-----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, U2gMP6eC+2/T5Xx9hlL067COWPgtlnA/oQQ5dWjcojRVnBijnYDS4KdEozUrMPnr 1eBVesCK/eXdgXS5BVGNWQ== 0000741508-08-000033.txt : 20080805 0000741508-08-000033.hdr.sgml : 20080805 20080805161244 ACCESSION NUMBER: 0000741508-08-000033 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20080805 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20080805 DATE AS OF CHANGE: 20080805 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: 08991558 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: 08991559 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: 08991560 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-k8508.htm FORM 8-K 8.5.08 form8-k8508.htm

UNITED STATES
 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)   August 5, 2008
         
   
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, former address and former fiscal year, 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 CFR230.425)
     
o
 
Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act (17 CFR240.14a-12(b))
     
o
 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17CFR 240.14d-2(b))
     
o
 
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17CFR 240.13e-4(c))
 
 

 





 


 















            Sierra Pacific Resources made available, on its website at www.sierrapacificresources.com, comparative years financial information, including financial information for the quarter ended June 30, 2008.  A reconciliation of the non-GAAP financial information contained within the posting to the most directly comparable financial measures calculated and presented in accordance with GAAP is attached hereto as Exhibits 99.1 and 99.2.  Disclosures regarding definitions of these financial measures used by Sierra Pacific and why Sierra Pacific’s management believes these financial measures provide useful information to investors are also included in Exhibits 99.1 and 99.2.
 
     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 exhibit is furnished with this Form 8-K:

EX-99.1 — Reconciliation of Non-GAAP Financial Information — EBITDA
                EX-99.2 — Reconciliation of Non-GAAP Financial Information — 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: August 5, 2008
 
 
By:
 
 
/s/ E. Kevin Bethel
        E. Kevin Bethel
Chief Accounting Officer

         
   
Nevada Power Company
(Registrant)
         
Date: August 5, 2008
 
 
By:
 
 
/s/ E. Kevin Bethel
       
E. Kevin Bethel
Chief Accounting Officer 

         
   
Sierra Pacific Power Company
(Registrant)
         
Date: August 5, 2008
 
 
By:
 
 
/s/ E. Kevin Bethel
         E. Kevin Bethel
Chief Accounting Officer

 
4

 


EX-99.1 2 exhibit991.htm EXHIBIT 99.1 exhibit991.htm
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:

EBITDA does not reflect cash expenditures, or future requirements for capital expenditures, or contractual commitments;
   
EBITDA does not reflect changes in, or cash requirements for, working capital needs;
   
EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debts;
   
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
   
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.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
(Dollars in thousands)
 
Sierra Pacific Resources
                                   
EBITDA
                                   
   
Six Months ended June 30,
   
Year ended December 31,
   
LTM June 30,
 
   
2008
   
2007
   
2007
   
2006
   
2005
   
2008
 
Net Income Applicable to Common Stock
  $ 60,192     $ 41,361     $ 197,295     $ 277,451     $ 82,237     $ 216,126  
                                                 
Interest charges
    135,804       140,286       279,788       311,088       284,927       275,306  
Income taxes
    33,735       22,547       87,555       145,605       43,118       98,743  
Depreciation and amortization
    126,411       115,911       235,532       228,875       214,662       246,032  
                                                 
EBITDA
  $ 356,142     $ 320,105     $ 800,170     $ 963,019     $ 624,944     $ 836,207  
                                                 
EBITDA/Interest Expense
    2.62 x     2.28 x     2.86 x     3.10 x     2.19 x     3.04 x
Debt/EBITDA
    12.53 x     13.75 x     5.31 x     4.16 x     6.20 x     5.34 x
                                                 
Sierra Pacific Resources
                                               
                                                 
Net interest expense
  $ 135,804     $ 140,286     $ 279,788     $ 311,088     $ 284,927     $ 275,306  
                                                 
Long-Term debt
  $ 4,451,781     $ 4,291,833     $ 4,137,864     $ 4,001,542     $ 3,817,122     $ 4,451,781  
Current maturities of long term debt
    10,298       109,092       110,285       8,348       58,909       10,298  
Total Debt
  $ 4,462,079     $ 4,400,925     $ 4,248,149     $ 4,009,890     $ 3,876,031     $ 4,462,079  
                                                 
                                                 
Nevada Power Company
                                               
EBITDA
                                               
   
Six Months ended June 30,
   
Year ended December 31,
   
LTM June 30,
 
   
2008
   
2007
   
2007
   
2006
   
2005
   
2008
 
Net Income
  $ 41,146     $ 28,186     $ 165,694     $ 224,540     $ 132,734     $ 178,654  
                                                 
