Exhibit 99.1
NEWS RELEASE
800 Cabin Hill Drive, Greensburg, PA 15601-1650
| | |
Media contact: | | Investor contact: |
David Neurohr | | Max Kuniansky |
Director, External Communications | | Executive Director, Investor Relations |
Phone: (724) 838-6020 | | and Corporate Communications |
Media Hotline: 1-888-233-3583 | | Phone: (724) 838-6895 |
E-mail: dneuroh@alleghenyenergy.com | | E-mail: mkunian@alleghenyenergy.com |
FOR IMMEDIATE RELEASE
Allegheny Energy Reports Second Quarter 2008 Results
GREENSBURG, Pa., July 30, 2008— Allegheny Energy, Inc.(NYSE: AYE)today reported financial results for the three months and six months ended June 30, 2008.
| | | | | | | | | | | | | | | | |
| | $ millions | | Per share |
| | 2008 | | 2007 | | 2008 | | 2007 |
Three Months Ended June 30 | | | | | | | | | | | | | | | | |
Consolidated net income-GAAP | | $ | 154.1 | | | $ | 77.0 | | | $ | 0.91 | | | $ | 0.45 | |
Adjusted net income | | | 76.5 | | | | 77.0 | | | | 0.45 | | | | 0.45 | |
| | | | | | | | | | | | | | | | |
Six Months Ended June 30 | | | | | | | | | | | | | | | | |
Consolidated net income-GAAP | | $ | 290.3 | | | $ | 186.8 | | | $ | 1.71 | | | $ | 1.10 | |
Adjusted net income | | | 212.7 | | | | 186.8 | | | | 1.25 | | | | 1.10 | |
Adjusted net income for the second quarter of 2008 excludes unrealized gains of $196.6 million associated with an increase in the fair value of financial transmission rights, partially offset by $56.2 million of unrealized losses related to the mark-to-market effect of power hedges and a $13.1 million unrealized loss associated with hedges of a natural gas transportation contract. All of these unrealized gains and losses relate to effective economic hedges that do not qualify for hedge accounting.There were no adjustments to net income for the second quarter of 2007.
“We benefited from higher market prices and increased generation rates in the second quarter. However, these factors were offset by increased coal costs and lower generation output,” said Paul J. Evanson, Chairman, President and Chief Executive Officer of Allegheny Energy. “The outlook for continued growth in 2008 and beyond remains strong. Transmission expansion and the transition to market-based rates will remain key drivers of long-term earnings growth.”
Second Quarter Consolidated Results
Adjusted net income for the second quarter of 2008 decreased by $0.5 million compared with the same period in 2007. Key factors contributing to the results include:
| • | | Adjusted operating revenues decreased by $0.3 million compared to the second quarter of 2007, reflecting decreased generation output, primarily offset by higher market prices for power and higher generation rates. |
|
| • | | Fuel expense increased by $13.9 million due to higher costs for coal partially offset by lower gas costs. |
|
| • | | Purchased power and transmission expense decreased by $9.2 million, primarily due to the expiration of an Ohio power sales contract in place during 2007. |
|
| • | | Deferred energy costs increased expenses by $9.4 million due to fuel and energy cost recovery clauses in West Virginia and Maryland. |
|
| • | | Operations and maintenance expense decreased by $0.6 million due to lower special maintenance expenses at power plants, partially offset by higher storm-related costs. |
|
| • | | Taxes other than income taxes increased by $4.0 million due to a favorable state tax settlement in 2007 and increased gross receipts tax in Pennsylvania. |
|
| • | | Interest expense decreased by $4.5 million due to an increase in capitalized interest and lower interest rates. |
|
| • | | Adjusted income taxes decreased by $12.8 million, largely due to a change in the effective tax rate and lower pre-tax income. |
Adjusted EBITDA for the second quarter of 2008 was $244.1 million, a decrease of $19.7 million compared to the same quarter of the prior year. EBITDA and adjusted EBITDA are non-GAAP financial measures. Details on the calculation of these figures and a reconciliation of EBITDA to net income are attached to this release.
2
Second Quarter Segment Results
Three Months Ended June 30
($ millions)
| | | | | | | | |
| | 2008 | | 2007 |
Generation and Marketing: | | | | | | | | |
Net income — GAAP | | $ | 149.6 | | | $ | 43.6 | |
Adjusted net income | | | 72.0 | | | | 43.6 | |
| | | | | | | | |
Delivery and Services: | | | | | | | | |
Net income — GAAP | | $ | 4.5 | | | $ | 33.4 | |
Adjusted net income | | | 4.5 | | | | 33.4 | |
Adjusted net income for the Generation and Marketing segment in the second quarter of 2008 excludes the unrealized gains and losses previously discussed. There were no adjustments in the Delivery and Services segment for the second quarter of 2008, or in either segment for the second quarter of 2007.
Generation and Marketing: Adjusted net income for the quarter increased $28.4 million compared to the same period a year earlier. Key factors contributing to the improved results were increased market prices, higher generation rates, lower O&M expenses and lower interest expense. These benefits were partially offset by lower generation output, higher coal costs and higher income taxes.
Delivery and Services: Adjusted net income for the quarter decreased by $28.9 million compared to the same quarter of the prior year. Key factors contributing to the results were higher costs for purchasing power to serve Virginia customers, decreased rates in West Virginia, and higher storm-related costs. These increased costs were partially offset by revenues from transmission expansion projects and lower income taxes.
