | | | $ | 2,556 | | | $ | 5,963 | |
Less intersystem sales, net | | | 94 | | | | — | | | | 94 | |
|
Adjusted Operating Revenue — non-GAAP | | $ | 3,313 | | | $ | 2,556 | | | $ | 5,869 | |
| | | | | | | | | | | | |
Energy costs: | | | | | | | | | | | | |
Fuel for electric generation | | | 460 | | | | — | | | | 460 | |
Purchased and interchange power | | | 1,151 | | | | — | | | | 1,151 | |
Purchased power — related parties | | | 81 | | | | — | | | | 81 | |
Cost of gas | | | — | | | | 1,778 | | | | 1,778 | |
| | |
Gross margin — non-GAAP | | $ | 1,621 | | | $ | 778 | | | $ | 2,399 | |
| | | | | | | | | | | | |
Other operating and maintenance expenses | | | 646 | | | | 399 | | | | 1,045 | |
Depreciation and amortization | | | 441 | | | | 118 | | | | 559 | |
General taxes | | | 149 | | | | 60 | | | | 209 | |
Loss (gain) on asset sales, net | | | (9 | ) | | | — | | | | (9 | ) |
|
Total Operating Expenses | | $ | 2,919 | | | $ | 2,355 | | | $ | 5,274 | |
| | | | | | | | | | | | |
Adjusted Operating Income — non-GAAP | | $ | 394 | | | $ | 201 | | | $ | 595 | |
Plus intersystem sales, net | | | 94 | | | | — | | | | 94 | |
|
Reported Operating Income — GAAP | | $ | 488 | | | $ | 201 | | | $ | 689 | |
|
2009 A-3
CMS Energy
Reconciliation of Operating Cash Flow to GAAP Operating Activities
(unaudited)
| | | | | | | | | | | | |
| | | | | | Target | | | | | |
| | 2009 | | | 2010 | | | | | |
| | Amount | | | Amount | | | | | |
| | (bils) | | | (bils) | | | | | |
| | | | | | | | | | | | |
Consumers Operating (Consumers PTOI1 + Depreciation) | | $ | 1.3 | | | $ | 1.4 | | | | | |
Enterprises (Project Cash Flows) | | | * | | | | * | | | | | |
| | | | | | | | | | |
Operating Cash Flow | | $ | 1.3 | | | $ | 1.4 | | | non-GAAP |
| | | | | | | | | | | | |
Other operating activities including taxes, interest payments, and working capital | | | (0.5 | ) | | | (0.4 | ) | | | | |
| | | | | | | | | |
Net cash provided by operating activities | | $ | 0.8 | | | $ | 1.0 | | | GAAP |
| | | | | | | | | | |
| | |
1 | | PTOI=Pre-tax operating income |
|
* | | Less than $100 million. |
2009 A-4
CMS ENERGY CORPORATION
Earnings By Quarter and Year GAAP Reconciliation
(Unaudited)
| | | | | | | | | | | | | | | | | | | | |
(In millions, except per share amounts) | | 2009 |
| | 1Q | | 2Q | | 3Q | | 4Q | | Dec YTD |
| | |
Reported net income — GAAP | | $ | 70 | | | $ | 75 | | | $ | 67 | | | $ | 6 | | | $ | 218 | |
|
After-tax items: | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility | | | — | | | | — | | | | — | | | | 79 | | | | 79 | |
Enterprises | | | * | | | | 16 | | | | 2 | | | | 4 | | | | 22 | |
Corporate interest and other | | | * | | | | 1 | | | | 1 | | | | (1 | ) | | | 1 | |
Discontinued operations (income) loss | | | 1 | | | | (25 | ) | | | 1 | | | | 3 | | | | (20 | ) |
|
Adjusted income — non-GAAP | | $ | 71 | | | $ | 67 | | | $ | 71 | | | $ | 91 | | | $ | 300 | |
|
| | | | | | | | | | | | | | | | | | | | |
Average shares outstanding, basic | | | 226.6 | | | | 226.9 | | | | 227.3 | | | | 227.8 | | | | 227.2 | |
Average shares outstanding, diluted | | | 233.2 | | | | 234.6 | | | | 238.5 | | | | 243.0 | | | | 237.9 | |
| | | | | | | | | | | | | | | | | | | | |
|
Reported earnings per share — GAAP | | $ | 0.30 | | | $ | 0.32 | | | $ | 0.28 | | | $ | 0.02 | | | $ | 0.91 | |
|
After-tax items: | | | | | | | | | | | | | | | | | | | | |
Electric and gas utility | | | — | | | | — | | | | — | | | | 0.33 | | | | 0.33 | |
Enterprises | | | * | | | | 0.07 | | | | 0.01 | | | | 0.02 | | | | 0.09 | |
Corporate interest and other | | | * | | | | * | | | | * | | | | (* | ) | | | 0.01 | |
Discontinued operations (income) loss | | | 0.01 | | | | (0.11 | ) | | | 0.01 | | | | 0.01 | | | | (0.08 | ) |
|
Adjusted earnings per share — non-GAAP | | $ | 0.31 | | | $ | 0.28 | | | $ | 0.30 | | | $ | 0.38 | | | $ | 1.26 | |
|
| | | | |
| | 2010 |
(In millions, except per share amounts) | | 1Q |
Reported net income — GAAP | | $ | 85 | |
|
After-tax items: | | | | |
Electric and gas utility | | | 6 | |
Enterprises | | | 1 | |
Corporate interest and other | | | * | |
Discontinued operations loss | | | 1 | |
|
Adjusted income — non-GAAP | | $ | 93 | |
|
| | | | |
Average shares outstanding, basic | | | 228.0 | |
Average shares outstanding, diluted | | | 246.5 | |
| | | | |
|
Reported earnings per share — GAAP | | $ | 0.34 | |
|
After-tax items: | | | | |
Electric and gas utility | | | 0.03 | |
Enterprises | | | * | |
Corporate interest and other | | | * | |
Discontinued operations loss | | | 0.01 | |
|
Adjusted earnings per share — non-GAAP | | $ | 0.38 | |
|
| | |
Note: Year-to-date (YTD) EPS may not equal sum of quarters due to share count differences. |
|
* | | Less than $500 thousand or $0.01 per share. |
2010 A-1
CMS Energy Corporation
Earnings Segment Results GAAP Reconciliation
(Unaudited)
| | | | | | | | |
| | Three Months Ended | |
March 31 | | 2010 | | | 2009 |
Electric Utility | | | | | | | | |
Reported | | $ | 0.16 | | | $ | 0.17 | |
Downsizing Program and Other | | | 0.02 | | | | — | |
| | | | | | |
Adjusted | | $ | 0.18 | | | $ | 0.17 | |
| | | | | | |
| | | | | | | | |
Gas Utility | | | | | | | | |
Reported | | $ | 0.27 | | | $ | 0.25 | |
Downsizing Program and Other | | | 0.01 | | | | — | |
| | | | | | |
Adjusted | | $ | 0.28 | | | $ | 0.25 | |
| | | | | | |
| | | | | | | | |
Enterprises | | | | | | | | |
Reported | | $ | 0.04 | | | $ | 0.01 | |
Downsizing Program and Other | | | * | | | | * | |
| | | | | | |
Adjusted | | $ | 0.04 | | | $ | 0.01 | |
| | | | | | |
| | | | | | | | |
Corporate Interest and Other | | | | | | | | |
Reported | | $ | (0.12 | ) | | $ | (0.12 | ) |
Downsizing Program and Other | | | * | | | | * | |
| | | | | | |
Adjusted | | $ | (0.12 | ) | | $ | (0.12 | ) |
| | | | | | |
| | | | | | | | |
Discontinued Operations | | | | | | | | |
Reported | | $ | (0.01 | ) | | $ | (0.01 | ) |
Discontinued Operations Loss | | | 0.01 | | | | 0.01 | |
| | | | | | |
Adjusted | | $ | — | | | $ | — | |
| | | | | | |
| | | | | | | | |
Totals | | | | | | | | |
Reported | | $ | 0.34 | | | $ | 0.30 | |
Discontinued Operations Loss | | | 0.01 | | | | 0.01 | |
