-----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, GPJ9D6YVPbHAt6jq802BQm/cOfgzoJRFAm4gleqGbRZ7le7MJvh01aMFy9lIaHyr WiAbP5DVI8zd+A6p/Sc+Pg== 0000741508-10-000066.txt : 20101101 0000741508-10-000066.hdr.sgml : 20101101 20101101171345 ACCESSION NUMBER: 0000741508-10-000066 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20101101 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20101101 DATE AS OF CHANGE: 20101101 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: 101155634 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: 101155633 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: 101155632 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) November 1, 2010


         
   
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))
 



TABLE OF CONTENTS





 
Item 2.02 Results of Operations and Financial Condition
 
            NV Energy, Inc. (NVE) made available on its website at www.nvenergy.com, comparative years financial information, including financial information for the quarter ended September 30, 2010.  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.
 
Item 9.01 Financial Statements and Exhibits
 
(d) 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

 





SIGNATURES
 
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:  November 1, 2010
By:  
/s/ E. Kevin Bethel  
 
   
E. Kevin Bethel 
 
   
Chief Accounting Officer 
 
 
 
Nevada Power Company d/b/a
NV Energy
 (Registrant)
  
 
Date:  November 1, 2010 
By:  
/s/ E. Kevin Bethel  
 
   
E. Kevin Bethel 
 
   
Chief Accounting Officer 
 
 
 
Sierra Pacific Power Company d/b/a
NV Energy
 (Registrant)
  
 
Date:  November 1, 2010 
By:  
/s/ E. Kevin Bethel  
 
   
E. Kevin Bethel 
 
   
Chief Accounting Officer 
 



EX-99.1 2 exhibit99-1.htm EXHIBIT 99.1 exhibit99-1.htm
 
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
                                   
   
Nine Months ended September 30,
   
Year Ended December 31,
   
LTM
September 30,
 
   
2010
   
2009
   
2009
   
2008
   
2007
   
2010
 
Net Income
  $ 217,971     $ 178,785     $ 182,936     $ 208,887     $ 197,295     $ 222,122  
                                                 
Interest expense (net of AFUDC(1) - debt)
    241,625       250,996       334,314       300,857       279,788       324,943  
Income tax expense
    115,052       80,704       75,451       95,354       87,555       109,799  
Depreciation and amortization
    249,067       240,912       321,921       260,608       235,532       330,076  
                                                 
EBITDA
  $ 823,715     $ 751,397     $ 914,622     $ 865,706     $ 800,170     $ 986,940  
                                                 
EBITDA/Interest expense
    3.41 x     2.99 x     2.74 x     2.88 x     2.86 x     3.04 x
Total Debt/EBITDA
    6.88 x     7.40 x     5.95 x     6.09 x     5.31 x     5.74 x
     
NV Energy, Inc.
                                               
                                                 
Interest expense (net of AFUDC(1) - debt)
  $ 241,625     $ 250,996     $ 334,314     $ 300,857     $ 279,788     $ 324,943  
                                                 
Long-term debt
  $ 5,313,407     $ 5,549,052     $ 5,303,357     $ 5,266,982     $ 4,137,864     $ 5,313,407  
Current maturities of long-term debt
    356,538       9,286       134,474       9,291       110,285       356,538  
Total Debt
  $ 5,669,945     $ 5,558,338     $ 5,437,831     $ 5,276,273     $ 4,248,149     $ 5,669,945  
                                                 
(1)  Allowance for funds used during construction.
                                               

 
 

 

   
Nevada Power Company
 
EBITDA
                                   
   
Nine Months ended September 30,
   
Year Ended December 31,
   
LTM
September 30,
 
   
2010
   
2009
   
2009
   
2008
   
2007
   
2010
 
Net Income
  $ 181,586     $ 140,941     $ 134,284     $ 151,431     $ 165,694     $ 174,929  
                                                 
Interest expense (net of AFUDC(1) - debt)
    161,496       170,535       226,252       186,822       174,667       217,213  
Income tax expense
    93,216       65,857       61,652       71,382       78,352       89,011  
Depreciation and amortization
    169,330       160,869       215,873       171,080       152,139       224,334  
                                                 
