EX-99.1 2 d543945dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

LOGO

 

Investor Meetings May 25-31, 2013 Cross WindsEnergy Park Consumers Smart Energy Program


LOGO

 

This presentation is made as of the date hereof and contains “forward-looking statements” as defined in Rule 3b-6 of the Securities Exchange Act of 1934, as amended, Rule 175 of the Securities Act of 1933, as amended, and relevant legal decisions. The forward-looking statements are subject to risks and uncertainties. They should be read in conjunction with “FORWARD-LOOKING STATEMENTS AND INFORMATION” and “RISK FACTORS” sections of CMS Energy’s and Consumers Energy’s Form 10-K for the year ended December 31 and as updated in subsequent 10-Qs. CMS Energy’s and Consumers Energy’s “FORWARD-LOOKING STATEMENTS AND INFORMATION” and “RISK FACTORS” sections are incorporated herein by reference and discuss important factors that could cause CMS Energy’s and Consumers Energy’s results to differ materially from those anticipated in such statements. CMS Energy and Consumers Energy undertake no obligation to update any of the information presented herein to reflect facts, events or circumstances after the date hereof. The presentation also includes non-GAAP measures when describing CMS Energy’s results of operations and financial performance. A reconciliation of each of these measures to the most directly comparable GAAP measure is included in the appendix and posted on our website at www.cmsenergy.com. CMS Energy provides financial results on both a reported (Generally Accepted Accounting Principles) and adjusted (non-GAAP) basis. Management views adjusted earnings as a key measure of the company’s present operating financial performance, unaffected by discontinued operations, asset sales, impairments, regulatory items from prior years, or other items. Certain of these items have the potential to impact, favorably or unfavorably, the company's reported earnings in 2013. The company is not able to estimate the impact of these matters and is not providing reported earnings guidance.


LOGO

 

EPS a and Dividend Growth . . Dividend 0 20¢ 36¢ 50¢ 66¢ 84¢ 96¢ $1.02 2006 2007 2008 2009 2010 2011 2012 2013 Future Payout 0% 25% 30% 40% 49% 58% 62% 62% 32% 27% 14% 39% 80% 6% $0.81 b a Adjusted EPS (non-GAAP) excluding MTM in 2004-2006 b $1.25 excluding discontinued Exeter operations and accounting changes related to convertible debt and restricted stock $0.90 $0.96 $1.08 $0.84 $1.21 $1.26 $1.36 $1.45 $1.55 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013E Future


LOGO

 

CMS Energy MODEL . . . .

Investment

•Ten Year—$15 Billion

•“Needed Not Wanted” Catalysts

•Constructive Regulation

•Visible Capital Investment

•Sales Recovery

•Strong Customer Focus

•Credit Rating Upgrade

•Growth Self-funded

Self-Imposed Limits

•Base Rates < 2%

•O&M Down 1% Next Five Years

RESULTS

Consistent

Predictable

. . . . work


LOGO

 

Model Delivers . . . . . . . . g. good, future return ood, opportunity.

Above Average ReturnAbove Return EPSEPSaa Growth vsvs PeersPeers

Future

Return

•Attractive dividend yield 4%

•62% payout ratio

•EPS growth rate 5%-7%

•Driven by $7 billion investment in regulated Utility over next five years

Shareowner return 9%-11% ing well. well.

Ten-Year Growth

CMS

Peers Future

a Adjusted EPS (non-GAAP)


LOGO

 

Consumers Energy . . . .

5

 

•Fourth largest combination utility in the United States

•1.8

 

million electric and 1.7 million gas customers

•8,600 MW of owned and purchased generation capacity

•312 TBtu of gas storage capacity

•Premium regulatory environment

OverviewOverview TerritoryTerritory

. . . . one of largest investors and employers in Michigan.


LOGO

 

Near-Term Catalysts. Michigan.