Downsizing Program and Other | | | 0.03 | | | | * | |
| | | | | | |
Adjusted | | $ | 0.38 | | | $ | 0.31 | |
| | | | | | |
| | | | | | | | |
Average Common Shares Outstanding — Diluted (in millions) | | | 246.5 | | | | 233.2 | |
| | | | | | |
| | |
* | | Less than $0.01 per share. |
2010 A-2
Consumers Energy
2010 Forecasted Cash Flow GAAP Reconciliation (in millions) (unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Reclassifications From Sources and Uses to Statement of Cash Flows | | | | |
Presentation Sources and Uses | | | Tax | | | Interest | | | Pension | | | Accts/Rec | | | Capital | | | Securitization | | | Preferred | | | Common | | | Consolidated Statements of Cash Flows |
| | non-GAAP | | | Sharing | | | Payments | | | Contribution | | | Financing | | | Lease Pymts | | | Debt Pymts | | | Dividends | | | Dividends | | | GAAP | | | | |
Description | | Amount | | | Operating | | | as Operating | | | as Operating | | | as Operating | | | as Financing | | | as Financing | | | as Financing | | | as Financing | | | Amount | | | Description |
Cash at year end 2009 | | $ | 39 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 39 | | | Cash at year end 2009 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sources | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating | | $ | 1,430 | | | $ | (210 | ) | | $ | (221 | ) | | $ | — | | | $ | — | | | $ | 23 | | | $ | 35 | | | $ | — | | | $ | — | | | $ | 1,057 | | | | | |
Other working capital | | | (115 | ) | | | — | | | | — | | | | (97 | ) | | | 89 | | | | — | | | | — | | | | — | | | | — | | | | (123 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sources | | $ | 1,315 | | | $ | (210 | ) | | $ | (221 | ) | | $ | (97 | ) | | $ | 89 | | | $ | 23 | | | $ | 35 | | | $ | — | | | $ | — | | | $ | 934 | | | Net cash provided by operating activities |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Uses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and preferred dividends | | $ | (223 | ) | | $ | — | | | $ | 221 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 2 | | | $ | — | | | $ | — | | | | | |
Pension Contribution | | | (97 | ) | | | — | | | | — | | | | 97 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
Capital expenditures | | | (1,035 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (1,035 | ) | | | | |
Dividends/tax sharing to CMS | | | (545 | ) | | | 210 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 335 | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Uses | | $ | (1,900 | ) | | $ | 210 | | | $ | 221 | | | $ | 97 | | | $ | — | | | $ | — | | | $ | — | | | $ | 2 | | | $ | 335 | | | $ | (1,035 | ) | | Net cash provided by investing activities |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash flow | | $ | (585 | ) | | $ | — | | | $ | — | | | $ | — | | | $ | 89 | | | $ | 23 | | | $ | 35 | | | $ | 2 | | | $ | 335 | | | $ | (101 | ) | | Cash flow from operating and investing activities |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity | | $ | 250 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | (2 | ) | | $ | — | | | $ | 248 | | | | | |
New Issues | | | 550 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 550 | | | | | |
Retirements | | | (310 | ) | | | — | | | | — | | | | — | | | | — | | | | (23 | ) | | | (35 | ) | | | — | | | | (335 | ) | | | (703 | ) | | | | |
Net short-term financing & other | | | 81 | | | | — | | | | — | | | | — | | | | (89 | ) | | | — | | | | — | | | | — | | | | — | | | | (8 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing | | $ | 571 | | | $ | — | | | $ | — | | | $ | — | | | $ | (89 | ) | | $ | (23 | ) | | $ | (35 | ) | | $ | (2 | ) | | $ | (335 | ) | | $ | 87 | | | Net cash provided by financing activities |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net change in cash | | $ | (14 | ) | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | (14 | ) | | Net change in cash |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash at year end 2010 | | $ | 25 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 25 | | | Cash at year end 2010 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2010 A-3
CMS Energy Parent
2010 Forecasted Cash Flow GAAP Reconciliation (in millions) (unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Reclassifications From Sources and Uses to Statement of Cash Flows | | | | |
Presentation Sources and Uses | | | Interest | | | Overheads & | | | Other | | | Preferred | | | Cash From | | | Consolidated Statements of Cash Flows | |
| | non-GAAP | | | Payments | | | Tax Payments | | | Uses (a) | | | Dividends | | | Consolidated | | | GAAP | | | | |
Description | | Amount | | | as Operating | | | as Operating | | | as Operating | | | as Financing | | | Companies | | | Amount | | | Description | |
Cash at year end 2009 | | $ | 23 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 28 | | | $ | 51 | | | Cash at year end 2009 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sources | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumers Energy dividends/tax sharing | | $ | 545 | | | $ | (124 | ) | | $ | (30 | ) | | $ | — | | | $ | — | | | $ | — | | | $ | 391 | | | | | |
Enterprises | | | 35 | | | | | | | | | | | | | | | | | | | | | | | | 35 | | | | | |
Insurance settlement | | | 50 | | | | — | | | | — | | | | (55 | ) | | | — | | | | (10 | ) | | | (15 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Sources | | $ | 630 | | | $ | (124 | ) | | $ | (30 | ) | | $ | (55 | ) | | $ | — | | | $ | (10 | ) | | $ | 411 | | | Net cash provided by operating activities |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Uses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and preferred dividends | | $ | (135 | ) | | $ | 124 | | | $ | — | | | $ | — | | | $ | 11 | | | $ | — | | | $ | — | | | | | |
Overhead and Federal tax payments | | | (30 | ) | | | — | | | | 30 | | | | — | | | | — | | | | — | | | | — | | | | | |
Pension Contributions | | | (3 | ) | | | — | | | | — | | | | 3 | | | | — | | | | — | | | | — | | | | | |