Interest charges
    82,461       88,260       174,667       176,612       134,657       168,868  
Income taxes
    22,519       14,573       78,352       117,510       63,995       86,298  
Depreciation and amortization
    82,953       74,594       152,139       141,585       124,098       160,498  
                                                 
EBITDA
  $ 229,079     $ 205,613     $ 570,852     $ 660,247     $ 455,484     $ 594,318  
                                                 
EBITDA/Interest Expense
    2.78 x     2.33 x     3.27 x     3.74 x     3.38 x     3.52 x
Debt/EBITDA
    11.67 x     12.95 x     4.44 x     3.61 x     4.88 x     4.50 x
                                                 
Nevada Power Company
                                               
                                                 
Net interest expense
  $ 82,461     $ 88,260     $ 174,667     $ 176,612     $ 134,657     $ 168,868  
                                                 
Long-Term debt
  $ 2,664,929     $ 2,655,630     $ 2,528,141     $ 2,380,139     $ 2,214,063     $ 2,664,929  
Current maturities of long term debt
    8,636       7,449       8,642       5,948       6,509       8,636  
Total Debt
  $ 2,673,565     $ 2,663,079     $ 2,536,783     $ 2,386,087     $ 2,220,572     $ 2,673,565  
                                                 
                                                 
Sierra Pacific Power Company
                                               
EBITDA
                                               
   
Six Months ended June 30,
   
Year ended December 31,
   
LTM June 30,
 
   
2008
   
2007
   
2007
   
2006
   
2005
   
2008
 
Net Income
  $ 35,133     $ 31,976     $ 65,667     $ 57,709     $ 52,074     $ 68,824  
                                                 
Interest charges
    32,466       30,237       60,735       71,506       69,067       62,964  
Income taxes
    18,138       13,539       26,009       27,829       28,379       30,608  
Depreciation and amortization
    43,458       41,317       83,393       87,279       90,569       85,534  
                                                 
EBITDA
  $ 129,195     $ 117,069     $ 235,804     $ 244,323     $ 240,089     $ 247,930  
                                                 
EBITDA/Interest Expense
    3.98 x     3.87 x     3.88 x     3.42 x     3.48 x     3.94 x
Debt/EBITDA
    9.78 x     10.14 x     5.03 x     4.39 x     4.14 x     5.10 x
                                                 
Sierra Pacific Power Company
                                               
                                                 
Net interest expense
  $ 32,466     $ 30,237     $ 60,735     $ 71,506     $ 69,067     $ 62,964  
                                                 
Long-Term debt
  $ 1,261,788     $ 1,085,764     $ 1,084,550     $ 1,070,858     $ 941,804     $ 1,261,788  
Current maturities of long term debt
    1,662       101,643       101,643       2,400       52,400       1,662  
Total Debt
  $ 1,263,450     $ 1,187,407     $ 1,186,193     $ 1,073,258     $ 994,204     $ 1,263,450  
                                                 


EX-99.2 3 exhibit992.htm EXHIBIT 99.2 exhibit992.htm
 
 
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 Sierra Pacific Resources (the “Company”) believes that these measures are useful to investors because the rating 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.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
(Dollars in thousands)
 
Sierra Pacific Resources
                                   
Funds From Operations (FFO)
                                   
   
Six Months ended June 30,
      Year Ended December 31,    
LTM June 30,
 
   
2008
   
2007
   
2007
   
2006
   
2005
   
2008
 
                                     
Net Income Applicable to Common Stock
  $ 60,192     $ 41,361     $ 197,295     $ 277,451     $ 82,237     $ 216,126  
                                                 
Adjustments to reconcile net income to net cash from operating activities:
                                             
Depreciation and amortization
    126,411       115,911       235,532       228,875       214,662       246,032  
Deferred taxes and deferred investment tax credit
    88,346       31,661       79,337       136,026       41,609       136,022  
AFUDC (Debt and Equity)
    (44,310 )     (23,887 )     (57,776 )     (35,345 )     (45,013 )     (78,199 )
Reinstatement of deferred energy costs
    -       -       -       (178,825 )     -       -  
Carrying charge on Lenzie plant
    -       (16,080 )     (16,080 )     (33,440 )     -       -  
Reinstated interest on deferred energy
    -       (11,076 )     (11,076 )     -       -       -  
Gain on sale of investment
    -       -       (1,369 )     (62,927 )     -       (1,369 )
Other, net
    (10,992 )     15,782       23,679       24,650       (219 )     (3,095 )
Funds from Operations (Before Deferred Energy Costs)
    219,647       153,672       449,542       356,465       293,276       515,517  
                                                 
