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 First Quarter 2010 Financial Results
GREENSBURG, Pa., May 5, 2010 — Allegheny Energy, Inc.(NYSE: AYE) today reported financial results for the first quarter of 2010.
Consolidated Net Income Attributable to Allegheny Energy, Inc.
| | | | | | | | | | | | |
| | $ millions | | Per share |
Three Months Ended March 31 | | 2010 | | 2009 | | 2010 | | 2009 |
GAAP | | $ | 88.2 | | $ | 133.9 | | $ | 0.52 | | $ | 0.79 |
Adjusted | | | 102.9 | | | 114.1 | | | 0.61 | | | 0.67 |
Adjusted net income for the first quarter of 2010 excludes unrealized pre-tax losses of $10.9 million from economic hedges that do not qualify for hedge accounting and $13.2 million of pre-tax expenses related to the proposed merger with FirstEnergy Corp. Adjusted net income for the first quarter of 2009 excludes a net unrealized pre-tax gain of $32.4 million on economic hedges.
Adjusted net income is a non-GAAP financial measure. For information on the calculation of adjusted net income for all periods, see the attached reconciliations of non-GAAP financial measures.
“Both merchant generation and regulated operations earned a solid profit during the quarter, but earnings were down due to nearly $30 million of costs incurred for the biggest storm-related service restoration in our history,” said Paul J. Evanson, Chairman, President and Chief Executive Officer of Allegheny Energy. “Transmission expansion contributed to earnings and retail electricity sales grew, the first year-over-year increase in two years. Going forward, we remain focused on the fundamentals of running our business well and completing our proposed merger with FirstEnergy.”
1
First Quarter Consolidated Results
Adjusted net income for the first quarter of 2010 decreased by $11.2 million compared with the same period in 2009. Key factors contributing to the results include:
| • | | Adjusted operating revenues increased by $135.0 million compared to the first quarter of 2009, reflecting increased transmission expansion and capacity revenues, power hedges and higher rates in West Virginia for fuel and purchased power costs. Generation output increased, but this improvement was offset by lower power prices. |
| • | | Fuel expense increased by $58.9 million due to higher coal prices, increased generation output and higher costs associated with new scrubber operations. |
| • | | Purchased power costs increased by $15.0 million, primarily due to increased purchases from third parties to serve Maryland and Virginia customers. |
| • | | Deferred energy cost income decreased by $25.0 million, largely due to the timing of fuel and purchased power cost recovery in West Virginia. |
| • | | Adjusted operations and maintenance expense increased by $38.3 million, reflecting costs of $29.3 million to restore service following severe winter weather in February 2010, and an adjustment to employee benefit plan liabilities. |
| • | | Depreciation increased by $11.4 million, primarily due to placing scrubber equipment in service at the Hatfield’s Ferry and Fort Martin power plants in 2009. |
| • | | Interest expense increased by $19.6 million, primarily reflecting a decrease in capitalized interest due to placing scrubber equipment in service and higher interest costs to finance transmission expansion. |
| • | | Adjusted income tax expense decreased by $23.1 million, due to lower pre-tax income and a lower effective tax rate. In the first quarter of 2009, the company recorded a non-cash charge of $9.5 million reflecting lower estimated future benefits from net operating loss carryforwards under Pennsylvania tax rules. |
Adjusted EBITDA for the first quarter of 2010 was $324.9 million, a decrease of $3.3 million compared to the same quarter of the prior year. EBITDA and adjusted EBITDA are non-GAAP financial measures. Details on the calculation of EBITDA and adjusted EBITDA, as well as reconciliations of these financial measures to net income, are attached to this release.
2
First Quarter Segment Results
Net Income Attributable to Allegheny Energy, Inc.