1.Constructive regulation

•Governor supportive of 2008 Energy Law

2.Capital

 

investment

•Ten-year visibility——$15 billion investment plan

3.Sales

 

recovery

•Michigan GDP up 3.3% in 2012 (6th best state)

4.Strong

 

customer focus

•Leader in cost control; base rate increases < 2%

5.Credit

 

rating upgrade

Parent upgraded to investment grade; Utility upgraded as well

6.Growth

 

self-funded

•NOLs and tax credits avoid need for block equity


LOGO

 

CATALYST #1 – Constructive Regulation . . . . . . . . p. provides impvements for customers and investors. rovides

CommissionCommission

2008 Energy Law2008 Law

GrowthGrowth

•Renewable energy plan

•Energy optimization

SpeedSpeed

•File and implement ratemaking

•Forward test year

Risk MitigationRisk Mitigation

•Retail open access cap

•Decoupling

OpportunitiesOpportunities

•Further streamline rate case processes

•Future investment recovery mechanism

John Quackenbush, Chairman

Term Ends: July 2, 2017

Orjiakor Isiogu Term Ends: July 2, 2013

Greg White Term Ends: July 2, 2015

Consumers Energy Electric Rate Case –

First uncontested settlement ever!


LOGO

 

CATALYST #2 – Capital Investment Plan . . . . 8

Major ProjectsMajor Projects

Capital InvestmentCapital Investment

Karn/Weadock Generating Complex,

Environmental Compliance, Increased capacity

Cross WindsEnergy Park Thetford Natural Gas-Fired Plant

Consumers Smart Energy Program

Gas Transmission & Storage

Reliability & Automation

Amount

(bils)

New Gas Plant

$7.3

Average Base Rate Increases


LOGO

 

Long-Term Capital Investment a . . . .

. . . . t. tenen—year plan provides longyear long—term visible growth.

a Source: 10K; actual amounts through 2012 smoothed for illustration

0.0 0.2 0.4 0.6 0.8 1.0 1.2 1.4 1.6 2003 2004 2005 2006 2007 2008 2009 2010 011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022


LOGO

 

CATALYST #3 – Electric Sales Recovery a . . . .

10 . . . . steady, stronger than other service territories. territories.

a Weather normalized

b Excluding one company with Economic Development Tariff Source: EEI IndustrialIndustrial

TotalTotal

Consumers

vs Peers—4% —6% 10% 4% 4%b 1%b—2%—3% 2% 1% 1%b .5%b —2% —9% 6% 2%—1% 0% —3% 2% 0%—1% 2008 2009 2010 2011 2012 2013E 2008 2009 2010 2011 2012 2013E


LOGO

 

Michigan Economy in 2011

Gross Domestic Product Growth: 2011 vs 2010 Highest quintile

Fourth quintile

Third quintile

Second quintile

Lowest quintile


LOGO

 

Michigan Economy in 2012 . . .

. . continued strong performance. Estimated Gross Domestic Product Growth: 2012 vs 2011

Source: U.S. Department of Commerce

Highest quintile

Fourth quintile

Third quintile

Second quintile

Lowest quintile


LOGO

 

CATALYST #4 – Strong Customer Focus . . . .

inExamples of Cost ReductionsExamples Reductions

Electric NonElectric Non—fuel O&M Costfuel Cost

Source: SNL data service

üThree voluntary separation programs

üPension prefunding

üHealth care sharing

üLabor agreements

üSAP efficiencies

üProductivity up 41%

-0.5% Consumers

Peer Average up 7%

Annual Change 2012 over 2006 543945-001 23May13


LOGO

 

Strong Customer Focus – O&M Cost Control . . . .

