EX-99.1 2 q12010_exhibit99.htm Q1 2010 EXHIBIT 99 q12010_exhibit99.htm
Exhibit 99.1
 
Progress Energy announces 2010 first-quarter results;
reaffirms full-year 2010 earnings guidance


Highlights:

 
u
Reports first-quarter GAAP earnings of $0.67 per share, compared to $0.66 per share for the same period last year
 
 
u
Reports first-quarter ongoing earnings of $213 million, or $0.75 per share, compared to $182 million, or $0.66 per share, for the same period last year, primarily due to unusually cold weather
 
 
u
Reaffirms 2010 ongoing earnings guidance of $2.85 to $3.05 per share
 
 
RALEIGH, N.C. (May 5, 2010) – Progress Energy [NYSE: PGN] announced first-quarter reported GAAP earnings of $190 million, or $0.67 per share, compared with reported GAAP earnings of $182 million, or $0.66 per share, for the same period last year. First-quarter ongoing earnings were $213 million, or $0.75 per share, compared to $182 million, or $0.66 per share, last year. The significant drivers in ongoing earnings were favorable weather and the net impact from the repowered Bartow Plant, partially offset by increased O&M and income tax expense. (See the discussion later in this release for a reconciliation of ongoing earnings per share to reported GAAP earnings per share.)

“We performed well in the first quarter, and met the high demands of a very cold winter in the Carolinas and Florida,” said Bill Johnson, chairman, president and CEO. “We are optimistic about the long-term prospects for our service territories and the value we will create for our customers and shareholders.  We remain focused on managing effectively through these challenging times while working constructively with policymakers and regulators to prepare responsibly for the future.”

Progress Energy reaffirms its 2010 ongoing earnings guidance range of $2.85 to $3.05 per share. The ongoing earnings guidance excludes the impact, if any, from discontinued operations and the effects of certain identified gains and charges. (See the discussion later in this release for a reconciliation of ongoing earnings per share to reported GAAP earnings per share.) Progress Energy is not able to provide a corresponding GAAP equivalent for the 2010 earnings guidance due to the uncertain nature and amount of these adjustments.

Progress Energy will host a conference call and webcast at 10 a.m. ET today to review first-quarter 2010 financial performance, as well as provide an overall business update.  Additional details are provided at the end of this earnings release.

See pages 3-5 for detailed first-quarter 2010 earnings variance analyses for Progress Energy Carolinas (PEC), Progress Energy Florida (PEF) and Corporate and Other Businesses segments.

 
1

 
 
RECENT DEVELOPMENTS
 
Financial and Regulatory
 
·  
Filed with the Florida Public Service Commission (FPSC) a motion for reconsideration to request the correction of mathematical errors made in the FPSC’s 2010 rate case order, which would result in a net revenue requirement increase of approximately $36 million.
·  
Filed with the FPSC an accounting order to reduce the Company’s depreciation expense in order to offset the expected revenue shortfall of approximately $76 million.
·  
Filed 2011 nuclear cost-recovery estimates with the FPSC, which will reduce impact on customers’ bills due to slower spending for the next few years.
·  
Announced plans to postpone major construction activities on the proposed Levy County Nuclear Plant until after the Nuclear Regulatory Commission (NRC) issues the combined operating license (COL).  If the licensing schedule remains on track, the Company expects to receive the COL in late 2012.
·  
Finalizing the root cause determination of the delamination event at CR3 detected in 2009. Necessary repairs to the containment structure are in progress. Based on the current understanding of the cause of the delamination event and repair strategy, PEF expects that CR3 will return to service in the third quarter of 2010.
·  
Received notice of rating action from the following credit rating agencies:
-  
Standard & Poor’s affirmed all ratings of PGN, PEC and PEF with negative outlooks.
-  
Moody’s Investors Service downgraded the long-term ratings of PEF one notch with a stable outlook and affirmed the short-term rating of PEF and all ratings of PGN and PEC with stable outlooks.
-  
Fitch Ratings downgraded the long- and short-term ratings of PEF one notch with a stable outlook and affirmed all ratings of PGN and PEC with stable outlooks.
 