Three Months Ended March 31
($ millions)
| | | | | | | | | | |
| | 2010 | | 2009 | | Decrease | |
Merchant Generation: | | | | | | | | | | |
GAAP | | $ | 42.5 | | $ | 79.9 | | $ | (37.4 | ) |
Adjusted | | | 51.0 | | | 60.1 | | | (9.1 | ) |
| | | |
Regulated Operations: | | | | | | | | | | |
GAAP | | $ | 45.5 | | $ | 53.8 | | $ | (8.3 | ) |
Adjusted | | | 51.7 | | | 53.8 | | | (2.1 | ) |
Adjusted net income for the Merchant Generation segment in 2010 and 2009 excludes net unrealized gains and losses from economic hedges that do not qualify for hedge accounting. Adjusted net income for both segments for 2010 excludes merger costs. There were no adjustments for the Regulated Operations segment in 2009.
Merchant Generation:Adjusted net income decreased by $9.1 million compared to the same period a year earlier. Results were adversely impacted by lower market prices, higher fuel costs reflecting higher coal prices and increased generation output, and higher interest and depreciation expense due to placing scrubber equipment in service. These negative factors were partially offset by power hedges, increased capacity revenues and lower income taxes. In the first quarter of 2009, income taxes reflected the $9.5 million non-cash charge previously mentioned.
Regulated Operations:Adjusted net income decreased by $2.1 million compared to the same period a year earlier. Results were adversely impacted by higher operations and maintenance expense, primarily due to storm restoration efforts in February, partially offset by increased retail sales and higher revenue from transmission expansion.
3
Reconciliation of Non-GAAP Financial Measures
This news release includes presentation of adjusted net income, EBITDA, adjusted EBITDA and other non-GAAP financial measures as defined in the Securities and Exchange Commission’s Regulation G.
Management believes that presenting these additional financial measures 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. These financial measures should not be considered in isolation or viewed as a substitute for, or superior to, net income or other data prepared in accordance with GAAP as a measure of operating performance or liquidity.
Pursuant to the requirements of Regulation G, tables are attached that reconcile non-GAAP financial measures in this document to the most directly comparable GAAP measure.
Investor Conference Call
Allegheny Energy will discuss these results in a live Internet broadcast at 1:00 p.m. Eastern Daylight Time on Wednesday, May 5, 2010. To listen, visitwww.alleghenyenergy.com. Slides to be used in the Webcast presentation will be available atwww.alleghenyenergy.com several hours prior to the broadcast. 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 the company’s Web site atwww.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; and regulatory matters. 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 and actions of rating agencies; complications or other factors 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; inflationary and interest rate trends changes in market rules, including changes to PJM participant rules and tariffs; the effect of accounting pronouncements issued periodically by accounting standard-setting bodies and accounting issues facing our organization; 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. These forward-looking statements speak only as of the date of this document. Allegheny Energy undertakes no obligation to update its forward-looking statements to reflect events or circumstances after the date of this release.
