Exhibit 99.9
Schedule 8
CINERGY CORP.
BUSINESS SEGMENT EARNINGS DRIVER ANALYSIS
For the Year Ended December 31, 2005
(unaudited)
Regulated Businesses |
|
|
|
|
| |
|
|
|
|
|
| |
Earnings Per Share - diluted - 2004 (Adjusted*) |
|
|
| $ | 1.43 |
|
|
|
|
|
|
| |
Weather |
| 0.16 |
|
|
| |
Electric and gas sales volumes |
| 0.10 |
|
|
| |
Price increases |
| 0.25 |
|
|
| |
Other margins |
| 0.02 |
|
|
| |
Regulatory deferrals |
| 0.08 |
|
|
| |
Regulatory transition charge amortization |
| (0.15 | ) |
|
| |
Operation and maintenance |
| (0.07 | ) |
|
| |
Depreciation |
| (0.12 | ) |
|
| |
Taxes other than income taxes |
| (0.05 | ) |
|
| |
Financing and dilution |
| (0.17 | ) |
|
| |
Other - net |
| 0.06 |
|
|
| |
|
|
|
|
|
| |
Earnings Per Share - diluted - 2005 (Adjusted*) |
|
|
| $ | 1.54 |
|
|
|
|
|
|
| |
Commercial Businesses |
|
|
|
|
| |
|
|
|
|
|
| |
Earnings Per Share - diluted - 2004 (Adjusted*) |
|
|
| $ | 1.04 |
|
|
|
|
|
|
| |
Weather |
| 0.03 |
|
|
| |
Electric sales volumes |
| 0.04 |
|
|
| |
Price increases |
| 0.20 |
|
|
| |
Fuel costs |
| (0.12 | ) |
|
| |
Optimization activities |
| 0.28 |
|
|
| |
Operation and maintenance |
| (0.03 | ) |
|
| |
Power marketing, trading and origination |
| 0.03 |
|
|
| |
Gas marketing, trading and origination |
| (0.06 | ) |
|
| |
Financing and dilution |
| (0.07 | ) |
|
| |
Other - net |
| (0.03 | ) |
|
| |
|
|
|
|
|
| |
Earnings Per Share - diluted - 2005 (Adjusted*) |
|
|
| $ | 1.31 |
|
|
|
|
|
|
| |
Power Technology & Infrastructure Services |
|
|
|
|
| |
|
|
|
|
|
| |
Earnings Per Share - diluted - 2004 (Adjusted*) |
|
|
| $ | (0.05 | ) |
|
|
|
|
|
| |
Results of investments |
| 0.01 |
|
|
| |
|
|
|
|
|
| |
Earnings Per Share - diluted - 2005 (Adjusted*) |
|
|
| $ | (0.04 | ) |
For 2004, the Regulated and Commercial segments have each been restated from prior presentations to reflect the reclassification of PSI’s off-system sales from the Commercial Businesses to the Regulated Businesses.
* See Schedules 3 and 4 for a reconciliation to the most comparable GAAP measure.