Six-Month Segment Results
Six Months Ended June 30
($ millions)
| | | | | | | | |
| | 2008 | | 2007 |
Generation and Marketing: | | | | | | | | |
Net income — GAAP | | $ | 252.1 | | | $ | 107.9 | |
Adjusted net income | | | 174.5 | | | | 107.9 | |
| | | | | | | | |
Delivery and Services: | | | | | | | | |
Net income- GAAP | | $ | 38.2 | | | $ | 78.9 | |
Adjusted net income | | | 38.2 | | | | 78.9 | |
Adjusted net income for the Generation and Marketing segment in the six-month period of 2008 excludes the unrealized gains and losses previously discussed. There were no adjustments in the Delivery and Services segment for the six-month period of 2008, or in either segment for the six-month period of 2007.
3
Reconciliation of Non-GAAP Financial Measures
This news release and the attached tables include non-GAAP financial measures as defined in the Securities and Exchange Commission’s Regulation G. Where noted, we present financial information on an adjusted basis to exclude the effect of certain items as described herein. By presenting adjusted results, management intends to provide investors with a more complete understanding of the core results and underlying trends from which to consider past performance and prospects for the future. We also present EBITDA as an additional measure of our operating performance.
Users of this financial information should consider the types of events and transactions for which adjustments have been made. Neither the adjusted information, nor EBITDA, should be considered in isolation or viewed as substitutes for, or superior to, net income or other data prepared in accordance with GAAP as measures of our operating performance or liquidity. In addition, neither the adjusted information, nor EBITDA, is necessarily comparable to similarly titled measures provided by other companies.
Pursuant to the requirements of Regulation G, we have attached tables that reconcile non-GAAP financial measures, including those presented in this release, to the most directly comparable GAAP measures.
Investor Conference Call
Allegheny Energy will discuss these results in a live Internet broadcast at 8:30 a.m. Eastern Daylight Time on Thursday, July 31, 2008. To listen to the broadcast, visit www.alleghenyenergy.com. A taped replay will be available after the live broadcast.
Allegheny Energy
Headquartered in Greensburg, Pa., Allegheny Energy is an investor-owned electric utility with total annual revenues of over $3 billion and more than 4,000 employees. The company owns and operates generating facilities and delivers low-cost, reliable electric service to 1.6 million customers in Pennsylvania, West Virginia, Maryland and Virginia. For more information, visit our Web site at www.alleghenyenergy.com.
Forward-Looking Statements
In addition to historical information, this release may contain a number of “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. Words such as anticipate, expect, project, intend, plan, believe, and words and terms of similar substance used in connection with any discussion of future plans, actions, or events identify forward-looking statements. These include statements with respect to: rate regulation and the status of retail generation service supply competition in states served by Allegheny Energy’s distribution business, Allegheny Power; financing plans; demand for energy and the cost and availability of raw materials, including coal; provider-of-last-resort and power supply contracts; results of litigation; results of operations; internal controls and procedures; capital expenditures; status and condition of plants and equipment; capacity purchase commitments; regulatory matters; and accounting issues. Forward-looking statements involve estimates, expectations and projections and, as a result, are subject to risks and uncertainties. There can be no assurance that actual results will not materially differ from expectations. Actual results have varied materially and unpredictably from past expectations. Factors that could cause actual results to differ materially include, among others, the following: plant performance and unplanned outages; changes in the price of power and fuel for electric generation; general economic and business conditions; changes in access to capital markets; complications or other factors
4
that render it difficult or impossible to obtain necessary lender consents or regulatory authorizations on a timely basis; environmental regulations; the results of regulatory proceedings, including proceedings related to rates; changes in industry capacity, development and other activities by Allegheny Energy’s competitors; changes in the weather and other natural phenomena; changes in customer switching behavior and their resulting effects on existing and future load requirements; changes in the underlying inputs and assumptions, including market conditions used to estimate the fair values of commodity contracts; changes in laws and regulations applicable to Allegheny Energy, its markets or its activities; the loss of any significant customers or suppliers; dependence on other electric transmission and gas transportation systems and their constraints or availability; changes in PJM, including changes to participant rules and tariffs; the effect of accounting policies issued periodically by accounting standard-setting bodies; and the continuing effects of global instability, terrorism and war. Additional risks and uncertainties are identified and discussed in Allegheny Energy’s reports filed with the Securities and Exchange Commission.
