-----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, UcQjSaxz0upxVE+aa+ywC4NVKDtV/MlPBugAeuzO+BjuyWsHJ52R62fddAAQJWgl 6Qi/EuE8qrM9zwc5RUspbQ== 0000950135-06-006657.txt : 20061103 0000950135-06-006657.hdr.sgml : 20061103 20061103110042 ACCESSION NUMBER: 0000950135-06-006657 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20061103 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20061103 DATE AS OF CHANGE: 20061103 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: 061185188 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: 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: 061185190 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 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: 061185189 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 8-K 1 b62945k2e8vk.htm SIERRA PACIFIC RESOURCES 8-K 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) November 3, 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 - EBITDA
EX-99.2 Reconciliation of Non-GAAP Financial Informationi - Funds from Operations


Table of Contents

Item 2.02 Results of Operations and Financial Condition
     As previously announced during Sierra Pacific Resources’ Third Quarter 2006 earnings conference call conducted on November 3, 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 September 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 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.
Item 9.01 Financial Statements and Exhibits.
(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

 


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)
 
 
Date: November 3, 2006  By:   /s/ John E. Brown    
    John E. Brown   
    Controller   
 
 
Nevada Power Company
(Registrant)
 
 
Date: November 3, 2006  By:   /s/ John E. Brown    
    John E. Brown   
    Controller   
 
  Sierra Pacific Power Company
(Registrant)
 
 
Date: November 3, 2006  By:   /s/ John E. Brown    
    John E. Brown   
    Controller   

 

EX-99.1 2 b62945k2exv99w1.htm EX-99.1 RECONCILIATION OF NON-GAAP FINANCIAL INFORMATION - EBITDA 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  
    Nine months ended September 30,     Year ended December 31,     September 30,  
    2006     2005     2005     2004     2003     2006  
Net Income (Loss)
  $ 253,665     $ 63,508     $ 86,137     $ 32,471     $ (136,629 )   $ 276,294  
 
                                               
Interest Charges
    228,670       236,957       284,927       306,427       366,282       276,640  
Income taxes
    132,636       31,458       43,173       20,631       (44,207 )     144,351  
Depreciation and Amortization
    170,112       159,949       214,662       205,647       191,259       224,825  
 
                                   
 
                                               
EBITDA
  $ 785,083     $ 491,872     $ 628,899     $ 565,176     $ 376,705     $ 922,110  
 
                                   
 
                                               
EBITDA/Interest Expense
                    2.21 x     1.84 x     1.03 x     3.33 x
Debt/EBITDA
                    6.16 x     7.24 x     10.15 x     4.56 x
 
                                               
Sierra Pacific Resources
                                               
 
                                               
Net interest expense
  $ 228,670     $ 236,957     $ 284,927     $ 306,427     $ 366,282     $ 276,640  
 
                                               
Long-Term Debt
  $ 4,162,341     $ 3,734,822     $ 3,817,122     $ 4,081,281     $ 3,579,674     $ 4,162,341  
Current maturities of long term debt plus short-term borrowings
    41,051       278,804       58,909       8,491       243,970       41,051  
 
                                   
Total Debt
  $ 4,203,392     $ 4,013,626     $ 3,876,031     $ 4,089,772     $ 3,823,644     $ 4,203,392  

 


 

Nevada Power Company
EBITDA
                                                 
                                            LTM ended  
    Nine months ended September 30,     Year ended December 31,     September 30,  
    2006     2005     2005     2004     2003     2006  
Net Income (Loss)
  $ 236,273     $ 112,408     $ 132,734     $ 104,312     $ 19,277     $ 256,599  
 
                                               
Interest Charges
    134,063       118,350       134,657       137,388       190,472       150,370  
Income taxes
    123,402       52,679       63,995       56,572       (614 )     134,718  
Depreciation and Amortization
    104,076       92,421       124,098       118,841       109,655       135,753  
 
                                   
 
                                             
 
                                               
EBITDA
  $ 597,814     $ 375,858     $ 455,484     $ 417,113     $ 318,790     $ 677,440  
 
                                   
 
                                               
EBITDA/Interest Expense
                    3.38 x     3.04 x     1.67 x     4.51 x
Debt/EBITDA
                    4.88 x     5.47 x     6.38 x     3.61 x
 
                                               
Nevada Power Company
                                               
 
                                               
