Progress Energy Announces Second Quarter Results
Quarterly highlights:
- Reports quarterly ongoing earnings of $0.67 per share, GAAP earnings of
$0.65 per share
- Reports year-to-date ongoing earnings of $1.46 per share, GAAP earnings
of $1.54 per share
- Reaffirms 2003 ongoing earnings guidance of $3.60 - $3.80
RALEIGH, N.C. (July 23, 2003) - Progress Energy [NYSE: PGN] today reported
ongoing earnings of $156.8 million, or $0.67 per share, for the second quarter
of 2003 compared with ongoing earnings of $178.8 million, or $0.84 per share,
for the second quarter of 2002. Reported consolidated net income under generally
accepted accounting principles (GAAP) was $152.8 million, or $0.65 per share,
for the quarter compared with consolidated net income of $120.6 million, or
$0.56 per share, for the second quarter of 2002. See the table that follows for
a reconciliation of ongoing earnings per share to GAAP earnings per share.
Ongoing earnings for the first half of 2003 were $341.7 million, or $1.46 per
share, compared with ongoing earnings of $333.7 million, or $1.56 per share, for
the first half of 2002. Reported GAAP consolidated net income for the first half
of 2003 was $361.0 million, or $1.54 per share, compared with consolidated net
income of $253.1 million, or $1.18 per share, for the first half of 2002.
"Progress Energy's fundamentals remain strong. Our utility service areas
continue to see customer growth and increased usage, and our recently acquired
natural gas properties are contributing positively to the bottom line. Year to
date, our cash flow from operations, utility operating margins and wholesale
sales are up, thanks in large part to the ongoing commitment of our employees to
manage costs and improve performance," said William Cavanaugh, chairman and CEO,
Progress Energy. "We remain on track with our 2003 ongoing earnings forecast of
$3.60 to $3.80 per share, but the economy and weather will obviously be key
factors in the second half of the year where we historically record 60 percent
of our annual earnings."
A number of factors drove the decrease in ongoing second quarter earnings,
including unfavorable weather, Progress Energy Florida's retail revenue sharing,
higher O&M costs from a planned nuclear outage and dilution from share
issuances. These items were partially offset by customer growth and usage,
increased sales of natural gas and a decrease in interest expense.
The following table provides a reconciliation of ongoing earnings to reported
GAAP earnings. A detailed discussion is provided below under the caption
"Ongoing Earnings Adjustments."
- --------------------------------------------------------------------------------
Progress Energy, Inc.
Reconciliation of Ongoing Earnings to Reported GAAP Earnings
June 30, 2003
- --------------------------------------------------------------------------------
Q2 2003 Q2 2002 YTD 2003 YTD 2002
- --------------------------------------------------------------------------------
Ongoing earnings $ 0.67 $ 0.84 $ 1.46 $ 1.56
Intra-period tax allocation (0.02) (0.27) 0.02 (0.37)
CVO mark-to-market (0.01) - - 0.06
NCNG discontinued operations 0.01 (0.01) 0.06 0.03
Florida retroactive revenue refund - - - (0.10)
--------------------------------------------
Reported GAAP earnings $ 0.65 $ 0.56 $ 1.54 $ 1.18
========= ====== ====== ======
Average shares outstanding (000s) 236,057 215,007 234,755 213,999
- --------------------------------------------------------------------------------
SIGNIFICANT DEVELOPMENTS
Progress Energy Board Declares Quarterly Dividend
On May 14, 2003, Progress Energy's board of directors voted to declare a
dividend on the company's common stock. The quarterly dividend was declared at
$0.56 per share, payable on August 1, 2003, to shareholders of record as of July
10, 2003. This represents a total annual dividend of $2.24 per share. Progress
Energy is only one of two companies in the S&P Electric Utility Index that has
increased its annual common stock dividend consecutively for the past 15 years.
Progress Ventures Completes Power Plant Facilities in Georgia and North Carolina
On June 1, 2003, Progress Ventures placed two power plant facilities into
service. The new units, fueled primarily by natural gas, add more than 1,060
megawatts of electric generating power to the Progress Ventures power plant
fleet. The new power plant facilities are located in Rowan County, North
Carolina and Washington County, Georgia. The 600-megawatt Washington plant has a
tolling agreement with LG&E Power Trading & Marketing through Dec. 31, 2004. The
completion of these facilities brings Progress Ventures' total nonregulated
generation capacity to 2,620 megawatts. With the expected completion of the
480-megawatt Effingham plant in the third quarter, Progress Ventures will have
completed its nonregulated generation build-out at 3,100 megawatts.
Progress Energy Carolinas Announces First Clean Smokestacks Legislation
Installation
On June 9, 2003, Progress Energy Carolinas announced that its Asheville
Plant will be the first in North Carolina to install controls to meet the
state's Clean Smokestacks legislation's requirements for sulfur dioxide
reduction. In meeting the stricter guidelines of this legislation, Progress
Energy Carolinas will invest an additional $175 million over the next six years
2
at the Asheville Plant. In addition to the two coal-fired units at the Asheville
Plant, Progress Energy Carolinas will be installing sulfur dioxide scrubbers on
nine other coal-fired units in North Carolina. Upon completion, Progress Energy
Carolinas will have invested more than $813 million in clean air technologies at
its North Carolina coal-fired power plants in support of the legislation. The
complete press release regarding the announcement is available on the company's
Web site at: http://www.progress-energy.com/aboutus/news/article.asp?id=6322.
Progress Energy Announces Development in Audit of Synthetic Fuel Tax Credits
On June 24, 2003, Progress Energy announced that IRS field auditors have
raised questions about the scientific validity of test procedures and results
used to verify a significant chemical change associated with synthetic fuel
manufactured at the company's Colona facility. The independent laboratories used
by Progress Energy to determine significant chemical change are the leading
experts in their field and are used by many other industry participants.
Progress Energy believes that the laboratories' work and the chemical change
process are consistent with the bases upon which its PLRs were issued. As
previously announced, Progress Energy has no plans to alter its synthetic fuel
production schedule as a result of these developments. The complete press
release regarding the announcement is available on the company's Web site at:
http://www.corporate-ir.net/ireye/ir_site.zhtml?ticker=PGN&script=410&layout=
0&item_id=425135.