-###-
5
ALLEGHENY ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(unaudited)
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Six Months Ended | |
| | June 30, | | | June 30, | |
(In thousands, except per share amounts) | | 2008 | | | 2007 | | | 2008 | | | 2007 | |
Operating revenues | | $ | 953,500 | | | $ | 826,482 | | | $ | 1,828,526 | | | $ | 1,674,107 | |
Operating expenses: | | | | | | | | | | | | | | | | |
Fuel | | | 245,252 | | | | 231,330 | | | | 495,078 | | | | 463,555 | |
Purchased power and transmission | | | 97,207 | | | | 106,407 | | | | 194,587 | | | | 199,673 | |
Deferred energy costs, net | | | 1,103 | | | | (8,245 | ) | | | (9,351 | ) | | | (9,700 | ) |
Operations and maintenance | | | 189,931 | | | | 190,514 | | | | 358,631 | | | | 351,058 | |
Depreciation and amortization | | | 68,794 | | | | 70,726 | | | | 139,083 | | | | 142,707 | |
Taxes other than income taxes | | | 52,879 | | | | 48,868 | | | | 105,318 | | | | 104,758 | |
| | | | | | | | | | | | |
Total operating expenses | | | 655,166 | | | | 639,600 | | | | 1,283,346 | | | | 1,252,051 | |
| | | | | | | | | | | | |
Operating income | | | 298,334 | | | | 186,882 | | | | 545,180 | | | | 422,056 | |
Other income (expense), net | | | 4,661 | | | | 6,905 | | | | 10,870 | | | | 12,767 | |
Interest expense and preferred dividends of subsidiary | | | 58,704 | | | | 63,212 | | | | 117,135 | | | | 122,741 | |
| | | | | | | | | | | | |
Income before income taxes and minority interest | | | 244,291 | | | | 130,575 | | | | 438,915 | | | | 312,082 | |
Income tax expense | | | 89,820 | | | | 52,878 | | | | 148,113 | | | | 124,256 | |
Minority interest in net income of subsidiaries | | | 345 | | | | 653 | | | | 551 | | | | 1,040 | |
| | | | | | | | | | | | |
Net income | | $ | 154,126 | | | $ | 77,044 | | | $ | 290,251 | | | $ | 186,786 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Common share data: | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | |
Basic | | | 168,236 | | | | 165,794 | | | | 167,898 | | | | 165,645 | |
Diluted | | | 170,106 | | | | 169,469 | | | | 170,028 | | | | 169,326 | |
| | | | | | | | | | | | | | | | |
Basic income per common share | | $ | 0.92 | | | $ | 0.46 | | | $ | 1.73 | | | $ | 1.13 | |
| | | | | | | | | | | | |
Diluted income per common share | | $ | 0.91 | | | $ | 0.45 | | | $ | 1.71 | | | $ | 1.10 | |
| | | | | | | | | | | | |
Dividends per common share | | $ | 0.15 | | | $ | — | | | $ | 0.30 | | | $ | — | |
| | | | | | | | | | | | |
6
ALLEGHENY ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(unaudited)
| | | | | | | | |
| | June 30, | | | December 31, | |
(In thousands) | | 2008 | | | 2007 | |
ASSETS | | | | | | | | |
Current Assets: | | | | | | | | |
Cash and cash equivalents | | $ | 120,620 | | | $ | 258,750 | |
Accounts receivable: | | | | | | | | |
Customer | | | 193,616 | | | | 195,545 | |
Unbilled utility revenue | | | 96,466 | | | | 110,569 | |
Wholesale and other | | | 125,826 | | | | 57,626 | |
Allowance for uncollectible accounts | | | (15,384 | ) | | | (14,252 | ) |
Materials and supplies | | | 108,537 | | | | 103,075 | |
Fuel | | | 117,565 | | | | 72,506 | |
Deferred income taxes | | | 217,194 | | | | 286,440 | |
Prepaid taxes | | | 54,682 | | | | 48,343 | |
Collateral deposits | | | 38,308 | | | | 59,527 | |
Derivative assets | | | 314,978 | | | | 29 | |
Restricted funds | | | 85,364 | | | | 47,501 | |
Regulatory assets | | | 84,872 | | | | 73,299 | |
Other | | | 39,937 | | | | 16,001 | |
| | | | | | |
Total current assets | | | 1,582,581 | | | | 1,314,959 | |
| | | | | | |
Property, Plant and Equipment, Net: | | | | | | | | |
Generation | | | 6,055,122 | | | | 5,992,919 | |
Transmission | | | 1,150,929 | | | | 1,126,657 | |
Distribution | | | 3,856,454 | | | | 3,761,438 | |
Other | | | 466,403 | | | | 452,525 | |
Accumulated depreciation | | | (4,880,280 | ) | | | (4,795,925 | ) |
| | | | | | |
Subtotal | | | 6,648,628 | | | | 6,537,614 | |
Construction work in progress | | | 932,035 | | | | 658,966 | |
| | | | | | |
Total property, plant and equipment, net | | | 7,580,663 | | | | 7,196,580 | |
| | | | | | |
Investments and Other Assets: | | | | | | | | |
Goodwill | | | 367,287 | | | | 367,287 | |
Restricted funds — Fort Martin scrubber project | | | 255,570 | | | | 347,023 | |
