-----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, It3aO6L/8UiYhiT5/qGRdroQNko20C5xF/bLdzOYzTU7b4WEY/c+zzXMW+6YeDIw LQ08R73yAWfaVUNAvAGDAw== 0000950135-06-004788.txt : 20060804 0000950135-06-004788.hdr.sgml : 20060804 20060804165448 ACCESSION NUMBER: 0000950135-06-004788 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20060804 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20060804 DATE AS OF CHANGE: 20060804 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: 061006474 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: 061006475 BUSINESS ADDRESS: STREET 1: 6100 NEIL RD STREET 2: P O BOX 10100 CITY: RENO STATE: NV ZIP: 89520-0400 BUSINESS PHONE: 7026895408 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: 002-28348 FILM NUMBER: 061006476 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 230 CITY: LAS VEGAS STATE: NV ZIP: 89151 FORMER COMPANY: FORMER CONFORMED NAME: SOUTHERN NEVADA POWER CO DATE OF NAME CHANGE: 19701113 8-K 1 b615598ke8vk.htm SIERRA PACIFIC RESOURCES e8vk
Table of Contents

 
 
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 4, 2006
         
 
  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 10100 (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))
 
 

 


TABLE OF CONTENTS

Item 2.02 Results of Operations and Financial Condition
Item 9.01 Financial Statements and Exhibits.
SIGNATURES
Ex-99.1 Reconciliation of Non-GAAP Financial Information


Table of Contents

Item 2.02 Results of Operations and Financial Condition
As previously announced during Sierra Pacific Resources’ Second Quarter 2006 earnings conference call conducted on July 28, 2006, Sierra Pacific Resources made available, on its website at www.sierrapacificresources.com, certain supplemental financial information, including year-to-date and twelve month financial information as of June 30, 2006. 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 Exhibit 99.1. 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 Exhibit 99.1.
The information in this Current Report (including Exhibit 99.1) 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.
(c) Exhibits — The following exhibit is furnished with this Form 8-K:
     EX-99.1 — Reconciliation of Non-GAAP Financial Information

 


Table of Contents

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.
         
  Sierra Pacific Resources
(Registrant)
 
 
  By:   /s/ John E. Brown    
    John E. Brown   
Date: August 4, 2006    Controller   
 
         
  Nevada Power Company
(Registrant)
 
 
  By:   /s/ John E. Brown    
    John E. Brown   
Date: August 4, 2006    Controller   
 
         
  Sierra Pacific Power Company
(Registrant)
 
 
  By:   /s/ John E. Brown    
    John E. Brown   
Date: August 4, 2006    Controller   
 

 

EX-99.1 2 b615598kexv99w1.htm EX-99.1 RECONCILIATION OF NON-GAAP FINANCIAL INFORMATION exv99w1
 

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.
     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.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Dollars in thousands)
Sierra Pacific Resources
EBITDA
                                                 
                                            LTM ended  
    Six months ended June 30     Year ended December 31,     June 30,  
    2006     2005     2005     2004     2003     2006  
Net Income (Loss)
  $ 31,419     $ 1,515     $ 86,137     $ 32,471     $ (136,629 )   $ 116,041  
 
                                               
Interest Charges
    150,887       159,156       284,927       306,427       366,282       276,658  
Income taxes
    15,380       1,419       43,173       20,631       (44,207 )     57,134  
Depreciation and Amortization
    114,083       106,087       214,662       205,647       191,259       222,658  
 
                                   
 
                                               
EBITDA
  $ 311,769     $ 268,177     $ 628,899     $ 565,176     $ 376,705     $ 672,491  
 
                                   
EBITDA/Interest Expense
                    2.21x       1.84x       1.03x       2.43x  
Debt/EBITDA
                    6.16x       7.24x       10.15x       6.59x  
 
                                               
 
Sierra Pacific Resources
                                               
 
                                               
Net interest expense
  $ 150,887     $ 159,156     $ 284,927     $ 306,427     $ 366,282     $ 276,658  
 
                                               
Long-Term Debt
  $ 4,403,714     $ 3,817,122     $ 3,817,122     $ 4,081,281     $ 3,579,674     $ 4,403,714  
Current maturities of long term debt plus short-term borrowings
    28,640       58,909       58,909       8,491       243,970       28,640  
 
                                   
Total Debt
  $ 4,432,354     $ 3,876,031     $ 3,876,031     $ 4,089,772     $ 3,823,644     $ 4,432,354  
Nevada Power Company
EBITDA
                                                 
                                            LTM ended  
    Six months ended June 30     Year ended December 31,     June 30,  
    2006     2005     2005     2004     2003     2006  
Net Income
  $ 25,160     $ 12,936     $ 132,734     $ 104,312     $ 19,277     $ 144,958  
 