North Carolina Utilities Commission Approves NCNG Sale
On June 26, 2003, the North Carolina Utilities Commission (NCUC) approved
Progress Energy's plan to sell North Carolina Natural Gas (NCNG) to Piedmont
Natural Gas. The closing of the acquisition is subject to the approval of the
Securities and Exchange Commission (SEC). Progress Energy expects the sale to be
completed during the summer of 2003. Net proceeds from the sale of NCNG
(approximately $400 million) will be used to pay down debt.
Florida Public Service Commission Rules in Progress Energy Revenue Sharing
Dispute
On July 9, 2003, the Florida Public Service Commission (FPSC) ruled that
Progress Energy Florida must provide an additional $18.4 million to its
customers, ending a dispute over the amount of the 2002 retail revenue sharing.
Progress Energy Florida provided $5 million in revenue sharing to its customers
in March that was accrued for in 2002. The complete press release regarding the
FPSC decision is available on the company's Web site at http://www.corporate-
ir.net/ireye/ir_site.zhtml?ticker=PGN&script=410&layout=0&item_id=429773.
LINE OF BUSINESS FINANCIAL INFORMATION
Progress Energy Carolinas
Progress Energy Carolinas electric energy operations contributed net income
of $88.4 million for the quarter compared with $131.7 million for the same
period last year. Factors contributing to the quarter's decrease were
unfavorable weather, increased O&M expense from a planned nuclear outage, losses
3
on limited partnership investment funds, increased depreciation and a decrease
in the tax benefit reallocation over the prior year. These factors were
partially offset by increased revenues from customer growth and usage and a
decrease in interest charges.
For the six months ended June 30, 2003, Progress Energy Carolinas electric
energy operations contributed net income of $223.3 million compared with $217.2
million for the same period last year.
See the attached Supplemental Data schedules for additional information on
Progress Energy Carolinas electric revenues, energy sales, energy supply and
weather impacts.
Progress Energy Florida
Progress Energy Florida electric energy operations contributed net income
of $61.4 million for the quarter compared with $76.8 million for the same period
last year. Factors contributing to the quarter's decrease were the additional
refund associated with the 2002 retail revenue sharing, accruals for 2003
estimated revenue sharing, and the rate reduction as part of the Progress Energy
Florida rate settlement that began May 1, 2002. These factors were partially
offset by increased revenues from customer growth and usage and an increase in
the tax benefit reallocation over the prior year.
On July 9, 2003, the FPSC ruled that Progress Energy Florida must provide
an additional refund of $18.4 million to its retail customers related to 2002
revenue sharing. Progress Energy Florida recorded this refund in the second
quarter as a charge against electric operating revenue. In addition, Progress
Energy Florida recorded an accrual of $9.5 million in the second quarter, which
represents the estimated revenue sharing for the first half of 2003. This
accrual will be adjusted on a quarterly basis.
For the six months ended June 30, 2003, Progress Energy Florida electric
energy operations contributed net income of $132.1 million compared with $134.5
million for the same period last year.
See the attached Supplemental Data schedules for additional information on
Progress Energy Florida electric revenues, energy sales, energy supply and
weather impacts.
Progress Ventures
The Progress Ventures operations include: Progress Fuels, which includes
natural gas exploration and production, coal mining, and synthetic fuels
production; and Competitive Commercial Operations, which includes nonregulated
generation and energy marketing and trading activities on behalf of its
nonregulated plants. The Progress Ventures business unit had net income of $56.2
million for the quarter compared with $53.5 million for the same period last
year.
Progress Fuels generated net income of $53.8 million for the quarter
compared with $46.7 million for the same period last year. The increase was
primarily due to an increase in gas earnings resulting from the acquisition of
Westchester Gas Company in April 2002 and the addition of North Texas Gas
operations in March 2003. Synthetic fuels operations generated net income of
$41.7 million for the second quarter compared with $44.3 million for the same
period last year. Total synthetic fuel sales were 2.9 million tons for the
4
quarter compared with 3.4 million tons in the second quarter of 2002. Total
synthetic fuel sales decreased in the current year primarily due to an internal
change in the production schedule for 2003. The company anticipates total
synthetic fuel production of approximately 12 million tons for the year.
Competitive Commercial Operations contributed net income of $2.4 million
for the quarter compared with net income of $6.7 million for the same period
last year. Factors contributing to the decrease were an increase in depreciation
for plants placed in service and higher service company cost allocations.
For the six months ended June 30, 2003, the Progress Ventures business unit
had net income of $91.3 million compared with net income of $93.0 million for
the same period last year. Progress Fuels generated net income of $80.4 million
for the six months ended June 30, 2003, compared with $88.3 million for the same
period last year. Synthetic fuels operations generated net income of $67.2
million for the six months ended June 30, 2003, compared with $83.1 million for
the same period last year. Total synthetic fuel sales were 4.9 million tons for
the six months ended June 30, 2003, compared with 6.4 million tons in the first
half of 2002. Competitive Commercial Operations contributed net income of $10.9
million compared with $4.6 million for the same period last year.
Other Businesses
NCNG
The sale of NCNG to Piedmont Natural Gas is expected to close during the
summer of 2003. Net proceeds from the sale of NCNG (approximately $400 million)
will be used to pay down debt. The operations of NCNG are included in
discontinued operations in the accompanying financial statements. NCNG had
discontinued earnings of $2.5 million for the quarter compared with a $1.3
million loss for the same period in the prior year. The earnings for 2003 were
positively impacted by the elimination of depreciation on assets of discontinued
operations.
For the six months ended June 30, 2003, NCNG had discontinued earnings of
$13.8 million compared with discontinued earnings of $7.2 million for the same
period last year.
Progress Rail
Progress Rail reported net income of $2.2 million for the quarter, compared
with net income of $2.9 million for the same period in the prior year. Earnings
for Progress Rail were positively impacted from improvements in the recycling
business and reduced operating costs, which were offset by higher service
company cost allocations.
For the six months ended June 30, 2003, Progress Rail reported a net loss
of $1.2 million compared with net income of $2.2 million for the same period in
the prior year.
