EX-99 4 deccember2008.htm EX. 99.2 2008 CONSOLIDATED FINANCIAL STATEMENTS December 2008 Broker's Report

Exhibit 99.2


NORTHEAST UTILITIES AND SUBSIDIARIES

 

 

 

 

CONSOLIDATED BALANCE SHEETS

 

 

 

 

(Unaudited)

 

 

 

 

 

 

At December 31,

(Thousands of Dollars)

 

2008

 

2007

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

Current Assets:

  

 

 

 

  Cash and cash equivalents

  

 $                89,816 

 

 $                15,104 

  Investments in securitizable assets

 

                       - 

 

308,182 

  Receivables, less provision for uncollectible

 

 

 

 

    accounts of $43,275 in 2008 and $25,529 in 2007

 

698,755 

 

401,283 

  Unbilled revenues

  

218,440 

 

101,860 

  Taxes receivable

 

                       - 

 

13,850 

  Fuel, materials and supplies

  

300,049 

 

210,850 

  Marketable securities - current

 

78,452 

 

70,816 

  Derivative assets - current

 

31,373 

 

105,517 

  Prepayments and other

  

88,679 

 

58,794 

 

 

1,505,564 

 

1,286,256 

 

  

 

 

 

Property, Plant and Equipment:

 

 

 

 

  Electric utility

 

9,219,351 

 

7,594,606 

  Gas utility

  

1,043,687 

 

977,290 

  Other

  

290,156 

 

310,535 

 

  

10,553,194 

 

8,882,431 

    Less: Accumulated depreciation: $2,610,479 for electric

  

 

 

 

                and gas utility and $159,639 for other in 2008;

  

 

 

 

                $2,483,570 for electric and gas utility and

  

 

 

 

                $178,193 for other in 2007

  

2,770,118 

 

2,661,763 

 

  

7,783,076 

 

6,220,668 

  Construction work in progress

 

424,800 

 

1,009,277 

 

  

8,207,876 

 

7,229,945 

 

 

 

 

 

Deferred Debits and Other Assets:

 

 

 

 

  Regulatory assets

 

3,502,606 

 

2,057,083 

  Goodwill

 

287,591 

 

287,591 

  Prepaid pension

 

                       - 

 

202,512 

  Marketable securities - long-term

 

30,757 

 

53,281 

  Derivative assets - long-term

 

241,814 

 

298,001 

  Other

 

212,272 

 

167,153 

 

 

           4,275,040 

 

           3,065,621 

Total Assets

 

 $         13,988,480 

 

 $         11,581,822 

 

 

 

 

 

The data contained in this report is preliminary and is unaudited.  This report is being submitted for the sole purpose of providing information to present shareholders about Northeast Utilities and Subsidiaries and is not a representation, prospectus, or intended for use in connection with any purchase or sale of securities.  

 

 





NORTHEAST UTILITIES AND SUBSIDIARIES

 

 

 

 

CONSOLIDATED BALANCE SHEETS

 

 

 

 

(Unaudited)

 

 

 

 

 

 

At December 31,

(Thousands of Dollars)

 

2008

 

2007

 

 

 

 

 

LIABILITIES AND CAPITALIZATION

 

 

 

 

 

 

 

 

 

Current Liabilities:

  

 

 

 

  Notes payable to banks

  

 $           618,897 

 

 $             79,000 

  Long-term debt - current portion

  

54,286 

 

154,286 

  Accounts payable

  

678,614 

 

598,546 

  Accrued taxes

  

12,527 

 

                       - 

  Accrued interest

  

69,818 

 

56,592 

  Derivative liabilities - current

  

100,919 

 

71,601 

  Other

  

168,401 

 

246,125 

 

  

1,703,462 

 

1,206,150 

 

 

 

 

 

Rate Reduction Bonds

 

686,511 

 

917,436 

 

 

 

 

 

Deferred Credits and Other Liabilities:

  

 

 

 

  Accumulated deferred income taxes

  

1,223,461 

 

1,067,490 

  Accumulated deferred investment tax credits

  

25,371 

 

28,845 

  Deferred contractual obligations

 

193,016 

 

222,908 

  Regulatory liabilities

 

592,540 

 

851,780 

  Derivative liabilities - long-term

  

912,426 

 

208,461 

  Accrued pension

 

740,930 

 

                       - 

  Accrued postretirement benefits

 

240,371 

 

181,507 

  Other

  

430,718 

 

383,611 

 

  

4,358,833 

 

2,944,602 

Capitalization:

 

 

 

 

  Long-Term Debt

  

4,103,162 

 

3,483,599 

  

 

 

 

 

  Preferred Stock of Subsidiary - Non-Redeemable

  

116,200 

 

116,200 

 

 

 

 

 

  Common Shareholders' Equity:

 

 

 

 

