-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, C3RQVHiWRXgOmp+RsqfGiBWic+zV++gZ1mLoDHWCSqRN0DxFUxEW8k0lYk0CfYTH dK+iab7qGOzu4SmmTmIaqw== 0000741508-07-000024.txt : 20070510 0000741508-07-000024.hdr.sgml : 20070510 20070509212921 ACCESSION NUMBER: 0000741508-07-000024 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20070509 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20070510 DATE AS OF CHANGE: 20070509 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SIERRA PACIFIC RESOURCES /NV/ CENTRAL INDEX KEY: 0000741508 STANDARD INDUSTRIAL CLASSIFICATION: ELECTRIC & OTHER SERVICES COMBINED [4931] IRS NUMBER: 880198358 STATE OF INCORPORATION: NV FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-08788 FILM NUMBER: 07834373 BUSINESS ADDRESS: STREET 1: PO BOX 30150 STREET 2: 6100 NEIL RD CITY: RENO STATE: NV ZIP: 89511 BUSINESS PHONE: 7758344011 MAIL ADDRESS: STREET 1: P O BOX 30150 STREET 2: 6100 NEIL ROAD CITY: RENO STATE: NV ZIP: 89511 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SIERRA PACIFIC POWER CO CENTRAL INDEX KEY: 0000090144 STANDARD INDUSTRIAL CLASSIFICATION: ELECTRIC & OTHER SERVICES COMBINED [4931] IRS NUMBER: 880044418 STATE OF INCORPORATION: NV FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-00508 FILM NUMBER: 07834374 BUSINESS ADDRESS: STREET 1: 6100 NEIL RD STREET 2: P O BOX 10100 CITY: RENO STATE: NV ZIP: 89520-0400 BUSINESS PHONE: 7758344011 MAIL ADDRESS: STREET 1: 6100 NEIL ROAD STREET 2: P.O. BOX 10100 CITY: RENO STATE: NV ZIP: 89520 FILER: COMPANY DATA: COMPANY CONFORMED NAME: NEVADA POWER CO CENTRAL INDEX KEY: 0000071180 STANDARD INDUSTRIAL CLASSIFICATION: ELECTRIC SERVICES [4911] IRS NUMBER: 880045330 STATE OF INCORPORATION: NV FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-52378 FILM NUMBER: 07834375 BUSINESS ADDRESS: STREET 1: 6226 W SAHARA AVE CITY: LAS VEGAS STATE: NV ZIP: 89146 BUSINESS PHONE: 7023675000 MAIL ADDRESS: STREET 1: P O BOX 98910 CITY: LAS VEGAS STATE: NV ZIP: 89151 FORMER COMPANY: FORMER CONFORMED NAME: SOUTHERN NEVADA POWER CO DATE OF NAME CHANGE: 19701113 8-K 1 form8-k.htm FORM 8-K Form 8-K
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) May 9, 2007
 
 
 
 
 
 
 
 
Registrant, State of Incorporation, Address of
 
I.R.S. Employer
Commission File
 
Principal Executive Offices and Telephone
 
Identification
Number
 
Number
 
Number
 
 
 
 
 
1-08788
 
SIERRA PACIFIC RESOURCES
 
88-0198358
 
 
Nevada
 
 
 
 
P.O. Box 30150 (6100 Neil Road)
 
 
 
 
Reno, Nevada 89520-0400 (89511)
 
 
 
 
(775) 834-4011
 
 
 
 
 
 
 
2-28348
 
NEVADA POWER COMPANY
 
88-0420104
 
 
Nevada
 
 
 
 
6226 West Sahara Avenue
 
 
 
 
Las Vegas, Nevada 89146
 
 
 
 
(702) 367-5000
 
 
 
 
 
 
 
0-00508
 
SIERRA PACIFIC POWER COMPANY
 
88-0044418
 
 
Nevada
 
 
 
 
P.O. Box 10100 (6100 Neil Road)
 
 
 
 
Reno, Nevada 89520-0400 (89511)
 
 
 
 
(775) 834-4011
 
 
 
 
                                             None
 
 


(Former name or former address, if changed since last report)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
o
 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o
 
Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act (17 CFR 240.14a-12(b))
o
 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o
 
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))






 








 

 
 
    The information in this Current Report (including Exhibits 99.1 and 99.2) is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section. The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
 
 
 
 
(c) Exhibits-- The following exhibits are furnished with this Form 8-K:

EX-99.1 - Reconciliation of Non-GAAP Financial Information - EBITDA
EX-99.2 - Reconciliation of Non-GAAP Financial Informationi - Funds from Operations
 
 

 














     Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrants have each duly caused this report to be signed on their behalf by the undersigned, thereunto duly authorized.