Progress Telecom
Progress Telecom, including Caronet's operations, recorded net income of
$0.8 million for the quarter, compared with a net loss of $5.3 million for the
same period in the prior year. Progress Telecom contributed positive net income
in the quarter due to lower operating costs and a reduction in depreciation
expense.
5
For the six months ended June 30, 2003, Progress Telecom reported net
income of $1.1 million compared with a net loss of $9.3 million for the same
period in the prior year.
Corporate
Corporate results, which primarily include interest expense on holding
company debt, posted an operating loss of $52.2 million for the quarter,
compared with an operating loss of $80.8 million for the same period in the
prior year. Positively impacting this quarter's results was a decrease in the
tax benefit allocation from the holding company to the profitable subsidiary
companies. The tax benefit reallocation of $9.1 million recorded in the second
quarter of 2003 only includes the tax benefit for the current quarter. The tax
benefit reallocation of $33.2 recorded in the second quarter of 2002 represents
a cumulative reallocation of tax benefit from the time of the Florida Progress
acquisition.
Guidance in an SEC order under the Public Utility Holding Company Act
states that Progress Energy, Inc.'s tax benefit not related to acquisition
interest expense is to be allocated to the profitable subsidiary companies. This
cumulative reallocation was first recorded in the second quarter of 2002 and has
no impact on consolidated tax expense; however, it does decrease the tax expense
of the profitable subsidiaries.
For the six months ended June 30, 2003, Progress Energy has issued
approximately 4.2 million shares through the Investor Plus and employee benefit
plans for proceeds of approximately $172 million.
For the six months ended June 30, 2003, corporate results had an operating
loss of $104.8 million compared with an operating loss of $124.9 million for the
same period in the prior year.
ONGOING EARNINGS ADJUSTMENTS
Progress Energy's management uses ongoing earnings per share to evaluate
the operations of the company and to establish goals for management and
employees. Management believes this presentation is appropriate and enables
investors to compare more accurately the company's ongoing financial performance
over the periods presented. Reconciling adjustments from GAAP earnings to
ongoing earnings are as follows:
Intra-period Tax Allocation
Generally accepted accounting principles require companies to apply an
effective tax rate to interim periods that is consistent with a company's
estimated annual tax rate. The tax credits generated from synthetic fuel
operations reduce Progress Energy's overall effective tax rate. The company's
synthetic fuel sales are not subject to seasonal fluctuation to the same extent
as the electric utility earnings. The company projects the effective tax rate
for the year and then, based upon projected operating income for each quarter,
raises or lowers the credits recorded in that quarter to reflect the projected
tax rate. On the other hand, operating losses incurred to produce the tax
6
credits are included in the current quarter. The resulting tax adjustment
decreased earnings per share by $0.02 for the second quarter and decreased
earnings per share by $0.27 for the same period in the prior year. Since this
adjustment varies by quarter but has no impact on the company's annual earnings,
management believes this adjustment is not representative of the company's
quarterly earnings.
Contingent Value Obligation (CVO) Mark-to-Market
In connection with the acquisition of Florida Progress Corporation,
Progress Energy issued 98.6 million CVOs. Each CVO represents the right to
receive contingent payments based on after-tax cash flows above certain levels
of four synthetic fuel facilities purchased by subsidiaries of Florida Progress
Corporation in October 1999. The CVOs are debt instruments and, under GAAP, are
valued at market value. Unrealized gains and losses from changes in market value
are recognized in earnings each quarter. The CVO mark-to-market decreased
earnings per share $0.01 for the quarter and had no impact on earnings per share
for the second quarter of 2002. Since changes in the market value of the CVOs do
not affect the company's underlying obligation, management does not consider the
adjustment a component of ongoing earnings.
NCNG Discontinued Operations
The operations of NCNG are reported as discontinued operations due to its
pending sale, and therefore management does not believe this activity is
representative of the ongoing operations of the company.
Progress Energy Florida One-time Retroactive Refund
The one-time retroactive rate refund under the Progress Energy Florida rate
settlement in March 2002 was related to funds collected during the period
between March 13, 2001, when the prior rate agreement in Florida expired, and
March 27, 2002, the date the parties entered into the settlement agreement. Due
to the nonrecurring nature of the refund, management believes it is not
representative of the 2002 operations of Progress Energy Florida.
* * * *
This earnings announcement, as well as a package of detailed financial
information, is available on the company's Web site at www.progress-energy.com.
Progress Energy's conference call with the investment community will be held on
July 23, 2003, at 10 a.m. ET (7 a.m. PT) and will be hosted by Peter Scott,
executive vice president and chief financial officer. Investors, media and the
public may listen to the conference call by dialing 719-457-2657, confirmation
code 717184. Should you encounter problems, please contact Tammy Blankenship at
919-546-2233. A playback of the call will be available from 1 p.m. ET July 23
through midnight Aug. 6, 2003. To listen to the recorded call, dial 719-457-0820
and enter confirmation code 717184.
7
A webcast of the live conference call will be available at
www.progress-energy.com. The webcast will be available in Windows Media format.
The webcast will be archived on the site for those unable to listen in real
time.
Members of the media are invited to listen to the conference call and then
participate in a media-only question and answer session with Peter Scott
starting at 11 a.m. ET. To participate in this session, please dial
719-457-2707, confirmation code 582843.
Progress Energy (NYSE: PGN), headquartered in Raleigh, N.C., is a Fortune 250
diversified energy company with more than 23,000 megawatts of generation
capacity and $8 billion in annual revenues. The company's holdings include two
electric utilities serving more than 2.8 million customers in North Carolina,
South Carolina and Florida. Progress Energy also includes nonregulated
operations covering generation, energy marketing, natural gas production, fuel
extraction, rail services and broadband capacity. For more information about
Progress Energy, visit the company's Web site at www.progress-energy.com.
