EXHIBIT 99 NIAGARA MOHAWK HOLDINGS REPORTS FIRST-QUARTER RESULTS CASH FLOW CONTINUES TO IMPROVE SYRACUSE, May 17 -- Niagara Mohawk Holdings, Inc. (NYSE: NMK) today reported results for its first quarter ended March 31, 1999. Niagara Mohawk Holdings, Inc. is the parent company of Niagara Mohawk Power Corporation (Niagara Mohawk), a regulated energy delivery company with the largest service territory in New York State. As anticipated, cash flow during the first quarter of 1999 continued to improve as a result of Niagara Mohawk's Master Restructuring Agreement (MRA) entered into in 1998 with a group of Independent Power Producers (IPPs), and the POWERCHOICE agreement. Earnings before interest, taxes, depreciation and amortization (EBITDA) for the 12 months ended March 31, 1999, were $1,245 million, an increase of approximately $400 million compared to the 12 months ended March 31, 1998. The significant improvement in EBITDA is due primarily to a reduction in payments to the IPPs. The company reported earnings in the first quarter of 1999 of $50.8 million, or 27 cents per share, as compared to $11.1 million, or 8 cents per share, for the first quarter in 1998. Earnings in the first quarter of 1999 reflect the impacts of the MRA and POWERCHOICE. Niagara Mohawk's lower aggregate fuel and purchased power costs, partly offset by increased interest charges, improved earnings by $57.7 million, or 31 cents per share, during the first quarter. However, the non-cash amortization of the MRA regulatory asset reduced earnings in the first quarter by $62.8 million, or 34 cents per share. Earnings in the first quarter of 1998 reflected the incremental costs of a major ice storm, which reduced earnings in the first quarter of 1998 by $40.9 million, or 28 cents per share. The company reported a loss of $117.7 million, or a loss of 67 cents per share, for the 12 months ended March 31, 1999, as compared to earnings of $63.5 million, or 44 cents per share, for the same period in 1998. The loss for the 12-month period ended March 31, 1999, reflects the impacts of the MRA and POWERCHOICE which includes the impact of the one-time, non-cash POWERCHOICE charge taken in June 1998, of $171.1 million after-tax, or 97 cents per share. The increased cash flow from operations, together with the expected proceeds from the sale of its generating assets and a $135 million cash refund from the Internal Revenue Service received earlier this year, will allow Niagara Mohawk to retire more than $1 billion in debt this year. "We are committed to follow through on our strategy to retire capital and rebuild shareholder value," said William E. Davis, chairman and chief executive officer of Niagara Mohawk Holdings. Electric revenues in the first quarter of 1999 were $849.7 million, down 1.6 percent from the first quarter of 1998, primarily due to POWERCHOICE rate reductions and lower wholesale sales. For the 12 months ended March 31, 1999, electric revenues were $3,247.7 million, down 1.4 percent compared to the same period in 1998. Natural gas revenues for the first quarter of 1999 were $246.3 million, up 4.7 percent from the first quarter of 1998, primarily as a result of increased sales due to colder weather during the first quarter of 1999. For the 12 months ended March 31, 1999, natural gas revenues were $576.3 million, down 4.9 percent compared to the same period in 1998. Non-utility revenues for the 3 months and 12 months ended March 31, 1999, were down compared to revenues for same periods in 1998, largely as a result of reduced trading activities at Niagara Mohawk Energy, an unregulated subsidiary. The Consolidated Statements of Income will be filed today with the Securities and Exchange Commission as an exhibit in Form 10-Q. NOTE: This release contains statements that constitute forward-looking information. Such statements are subject to certain risks, uncertainties and assumptions. All of these forward-looking statements are based on estimates and assumptions made by the company's management which, although believed by the company's management to be reasonable, are inherently uncertain. Such forward-looking statements are not guarantees of future performance or results and involve certain risks and uncertainties. Actual results or developments may differ materially from the forward-looking statements as a result of various factors. CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) NIAGARA MOHAWK HOLDINGS, INC. In thousands of dollars Three Months Ended Twelve Months Ended March 31, March 31, 1999 1998* 1999* 1998* -------------- ------------ ----------- ----------- OPERATING REVENUES: Electric. . . . . . . . . . . . . . . . . . . . . . . . $ 849,746 $ 863,169 $3,247,721 $3,295,241 Gas . . . . . . . . . . . . . . . . . . . . . . . . . . 246,275 235,235 576,269 605,735 Non-utility . . . . . . . . . . . . . . . . . . . . . . 