Amortization of deferred energy costs - electric
    106,821       88,482       246,907       166,821       188,221       265,246  
Amortization of deferred energy costs - gas
    (865 )     638       701       6,234       1,446       (802 )
Deferral of energy costs - electric plus terminated suppliers
    (73,464 )     30,941       51,311       (45,996 )     (23,063 )     (53,094 )
Deferral of energy costs - gas
    896       (638 )     10,668       436       (2,519 )     12,202  
Payment to terminating supplier
    -       -       -       (65,368 )     -       -  
Proceeds from claim on terminating supplier
    -       -       -       41,365       -       -  
Adjusted Funds from Operations
  $ 253,035     $ 273,095     $ 759,129     $ 459,957     $ 457,361     $ 739,069  
                                                 
Long-term debt
  $ 4,451,781     4,291,833     $ 4,137,864     $ 4,001,542     $ 3,817,122     4,451,781  
Current maturities of long-term debt
    10,298       109,092       110,285       8,348       58,909       10,298  
Total Debt
  $ 4,462,079     $ 4,400,925     $ 4,248,149     $ 4,009,890     $ 3,876,031     $ 4,462,079  
                                                 
Preferred Stock
  $ -     $ -     $ -     $ -     $ 50,000     -  
                                                 
Interest charges
  135,804     140,286     $ 279,788     $ 311,088     $ 284,927     275,306  
AFUDC (Debt)
    19,240       10,708       25,967       17,119       24,691       34,499  
Adjusted Interest Expense
  $ 155,044     $ 150,994     $ 305,755     $ 328,207     $ 309,618     $ 309,805  
                                                 
Total Debt/Funds from operations
                    9.45 x     11.25 x     13.22 x     8.66 x
Total Debt/Adjusted FFO
                    5.60 x     8.72 x     8.47 x     6.04 x
Funds from Operations Interest Coverage
                    2.47 x     2.09 x     1.95 x     2.66 x
Adjusted Funds From Operations Interest Coverage
                    3.48 x     2.40 x     2.48 x     3.39 x
Common Shareholders' Equity
                  $ 2,996,575     $ 2,622,297     $ 2,060,154     $ 3,024,027  
Total Capitalization (including current maturities of long-term debt)
                  $ 7,244,724     $ 6,632,187     $ 5,986,185     $ 7,486,106  
Total Debt/Total Capitalization
                    58.64 %     60.46 %     64.75 %     59.60 %
 
 


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
(Dollars in thousands)
 
Nevada Power Company
                                   
Funds From Operations (FFO)
                                   
   
Six Months ended June 30,
   
Year Ended December 31,
   
LTM June 30,
 
   
2008
   
2007
   
2007
   
2006
   
2005
   
2008
 
                                     
Net Income
  $ 41,146     $ 28,186     $ 165,694     $ 224,540     $ 132,734     $ 178,654  
                                              -  
Adjustments to reconcile net income to net cash from operating activities:
                                            -  
Depreciation and amortization
    82,953       74,594       152,139       141,585       124,098       160,498  
Deferred taxes and deferred investment tax credit
    18,119       9,826       56,868       107,392       86,910       65,161  
AFUDC (Debt and Equity)
    (25,925 )     (11,598 )     (29,057 )     (23,369 )     (41,870 )     (43,384 )
Reinstatement of deferred energy costs
    -       -       -       (178,825 )     -       -  
Carrying charge on Lenzie plant
    -       (16,080 )     (16,080 )     (33,440 )     -       -  
Reinstated interest on deferred energy
    -       (11,076 )     (11,076 )     -       -       -  
Other, net
    (8,562 )     2,587       5,831       3,394       (7,433 )     (5,318 )
Funds from Operations (Before Deferred Energy Costs)
    107,731       76,439       324,319       241,277       294,439       355,611  
                                                 
Amortization of deferred energy costs
    88,210       64,747       203,213       120,499       131,471       226,676  
Deferral of energy costs plus terminated suppliers
    (54,895 )     23,023       15,779       (46,086 )     (31,219 )     (62,139 )
Payment to terminating supplier
    -       -       -       (37,410 )     -       -  
Proceeds from claim on terminating supplier
    -       -       -       26,391       -       -  
Adjusted Funds from Operations
  $ 141,046     $ 164,209     $ 543,311     $ 304,671     $ 394,691     $ 520,148  
                                                 
Long-term debt
  $ 2,664,929     2,655,630     $ 2,528,141     $ 2,380,139     $ 2,214,063     $ 2,664,929  
Current maturities of long-term debt
    8,636       7,449       8,642       5,948       6,509       8,636  
Total Debt
  $ 2,673,565     $ 2,663,079     $ 2,536,783     $ 2,386,087     $ 2,220,572     $ 2,673,565  
                                                 