-###-
4
ALLEGHENY ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(unaudited)
| | | | | | | |
| | Three Months Ended March 31, | |
(In millions, except per share amounts) | | 2010 | | 2009 | |
Operating revenues | | $ | 1,048.9 | | $ | 957.2 | |
| | | | | | | |
Operating expenses: | | | | | | | |
Fuel | | | 317.9 | | | 259.0 | |
Purchased power and transmission | | | 148.9 | | | 133.9 | |
Deferred energy costs, net | | | 8.0 | | | (17.0 | ) |
Operations and maintenance | | | 218.7 | | | 167.2 | |
Depreciation and amortization | | | 79.9 | | | 68.5 | |
Taxes other than income taxes | | | 57.0 | | | 55.8 | |
| | | | | | | |
Total operating expenses | | | 830.4 | | | 667.4 | |
| | | | | | | |
Operating income | | | 218.5 | | | 289.8 | |
Other income (expense), net | | | 2.4 | | | 2.5 | |
Interest expense | | | 76.9 | | | 57.3 | |
| | | | | | | |
Income before income taxes | | | 144.0 | | | 235.0 | |
Income tax expense | | | 55.8 | | | 100.9 | |
| | | | | | | |
Net income | | | 88.2 | | | 134.1 | |
Net income attributable to noncontrolling interest | | | — | | | (0.2 | ) |
| | | | | | | |
Net income attributable to Allegheny Energy, Inc. | | $ | 88.2 | | $ | 133.9 | |
| | | | | | | |
| | |
Earnings per common share attributable to Allegheny Energy, Inc.: | | | | | | | |
Basic | | $ | 0.52 | | $ | 0.79 | |
Diluted | | $ | 0.52 | | $ | 0.79 | |
| | |
Average common shares outstanding: | | | | | | | |
Basic | | | 169.7 | | | 169.4 | |
Diluted | | | 170.1 | | | 169.9 | |
| | |
Dividends per common share | | $ | 0.15 | | $ | 0.15 | |
5
ALLEGHENY ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(unaudited)
| | | | | | | | |
(In millions) | | March 31, 2010 | | | December 31, 2009 | |
ASSETS | | | | | | | | |
| | |
Current Assets: | | | | | | | | |
Cash and cash equivalents | | $ | 185.9 | | | $ | 286.6 | |
Accounts receivable: | | | | | | | | |
Customer | | | 271.2 | | | | 188.2 | |
Unbilled utility revenue | | | 98.0 | | | | 116.4 | |
Wholesale and other | | | 46.5 | | | | 64.4 | |
Allowance for uncollectible accounts | | | (15.5 | ) | | | (14.0 | ) |
Materials and supplies | | | 112.2 | | | | 110.6 | |
Fuel | | | 187.7 | | | | 206.4 | |
Deferred income taxes | | | 39.0 | | | | 81.5 | |
Prepaid taxes | | | 87.6 | | | | 48.4 | |
Collateral deposits | | | 20.1 | | | | 20.8 | |
Derivative assets | | | 24.4 | | | | 4.6 | |
Restricted funds | | | 16.8 | | | | 25.9 | |
Regulatory assets | | | 129.0 | | | | 132.7 | |
Assets held for sale | | | 39.1 | | | | 32.4 | |
Other | | | 37.3 | | | | 40.4 | |
| | | | | | | | |
Total current assets | | | 1,279.3 | | | | 1,345.3 | |
| | | | | | | | |
| | |
Property, Plant and Equipment: | | | | | | | | |
Generation | | | 7,513.5 | | | | 7,469.4 | |
Transmission | | | 1,312.6 | | | | 1,313.2 | |
Distribution | | | 3,823.0 | | | | 3,784.4 | |
Other | | | 439.1 | | | | 440.7 | |
Accumulated depreciation | | | (5,160.0 | ) | | | (5,104.9 | ) |
| | | | | | | | |
Subtotal | | | 7,928.2 | | | | 7,902.8 | |
Construction work in progress | | | 912.7 | | | | 800.6 | |