This document contains forward-looking statements within the meaning of the safe
harbor provisions of the Private Securities Litigation Reform Act of 1995. The
forward-looking statements involve estimates, projections, goals, forecasts,
assumptions, risk and uncertainties that could cause actual results to differ
materially from those expressed in the forward-looking statements. Examples of
factors that you should consider with respect to any forward looking statements
made in this document include, but are not limited to, the following: the impact
of fluid and complex government laws and regulations, including those relating
to the environment; the impact of recent events in the energy markets that have
increased the level of public and regulatory scrutiny in the energy industry and
in the capital markets; deregulation or restructuring in the electric industry
that may result in increased competition and unrecovered (stranded) costs; the
uncertainty regarding the timing, creation and structure of regional
transmission organizations; weather conditions that directly influence the
demand for electricity and natural gas; recurring seasonal fluctuations in
demand for electricity and natural gas; fluctuations in the price of energy
commodities and purchased power; economic fluctuations and the corresponding
impact on our commercial and industrial customers; the ability of our
subsidiaries to pay upstream dividends or distributions to us; the impact on our
facilities and our businesses from a terrorist attack; the inherent risks
associated with the operation of nuclear facilities, including environmental,
health, regulatory and financial risks; the ability to successfully access
capital markets on favorable terms; the impact that increases in our leverage
may have on us; our ability to maintain our current credit ratings; the impact
of derivative contracts used in the normal course of our business; the outcome
of the IRS's audit and inquiry into the availability and use of Section 29 tax
credits by synthetic fuel producers and our continued ability to use Section 29
tax credits related to our coal and synthetic fuels businesses; the continued
depressed state of the telecommunications industry and our ability to realize
future returns from Progress Telecommunications Corp. and Caronet, Inc.; our
ability to successfully integrate newly acquired assets, properties or
businesses into our operations as quickly or as profitably as expected; our
ability to successfully complete the sale of North Carolina Natural Gas and
apply the proceeds therefrom to reduce outstanding indebtedness; our ability to
manage the risks involved with the construction and operation of our
nonregulated plants, including construction delays, dependence on third parties
8
and related counter-party risks, and a lack of operating history; our ability to
manage the risks associated with our energy marketing and trading operations;
and unanticipated changes in operating expenses and capital expenditures. Many
of these risks similarly impact our subsidiaries.
These and other risk factors are detailed from time to time in our SEC reports.
All such factors are difficult to predict, contain uncertainties that may
materially affect actual results, and may be beyond our ability to control or
estimate precisely.
# # #
Contacts:
Investor Relations, Bob Drennan, 919-546-7474
Corporate Communications, Keith Poston, 919-546-6189, or
toll-free 877-641-NEWS (6397)
9
PROGRESS ENERGY, INC.
UNAUDITED CONSOLIDATED INTERIM FINANCIAL INFORMATION
STATEMENTS OF INCOME
Three Months Ended Six Months Ended
June 30 June 30
(In thousands except per share amounts) 2003 2002 2003 2002
- ----------------------------------------------------------------------------------------------------------------------
Operating Revenues
Utility $ 1,582,787 $ 1,600,581 $ 3,236,674 $ 3,098,503
Diversified business 429,897 358,274 792,015 647,653
- ----------------------------------------------------------------------------------------------------------------------
Total Operating Revenues 2,012,684 1,958,855 4,028,689 3,746,156
Operating Expenses
Utility
Fuel used in electric generation 393,331 366,757 804,954 736,809
Purchased power 209,825 224,685 412,567 405,958
Other operation and maintenance 364,766 346,358 699,079 675,332
Depreciation and amortization 223,595 210,485 443,683 422,373
Taxes other than on income 94,446 93,306 197,278 189,227
Diversified Business
Cost of sales 379,710 347,438 686,651 647,963
Depreciation and amortization 33,680 29,329 61,948 56,664
Other 38,996 35,209 89,254 64,562
- ----------------------------------------------------------------------------------------------------------------------
Total Operating Expenses 1,738,349 1,653,567 3,395,414 3,198,888
- ----------------------------------------------------------------------------------------------------------------------
Operating Income 274,335 305,288 633,275 547,268
- ----------------------------------------------------------------------------------------------------------------------
Other Income (Expense)
Interest income 3,531 6,153 6,297 8,106
Other, net (9,432) (2,340) (11,883) 3,718
- ----------------------------------------------------------------------------------------------------------------------
Total Other Income (Expense) (5,901) 3,813 (5,586) 11,824
- ----------------------------------------------------------------------------------------------------------------------
Income before Interest Charges and Income Taxes 268,434 309,101 627,689 559,092
- ----------------------------------------------------------------------------------------------------------------------
Interest Charges
Net interest charges 159,520 170,161 315,768 340,330
Allowance for borrowed funds used during construction (2,222) (3,353) (5,109) (6,906)
- ----------------------------------------------------------------------------------------------------------------------
Total Interest Charges, Net 157,298 166,808 310,659 333,424
- ----------------------------------------------------------------------------------------------------------------------
Income before Income Taxes 111,136 142,293 317,030 225,668
Income Taxes (39,174) 20,360 (30,146) (20,326)
- ----------------------------------------------------------------------------------------------------------------------
Income from Continuing Operations 150,310 121,933 347,176 245,994
- ----------------------------------------------------------------------------------------------------------------------
Discontinued Operations, Net of Tax 2,513 (1,313) 13,803 7,153
- ----------------------------------------------------------------------------------------------------------------------
Net Income $ 152,823 $ 120,620 $ 360,979 $ 253,147
- ----------------------------------------------------------------------------------------------------------------------
Average Common Shares Outstanding 236,057 215,007 234,755 213,999
Basic Earnings per Common Share
Income from Continuing Operations $ 0.64 $ 0.57 $ 1.48 $ 1.15
Discontinued Operations, Net of Tax $ 0.01 $ (0.01) $ 0.06 $ 0.03
Net Income $ 0.65 $ 0.56 $ 1.54 $ 1.18
- ----------------------------------------------------------------------------------------------------------------------
Diluted Earnings per Common Share
Income from Continuing Operations $ 0.63 $ 0.56 $ 1.47 $ 1.15
Discontinued Operations, Net of Tax $ 0.01 $ 0.00 $ 0.06 $ 0.03
Net Income $ 0.64 $ 0.56 $ 1.53 $ 1.18
- ----------------------------------------------------------------------------------------------------------------------
Dividends Declared per Common Share $ 0.560 $ 0.545 $ 1.120 $ 1.090
- ----------------------------------------------------------------------------------------------------------------------
This financial information should be read in conjunction with the
Company's 2002 Annual Report to shareholders. These statements have been
prepared for the purpose of providing information concerning the Company
and not in connection with any sale, offer for sale, or solicitation of an
offer to buy any securities.
