-----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, Ii0n9AyO5erG6vqIVYnEkAFp1enA2E2MH3Jua128o/nJR51TnwyVGrVLLnHMWJK5 KSIjntQif00vzgNxEPTfCw== 0000741508-09-000028.txt : 20090805 0000741508-09-000028.hdr.sgml : 20090805 20090805171019 ACCESSION NUMBER: 0000741508-09-000028 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20090805 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090805 DATE AS OF CHANGE: 20090805 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: 09989015 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 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: 09989014 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: NV ENERGY, INC. 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: 09989013 BUSINESS ADDRESS: STREET 1: 6226 WEST SAHARA AVENUE CITY: LAS VEGAS STATE: NV ZIP: 89146 BUSINESS PHONE: 702-367-5000 MAIL ADDRESS: STREET 1: 6226 WEST SAHARA AVENUE CITY: LAS VEGAS STATE: NV ZIP: 89146 FORMER COMPANY: FORMER CONFORMED NAME: SIERRA PACIFIC RESOURCES /NV/ DATE OF NAME CHANGE: 19920703 8-K 1 form8-k.htm FORM 8-K form8-k.htm
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, 2009


         
   
Registrant, State of Incorporation, Address of
 
I.R.S. Employer
Commission File
 
Principal Executive Offices and Telephone
 
Identification
Number
 
Number
 
Number

1-08788
 
NV ENERGY, INC.
 
88-0198358
   
Nevada
   
   
6226 West Sahara Avenue
   
   
Las Vegas, Nevada  89146
   
   
(702)  402-5000
   
         

2-28348
 
NEVADA POWER COMPANY d/b/a
 
88-0420104
   
NV ENERGY
   
   
Nevada
   
   
6226 West Sahara Avenue
   
   
Las Vegas, Nevada 89146
   
   
(702) 402-5000 
   
         

0-00508
 
SIERRA PACIFIC POWER COMPANY d/b/a
 
88-0044418
   
NV ENERGY
   
   
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))
 








 
 
            NV Energy, Inc. (NVE) made available, on its website at www.nvenergy.com, comparative years financial information, including financial information for the quarter ended June 30, 2009.  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 NVE and why NVE’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 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 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.

         
 
NV Energy, Inc.
 (Registrant)
  
 
Date:  August 5, 2009
By:  
/s/ E. Kevin Bethel  
 
   
E. Kevin Bethel 
 
   
Chief Accounting Officer 
 
 
 
Nevada Power Company d/b/a
NV Energy
 (Registrant)
  
 
Date:  August 5, 2009 
By:  
/s/ E. Kevin Bethel  
 
   
E. Kevin Bethel 
 
   
Chief Accounting Officer 
 
 
 
Sierra Pacific Power Company d/b/a
NV Energy
 (Registrant)
  
 
Date:  August 5, 2009 
By:  
/s/ E. Kevin Bethel  
 
   
E. Kevin Bethel 
 
   
Chief Accounting Officer 
 

 

EX-99.1 2 exhibit99-1.htm EXHIBIT 99.1 exhibit99-1.htm
EXHIBIT 99.1
 
          EBITDA represents net income before interest, taxes, depreciation and amortization.  EBITDA is presented here because NV Energy, Inc. (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)
       
         
NV Energy, Inc.
 
   
EBITDA
                                   
   
Six Months ended June 30,
   
Year ended December 31,
   
LTM June 30,
 
   
2009
   
2008
   
2008
   
2007
   
2006
   
2009
 
Net Income (Loss)
  $ (3,861 )   $ 60,192     $ 208,887     $ 197,295     $ 277,451     $ 144,834  
                                                 
Interest charges (including AFUDC(1))
    166,192       135,804       300,857       279,788       311,088       331,245  
Income taxes (benefit)
    (1,821 )     33,735       95,354       87,555       145,605       59,798  
Depreciation and amortization
    158,371       126,411       260,608       235,532       228,875       292,568  
                                                 