Equity infusions | | | (250 | ) | | | — | | | | — | | | | 52 | | | | — | | | | (57 | ) | | | (255 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Uses (a) | | $ | (470 | ) | | $ | 124 | | | $ | 30 | | | $ | 55 | | | $ | 11 | | | $ | (57 | ) | | $ | (307 | ) | | Net cash provided by investing activities |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Cash flow | | $ | 160 | | | $ | — | | | $ | — | | | $ | — | | | $ | 11 | | | $ | (67 | ) | | $ | 104 | | | Cash flow from operating and investing activities |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing and dividends | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New Issues | | $ | 300 | | | $ | — | | | $ | — | | | $ | — | | | $ | (11 | ) | | $ | 47 | | | $ | 336 | | | | | |
Retirements | | | (67 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | (67 | ) | | | | |
Net short-term financing & other | | | (19 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | (19 | ) | | | | |
Common dividend | | | (137 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | (137 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Financing | | $ | 77 | | | $ | — | | | $ | — | | | $ | — | | | $ | (11 | ) | | $ | 47 | | | $ | 113 | | | Net cash provided by financing activities |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Net change in cash | | $ | 237 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | (20 | ) | | $ | 217 | | | Net change in cash |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Cash at year end 2010 | | $ | 260 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 8 | | | $ | 268 | | | Cash at year end 2010 |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
(a) | | Includes other and roundings |
2010 A-4
Consolidated CMS Energy
2010 Forecasted Consolidation of Consumers Energy and CMS Energy Parent Statements of Cash Flow (in millions) (unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | Eliminations/Reclassifications to Arrive at the | | | | |
| | | | | | | | | | Consolidated Statement of Cash Flows | | | | |
Statements of Cash Flows | | | Consumers | | | Equity | | | | |
| | Consumers | | | CMS Parent | | | Common Dividend | | | Infusions to | | | Consolidated Statements of Cash Flows | |
Description | | Amount | | | Amount | | | as Financing | | | Consumers | | | Amount | | | Description | |
Cash at year end 2009 | | $ | 39 | | | $ | 51 | | | $ | — | | | $ | — | | | $ | 90 | | | Cash at year end 2009 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities | | $ | 934 | | | $ | 411 | | | $ | (335 | ) | | $ | — | | | $ | 1,010 | | | Net cash provided by operating activities |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by investing activities | | | (1,035 | ) | | | (307 | ) | | | — | | | | 250 | | | | (1,092 | ) | | Net cash provided by investing activities |
| | | | | | | | | | | | | | | | | | | |
Cash flow from operating and investing activities | | $ | (101 | ) | | $ | 104 | | | $ | (335 | ) | | $ | 250 | | | $ | (82 | ) | | Cash flow from operating and investing activities |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by financing activities | | $ | 87 | | | $ | 113 | | | $ | 335 | | | $ | (250 | ) | | $ | 285 | | | Net cash provided by financing activities |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net change in cash | | $ | (14 | ) | | $ | 217 | | | $ | — | | | $ | — | | | $ | 203 | | | Net change in cash |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Cash at year end 2010 | | $ | 25 | | | $ | 268 | | | $ | — | | | $ | — | | | $ | 293 | | | Cash at year end 2010 |
| | | | | | | | | | | | | | | | | | | |
2010 A-5
CMS Energy
Reconciliation of 2010 Operating Cash Flow Target to GAAP Operating Activities
(unaudited)
| | | | | | | | |
| | Amount | | | | | |
| | (mils) | | | | | |
Consumers Operating (Consumers PTOI + Depreciation) | | $ | 1,430 | | | | | |
Enterprises (Project Cash Flows) | | | 35 | | | | | |
| | | | | | | |
Operating Cash Flow | | $ | 1,465 | | | non-GAAP |
| | | | | | | | |
Other operating activies including taxes, interest payments and working capital | | | (455 | ) | | | | |
| | | | | | | | |
| | | | | | | |
Net cash provided by operating activites | | $ | 1,010 | | | GAAP |
| | | | | | | |
2010 A-6
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0022.gif)
| | |
|
| | ELECTRIC RATE CASE U-16191* |
On January 22, 2010, Consumers Energy filed an application with the Michigan Public Service Commission seeking an increase in its electric generation and distribution rates based on a June 2011 test year. The request seeks authority to recover new investment in system reliability, environmental compliance and technology enhancements. These investments are part of the Company’s Growing Forward strategy which calls for investing more than $6 billion in utility operations over the next five years. The proposed overall rate of return is based on an 11.0% authorized return on equity. If approved, the request would increase customer rates by an average of 5.2%. The $178 million request is detailed below.
| | | | | | |
Item | | $ Millions | | | Explanation |
1. O&M | | $ | 49 | | | Generation reliability and environmental: $25
|
| | | | | | Technology: $24 |
| | | | | | |
2. Gross Margin | | | 5 | | | Reduced third-party revenues; lower sales will be addressed in sales decoupling mechanism. |
| | | | | | |
3. Investment | | | 106 | | | Net plant (distribution and generation reliability, environmental and technology): $72 |
| | | | | | Working capital: $29 |
| | | | | | Depreciation and property taxes: $21
|
| | | | | | DOE Liability: ($5)
|
| | | | | | Taxes, AFUDC, and other: ($11) |
| | | | | | |
4. Cost of Capital | | | 18 | | | Higher return on equity (11% vs. 10.7%): $12
|
| | | | | | Other capitalization costs: $6 |
| | | | | |
Total | | $ | 178 | | | |
| | | | | |
| | | | | | | | | | | | | | | | |
Ratemaking | | Existing | | As Filed | | | | | | After-Tax |
Capital Structure | | (U-15645) | | Percent of Total | | Annual Cost | | Weighted Costs |
Long Term Debt | | | 44.80 | % | | | 41.77 | % | | | 5.92 | % | | | 2.47 | % |
Short Term Debt | | | 0.78 | | | | 1.51 | | | | 3.96 | | | | 0.06 | |