Interest charges
  $ 82,461     $ 88,260     $ 174,667     $ 176,612     $ 134,657     168,868  
AFUDC (Debt)
    11,375       5,253       13,196       11,614       23,187       19,318  
Adjusted Interest Expense
  $ 93,836     $ 93,513     $ 187,863     $ 188,226     $ 157,844     $ 188,186  
                                                 
Total Debt/Funds from Operations
                    7.82 x     9.89 x     7.54 x     7.52 x
Total Debt/Adjusted FFO
                    4.67 x     7.83 x     5.63 x     5.14 x
Funds from Operations Interest Coverage
                    2.73 x     2.28 x     2.87 x     2.89 x
Adjusted Funds From Operations Interest Coverage
                    3.89 x     2.62 x     3.50 x     3.76 x
Common Shareholder's Equity
                  $ 2,376,740     $ 2,172,198     $ 1,762,089     $ 2,534,866  
Total Capitalization (including current maturities of long-term debt)
                  $ 4,913,523     $ 4,558,285     $ 3,982,661     $ 5,208,431  
Total Debt/Total Capitalization
                    51.63 %     52.35 %     55.76 %     51.33 %

 

 
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
(Dollars in thousands)
 
Sierra Pacific Power Company
                                   
Funds From Operations (FFO)
                                   
   
Six Months ended June 30,
   
Year Ended December 31,
   
LTM June 30,
 
   
2008
   
2007
   
2007
   
2006
   
2005
   
2008
 
                                     
Net Income
  $ 35,133     $ 31,976     $ 65,667     $ 57,709     $ 52,074     $ 68,824  
                                                 
Adjustments to reconcile net income to net cash from operating activities:
                                               
Depreciation and amortization
    43,458       41,317       83,393       87,279       90,569       85,534  
Deferred taxes and deferred investment tax credit
    10,537       (7,652 )     (36,713 )     (39,361 )     209       (18,524 )
AFUDC (Debt and Equity)
    (18,385 )     (12,289 )     (28,719 )     (11,976 )     (3,143 )     (34,815 )
Other, net
    2,235       13,216       14,577       16,935       318       3,596  
Funds from Operations (Before Deferred Energy Costs)
    72,978       66,568       98,205       110,586       140,027       104,615  
                                                 
Amortization of deferred energy costs - electric
    18,611       23,735       43,694       46,322       56,750       38,570  
Amortization of deferred energy costs - gas
    (865 )     638       701       6,234       1,446       (802 )
Deferral of energy costs - electric plus terminated suppliers
    (18,569 )     7,918       35,532       90       8,156       9,045  
Deferral of energy costs - gas
    896       (638 )     10,668       436       (2,519 )     12,202  
Payment to terminating supplier
    -       -       -       (27,958 )     -       -  
Proceeds from claim on terminating supplier
    -       -       -       14,974       -       -  
Adjusted Funds from Operations
  $ 73,051     $ 98,221     $ 188,800     $ 150,684     $ 203,860     $ 163,630  
                                                 
Long-term debt
  $ 1,261,788     $ 1,085,764     $ 1,084,550     $ 1,070,858     $ 941,804     $ 1,261,788  
Current maturities of long-term debt
    1,662       101,643       101,643       2,400       52,400       1,662  
Total Debt
  $ 1,263,450     $ 1,187,407     $ 1,186,193     $ 1,073,258     $ 994,204     $ 1,263,450  
                                                 
Preferred Stock
  $ -     $ -     $ -     $ -     $ 50,000       -  
                                                 
Interest charges
  $ 32,466     $ 30,237     $ 60,735     $ 71,506     $ 69,067     $ 62,964  
AFUDC (Debt)
    7,865       5,455       12,771       5,505       1,504       15,181  
Adjusted Interest Expense
  $ 40,331     $ 35,692     $ 73,506     $ 77,011     $ 70,571     $ 78,145  
                                                 
Total Debt/Funds from Operations
                    12.08 x     9.71 x     7.10 x     12.08 x
Total Debt/Adjusted FFO
                    6.28 x     7.12 x     4.88 x     7.72 x
Funds from Operations Interest Coverage
                    2.34 x     2.44 x     2.98 x     2.34 x
Adjusted Funds From Operations Interest Coverage
                    3.57 x     2.96 x     3.89 x     3.09 x
Common Shareholder's Equity
                  $ 1,001,840     $ 884,737     $ 727,777     $ 998,221  
Total Capitalization (including current maturities of long-term debt)
                  $ 2,188,033     $ 1,957,995     $ 1,771,981     $ 2,261,671  
Total Debt/Total Capitalization
                    54.21 %     54.81 %     56.11 %     55.86 %




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