Investments in unconsolidated affiliates | | | 27,833 | | | | 27,875 | |
Other | | | 17,535 | | | | 15,974 | |
| | | | | | |
Total investments and other assets | | | 668,225 | | | | 758,159 | |
| | | | | | |
Deferred Charges: | | | | | | | | |
Regulatory assets | | | 531,843 | | | | 601,603 | |
Other | | | 65,794 | | | | 35,288 | |
| | | | | | |
Total deferred charges | | | 597,637 | | | | 636,891 | |
| | | | | | |
Total Assets | | $ | 10,429,106 | | | $ | 9,906,589 | |
| | | | | | |
7
ALLEGHENY ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (continued)
(unaudited)
| | | | | | | | |
| | June 30, | | | December 31, | |
(In thousands, except share amounts) | | 2008 | | | 2007 | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
Current Liabilities: | | | | | | | | |
Short-term debt | | $ | 10,000 | | | $ | 10,000 | |
Long-term debt due within one year | | | 88,845 | | | | 95,367 | |
Accounts payable | | | 359,652 | | | | 380,688 | |
Accrued taxes | | | 45,854 | | | | 83,580 | |
Derivative liabilities | | | 158,452 | | | | 14,117 | |
Regulatory liabilities | | | 107,645 | | | | 4,029 | |
Accrued interest | | | 57,231 | | | | 65,583 | |
Security deposits | | | 41,341 | | | | 38,976 | |
Other | | | 103,751 | | | | 95,163 | |
| | | | | | |
Total current liabilities | | | 972,771 | | | | 787,503 | |
| | | | | | |
Long-term Debt | | | 4,007,329 | | | | 3,943,947 | |
Deferred Credits and Other Liabilities: | | | | | | | | |
Derivative liabilities | | | 51,267 | | | | 12,815 | |
Income taxes payable | | | 73,238 | | | | 68,050 | |
Investment tax credit | | | 67,727 | | | | 69,353 | |
Deferred income taxes | | | 1,382,481 | | | | 1,345,953 | |
Obligations under capital leases | | | 43,053 | | | | 38,765 | |
Regulatory liabilities | | | 529,641 | | | | 488,393 | |
Adverse power purchase commitment | | | 141,067 | | | | 149,799 | |
Other | | | 434,138 | | | | 453,418 | |
| | | | | | |
Total deferred credits and other liabilities | | | 2,722,612 | | | | 2,626,546 | |
| | | | | | |
Minority Interest | | | 5,014 | | | | 13,241 | |
Common Stockholders’ Equity: | | | | | | | | |
Common stock—$1.25 par value per share, 260 million shares authorized and 168,758,746 and 167,273,069 shares issued at June 30, 2008 and December 31, 2007, respectively | �� | | 210,948 | | | | 209,091 | |
Other paid-in capital | | | 1,937,711 | | | | 1,924,072 | |
Retained earnings | | | 683,925 | | | | 444,177 | |
Treasury stock at cost—49,493 shares | | | (1,756 | ) | | | (1,756 | ) |
Accumulated other comprehensive loss | | | (109,448 | ) | | | (40,232 | ) |
| | | | | | |
Total common stockholders’ equity | | | 2,721,380 | | | | 2,535,352 | |
| | | | | | |
Total Liabilities and Stockholders’ Equity | | $ | 10,429,106 | | | $ | 9,906,589 | |
| | | | | | |
8
Income Summary
| | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | June 30, 2008 | |
| | Delivery | | | Generation | | | | | | | |
| | and | | | and | | | | | | | |
(In millions) | | Services | | | Marketing | | | Eliminations | | | Total | |
Operating revenues | | $ | 672.3 | | | $ | 684.5 | | | $ | (403.3 | ) | | $ | 953.5 | |
| | | | | | | | | | | | |
Fuel | | | — | | | | 245.3 | | | | — | | | | 245.3 | |
Purchased power and transmission | | | 474.1 | | | | 24.4 | | | | (401.3 | ) | | | 97.2 | |
Deferred energy costs, net | | | 3.3 | | | | (2.1 | ) | | | — | | | | 1.2 | |
Operations and maintenance | | | 91.8 | | | | 100.1 | | | | (2.0 | ) | | | 189.9 | |
Depreciation and amortization | | | 40.7 | | | | 28.1 | | | | — | | | | 68.8 | |
Taxes other than income taxes | | | 34.3 | | | | 18.5 | | | | — | | | | 52.8 | |
| | | | | | | | | | | | |
Total operating expenses | | | 644.2 | | | | 414.3 | | | | (403.3 | ) | | | 655.2 | |
| | | | | | | | | | | | |
Operating income | | | 28.1 | | | | 270.2 | | | | — | | | | 298.3 | |
Other income (expense), net | | | 3.6 | | | | 1.9 | | | | (0.8 | ) | | | 4.7 | |
Interest expense and preferred dividends of subsidiary | | | 23.9 | | | | 35.6 | | | | (0.8 | ) | | | 58.7 | |
| | | | | | | | | | | | |
Income before income taxes and minority interest | | | 7.8 | | | | 236.5 | | | | — | | | | 244.3 | |
Income tax expense | | | 2.9 | | | | 86.9 | | | | — | | | | 89.8 | |
Minority interest | | | 0.4 | | | | — | | | | — | | | | 0.4 | |
| | | | | | | | | | | | |