Preferred Stock | | | 0.48 | | | | 0.44 | | | | 4.46 | | | | 0.02 | |
Common Equity | | | 40.51 | | | | 41.49 | (1) | | | 11.00 | | | | 4.56 | |
Deferred FIT | | | 12.80 | | | | 14.26 | | | | 0.00 | | | | 0.00 | |
JDITC/Other | | | 0.63 | | | | 0.53 | | | | 8.50 | | | | 0.05 | |
| | | | | | | | | | | | | | | | |
| | | 100.00 | % | | | 100.00 | % | | | | | | | 7.16 | %(2) |
| | | | | | | | | | | | | | | | |
| | | | | | | | |
| | Existing | | |
Rate Base and Return | | (U-15645) | | As Filed |
Rate Base ($ billions) | | $ | 6.16 | | | $ | 6.97 | |
Return on Rate Base | | | 6.98 | % | | | 7.16 | % |
Return on Equity | | | 10.70 | % | | | 11.00 | % |
| | |
(1) | | Equivalent to 49.57% on a financial basis. |
|
(2) | | Equivalent to 10.10% pre-tax basis. |
ELECTRIC RATE CASE SCHEDULE
| | |
|
Staff & Intervenors File Testimony | | June 10, 2010 |
Consumers Files Self-implementation Rates | | June 28, 2010 |
Rebuttal Testimony | | July 1, 2010 |
Motions to Strike Testimony | | July 8, 2010 |
Replies to Motions to Strike | | July 13, 2010 |
Self-implementation Under PA 286 | | July 22, 2010 |
Cross of all Witnesses | | July 15-28, 2010 |
Initial Briefs | | August 26, 2010 |
Reply Briefs | | September 16, 2010 |
Proposal for Decision | | November 1, 2010 |
Commission Order | | By January 21, 2011 |
| | |
* | | Electric Rate Case U-16191 can be accessed at the Michigan Public Service Commission’s website.http://efile.mpsc.cis.state.mi.us/efile/electric.html |
On March 24, 2010, the Administrative Law Judge (ALJ) filed his Proposal for Decision (PFD) in Consumers Energy’s request for gas rate relief. If adopted, the ALJ’s recommendation would result in a base rate increase of $69 million, which is $20 million less than the amount implemented by the Company in November. The ALJ’s recommended increase is $4 million less than the MPSC’s recommendation (revised per their brief filed on January 27, 2010). The ALJ recommended approval of the revenue decoupling mechanism proposed by the Company, with a modification to reflect weather-normal consumption. He also recommended approval of the pension and OPEB equalization mechanisms (PEM and OEM). He recommended, however, that the MPSC not approve the Company’s proposed Uncollectibles Expense True-Up Mechanism (UETM). Details comparing the ALJ’s position with both the Company’s self-implemented amount and the MPSC Staff’s revised position are provided below:
| | | | | | | | | | | | | | |
| | Company | | | Revised | | | | | | |
| | Self | | | MPSC | | | ALJ | | | Explanation of Variance |
Item | | Implement | | | Staff(1) | | | PFD | | | Between Company and ALJ |
| | (mils) | | | (mils) | | | (mils) | | | |
1. O&M | | $ | 17 | | | $ | 12 | | | $ | 12 | | | Uncollectible accounts expense: $(12) |
| | | | | | | | | | | | | | Standard retirement units:$7 |
2. Sales | | | 41 | | | | 38 | | | | 35 | | | Higher throughput: $(3); (273 Bcf vs. 272 Bcf) Miscellaneous revenues: $(3) |
3. Investment | | | 23 | | | | 23 | | | | 24 | | | Standard retirement units: $1; Shift from Capital to O&M |
4. Cost of Capital | | | 8 | | | | 0 | | | | (2 | ) | | Lower Return on Equity: $(10); (10.45% vs. 11.00%) |
| | | | | | | | | | | |
Total | | $ | 89 | | | $ | 73 | | | $ | 69 | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Ratemaking | | Existing | | | Company | | | Revised | | | ALJ | |
Capital Structure | | (U-15506) | | | Self Implement | | | MPSC Staff | | | PFD | |
Long Term Debt | | | 42.71 | % | | | 43.43 | % | | | 43.58 | % | | | 43.58 | % |
Short Term Debt | | | 0.66 | | | | 0.58 | | | | 0.34 | | | | 0.59 | |
Preferred Stock | | | 0.49 | | | | 0.46 | | | | 0.46 | | | | 0.46 | |
Common Equity | | | 41.78 | | | | 41.07 | (2) | | | 40.78 | | | | 40.78 | |
Deferred Taxes | | | 12.94 | | | | 13.17 | | | | 13.30 | | | | 13.30 | |
JDITC/Other | | | 1.42 | | | | 1.29 | | | | 1.54 | | | | 1.29 | |
| | | | | | | | | | | | |
| | | 100.00 | % | | | 100.00 | % | | | 100.00 | % | | | 100.00 | % |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Rate Base and Return | | Existing | | Company | | Revised | | ALJ |
Percentage | | (U-15506) | | Self Implement | | MPSC Staff | | PFD |
Rate Base ($ billions) | | $ | 2.52 | | | $ | 2.76 | | | $ | 2.75 | | | $ | 2.75 | |
Return on Rate Base | | | 7.03 | % | | | 7.28 | % | | | 7.06 | % | | | 6.99 | % |
Return on Equity | | | 10.55 | % | | | 11.00 | % | | | 10.70 | % | | | 10.45 | % |
GAS RATE CASE SCHEDULE – UPDATED AS OF MARCH 25, 2010
| | |
|
Exceptions | | April 7, 2010 |
| | |
Replies to Exceptions | | April 21, 2010 |
| | |
Commission Order | | May 21, 2010 |
| | |
(1) | | The Company assumes this is Staff’s recommended revenue deficiency,based on positions taken in their brief |
|
(2) | | Equivalent to 48.34% on a financial basis. |
|
* | | Gas Rate Case U-15986 can be accessed at the Michigan Public Service Commission’s website.http://efile.mpsc.cis.state.mi.us/efile/gas.html |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0025.gif)
2010 Sensitivities . . . . _ _ _ _ _ a Prior to May Gas Rate Order * Less than 0.5¢ or $500,000 .. . . . mitigated by decoupling and "UA" tracker. Annual Impact (w/trackers) Annual Impact (w/trackers) Annual Impact (w/trackers) Sensitivity EPS FCF (mils) Sales (weather adjusted) vs '09 Electric (37,000 Gwh) Gas (278.1 Bcf) a + 1% + 3 Decoupled + 0.02 + $15 + 10 Gas prices + 0.50 0.01 30 Uncollectible accounts (mils) + 5 0.01 * ROE Electric Gas + 50 bps + 50 + 0.06 + 0.02 + 25 + 10 Stock price (dilution) + $1 share 0.01 0 + + + Appendix 3 |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0026.gif)
Federal Tax Benefits Appendix 4 Year-End Actual Estimate 2009 2010 2011 2012 (bils) (bils) (bils) (bils) Gross NOL carry forwards $ 1.3 $ .7 $ .2 $ 0 Net NOL cash benefit at 35% $ .5 $ .2 $ .1 0 Credit carry forwards .3 .3 .3 .2 Remaining cash benefit $ .8 $ .5 $ .4 $.2 |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0027.gif)