Property, plant and equipment held for sale, net | | | 257.3 | | | | 253.7 | |
| | | | | | | | |
Total property, plant and equipment, net | | | 9,098.2 | | | | 8,957.1 | |
| | | | | | | | |
Other Noncurrent Assets: | | | | | | | | |
Regulatory assets | | | 723.7 | | | | 717.3 | |
Goodwill | | | 367.3 | | | | 367.3 | |
Restricted funds | | | 45.9 | | | | 60.2 | |
Investments in unconsolidated affiliates | | | 44.1 | | | | 26.7 | |
Derivative assets | | | 36.7 | | | | — | |
Other | | | 105.0 | | | | 115.2 | |
| | | | | | | | |
Total other noncurrent assets | | | 1,322.7 | | | | 1,286.7 | |
| | | | | | | | |
Total Assets | | $ | 11,700.2 | | | $ | 11,589.1 | |
| | | | | | | | |
6
ALLEGHENY ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (Continued)
(unaudited)
| | | | | | | | |
| | March 31, | | | December 31, | |
(In millions, except share amounts) | | 2010 | | | 2009 | |
LIABILITIES AND EQUITY | | | | | | | | |
Current Liabilities: | | | | | | | | |
Long-term debt due within one year | | $ | 167.0 | | | $ | 140.8 | |
Accounts payable | | | 412.7 | | | | 411.4 | |
Accrued taxes | | | 65.8 | | | | 87.3 | |
Payable to PJM for FTRs | | | 24.9 | | | | 31.7 | |
Derivative liabilities | | | 7.8 | | | | 24.4 | |
Regulatory liabilities | | | 20.9 | | | | 37.4 | |
Accrued interest | | | 89.7 | | | | 68.3 | |
Security deposits | | | 52.5 | | | | 51.0 | |
Liabilities associated with assets held for sale | | | 8.9 | | | | 10.1 | |
Other | | | 108.8 | | | | 123.2 | |
| | | | | | | | |
Total current liabilities | | | 959.0 | | | | 985.6 | |
| | | | | | | | |
Long-term Debt | | | 4,397.7 | | | | 4,417.0 | |
| | |
Deferred Credits and Other Liabilities: | | | | | | | | |
Derivative liabilities | | | 5.8 | | | | 6.7 | |
Income taxes payable | | | 87.6 | | | | 85.7 | |
Investment tax credit | | | 61.0 | | | | 61.6 | |
Deferred income taxes | | | 1,537.2 | | | | 1,501.3 | |
Regulatory liabilities | | | 468.8 | | | | 461.2 | |
Pension and other postretirement employee benefit plan liabilities | | | 619.2 | | | | 597.4 | |
Adverse power purchase commitment | | | 109.9 | | | | 114.4 | |
Liabilities associated with assets held for sale | | | 51.2 | | | | 53.1 | |
Other | | | 176.8 | | | | 177.0 | |
| | | | | | | | |
Total deferred credits and other liabilities | | | 3,117.5 | | | | 3,058.4 | |
| | | | | | | | |
| | |
Equity: | | | | | | | | |
Common stock - $1.25 par value per share, 260 million shares authorized and 169,629,317 and 169,620,917 shares issued at March 31, 2010 and December 31, 2009, respectively | | | 212.0 | | | | 212.0 | |
Other paid-in capital | | | 1,974.1 | | | | 1,970.2 | |
Retained earnings | | | 1,085.5 | | | | 1,022.7 | |
Treasury stock at cost - 51,313 shares at March 31, 2010 and December 31, 2009, respectively | | | (1.8 | ) | | | (1.8 | ) |
Accumulated other comprehensive loss | | | (43.8 | ) | | | (89.9 | ) |
| | | | | | | | |
Total Allegheny Energy, Inc. common stockholders’ equity | | | 3,226.0 | | | | 3,113.2 | |
Noncontrolling interest | | | — | | | | 14.9 | |
| | | | | | | | |
Total equity | | | 3,226.0 | | | | 3,128.1 | |
| | | | | | | | |
Total Liabilities and Equity | | $ | 11,700.2 | | | $ | 11,589.1 | |
| | | | | | | | |
7
ALLEGHENY ENERGY, INC. AND SUBSIDIARIES
SEGMENT STATEMENTS OF INCOME
(unaudited)
| | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, 2010 | |
(In millions) | | Merchant Generation | | | Regulated Operations | | | Eliminations | | | Total | |
Operating revenues | | $ | 462.6 | | | $ | 961.0 | | | $ | (374.7 | ) | | $ | 1,048.9 | |
| | | | | | | | | | | | | | | | |
| | | | |
Operating expenses: | | | | | | | | | | | | | | | | |
Fuel | | | 234.4 | | | | 83.5 | | | | — | | | | 317.9 | |
Purchased power and transmission | | | 9.6 | | | | 512.6 | | | | (373.3 | ) | | | 148.9 | |
Deferred energy costs, net | | | — | | | | 8.0 | | | | — | | | | 8.0 | |
Operations and maintenance | | | 66.0 | | | | 154.1 | | | | (1.4 | ) | | | 218.7 | |
Depreciation and amortization | | | 32.2 | | | | 48.1 | | | | (0.4 | ) | | | 79.9 | |
Taxes other than income taxes | | | 13.2 | | | | 43.8 | | | | — | | | | 57.0 | |
| | | | | | | | | | | | | | | | |
Total operating expenses | | | 355.4 | | | | 850.1 | | | | (375.1 | ) | | | 830.4 | |
| | | | | | | | | | | | | | | | |
Operating income | | | 107.2 | | | | 110.9 | | | | 0.4 | | | | 218.5 | |
Other income (expense), net | | | 0.6 | | | | 5.0 | | | | (3.2 | ) | | | 2.4 | |
Interest expense | | | 36.0 | | | | 41.6 | | | | (0.7 | ) | | | 76.9 | |
| | | | | | | | | | | | | | | | |
Income before income taxes | | | 71.8 | | | | 74.3 | | | | (2.1 | ) | | | 144.0 | |
Income tax expense | | | 27.0 | | | | 28.8 | | | | — | | | | 55.8 | |
| | | | | | | | | | | | | | | | |
Net income | | | 44.8 | | | | 45.5 | | | | (2.1 | ) | | | 88.2 | |
Net income attributable to noncontrolling interest | | | (2.3 | ) | | | — | | | | 2.3 | | | | — | |
| | | | | | | | | | | | | | | | |
Net income attributable to Allegheny Energy, Inc. | | $ | 42.5 | | | $ | 45.5 | | | $ | 0.2 | | | $ | 88.2 | |
| | | | | | | | | | | | | | | | |
| |
| | Three Months Ended March 31, 2009 | |
(In millions) | | Merchant Generation | | | Regulated Operations | | | Eliminations | | | Total | |
Operating revenues | | $ | 455.6 | | | $ | 857.9 | | | $ | (356.3 | ) | | $ | 957.2 | |
| | | | | | | | | | | | | | | | |
| | | | |
Operating expenses: | | | | | | | | | | | | | | | | |
Fuel | | | 185.4 | | | | 73.6 | | | | — | | | | 259.0 | |
Purchased power and transmission | | | 9.4 | | | | 479.4 | | | | (354.9 | ) | | | 133.9 | |
Deferred energy costs, net | | | — | | | | (17.0 | ) | | | — | | | | (17.0 | ) |
Operations and maintenance | | | 62.0 | | | | 106.6 | | | | (1.4 | ) | | | 167.2 | |
Depreciation and amortization | | | 23.8 | | | | 45.2 | | | | (0.5 | ) | | | 68.5 | |
Taxes other than income taxes | | | 12.8 | | | | 43.0 | | | | — | | | | 55.8 | |
| | | | | | | | | | | | | | | | |
Total operating expenses | | | 293.4 | | | | 730.8 | | | | (356.8 | ) | | | 667.4 | |
| | | | | | | | | | | | | | | | |
Operating income | | | 162.2 | | | | 127.1 | | | | 0.5 | | | | 289.8 | |
Other income (expense), net | | | 0.7 | | | | 4.6 | | | | (2.8 | ) | | | 2.5 | |
Interest expense | | | 17.9 | | | | 39.6 | | | | (0.2 | ) | | | 57.3 | |
| | | | | | | | | | | | | | | | |
Income before income taxes | | | 145.0 | | | | 92.1 | | | | (2.1 | ) | | | 235.0 | |
Income tax expense | | | 62.8 | | | | 38.1 | | | | — | | | | 100.9 | |
| | | | | | | | | | | | | | | | |
Net income | | | 82.2 | | | | 54.0 | | | | (2.1 | ) | | | 134.1 | |