Alternative Energy and Energy Efficiency
 
·  
Filed a proposal with the FPSC outlining the programs and incentives the company plans to implement to achieve the new, aggressive energy-efficiency goals set by the FPSC in March 2010.
·  
Launched the EnergyWiseSM smart grid initiative in the Carolinas and Florida, which includes a $200 million grant from the U.S. Department of Energy.
·  
Announced expansion of plug-in vehicle research partnership with Ford Motor Company to include PEF under a cooperative agreement with the U.S. Department of Energy.
·  
Placed online the 555-kilowatt Evergreen Solar Farm, owned and operated by FLS Energy, on Evergreen Packaging’s former landfill in Haywood County, N.C.
·  
Signed contracts for two solar photovoltaic (PV) arrays as part of PEC’s SunSenseSM commercial solar PV program:
-  
250-kilowatt array in Kinston, N.C., built by Greenfield Power; and
-  
250-kilowatt array in Holly Springs, N.C., built by ABCZ Solar.
·  
Received clarity from the NCUC regarding the pro rata mechanism for allocating the statewide aggregate swine and poultry waste set-aside requirements among the state’s electric power suppliers based upon a percentage of each company’s prior year retail sales.
·  
Issued a joint request for proposals with North Carolina’s electric suppliers for electricity generated from swine waste in the state.
·  
Received approval from the North Carolina Utilities Commission (NCUC) for PEC’s Appliance Recycling Program, through which PEC will provide customers a rebate for recycling less-efficient refrigerators and freezers.

 
 
2

 

Press releases regarding various announcements are available on the company’s website at www.progress-energy.com/aboutus/news.


FIRST-QUARTER 2010 BUSINESS HIGHLIGHTS

Below are the first-quarter 2010 earnings variance analyses for the company’s segments. See the reconciliation tables on pages 4-5 and on page S-1 of the supplemental data for a reconciliation of ongoing earnings per share to GAAP earnings per share. Also see the attached supplemental data schedules for additional information on PEC and PEF operating revenues, energy sales, energy supply, weather impacts and other topics.

 
Progress Energy Carolinas
 
·  
Reported first-quarter ongoing earnings per share of $0.52, compared with $0.47 for the same period last year; GAAP earnings per share of $0.48, compared with $0.46 for the same period last year.
·  
Reported primary quarter-over-quarter ongoing earnings per share favorability of:
-  
$0.06 weather primarily due to heating degree days 18 percent higher than 2009 and 19 percent higher than normal
-  
$0.02 growth and usage
-  
$0.02 wholesale and other margin
-  
$0.02 interest expense primarily due to lower average debt outstanding
-  
$0.01 AFUDC equity
·  
Reported primary quarter-over-quarter ongoing earnings per share unfavorability of:
-  
$(0.04) O&M primarily due to the lower nuclear insurance refund and current year storm costs
-  
$(0.01) other
-  
$(0.01) depreciation and amortization
-  
$(0.01) income taxes
-  
$(0.01) share dilution
·  
12,000 net increase in the average number of customers for the three months ended March 31, 2010, compared to the same period in 2009
 
Progress Energy Florida
 
·  
Reported first-quarter ongoing earnings per share of $0.40, compared with $0.33 for the same period last year; GAAP earnings per share of $0.36, compared with $0.32 for the same period last year.
·  
Reported primary quarter-over-quarter ongoing earnings per share favorability of:
-  
$0.08 weather primarily due to heating degree days 80 percent higher than 2009 and 143 percent higher than normal
-  
$0.07 retail rates primarily due to the increase in base rates for the repowered Bartow Plant
-  
$0.02 net growth and usage
-  
$0.01 interest expense
·  
Reported primary quarter-over-quarter ongoing earnings per share unfavorability of:
-  
$(0.04) AFUDC equity primarily due to placing the repowered Bartow Plant in service
-  
$(0.03) income taxes primarily due to the prior-year deduction related to nuclear decommissioning trust funds
-  
$(0.01) wholesale and other margin

 
3

 