Sales Decoupling (Residential) First Quarter Approved Rate Case Actual Decoupling Surcharge Average monthly sales per customer (kWh) 745 - 723 = (22) Number of customers (mils) 1.6 x 1.6 Average margin per kWh 6¢ x 6¢ Number of months x 3 Surcharge (mils) = $6 First Quarter electric sales lower than rate case levels - resulting in a surcharge. Appendix 5 |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0028.gif)
Sales and Decoupling ? Appendix 6 Gas Total Sales Y Large customers (5)¢ Y Weather and other (2) Total sales (7)¢ (6)¢ (13)¢ Decoupling recovery 4 NA 4 Net (3)¢ (9)¢ Electric First Quarter 2010 Better/(Worse) than 2009 |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0029.gif)
Retail Open Access Retail Open Access Higher ROA load reduced EPS by about 5¢ in the First Quarter of 2010. % of Total 2010 2009 10% "Bundled" Customer Demand a MW 2010 2009 (5)¢ Cap _ _ _ _ _ a Industrial and commercial 4% Appendix 7 0 2 4 6 8 10 12 First Quarter Second Quarter Third Quarter Fourth Quarter First Quarter 0 500 1,000 1,500 2,000 2,500 3,000 3,500 First Quarter Second Quarter Third Quarter Fourth Quarter First Quarter |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0030.gif)
"Patient Protection and Affordable Care" Act Amount (mils) Lost deduction $(68) Regulatory asset for Consumers Energy 65 Non-regulated business $ (3) Retiree prescription drug tax subsidy eliminated. ? Appendix 8 |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0031.gif)
Capacity Fuel Mix Midwest ISO - 2009 Consumers Energy - 2009 Appendix 9 Gas 25% Coal 50% Load Modifying Resources 3% Pumped Storage 2% Purchases 4% Oil 5% Nuclear 8% Renewables (Firm) 3% Renewables (Firm) 3% Gas 34% Renewables (Firm) 3% Nuclear 9% Oil 8% Purchases 2% Pumped Storage 11% Coal 34% Renewables (Firm) 3% |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0032.gif)
Consumers Capital Expenditures Appendix 10 2010-2014 2010 2011 2012 2013 2014 Total (mils) (mils) (mils) (mils) (mils) (mils) Electric Distribution 226 $ 235 $ 202 $ 229 $ 209 $ 1,101 $ Generation 112 141 138 131 56 578 Environmental 141 134 226 339 314 1,154 New customers/other 83 85 125 129 122 544 - - $ Base capital 562 $ 595 $ 691 $ 828 $ 701 $ 3,377 $ Gas Distribution 146 $ 144 $ 130 $ 148 $ 156 $ 724 $ New customers/other 48 41 42 45 53 229 Base capital 194 $ 185 $ 172 $ 193 $ 209 $ 953 $ Total base capital 756 $ 780 $ 863 $ 1,021 $ 910 $ 4,330 $ Investment choices: Smart Grid 91 $ 85 $ 221 $ 164 $ 169 $ 730 $ Coal plant (2017) 9 19 119 364 484 995 Renewables (wind) 35 68 209 2 256 570 Electric reliability/other 61 86 110 73 75 405 Pipeline/compression deliverability 83 37 38 16 6 180 Total choices 279 $ 295 $ 697 $ 619 $ 990 $ 2,880 $ Total Utility 1,035 $ 1,075 $ 1,560 $ 1,640 $ 1,900 $ 7,210 $ Forecast Plan |
MATURITY SCHEDULE OF CMS AND CECO LONG-TERM DEBT & PREFERRED SECURITIES
AS OF 04/30/2010
Reflects 4/15/10 payment of $644K of IQ Notes survivors’ option puts (CECo) and reclassing of 8.5% Sr Notes (CMS) to current
| | | | | | | | | | |
| | | | Maturity | | Amount | | | |
F/V | | S/U | | or Call Date | | (000’s) | | | DEBT/ CO |
SHORT-TERM DEBT: | | | | | | |
F | | S | | 05/15/10 | | $ | 250,000 | | | 4% FMBs (CECo) |
F | | S | | 06/15/10 | | | 30,000 | | | 3.375% Fixed PCRBs (CECo) |
F | | S | | 06/15/10 | | | 27,900 | | | 4.25% PCRBs (CECo) |
F | | U | | 08/01/10 | | | 67,291 | | | 7.75% Sr Unsec Notes (CMS) |
F | | U | | 04/15/11 | | | 213,653 | | | 8.5% Sr Notes (CMS) |
F | | U | | SHORT-TERM | | | 139,730 | | | *3.375% Convertible Sr Notes Put Date (CMS) |
| | | | | | | | | |
| | | | | | $ | 728,574 | | | |
| | | | | | | | | | |
LONG-TERM DEBT: | | | | | | |
| | | | | | | | | | |
F | | U | | 12/01/11 | | $ | 287,500 | | | *2.875% Convertible Sr Unsec Notes Put Date (CMS) |
| | | | | | | | | |
| | | | | | | 287,500 | | | |
F | | U | | 02/01/12 | | $ | 150,000 | | | 6.3% Senior Notes (CMS) |
F | | S | | 02/15/12 | | | 300,000 | | | 5% Series L FMBs (CECo) |
| | | | | | | | | |
| | | | | | $ | 450,000 | | | |
V | | U | | 01/15/13 | | $ | 150,000 | | | Floating Rate Sr Notes (CMS) |
F | | S | | 04/15/13 | | | 375,000 | | | 5.375% Series B FMBs (CECo) |
| | | | | | | | | |
| | | | | | $ | 525,000 | | | |
F | | S | | 02/15/14 | | | 200,000 | | | 6% FMBs (CECo) |
F | | U | | 06/15/14 | | | 172,500 | | | 5.5% Convertible Sr NotesPut Date(CMS) |
F | | S | | 03/15/15 | | | 225,000 | | | 5% FMBs Series N (CECo) |
F | | U | | 12/15/15 | | | 125,000 | | | 6.875% Sr Notes (CMS) |
F | | S | | 08/15/16 | | | 350,000 | | | 5.5% Series M FMBs (CECo) |
F | | S | | 02/15/17 | | | 250,000 | | | 5.15% FMBs (CECo) |
F | | U | | 07/17/17 | | | 250,000 | | | 6.55% Sr Notes (CMS) |
F | | S | | 03/01/18 | | | 180,000 | | | 6.875% Sr Notes (CECo) |
V | | S | | 04/15/18 | | | 67,700 | | | VRDBs to replace PCRBs (CECo) |
F | | S | | 09/15/18 | | | 250,000 | | | 5.65% FMBs (CECo) |
F | | S | | 03/15/19 | | | 350,000 | | | 6.125% FMBs (CECo) |
F | | U | | 06/15/19 | | | 300,000 | | | 8.75% Sr Notes (CMS) |
F | | S | | 09/15/19 | | | 500,000 | | | 6.70% FMBs (CECo) |
F | | U | | 2/1/2020 | | | 300,000 | | | 6.25% Sr Notes (CMS) |
F | | S | | 04/15/20 | | | 300,000 | | | 5.65% FMBs (CECo) |
F | | U | | 07/15/27 | | | 28,667 | | | QUIPS 7.75%(CMS)Pref Sec |
V | | S | | 04/01/35 | | | 35,000 | | | PCRBs (CECo) |
F | | S | | 04/15/35 | | | 137,239 | | | 5.65% FMBs IQ Notes (CECo) |
F | | S | | 09/15/35 | | | 175,000 | | | 5.80% FMBs (CECo) |
| | | | | | | | | |
| | | | | | $ | 4,196,106 | | | |
| | | | | | $ | 6,187,180 | | | SUBTOTAL |
| | | | | | | | | | |
| | | | | | $ | 6,158,513 | | | SUBTOTAL EXCLUDING PREFERRED SECURITIES |
| | | | | | | | | | |
Various Maturity Dates/No Maturity Date Available:
|
| | | | | | $ | 226,176 | | | CECo Securitization Bonds (Long-Term & Short-Term) after 04/20/10 payment |
| | | | | | | 227,118 | | | CECo Capital lease rental commitments (Long-Term & Short-Term) as of 03/31/10 |
| | | | | | | 162,860 | | | CECo DOE Liability as of 04/30/10 |
| | | | | | | 239,698 | | | EnerBank (Long-Term & Short-Term) Discount Brokered CDs as of 03/31/10 (CMS) |
| | | | | | | (36,048 | ) | | CMS Net unamortized discount as of 03/31/10 |
| | | | | | | (4,727 | ) | | CECo Net unamortized discount as of 03/31/10 |
| | | | | | | | | |
