EX-99.2 3 ex99_2.htm EXHIBIT 99.2 ex99_2.htm
 
Exhbit 99.2
VECTREN CORPORATION
AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF INCOME
(Millions, except per share amounts)
(Unaudited)
 
      Three Months       Twelve Months  
      Ended December 31       Ended December 31  
   
2009
   
2008
   
2009
   
2008
 
                         
OPERATING REVENUES:
                       
    Gas utility
  $ 306.1     $ 430.3     $ 1,066.0     $ 1,432.7  
    Electric utility
    127.9       121.9       528.6       524.2  
    Nonutility revenues
    134.6       155.1       494.3       527.8  
            Total operating revenues
    568.6       707.3       2,088.9       2,484.7  
                                 
OPERATING EXPENSES:
                               
    Cost of gas sold
    177.5       297.1       618.1       983.1  
    Cost of fuel and purchased power
    46.9       39.7       194.3       182.9  
    Cost of nonutility revenues
    53.8       83.8       207.5       282.2  
    Other operating
    136.4       137.9       514.0       506.3  
    Depreciation and amortization
    53.6       49.8       211.9       192.3  
    Taxes other than income taxes
    15.0       20.6       63.0       74.5  
            Total operating expenses
    483.2       628.9       1,808.8       2,221.3  
                                 
OPERATING INCOME
    85.4       78.4       280.1       263.4  
                                 
OTHER INCOME (EXPENSE):
                               
    Equity in earnings of unconsolidated affiliates
    14.7       8.4       3.4       37.4  
    Other income (loss)- net
    3.1       (0.3 )     13.7       2.1  
            Total other income
    17.8       8.1       17.1       39.5  
                                 
INTEREST EXPENSE
    26.0       25.4       100.0       97.8  
                                 
INCOME BEFORE INCOME TAXES
    77.2       61.1       197.2       205.1  
                                 
INCOME TAXES
    22.6       24.0       64.1       76.1  
                                 
NET INCOME
  $ 54.6     $ 37.1     $ 133.1     $ 129.0  
                                 
                                 
AVERAGE COMMON SHARES OUTSTANDING
    80.8       80.6       80.7       78.3  
DILUTED COMMON SHARES OUTSTANDING
    81.0       80.8       81.0       78.7  
                                 
EARNINGS PER SHARE OF COMMON STOCK
                               
                                 
  BASIC
  $ 0.68     $ 0.46     $ 1.65     $ 1.65  
                                 
  DILUTED
  $ 0.67     $ 0.46     $ 1.64     $ 1.63  
 
 
 
VECTREN UTILITY HOLDINGS
AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF INCOME
(Millions)
(Unaudited)
                         
      Three Months     Twelve Months
      Ended December 31       Ended December 31  
   
2009
   
2008
   
2009
   
2008
 
                         
OPERATING REVENUES:
                       
    Gas utility
  $ 306.1     $ 430.3     $ 1,066.0     $ 1,432.7  
    Electric utility
    127.9       121.9       528.6       524.2  
    Other
    0.4       -       1.6       1.8  
            Total operating revenues
    434.4       552.2       1,596.2       1,958.7  
                                 
OPERATING EXPENSES:
                               
    Cost of gas sold
    177.5       297.1       618.1       983.1  
    Cost of fuel and purchased power
    46.9       39.7       194.3       182.9  
    Other operating
    76.7       82.6       304.6       300.3  
    Depreciation and amortization
    46.1       42.3       180.9       165.5  
    Taxes other than income taxes
    14.1       20.5       60.3       72.3  
            Total operating expenses
    361.3       482.2       1,358.2       1,704.1  
                                 
OPERATING INCOME
    73.1       70.0       238.0       254.6  
                                 
OTHER INCOME - NET
    1.7       (0.9 )     7.8       4.0  
                                 
INTEREST EXPENSE
    20.3       20.4       79.2       79.9  
                                 
INCOME BEFORE INCOME TAXES
    54.5       48.7       166.6       178.7  
                                 
INCOME TAXES
    18.6       18.0       59.2       67.6  
                                 
NET INCOME
  $ 35.9     $ 30.7     $ 107.4     $ 111.1  
 
 
 