 
Sierra Pacific Resources
(Registrant)
 
 
 
Date: May 9, 2007 
By:  
/s/ John E. Brown  
 
 
 
John E. Brown 
 
 
 
Controller 
 
 
 
Nevada Power Company
(Registrant)
 
 
 
Date: May 9, 2007 
By:  
/s/ John E. Brown  
 
 
 
John E. Brown 
 
 
 
Controller 
 
 
 
Sierra Pacific Power Company
(Registrant)
 
 
 
 
 
 
Date: May 9, 2007 
By:  
/s/ John E. Brown  
 
 
 
John E. Brown 
 
 
 
Controller 
 

 
EX-99.1 2 ex99-1.htm EXHIBIT 99.1 Exhibit 99.1
EXHIBIT 99.1
 
    EBITDA represents net income before interest, taxes, depreciation and amortization. EBITDA is presented here because Sierra Pacific Resources (the “Company”) considers it a supplemental measure of its performance and believes debt-holders frequently use EBITDA to analyze operating performance and debt service capacity. EBITDA has limitations as an analytical tool, and you should not consider it in isolation, or as a substitute for analysis of our operating results as reported under GAAP. Some of these limitations are:

 
 
w
EBITDA does not reflect cash expenditures, or future requirements for capital expenditures, or contractual commitments;
 
 
 
 
w
EBITDA does not reflect changes in, or cash requirements for, working capital needs;
 
 
 
 
w
EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debts;
 
 
 
 
w
Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA does not reflect any cash requirements for such replacements; and
 
 
 
 
w
Other companies in this industry may calculate EBITDA differently than we do, which will limit its usefulness as a comparative measure.

Because of these limitations, the Company's management relies primarily on our GAAP results as a measure of the Company's performance and uses EBITDA on a supplemental basis.

 
     
(Dollars in thousands)
     
Sierra Pacific Resources
 
 
 
 
 
 
 
 
 
 
 
 
 
                           
EBITDA
                         
   
Three Months ended March 31,
 
Year ended December 31,
 
LTM March 31,
 
   
2007
 
2006
 
2006
 
2005
 
2004
 
2007
 
Net Income Applicable to Common Stock
 
$
15,607
 
$
1,242
 
$
277,451
 
$
82,237
 
$
28,571
 
$
291,816
 
                                     
Interest Charges
   
69,669
   
72,599
   
311,088
   
284,927
   
307,546
   
308,158
 
Income taxes
   
10,628
   
1,281
   
145,605
   
43,118
   
18,050
   
154,952
 
Depreciation and Amortization
   
56,233
   
57,461
   
228,875
   
214,662
   
205,922
   
227,647
 
                                     
EBITDA
 
$
152,137
 
$
132,583
 
$
963,019
 
$
624,944
 
$
560,089
 
$
982,573
 
                                       
EBITDA/Interest Expense
               
3.10x
   
2.19x
   
1.82x
   
3.19x
 
Debt/EBITDA
               
4.16x
   
6.20x
   
7.30x
   
4.23x
 
 
Sierra Pacific Resources
                                     
                                       
Net interest expense
 
$
69,669
 
$
72,599
 
$
311,088
 
$
284,927
 
$
307,546
 
$
308,158
 
                                     
Long-Term Debt
 
$
4,147,322
 
$
4,001,542
 
$
4,001,542
 
$
3,817,122
 
$
4,081,281
 
$
4,147,322
 
Current maturities of long term debt
   
8,625
   
8,348
   
8,348
   
58,909
   
8,491
   
8,625
 
Total Debt
 
$
4,155,947
 
$
4,009,890
 
$
4,009,890
 
$
3,876,031
 
$
4,089,772
 
$
4,155,947
 
                                       
                                       
                                       
                                       
Nevada Power Company
                         
                                       
EBITDA
                                     
 
 
 Three Months ended March 31, 
 
Year ended December 31,
LTM March 31, 
     
2007
 
 
2006
 
 
2006
 
 
2005
 
 
2004
 
 
2007
 
Net Income (Loss)
 
$
4,582
 
$
(3,296
)
$
224,540
 
$
132,734
 
$
104,312
 
$
232,418
 
                                     
Interest Charges
   
43,992
   
41,194
   
176,612
   
134,657
   
137,388
   
179,410
 
Income taxes
   
2,366
   
(1,686
)
 