EBITDA
  $ 605,628     $ 538,202     $ 638,061     $ 580,715     $ 570,852     $ 705,487  
                                                 
EBITDA/Interest expense
    3.75 x     3.16 x     2.82 x     3.11 x     3.27 x     3.25 x
Total Debt/EBITDA
    6.44 x     6.89 x     5.73 x     5.84 x     4.44 x     5.53 x
     
Nevada Power Company
                                               
                                                 
Interest expense (net of AFUDC(1) - debt)
  $ 161,496     $ 170,535     $ 226,252     $ 186,822     $ 174,667     $ 217,213  
                                                 
Long-term debt
  $ 3,546,724     $ 3,701,308     $ 3,535,440     $ 3,385,106     $ 2,528,141     $ 3,546,724  
Current maturities of long-term debt
    356,538       9,286       119,474       8,691       8,642       356,538  
Total Debt
  $ 3,903,262     $ 3,710,594     $ 3,654,914     $ 3,393,797     $ 2,536,783     $ 3,903,262  
                                                 
(1)  Allowance for funds used during construction.
                                               

 

 
   
Sierra Pacific Power Company
 
EBITDA
                                   
   
Nine Months ended September 30,
   
Year Ended December 31,
   
LTM
September 30,
 
   
2010
   
2009
   
2009
   
2008
   
2007
   
2010
 
Net Income
  $ 52,897     $ 58,206     $ 73,085     $ 90,582     $ 65,667     $ 67,776  
                                                 
Interest expense (net of AFUDC(1) - debt)
    51,141       51,473       69,413       72,712       60,735       69,081  
Income tax expense
    30,066       25,926       31,225       37,603       26,009       35,365  
Depreciation and amortization
    79,737       80,043       106,048       89,528       83,393       105,742  
                                                 
EBITDA
  $ 213,841     $ 215,648     $ 279,771     $ 290,425     $ 235,804     $ 277,964  
                                                 
EBITDA/Interest expense
    4.18 x     4.19 x     4.03 x     3.99 x     3.88 x     4.02 x
Total Debt/EBITDA
    5.99 x     6.32 x     4.64 x     4.81 x     5.03 x     4.61 x
     
Sierra Pacific Power Company
                                               
                                                 
Interest expense (net of AFUDC(1) - debt)
  $ 51,141     $ 51,473     $ 69,413     $ 72,712     $ 60,735     $ 69,081  
                                                 
Long-term debt
  $ 1,281,138     $ 1,362,002     $ 1,282,225     $ 1,395,987     $ 1,084,550     $ 1,281,138  
Current maturities of long-term debt
    -       -       15,000       600       101,643       -  
Total Debt
  $ 1,281,138     $ 1,362,002     $ 1,297,225     $ 1,396,587     $ 1,186,193     $ 1,281,138  
                                                 
(1)  Allowance for 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 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 (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)
                                   
   
Nine Months ended September 30,
   
Year Ended December 31,
   
LTM September 30,
 
   
2010
   
2009
   
2009
   
2008
   
2007
   
2010
 
                                     
Net Income
  $ 217,971     $ 178,785     $ 182,936     $ 208,887     $ 197,295     $ 222,122  
                                                 
Adjustments to reconcile net income to net cash from operating activities:                                                
Depreciation and amortization
    249,067       240,912       321,921       260,608       235,532       330,076  
Deferred taxes and deferred investment tax credit
    129,459       115,389       111,219       52,060       79,337       125,289  
AFUDC(1) (debt and equity)
    (38,264 )     (34,940 )     (44,503 )     (67,968 )     (57,776 )     (47,827 )
Carrying charge on Lenzie Generating Station
    -       -       -       -       (16,080 )     -  
Reinstated interest on deferred energy
    -       -       -       -       (11,076 )     -  
Gain on sale of asset
    (7,575 )     -       -       -       (1,369 )     (7,575 )
Amortization of other regulatory assets
    59,643       69,701       -       -       -       (10,058 )
Deferred rate increase
    (6,250 )     (61,795 )     -       -       -       55,545  
Other, net
    8,922       3,282       (2,004 )     100,482       71,543       3,636  
FFO (before deferred energy)
    612,973       511,334       569,569       554,069       497,406       671,208  
Deferred energy
    134,969       221,321       306,406       2,717       309,587       220,054  
Adjusted FFO
  $ 747,942     $ 732,655     $ 875,975     $ 556,786     $ 806,993     $ 891,262  
                                                 