-  
$(0.01) O&M
-  
$(0.01) depreciation and amortization
-  
$(0.01) share dilution
·  
1,000 net decrease in the average number of customers for the three months ended March 31, 2010, compared to the same period in 2009
 
Corporate and Other Businesses (includes primarily Holding Company Debt, Small Subsidiaries and Discontinued Operations)
 
·  
Reported first-quarter ongoing after-tax expenses of $0.17 per share, compared with after-tax expenses of $0.14 per share for the same period last year; GAAP after-tax expenses of $0.17 per share, compared with after-tax expenses of $0.12 per share for the same period last year.
·  
Reported primary quarter-over-quarter ongoing after-tax expenses per share favorability of:
-  
$0.01 income taxes
·  
Reported primary quarter-over-quarter ongoing after-tax expenses per share unfavorability of:
-  
$(0.04) interest expense primarily due to higher average debt outstanding at the Parent


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 non-GAAP measure is appropriate for understanding the business and assessing our potential future performance, because excluded items are limited to those that we believe are not representative of our fundamental core earnings.  Ongoing earnings as presented here may not be comparable to similarly titled measures used by other companies. The following table provides a reconciliation of ongoing earnings per share to reported GAAP earnings per share.
 
Progress Energy, Inc.
Reconciliation of Ongoing Earnings per Share to Reported GAAP Earnings per Share
   
Three months ended March 31,
 
   
2010
   
2009
 
Ongoing earnings per share
  $ 0.75     $ 0.66  
Tax levelization
          (0.02 )
CVO mark-to-market
          0.02  
Change in the tax treatment of the Medicare Part D subsidy
    (0.08 )      
Reported GAAP earnings per share
  $ 0.67     $ 0.66  
Shares outstanding (millions)
    284       277  
                 
 
Reconciling adjustments from ongoing earnings to GAAP earnings are as follows:
 
Tax Levelization
 
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 company projects the effective tax rate for the year and then, based upon projected operating income for each quarter, raises or lowers the tax expense recorded in that quarter to reflect the projected tax rate. The resulting tax adjustment had no impact for the quarter and decreased earnings per share by $0.02 for the same period last year, but has no impact on the company’s annual earnings. Because this adjustment varies by quarter but has no impact on annual earnings, management does not consider this adjustment to be representative of the company’s fundamental core earnings.

 
4

 

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 of the holder to receive contingent payments based on net after-tax cash flows above certain levels of four synthetic fuels facilities purchased by subsidiaries of Florida Progress Corporation in October 1999. The CVO liability is valued at fair value, and unrealized gains and losses from changes in fair value are recognized in earnings each quarter. The CVO mark-to-market had no impact for the quarter and increased earnings per share by $0.02 for the same period last year. Progress Energy is unable to predict the changes in the fair value of the CVOs, and management does not consider this adjustment to be representative of the company’s fundamental core earnings.
 
Change in the Tax Treatment of the Medicare Part D Subsidy
 
The federal Patient Protection and Affordable Care Act (PPACA) and the related Health Care and Education Reconciliation Act, which made various amendments to the PPACA, were enacted in March 2010. Under prior law, employers could claim a deduction for the entire cost of providing retiree prescription drug coverage even though a portion of the cost was offset by the retiree drug subsidy received. As a result of the PPACA as amended, retiree drug subsidy payments will effectively become taxable in tax years beginning after December 31, 2012, by requiring the amount of the subsidy received to be offset against the employer’s deduction. Under GAAP, changes in tax law are accounted for in the period of enactment. The change in the tax treatment of the Medicare Part D subsidy decreased earnings by $0.08 for the quarter and had no impact for the same period last year. Management does not consider this change in tax treatment to be representative of the company’s fundamental core earnings. Progress Energy is still evaluating the additional impacts of the PPACA as amended. We do not anticipate additional significant impact.

* * * *

Progress Energy’s conference call with the investment community will be held today at 10 a.m. ET (7 a.m. PT). Investors, media and the public may listen to the conference call by dialing 913-312-0413, confirmation code 2540034. If you encounter problems, please contact Investor Relations at (919) 546-6057. A playback of the call will be available from 1 p.m. ET May 5 through midnight May 19.  To listen to the recorded call, dial 719-457-0820 and enter confirmation code 2540034.