117,510
   
63,995
   
56,572
   
121,562
 
Depreciation and Amortization
   
35,761
   
34,237
   
141,585
   
124,098
   
118,841
   
143,109
 
                                       
EBITDA
 
$
86,701
 
$
70,449
 
$
660,247
 
$
455,484
 
$
417,113
 
$
676,499
 
                                       
EBITDA/Interest Expense
               
3.74x
   
3.38x
   
3.04x
   
3.77x
 
Debt/EBITDA
               
3.61x
   
4.88x
   
5.47x
   
3.71x
 
 
Nevada Power Company
                                     
                                       
Net interest expense
 
$
43,992
 
$
41,194
 
$
176,612
 
$
134,657
 
$
137,388
 
$
179,410
 
                                     
Long-Term Debt
 
$
2,501,650
 
$
2,380,139
 
$
2,380,139
 
$
2,214,063
 
$
2,275,690
 
$
2,501,650
 
Current maturities of long term debt
   
6,225
   
5,948
   
5,948
   
6,509
   
6,091
   
6,225
 
Total Debt
 
$
2,507,875
 
$
2,386,087
 
$
2,386,087
 
$
2,220,572
 
$
2,281,781
 
$
2,507,875
 
                                       
                                       
Sierra Pacific Power Company
                         
                                       
EBITDA
                                     
   
 Three Months ended March 31,
 
Year ended December 31, 
   
LTM March 31, 
     
2007
 
 
2006
 
 
2006
 
 
2005
 
 
2004
 
 
2007
 
Net Income
 
$
21,968
 
$
13,272
 
$
57,709
 
$
52,074
 
$
18,577
 
$
66,405
 
                                       
Interest Charges
   
14,783
   
18,156
   
71,506
   
69,067
   
62,831
   
68,133
 
Income Taxes
   
9,571
   
7,672
   
27,829
   
28,379
   
325
   
29,728
 
Depreciation and Amortization
   
20,472
   
23,224
   
87,279
   
90,569
   
86,806
   
84,527
 
                                       
EBITDA
 
$
66,794
 
$
62,324
 
$
244,323
 
$
240,089
 
$
168,539
 
$
248,793
 
                                       
EBITDA/Interest Expense
               
3.42x
   
3.48x
   
2.68x
   
3.65x
 
Debt/EBITDA
               
4.39x
   
4.14x
   
5.91x
   
4.41x
 
 
Sierra Pacific Power Company
                                     
                                       
Net interest expense
 
$
14,783
 
$
18,156
 
$
71,506
 
$
69,067
 
$
62,831
 
$
68,133
 
                                       
Long-Term Debt
 
$
1,095,180
 
$
1,070,858
 
$
1,070,858
 
$
941,804
   
994,309
 
$
1,095,180
 
Current maturities of long term debt plus short-term borrowings
   
2,400
   
2,400
   
2,400
   
52,400
   
2,400
   
2,400
 
Total Debt
 
$
1,097,580
 
$
1,073,258
 
$
1,073,258
 
$
994,204
 
$
996,709
 
$
1,097,580
 
                                       
EX-99.2 3 ex99-2.htm EXHIBIT 99.2 Exhibit 99.2
EXHIBIT 99.2
 
Funds from Operations (“FFO”) and Adjusted FFO, which is FFO adjusted to account for cash inflows or outflows associated with the deferred energy accounts, are presented here because the Company believes that these measures are useful to investors because the ratings agencies use these measures when determining a company's credit ratings. The cost of the Company's debt, the ability of the Company's subsidiaries to pay dividends to the Company, and other capital and operational costs and expenses are impacted by the Company's credit ratings. The Company believes that net income is the most directly comparable GAAP measure to FFO.

Since FFO excludes certain items includable in net income, reliance on the measure has limitations; management compensates for these limitations by using the measure simply as a supplemental measure that is weighed in the balance with other GAAP measures. FFO is not necessarily an indication of the Company's cash flow available to fund cash needs. Additionally, it should not be used as an alternative to net income when evaluating the Company's financial performance or to cash flow from operating, investing and financing activities when evaluating the Company's liquidity or ability to make cash distributions or pay debt service. The FFO presented by the Company may not be comparable to the FFO presented by other utility companies.