 
VECTREN CORPORATION
AND SUBSIDIARY COMPANIES
CONSOLIDATED BALANCE SHEETS
(Millions - Unaudited)
   
December 31,
   
December 31,
 
   
2009
   
2008
 
ASSETS
           
Current Assets
           
  Cash & cash equivalents
  $ 11.9     $ 93.2  
  Accounts receivable - less reserves of $5.2 &
               
   $5.6, respectively
    162.4       226.7  
  Accrued unbilled revenues
    144.7       197.0  
  Inventories
    167.8       131.0  
  Recoverable fuel & natural gas costs
    -       3.1  
  Prepayments & other current assets
    95.1       124.6  
     Total current assets
    581.9       775.6  
Utility Plant
               
  Original cost
    4,601.4       4,335.3  
  Less:  accumulated depreciation & amortization
    1,722.6       1,615.0  
   Net utility plant
    2,878.8       2,720.3  
Investments in unconsolidated affiliates
    186.2       179.1  
Other utility and corporate investments
    33.2       44.2  
Other nonutility investments
    46.2       27.4  
Nonutility property - net
    482.6       390.2  
Goodwill - net
    242.0       240.2  
Regulatory assets
    187.9       216.7  
Other assets
    33.0       39.2  
     TOTAL ASSETS
  $ 4,671.8     $ 4,632.9  
LIABILITIES & SHAREHOLDERS' EQUITY
               
Current Liabilities
               
  Accounts payable
  $ 183.8     $ 266.1  
  Accounts payable to affiliated companies
    54.1       75.2  
  Refundable fuel & natural gas costs
    22.3       4.1  
  Accrued liabilities
    174.7       175.0  
  Short-term borrowings
    213.5       519.5  
  Current maturities of long-term debt
    48.0       0.4  
  Long-term debt subject to tender
    51.3       80.0  
   Total current liabilities
    747.7       1,120.3  
Long-term Debt - Net of Current Maturities &
               
  Debt Subject to Tender
    1,540.5       1,247.9  
Deferred Income Taxes & Other Liabilities
               
  Deferred income taxes
    458.7       353.4  
  Regulatory liabilities
    322.1       315.1  
  Deferred credits & other liabilities
    205.6       244.6  
    Total deferred credits & other liabilities
    986.4       913.1  
                 
Common Shareholders' Equity
               
  Common stock (no par value) – issued & outstanding
               
   81.1 and 81.0 shares, respectively
    666.8       659.1  
   Retained earnings
    737.2       712.8  
  Accumulated other comprehensive income (loss)
    (6.8 )     (20.3 )
    Total common shareholders' equity
    1,397.2       1,351.6  
     TOTAL LIABILITIES & SHAREHOLDERS' EQUITY
  $ 4,671.8     $ 4,632.9  
 
 
 
VECTREN CORPORATION
AND SUBSIDIARY COMPANIES
             
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Millions - Unaudited)
   
For the Twelve months ended
 
   
December 31,
 
   
2009
   
2008
 
CASH FLOWS FROM OPERATING ACTIVITIES:
           
    Net income
  $ 133.1     $ 129.0  
    Adjustments to reconcile net income to cash from operating activities:
               
       Depreciation & amortization
    211.9       192.3  
       Deferred income taxes & investment tax credits
    84.9       79.6  
       Equity in earnings of unconsolidated affiliates
    (3.4 )     (37.4 )
       Provision for uncollectible accounts
    15.1       16.9  
       Expense portion of pension & postretirement periodic benefit cost
    10.4       7.8  
       Other non-cash charges - net
    13.3       25.4  
       Changes in working capital accounts:
               