A webcast of the live conference call will be available at www.progress-energy.com/webcast. The webcast will be archived on the site for at least 30 days following the call for those unable to listen in real time. The webcast will include audio of the conference call and a slide presentation referred to by management during the call. The slide presentation will be available for download beginning at 9:30 a.m. ET today at www.progress-energy.com/webcast.

Progress Energy (NYSE: PGN), headquartered in Raleigh, N.C., is a Fortune 500 energy company with more than 22,000 megawatts of generation capacity and approximately $10 billion in annual revenues. Progress Energy includes two major electric utilities that serve approximately 3.1 million customers in the Carolinas and Florida. The company has earned the Edison Electric Institute's Edison Award, the industry's highest honor, in recognition of its operational excellence, and was the first utility to receive the prestigious J.D. Power and Associates Founder's Award for customer service. The company is pursuing a balanced strategy for a secure energy future, which includes aggressive energy-efficiency programs, investments in renewable energy technologies and a state-of-the-art electricity system.  Progress Energy celebrated a century of service in 2008. Visit the company’s website at www.progress-energy.com.

 
5

 


Caution Regarding Forward-Looking Information:

This release contains forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The matters discussed in this document involve estimates, projections, goals, forecasts, assumptions, risks and uncertainties that could cause actual results or outcomes 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 throughout this document include, but are not limited to, the following: the impact of fluid and complex laws and regulations, including those relating to the environment and energy policy; our ability to recover eligible costs and earn an adequate return on investment through the regulatory process; the ability to successfully operate electric generating facilities and deliver electricity to customers; the impact on our facilities and businesses from a terrorist attack; the ability to meet the anticipated future need for additional baseload generation and associated transmission facilities in our regulated service territories and the accompanying regulatory and financial risks; our ability to meet current and future renewable energy requirements; the inherent risks associated with the operation and potential construction of nuclear facilities, including environmental, health, safety, regulatory and financial risks; the financial resources and capital needed to comply with environmental laws and regulations; risks associated with climate change; weather and drought conditions that directly influence the production, delivery and demand for electricity; recurring seasonal fluctuations in demand for electricity; the ability to recover in a timely manner, if at all, costs associated with future significant weather events through the regulatory process; fluctuations in the price of energy commodities and purchased power and our ability to recover such costs through the regulatory process; our ability to control costs, including operations and maintenance expense (O&M) and large construction projects; the ability of our subsidiaries to pay upstream dividends or distributions to Progress Energy; current economic conditions; the ability to successfully access capital markets on favorable terms; the stability of commercial credit markets and our access to short- and long-term credit; the impact that increases in leverage or reductions in cash flow may have on us; our ability to maintain our current credit ratings and the impacts in the event our credit ratings are downgraded; the investment performance of our nuclear decommissioning trust (NDT) funds; the investment performance of the assets of our pension and benefit plans and resulting impact on future funding requirements; the impact of potential goodwill impairments; our ability to fully utilize tax credits generated from the previous production and sale of qualifying synthetic fuels under Internal Revenue Code Section 29/45K (Section 29/45K); and the outcome of any ongoing or future litigation or similar disputes and the impact of any such outcome or related settlements. Many of these risks similarly impact our nonreporting subsidiaries. These and other risk factors are detailed from time to time in our filings with the SEC. All such factors are difficult to predict, contain uncertainties that may materially affect actual results and may be beyond our control.

Any forward-looking statement is based on information current as of the date of this document and speaks only as of the date on which such statement is made, and we undertake no obligation to update any forward-looking statement or statements to reflect events or circumstances after the date on which such statement is made.
# # #

Contacts:                      Corporate Communications – (919) 546-6189 or toll-free (877) 641-NEWS (6397)

 
6

 

PROGRESS ENERGY, INC.
UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
March 31, 2010

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS of INCOME
 
(in millions except per share data)
 