23,113 65,493 123,697 174,237 - ------------------------------------------------------- -------------- ------------ ----------- ----------- 1,119,134 1,163,897 3,947,687 4,075,213 -------------- ------------ ----------- ----------- OPERATING EXPENSES: Fuel for electric generation. . . . . . . . . . . . . . 57,094 47,198 249,878 189,188 Electricity purchased . . . . . . . . . . . . . . . . . 175,292 374,919 926,558 1,367,766 Gas purchased . . . . . . . . . . . . . . . . . . . . . 115,258 130,673 292,426 351,061 Other operation and maintenance expenses. . . . . . . . 206,343 264,319 890,938 900,955 POWERCHOICE charge. . . . . . . . . . . . . . . . . . . - - 263,227 - Amortization of MRA regulatory asset. . . . . . . . . . 96,625 - 225,458 - Depreciation and amortization . . . . . . . . . . . . . 94,816 88,059 362,676 343,968 Other taxes . . . . . . . . . . . . . . . . . . . . . . 121,858 127,160 455,210 472,520 - ------------------------------------------------------- -------------- ------------ ----------- ----------- 867,286 1,032,328 3,666,371 3,625,458 -------------- ------------ ----------- ---------- OPERATING INCOME. . . . . . . . . . . . . . . . . . . . 251,848 131,569 281,316 449,755 Other income (deductions) . . . . . . . . . . . . . . . (1,403) 6,953 40,232 33,566 - ------------------------------------------------------- -------------- ------------ ----------- ---------- INCOME BEFORE INTEREST CHARGES. . . . . . . . . . . . . 250,445 138,522 321,548 483,321 Interest charges. . . . . . . . . . . . . . . . . . . . 130,275 65,590 461,863 271,958 Preferred dividend requirement of subsidiary. . . . . . 9,024 9,223 36,356 37,221 - ------------------------------------------------------- -------------- ------------ ----------- ---------- INCOME (LOSS) BEFORE FEDERAL & FOREIGN INCOME TAXES . . 111,146 63,709 (176,671) 174,142 Federal & foreign income taxes. . . . . . . . . . . . . 60,314 52,569 (58,983) 110,687 - ------------------------------------------------------- -------------- ------------ ----------- ---------- NET INCOME (LOSS) . . . . . . . . . . . . . . . . . . . $ 50,832 $ 11,140 $ (117,688) $ 63,455 - ------------------------------------------------------- -------------- ------------ ----------- ---------- AVERAGE NUMBER OF SHARES OF COMMON STOCK OUTSTANDING (IN THOUSANDS). . . . . . . . . 187,365 144,419 176,776 144,412 BASIC AND DILUTED EARNINGS PER AVERAGE SHARE OF COMMON STOCK . . . . . . . . . . . . . . $ 0.27 $ 0.08 $ (0.67) $ 0.44 - ------------------------------------------------------- -------------- ------------ ----------- ---------- Other Operating Data: Earnings before interest charges, interest income, income taxes, depreciation and amortization, and other regulatory adjustments (EBITDA) . . . . . . . . . . . . $ 488,597 - $ 1,245,498 - Net cash interest . . . . . . . . . . . . . . . . . . . $ 109,650 - $ 390,423 - Ratio of EBITDA to net cash interest. . . . . . . . . . 4.5 - 3.2 - NOTES: * Prior period consolidated financial statements have been prepared from Niagara Mohawk's prior period consolidated financial statements, except that accounts have been reclassified to reflect the Niagara Mohawk Holdings structure. - - The above information is not given in connection with any sale or offer to sell or buy any stock or security. - - The Company files periodic reports pursuant to the Securities Exchange Act of 1934. Accordingly, with respect to the financial information set forth above, you are requested to refer to such filings for more detailed information. NIAGARA MOHAWK HOLDINGS, INC. - ---------------------------- (Unaudited) EARNINGS REPORT --------------- (In thousands of dollars) THREE MONTHS ENDED TWELVE MONTHS ENDED MARCH 31, MARCH 31, 1999 1998* 1999* 1998* -------------- ---------------- ----------- ---------- Operating Revenues . . . . . . . . . . $ 1,119,134 $ 1,163,897 $3,947,687 $4,075,213 Operating Income . . . . . . . . . . . $ 251,848 $ 131,569 $ 281,316 $ 449,755 Net Income (Loss). . . . . . . . . . . $ 50,832 $ 11,140 $ (117,688) $ 63,455 Average number of shares of common stock outstanding (in thousands) . . 187,365 144,419 176,776 144,412 Basic and diluted earnings (loss) per average share of common stock. . . . $ 0.27 $ 0.08 $ (0.67) $ 0.44 EBITDA . . . . . . . . . . . . . . . . $ 488,597 -- $1,245,498 -- Net Cash Interest. . . . . . . . . . . $ 109,650 -- $ 390,423 -- Ratio of EBITDA to Net Cash Interest . 4.5 3.2 * Prior period consolidated financial statements have been prepared from Niagara Mohawk's prior period consolidated financial statements, except that accounts have been reclassified to reflect the Niagara Mohawk Holdings structure. Note 1: The above information is not given in connection with any sale or offer to sell or buy any stock or security. Note 2: The company files periodic reports pursuant to the Securities Exchange Act of 1934. Accordingly, with respect to the financial information set forth above, you are requested to refer to such filings for more detailed information.