Net income attributable to noncontrolling interest | | | (2.3 | ) | | | (0.2 | ) | | | 2.3 | | | | (0.2 | ) |
| | | | | | | | | | | | | | | | |
Net income attributable to Allegheny Energy, Inc. | | $ | 79.9 | | | $ | 53.8 | | | $ | 0.2 | | | $ | 133.9 | |
| | | | | | | | | | | | | | | | |
8
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
CONSOLIDATED DATA FOR THE THREE MONTHS ENDED MARCH 31, 2010 AND 2009
(in millions, except per share data)
(unaudited)
| | | | | | | | | | | |
THREE MONTHS ENDED MARCH 31, 2010 | | INCOME BEFORE INCOME TAXES | | | NET INCOME ATTRIBUTABLE TO ALLEGHENY ENERGY, INC. | | | DILUTED EARNINGS PER SHARE |
| | | |
Calculation of Adjusted Income: | | | | | | | | | | | |
Income - GAAP Basis | | $ | 144.0 | | | $ | 88.2 | | | $ | 0.52 |
| | | | | | | | | | | |
| | | |
Adjustments: | | | | | | | | | | | |
Net unrealized loss associated with economic hedges1 | | | 10.9 | | | | 6.6 | | | | |
Expense associated with the planned merger2 | | | 13.2 | | | | 8.1 | | | | |
| | | | | | | | | | | |
Adjusted Income | | $ | 168.1 | | | $ | 102.9 | | | $ | 0.61 |
| | | | | | | | | | | |
| | | |
Calculation of Adjusted EBITDA: | | | | | | | | | | | |
Net Income attributable to Allegheny Energy, Inc. - GAAP basis | | | | | | $ | 88.2 | | | | |
Interest expense | | | | | | | 76.9 | | | | |
Income tax expense | | | | | | | 55.8 | | | | |
Depreciation and amortization | | | | | | | 79.9 | | | | |
| | | | | | | | | | | |
EBITDA | | | | | | | 300.8 | | | | |
Net unrealized loss associated with economic hedges1 | | | | | | | 10.9 | | | | |
Expense associated with the planned merger2 | | | | | | | 13.2 | | | | |
| | | | | | | | | | | |
Adjusted EBITDA | | | | | | $ | 324.9 | | | | |
| | | | | | | | | | | |
| | | |
THREE MONTHS ENDED MARCH 31, 2009 | | INCOME BEFORE INCOME TAXES | | | NET INCOME ATTRIBUTABLE TO ALLEGHENY ENERGY, INC. | | | DILUTED EARNINGS PER SHARE |
| | | |
Calculation of Adjusted Income: | | | | | | | | | | | |
Income - GAAP Basis | | $ | 235.0 | | | $ | 133.9 | | | $ | 0.79 |
| | | | | | | | | | | |
| | | |
Adjustments: | | | | | | | | | | | |
Net unrealized gain associated with economic hedges1 | | | (32.4 | ) | | | (19.8 | ) | | | |
| | | | | | | | | | | |
Adjusted Income | | $ | 202.6 | | | $ | 114.1 | | | $ | 0.67 |
| | | | | | | | | | | |
| | | |
Calculation of Adjusted EBITDA: | | | | | | | | | | | |
Net Income attributable to Allegheny Energy, Inc. - GAAP basis | | | | | | $ | 133.9 | | | | |
Interest expense | | | | | | | 57.3 | | | | |
Income tax expense | | | | | | | 100.9 | | | | |
Depreciation and amortization | | | | | | | 68.5 | | | | |
| | | | | | | | | | | |
EBITDA | | | | | | | 360.6 | | | | |
Net unrealized gain associated with economic hedges1 | | | | | | | (32.4 | ) | | | |
| | | | | | | | | | | |
Adjusted EBITDA | | | | | | $ | 328.2 | | | | |
| | | | | | | | | | | |
See accompanying Notes to Reconciliation of Non-GAAP Financial Measures
9
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
SEGMENT DATA FOR THE THREE MONTHS ENDED MARCH 31, 2010 AND 2009
(in millions)
(unaudited)
| | | | | | | | | | | | | | |
| | MERCHANT GENERATION | | | REGULATED OPERATIONS |
THREE MONTHS ENDED MARCH 31, 2010 | | INCOME BEFORE INCOME TAXES | | | NET INCOME ATTRIBUTABLE TO ALLEGHENY ENERGY, INC. | | | INCOME BEFORE INCOME TAXES | | NET INCOME ATTRIBUTABLE TO ALLEGHENY ENERGY, INC. |