Long-term debt
  $ 5,313,407     $ 5,549,052     $ 5,303,357     $ 5,266,982     $ 4,137,864     $ 5,313,407  
Current maturities of long-term debt
    356,538       9,286       134,474       9,291       110,285       356,538  
Total Debt
  $ 5,669,945     $ 5,558,338     $ 5,437,831     $ 5,276,273     $ 4,248,149     $ 5,669,945  
                                                 
                                                 
Interest expense (net of AFUDC(1) debt)
  $ 241,625     $ 250,996     $ 334,314     $ 300,857     $ 279,788     $ 324,943  
AFUDC(1) (debt)
    17,349       15,847       20,229       29,527       25,967       21,731  
Adjusted Interest Expense
  $ 258,974     $ 266,843     $ 354,543     $ 330,384     $ 305,755     $ 346,674  
                                                 
Total Debt/FFO
                    9.55 x     9.52 x     8.54 x     8.45 x
Total Debt/Adjusted FFO
                    6.21 x     9.48 x     5.26 x     6.36 x
FFO Adjusted Interest Coverage
                    2.61 x     2.68 x     2.63 x     2.94 x
Adjusted FFO Interest Coverage
                    3.47 x     2.69 x     3.64 x     3.57 x
Shareholders' Equity
                  $ 3,223,922     $ 3,131,186     $ 2,996,575     $ 3,368,514  
Total Capitalization (including current maturities of long-term debt)
            $ 8,661,753     $ 8,407,459     $ 7,244,724     $ 9,038,459  
Total Debt/Total Capitalization
                    62.78 %     62.76 %     58.64 %     62.73 %
                                                 
                                                 
                                                 
(1) Allowance for borrowed funds used during construction or allowance for equity funds used during construction.
 

 
 

 



RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
(Dollars in thousands)
 
Nevada Power Company
 
Funds From Operations (FFO)
 
   
Nine Months ended September 30,
   
Year Ended December 31,
   
LTM September 30,
 
 
 
2010
   
2009
   
2009
   
2008
   
2007
   
2010
 
                                     
Net Income
  $ 181,586     $ 140,941     $ 134,284     $ 151,431     $ 165,694     $ 174,929  
                                                 
 Adjustments to reconcile net income to net cash from operating activities:                                                
Depreciation and amortization
    169,330       160,869       215,873       171,080       152,139       224,334  
Deferred taxes and deferred investment tax credit
    93,730       100,126       96,831       45,039       56,868       90,435  
AFUDC(1) (debt and equity)
    (34,318 )     (30,041 )     (38,209 )     (45,980 )     (29,057 )     (42,486 )
Carrying charge on Lenzie Generating Station
    -       -       -       -       (16,080 )     -  
Reinstated interest on deferred energy
    -       -       -       -       (11,076 )     -  
Amortization of other regulatory assets
    41,415       41,791       -       -               (376 )
Uncollected revenue - deferred rate increase
    (6,250 )     (61,795 )     -       -               55,545  
Other, net
    3,085       5,507       (34,291 )     73,209       38,821       (36,713 )
FFO (Before Deferred Energy Costs)
    448,578       357,398       374,488       394,779       357,309       465,668  
Deferred energy
    99,407       144,656       216,629       4,211       218,992       171,380  
Adjusted FFO
  $ 547,985     $ 502,054     $ 591,117     $ 398,990     $ 576,301     $ 637,048  
                                                 
Long-term debt
  $ 3,546,724     $ 3,701,308     $ 3,535,440     $ 3,385,106     $ 2,528,141     $ 3,546,724  
Current maturities of long-term debt
    356,538       9,286       119,474       8,691       8,642       356,538  
Total Debt
  $ 3,903,262     $ 3,710,594     $ 3,654,914     $ 3,393,797     $ 2,536,783     $ 3,903,262  
                                                 
Interest expense (net of AFUDC(1) debt)
  $ 161,496     $ 170,535     $ 226,252     $ 186,822     $ 174,667     $ 217,213  
AFUDC(1) (debt)
    15,763       13,483       17,184       20,063       13,196       19,464  
Adjusted Interest Expense
  $ 177,259     $ 184,018     $ 243,436     $ 206,885     $ 187,863     $ 236,677  
                                                 