EBITDA
  $ 318,881     $ 356,142     $ 865,706     $ 800,170     $ 963,019     $ 828,445  
                                                 
EBITDA/Interest Charges
    1.92 x     2.62 x     2.88 x     2.86 x     3.10 x     2.50 x
Debt/EBITDA
    17.50 x     12.53 x     6.09 x     5.31 x     4.16 x     6.74 x
                                                 
NV Energy, Inc.
                                               
                                                 
Interest charges (including AFUDC(1))
  $ 166,192     $ 135,804     $ 300,857     $ 279,788     $ 311,088     $ 331,245  
                                                 
Long-Term debt
  $ 5,571,799     $ 4,451,781     $ 5,266,982     $ 4,137,864     $ 4,001,542     $ 5,571,799  
Current maturities of long term debt
    9,085       10,298       9,291       110,285       8,348       9,085  
Total Debt
  $ 5,580,884     $ 4,462,079     $ 5,276,273     $ 4,248,149     $ 4,009,890     $ 5,580,884  
                                                 

 
 

 


Nevada Power Company
 
                                     
EBITDA
                                   
 
 
Six Months ended June 30,
   
Year ended December 31,
   
LTM June 30,
 
   
2009
   
2008
   
2008
   
2007
   
2006
   
2009
 
Net Income (Loss)
  $ (22,650 )   $ 41,146     $ 151,431     $ 165,694     $ 224,540     $ 87,635  
                                                 
Interest charges (including AFUDC(1))
    112,180       82,461       186,822       174,667       176,612       216,541  
Income taxes (benefit)
    (10,969 )     22,519       71,382       78,352       117,510       37,894  
Depreciation and amortization
    105,873       82,953       171,080       152,139       141,585       194,000  
                                                 
EBITDA
  $ 184,434     $ 229,079     $ 580,715     $ 570,852     $ 660,247     $ 536,070  
                                                 
EBITDA/Interest Charges
    1.64 x     2.78 x     3.11 x     3.27 x     3.74 x     2.48 x
Debt/EBITDA
    20.18 x     11.67 x     5.84 x     4.44 x     3.61 x     6.94 x
                                                 
Nevada Power Company
                                               
                                                 
Interest charges (including AFUDC(1))
  $ 112,180     $ 82,461     $ 186,822     $ 174,667     $ 176,612     $ 216,541  
                                                 
Long-Term debt
  $ 3,712,016     $ 2,664,929     $ 3,385,106     $ 2,528,141     $ 2,380,139     $ 3,712,016  
Current maturities of long term debt
    9,085       8,636       8,691       8,642       5,948       9,085  
Total Debt
  $ 3,721,101     $ 2,673,565     $ 3,393,797     $ 2,536,783     $ 2,386,087     $ 3,721,101  
                                                 


Sierra Pacific Power Company
 
                                     
EBITDA
                                   
   
Six Months ended June 30,
   
Year ended December 31,
   
LTM June 30,
 
   
2009
   
2008
   
2008
   
2007
   
2006
   
2009
 
Net Income
  $ 33,940     $ 35,133     $ 90,582     $ 65,667     $ 57,709     $ 89,389  
                                                 
Interest charges (including AFUDC(1))
    34,686       32,466       72,712       60,735       71,506       74,932  
Income taxes
    15,255       18,138       37,603       26,009       27,829       34,720  
Depreciation and amortization
    52,498       43,458       89,528       83,393       87,279       98,568  
                                                 
EBITDA
  $ 136,379     $ 129,195     $ 290,425     $ 235,804     $ 244,323     $ 297,609  
                                                 
EBITDA/Interest Charges
    3.93 x     3.98 x     3.99 x     3.88 x     3.42 x     3.97 x
Debt/EBITDA
    10.07 x     9.78 x     4.81 x     5.03 x     4.39 x     4.62 x
                                                 