          Accounts receivable & accrued unbilled revenue
    96.9       (83.0 )
          Inventories
    (36.1 )     26.4  
          Recoverable/refundable fuel & natural gas costs
    21.3       (26.2 )
          Prepayments & other current assets
    43.1       9.8  
          Accounts payable, including to affiliated companies
    (85.8 )     65.7  
          Accrued liabilities
    4.0       16.5  
       Unconsolidated affiliate dividends
    12.6       15.5  
       Employer contributions to pension & postretirement plans
    (38.5 )     (15.1 )
       Changes in noncurrent assets
    0.2       19.6  
       Changes in noncurrent liabilities
    (33.4 )     (19.6 )
          Net cash flows from operating activities
    449.6       423.2  
CASH FLOWS FROM FINANCING ACTIVITIES:
               
    Proceeds from:
               
       Long-term debt
    312.5       171.4  
       Issuance of common stock
    -       124.9  
       Dividend reinvestment plan & other
    5.8       0.9  
    Requirements for:
               
       Dividends on common stock
    (108.6 )     (102.6 )
       Retirement of long-term debt
    (3.5 )     (104.9 )
       Other financing activities
    -       (0.1 )
    Net change in short-term borrowings
    (306.0 )     (37.8 )
          Net cash flows from financing activities
    (99.8 )     51.8  
CASH FLOWS FROM INVESTING ACTIVITIES:
               
    Proceeds from:
               
       Unconsolidated affiliate distributions
    4.6       0.2  
       Other collections
    1.5       6.4  
    Requirements for:
               
       Capital expenditures, excluding AFUDC equity
    (432.0 )     (391.0 )
       Unconsolidated affiliate investments
    (0.2 )     (0.6 )
       Other investments
    (5.0 )     (17.4 )
          Net cash flows from investing activities
    (431.1 )     (402.4 )
Net change in cash & cash equivalents
    (81.3 )     72.6  
Cash & cash equivalents at beginning of period
    93.2       20.6  
Cash & cash equivalents at end of period
  $ 11.9     $ 93.2  
 
 
 
 
VECTREN CORPORATION
AND SUBSIDIARY COMPANIES
HIGHLIGHTS
(millions, except per share amounts)
(Unaudited)
                         
      Three Months       Twelve Months  
      Ended December 31       Ended December 31  
   
2009
   
2008
   
2009
   
2008
 
                         
REPORTED EARNINGS:
                       
Utility Group
  $ 35.9     $ 30.7     $ 107.4     $ 111.1  
                                 
Non-utility Group
                               
Energy Marketing and Services
    10.0       5.6       16.0       18.0  
Coal Mining
    6.0       (3.0 )     13.4       (4.6 )
Energy Infrastructure Services
    3.2       5.9       10.8       11.4  
Other Businesses
    (0.2 )     (1.7 )     (2.5 )     -  
Commercial Real Estate Impairment Charge
    -       -       -       (5.9 )
Total Non-utility Operations
    19.0       6.8       37.7       18.9  
                                 
Corporate and Other
    (0.3 )     (0.4 )     (0.1 )     (1.0 )
                                 
Sub-Total Operations
    54.6       37.1       145.0       129.0  
                                 
Charge related to Liberty Gas Storage Investment
    -       -       (11.9 )     -  
                                 
Vectren Consolidated
  $ 54.6     $ 37.1     $ 133.1     $ 129.0  
                                 
EARNINGS PER SHARE:
                               
EPS FROM OPERATIONS
  $ 0.68     $ 0.46     $ 1.80     $ 1.65  
                                 
Charge related to Liberty Gas Storage Investment
    -       -       (0.15 )     -  
                                 
REPORTED EPS
  $ 0.68     $ 0.46     $ 1.65     $ 1.65  
 
 
 
 
 
VECTREN CORPORATION
AND SUBSIDIARY COMPANIES
                         
SELECTED GAS DISTRIBUTION
OPERATING STATISTICS
(Unaudited)
                         
      Three Months       Twelve Months  
      Ended Dec 31       Ended Dec 31  
   
2009
   
2008
   
2009
   
2008
 
                         
GAS OPERATING REVENUES (Millions):
                       
                         
     Residential
  $ 209.5     $ 295.5     $ 726.6     $ 959.2  
     Commercial
    77.9       114.0       272.3       392.8  
     Industrial
    16.8       18.9       55.9       68.8  
     Other Revenue
    1.9       1.9       11.2       11.9  
    $ 306.1     $ 430.3     $ 1,066.0     $ 1,432.7  
                                 