Three months ended March 31
 
2010
   
2009
 
Operating revenues
  $ 2,535     $ 2,442  
Operating expenses
               
Fuel used in electric generation
    896       954  
Purchased power
    263       217  
Operation and maintenance
    480       453  
Depreciation, amortization and accretion
    246       280  
Taxes other than on income
    154       143  
Other
    2       2  
Total operating expenses
    2,041       2,049  
Operating income
    494       393  
Other income (expense)
               
Interest income
    2       4  
Allowance for equity funds used during construction
    21       39  
Other, net
    (5 )     (1 )
Total other income, net
    18       42  
Interest charges
               
Interest charges
    191       179  
Allowance for borrowed funds used during construction
    (9 )     (12 )
Total interest charges, net
    182       167  
Income from continuing operations before income tax
    330       268  
Income tax expense
    139       85  
Income from continuing operations before cumulative effect of
  change in accounting principle
    191       183  
Discontinued operations, net of tax
    1        
Cumulative effect of change in accounting principle, net of tax
    (2 )      
Net income
    190       183  
Net income attributable to noncontrolling interests, net of tax
          (1 )
Net income attributable to controlling interests
  $ 190     $ 182  
Average common shares outstanding – basic
    284       277  
Basic and diluted earnings per common share
 
Income from continuing operations attributable to controlling interests, net of tax
  $ 0.67     $ 0.66  
Discontinued operations attributable to controlling interests, net of tax
           
Net income attributable to controlling interests
  $ 0.67     $ 0.66  
Dividends declared per common share
  $ 0.620     $ 0.620  
Amounts attributable to controlling interests
 
Income from continuing operations attributable to controlling interests, net of tax
  $ 189     $ 182  
Discontinued operations attributable to controlling interests, net of tax
    1        
Net income attributable to controlling interests
  $ 190     $ 182  
 
The Unaudited Condensed Consolidated Interim Financial Statements should be read in conjunction with the Company’s 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.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions)
 
March 31, 2010
   
December 31, 2009
 
ASSETS
           
Utility plant
           
Utility plant in service
  $ 29,083     $ 28,918  
Accumulated depreciation
    (11,695 )     (11,576 )
Utility plant in service, net
    17,388       17,342  
Held for future use
    48       47  
Construction work in progress
    2,163       1,790  
Nuclear fuel, net of amortization
    542       554  
Total utility plant, net
    20,141       19,733  
Current assets
               
Cash and cash equivalents
    1,021       725  
Receivables, net
    826       800  
Inventory
    1,232       1,325  
Regulatory assets
    210       142  
Derivative collateral posted
    297       146  
Income taxes receivable
    15       145  
Prepayments and other current assets
    229       248  
Total current assets
    3,830       3,531  
Deferred debits and other assets
               
Regulatory assets
    2,332       2,179  
Nuclear decommissioning trust funds
    1,426       1,367  
Miscellaneous other property and investments
    428       438  
Goodwill
    3,655       3,655  
Other assets and deferred debits
    322       333  
Total deferred debits and other assets
    8,163       7,972  
Total assets
  $ 32,134     $ 31,236  
CAPITALIZATION AND LIABILITIES
               
Common stock equity
               
Common stock without par value, 500 million shares authorized, 287 million and 281
 million shares issued and outstanding, respectively
  $ 7,085     $ 6,873  
Unearned ESOP shares (– and 1 million shares, respectively)
    (4 )     (12 )
Accumulated other comprehensive loss
    (91 )     (87 )
Retained earnings
    2,686       2,675  
Total common stock equity
    9,676       9,449  
Noncontrolling interests
    5       6  
Total equity
    9,681       9,455  
Preferred stock of subsidiaries
    93       93  
Long-term debt, affiliate
    272       272  
Long-term debt, net
    11,662       11,779  
Total capitalization
    21,708       21,599  
Current liabilities
               
Current portion of long-term debt
    1,006       406  
Short-term debt
          140  
Accounts payable
    860       835  
Interest accrued
    189       206  
Dividends declared
    179       175  
Customer deposits
    309       300  
Derivative liabilities
    281       190  
Accrued compensation and other benefits
    110       167  
Other current liabilities
    308       239  
Total current liabilities
    3,242       2,658  
Deferred credits and other liabilities
               
Noncurrent income tax liabilities
    1,239       1,196  
Accumulated deferred investment tax credits
    115       117  
Regulatory liabilities
    2,574       2,510  
Asset retirement obligations
    1,186       1,170  
Accrued pension and other benefits
    1,337       1,339  
Derivative liabilities
    324       240  
Other liabilities and deferred credits
    409       407  
Total deferred credits and other liabilities
    7,184       6,979  
Commitments and contingencies
               
Total capitalization and liabilities
  $ 32,134     $ 31,236  

 
 

 


PROGRESS ENERGY, INC.
 