| | | | | | $ | 7,002,256 | | | GRAND TOTAL INCLUDING CMS ENERGY, CONSUMERS & OTHER CMS |
| | | | | | | | | |
| | | | | | | | | | ENTERPRISES SUBSIDIARIES, INCLUDING PREFERRED SECURITIES |
| | |
* | | — Date that issue can be put to the Company is used instead of maturity date |
Status Codes: F-Fixed rate; V-Variable rate; S-Secured; U-Unsecured
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0034.gif)
Convertible Securities Share Dilution Average Annual 2010 Over Stock 4.5% 3.375% 2.875% 5.5% Share 2009 Price Preferred Notes Notes Notes Dilution Dilution (mils) (mils) (mils) (mils) (mils) (%) $13 8.3 3.7 - - 12.0 0% 15 10.7 5.1 2.4 0.4 18.6 3 17 12.6 6.2 4.6 1.8 25.2 6 19 14.1 7.1 6.4 2.8 30.4 8 Outstanding (mils) $238 $140 $288 $173 Conversion Price a $8.962 $9.667 $13.362 $14.463 Trigger Price 10.75 11.60 16.03 18.80 Principal amount paid in cash; premium in stock. _ _ _ _ _ a As of May 2010; will be adjusted for future dividend payments Appendix 12 |
![](https://capedge.com/proxy/8-K/0000950123-10-050044/k49257k49257z0035.gif)
| | |
|
| | Consumers Electric Utility Financial & Operating Statistics |
| | | | | | | | | | | | | | | | | | | | |
Years Ended December 31 | | 2009 | | | 2008 | | | 2007 | | | 2006 | | | 2005 | |
|
ELECTRIC REVENUE AND POWER COSTS (Millions) | | | | | | | | | | | | | | | | | | | | |
Residential | | $ | 1,387 | | | $ | 1,414 | | | $ | 1,326 | | | $ | 1,279 | | | $ | 1,069 | |
Commercial | | | 1,099 | | | | 1,129 | | | | 1,111 | | | | 1,062 | | | | 878 | |
Industrial | | | 677 | | | | 810 | | | | 775 | | | | 764 | | | | 553 | |
Other | | | 36 | | | | 32 | | | | 30 | | | | 29 | | | | 26 | |
|
Total revenue from customers | | $ | 3,199 | | | $ | 3,385 | | | $ | 3,242 | | | $ | 3,134 | | | $ | 2,526 | |
Wholesale | | | 19 | | | | 22 | | | | 23 | | | | 22 | | | | 18 | |
Intersystem | | | 94 | | | | 113 | | | | 92 | | | | 45 | | | | 46 | |
Retail open access/direct access | | | 31 | | | | 15 | | | | 15 | | | | 17 | | | | 28 | |
Miscellaneous | | | 64 | | | | 59 | | | | 71 | | | | 84 | | | | 83 | |
|
Total electric utility revenue | | $ | 3,407 | | | $ | 3,594 | | | $ | 3,443 | | | $ | 3,302 | | | $ | 2,701 | |
|
Fuel for electric generation | | $ | 460 | | | $ | 483 | | | $ | 385 | | | $ | 436 | | | $ | 464 | |
Purchased and interchange power | | | 1,232 | | | | 1,388 | | | | 1,449 | | | | 1,135 | | | | 818 | |
|
DEPRECIATION AND AMORTIZATION | | $ | 441 | | | $ | 438 | | | $ | 397 | | | $ | 380 | | | $ | 292 | |
|
OPERATING INCOME (Millions) | | $ | 488 | | | $ | 576 | | | $ | 413 | | | $ | 411 | | | $ | 342 | |
|
NET INCOME (Millions) | | $ | 194 | | | $ | 271 | | | $ | 196 | | | $ | 199 | | | $ | 153 | |
|
DELIVERIES (Million kWhs) | | | | | | | | | | | | | | | | | | | | |
System sales | | | | | | | | | | | | | | | | | | | | |
Residential | | | 12,386 | | | | 12,854 | | | | 13,206 | | | | 12,975 | | | | 13,286 | |
Commercial | | | 11,211 | | | | 11,969 | | | | 12,384 | | | | 12,199 | | | | 11,221 | |
Industrial | | | 9,290 | | | | 10,563 | | | | 11,153 | | | | 11,143 | | | | 9,685 | |
Other | | | 230 | | | | 225 | | | | 231 | | | | 227 | | | | 229 | |
|
Total sales to ultimate customers | | | 33,117 | | | | 35,611 | | | | 36,974 | | | | 36,544 | | | | 34,421 | |
Wholesale | | | 328 | | | | 333 | | | | 496 | | | | 498 | | | | 468 | |
Retail open access/direct access | | | 2,326 | | | | 1,541 | | | | 1,364 | | | | 1,455 | | | | 4,056 | |
Intersystem | | | 1,277 | | | | 1,176 | | | | 1,329 | | | | 814 | | | | 3,624 | |
|
Total electric system deliveries | | | 37,048 | | | | 38,661 | | | | 40,163 | | | | 39,311 | | | | 42,569 | |
|
AVERAGE ELECTRIC REVENUE (¢/kWh) | | | | | | | | | | | | | | | | | | | | |
Residential | | | 11.20 | | | | 11.00 | | | | 10.04 | | | | 9.86 | | | | 8.05 | |
Commerical | | | 9.80 | | | | 9.43 | | | | 8.98 | | | | 8.71 | | | | 7.82 | |
Industrial | | | 7.29 | | | | 7.67 | | | | 6.95 | | | | 6.86 | | | | 5.70 | |
Other | | | 15.65 | | | | 14.22 | | | | 12.99 | | | | 12.78 | | | | 11.45 | |
|
Total | | | 9.66 | | | | 9.51 | | | | 8.77 | | | | 8.58 | | | | 7.34 | |
|
ELECTRIC CUSTOMERS BILLED (At December 31) | | | | | | | | | | | | | | | | | | | | |
Residential | | | 1,566,980 | | | | 1,584,752 | | | | 1,575,386 | | | | 1,570,113 | | | | 1,565,601 | |
Commercial | | | 210,223 | | | | 208,931 | | | | 211,365 | | | | 211,718 | | | | 211,273 | |
Industrial | | | 8,770 | | | | 8,505 | | | | 8,619 | | | | 8,638 | | | | 8,595 | |
Retail Open Access/Direct Access | | | 861 | | | | 642 | | | | 642 | | | | 839 | | | | 1,307 | |
Other | | | 1,282 | | | | 2,045 | | | | 2,025 | | | | 2,009 | | | | 1,972 | |
|
Total | | | 1,788,116 | | | | 1,804,875 | | | | 1,798,037 | | | | 1,793,317 | | | | 1,788,748 | |
|
AUTHORIZED RETURN ON EQUITY | | | 10.70 | % | | | 10.70 | % | | | 11.15 | % | | | 11.15 | % | | | 11.15 | % |
|
EARNED RETURN ON EQUITY-FINANCIAL | | | 6.4% | 1 | | | 9.4 | % | | | 7.5 | % | | | 8.9 | % | | | 8.0 | % |
|
RATE BASE (At December 31) ($ Millions) | | $ | 6,549 | | | $ | 6,175 | | | $ | 5,407 | | | $ | 5,088 | | | $ | 4,839 | |
|
COOLING DEGREE DAYS | | | | | | | | | | | | | | | | | | | | |
Normal degree days in calendar year | | | 558 | | | | 558 | | | | 558 | | | | 558 | | | | 558 | |
Actual degree days | | | 379 | | | | 542 | | | | 773 | | | | 613 | | | | 916 | |
Percent warmer (colder) than normal | | | (32.1 | ) | | | (2.9 | ) | | | 38.5 | | | | 9.9 | | | | 64.2 | |
Increase (decrease) from normal in: | | | | | | | | | | | | | | | | | | | | |
Electric deliveries (millions of kWh) | | | (461 | ) | | | 146 | | | | 736 | | | | 118 | | | | 1,359 | |
EPS | | $ | (0.09 | ) | | $ | 0.02 | | | $ | 0.09 | | | $ | 0.01 | | | $ | 0.14 | |
|
| | |
1 | | 9.1% excluding Big Rock Decommissioning refund |
| | | | |
| | | | |
CMS Energy Investor Relations | | One Energy Plaza, Jackson, MI 49201 Tel. 517-788-2590 | | http://www.cmsenergy.com |
| | |
|
| | Consumers Electric Utility Supplemental Operating Statistics |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Years Ended December 31 | | 2009 | | | | | | 2008 | | | | | | 2007 | | | | | | 2006 | | | | | | 2005 | | | | |