     
(Dollars in thousands)
     
                           
Sierra Pacific Resources
 
 
 
 
 
 
 
 
 
 
 
 
 
                           
Funds From Operations (FFO)
                         
   
Three Months ended March 31,
 
Year ended December 31,
 
LTM March 31,
 
   
2007
 
2006
 
2006
 
2005
 
2004
 
2007
 
                           
Net Income Applicable to Common Stock
 
$
15,607
 
$
1,242
 
$
277,451
 
$
82,237
 
$
28,571
 
$
291,816
 
                                       
Adjustments to reconcile net income to net cash provided by operating activities:
                                     
                                 
Depreciation and amortization
   
56,233
   
57,461
   
228,875
   
214,662
   
205,922
   
227,647
 
Deferred taxes and deferred investment tax credit
   
5,165
   
(1,822
)
 
136,026
   
41,609
   
33,690
   
143,013
 
AFUDC (Debt and Equity)
   
(11,901
)
 
(12,134
)
 
(35,345
)
 
(45,013
)
 
(14,535
)
 
(35,112
)
Deferred Energy Costs Disallowed
   
-
   
-
   
-
   
-
   
1,586
   
-
 
Goodwill Impairment
   
-
   
-
   
-
   
-
   
11,695
   
-
 
Impairment of assets of subsidiary
   
-
   
-
   
-
   
-
   
10,997
   
-
 
Gain on Sale of Discontinued Operations
   
-
   
-
   
-
   
-
   
(2,506
)
 
-
 
Plant Costs disallowed
   
-
   
-
   
-
   
-
   
47,092
   
-
 
Reinstatement of deferred energy costs
   
-
   
-
   
(178,825
)
 
-
   
-
   
(178,825
)
Reinstatement of interest on deferred energy
   
(11,076
)
 
-
   
-
   
-
   
-
   
(11,076
)
Carrying Charge on Lenzie Plant
   
(10,082
)
 
(4,031
)
 
(33,440
)
 
-
   
-
   
(39,491
)
Gain on Sale of Investment
   
-
   
-
   
(62,927
)
 
-
   
-
   
(62,927
)
Other, net
   
(3,637
)
 
41
   
24,650
   
(219
)
 
23,453
 
 
20,972
 
Funds from Operations (Before Deferred Energy Costs)
   
40,309
   
40,757
   
356,465
   
293,276
   
345,965
   
356,017
 
Amortization Deferred energy costs - electric
   
36,141
   
32,560
   
166,821
   
188,221
   
265,418
   
170,402
 
Amortization Deferred energy costs - gas
   
478
   
3,021
   
6,234
   
1,446
   
3,242
   
3,691
 
Deferral of energy costs - electric plus terminated suppliers
   
228
   
(34,776
)
 
(45,996
)
 
(23,063
)
 
(147,589
)
 
(10,992
)
Deferral of energy costs - gas
   
(2,330
)
 
1,592
   
436
   
(2,519
)
 
(7,480
)
 
(3,486
)
Payment to terminating supplier
   
-
   
(65,368
)
 
(65,368
)
 
-
   
(61,129
)
 
-
 
Proceeds from claim on terminating supplier
   
-
   
41,365
   
41,365
   
-
   
-
   
-
 
Adjusted Funds from Operations
 
$
74,826
 
$
19,151
 
$
459,957
 
$
457,361
 
$
398,427
 
$
515,632
 
                                       
Long-term Debt
   
4,147,322
   
4,122,580
   
4,001,542
   
3,817,122
   
4,081,281
   
4,147,322
 
Current maturities of long term debt plus short-term borrowings
   
8,625
   
196,325 
   
8,348
   
58,909
   
8,491
   
8,625
 
Total Debt
 
$
4,155,947
 
$
4,318,905
 
$
4,009,890
 
$
3,876,031
 
$
4,089,772
 
$
4,155,947
 
                                       
Preferred Stock
   
-
   
-
   
-
   
50,000
   
50,000
   
-
 
                                       
Net interest expense
   
69,669
   
72,599
   
311,088
   
284,927
   
307,546
   
308,158
 
AFUDC Debt
   
5,334
   
6,002
   
17,119
   
24,691
   
8,587
   
16,451
 
Adjusted Interest Expense
 
$
75,003
 
$
78,601
 
$
328,207
 
$
309,618
 
$
316,133
 
$
324,609
 
                                       
Debt/Funds from operations
               
11.25x
   
13.22x
   
11.82x
   
11.67x
 
Debt/Adjusted FFO
               
8.72x
   
8.47x
   
10.26x
   
8.06x
 
Funds from Operations Interest Coverage
               
2.09x
   
1.95x
   
2.09x
   
2.10x
 
Adjusted Funds From Operations Interest Coverage
               
2.40x
   
2.48x
   
2.26x
   
2.59x
 
Common shareholders equity
             
$
2,622,297
 
$
2,060,154
 
$
1,498,616
 
$
2,642,158
 
Total Capitalization
             
$
6,632,187
 
$
5,986,185
 
$
5,638,388
 
$
6,789,480
 
Debt/Capitalization
               
60.46
%
 
64.75
%
 
72.53
%
 
61.21
%
 
 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
     
(Dollars in thousands)
     