                                 
GAS MARGIN (Millions):
                               
                                 
     Residential
  $ 87.2     $ 89.5     $ 298.9     $ 292.5  
     Commercial
    25.7       27.7       89.9       93.0  
     Industrial
    13.4       14.0       46.8       51.2  
     Other
    2.3       2.0       12.3       12.9  
    $ 128.6     $ 133.2     $ 447.9     $ 449.6  
                                 
GAS SOLD & TRANSPORTED (MMDth):
                               
                                 
     Residential
    24.1       26.5       73.3       79.2  
     Commercial
    10.9       11.7       33.2       35.6  
     Industrial
    22.9       24.0       78.0       91.5  
      57.9       62.2       184.5       206.3  
                                 
                                 
AVERAGE GAS CUSTOMERS
                               
                                 
     Residential
    900,977       904,163       896,516       901,131  
     Commercial
    83,265       84,107       83,148       83,940  
     Industrial
    1,618       1,622       1,621       1,614  
      985,860       989,892       981,285       986,685  
                                 
YTD WEATHER  AS A PERCENT OF NORMAL:
                               
                                 
    Heating Degree Days (Ohio)
    102 %     105 %     103 %     102 %
 
 
 
VECTREN CORPORATION
AND SUBSIDIARY COMPANIES
                         
SELECTED ELECTRIC
OPERATING STATISTICS
(Unaudited)
                         
      Three Months       Twelve Months  
      Ended Dec 31       Ended Dec 31  
   
2009
   
2008
   
2009
   
2008
 
                         
ELECTRIC OPERATING REVENUES (Millions):
                       
                         
     Residential
  $ 40.5     $ 37.2     $ 181.4     $ 171.0  
     Commercial
    34.3       30.7       139.0       127.1  
     Industrial
    41.5       33.1       165.1       150.5  
     Municipals
    -       -       -       1.0  
     Other Revenue
    3.1       2.8       7.7       7.7  
       Total Retail
    119.4       103.8       493.2       457.3  
     Net Wholesale Revenues
    8.5       18.1       35.4       66.9  
    $ 127.9     $ 121.9     $ 528.6     $ 524.2  
                                 
ELECTRIC MARGIN (Millions):
                               
                                 
     Residential
  $ 29.0     $ 28.8     $ 129.7     $ 129.0  
     Commercial
    22.8       22.0       92.2       89.6  
     Industrial
    20.9       18.4       84.5       82.9  
     Municipals
    -       -       -       -  
     Other
    2.9       2.7       7.2       7.3  
       Total Retail
    75.6       71.9       313.6       308.8  
     Net Wholesale Margin
    5.4       10.3       20.7       32.5  
    $ 81.0     $ 82.2     $ 334.3     $ 341.3  
                                 
                                 
ELECTRICITY SOLD (GWh):
                               
                                 
     Residential
    317.7       331.4       1,451.7       1,513.8  
     Commercial
    321.0       323.5       1,309.1       1,336.7  
     Industrial
    572.0       549.6       2,258.9       2,409.1  
     Municipals
    -       -       -       44.3  
     Other Sales - Street Lighting
    5.9       5.5       20.0       19.5  
       Total Retail
    1,216.6       1,210.0       5,039.7       5,323.4  
     Wholesale
    109.3       401.5       603.6       1,512.9  
      1,325.9       1,611.5       5,643.3       6,836.3  
                                 
                                 
                                 
AVERAGE ELECTRIC CUSTOMERS
                               
                                 
     Residential
    122,600       122,576       122,380       122,522  
     Commercial
    18,347       18,385       18,357       18,422  
     Industrial
    106       103       105       103  
     Other
    33       34       33       34  
      141,086       141,098       140,875       141,081  
                                 
                                 
YTD WEATHER  AS A PERCENT OF NORMAL:
                               
                                 
    Cooling Degree Days (Indiana)
                    90 %     100 %
    Heating Degree Days (Indiana)
    100 %     104 %     96 %     102 %