Net income | | $ | 4.5 | | | $ | 149.6 | | | $ | — | | | $ | 154.1 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | June 30, 2007 | |
| | Delivery | | | Generation | | | | | | | |
| | and | | | and | | | | | | | |
(In millions) | | Services | | | Marketing | | | Eliminations | | | Total | |
Operating revenues | | $ | 678.5 | | | $ | 525.3 | | | $ | (377.3 | ) | | $ | 826.5 | |
| | | | | | | | | | | | |
Fuel | | | — | | | | 231.4 | | | | — | | | | 231.4 | |
Purchased power and transmission | | | 454.1 | | | | 27.4 | | | | (375.1 | ) | | | 106.4 | |
Deferred energy costs, net | | | (1.3 | ) | | | (6.9 | ) | | | — | | | | (8.2 | ) |
Operations and maintenance | | | 84.6 | | | | 108.2 | | | | (2.2 | ) | | | 190.6 | |
Depreciation and amortization | | | 41.1 | | | | 29.6 | | | | — | | | | 70.7 | |
Taxes other than income taxes | | | 30.1 | | | | 18.7 | | | | — | | | | 48.8 | |
| | | | | | | | | | | | |
Total operating expenses | | | 608.6 | | | | 408.4 | | | | (377.3 | ) | | | 639.7 | |
| | | | | | | | | | | | |
Operating income | | | 69.9 | | | | 116.9 | | | | — | | | | 186.8 | |
Other income (expense), net | | | 4.4 | | | | 4.1 | | | | (1.6 | ) | | | 6.9 | |
Interest expense and preferred dividends of subsidiary | | | 18.6 | | | | 46.2 | | | | (1.6 | ) | | | 63.2 | |
| | | | | | | | | | | | |
Income before income taxes and minority interest | | | 55.7 | | | | 74.8 | | | | — | | | | 130.5 | |
Income tax expense | | | 22.3 | | | | 30.6 | | | | — | | | | 52.9 | |
Minority interest | | | — | | | | 0.6 | | | | — | | | | 0.6 | |
| | | | | | | | | | | | |
Net income | | $ | 33.4 | | | $ | 43.6 | | | $ | — | | | $ | 77.0 | |
| | | | | | | | | | | | |
9
Income Summary (continued)
| | | | | | | | | | | | | | | | |
| | Six Months Ended | |
| | June 30, 2008 | |
| | Delivery | | | Generation | | | | | | | |
| | and | | | and | | | | | | | |
(In millions) | | Services | | | Marketing | | | Eliminations | | | Total | |
Operating revenues | | $ | 1,446.8 | | | $ | 1,252.8 | | | $ | (871.0 | ) | | $ | 1,828.6 | |
| | | | | | | | | | | | |
Fuel | | | — | | | | 495.1 | | | | — | | | | 495.1 | |
Purchased power and transmission | | | 1,009.6 | | | | 51.9 | | | | (866.9 | ) | | | 194.6 | |
Deferred energy costs, net | | | 6.4 | | | | (15.7 | ) | | | — | | | | (9.3 | ) |
Operations and maintenance | | | 183.7 | | | | 179.0 | | | | (4.1 | ) | | | 358.6 | |
Depreciation and amortization | | | 83.4 | | | | 55.7 | | | | — | | | | 139.1 | |
Taxes other than income taxes | | | 70.4 | | | | 34.9 | | | | — | | | | 105.3 | |
| | | | | | | | | | | | |
Total operating expenses | | | 1,353.5 | | | | 800.9 | | | | (871.0 | ) | | | 1,283.4 | |
| | | | | | | | | | | | |
Operating income | | | 93.3 | | | | 451.9 | | | | — | | | | 545.2 | |
Other income (expense), net | | | 7.0 | | | | 6.1 | | | | (2.2 | ) | | | 10.9 | |
Interest expense and preferred dividends of subsidiary | | | 45.8 | | | | 73.5 | | | | (2.2 | ) | | | 117.1 | |
| | | | | | | | | | | | |
Income before income taxes and minority interest | | | 54.5 | | | | 384.5 | | | | — | | | | 439.0 | |
Income tax expense | | | 15.7 | | | | 132.4 | | | | — | | | | 148.1 | |
Minority interest | | | 0.6 | | | | — | | | | — | | | | 0.6 | |
| | | | | | | | | | | | |
Net income | | $ | 38.2 | | | $ | 252.1 | | | $ | — | | | $ | 290.3 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | Six Months Ended | |
| | June 30, 2007 | |
| | Delivery | | | Generation | | | | | | | |
| | and | | | and | | | | | | | |
(In millions) | | Services | | | Marketing | | | Eliminations | | | Total | |
Operating revenues | | $ | 1,436.4 | | | $ | 1,049.8 | | | $ | (812.1 | ) | | $ | 1,674.1 | |
| | | | | | | | | | | | |
Fuel | | | — | | | | 463.6 | | | | — | | | | 463.6 | |
Purchased power and transmission | | | 954.9 | | | | 51.6 | | | | (806.8 | ) | | | 199.7 | |
Deferred energy costs, net | | | (2.8 | ) | | | (6.9 | ) | | | — | | | | (9.7 | ) |
Operations and maintenance | | | 170.9 | | | | 185.5 | | | | (5.3 | ) | | | 351.1 | |
Depreciation and amortization | | | 81.3 | | | | 61.4 | | | | — | | | | 142.7 | |
Taxes other than income taxes | | | 65.6 | | | | 39.1 | | | | — | | | | 104.7 | |
| | | | | | | | | | | | |
Total operating expenses | | | 1,269.9 | | | | 794.3 | | | | (812.1 | ) | | | 1,252.1 | |
| | | | | | | | | | | | |
Operating income | | | 166.5 | | | | 255.5 | | | | — | | | | 422.0 | |