Progress Energy, Inc.
BALANCE SHEETS
Unaudited Consolidated Interim Financial Information June 30 December 31
(In thousands) 2003 2002
- -------------------------------------------------------------------------------------------------------
ASSETS
Utility Plant
Utility plant in service $ 20,991,295 $ 20,152,787
Accumulated depreciation (9,990,819) (10,480,880)
- -------------------------------------------------------------------------------------------------------
Utility plant in service, net 11,000,476 9,671,907
Held for future use 12,864 15,109
Construction work in progress 842,520 752,336
Nuclear fuel, net of amortization 234,515 216,882
- -------------------------------------------------------------------------------------------------------
Total Utility Plant, Net 12,090,375 10,656,234
- -------------------------------------------------------------------------------------------------------
Current Assets
Cash and cash equivalents 45,654 61,358
Accounts receivable 824,233 737,369
Unbilled accounts receivable 217,586 225,011
Inventory 846,928 875,485
Deferred fuel cost 277,480 183,518
Assets of discontinued operations 491,784 490,429
Prepayments and other current assets 213,209 260,804
- -------------------------------------------------------------------------------------------------------
Total Current Assets 2,916,874 2,833,974
- -------------------------------------------------------------------------------------------------------
Deferred Debits and Other Assets
Regulatory assets 640,891 393,215
Nuclear decommissioning trust funds 861,752 796,844
Diversified business property, net 2,213,623 1,884,271
Miscellaneous other property and investments 443,428 463,776
Goodwill, net 3,719,327 3,719,327
Prepaid pension assets 57,919 60,169
Other assets and deferred debits 684,764 517,182
- -------------------------------------------------------------------------------------------------------
Total Deferred Debits and Other Assets 8,621,704 7,834,784
- -------------------------------------------------------------------------------------------------------
Total Assets $ 23,628,953 $ 21,324,992
- -------------------------------------------------------------------------------------------------
CAPITALIZATION AND LIABILITIES
Capitalization
Common stock (without par value, authorized 500,000,000, issued $ 5,109,564 $ 4,929,104
outstanding 242,187,774 and 237,992,513 shares,
respectively)
Unearned ESOP common stock (88,734) (101,560)
Accumulated other comprehensive loss (240,508) (237,762)
Retained earnings 2,182,440 2,087,227
- -------------------------------------------------------------------------------------------------------
Total Common Stock Equity 6,962,762 6,677,009
Preferred stock of subsidiary - not subject to mandatory redemption 92,831 92,831
Long-term debt, net 9,223,632 9,747,293
- -------------------------------------------------------------------------------------------------------
Total Capitalization 16,279,225 16,517,133
- -------------------------------------------------------------------------------------------------------
Current Liabilities
Current portion of long-term debt 1,130,308 275,397
Accounts payable 606,658 756,287
Interest accrued 222,896 220,400
Dividends declared 135,280 132,232
Short-term obligations 858,991 694,850
Customer deposits 161,539 158,214
Liabilities of discontinued operations 119,058 124,767
Other current liabilities 478,419 350,132
- -------------------------------------------------------------------------------------------------------
Total Current Liabilities 3,713,149 2,712,279
- -------------------------------------------------------------------------------------------------------
Deferred Credits and Other Liabilities
Accumulated deferred income taxes 824,961 932,813
Accumulated deferred investment tax credits 198,098 206,221
Regulatory liabilities 542,210 119,766
Asset retirement obligations 1,225,605 -
Other liabilities and deferred credits 845,705 836,780
- -------------------------------------------------------------------------------------------------------
Total Deferred Credits and Other Liabilities 3,636,579 2,095,580
- -------------------------------------------------------------------------------------------------------
Total Capitalization and Liabilities $ 23,628,953 $ 21,324,992
- -------------------------------------------------------------------------------------------------------
Progress Energy, Inc.
STATEMENTS OF CASH FLOWS
Unaudited Interim Consolidated Information Six Months Ended
June 30
(In thousands) 2003 2002
- ----------------------------------------------------------------------------------------------------------
Operating Activities
Net income $ 360,979 $ 253,147
Adjustments to reconcile net income to net cash provided by
operating activities:
Income from discontinued operations (13,803) (7,153)
Depreciation and amortization 568,328 567,106
Deferred income taxes (118,442) (44,234)
Investment tax credits (8,123) (10,126)
Deferred fuel cost (credit) (93,962) 22,718
Net increase in accounts receivable (85,314) (35,229)
Net (increase) decrease in inventories 26,591 (38,637)
Net (increase) decrease in prepaids and other current assets 23,120 (14,993)
Net decrease in accounts payable (15,332) (62,655)
Net increase in income taxes accrued 104,997 78,837
Net increase in other current liabilities 52,538 30,661
Other 92,666 39,896
- ----------------------------------------------------------------------------------------------------------
Net Cash Provided by Operating Activities 894,243 779,338
- ----------------------------------------------------------------------------------------------------------
Investing Activities
Gross property additions (541,205) (520,872)
Diversified business property additions and acquisitions (366,494) (627,042)
Nuclear fuel additions (84,050) (49,346)
Net contributions to nuclear decommissioning trust (17,959) (19,917)
Investments in non-utility activities (5,792) (10,301)
Acquisition of intangibles (190,168) -
Other investing activities 15,648 (100,464)
- ----------------------------------------------------------------------------------------------------------
Net Cash Used in Investing Activities (1,190,020) (1,327,942)
- ----------------------------------------------------------------------------------------------------------
Financing Activities
Issuance of common stock, net 171,771 -
Purchase of restricted shares (6,560) (5,393)
Issuance of long-term debt, net 654,824 1,013,633
Net increase in short-term indebtedness 163,092 14,499
Net decrease in cash provided by checks drawn in excess of bank
balances (43,707) (33,605)
Retirement of long-term debt (392,054) (108,381)
Dividends paid on common stock (267,608) (238,404)
Other 815 47,407
- ----------------------------------------------------------------------------------------------------------
Net Cash Provided by Financing Activities 280,573 689,756
- ----------------------------------------------------------------------------------------------------------
Cash Used in Discontinued Operations (500) (584)
- ----------------------------------------------------------------------------------------------------------
Net Increase (Decrease) in Cash and Cash Equivalents (15,704) 140,568
Cash and Cash Equivalents at Beginning of the Period 61,358 53,708
- ----------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of the Period $ 45,654 $ 194,276
==========================================================================================================
Progress Energy, Inc.