Net interest expense
  $ 134,063     $ 118,350     $ 134,657     $ 137,388     $ 190,472     $ 150,370  
 
                                               
Long-Term Debt
  $ 2,429,256     $ 2,113,370     $ 2,214,063     $ 2,275,690     $ 1,899,709     $ 2,429,256  
Current maturities of long term debt
    18,651       6,404       6,509       6,091       135,570       18,651  
 
                                   
Total Debt
  $ 2,447,907     $ 2,119,774     $ 2,220,572     $ 2,281,781     $ 2,035,279     $ 2,447,907  
Sierra Pacific Power Company
EBITDA
                                                 
                                            LTM ended  
    Nine months ended September 30,     Year ended December 31,     September 30,  
    2006     2005     2005     2004     2003     2006  
Net Income (Loss)
  $ 42,299     $ 38,894     $ 52,074     $ 18,577     $ (23,275 )   $ 55,479  
 
                                               
Interest Charges
    54,833       54,206       69,067       62,831       96,093       69,694  
Income Taxes
    22,249       21,537       28,379       325       (12,237 )     29,091  
Depreciation and Amortization
    66,037       67,534       90,569       86,806       81,514       89,072  
 
                                   
 
                                               
EBITDA
  $ 185,418     $ 182,171     $ 240,089     $ 168,539     $ 142,095     $ 243,336  
 
                                   
 
                                               
EBITDA/Interest Expense
                    3.48 x     2.68 x     1.48 x     3.49 x
Debt/EBITDA
                    4.14 x     5.91 x     7.19 x     4.50 x
 
                                               
Sierra Pacific Power Company
                                               
 
                                               
Net interest expense
  $ 54,833     $ 54,206     $ 69,067     $ 62,831     $ 96,093     $ 69,694  
 
                                               
Long-Term Debt
  $ 1,072,076     $ 962,311     $ 941,804       994,309       912,800     $ 1,072,076  
Current maturities of long term debt plus short-term borrowings
    22,400       32,400       52,400       2,400       108,400       22,400  
 
                                   
Total Debt
  $ 1,094,476     $ 994,711     $ 994,204     $ 996,709     $ 1,021,200     $ 1,094,476  

 

EX-99.2 3 b62945k2exv99w2.htm EX-99.2 RECONCILIATION OF NON-GAAP FINANCIAL INFORMATIONI - FUNDS FROM OPERATIONS exv99w2
 

EXHIBIT 99.2
FUNDS FROM OPERATIONS — SIERRA PACIFIC RESOURCES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Dollars in thousands)
Sierra Pacific Resources
Funds From Operations (FFO)
                                                 
                                            LTM ended  
    Nine months ended September 30,     Year ended December 31,     September 30,  
    2006     2005     2005     2004     2003     2006  
Net Income (Loss)
  $ 253,665     $ 63,508     $ 86,137     $ 32,471     $ (136,629 )   $ 276,294  
 
                                               
Non-Cash items included in net income
                                               
Depreciation and amortization
    170,113       159,949       214,662       205,647       191,259       224,826  
Deferred taxes and deferred investment tax credit
    122,062       31,362       41,609       33,690       (50,724 )     132,309  
AFUDC
    (26,518 )     (31,529 )     (45,013 )     (14,536 )     (11,741 )     (40,002 )
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              
Reinstatement of deferred Energy Costs
    (178,825 )                                     (178,825 )
Carrying Charge on Lenzie Plant
    (26,957 )                                     (26,957 )
Other non-cash
    (27,326 )     (33,018 )     (4,119 )     (27,353 )     (7,131 )     1,573  
 
                                   
Funds from Operations (Before Deferred Energy Costs)
    286,214       190,272       293,276       292,638       167,315       389,218  
 
                                   
Amortization Deferred energy costs — electric
    130,279       140,554       188,221       265,418       250,134       177,946  
Amortization Deferred energy costs — gas
    4,773       (486 )     1,446       3,242       13,095       6,705  
Deferral of energy costs — electric plus terminated suppliers
    (75,599 )     (179,917 )     (241,103 )(1)     (147,589 )     (179,826 )     (136,785 )
Deferral of energy costs — gas
    1,897       (902 )     (2,519 )     (7,480 )     2,592       280  
Payment to terminating supplier
    (65,368 )                             (65,368 )
Proceeds from claim on terminating supplier
    41,365                               41,365  
 