Sierra Pacific Power Company
                                               
                                                 
Interest charges (including AFUDC(1))
  $ 34,686     $ 32,466     $ 72,712     $ 60,735     $ 71,506     $ 74,932  
                                                 
Long-Term debt
  $ 1,373,992     $ 1,261,788     $ 1,395,987     $ 1,084,550     $ 1,070,858     $ 1,373,992  
Current maturities of long term debt
    -       1,662       600       101,643       2,400       -  
Total Debt
  $ 1,373,992     $ 1,263,450     $ 1,396,587     $ 1,186,193     $ 1,073,258     $ 1,373,992  
                                                 
(1) Allowance for Funds Used During Construction or Allowance for Borrowed Funds Used During Construction.
 

 

EX-99.2 3 exhibit99-2.htm EXHIBIT 99.2 exhibit99-2.htm
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 NV Energy, Inc. (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 (loss) is the most directly comparable GAAP measure to FFO.
 
Since FFO excludes certain items includable in net income (loss), 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 (loss) when evaluating the Company’s financial performance or to cash flow from (used by) 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)
 
   
NV Energy, Inc.
 
   
Funds From Operations (FFO)
                                   
   
Six Months ended June 30,
   
Year Ended December 31,
   
LTM June 30,
 
   
2009
   
2008(1)
   
2008
   
2007(1)
   
2006(1)
   
2009
 
                                     
Net Income (Loss)
  $ (3,861 )   $ 60,192     $ 208,887     $ 197,295     $ 277,451     $ 144,834  
                                                 
Adjustments to reconcile net income to net cash from operating activities:
                                               
Depreciation and amortization
    158,371       126,411       260,608       235,532       228,875       292,568  
Deferred taxes and deferred investment tax credit
    68,588       88,346       52,060       79,337       136,026       32,302  
AFUDC(2) (Debt and Equity)
    (26,934 )     (44,310 )     (67,968 )     (57,776 )     (35,345 )     (50,592 )
Reinstatement of deferred energy costs
    -       -       -       -       (178,825 )     -  
Carrying charge on Lenzie plant
    -       -       -       (16,080 )     (33,440 )     -  
Reinstated interest on deferred energy
    -       -       -       (11,076 )     -       -  
Gain on sale of investment
    -       -       -       (1,369 )     (62,927 )     -  
Other, net
    37,256       (10,992 )     100,482       71,543       53,561       148,730  
Funds from Operations (Before Deferred Energy Costs)
    233,420       219,647       554,069       497,406       385,376       567,842  
                                                 
Amortization of energy costs, net of deferrals
    141,802       33,388       2,717       309,587       127,495       111,131  
Payment to terminating supplier
    -       -       -       -       (65,368 )     -  
Proceeds from claim on terminating supplier
    -       -       -       -       41,365       -  
Adjusted Funds from Operations
  $ 375,222     $ 253,035     $ 556,786     $ 806,993     $ 488,868     $ 678,973  
                                                 
Long-term debt
    5,571,799       4,451,781     $ 5,266,982     $ 4,137,864     $ 4,001,542       5,571,799  
Current maturities of long-term debt
    9,085       10,298       9,291       110,285       8,348       9,085  
Total Debt
  $ 5,580,884     $ 4,462,079     $ 5,276,273     $ 4,248,149     $ 4,009,890     $ 5,580,884  
                                                 
                                                 
Interest charges
  166,192     $ 135,804     $ 300,857     $ 279,788     $ 311,088     $ 331,245  
AFUDC(2) (Debt)
    12,168       19,240       29,527       25,967       17,119       22,455  
Adjusted Interest Expense
  $ 178,360     $ 155,044     $ 330,384     $ 305,755     $ 328,207     $ 353,700  
                                                 