                                               
Interest Charges
    88,149       81,921       134,657       137,388       190,472       140,885  
Income taxes
    12,814       6,009       63,995       56,572       (614 )     70,800  
Depreciation and Amortization
    69,121       61,163       124,098       118,841       109,655       132,056  
 
                                   
 
                                               
 
                                             
EBITDA
  $ 195,244     $ 162,029     $ 455,484     $ 417,113     $ 318,790     $ 488,699  
 
                                   
 
                                               
EBITDA/Interest Expense
                    3.38x       3.04x       1.67x       3.47x  
Debt/EBITDA
                    4.88x       5.47x       6.38x       5.48x  
 
                                               
 
Nevada Power Company
                                               
 
                                               
Net interest expense
  $ 88,149     $ 81,921     $ 134,657     $ 137,388     $ 190,472     $ 140,885  
 
                                               
Long-Term Debt
  $ 2,670,057     $ 2,214,063     $ 2,214,063     $ 2,275,690     $ 1,899,709     $ 2,670,057  
Current maturities of long term debt
    6,240       6,509       6,509       6,091       135,570       6,240  
 
                                   
Total Debt
  $ 2,676,297     $ 2,220,572     $ 2,220,572     $ 2,281,781     $ 2,035,279     $ 2,676,297  
Sierra Pacific Power Company
EBITDA
                                                 
                                            LTM ended  
    Six months ended June 30     Year ended December 31,     June 30,  
    2006     2005     2005     2004     2003     2006  
Net Income (Loss)
  $ 22,271     $ 17,036     $ 52,074     $ 18,577     $ (23,275 )   $ 57,309  
 
                                               
Interest Charges
    36,240       36,288       69,067       62,831       96,093       69,019  
Income Taxes
    11,749       10,569       28,379       325       (12,237 )     29,559  
Depreciation and Amortization
    44,962       44,924       90,569       86,806       81,514       90,607  
 
                                   
 
                                               
EBITDA
  $ 115,222     $ 108,817     $ 240,089     $ 168,539     $ 142,095     $ 246,494  
 
                                   
 
                                               
EBITDA/Interest Expense
                    3.48x       2.68x       1.48x       3.57x  
Debt/EBITDA
                    4.14x       5.91x       7.19x       4.44x  
 
                                               
 
Sierra Pacific Power Company
                                               
 
                                               
Net interest expense
  $ 36,240     $ 36,288     $ 69,067     $ 62,831     $ 96,093     $ 69,019  
 
                                               
Long-Term Debt
  $ 1,072,566     $ 941,804     $ 941,804       994,309       912,800     $ 1,072,566  
Current maturities of long term debt plus short-term borrowings
    22,400       52,400       52,400       2,400       108,400       22,400  
 
                                   
Total Debt
  $ 1,094,966     $ 994,204     $ 994,204     $ 996,709     $ 1,021,200     $ 1,094,966  

 


 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Dollars in thousands)
Sierra Pacific Resources
Funds From Operations (FFO)
                                                 
                                            LTM ended  
    Six months ended June 30,     Year ended December 31,     June 30,  
    2006     2005     2005     2004     2003     2006  
 
                                               
Net Income (Loss)
  $ 31,419     $ 1,515     $ 86,137     $ 32,471     $ (136,629 )   $ 116,041  
 
                                               
Non-Cash items included in net income
                                               
Depreciation and amortization
    114,083       106,087       214,662       205,647       191,259       222,658  
Deferred taxes and deferred investment tax credit
    6,510       1,393       41,609       33,690       (50,724 )     46,726  
AFUDC
    (20,315 )     (19,229 )     (45,013 )     (14,536 )     (11,741 )     (46,099 )
Deferred energy costs disallowed
                      1,586       90,964        
Goodwill impairment
                      11,695              
Early retirement and severance amortization
                            2,786        
Unrealized loss on derivative instrument
                            46,065        
Impairment of assets of subsidiary
                            32,911        
Loss on disposal of discontinued operations
                      2,346       9,555        
Plant costs disallowed
                      47,092              
Other non-cash
    (19,001 )     19,270       (4,119 )     (27,353 )     (7,131 )     (42,390 )
Funds from Operations (Before Deferred Energy Costs)
    112,696       109,036       293,276       292,638       167,315       296,936  
 