                                   
Adjusted Funds from Operations
  $ 323,561     $ 149,521     $ 239,321     $ 406,229     $ 253,310     $ 413,361  
 
                                   
 
                                               
Long-term Debt
    4,162,341       3,734,822       3,817,122       4,081,281       3,579,674       4,162,341  
Current maturities of long term debt plus short-term borrowings
    41,051       278,804       58,909       8,491       243,970       41,051  
 
                                   
Total Debt
  $ 4,203,392     $ 4,013,626     $ 3,876,031     $ 4,089,772     $ 3,823,644     $ 4,203,392  
 
                                               
Preferred Stock
          50,000       50,000       50,000       50,000        
 
                                               
Net interest expense
    228,670       236,957       284,927       306,427       366,282       276,640  
AFUDC
    12,869       17,283       24,691       8,587       5,976       20,277  
 
                                   
Adjusted Interest Expense
  $ 241,539     $ 254,240     $ 309,618     $ 315,014     $ 372,258     $ 296,917  
 
                                               
Debt/Funds from operations
                    13.22 x     13.98 x     22.85 x     10.80 x
Debt/adjusted FFO
                    16.20 x     10.07 x     15.09 x     10.17 x
Funds from Operations Interest Coverage
                    1.95 x     1.93 x     1.45 x     2.31 x
Adjusted Funds From Operations Interest Coverage
                    1.77 x     2.29 x     1.68 x     2.39 x
Common shareholders equity
                  $ 2,060,154     $ 1,498,616     $ 1,435,394     $ 2,593,013  
Total Capitalization
                  $ 5,986,185     $ 5,638,388     $ 5,309,038     $ 6,796,405  
Debt/Capitalization
                    64.75 %     72.53 %     72.02 %     61.85 %
 
(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.

 


 

FUNDS FROM OPERATIONS — NEVADA POWER COMPANY
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Dollars in thousands)
Nevada Power Company
Funds From Operations (FFO)
                                                 
                                            LTM ended  
    Nine months ended September 30,     Year ended December 31,     September 30,  
    2006     2005     2005     2004     2003     2006  
Net Income (Loss)
  $ 236,273     $ 112,408     $ 132,734     $ 104,312     $ 19,277     $ 256,599  
Non-Cash items included in net income
                                             
Depreciation and amortization
    104,076       92,421       124,098       118,841       109,655       135,753  
Deferred taxes and deferred investment tax credit
    113,015       52,680       86,910       57,066       2,710       147,245  
AFUDC
    (20,190 )     (29,171 )     (41,870 )     (9,969 )     (5,545 )     (32,889 )
Deferred Energy Costs Disallowed
                      1,586       45,964        
Plant Costs disallowed
                                   
Reinstatement of deferred Energy Costs
    (178,825 )                                     (178,825 )
Carrying Charge on Lenzie Plant
    (26,957 )                                     (26,957 )
Other non-cash
    (26,129 )     (22,201 )     (7,433 )     (44,149 )     (8,962 )     (11,361 )
Funds from Operations (Before Deferred Energy Costs)
    201,263       206,137       294,439       227,687       163,099       289,565  
 
                                   
Amortization Deferred energy costs
    95,830       108,480       131,471       228,765       204,610       118,821  
Deferral of energy costs plus terminated suppliers
    (58,158 )     (137,048 )     (186,338 )(1)     (112,992 )     (131,591 )     (107,448 )
Payment to terminating supplier
    (37,410 )                             (37,410 )
Proceeds from claim on terminating supplier
    26,391                               26,391  
Adjusted Funds from Operations
  $ 227,916     $ 177,569     $ 239,572     $ 343,460     $ 236,118     $ 289,919  
 
                                   
 
                                               
Long-term Debt
    2,429,256       2,113,370       2,214,063       2,275,690       1,899,709       2,429,256  
Current maturities of long term debt
    18,651       6,404       6,509       6,091       135,570       18,651  
 
                                   
Total Debt
  $ 2,447,907     $ 2,119,774     $ 2,220,572     $ 2,281,781     $ 2,035,279     $ 2,447,907  
 
                                               
Net interest expense
    134,063       118,350       134,657       137,388       190,472       150,370  
AFUDC
    10,050       16,154       23,187       5,738       2,700       17,083  
 
                                   
Adjusted Interest Expense
  $ 144,113     $ 134,504     $ 157,844     $ 143,126     $ 193,172     $ 167,453  
 