     Common shares, $5 par value - authorized

 

 

 

 

        225,000,000 shares; 176,212,275 shares issued

 

 

 

 

        and 155,834,361 shares outstanding in 2008 and

 

 

 

 

        175,924,694 shares issued and 155,079,770 shares

 

 

 

 

        outstanding in 2007

  

881,061 

 

879,623 

    Capital surplus, paid in

 

1,475,006 

 

1,465,946 

    Deferred contribution plan - employee stock ownership plan

  

(15,481)

 

(26,352)

    Retained earnings

 

1,078,594 

 

946,792 

    Accumulated other comprehensive (loss)/income

 

(37,265)

 

9,359 

    Treasury stock, 19,708,136 shares in 2008 and 19,705,545 shares in 2007

  

(361,603)

 

(361,533)

  Common Shareholders' Equity

  

3,020,312 

 

2,913,835 

Total Capitalization

 

7,239,674 

 

6,513,634 

 

 

 

 

 

Total Liabilities and Capitalization

 

 $      13,988,480 

 

 $      11,581,822 

 

  

 

 

 

The data contained in this report is preliminary and is unaudited.  This report is being submitted for the sole purpose of providing information to present shareholders about Northeast Utilities and Subsidiaries and is not a representation, prospectus, or intended for use in connection with any purchase or sale of securities.  

 




NORTHEAST UTILITIES AND SUBSIDIARIES

 

 

 

 

 

 

CONSOLIDATED STATEMENTS OF INCOME

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

For the Years Ended December 31,

(Thousands of Dollars, except share information)

 

2008

 

2007

 

2006

 

 

 

 

 

 

 

Operating Revenues

  

 $              5,800,095 

 

 $              5,822,226 

 

 $              6,877,687 

 

 

 

 

 

 

 

Operating Expenses:

  

 

 

 

 

 

  Operation -

  

 

 

 

 

 

    Fuel, purchased and net interchange power

  

2,996,180 

 

3,350,673 

 

4,630,798 

    Other

  

1,021,704 

 

961,285 

 

1,121,534 

  Maintenance

  

254,038 

 

211,589 

 

193,706 

  Depreciation

  

278,588 

 

265,297 

 

240,559 

  Amortization of regulatory assets, net

  

186,396 

 

40,674 

 

16,292 

  Amortization of rate reduction bonds

  

204,859 

 

201,039 

 

188,247 

  Taxes other than income taxes

  

267,565 

 

252,188 

 

250,580 

       Total operating expenses

  

5,209,330 

 

5,282,745 

 

6,641,716 

Operating Income

  

590,765 

 

539,481 

 

235,971 

 

 

 

 

 

 

 

Interest Expense:

  

 

 

 

 

 

  Interest on long-term debt

  

193,883 

 

162,841 

 

141,579 

  Interest on rate reduction bonds

  

50,231 

 

61,580 

 

74,242 

  Other interest

  

25,031 

 

15,824 

 

22,375 

        Interest expense, net

  

269,145 

 

240,245 

 

238,196 

Other Income, Net

 

50,428 

 

61,639 

 

64,394 

Income from Continuing Operations Before

 

 

 

 

 

 

  Income Tax Expense/(Benefit)

  

372,048 

 

360,875 

 

62,169 

Income Tax Expense/(Benefit)

  

105,661 

 

109,420 

 

(76,326)

Income from Continuing Operations Before

 

 

 

 

 

 

  Preferred Dividends of Subsidiary

  

266,387 

 

251,455 

 

138,495 

Preferred Dividends of Subsidiary

 

5,559 

 

5,559 

 

5,559 

Income from Continuing Operations

 

260,828 

 

245,896 

 

132,936 

Discontinued Operations:

 

 

 

 

 

 

  Income from Discontinued Operations

 

 

435 

 

31,321 

  Gains from Sale/Disposition of Discontinued Operations

 

 

2,054 

 

504,314 

  Income Tax Expense

 

 

1,902 

 

197,993 

Income from Discontinued Operations

 

 

587 

 

337,642 

Net Income

 

 $                 260,828 

 

 $                 246,483 

 

 $                 470,578 

 

 

 

 

 

 

 

Basic Earnings Per Common Share:

 

 

 

 

 

 

Income from Continuing Operations

 

 $                       1.68 

 

 $                       1.59 

 

 $                       0.86 

Income from Discontinued Operations

 

                             - 

 

                             - 

 

                          2.20 

Basic Earnings Per Common Share

 

 $                       1.68 

 

 $                       1.59 

 

 $                       3.06 

 

 

 

 

 

 

 

Fully Diluted Earnings Per Common Share:

 

 

 

 

 

 

Income from Continuing Operations

 

 $                       1.67 

 

 $                       1.59 

 

 $                       0.86 

Income from Discontinued Operations

 