                                   
Amortization Deferred energy costs — electric
    75,025       90,831       188,221       265,418       250,134       172,415  
Amortization Deferred energy costs — gas
    4,136       (666 )     1,446       3,242       13,095       6,248  
Deferral of energy costs — electric plus terminated suppliers
    (31,842 )     (38,625 )     (241,103 ) (1)     (147,589 )     (179,826 )     (234,320 ) (1)
Deferral of energy costs — gas
    1,744       1,427       (2,519 )     (7,480 )     2,592       (2,202 )
Payment to terminating supplier
    (65,368 )                             (65,368 )
Proceeds from claim on terminating supplier
    41,365                               41,365  
Adjusted Funds from Operations
  $ 137,756     $ 162,003     $ 239,321     $ 406,229     $ 253,310     $ 215,074  
 
                                   
 
                                               
Long-term debt
    4,403,714       3,817,122       3,817,122       4,081,281       3,579,674       4,403,714  
Current maturities of long term debt plus short-term borrowings
    28,640       58,909       58,909       8,491       243,970       28,640  
 
                                   
Total Debt
  $ 4,432,354     $ 3,876,031     $ 3,876,031     $ 4,089,772     $ 3,823,644     $ 4,432,354  
 
                                               
Preferred Stock
          50,000       50,000       50,000       50,000        
 
                                               
Net interest expense
    150,887       159,156       284,927       306,427       366,282       276,658  
AFUDC
    10,009       10,531       24,691       8,587       5,976       24,169  
 
                                   
Adjusted Interest Expense
  $ 160,896     $ 169,687     $ 309,618     $ 315,014     $ 372,258     $ 300,827  
 
                                               
Debt/Funds from operations
                    13.22x       13.98x       22.85x       14.93x  
Debt/adjusted FFO
                    16.20x       10.07x       15.09x       20.61x  
Funds from Operations Interest Coverage
                    1.95x       1.93x       1.45x       1.99x  
Adjusted Funds From Operations Interest Coverage
                    1.77x       2.29x       1.68x       1.71x  
Common shareholders equity
                  $ 2,060,154     $ 1,498,616     $ 1,435,394     $ 2,090,491  
Total Capitalization
                  $ 5,986,185     $ 5,638,388     $ 5,309,038     $ 6,522,845  
Debt/Capitalization
                    64.75 %     72.53 %     72.02 %     67.95 %
 
(1)   For 2005, deferral of energy costs electric plus terminated suppliers does not include the non-cash net change in deferred energy of $218 million associated primarily with the November 2005 settlement with Enron.

 


 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Dollars in thousands)
Nevada Power Company
Funds From Operations (FFO)
                                                 
                                            LTM ended  
    Six months ended June 30,     Year ended December 31,     June 30,  
    2006     2005     2005     2004     2003     2006  
Net Income
  $ 25,160     $ 12,936     $ 132,734     $ 104,312     $ 19,277     $ 144,958  
 
                                               
Non-Cash items included in net income
                                               
Depreciation and amortization
    69,121       61,163       124,098       118,841       109,655       132,056  
Deferred taxes and deferred investment tax credit
    3,983       6,010       86,910       57,066       2,710       84,883  
AFUDC
    (16,226 )     (17,690 )     (41,870 )     (9,969 )     (5,545 )     (40,406 )
Deferred energy costs disallowed
                      1,586       45,964        
Plant Costs disallowed
                                   
Other non-cash
    (25,816 )     17,670       (7,433 )     (44,149 )     (8,962 )     (50,919 )
Funds from Operations (Before Deferred Energy Costs)
    56,222       80,089       294,439       227,687       163,099       270,572  
 
                                   
Amortization deferred energy costs
    52,399       72,135       131,471       228,765       204,610       111,735  
Deferral of energy costs plus terminated suppliers
    (29,909 )     (26,718 )     (186,338 ) (1)     (112,992 )     (131,591 )     (189,529 ) (1)
Payment to terminating supplier
    (37,410 )                             (37,410 )
Proceeds from claim on terminating supplier
    26,391                               26,391  
Adjusted Funds from Operations
  $ 67,693     $ 125,506     $ 239,572     $ 343,460     $ 236,118     $ 181,759  
 
                                   
 
                                               
Long-term Debt
    2,670,057       2,214,063       2,214,063       2,275,690       1,899,709       2,670,057  
Current maturities of long term debt
    6,240       6,509       6,509       6,091       135,570       6,240  
 
                                   
Total Debt
  $ 2,676,297     $ 2,220,572     $ 2,220,572     $ 2,281,781     $ 2,035,279     $ 2,676,297  
 
                                               
Net interest expense
    88,149       81,921       134,657       137,388       190,472       140,885  
AFUDC
    8,072       9,792       23,187       5,738       2,700       21,467  
 
                                   
Adjusted Interest Expense
  $ 96,221     $ 91,713     $ 157,844     $ 143,126     $ 193,172     $ 162,352  
 