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS of CASH FLOWS
 
(in millions)
 
Three months ended March 31
 
2010
   
2009
 
Operating activities
           
Net income
  $ 190     $ 183  
Adjustments to reconcile net income to net cash provided by operating activities
               
Depreciation, amortization and accretion
    285       313  
Deferred income taxes and investment tax credits, net
    51       (26 )
Deferred fuel (credit) cost
    (45 )     128  
Allowance for equity funds used during construction
    (21 )     (39 )
Other adjustments to net income
    63       63  
Cash (used) provided by changes in operating assets and liabilities
               
Receivables
    (32 )     5  
Inventory
    98       (62 )
Derivative collateral posted
    (157 )     (216 )
Other assets
    (17 )     29  
Income taxes, net
    165       183  
Accounts payable
    31       (76 )
Other liabilities
    (25 )     (90 )
Net cash provided by operating activities
    586       395  
Investing activities
               
Gross property additions
    (555 )     (639 )
Nuclear fuel additions
    (54 )     (37 )
Purchases of available-for-sale securities and other investments
    (1,986 )     (716 )
Proceeds from available-for-sale securities and other investments
    1,977       706  
Other investing activities
    (1 )     (5 )
Net cash used by investing activities
    (619 )     (691 )
Financing activities
               
Issuance of common stock
    197       545  
Dividends paid on common stock
    (175 )     (173 )
Payments of short-term debt with original maturities greater than 90 days
          (29 )
Net decrease in short-term debt
    (140 )     (490 )
Proceeds from issuance of long-term debt, net
    591       1,338  
Retirement of long-term debt
    (100 )     (400 )
Other financing activities
    (44 )     (43 )
Net cash provided by financing activities
    329       748  
Net increase in cash and cash equivalents
    296       452  
Cash and cash equivalents at beginning of period
    725       180  
Cash and cash equivalents at end of period
  $ 1,021     $ 632  
 

 
 

 

Progress Energy, Inc.
SUPPLEMENTAL DATA - Page S-1
Unaudited
Earnings Variances
First Quarter 2010 vs. 2009
   
Regulated Utilities
                 
($ per share)
 
Carolinas
   
Florida
   
Corporate and Other Businesses
   
Consolidated
     
                             
2009 GAAP earnings
    0.46       0.32       (0.12 )     0.66      
Tax levelization
    0.01       0.01               0.02    A  
CVO mark-to-market
                    (0.02 )     (0.02 )  B  
2009 ongoing earnings
    0.47       0.33       (0.14 )     0.66      
                                     
Weather - retail
    0.06       0.08               0.14    C  
                                     
Growth and usage - retail
    0.02       0.02               0.04      
                                     
Retail rates
            0.07               0.07    D  
                                     
Wholesale and other margin
    0.02       (0.01 )             0.01      
                                     
O&M
    (0.04 )     (0.01 )             (0.05 )  E  
                                     
Other
    (0.01 )                     (0.01 )    
                                     
AFUDC equity
    0.01       (0.04 )             (0.03 )  F  
                                     
Depreciation and amortization
    (0.01 )     (0.01 )             (0.02 )    
                                     
Interest expense
    0.02       0.01       (0.04 )     (0.01 )  G  
                                     
Income taxes
    (0.01 )     (0.03 )     0.01       (0.03 )  H  
                                     
Share dilution
    (0.01 )     (0.01 )             (0.02 )    
                                     
2010 ongoing earnings
    0.52       0.40       (0.17 )     0.75      
Tax levelization
    0.01       (0.01 )             -    A  
Change in the tax treatment of the Medicare Part D subsidy
    (0.05 )     (0.03 )             (0.08 )  I  
2010 GAAP earnings
    0.48       0.36       (0.17 )     0.67      

Corporate and Other Businesses includes small subsidiaries. Holding Company interest expense, discontinued operations, CVO mark-to-market, tax levelization, purchase accounting transactions and corporate eliminations.
In this analysis, individual variances are presented net of the effect of pass-through items and other offsets.
 