Total Debt/Funds from operations
                    9.52 x     8.54 x     10.41 x     9.83 x
Total Debt/Adjusted FFO
                    9.48 x     5.26 x     8.20 x     8.22 x
Funds from Operations Interest Coverage
                    2.68 x     2.63 x     2.17 x     2.61 x
Adjusted Funds From Operations Interest Coverage
                    2.69 x     3.64 x     2.49 x     2.92 x
Common Shareholders' Equity
                  $ 3,131,186     $ 2,996,575     $ 2,622,297     $ 3,083,773  
Total Capitalization (including current maturities of long-term debt)
                  $ 8,407,459     $ 7,244,724     $ 6,632,187     $ 8,664,657  
Total Debt/Total Capitalization
                    62.76 %     58.64 %     60.46 %     64.41 %
                                                 
                                                 
(1) Certain financial statement line items of prior period's information have been re-grouped or reclassified to conform with current period presentation. The re-grouping or reclassifications have not affected previously reported results of operations or common shareholders' equity.
                 
               
               
                                                 
(2) Allowance for Funds Used During Construction or Allowance for Borrowed Funds Used During Construction.
                 
                                                 

 
 

 


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,
 
 
 
2009
   
2008(1)
   
2008
   
2007(1)
   
2006(1)
   
2009
 
                                     
Net Income (Loss)
  $ (22,650 )   $ 41,146     $ 151,431     $ 165,694     $ 224,540     $ 87,635  
                                                 
Adjustments to reconcile net income to net cash from operating activities:
                                               
                                               
Depreciation and amortization
    105,873       82,953       171,080       152,139       141,585       194,000  
Deferred taxes and deferred investment tax credit
    51,494       18,119       45,039       56,868       107,392       78,414  
AFUDC(2) (Debt and Equity)
    (23,841 )     (25,925 )     (45,980 )     (29,057 )     (23,369 )     (43,896 )
Reinstatement of deferred energy costs
    -       -       -       -       (178,825 )     -  
Carrying charge on Lenzie plant
    -       -       -       (16,080 )     (33,440 )     -  
Reinstated interest on deferred energy
    -       -       -       (11,076 )     -       -  
Other, net
    19,797       (8,562 )     73,209       38,821       25,783       101,568  
Funds from Operations (Before Deferred Energy Costs)
    130,673       107,731       394,779       357,309       263,666       417,721  
                                                 
Amortization of deferred energy costs, net of deferrals
    96,612       33,315       4,211       218,992       74,413       67,508  
Payment to terminating supplier
    -       -       -       -       (37,410 )     -  
Proceeds from claim on terminating supplier
    -       -       -       -       26,391       -  
Adjusted Funds from Operations
  $ 227,285     $ 141,046     $ 398,990     $ 576,301     $ 327,060     $ 485,229  
                                                 
Long-term debt
  $ 3,712,016     2,664,929     $ 3,385,106     $ 2,528,141     $ 2,380,139     3,712,016  
Current maturities of long-term debt
    9,085       8,636       8,691       8,642       5,948       9,085  
Total Debt
  $ 3,721,101     $ 2,673,565     $ 3,393,797     $ 2,536,783     $ 2,386,087     $ 3,721,101  
                                                 
Interest charges
  $ 112,180     $ 82,461     $ 186,822     $ 174,667     $ 176,612     $ 216,541  
AFUDC(2) (Debt)
    10,668       11,375       20,063       13,196       11,614       19,356  
Adjusted Interest Expense
  $ 122,848     $ 93,836     $ 206,885     $ 187,863     $ 188,226     $ 235,897  
                                                 
 
                                               
Total Debt/Funds from Operations
                    8.60 x     7.10 x     9.05 x     8.91 x
Total Debt/Adjusted FFO
                    8.51 x     4.40 x     7.30 x     7.67 x
Funds from Operations Interest Coverage
                    2.91 x     2.90 x     2.40 x     2.77 x
Adjusted Funds From Operations Interest Coverage
                    2.93 x     4.07 x     2.74 x     3.06 x
Common Shareholder's Equity
                  $ 2,627,567     $ 2,376,740     $ 2,172,198     $ 2,542,948  
Total Capitalization (including current maturities of long-term debt)
            $ 6,021,364     $ 4,913,523     $ 4,558,285     $ 6,264,049  
Total Debt/Total Capitalization
                    56.36 %     51.63 %     52.35 %     59.40 %
                                                 
                                                 
(1) Certain financial statement line items of prior period's information have been re-grouped or reclassified to conform with current period presentation. The re-grouping or reclassifications have not affected previously reported results of operations or common shareholders's equity.
                 