SUPPLEMENTAL DATA
Unaudited
Three Months Ended Three Months Ended Percentage Change
June 30, 2003 June 30, 2002 From June 30, 2002
- -------------------------------------------------------------------------------------------------------------------------
Total Progress Total Progress
Utility Statistics Carolinas Florida Energy Carolinas Florida Energy Carolinas Florida
- -------------------------------------------------------------------------------------------------------------------------
Operating Revenues (in thousands)
Retail
Residential $ 247,732 $ 413,516 $ 661,248 $258,446 $395,589 $ 654,035 (4.1)% 4.5 %
Commercial 198,761 192,062 390,823 198,866 183,374 382,240 (0.1) 4.7
Industrial 155,893 56,060 211,953 160,185 55,138 215,323 (2.7) 1.7
Other retail 17,778 45,812 63,590 17,943 43,503 61,446 (0.9) 5.3
Provision for retail
revenue sharing - (28,073) (28,073) - - - - -
- -------------------------------------------------------------------------------------------------------------------------
Total Retail $ 620,164 $ 679,377 $1,299,541 $635,440 $677,604 $1,313,044 (2.4) 0.3
Unbilled 23,453 7,319 30,772 24,083 5,403 29,486 (2.6) 35.5
Wholesale 154,150 49,800 203,950 156,727 55,846 212,573 (1.6) (10.8)
Miscellaneous revenue 18,473 30,051 48,524 18,408 27,070 45,478 0.4 11.0
- -------------------------------------------------------------------------------------------------------------------------
Total Electric $ 816,240 $ 766,547 $1,582,787 $834,658 $765,923 $1,600,581 (2.2)% 0.1 %
- -------------------------------------------------------------------------------------------------------------------------
Energy Sales (millions of kWh)
Retail
Residential 3,052 4,703 7,755 3,262 4,515 7,777 (6.4)% 4.2 %
Commercial 2,946 2,951 5,897 3,027 2,857 5,884 (2.7) 3.3
Industrial 3,197 1,008 4,205 3,361 993 4,354 (4.9) 1.5
Other retail 317 726 1,043 338 715 1,053 (6.2) 1.5
- -------------------------------------------------------------------------------------------------------------------------
Total Retail 9,512 9,388 18,900 9,988 9,080 19,068 (4.8) 3.4
Unbilled 396 498 894 431 443 874 (8.1) 12.4
Wholesale 3,301 890 4,191 3,495 976 4,471 (5.6) (8.8)
- -------------------------------------------------------------------------------------------------------------------------
Total Electric 13,209 10,776 23,985 13,914 10,499 24,413 (5.1)% 2.6 %
- -------------------------------------------------------------------------------------------------------------------------
Energy Supply (millions of kWh)
Generated - steam 6,531 5,673 12,204 6,254 5,430 11,684
nuclear 5,793 1,688 7,481 6,034 1,659 7,693
hydro 304 - 304 106 - 106
combustion turbine 172 1,548 1,720 513 1,649 2,162
Purchased 1,028 2,435 3,463 1,464 2,393 3,857
- -------------------------------------------------------------------------------------------------------------------------
Total Energy Supply 13,828 11,344 25,172 14,371 11,131 25,502
(Company Share)
- -------------------------------------------------------------------------------------------------------------------------
Impact of Weather
Heating Degree Days - Actual 251 21 207 2 21.3 % 950.0 %
Normal 235 13 241 13
Cooling Degree Days - Actual 406 1,189 641 1,177 (36.7)% 1.0 %
Normal 544 1,144 516 1,144
Impact of weather to normal on EPS ($0.04) $0.00 ($0.04) $0.04 $0.00 $0.04
- -------------------------------------------------------------------------------------------------------------------------
Six Months Ended Six Months Ended Percentage Change
June 30, 2003 June 30, 2002 From June 30, 2002
- -------------------------------------------------------------------------------------------------------------------------
Total Progress Total Progress
Utility Statistics Carolinas Florida Energy Carolinas Florida Energy Carolinas Florida
- -------------------------------------------------------------------------------------------------------------------------
Operating Revenues (in thousands)
Retail
Residential $ 604,655 $ 798,479 $1,403,134 $567,706 $ 774,825 $1,342,531 6.5 % 3.1 %
Commercial 399,712 342,467 742,179 386,143 350,200 736,343 3.5 (2.2)
Industrial 302,556 103,516 406,072 305,940 105,134 411,074 (1.1) (1.5)
Other retail 36,435 83,804 120,239 35,471 83,434 118,905 2.7 0.4
Provision for retail
revenue refund - - - - (35,000) (35,000) - (100.0)
Provision for retail
revenue sharing - (28,073) (28,073) - - - - -
- -------------------------------------------------------------------------------------------------------------------------
Total Retail $1,343,358 $1,300,193 $2,643,551 $1,295,260 $1,278,593 $2,573,853 3.7 1.7
Unbilled (7,482) 6,583 (899) 14,386 11,840 26,226 - (44.4)
Wholesale 363,598 121,075 484,673 299,289 108,230 407,519 21.5 11.9
Miscellaneous revenue 42,236 67,113 109,349 37,204 53,701 90,905 13.5 25.0
- -------------------------------------------------------------------------------------------------------------------------
Total Electric $1,741,710 $1,494,964 $3,236,674 $1,646,139 $1,452,364 $3,098,503 5.8 % 2.9 %
- -------------------------------------------------------------------------------------------------------------------------
Energy Sales (millions of kWh)
Retail
Residential 7,639 9,256 16,895 7,247 8,575 15,822 5.4 % 7.9 %
Commercial 5,930 5,393 11,323 5,818 5,312 11,130 1.9 1.5
Industrial 6,202 1,924 8,126 6,347 1,876 8,223 (2.3) 2.6
Other retail 660 1,383 2,043 663 1,336 1,999 (0.5) 3.5
- -------------------------------------------------------------------------------------------------------------------------
Total Retail 20,431 17,956 38,387 20,075 17,099 37,174 1.8 5.0
Unbilled (84) 553 469 245 474 719 - 16.7
Wholesale 7,920 2,166 10,086 6,826 1,956 8,782 16.0 10.7
- -------------------------------------------------------------------------------------------------------------------------
Total Electric 28,267 20,675 48,942 27,146 19,529 46,675 4.1 % 5.9 %
- -------------------------------------------------------------------------------------------------------------------------