Other income (expense), net | | | 7.4 | | | | 8.2 | | | | (2.8 | ) | | | 12.8 | |
Interest expense and preferred dividends of subsidiary | | | 37.2 | | | | 88.3 | | | | (2.8 | ) | | | 122.7 | |
| | | | | | | | | | | | |
Income before income taxes and minority interest | | | 136.7 | | | | 175.4 | | | | — | | | | 312.1 | |
Income tax expense | | | 57.8 | | | | 66.5 | | | | — | | | | 124.3 | |
Minority interest | | | — | | | | 1.0 | | | | — | | | | 1.0 | |
| | | | | | | | | | | | |
Net income | | $ | 78.9 | | | $ | 107.9 | | | $ | — | | | $ | 186.8 | |
| | | | | | | | | | | | |
10
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
CONSOLIDATED DATA FOR THE THREE MONTHS ENDED JUNE 30, 2008 AND 2007
(in millions, except per share data)
(unaudited)
| | | | | | | | | | | | |
| | INCOME BEFORE | | | | | | | | |
| | INCOME TAXES AND | | | | | | | DILUTED INCOME | |
THREE MONTHS ENDED JUNE 30, 2008 | | MINORITY INTEREST | | | NET INCOME | | | PER SHARE | |
|
Calculation of Adjusted Income: | | | | | | | | | | | | |
| | | | | | | | | | | |
Income — GAAP Basis | | $ | 244.3 | | | $ | 154.1 | | | $ | 0.91 | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
Adjustments: | | | | | | | | | | | | |
Net unrealized gain associated with economic hedges1 | | | (127.3 | ) | | | (77.6 | ) | | | | |
|
Adjusted Income | | $ | 117.0 | | | $ | 76.5 | | | $ | 0.45 | |
|
| | | | | | | | | | | | |
Calculation of Adjusted EBITDA: | | | | | | | | | | | | |
Net Income — GAAP basis | | | | | | $ | 154.1 | | | | | |
Interest expense | | | | | | | 58.7 | | | | | |
Income tax expense | | | | | | | 89.8 | | | | | |
Depreciation and amortization | | | | | | | 68.8 | | | | | |
| | | | |
EBITDA | | | | | | | 371.4 | | | | | |
Net unrealized gain associated with economic hedges1 | | | | | | | (127.3 | ) | | | | |
| | | | |
Adjusted EBITDA | | | | | | $ | 244.1 | | | | | |
| | | | |
| | | | | | | | | | | | |
| | INCOME BEFORE | | | | | | | | |
| | INCOME TAXES AND | | | | | | | DILUTED INCOME | |
THREE MONTHS ENDED JUNE 30, 2007 | | MINORITY INTEREST | | | NET INCOME | | | PER SHARE | |
|
Calculation of Adjusted Income: | | | | | | | | | | | | |
| | | | | | | | | | | |
Income — GAAP Basis | | $ | 130.5 | | | $ | 77.0 | | | $ | 0.45 | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
Adjustments: | | | | | | | | | | | | |
No adjustments | | | — | | | | — | | | | | |
|
Adjusted Income | | $ | 130.5 | | | $ | 77.0 | | | $ | 0.45 | |
|
| | | | | | | | | | | | |
Calculation of Adjusted EBITDA: | | | | | | | | | | | | |
Net Income — GAAP basis | | | | | | $ | 77.0 | | | | | |
Interest expense | | | | | | | 63.2 | | | | | |
Income tax expense | | | | | | | 52.9 | | | | | |
Depreciation and amortization | | | | | | | 70.7 | | | | | |
| | | | |
EBITDA | | | | | | | 263.8 | | | | | |
No adjustments | | | | | | | — | | | | | |
| | | | |
Adjusted EBITDA | | | | | | $ | 263.8 | | | | | |
| | | | |
See accompanying Note to Reconciliation of Non-GAAP Financial Measures
11
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
SEGMENT DATA FOR THE THREE MONTHS ENDED JUNE 30, 2008 AND 2007
(in millions)
(unaudited)
| | | | | | | | | | | | | | | | |
| | DELIVERY AND SERVICES | | | GENERATION AND MARKETING | |
| | INCOME BEFORE INCOME | | | | | | | INCOME BEFORE INCOME | | | | |
| | TAXES AND MINORITY | | | NET | | | TAXES AND MINORITY | | | NET | |
THREE MONTHS ENDED JUNE 30, 2008 | | INTEREST | | | INCOME | | | INTEREST | | | INCOME | |
|
Calculation of Adjusted Income: | | | | | | | | | | | | | | | | |
Income — GAAP Basis | | $ | 7.8 | | | $ | 4.5 | | | $ | 236.5 | | | $ | 149.6 | |
| | | | | | | | | | | | | | | | |
Adjustments: | | | | | | | | | | | | | | | | |
Net unrealized gain associated with economic hedges1 | | | — | | | | — | | | | (127.3 | ) | | | (77.6 | ) |
|
Adjusted Income | | $ | 7.8 | | | $ | 4.5 | | | $ | 109.2 | | | $ | 72.0 | |
|
| | | | | | | | | | | | | | | | |
| | DELIVERY AND SERVICES | | | GENERATION AND MARKETING | |
| | INCOME BEFORE INCOME | | | | | | | INCOME BEFORE INCOME | | | | |
| | TAXES AND MINORITY | | | NET | | | TAXES AND MINORITY | | | NET | |
THREE MONTHS ENDED JUNE 30, 2007 | | INTEREST | | | INCOME | | | INTEREST | | | INCOME | |
|
Calculation of Adjusted Income: | | | | | | | | | | | | | | | | |
Income — GAAP Basis | | $ | 55.7 | | | $ | 33.4 | | | $ | 74.8 | | | $ | 43.6 | |