                                               
Debt/Funds from operations
                    7.54x       10.02x       12.48x       9.89x  
Debt/adjusted FFO
                    9.27x       6.64x       8.62x       14.72x  
Funds from Operations Interest Coverage
                    2.87x       2.59x       1.84x       2.67x  
Adjusted Funds From Operations Interest Coverage
                    2.52x       3.40x       2.22x       2.12x  
Common shareholders equity
                  $ 1,762,089     $ 1,436,788     $ 1,174,645     $ 1,755,605  
Total Capitalization
                  $ 3,982,661     $ 3,718,569     $ 3,209,924     $ 4,431,902  
Debt/Capitalization
                    55.76 %     61.36 %     63.41 %     60.39 %
 
(1)   For 2005, deferral of energy costs electric plus terminated suppliers does not include the non-cash net change in deferred energy of $155 million associated primarily with the November 2005 settlement with Enron.

 


 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Dollars in thousands)
Sierra Pacific Power Company
Funds From Operations (FFO)
                                                 
                                            LTM ended  
    Six months ended June 30,     Year ended December 31,     June 30,  
    2006     2005     2005     2004     2003     2006  
Net Income (Loss)
  $ 22,271     $ 17,036     $ 52,074     $ 18,577     $ (23,275 )   $ 57,309  
 
                                               
 
                                             
Non-Cash items included in net income
                                               
Depreciation and amortization
    44,962       44,924       90,569       86,806       81,514       90,607  
Deferred taxes and deferred investment tax credit
    (37,847 )     (11,456 )     209       11,640       (23,676 )     (26,182 )
AFUDC
    (4,089 )     (1,539 )     (3,143 )     (4,567 )     (6,196 )     (5,693 )
Deferred Energy Costs Disallowed
                            45,000        
Early retirement and severance amortization
                            2,786        
Plant Costs disallowed
                      47,092              
Other non-cash
    6,230       3,511       318       474       (5,203 )     3,037  
Funds from Operations (Before Deferred Energy Costs)
    31,527       52,476       140,027       160,022       70,950       119,078  
 
                                   
Amortization Deferred energy costs — electric
    22,626       18,696       56,750       36,653       45,524       60,680  
Amortization Deferred energy costs — gas
    4,136       (666 )     1,446       3,241       13,095       6,248  
Deferral of energy costs — electric plus terminated suppliers
    (1,932 )     (11,907 )     (54,765 ) (1)     (34,598 )     (48,236 )     (44,790 ) (1)
Deferral of energy costs — gas
    1,744       1,427       (2,519 )     (7,480 )     2,592       (2,202 )
Payment to terminating supplier
    (27,958 )                             (27,958 )
Proceeds from claim on terminating supplier
    14,974                               14,974  
Adjusted Funds from Operations
  $ 45,117     $ 60,026     $ 140,939     $ 157,838     $ 83,925     $ 126,030  
 
                                   
 
                                               
Long-term Debt
    1,072,566       941,804       941,804       994,309       912,800       1,072,566  
Current maturities of long term debt plus short-term borrowings
    22,400       52,400       52,400       2,400       108,400       22,400  
 
                                   
Total Debt
  $ 1,094,966     $ 994,204     $ 994,204     $ 996,709     $ 1,021,200     $ 1,094,966  
 
                                               
Preferred Stock
          50,000       50,000       50,000       50,000        
 
                                               
Net interest expense
    36,240       36,288       69,067       62,831       96,093       69,019  
AFUDC
    1,937       739       1,504       2,849       3,276       2,702  
 
                                   
Adjusted Interest Expense
  $ 38,177     $ 37,027     $ 70,571     $ 65,680     $ 99,369     $ 71,721  
 
                                               
Debt/Funds from operations
                    7.10x       6.23x       14.39x       9.20x  
Debt/adjusted FFO
                    7.05x       6.31x       12.17x       8.69x  
Funds from Operations Interest Coverage
                    2.98x       3.44x       1.71x       2.66x  
Adjusted Funds From Operations Interest Coverage
                    3.00x       3.40x       1.84x       2.76x  
Common shareholders equity
                  $ 727,777     $ 705,395     $ 593,771     $ 750,611  
Total Capitalization
                  $ 1,771,981     $ 1,752,104     $ 1,664,971     $ 1,845,577  
Debt/Capitalization
                    56.11 %     56.89 %     61.33 %     59.33 %
 
(1)   For 2005, deferral of energy costs electric plus terminated suppliers does not include the non-cash net change in deferred energy of $63 million associated primarily with the November 2005 settlement with Enron.

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