Energy Supply (millions of kWh)
Generated - steam 14,417 10,769 25,186 13,240 9,858 23,098
nuclear 11,709 3,385 15,094 11,577 3,343 14,920
hydro 558 - 558 246 - 246
combustion turbine 457 2,995 3,452 674 3,073 3,747
Purchased 2,290 4,619 6,909 2,428 4,422 6,850
- -------------------------------------------------------------------------------------------------------------------------
Total Energy Supply 29,431 21,768 51,199 28,165 20,696 48,861
(Company Share)
- -------------------------------------------------------------------------------------------------------------------------
Impact of Weather
Heating Degree Days - Actual 2,028 482 1,753 368 15.7 % 31.0 %
Normal 1,893 385 1,893 385
Cooling Degree Days - Actual 416 1,258 665 1,177 (37.4)% 6.9 %
Normal 555 1,172 525 1,172
Impact of weather to normal on EPS ($0.01) $0.03 $0.02 $0.02 $0.00 $0.02
- -------------------------------------------------------------------------------------------------------------------------
Progress Energy, Inc.
SUPPLEMENTAL DATA (Continued)
Unaudited
Detail of Income Taxes (in thousands) Three Months Ended Six Months Ended
June 30 June 30
2003 2002 2003 2002
- ---------------------------------------------------------------------------------------------------------
Income tax expense (credit) - current $80,721 $81,470 $96,419 $34,024
deferred (115,834) (56,429) (118,442) (44,234)
investment tax credit (4,061) (4,681) (8,123) (10,116)
- ---------------------------------------------------------------------------------------------------------
Total Income Tax Expense ($39,174) $20,360 ($30,146) ($20,326)
- ---------------------------------------------------------------------------------------------------------
Financial Statistics June 30
2003 2002
- ---------------------------------------------------------------------------------------------------------
Ratio of earnings to fixed charges (12 months ended) 1.6 1.5
Return on average common stock equity (12 months ended) 9.8 % 8.8 %
Book value per common share $29.36 $28.60
Capitalization
Common stock equity 38.1 % 35.3 %
Preferred stock of subsidiary- redemption not required 0.5 0.5
Total debt 61.4 64.2
- ---------------------------------------------------------------------------------------------------------
Total Capitalization 100.0 % 100.0 %
- ---------------------------------------------------------------------------------------------------------
MID-YEAR UPDATE
The following table provides an update to Progress Energy's 2003 projected
ongoing earnings through the second quarter of 2003. The 2003 forecast was
originally presented at Progress Energy's analyst meeting in February and was
updated in April as part of Progress Energy's first quarter 2003 earnings
release. The April update reflected the impact of the company's change in
allocation methodology for assigning service company costs to Progress Energy
subsidiaries. These reallocation entries have no impact on consolidated
earnings.
- ----------------------------------------------------------------------------------------------------------------------------
February Service YTD 6/30/03 Tax YTD
2003 Company April 2003 Per Earnings Benefit 6/30/03
(in millions) Forecast* Reallocation Forecast* Release Reallocation Ongoing*
- ----------------------------------------------------------------------------------------------------------------------------
Utilities
Retail $ 710 $ 22 $ 732 $ 297 $(18) $ 280
Regulated Wholesale Marketing 65 65 58 58
Progress Ventures
Synfuels 185 185 67 67
Progress Fuels (excluding Synfuels) 50 (8) 42 13 13
Competitive Commercial Operations 10 (5) 5 11 11
Other Diversified 5 (4) 1 - -
Corporate Costs (150) (6) (156) (105) 18 (86)
- ----------------------------------------------------------------------------------------------------------------------------
Ongoing Earnings** $ 875 $ - $ 875 $ 342 $ - $ 342
Intra-period tax allocation 5 5
CVO mark-to-market - -
NCNG discontinued operations 14 14
--------------- ------------
Reported GAAP Earnings $ 361 $ 361
- ----------------------------------------------------------------------------------------------------------------------------
*Excludes tax benefit reallocation from holding company.
**Totals may not foot due to rounding
Progress Energy, Inc.
Earnings Variances
Second Quarter 2003 vs 2002
Regulated Utilities
-------------------
Progress Other
($ per share) Carolinas Florida Ventures Businesses Consolidated
2002 GAAP earnings 0.61 0.36 0.25 (0.66) 0.56
Intra-period tax allocation 0.27 A 0.27
CVOs B 0.00
NCNG discontinued operations 0.01 C 0.01
-----------------------------------------------------------------
2002 ongoing earnings 0.61 0.36 0.25 (0.38) 0.84
-----------------------------------------------------------------
Weather - retail (0.08) (0.08)
Other retail - growth and usage 0.02 0.03 0.05
Wholesale 0.02 (0.01) 0.01
Rate reduction impact (0.03) D (0.03)
2002 retail revenue sharing resolution (0.05) E (0.05)
2003 retail revenue sharing (0.03) F (0.03)
Other margin 0.03 0.03
O&M (0.05) G (0.05)
Depreciation (0.02) H (0.02)
Other income and expense (0.03) 0.03 I 0.00
Interest charges 0.02 0.01 J 0.03
Net diversified business 0.01 0.02 K 0.03
Tax benefit reallocation (0.11) 0.02 0.09 L 0.00
Share dilution (0.04) (0.03) (0.02) 0.03 M (0.06)
-----------------------------------------------------------------
2003 ongoing earnings 0.37 0.26 0.24 (0.20) 0.67
-----------------------------------------------------------------
Intra-period tax allocation (0.02) A (0.02)
CVOs (0.01) B (0.01)
NCNG discontinued operations 0.01 C 0.01
-----------------------------------------------------------------
2003 GAAP earnings 0.37 0.26 0.24 (0.22) 0.65
-----------------------------------------------------------------
Other Businesses includes Progress Telecom, Progress Rail, other small
subsidiaries, Holding Company interest expense, CVO mark-to-market, intra-period
tax allocations, purchase accounting transactions and corporate eliminations.