| | | | |
Calculation of Adjusted Income: | | | | | | | | | | | | | | |
Income - GAAP Basis | | $ | 71.8 | | | $ | 42.5 | | | $ | 74.3 | | $ | 45.5 |
| | | | |
Adjustments: | | | | | | | | | | | | | | |
Net unrealized loss associated with economic hedges1 | | | 10.9 | | | | 6.6 | | | | — | | | — |
| | | | |
Expense associated with the planned merger2 | | | 3.1 | | | | 1.9 | | | | 10.1 | | | 6.2 |
| | | | | | | | | | | | | | |
Adjusted Income | | $ | 85.8 | | | $ | 51.0 | | | $ | 84.4 | | $ | 51.7 |
| | | | | | | | | | | | | | |
| | | | |
Calculation of Adjusted EBITDA: | | | | | | | | | | | | | | |
Net income attributable to Allegheny Energy, Inc. - GAAP basis | | | | | | $ | 42.5 | | | | | | $ | 45.5 |
Interest expense | | | | | | | 36.0 | | | | | | | 41.6 |
Income tax expense | | | | | | | 27.0 | | | | | | | 28.8 |
Depreciation and amortization | | | | | | | 32.2 | | | | | | | 48.1 |
| | | | | | | | | | | | | | |
EBITDA | | | | | | | 137.7 | | | | | | | 164.0 |
Net unrealized loss associated with economic hedges1 | | | | | | | 10.9 | | | | | | | — |
Expense associated with the planned merger2 | | | | | | | 3.1 | | | | | | | 10.1 |
| | | | | | | | | | | | | | |
Adjusted EBITDA | | | | | | $ | 151.7 | | | | | | $ | 174.1 |
| | | | | | | | | | | | | | |
| | |
| | MERCHANT GENERATION | | | REGULATED OPERATIONS |
THREE MONTHS ENDED MARCH 31, 2009 | | INCOME BEFORE INCOME TAXES | | | NET INCOME ATTRIBUTABLE TO ALLEGHENY ENERGY, INC. | | | INCOME BEFORE INCOME TAXES | | NET INCOME ATTRIBUTABLE TO ALLEGHENY ENERGY, INC. |
| | | | |
Calculation of Adjusted Income: | | | | | | | | | | | | | | |
Income/(loss) - GAAP Basis | | $ | 145.0 | | | $ | 79.9 | | | $ | 92.1 | | $ | 53.8 |
| | | | |
Adjustments: | | | | | | | | | | | | | | |
Net unrealized gain associated with economic hedges1 | | | (32.4 | ) | | | (19.8 | ) | | | — | | | — |
| | | | | | | | | | | | | | |
Adjusted Income | | $ | 112.6 | | | $ | 60.1 | | | $ | 92.1 | | $ | 53.8 |
| | | | | | | | | | | | | | |
| | | | |
Calculation of Adjusted EBITDA: | | | | | | | | | | | | | | |
Net income/(loss) attributable to Allegheny Energy, Inc. - GAAP basis | | | | | | $ | 79.9 | | | | | | $ | 53.8 |
Interest expense | | | | | | | 17.9 | | | | | | | 39.6 |
Income tax expense | | | | | | | 62.8 | | | | | | | 38.1 |
Depreciation and amortization | | | | | | | 23.8 | | | | | | | 45.2 |
| | | | | | | | | | | | | | |
EBITDA | | | | | | | 184.4 | | | | | | | 176.7 |
Net unrealized gain associated with economic hedges1 | | | | | | | (32.4 | ) | | | | | | — |
| | | | | | | | | | | | | | |
Adjusted EBITDA | | | | | | $ | 152.0 | | | | | | $ | 176.7 |
| | | | | | | | | | | | | | |
See accompanying Notes to Reconciliation of Non-GAAP Financial Measures
10
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(in millions)
(unaudited)
| | | | | | | | |
ADJUSTED OPERATING REVENUE | | THREE MONTHS ENDED MAR 31, 2010 | | | THREE MONTHS ENDED MAR 31, 2009 | |
Operating revenue: | | | | | | | | |
As reported | | $ | 1,048.9 | | | $ | 957.2 | |
| | |
Net unrealized (gain)/loss associated with economic hedges1 | | | 10.9 | | | | (32.4 | ) |
| | | | | | | | |
As Adjusted | | $ | 1,059.8 | | | $ | 924.8 | |
| | | | | | | | |
| | |