| | | | | | | | | | | | | | | | |
Adjustments: | | | | | | | | | | | | | | | | |
No adjustments | | | — | | | | — | | | | — | | | | — | |
|
Adjusted Income | | $ | 55.7 | | | $ | 33.4 | | | $ | 74.8 | | | $ | 43.6 | |
|
See accompanying Note to Reconciliation of Non-GAAP Financial Measures
12
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
CONSOLIDATED DATA FOR THE SIX MONTHS ENDED JUNE 30, 2008 AND 2007
(in millions, except per share data)
(unaudited)
| | | | | | | | | | | | |
| | INCOME BEFORE | | | | | | | | |
| | INCOME TAXES AND | | | | | | | DILUTED INCOME | |
SIX MONTHS ENDED JUNE 30, 2008 | | MINORITY INTEREST | | | NET INCOME | | | PER SHARE | |
|
Calculation of Adjusted Income: | | | | | | | | | | | | |
| | | | | | | | | | | |
Income — GAAP Basis | | $ | 439.0 | | | $ | 290.3 | | | $ | 1.71 | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
Adjustments: | | | | | | | | | | | | |
Net unrealized gain associated with economic hedges1 | | | (127.3 | ) | | | (77.6 | ) | | | | |
|
Adjusted Income | | $ | 311.7 | | | $ | 212.7 | | | $ | 1.25 | |
|
| | | | | | | | | | | | |
Calculation of Adjusted EBITDA: | | | | | | | | | | | | |
Net Income — GAAP basis | | | | | | $ | 290.3 | | | | | |
Interest expense | | | | | | | 117.1 | | | | | |
Income tax expense | | | | | | | 148.1 | | | | | |
Depreciation and amortization | | | | | | | 139.1 | | | | | |
| | | | |
EBITDA | | | | | | | 694.6 | | | | | |
Net unrealized gain associated with economic hedges1 | | | | | | | (127.3 | ) | | | | |
| | | | |
Adjusted EBITDA | | | | | | $ | 567.3 | | | | | |
| | | | |
| | | | | | | | | | | | |
| | INCOME BEFORE | | | | | | | | |
| | INCOME TAXES AND | | | | | | | DILUTED INCOME | |
SIX MONTHS ENDED JUNE 30, 2007 | | MINORITY INTEREST | | | NET INCOME | | | PER SHARE | |
|
Calculation of Adjusted Income: | | | | | | | | | | | | |
| | | | | | | | | | | |
Income — GAAP Basis | | $ | 312.1 | | | $ | 186.8 | | | $ | 1.10 | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
Adjustments: | | | | | | | | | | | | |
No adjustments | | | — | | | | — | | | | | |
|
Adjusted Income | | $ | 312.1 | | | $ | 186.8 | | | $ | 1.10 | |
|
| | | | | | | | | | | | |
Calculation of Adjusted EBITDA: | | | | | | | | | | | | |
Net Income — GAAP basis | | | | | | $ | 186.8 | | | | | |
Interest expense | | | | | | | 122.7 | | | | | |
Income tax expense | | | | | | | 124.3 | | | | | |
Depreciation and amortization | | | | | | | 142.7 | | | | | |
| | | | |
EBITDA | | | | | | | 576.5 | | | | | |
No adjustments | | | | | | | — | | | | | |
| | | | |
Adjusted EBITDA | | | | | | $ | 576.5 | | | | | |
| | | | |
See accompanying Note to Reconciliation of Non-GAAP Financial Measures
13
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
SEGMENT DATA FOR THE SIX MONTHS ENDED JUNE 30, 2008 AND 2007
(in millions)
(unaudited)
| | | | | | | | | | | | | | | | |
| | DELIVERY AND SERVICES | | | GENERATION AND MARKETING | |
| | | | | | | | | | INCOME BEFORE | | | | |
| | INCOME BEFORE | | | | | | | INCOME TAXES | | | | |
| | INCOME TAXES AND | | | | | | | AND MINORITY | | | | |
SIX MONTHS ENDED JUNE 30, 2008 | | MINORITY INTEREST | | | NET INCOME | | | INTEREST | | | NET INCOME | |
|
Calculation of Adjusted Income: | | | | | | | | | | | | | | | | |
Income — GAAP Basis | | $ | 54.5 | | | $ | 38.2 | | | $ | 384.5 | | | $ | 252.1 | |
| | | | | | | | | | | | | | | | |
Adjustments: | | | | | | | | | | | | | | | | |
Net unrealized gain associated with economic hedges1 | | | — | | | | — | | | | (127.3 | ) | | | (77.6 | ) |
|
Adjusted Income | | $ | 54.5 | | | $ | 38.2 | | | $ | 257.2 | | | $ | 174.5 | |
|
| | | | | | | | | | | | | | | | |
| | DELIVERY AND SERVICES | | | GENERATION AND MARKETING | |
| | | | | | | | | | INCOME BEFORE | | | | |
| | INCOME BEFORE | | | | | | | INCOME TAXES | | | | |
| | INCOME TAXES AND | | | | | | | AND MINORITY | | | | |
SIX MONTHS ENDED JUNE 30, 2007 | | MINORITY INTEREST | | | NET INCOME | | | INTEREST | | | NET INCOME | |
|
Calculation of Adjusted Income: | | | | | | | | | | | | | | | | |
Income — GAAP Basis | | $ | 136.7 | | | $ | 78.9 | | | $ | 175.4 | | | $ | 107.9 | |
| | | | | | | | | | | | | | | | |
Adjustments: | | | | | | | | | | | | | | | | |
No adjustments | | | — | | | | — | | | | — | | | | — | |
|
Adjusted Income | | $ | 136.7 | | | $ | 78.9 | | | $ | 175.4 | | | $ | 107.9 | |