               
               
                                                 
(2) Allowance for Funds Used During Construction or Allowance for Borrowed Funds Used During Construction.
                 

 
 

 
 

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,
 
   
2009
   
2008(1)
   
2008
   
2007(1)
   
2006(1)
   
2009
 
                                     
Net Income
  $ 33,940     $ 35,133     $ 90,582     $ 65,667     $ 57,709     $ 89,389  
                                                 
Adjustments to reconcile net income to net cash from operating activities:
                                               
                                               
Depreciation and amortization
    52,498       43,458       89,528       83,393       87,279       98,568  
Deferred taxes and deferred investment tax credit
    33,688       10,537       24,598       (36,713 )     (39,361 )     47,749  
AFUDC(2) (Debt and Equity)
    (3,093 )     (18,385 )     (21,988 )     (28,719 )     (11,976 )     (6,696 )
Other, net
    17,364       2,235       22,872       29,451       23,457       38,001  
Funds from Operations (Before Deferred Energy Costs)
    134,397       72,978       205,592       113,079       117,108       267,011  
                                                 
Amortization of deferred energy costs, net of deferrals
    45,190       73       (1,494 )     90,595       53,082       43,623  
Payment to terminating supplier
    -       -       -       -       (27,958 )     -  
Proceeds from claim on terminating supplier
    -       -       -       -       14,974       -  
Adjusted Funds from Operations
  $ 179,587     $ 73,051     $ 204,098     $ 203,674     $ 157,206     $ 310,634  
                                                 
Long-term debt
  $ 1,373,992     $ 1,261,788     $ 1,395,987     $ 1,084,550     $ 1,070,858     $ 1,373,992  
Current maturities of long-term debt
    -       1,662       600       101,643       2,400       -  
Total Debt
  $ 1,373,992     $ 1,263,450     $ 1,396,587     $ 1,186,193     $ 1,073,258     $ 1,373,992  
                                                 
                                                 
Interest charges
  $ 34,686     $ 32,466     $ 72,712     $ 60,735     $ 71,506     $ 74,932  
AFUDC(2) (Debt)
    1,500       7,865       9,464       12,771       5,505       3,099  
Adjusted Interest Expense
  $ 36,186     $ 40,331     $ 82,176     $ 73,506     $ 77,011     $ 78,031  
                                                 
                                                 
                                                 
Total Debt/Funds from Operations
                    6.79 x     10.49 x     9.16 x     5.15 x
Total Debt/Adjusted FFO
                    6.84 x     5.82 x     6.83 x     4.42 x
Funds from Operations Interest Coverage
                    3.50 x     2.54 x     2.52 x     4.42 x
Adjusted Funds From Operations Interest Coverage
                    3.48 x     3.77 x     3.04 x     4.98 x
Common Shareholder's Equity
                  $ 877,961     $ 1,001,840     $ 884,737     $ 970,218  
Total Capitalization (including current maturities of long-term debt)
            $ 2,274,548     $ 2,188,033     $ 1,957,995     $ 2,344,210  
Total Debt/Total Capitalization
                    61.40 %     54.21 %     54.81 %     58.61 %
                                                 
                                                 
(1) Certain financial statement line items of prior period's information have been re-grouped or reclassified to conform with current period presentation. The re-grouping or reclassifications have not affected previously reported results of operations or common shareholders's equity.
                 
               
               
                                                 
(2) Allowance for Funds Used During Construction or Allowance for Borrowed Funds Used During Construction.
                 
                                                 



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