       
Nevada Power Company
 
 
 
 
 
 
 
 
 
 
 
 
 
                           
Funds From Operations (FFO)
                         
   
Three Months ended March 31,
 
Year ended December 31,
 
LTM March 31,
 
 
 
2007
 
2006
 
2006
 
2005
 
2004
 
2007
 
                           
Net Income (Loss)
 
$
4,582
 
$
(3,296
)
$
224,540
 
$
132,734
 
$
104,312
 
$
232,418
 
                                       
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
                                     
                                 
Depreciation and amortization
   
35,761
   
34,237
   
141,585
   
124,098
   
118,841
   
143,109
 
Deferred taxes and deferred investment tax credit
   
(2,645
)
 
(4,820
)
 
107,392
   
86,910
   
57,066
   
109,567
 
AFUDC (Debt and Equity)
   
(5,648
)
 
(10,801
)
 
(23,369
)
 
(41,870
)
 
(9,968
)
 
(18,216
)
Deferred Energy Costs Disallowed
   
-
   
-
   
-
   
-
   
1,586
   
-
 
Reinstatement of Deferred Energy Costs
   
-
   
-
   
(178,825
)
             
(178,825
)
Reinstatement of Interest of Deferred Energy
   
(11,076
)
 
-
   
-
   
-
   
-
   
(11,076
)
Carrying Charge on Lenzie Plant
   
(10,082
)
 
(4,031
)
 
(33,440
)
 
-
   
-
   
(39,491
)
Other, net
   
(4,419
)
 
(405
)
 
3,394
   
(7,433
)
 
(44,149
)
 
(620
)
Funds from Operations (Before Deferred Energy Costs)
   
6,473
   
10,884
   
241,277
   
294,439
   
227,688
   
236,866
 
Amortization Deferred energy costs
   
24,082
   
21,278
   
120,499
   
131,471
   
228,765
   
123,303
 
Deferral of energy costs plus terminated suppliers
   
(844
)
 
(23,286
)
 
(46,086
)
 
(31,219
)
 
(112,992
)
 
(23,644
)
Payment to terminating supplier
   
-
   
(37,410
)
 
(37,410
)
 
-
   
(50,311
)
 
-
 
Proceeds from claim on terminating supplier
   
-
   
26,391
   
26,391
   
-
   
-
   
-
 
Adjusted Funds from Operations
 
$
29,711
 
$
(2,143
)
$
304,671
 
$
394,691
 
$
293,150
 
$
336,525
 
                                       
Long-term Debt
   
2,501,650
   
2,388,210
   
2,380,139
   
2,214,063
   
2,275,690
   
2,501,650
 
Current maturities of long term debt
   
6,225
   
163,925 
   
5,948
   
6,509
   
6,091
   
6,225
 
Total Debt
 
$
2,507,875
 
$
2,552,135
 
$
2,386,087
 
$
2,220,572
 
$
2,281,781
 
$
2,507,875
 
                                       
Net interest expense
   
43,992
   
41,194
   
176,612
   
134,657
   
137,388
   
179,410
 
AFUDC Debt
   
2,550
   
5,372
   
11,614
   
23,187
   
5,738
   
8,792
 
Adjusted Interest Expense
   
46,542
   
46,566
 
$
188,226
 
$
157,844
 
$
143,126
 
$
188,202
 
                                       
Debt/Funds from operations
               
9.89x
   
7.54x
   
10.02x
   
10.59x
 
Debt/Adjusted FFO
               
7.83x
   
5.63x
   
7.78x
   
7.45x
 
Funds from Operations Interest Coverage
               
2.28x
   
2.87x
   
2.59x
   
2.26x
 
Adjusted Funds From Operations Interest Coverage
               
2.62x
   
3.50x
   
3.05x
   
2.79x
 
Common shareholders equity
             
$
2,172,198
 
$
1,762,089
 
$
1,436,788
 
$
2,176,988
 
Total Capitalization
             
$
4,558,285
 
$
3,982,661
 
$
3,718,569
 
$
4,678,638
 
Debt/Capitalization
               
52.35
%
 
55.76
%
 
61.36
%
 
53.60
%
                                       



RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
     
(Dollars in thousands)
     