|
See accompanying Note to Reconciliation of Non-GAAP Financial Measures
14
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(in millions)
(unaudited)
| | | | | | | | |
| | THREE MONTHS | | THREE MONTHS |
ADJUSTED OPERATING REVENUE | | ENDED JUNE 30, 2008 | | ENDED JUNE 30, 2007 |
|
Operating revenue: | | | | | | | | |
GAAP Basis | | $ | 953.5 | | | $ | 826.5 | |
| | | | | | | | |
Net unrealized gain associated with economic hedges1 | | | (127.3 | ) | | | — | |
|
As Adjusted | | $ | 826.2 | | | $ | 826.5 | |
|
| | | | | | | | |
| | THREE MONTHS | | THREE MONTHS |
ADJUSTED INCOME TAXES | | ENDED JUNE 30, 2008 | | ENDED JUNE 30, 2007 |
|
Income taxes: | | | | | | | | |
GAAP Basis | | $ | 89.8 | | | $ | 52.9 | |
| | | | | | | | |
Income taxes related to net unrealized gain associated with economic hedges1 | | | (49.7 | ) | | | — | |
|
As Adjusted | | $ | 40.1 | | | $ | 52.9 | |
|
See accompanying Note to Reconciliation of Non-GAAP Financial Measures
15
Note to Reconciliation of Non-GAAP Financial Measures:
| | |
(1) | | Represents unrealized gains of $196.6 million associated with an increase in the fair value of financial transmission rights, partially offset by $56.2 million of unrealized losses related to the mark-to-market effect of power hedges, and a $13.1 million unrealized loss associated with a recently implemented hedging strategy pertaining to a natural gas transportation contract. These unrealized gains and losses were included in operating revenue on the Consolidated Statements of Operations. |
16
ALLEGHENY ENERGY, INC. AND SUBSIDIARIES
OPERATING STATISTICS
(unaudited)
Three Months Ended June 30,
| | | | | | | | | | | | |
| | 2008 | | 2007 | | Change |
|
DELIVERY AND SERVICES: | | | | | | | | | | | | |
Retail electricity sales (million KWH) | | | 10,478 | | | | 10,666 | | | | -1.8 | % |
Usage per customer (KWH): | | | | | | | | | | | | |
Residential | | | 2,639 | | | | 2,745 | | | | -3.9 | % |
Commercial | | | 14,833 | | | | 15,232 | | | | -2.6 | % |
Industrial | | | 153,182 | | | | 155,522 | | | | -1.5 | % |
GENERATION AND MARKETING: | | | | | | | | | | | | |
Total generation (million KWH): | | | | | | | | | | | | |
Supercritical coal | | | 8,824 | | | | 9,311 | | | | -5.2 | % |
Other coal | | | 1,145 | | | | 1,461 | | | | -21.6 | % |
Gas | | | 91 | | | | 388 | | | | -76.5 | % |
Hydro and other | | | 543 | | | | 599 | | | | -9.3 | % |
Total | | | 10,603 | | | | 11,759 | | | | -9.8 | % |
Net capacity factor: | | | | | | | | | | | | |
Supercritical coal | | | 67 | % | | | 71 | % | | | -4.0 | % |
All coal | | | 61 | % | | | 66 | % | | | -5.0 | % |
Equivalent availability factor: | | | | | | | | | | | | |
Supercritical coal | | | 79 | % | | | 80 | % | | | -1.0 | % |
All coal | | | 78 | % | | | 78 | % | | | 0.0 | % |
DEGREE DAYS: | | | | | | | | | | | | |
Heating | | | 541 | | | | 593 | | | | -8.8 | % |
Cooling | | | 230 | | | | 280 | | | | -17.9 | % |
17
ALLEGHENY ENERGY, INC. AND SUBSIDIARIES
OPERATING STATISTICS (cont.)
(unaudited)
Six Months Ended June 30,
| | | | | | | | | | | | |
| | 2008 | | 2007 | | Change |
|
DELIVERY AND SERVICES: | | | | | | | | | | | | |
Retail electricity sales (million KWH) | | | 22,274 | | | | 22,377 | | | | -0.5 | % |
Usage per customer (KWH): | | | | | | | | | | | | |
Residential | | | 6,358 | | | | 6,484 | | | | -1.9 | % |
Commercial | | | 29,837 | | | | 30,338 | | | | -1.7 | % |
Industrial | | | 300,150 | | | | 301,657 | | | | -0.5 | % |
GENERATION AND MARKETING: | | | | | | | | | | | | |
Total generation (million KWH): | | | | | | | | | | | | |
Supercritical coal | | | 19,187 | | | | 20,060 | | | | -4.4 | % |
Other coal | | | 2,768 | | | | 3,213 | | | | -13.8 | % |
Gas | | | 138 | | | | 479 | | | | -71.2 | % |
Hydro and other | | | 1,051 | | | | 1,099 | | | | -4.4 | % |
Total | | | 23,144 | | | | 24,851 | | | | -6.9 | % |
Net capacity factor: | | | | | | | | | | | | |
Supercritical coal | | | 72 | % | | | 76 | % | | | -4.0 | % |
All coal | | | 67 | % | | | 72 | % | | | -5.0 | % |
Equivalent availability factor: | | | | | | | | | | | | |
Supercritical coal | | | 84 | % | | | 84 | % | | | 0.0 | % |
All coal | | | 83 | % | | | 83 | % | | | 0.0 | % |
DEGREE DAYS: | | | | | | | | | | | | |
Heating | | | 3,255 | | | | 3,337 | | | | -2.5 | % |
Cooling | | | 230 | | | | 282 | | | | -18.4 | % |
18