Total Debt/FFO
                    9.76 x     8.60 x     7.10 x     8.38 x
Total Debt/Adjusted FFO
                    6.18 x     8.51 x     4.40 x     6.13 x
FFO Adjusted Interest Coverage
                    2.54 x     2.91 x     2.90 x     2.97 x
Adjusted FFO Interest Coverage
                    3.43 x     2.93 x     4.07 x     3.69 x
Shareholder's Equity
                  $ 2,650,039     $ 2,627,567     $ 2,376,740     $ 2,769,675  
Total Capitalization (including current maturities of long-term debt)
            $ 6,304,953     $ 6,021,364     $ 4,913,523     $ 6,672,937  
Total Debt/Total Capitalization
                    57.97 %     56.36 %     51.63 %     58.49 %
                                                 
                                                 
                                                 
(1) Allowance for borrowed funds used during construction or allowance for equity funds used during construction.
 

 
 

 



RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
(Dollars in thousands)
 
Sierra Pacific Power Company
 
Funds From Operations (FFO)
 
   
Nine Months ended September 30,
   
Year Ended December 31,
   
LTM September 30,
 
   
2010
   
2009
   
2009
   
2008
   
2007
   
2010
 
                                     
Net Income
  $ 52,897     $ 58,206     $ 73,085     $ 90,582     $ 65,667     $ 67,776  
                                                 
 Adjustments to reconcile net income to net cash from operating activities:                                                
Depreciation and amortization
    79,737       80,043       106,048       89,528       83,393       105,742  
Deferred taxes and deferred investment tax credit
    21,134       38,782       32,548       24,598       (36,713 )     14,900  
AFUDC(1) (debt and equity)
    (3,946 )     (4,899 )     (6,293 )     (21,988 )     (28,719 )     (5,340 )
Gain on sale of asset
    (7,575 )     -       -       -       -       (7,575 )
Amortization of other regulatory assets
    18,056       27,361       -       -       -       (9,305 )
Other, net
    4,454       (2,444 )     30,368       22,872       29,451       37,266  
FFO (before deferred energy)
    164,757       197,049       235,756       205,592       113,079       203,464  
Deferred energy
    35,562       76,665       89,777       (1,494 )     90,595       48,674  
Adjusted FFO
  $ 200,319     $ 273,714     $ 325,533     $ 204,098     $ 203,674     $ 252,138  
                                                 
Long-term debt
  $ 1,281,138     $ 1,362,002     $ 1,282,225     $ 1,395,987     $ 1,084,550     $ 1,281,138  
Current maturities of long-term debt
    -       -       15,000       600       101,643       -  
Total Debt
  $ 1,281,138     $ 1,362,002     $ 1,297,225     $ 1,396,587     $ 1,186,193     $ 1,281,138  
                                                 
                                                 
Interest expense (net of AFUDC(1) debt)
  $ 51,141     $ 51,473     $ 69,413     $ 72,712     $ 60,735     $ 69,081  
AFUDC(1) (debt)
    1,586       2,364       3,044       9,464       12,771       2,266  
Adjusted Interest Expense
  $ 52,727     $ 53,837     $ 72,457     $ 82,176     $ 73,506     $ 71,347  
                                                 
Total Debt/FFO
                    5.50 x     6.79 x     10.49 x     6.30 x
Total Debt/Adjusted FFO
                    3.98 x     6.84 x     5.82 x     5.08 x
FFO Adjusted Interest Coverage
                    4.25 x     3.50 x     2.54 x     3.85 x
Adjusted FFO Interest Coverage
                    5.49 x     3.48 x     3.77 x     4.53 x
Shareholder's Equity
                  $ 1,009,258     $ 877,961     $ 1,001,840     $ 1,014,181  
Total Capitalization (including current maturities of long-term debt)
                  $ 2,306,483     $ 2,274,548     $ 2,188,033     $ 2,295,319  
Total Debt/Total Capitalization
                    56.24 %     61.40 %     54.21 %     55.82 %
                                                 
                                                 
                                                 
(1) Allowance for borrowed funds used during construction or allowance for equity funds used during construction.
                                 



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