A - Intra-period income tax allocation impact, related to cyclical nature of
energy demand/earnings and timing of synthetic fuel tax credits.
B - Impact of change in market value of outstanding CVOs.
C - Pending sale of NCNG to Piedmont Natural Gas.
D - Florida - Impact of 9.25% rate reduction effective May 2002.
E - Florida - Resolution of 2002 revenue sharing calculation dispute ($18.4M).
F - Florida - 2003 YTD revenue sharing accrual ($9.5M).
G - Carolinas - Primarily costs associated with one planned nuclear outage
during 2Q03 versus none in 2Q02.
H - Carolinas - Higher depreciation due to more assets placed in service.
I - Carolinas - Recognition of limited partnership investment losses recorded
upon finalization of the partnership tax returns ($9.4M). Other
Businesses - Includes purchase accounting adjustments at Florida Progress.
J - Carolinas - Lower debt and average interest rate.
K - Progress Ventures - Favorable gas operations (Westchester and North Texas
Gas), partially offset by lower Synfuel production (internal change in
production schedule) and higher depreciation charges. Other Businesses -
Favorable depreciation at Progress Telecom.
L - Allocation of tax favorability from Holding Company to profitable
subsidiaries.
M - Primarily impact of purchase of Westchester Gas in April 2002 (2.5M shares),
issuance in November 2002 (14.7M shares) and issuances under Investor Plus
and Employee Benefit programs.
Progress Energy, Inc.
Earnings Variances
Year-to-Date June 2003 vs 2002
Regulated Utilities
-------------------
Progress Other
($ per share) Carolinas Florida Ventures Businesses Consolidated
2002 GAAP earnings 1.02 0.63 0.43 (0.90) 1.18
Intra-period tax allocation 0.37 A 0.37
CVOs (0.06) B (0.06)
NCNG discontinued operations (0.03) C (0.03)
Retroactive rate refund 0.10 D 0.10
-----------------------------------------------------------------
2002 ongoing earnings 1.02 0.73 0.43 (0.62) 1.56
-----------------------------------------------------------------
Weather - retail (0.03) 0.03 0.00
Other retail - growth and usage 0.05 0.07 0.12
Wholesale 0.10 (0.03) E 0.07
Rate reduction impact (0.13) F (0.13)
2002 retail revenue sharing resolution (0.05) G (0.05)
2003 retail revenue sharing (0.03) H (0.03)
Other margin 0.03 0.03 0.06
O&M - other (0.05) (0.02) 0.01 I (0.06)
O&M - storm costs (0.03) J (0.03)
Service Company allocations - prior years 0.04 (0.02) (0.02) K 0.00
Depreciation (0.02) (0.02) L (0.04)
Other income and expense (0.04) 0.06 M 0.02
Interest charges 0.05 0.01 0.01 N 0.07
Net diversified business 0.02 0.03 O 0.05
Tax benefit reallocation (0.08) 0.03 0.05 P 0.00
Share dilution (0.09) (0.06) (0.04) 0.04 Q (0.15)
-----------------------------------------------------------------
2003 ongoing earnings 0.95 0.56 0.39 (0.44) 1.46
-----------------------------------------------------------------
Intra-period tax allocation 0.02 A 0.02
CVOs 0.00 B 0.00
NCNG discontinued operations 0.06 C 0.06
-----------------------------------------------------------------
2003 GAAP earnings 0.95 0.56 0.39 (0.36) 1.54
-----------------------------------------------------------------
Other Businesses includes Progress Telecom, Progress Rail, other small
subsidiaries, Holding Company interest expense, CVO mark-to-market, intra-period
tax allocations, purchase accounting transactions and corporate eliminations.
A - Intra-period income tax allocation impact, related to cyclical nature of
energy demand/earnings and timing of synthetic fuel tax credits.
B - Impact of change in market value of outstanding CVOs.
C - Pending sale of NCNG to Piedmont Natural Gas.
D - Impact of $35M ($21M after tax) retroactive rate refund related to Florida's
rate case settlement in 2002.
E - Carolinas - Favorable weather in Northeastern United States.
F - Florida - Impact of 9.25% rate reduction effective May 2002.
G - Florida - Resolution of 2002 revenue sharing calculation dispute ($18.4M).
H - Florida - 2003 YTD revenue sharing accrual ($9.5M).
I - Carolinas - Primarily costs associated with two planned nuclear outages
during 2003 versus one in 2002. Florida - lower pension credit.
J - Carolinas - Ice storm costs of $10.4M in February 2003.
K - Retroactive reallocation of Service Company costs in accordance with an SEC
PUHCA audit.
L - Higher depreciation due to more assets placed in service.
M - Carolinas - Recognition of limited partnership investment losses recorded
upon finalization of the partnership tax returns ($9.4M). Other Businesses -
Primarily purchase accounting adjustments at Florida Progress.
N - Carolinas - Lower debt and average interest rate.
O - Progress Ventures - Favorable gas operations (Westchester and North Texas
Gas), partially offset by lower Synfuel production (internal change in
production schedule) and higher depreciation charges. Other Businesses -
Favorable depreciation at Telecom.
P - Allocation of tax favorability from Holding Company to profitable
subsidiaries.
Q - Primarily impact of purchase of Westchester Gas in April 2002 (2.5M shares),
issuance in November 2002 (14.7M shares) and issuances under Investor Plus
and Employee Benefit programs.