       
Sierra Pacific Power Company
 
 
 
 
 
 
 
 
 
 
 
 
 
                           
Funds From Operations (FFO)
                         
   
Three Months ended March 31,
 
Year ended December 31,
 
LTM March 31,
 
   
2007
 
2006
 
2006
 
2005
 
2004
 
2007
 
                           
Net Income
 
$
21,968
 
$
12,272
 
$
57,709
 
$
52,074
 
$
18,577
 
$
67,405
 
                                       
Adjustments to reconcile net income to net cash provided by operating activities:
                                     
                                 
Depreciation and amortization
   
20,472
   
23,224
   
87,279
   
90,569
   
86,806
   
84,527
 
Deferred taxes and deferred investment tax credit
   
1,142
   
(41,878
)
 
(39,361
)
 
209
   
11,640
   
3,659
 
AFUDC (Debt and Equity)
   
(6,253
)
 
(1,333
)
 
(11,976
)
 
(3,143
)
 
(4,567
)
 
(16,896
)
Plant Costs disallowed
   
-
   
-
   
-
   
-
   
47,092
   
-
 
Other, net
   
1,881
   
1,090
   
16,935
   
318
   
474
   
17,726
 
Funds from Operations (Before Deferred Energy Costs)
   
39,210
   
(6,625
)
 
110,586
   
140,027
   
160,022
   
156,421
 
Amortization Deferred energy costs - electric
   
12,052
   
11,282
   
46,322
   
56,750
   
36,653
   
47,092
 
Amortization Deferred energy costs - gas
   
478
   
3,021
   
6,234
   
1,446
   
3,241
   
3,691
 
Deferral of energy costs - electric plus terminated suppliers
   
1,072
   
(11,490
)
 
90
   
8,156
   
(34,598
)
 
12,652
 
Deferral of energy costs - gas
   
(2,330
)
 
1,592
   
436
   
(2,519
)
 
(7,480
)
 
(3,486
)
Payment to terminating supplier
   
-
   
(27,958
)
 
(27,958
)
 
-
   
(10,818
)
 
-
 
Proceeds from claim on terminating supplier
   
-
   
14,974
   
14,974
   
-
   
-
   
-
 
Adjusted Funds from Operations
 
$
50,482
 
$
(15,204
)
$
150,684
 
$
203,860
 
$
147,020
 
$
216,370
 
                                       
Long-term Debt
   
1,095,180
   
1,073,197
   
1,070,858
   
941,804
   
994,309
   
1,095,180
 
Current maturities of long term debt plus short-term borrowings
   
2,400
   
32,400
   
2,400
   
52,400
   
2,400
   
2,400
 
Total Debt
 
$
1,097,580
 
$
1,105,597
 
$
1,073,258
 
$
994,204
 
$
996,709
   
1,097,580
 
                                       
Preferred Stock
   
-
   
-
   
-
   
50,000
   
50,000
   
-
 
                                       
Net interest expense
   
14,783
   
18,156
   
71,506
   
69,067
   
62,831
   
68,133
 
AFUDC Debt
   
2,784
   
630
   
5,505
   
1,504
   
2,849
   
7,659
 
Adjusted Interest Expense
 
$
17,567
 
$
18,786
 
$
77,011
 
$
70,571
 
$
65,680
   
75,792
 
                                       
Debt/Funds from operations
               
9.71x
   
7.10x
   
6.23x
   
7.02x
 
Debt/Adjusted FFO
               
7.12x
   
4.88x
   
6.78x
   
5.07x
 
Funds from Operations Interest Coverage
               
2.44x
   
2.98x
   
3.44x
   
3.06x
 
Adjusted Funds From Operations Interest Coverage
               
2.96x
   
3.89x
   
3.24x
   
3.85x
 
Common shareholders equity
             
$
884,737
 
$
727,777
 
$
705,395
 
$
906,987
 
Total Capitalization
             
$
1,957,995
 
$
1,771,981
 
$
1,752,104
 
$
2,002,167
 
Debt/Capitalization
               
54.81
%
 
56.11
%
 
56.89
%
 
54.82
%

 

 


 
-----END PRIVACY-ENHANCED MESSAGE-----