Exhibit 99.29
PINNACLE WEST CAPITAL CORPORATION
NON-GAAP FINANCIAL MEASURE RECONCILIATION — OPERATING INCOME
(GAAP MEASURE) TO GROSS MARGIN (NON-GAAP FINANCIAL MEASURE)
(in thousands)
NON-GAAP FINANCIAL MEASURE RECONCILIATION — OPERATING INCOME
(GAAP MEASURE) TO GROSS MARGIN (NON-GAAP FINANCIAL MEASURE)
(in thousands)
TWELVE MONTHS ENDED | ||||||||||||||||
DECEMBER 31, | Increase (Decrease) | |||||||||||||||
2005 | 2004 | Pretax | After Tax | |||||||||||||
RECONCILIATION OF REGULATED ELECTRICITY SEGMENT GROSS MARGIN | ||||||||||||||||
Operating Income (closest GAAP measure) | $ | 515,289 | $ | 517,965 | $ | (2,676 | ) | $ | (1,632 | ) | ||||||
Plus: | ||||||||||||||||
Operations and maintenance | 635,827 | 592,320 | 43,507 | 26,526 | ||||||||||||
Real estate segment operations | 278,366 | 284,194 | (5,828 | ) | (3,553 | ) | ||||||||||
Depreciation and amortization | 347,652 | 391,597 | (43,945 | ) | (26,793 | ) | ||||||||||
Taxes other than income taxes | 132,040 | 120,722 | 11,318 | 6,901 | ||||||||||||
Other expenses | 51,987 | 34,108 | 17,879 | 10,901 | ||||||||||||
Regulatory disallowance | 138,562 | — | 138,562 | 84,481 | ||||||||||||
Marketing and trading segment fuel and purchased power | 293,091 | 320,667 | (27,576 | ) | (16,813 | ) | ||||||||||
Less: | ||||||||||||||||
Real estate segment revenues | 338,031 | 350,315 | (12,284 | ) | (7,490 | ) | ||||||||||
Other revenues | 61,221 | 42,816 | 18,405 | 11,222 | ||||||||||||
Marketing and trading segment revenues | 351,558 | 400,628 | (49,070 | ) | (29,918 | ) | ||||||||||
Regulated electricity segment gross margin | $ | 1,642,004 | $ | 1,467,814 | $ | 174,190 | $ | 106,204 | ||||||||
RECONCILIATION OF MARKETING AND TRADING SEGMENT GROSS MARGIN | ||||||||||||||||
Operating Income (closest GAAP measure) | $ | 515,289 | $ | 517,965 | $ | (2,676 | ) | $ | (1,632 | ) | ||||||
Plus: | ||||||||||||||||
Operations and maintenance | 635,827 | 592,320 | 43,507 | 26,526 | ||||||||||||
Real estate segment operations | 278,366 | 284,194 | (5,828 | ) | (3,553 | ) | ||||||||||
Depreciation and amortization | 347,652 | 391,597 | (43,945 | ) | (26,793 | ) | ||||||||||
Taxes other than income taxes | 132,040 | 120,722 | 11,318 | 6,901 | ||||||||||||
Other expenses | 51,987 | 34,108 | 17,879 | 10,901 | ||||||||||||
Regulatory disallowance | 138,562 | — | 138,562 | 84,481 | ||||||||||||
Regulated electricity segment fuel and purchased power | 595,141 | 567,433 | 27,708 | 16,894 | ||||||||||||
Less: | ||||||||||||||||
Real estate segment revenues | 338,031 | 350,315 | (12,284 | ) | (7,490 | ) | ||||||||||
Other revenues | 61,221 | 42,816 | 18,405 | 11,222 | ||||||||||||
Regulated electricity segment revenues | 2,237,145 | 2,035,247 | 201,898 | 123,097 | ||||||||||||
Marketing and trading segment gross margin | $ | 58,467 | $ | 79,961 | $ | (21,494 | ) | $ | (13,104 | ) | ||||||
PINNACLE WEST CAPITAL CORPORATION
NON-GAAP FINANCIAL MEASURE RECONCILIATION — OPERATING INCOME
(GAAP MEASURE) TO GROSS MARGIN (NON-GAAP FINANCIAL MEASURE)
(in thousands)
NON-GAAP FINANCIAL MEASURE RECONCILIATION — OPERATING INCOME
(GAAP MEASURE) TO GROSS MARGIN (NON-GAAP FINANCIAL MEASURE)
(in thousands)
TWELVE MONTHS ENDED | ||||||||||||||||
DECEMBER 31, | Increase (Decrease) | |||||||||||||||
2004 | 2003 | Pretax | After Tax | |||||||||||||
RECONCILIATION OF REGULATED ELECTRICITY SEGMENT GROSS MARGIN | ||||||||||||||||
Operating Income (closest GAAP measure) | $ | 517,965 | $ | 473,252 | $ | 44,713 | $ | 27,262 | ||||||||
Plus: | ||||||||||||||||
Operations and maintenance | 592,320 | 548,732 | 43,588 | 26,576 | ||||||||||||
Real estate segment operations | 284,194 | 305,974 | (21,780 | ) | (13,279 | ) | ||||||||||
Depreciation and amortization | 391,597 | 435,140 | (43,543 | ) | (26,548 | ) | ||||||||||
Taxes other than income taxes | 120,722 | 110,270 | 10,452 | 6,373 | ||||||||||||
Other expenses | 34,108 | 23,254 | 10,854 | 6,618 | ||||||||||||
Marketing and trading segment fuel and purchased power | 320,667 | 344,862 | (24,195 | ) | (14,752 | ) | ||||||||||
Less: | ||||||||||||||||
Real estate segment revenues | 350,315 | 361,604 | (11,289 | ) | (6,883 | ) | ||||||||||
Other revenues | 42,816 | 27,929 | 14,887 | 9,077 | ||||||||||||
Marketing and trading segment revenues | 400,628 | 391,196 | 9,432 | 5,751 | ||||||||||||
Regulated electricity segment gross margin | $ | 1,467,814 | $ | 1,460,755 | $ | 7,059 | $ | 4,305 | ||||||||
RECONCILIATION OF MARKETING AND TRADING SEGMENT GROSS MARGIN | ||||||||||||||||
Operating Income (closest GAAP measure) | $ | 517,965 | $ | 473,252 | $ | 44,713 | $ | 27,262 | ||||||||
Plus: | ||||||||||||||||
Operations and maintenance | 592,320 | 548,732 | 43,588 | 26,576 | ||||||||||||
Real estate segment operations | 284,194 | 305,974 | (21,780 | ) | (13,279 | ) | ||||||||||
Depreciation and amortization | 391,597 | 435,140 | (43,543 | ) | (26,548 | ) | ||||||||||
Taxes other than income taxes | 120,722 | 110,270 | 10,452 | 6,373 | ||||||||||||
Other expenses | 34,108 | 23,254 | 10,854 | 6,618 | ||||||||||||
Regulated electricity segment fuel and purchased power | 567,433 | 517,320 | 50,113 | 30,554 | ||||||||||||
Less: | ||||||||||||||||
Real estate segment revenues | 350,315 | 361,604 | (11,289 | ) | (6,883 | ) | ||||||||||
Other revenues | 42,816 | 27,929 | 14,887 | 9,077 | ||||||||||||
Regulated electricity segment revenues | 2,035,247 | 1,978,075 | 57,172 | 34,858 | ||||||||||||
Marketing and trading segment gross margin | $ | 79,961 | $ | 46,334 | $ | 33,627 | $ | 20,504 | ||||||||