A - Tax levelization impact, related to cyclical nature of energy demand/earnings and various permanent items of income or deduction.          
B -
Corporate and Other - Impact of change in fair value of outstanding CVOs.
         
C -
Carolinas - Favorable primarily due to heating degree days 18 percent higher than 2009 and 19 percent higher than normal.
 
Florida - Favorable primarily due to heating degree days 80 percent higher than 2009 and 143 percent higher than normal.
D -
Florida - Favorable primarily due to the increase in base rates for the repowered Bartow Plant.
 
E -
Carolinas - Unfavorable primarily due to the lower nuclear insurance refund and current year storm costs.
 
F -
AFUDC equity is presented gross of tax as it is excluded from the calculation of income tax expense.
 
 
Florida - Unfavorable primarily due to placing the repowered Bartow Plant in service.
     
G -
Carolinas - Favorable primarily due to lower average debt outstanding.
         
 
Corporate and Other - Unfavorable primarily due to higher average debt outstanding at the Parent.
   
H -
Florida - Unfavorable primarily due to the prior-year deduction related to nuclear decommissioning trust funds.
I -
Change in the tax treatment of the Medicare Part D subsidy related to Patient Protection and Affordable Care Act and the related Health Care and Education Reconciliation Act enacted in March 2010.

 
S-1

 

Progress Energy, Inc.
SUPPLEMENTAL DATA - Page S-2
Unaudited - Data is not weather-adjusted
Utility Statistics
 
                   
     Three Months Ended       Three Months Ended      Percentage Change  
   
March 31, 2010
   
March 31, 2009 (a)
   
From March 31, 2009
 
Operating Revenues (in millions)
 
Carolinas
   
Florida
   
Total
Utilities
   
Carolinas
   
Florida
   
Total
Utilities
   
Carolinas
   
Florida
 
Residential
  $ 356     $ 261     $ 617     $ 323     $ 199     $ 522       10.2 %     31.2 %
Commercial
    173       81       254       173       71       244       -       14.1  
Industrial
    80       18       98       82       16       98       (2.4 )     12.5  
Governmental
    14       21       35       14       19       33       -       10.5  
Unbilled
    (33 )     (1 )     (34 )     (37 )     (1 )     (38 )     -       -  
Total retail base revenues
    590       380       970       555       304       859       6.3       25.0  
Wholesale base revenues
    75       43       118       86       61       147       (12.8 )     (29.5 )
Total base revenues
    665       423       1,088       641       365       1,006       3.7       15.9  
Clause recoverable regulatory returns
    1       38       39       2       7       9       (50.0 )     442.9  
Miscellaneous revenue
    35       53       88       30       44       74       16.7       20.5  
Fuel and other pass-through revenues
    562       756       1,318       505       846       1,351       -       -  
 Total operating revenues
  $ 1,263     $ 1,270     $ 2,533     $ 1,178     $ 1,262     $ 2,440       7.2 %     0.6 %
                                                                 
Energy Sales (millions of kWh)
                                                               
Residential
    5,888       5,126       11,014       5,138       4,287       9,425       14.6 %     19.6 %
Commercial
    3,421       2,597       6,018       3,315       2,554       5,869       3.2       1.7  
Industrial
    2,445       768       3,213       2,420       791       3,211       1.0       (2.9 )
Governmental
    375       734       1,109       343       732       1,075       9.3       0.3  
Unbilled
    (630 )     (70 )     (700 )     (464 )     (15 )     (479 )     -       -  
Total retail
    11,499       9,155       20,654       10,752       8,349       19,101       6.9       9.7  
Wholesale
    3,812       1,004       4,816       3,676       1,052       4,728       3.7       (4.6 )
Total energy sales
    15,311       10,159       25,470       14,428       9,401       23,829       6.1 %     8.1 %
                                                                 