|
FUEL COST ($/MMBtu) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Coal | | | 2.37 | | | | | | | | 2.01 | | | | | | | | 2.04 | | | | | | | | 2.09 | | | | | | | | 1.78 | | | | | |
Oil | | | 9.59 | | | | | | | | 11.54 | | | | | | | | 8.21 | | | | | | | | 8.68 | | | | | | | | 5.98 | | | | | |
Gas | | | 6.57 | | | | | | | | 10.94 | | | | | | | | 10.29 | | | | | | | | 8.92 | | | | | | | | 9.76 | | | | | |
Nuclear | | | 0.00 | | | | | | | | 0.00 | | | | | | | | 0.42 | | | | | | | | 0.24 | | | | | | | | 0.34 | | | | | |
Weighted average for all fuels | | | 2.56 | | | | | | | | 2.47 | | | | | | | | 2.07 | | | | | | | | 1.72 | | | | | | | | 1.64 | | | | | |
|
FUEL COST FOR GENERATION (%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Coal | | | 90.6 | | | | | | | | 81.0 | | | | | | | | 97.9 | | | | | | | | 88.2 | | | | | | | | 76.6 | | | | | |
Oil and gas | | | 2.5 | | | | | | | | 4.1 | | | | | | | | 9.1 | | | | | | | | 6.7 | | | | | | | | 14.4 | | | | | |
Nuclear | | | 0.0 | | | | | | | | 0.0 | | | | | | | | 2.2 | | | | | | | | 3.7 | | | | | | | | 5.4 | | | | | |
Combustion turbine | | | 6.8 | | | | | | | | 14.6 | | | | | | | | 0.9 | | | | | | | | 0.8 | | | | | | | | 1.8 | | | | | |
Nox allowances | | | 0.1 | | | | | | | | 0.3 | | | | | | | | (10.2 | ) | | | | | | | 0.6 | | | | | | | | 1.8 | | | | | |
|
POWER GENERATED (Millions of kWhs) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Coal | | | 17,255 | | | | 47.3 | % | | | 17,701 | | | | 45.5 | % | | | 17,903 | | | | 44.3 | % | | | 17,744 | | | | 44.6 | % | | | 19,711 | | | | 65.8 | % |
Nuclear | | | 0 | | | | 0.0 | % | | | 0 | | | | 0.0 | % | | | 1,781 | | | | 4.4 | % | | | 5,904 | | | | 14.9 | % | | | 6,636 | | | | 18.7 | % |
Oil | | | 14 | | | | 0.0 | % | | | 41 | | | | 0.1 | % | | | 112 | | | | 0.3 | % | | | 48 | | | | 0.1 | % | | | 225 | | | | 0.7 | % |
Gas | | | 565 | | | | 1.5 | % | | | 804 | | | | 2.1 | % | | | 129 | | | | 0.3 | % | | | 161 | | | | 0.4 | % | | | 356 | | | | 0.1 | % |
Hydro | | | 466 | | | | 1.3 | % | | | 454 | | | | 1.2 | % | | | 416 | | | | 1.0 | % | | | 485 | | | | 1.2 | % | | | 387 | | | | 1.6 | % |
Net pumped storage(a) | | | (303 | ) | | | -0.8 | % | | | (382 | ) | | | -1.0 | % | | | (478 | ) | | | -1.2 | % | | | (426 | ) | | | -1.1 | % | | | (516 | ) | | | -1.9 | % |
|
Total net generation | | | 17,997 | | | | 49.4 | % | | | 18,618 | | | | 47.8 | % | | | 19,863 | | | | 49.2 | % | | | 23,916 | | | | 60.2 | % | | | 26,799 | | | | 84.9 | % |
|
Purchased and interchange: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-utility generation | | | 11,538 | | | | 31.6 | % | | | 13,643 | | | | 35.1 | % | | | 12,502 | | | | 31.0 | % | | | 8,594 | | | | 21.6 | % | | | 8,999 | | | | 3.6 | % |
Net interchange power | | | 6,925 | | | | 19.0 | % | | | 6,653 | | | | 17.1 | % | | | 8,009 | | | | 19.8 | % | | | 7,244 | | | | 18.2 | % | | | 1,772 | | | | 11.5 | % |
|
Total net purchased and interchange power | | | 18,463 | | | | 50.6 | % | | | 20,296 | | | | 52.2 | % | | | 20,511 | | | | 50.8 | % | | | 15,838 | | | | 39.8 | % | | | 10,771 | | | | 15.1 | % |
|
Total net power supply | | | 36,460 | | | | 100.0 | % | | | 38,914 | | | | 100.0 | % | | | 40,374 | | | | 100.0 | % | | | 39,754 | | | | 100.0 | % | | | 37,570 | | | | 100.0 | % |
|
NET DEMONSTRATED CAPABILITY (MW) AT PEAK / POWER SOURCE (%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Coal | | | 2,850 | | | | 31.8 | % | | | 2,850 | | | | 29.7 | % | | | 2,841 | | | | 30.5 | % | | | 2,841 | | | | 30.9 | % | | | 2,837 | | | | 31.8 | % |
Oil and gas | | | 1,814 | | | | 20.3 | % | | | 1,997 | | | | 29.7 | % | | | 1,459 | | | | 15.7 | % | | | 1,459 | | | | 15.8 | % | | | 1,459 | | | | 16.4 | % |
Nuclear | | | 0 | | | | 0.0 | % | | | 0 | | | | 0.0 | % | | | 0 | | | | 0.0 | % | | | 778 | | | | 0.0 | % | | | 778 | | | | 0.0 | % |
Combustion turbine | | | 661 | | | | 7.4 | % | | | 661 | | | | 6.9 | % | | | 345 | | | | 3.7 | % | | | 345 | | | | 3.7 | % | | | 332 | | | | 3.9 | % |
Hydro | | | 74 | | | | 0.8 | % | | | 73 | | | | 0.8 | % | | | 73 | | | | 0.8 | % | | | 74 | | | | 0.8 | % | | | 74 | | | | 0.8 | % |
Pumped storage | | | 955 | | | | 10.7 | % | | | 955 | | | | 10.0 | % | | | 955 | | | | 10.3 | % | | | 955 | | | | 10.4 | % | | | 955 | | | | 10.7 | % |
|
Total owned generation | | | 6,354 | | | | 71.0 | % | | | 6,536 | | | | 68.2 | % | | | 5,673 | | | | 61.0 | % | | | 6,452 | | | | 70.1 | % | | | 6,435 | | | | 72.2 | % |
|
Plus P&I power capability | | | 2,600 | | | | 29.0 | % | | | 3,050 | | | | 31.8 | % | | | 3,627 | | | | 39.0 | % | | | 2,756 | | | | 29.9 | % | | | 2,516 | | | | 27.8 | % |
|
Total owned and P&I | | | 8,954 | | | | 100.0 | % | | | 9,586 | | | | 100.0 | % | | | 9,300 | | | | 100.0 | % | | | 9,208 | | | | 100.0 | % | | | 8,951 | | | | 100.0 | % |
|
Peak load (MW) (b) | | | 7,421 | | | | | | | | 7,488 | | | | | | | | 8,183 | | | | | | | | 8,657 | | | | | | | | 7,845 | | | | | |
Reserve capacity (%) | | | 17.0 | | | | | | | | 22.0 | | | | | | | | 12.0 | | | | | | | | 6.0 | | | | | | | | 12.4 | | | | | |
Nameplate generating capacity (MW) at peak | | | 6,784 | | | | | | | | 6,784 | | | | | | | | 6,784 | | | | | | | | 6,784 | | | | | | | | 6,784 | | | | | |
Load factor (b) | | | 55.9 | | | | | | | | 59.2 | | | | | | | | 56.3 | | | | | | | | 52.4 | | | | | | | | 54.7 | | | | | |
Heat rate-average Btu of fuel per net kWh generated | | | 9,522 | | | | | | | | 10,201 | | | | | | | | 10,198 | | | | | | | | 10,123 | | | | | | | | 10,088 | | | | | |
| | |
(a) | | Consumers’ portion of the Ludington pumped storage facility. |
|
(b) | | Excluding Retail Open Access loads. |
| | | | |
| | | | |
CMS Energy Investor Relations | | One Energy Plaza, Jackson, MI 49201 Tel. 517-788-2590 | | http://www.cmsenergy.com |
| | |
|
| | Consumers Gas Utility Financial & Operating Statistics |
| | | | | | | | | | | | | | | | | | | | |
| | 2009 | | | 2008 | | | 2007 | | | 2006 | | | 2005 | |
|
GAS REVENUE AND COST OF GAS($Millions) | | | | | | | | | | | | | | | | | | | | |
Residential | | $ | 1,808 | | | $ | 1,971 | | | $ | 1,823 | | | $ | 1,646 | | | $ | 1,742 | |