                             - 

 

                             - 

 

                          2.19 

Fully Diluted Earnings Per Common Share

 

 $                       1.67 

 

 $                       1.59 

 

 $                       3.05 

 

 

 

 

 

 

 

Basic Common Shares Outstanding (weighted average)

 

155,531,846 

 

154,759,727 

 

153,767,527 

Fully Diluted Common Shares Outstanding (weighted average)

 

155,999,240 

 

155,304,361 

 

154,146,669 

 

  

 

 

 

 

 

The data contained in this report is preliminary and is unaudited.  This report is being submitted for the sole purpose of providing information to present shareholders about Northeast Utilities and Subsidiaries and is not a representation, prospectus, or intended for use in connection with any purchase or sale of securities.  

 

 




NORTHEAST UTILITIES AND SUBSIDIARIES

 

 

 

 

CONSOLIDATED STATEMENTS OF INCOME

 

 

 

 

(Unaudited)

 

 

 

 

 

 

For the Three Months Ended December 31,

(Thousands of Dollars, except share information)

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

Operating Revenues

  

$             1,447,886 

 

 $          1,275,959 

 

 

 

 

 

Operating Expenses:

  

 

 

 

  Operation -

  

 

 

 

    Fuel, purchased and net interchange power

  

710,114 

 

594,151 

    Other

  

266,398 

 

280,635 

  Maintenance

  

55,146 

 

51,908 

  Depreciation

  

72,796 

 

76,330 

  Amortization of regulatory assets, net

  

54,210 

 

20,879 

  Amortization of rate reduction bonds

  

50,493 

 

49,723 

  Taxes other than income taxes

  

67,432 

 

58,753 

       Total operating expenses

  

1,276,589 

 

1,132,379 

Operating Income

  

171,297 

 

143,580 

 

 

 

 

 

Interest Expense:

  

 

 

 

  Interest on long-term debt

  

51,550 

 

44,688 

  Interest on rate reduction bonds

  

11,321 

 

14,280 

  Other interest

  

6,676 

 

652 

        Interest expense, net

  

69,547 

 

59,620 

Other Income, Net

 

8,818 

 

24,963 

Income from Continuing Operations Before

 

 

 

 

  Income Tax Expense

  

110,568 

 

108,923 

Income Tax Expense

  

37,280 

 

34,238 

Income from Continuing Operations Before

 

 

 

 

  Preferred Dividends of Subsidiary

  

73,288 

 

74,685 

Preferred Dividends of Subsidiary

 

1,390 

 

1,390 

Income from Continuing Operations

 

71,898 

 

73,295 

Discontinued Operations:

 

 

 

 

  Income from Discontinued Operations

 

 

171 

  Gains from Sale/Disposition of Discontinued Operations

 

 

127 

  Income Tax Expense

 

 

881 

Loss from Discontinued Operations

 

 

 (583)

Net Income

 

$                  71,898 

 

$                72,712 

 

 

 

 

 

Basic and Fully Diluted Earnings Per Common Share:

 

 

 

 

Income from Continuing Operations

 

$                      0.46 

 

$                    0.47 

Income from Discontinued Operations

 

 

Basic and Fully Diluted Earnings Per Common Share

 

$                      0.46 

 

$                    0.47 

 

 

 

 

 

Basic Common Shares Outstanding (weighted average)

 

155,757,560 

 

155,028,315 

Fully Diluted Common Shares Outstanding (weighted average)

 

156,282,835 

 

155,591,553 

 

  

 

 

 

The data contained in this report is preliminary and is unaudited.  This report is being submitted for the sole purpose of providing information to present shareholders about Northeast Utilities and Subsidiaries and is not a representation, prospectus, or intended for use in connection with any purchase or sale of securities.  

 

 





NORTHEAST UTILITIES AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

 

 

 

 

 

 

For the Years Ended December 31,

 

(Thousands of Dollars)

 

2008

 

 

2007

 

 

2006

 

 

 

 

 

 

 

 

 

Operating Activities:

 

 

 

 

 

 

 

 

Net income

$

260,828 

 

$

246,483 

 

$

470,578 

Adjustments to reconcile to net cash flows

 

 

 

 

 

 

 

 

  provided by operating activities:

 

 

 

 

 

 

 

 

Pre-tax gains from sale/disposition of discontinued operations

 

 

 (2,054)

 

 

 (504,314)

Bad debt expense

 

28,573 

 

 

29,140 

 

 

29,366 

Depreciation

 

278,588 

 

 

265,297 

 

 

243,822 

Deferred income taxes

 

  86,810 

 

 

6,933 

 

 

 (204,212)

Amortization of investment tax credits

 

  (3,474)

 

 

  (3,583)

 

 

 (3,673)

Pension and PBOP expense and contributions, net of capitalized portion

  (3,839)