Energy Supply (millions of kWh)
                                                               
Generated
                                                               
Steam
    8,367       3,839       12,206       7,233       3,244       10,477                  
Nuclear
    5,858       -       5,858       6,070       1,627       7,697                  
Combustion turbines/combined cycle
    977       4,931       5,908       768       3,047       3,815                  
Hydro
    250       -       250       174       -       174                  
 Purchased
    524       2,069       2,593       899       2,062       2,961                  
Total energy supply (company share)
    15,976       10,839       26,815       15,144       9,980       25,124                  
                                                                 
Impact of Weather to Normal on Retail Sales
                                                         
Heating Degree Days
                                                               
Actual
    1,972       671               1,670       373               18.1 %     79.9 %
Normal
    1,662       276               1,655       276                          
Cooling Degree Days
                                                               
Actual
    -       48               16       193               (100.0 ) %     (75.1 ) %
Normal
    13       216               11       216                          
Impact of retail weather to normal on EPS
  $ 0.07     $ 0.11     $ 0.18     $ 0.01     $ 0.03     $ 0.04                  
 
(a) Certain amounts for 2009 have been reclassified to conform to the 2010 presentation.

 
S-2

 

Progress Energy, Inc.
SUPPLEMENTAL DATA - Page S-3
Unaudited
 
Adjusted O&M Reconciliation (A)
               
   
Three months ended March 31,
     
(in millions)
 
2010
   
2009
 
Growth
 
Reported GAAP O&M
  $ 480     $ 453     6.0 %
Adjustments
                     
Carolinas
                     
O&M recoverable through clauses
    (15 )     (9 )      
Timing of nuclear outages (B)
    -       -        
Nuclear insurance refund (C)
    -       9        
Storm restoration expenses (D)
    (6 )     -        
Florida
                     
Energy conservation cost recovery clause (ECCR)
    (22 )     (17 )      
Environmental cost recovery clause (ECRC)
    (16 )     (23 )      
Nuclear cost recovery
    (1 )     (1 )      
Nuclear insurance refund (C)
    -       2        
Adjusted O&M
  $ 420     $ 414     1.4 %
 
A - The preceding table provides a reconciliation of reported GAAP O&M to Adjusted O&M.  Adjusted O&M excludes certain expenses that are recovered through cost-recovery clauses which have no material impact on earnings, as well as items considered to be outside of management's direct control.  Management believes this presentation is appropriate and enables investors to more accurately compare the company's O&M expense over the periods presented.  Adjusted O&M as presented here may not be comparable to similarly titled measures used by other companies.
B - Nuclear units are periodically removed from service to accommodate normal refueling and maintenance outages, repairs and certain other modifications.  PEC experienced one full nuclear outage during the three months ended March 31, 2010, compared to one full nuclear outage during the three months ended March 31, 2009.  Therefore, no adjustment to the company's O&M expense is necessary, since the number of outages is comparable during the periods presented.
C - PEC and PEF are members of Nuclear Electric Insurance Limited (NEIL), a mutual insurance company which provides primary and excess insurance coverage against property damage to members’ nuclear generating facilities.  NEIL makes annual distributions to its members.  These distributions are dependent upon the financial performance of its investments and amount of member insurance claims.
D - PEC does not maintain a storm damage reserve account and does not have an ongoing regulatory mechanism to recover storm costs.
 
 
 
Financial Statistics
           
   
Three months ended March 31,
 
   
2010
   
2009 (a)
 
Return on average common stock equity
    8.1 %     9.1 %
Book value per common share
  $ 33.58     $ 33.12  
Capitalization
               
Total equity
    42.2 %     42.6 %
Preferred stock of subsidiaries
    0.4 %     0.5 %
Total debt
    57.4 %     56.9 %
Total Capitalization
    100.0 %     100.0 %
                 
(a) Restated to include capital lease obligations in total debt calculation.
         

 
 
S-3