                                               
Debt/Funds from operations
                    7.54 x     10.02 x     12.48 x     8.45 x
Debt/adjusted FFO
                    9.27 x     6.64 x     8.62 x     8.44 x
Funds from Operations Interest Coverage
                    2.87 x     2.59 x     1.84 x     2.73 x
Adjusted Funds From Operations Interest Coverage
                    2.52 x     3.40 x     2.22 x     2.73 x
Common shareholders equity
                  $ 1,762,089     $ 1,436,788     $ 1,174,645     $ 2,166,719  
Total Capitalization
                  $ 3,982,661     $ 3,718,569     $ 3,209,924     $ 4,614,626  
Debt/Capitalization
                    55.76 %     61.36 %     63.41 %     53.05 %
 
(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.

 


 

FUNDS FROM OPERATIONS — SIERRA PACIFIC POWER COMPANY
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Dollars in thousands)
Sierra Pacific Power Company
Funds From Operations (FFO)
                                                 
                                            LTM ended  
                                            September  
    Nine months ended September 30,     Year ended December 31,     30,  
    2006     2005     2005     2004     2003     2006  
Net Income (Loss)
  $ 42,299     $ 38,894     $ 52,074     $ 18,577     $ (23,275 )   $ 55,479  
Non-Cash items included in net income
                                             
Depreciation and amortization
    66,037       67,534       90,569       86,806       81,514       89,072  
Deferred taxes and deferred investment tax credit
    (27,392 )     (548 )     209       11,640       (23,676 )     (26,635 )
AFUDC
    (6,328 )     (2,358 )     (3,143 )     (4,567 )     (6,196 )     (7,113 )
Deferred Energy Costs Disallowed
                            45,000        
Early retirement and severance amortization
                            2,786        
Plant Costs disallowed
                      47,092              
Other non-cash
    2,470       (4,116 )     318       474       (5,203 )     6,904  
Funds from Operations (Before Deferred Energy Costs)
    77,086       99,406       140,027       160,022       70,950       117,707  
 
                                   
Amortization Deferred energy costs — electric
    34,449       32,074       56,750       36,653       45,524       59,125  
Amortization Deferred energy costs — gas
    4,773       (486 )     1,446       3,241       13,095       6,705  
Deferral of energy costs — electric plus terminated suppliers
    (17,441 )     (42,869 )     (54,765 )(1)     (34,598 )     (48,236 )     (29,337 )
Deferral of energy costs — gas
    1,897       (902 )     (2,519 )     (7,480 )     2,592       280  
Payment to terminating supplier
    (27,958 )                             (27,958 )
Proceeds from claim on terminating supplier
    14,974                               14,974  
Adjusted Funds from Operations
  $ 87,780     $ 87,223     $ 140,939     $ 157,838     $ 83,925     $ 141,496  
 
                                   
 
                                               
Long-term Debt
    1,072,076       962,311       941,804       994,309       912,800       1,072,076  
Current maturities of long term debt plus short-term borrowings
    22,400       32,400       52,400       2,400       108,400       22,400  
 
                                   
Total Debt
  $ 1,094,476     $ 994,711     $ 994,204     $ 996,709     $ 1,021,200     $ 1,094,476  
 
                                               
Preferred Stock
          50,000       50,000       50,000       50,000        
 
                                               
Net interest expense
    54,833       54,206       69,067       62,831       96,093       69,694  
AFUDC
    2,819       1,129       1,504       2,849       3,276       3,194  
 
                                   
Adjusted Interest Expense
  $ 57,652     $ 55,335     $ 70,571     $ 65,680     $ 99,369     $ 72,888  
 
                                               
Debt/Funds from operations
                    7.10 x     6.23 x     14.39 x     9.30 x
Debt/adjusted FFO
                    7.05 x     6.31 x     12.17 x     7.74 x
Funds from Operations Interest Coverage
                    2.98 x     3.44 x     1.71 x     2.61 x
Adjusted Funds From Operations Interest Coverage
                    3.00 x     3.40 x     1.84 x     2.94 x
Common shareholders equity
                  $ 727,777     $ 705,395     $ 593,771     $ 770,640  
Total Capitalization
                  $ 1,771,981     $ 1,752,104     $ 1,664,971     $ 1,865,116  
Debt/Capitalization
                    56.11 %     56.89 %     61.33 %     58.68 %
     (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-----