 

 

  10,865 

 

 

38,994 

Stock-based compensation expense

 

  13,518 

 

 

13,855 

 

 

14,718 

Allowance for equity funds used during construction

 

(29,028)

 

 

 (17,417)

 

 

 (13,573)

Impairment of marketable securities

 

  17,399 

 

 

  2,539 

 

 

(Deferral)/amortization of recoverable energy costs

 

(10,590)

 

 

11,715 

 

 

15,609 

Amortization of rate reduction bonds

 

204,859 

 

 

201,039 

 

 

188,247 

Amortization of regulatory assets, net

 

186,396 

 

 

40,674 

 

 

16,292 

Regulatory (refunds and underrecoveries)/overrecoveries

 (174,662)

 

 

37,010 

 

 

 (96,560)

Derivative assets and liabilities

 

   (37,052)

 

 

 (43,808)

 

 

(90,867)

Deferred contractual obligations

 

   (32,326)

 

 

(41,950)

 

 

 (90,671)

(Increase)/decrease in other deferred debits

 

     (16,873)

 

 

  (5,026)

 

 

2,837 

Increase/(decrease) in other deferred credits

 

4,735 

 

 

 (8,784)

 

 

 (10,451)

Other adjustments

 

 (5,738)

 

 

   (4,464)

 

 

22,921 

Changes in current assets and liabilities:

 

 

 

 

 

 

 

 

Receivables and unbilled revenues, net

 

 (141,879)

 

 

(65,381)

 

 

605,366 

Fuel, materials and supplies

 

   (74,531)

 

 

 (33,727)

 

 

  16,718 

Investments in securitizable assets

 

   (25,787)

 

 

33,531 

 

 

  (158,651)

Other current assets

 

 (4,677)

 

 

3,878 

 

 

     58,350 

Accounts payable

 

72,791 

 

 

 (49,554)

 

 

 (399,386)

Counterparty deposits and margin special deposits

 

 (7,474)

 

 

29,505 

 

 

  26,469 

Taxes receivable/accrued

 

63,251 

 

 

 (392,611)

 

 

271,477 

Other current liabilities

 

 (400)

 

 

 (15,670)

 

 

 (42,332)

Net cash flows provided by operating activities

 

649,418 

 

 

248,435 

 

 

  407,074 

 

 

 

 

 

 

 

 

 

Investing Activities:

 

 

 

 

 

 

 

 

Investments in property and plant

 

  (1,255,407)

 

 

  (1,114,824)

 

 

 (872,181)

Net proceeds from sales of competitive businesses

 

 

 

 

 

1,053,099 

Cash payments related to the sale of competitive businesses

 

 

 (16,648)

 

 

    (32,359)

Proceeds from sales of marketable securities

 

259,361 

 

 

254,832 

 

 

   193,459 

Purchases of marketable securities

 

 (262,357)

 

 

 (261,777)

 

 

 (193,917)

Rate reduction bond escrow and other deposits

 

1,686 

 

 

63,722 

 

 

 (50,686)

Other investing activities

 

3,360 

 

 

7,229 

 

 

19,649 

Net cash flows (used in)/provided by investing activities

 

  (1,253,357)

 

 

  (1,067,466)

 

 

117,064 

 

 

 

 

 

 

 

 

 

Financing Activities:

 

 

 

 

 

 

 

 

Issuance of common shares related to share-based compensation

5,524 

 

 

9,056 

 

 

9,494 

Cash dividends on common shares

 

 (129,077)

 

 

 (120,988)

 

 

  (112,745)

Increase/(decrease) in short-term debt

 

539,897 

 

 

79,000 

 

 

(32,000)

Issuance of long-term debt

 

760,000 

 

 

655,000 

 

 

250,000 

Reacquisition and retirements of long-term debt

 

 (261,286)

 

 

 (4,877)

 

 

 (28,843)

Retirements of rate reduction bonds

 

 (230,925)

 

 

 (259,722)

 

 

 (173,344)

Other financing activities

 

    (5,482)

 

 

 (5,245)

 

 

 (571)

Net cash flows provided by/(used in) financing activities

 

  678,651 

 

 

352,224 

 

 

(88,009)

Net increase/(decrease) in cash and cash equivalents

 

   74,712 

 

 

 (466,807)

 

 

436,129 

Cash and cash equivalents - beginning of year

 

  15,104 

 

 

481,911 

 

 

  45,782 

Cash and cash equivalents - end of year

$

89,816 

 

$

15,104 

 

$

481,911 

 

 

 

 

 

 

 

 

 

The data contained in this report is preliminary and is unaudited.  This report is being submitted for the sole purpose of providing information to present shareholders about Northeast Utilities and Subsidiaries and is not a representation, prospectus, or intended for use in connection with any purchase or sale of securities.