ADJUSTED OPERATIONS AND MAINTENANCE EXPENSE | | THREE MONTHS ENDED MAR 31, 2010 | | | THREE MONTHS ENDED MAR 31, 2009 | |
Operations and maintenance expense: | | | | | | | | |
As reported | | $ | 218.7 | | | $ | 167.2 | |
| | |
Expense associated with the planned merger2 | | | (13.2 | ) | | | — | |
| | | | | | | | |
As Adjusted | | $ | 205.5 | | | $ | 167.2 | |
| | | | | | | | |
| | |
ADJUSTED INCOME TAXES | | THREE MONTHS ENDED MAR 31, 2010 | | | THREE MONTHS ENDED MAR 31, 2009 | |
Income taxes: | | | | | | | | |
As reported | | $ | 55.8 | | | $ | 100.9 | |
| | |
Income taxes related to net unrealized gain/(losses) associated with economic hedges1 | | | 4.3 | | | | (12.6 | ) |
Income taxes related to expense associated with the planned merger2 | | | 5.1 | | | | — | |
| | | | | | | | |
As Adjusted | | $ | 65.2 | | | $ | 88.3 | |
| | | | | | | | |
See accompanying Notes to Reconciliation of Non-GAAP Financial Measures
11
NOTES TO RECONCILIATION OF NON-GAAP FINANCIAL MEASURES:
(1) | Adjustments relating to certain unrealized gains/(losses) included in GAAP operating revenues: |
| | | | | | | | |
| | THREE MONTHS ENDED MAR 31, 2010 | | | THREE MONTHS ENDED MAR 31, 2009 | |
Financial transmission rights | | $ | 0.1 | | | $ | 21.2 | |
Power hedges | | | (5.1 | ) | | | (9.1 | ) |
Hedging strategy relating to a natural gas transportation contract | | | (5.9 | ) | | | 20.3 | |
| | | | | | | | |
Total adjustments | | $ | (10.9 | ) | | $ | 32.4 | |
| | | | | | | | |
(2) | In February, 2010, Allegheny Energy, Inc. and FirstEnergy Corp. entered into an Agreement and Plan of Merger. Incremental merger costs are included in GAAP operations and maintenance expense. |
12
ALLEGHENY ENERGY, INC. AND SUBSIDIARIES
OPERATING STATISTICS
(unaudited)
Three Months Ended March 31,
| | | | | | | | | |
| | 2010 | | | 2009 | | | Change | |
| | | |
REGULATED OPERATIONS | | | | | | | | | |
Retail electricity sales (thousand MWh): | | | | | | | | | |
Residential | | 5,256 | | | 5,243 | | | 0.2 | % |
Commercial | | 2,823 | | | 2,775 | | | 1.7 | % |
Industrial and other | | 3,721 | | | 3,513 | | | 5.9 | % |
Total | | 11,800 | | | 11,531 | | | 2.3 | % |
Usage per customer (KWh): | | | | | | | | | |
Residential | | 3,833 | | | 3,836 | | | -0.1 | % |
Commercial | | 15,101 | | | 14,951 | | | 1.0 | % |
Industrial | | 134,958 | | | 128,380 | | | 5.1 | % |
Regulated generation (thousand MWh): | | | | | | | | | |
Supercritical coal | | 2,484 | | | 2,471 | | | 0.5 | % |
Other coal | | 223 | | | 147 | | | 51.7 | % |
Hydro and other | | 120 | | | 101 | | | 19.0 | % |
Total | | 2,827 | | | 2,719 | | | 4.0 | % |
| | | |
MERCHANT GENERATION | | | | | | | | | |
Generation (thousand MWh): | | | | | | | | | |
Supercritical coal | | 7,158 | | | 6,451 | | | 11.0 | % |
Other coal | | 814 | | | 571 | | | 42.6 | % |
Gas | | 90 | | | 83 | | | 8.4 | % |
Hydro and other | | 346 | | | 283 | | | 22.3 | % |
Total | | 8,408 | | | 7,388 | | | 13.8 | % |
Net capacity factor: | | | | | | | | | |
Supercritical coal | | 74 | % | | 67 | % | | 7.0 | % |
All coal | | 70 | % | | 62 | % | | 8.0 | % |
Equivalent availability factor: | | | | | | | | | |
Supercritical coal | | 81 | % | | 79 | % | | 2.0 | % |
All coal | | 83 | % | | 80 | % | | 3.0 | % |
| | | |
DEGREE DAYS | | | | | | | | | |
Heating | | 2,766 | | | 2,760 | | | 0.2 | % |
Cooling | | 0 | | | 2 | | | NM | * |
13