Commercial | | | 511 | | | | 598 | | | | 552 | | | | 498 | | | | 510 | |
Industrial | | | 101 | | | | 124 | | | | 113 | | | | 111 | | | | 116 | |
Other | | | 3 | | | | 5 | | | | 6 | | | | 4 | | | | 9 | |
|
Total sales revenue | | $ | 2,423 | | | $ | 2,698 | | | $ | 2,494 | | | $ | 2,259 | | | $ | 2,377 | |
Transportation fees | | | 48 | | | | 45 | | | | 44 | | | | 40 | | | | 43 | |
Miscellaneous | | | 85 | | | | 84 | | | | 83 | | | | 75 | | | | 63 | |
|
Total gas utility revenue | | $ | 2,556 | | | $ | 2,827 | | | $ | 2,621 | | | $ | 2,374 | | | $ | 2,483 | |
Cost of gas sold | | | 1,778 | | | | 2,079 | | | | 1,918 | | | | 1,770 | | | | 1,844 | |
|
Gas utility revenue net of cost of gas | | $ | 778 | | | $ | 748 | | | $ | 703 | | | $ | 604 | | | $ | 639 | |
|
DEPRECIATION, DEPLETION AND AMORTIZATION | | $ | 118 | | | $ | 136 | | | $ | 127 | | | $ | 122 | | | $ | 117 | |
|
OPERATING INCOME | | $ | 201 | | | $ | 190 | | | $ | 170 | | | $ | 113 | | | $ | 151 | |
|
NET INCOME | | $ | 96 | | | $ | 89 | | | $ | 87 | | | $ | 37 | | | $ | 48 | |
|
SALES AND DELIVERIES (Bcf) | | | | | | | | | | | | | | | | | | | | |
Residential | | | 163 | | | | 171 | | | | 167 | | | | 154 | | | | 176 | |
Commercial | | | 52 | | | | 57 | | | | 55 | | | | 50 | | | | 57 | |
Industrial | | | 11 | | | | 12 | | | | 12 | | | | 12 | | | | 13 | |
Other | | | — | | | | — | | | | — | | | | — | | | | 1 | |
|
Total gas sales (1) | | | 226 | | | | 240 | | | | 234 | | | | 216 | | | | 247 | |
Gas transportation deliveries | | | 93 | | | | 98 | | | | 107 | | | | 92 | | | | 103 | |
|
Total gas sales and transportation deliveries | | | 319 | | | | 338 | | | | 341 | | | | 308 | | | | 350 | |
|
GAS CUSTOMERS BILLED (at December 31) | | | | | | | | | | | | | | | | | | | | |
Residential | | | 1,574,246 | | | | 1,577,863 | | | | 1,580,586 | | | | 1,584,666 | | | | 1,577,358 | |
Commercial | | | 118,199 | | | | 118,870 | | | | 119,703 | | | | 119,936 | | | | 121,314 | |
Industrial | | | 7,073 | | | | 6,961 | | | | 7,014 | | | | 6,982 | | | | 7,081 | |
Transportation | | | 2,725 | | | | 2,507 | | | | 2,495 | | | | 2,483 | | | | 2,567 | |
|
Total customers | | | 1,702,243 | | | | 1,706,201 | | | | 1,709,798 | | | | 1,714,067 | | | | 1,708,320 | |
|
AVERAGE GAS REVENUE($per Mcf) | | | | | | | | | | | | | | | | | | | | |
Residential | | $ | 11.09 | | | $ | 11.53 | | | $ | 10.93 | | | $ | 10.70 | | | $ | 9.89 | |
Commercial | | | 9.83 | | | | 10.49 | | | | 10.09 | | | | 9.87 | | | | 8.96 | |
Industrial | | | 9.18 | | | | 10.33 | | | | 9.62 | | | | 9.45 | | | | 8.68 | |
Transportation (2) | | | 0.82 | | | | 0.70 | | | | 0.68 | | | | 0.61 | | | | 0.61 | |
|
GAS SUPPLY (MMcf) | | | | | | | | | | | | | | | | | | | | |
Gas Cost Recovery | | | 206,866 | | | | 208,296 | | | | 216,843 | | | | 207,223 | | | | 236,978 | |
Gas Customer Choice | | | 31,498 | | | | 24,177 | | | | 19,520 | | | | 15,915 | | | | 13,989 | |
|
Total | | | 238,364 | | | | 232,473 | | | | 236,363 | | | | 223,138 | | | | 250,967 | |
|
AVERAGE COST OF GAS SOLD($per Mcf) (3) | | | | | | | | | | | | | | | | | | | | |
Gas Cost Recovery | | $ | 7.66 | | | $ | 8.36 | | | $ | 7.91 | | | $ | 8.03 | | | $ | 7.47 | |
Gas Customer Choice | | | 7.98 | | | | 9.99 | | | | 9.79 | | | | 8.94 | | | | 6.75 | |
|
AUTHORIZED RETURN ON EQUITY | | | 10.6 | % | | | 10.55 | % | | | 10.75 | % | | | 11.0 | % | | | 11.4 | % |
|
RATE BASE (at December 31) ($ Millions) | | $ | 2,778 | | | $ | 2,638 | | | $ | 2,444 | | | $ | 2,446 | | | $ | 2,226 | |
|
EARNED RETURN ON EQUITY-FINANCIAL | | | 9.9% | 4 | | | 9.2 | % | | | 9.2 | % | | | 4.4 | % | | | 7.0 | % |
|
HEATING DEGREE DAYS | | | | | | | | | | | | | | | | | | | | |
Normal degree days in calendar year | | | 7,098 | | | | 7,098 | | | | 7,098 | | | | 7,098 | | | | 7,098 | |
Actual degree days | | | 6,815 | | | | 6,917 | | | | 6,561 | | | | 6,119 | | | | 6,557 | |
Percent colder (warmer) than normal | | | (4.0 | ) | | | (2.6 | ) | | | (7.6 | ) | | | (13.8 | ) | | | (7.6 | ) |
Increase (decrease) from normal in: | | | | | | | | | | | | | | | | | | | | |
Gas deliveries (Bcf) | | | (0.9 | ) | | | 4.1 | | | | (6.3 | ) | | | (30.2 | ) | | | (7.4 | ) |
EPS | | $ | (0.01 | ) | | $ | 0.02 | | | $ | (0.03 | ) | | $ | (0.12 | ) | | $ | (0.03 | ) |
|
| | |
|
(1) | | Includes Gas Customer Choice sales. |
|
(2) | | Average gas revenue for transportation excludes amounts related to MCV and off-system transportation. |
|
(3) | | Includes pipeline transportation charges. |
|
(4) | | Rate is reflective of exceptionally warm weather |
| | | | |
| | | | |
CMS Energy Investor Relations | | One Energy Plaza, Jackson, MI 49201 Tel. 517-788-2590 | | http://www.cmsenergy.com |
| | |
|
| | Independent Power Production Asset List |
| | | | | | | | | | | | | | | | | | | | |
| | Gross | | | | | | Primary | | | | | | | | Percentage of Gross |
| | Capacity | | CMS | | Fuel | | | | In-Service | | Capacity Under Long- |
No. Project Name | | MW | | MW | | Type | | Location | | Date | | Term Contract |
| | | | | | | | | | | | (%) |
Projects in Operation: | | | | | | | | | | | | | | | | | | | | |
* 1 Craven | | | 50 | | | | 25 | | | Biomass | | N. Carolina | | | 1990 | | | | 0 | |
* 2 DIG | | | 710 | | | | 710 | | | Natural Gas | | Michigan | | | 2001 | | | | 92 | |
* 3 Exeter | | | 31 | | | | 31 | | | Tires | | Connecticut | | | 1991 | | | | 0 | |
* 4 Filer City | | | 73 | | | | 37 | | | Coal/Wood Waste | | Michigan | | | 1990 | | | | 100 | |
* 5 Genesee | | | 38 | | | | 19 | | | Biomass | | Michigan | | | 1996 | | | | 100 | |
* 6 Grayling | | | 40 | | | | 20 | | | Biomass | | Michigan | | | 1992 | | | | 100 | |
* 7 Honey Lake | | | 36 | | | | 13 | | | Biomass | | California | | | 1989 | | | | 100 | |
* 8 Michigan Power | | | 224 | | | | 224 | | | Natural Gas | | Michigan | | | 1999 | | | | 0 | |
|
| | | | | | | | | | | | | | | | | | | | |
Projects in Operation | | | 1,202 | | | | 1,079 | | | | | | | | | | | | | |
| | | | | | | | | | | | |
As of March 2010
| | | | |
| | | | |
CMS Energy Investor Relations | | One Energy Plaza, Jackson, MI 49201 Tel. 517-788-2590 | | http://www.cmsenergy.com |