Examples of Cost ReductionsExamples Reductions Amount Past (annual average) (mils)

•Western coal $250

•Workforce restructuring 70 and benefit plans

•SAP 40

•Productivity 50 Future (2013-2017E)

•Small coal plants mothballed $60

•Productivity 50

•Benefit plans 40

•Consumers Smart Energy 60


LOGO

 

CATALYST #5 – Credit Rating Upgrade

Scale S&P / Fitch Moody’s S&P Moody’s Fitch A A2 Consumers Secured A— A3 BBB+ Baa1 BBB Baa2 BBB— Baa3 BB+ Ba1 CMS Unsecured BBB— Baa3 BB+ Ba1 BB Ba2 BB— Ba3 B+ B1 B B2 B— B3 Outlook Stable Stable Positive


LOGO

 

Operating Cash Flow Growth

16 (0.5) 0.0 0.5 1.0 1.5 2.0 2.5 2011 2012 2013E 2014E 2015E 2016E 2017E Amount (bils) $ $2.1 Interest Working capital and taxes Base Investment $1.6 $1.9 $2.0 Cash flow before dividend Investment choices a Non-GAAP NOLs & Credits $0.8 $0.7 $0.7 $0.4 $0.4 $0.2 $0.1


LOGO

 

CATALYST #6 – EPS Growth

$0.8 $0.7 $0.7 $0.4 $0.4 $0.2 $0.1 2011 2012 2013E 2014E 2015E 2016E 2017E Gross NOLs (bils) $1.5 $1.2 $1.1 $0.3 $0.2 $0 $0 “Block” Equity a 0 0 0 0 0 0 0 Net NOLs and Tax CreditsNet Credits             a Maintain existing DRIP and continuous equity program 543945-001 23May13 13:40 Page 22


LOGO

 

Five Key Takeaways . . . .

18 +11% +7% +12% +12% +4% +8% +7% Target 6%—8% Actual = 8% Target 5%—7% Actual = 7%             a Adjusted EPS (non-GAAP) excluding MTM in 2004-2006 EPS a Growth 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 +7% 7% $1.70 5% Growth •5%-7% real growth •Dividend growth in line with earnings •Gross operating cash flow up $0.1 billion per year Transparent •Ten-year investment plan •Constructive regulatory climate Predictable On track for 11th consecutive year of consistent, attractive financial performance


LOGO

 

Capital Expenditures 201220132014201520162017Total(mils)(mils)(mils)(mils)(mils)(mils)(mils)ElectricDistribution214$ 198$ 196$ 195$ 205$ 181$ 975$ Generation99 54 86 122 135 104 501 New Customers36 36 55 46 48 45 230 Other86 99 88 78 75 85 425 Base Capital435$ 387$ 425$ 441$ 463$ 415$ 2,131$ GasDistribution129$ 153$ 143$ 125$ 122$ 139$ 682$ New Customers50 37 36 36 36 37 182 Other60 58 56 38 41 44 237—Base Capital239$ 248$ 235$ 199$ 199$ 220$ 1,101$ Total base capital674$ 635$ 660$ 640$ 662$ 635$ 3,232$ Investment ChoicesEnvironmental170$ 331$ 314$ 247$ 154$ 97$ 1,143$ Reliability135 163 134 106 100 159 662 Gas Infrastructure110 142 154 133 116 118 663 Thetford Gas Plant—6 112 346 237 49 750 Renewables183 31 77 153 5 1 267 Consumers Smart Energy49 66 61 45 53 98 323 Total Choices647$ 739$ 852$ 1,030$ 665$ 522$ 3,80


LOGO

 

2013 Cash Flow Forecast (non-GAAP)

21

CMS Energy ParentCMS Parent Cash at year end 201253$ SourcesConsumers Energy dividend and tax sharing545$ Enterprises20 Sources565$ UsesInterest and preferred dividend(135)$ Overhead and Federal tax payments(15) Equity infusion(150) Pension contribution(1)Uses a(310)$ Cash flow255$ Financing and DividendNew issues250$ Retirements 0DRP, continuous equity35 Net short-term financing & other(5) Common dividend(270) Financing10$ Cash at year end 2013318$ Bank Facility ($550) available548$ Amount(mils)

Consumers EnergyConsumers Energy

a Includes other

b Includes cost of removal and capital leases Cash at year end 20125$ SourcesOperating (depreciation & amortization $620)1,770$ Other working capital(70)Sources1,700$ UsesInterest

and preferred dividend(220)$ Capital expenditures b(1,375) Dividend and tax sharing $(135) to CMS(545) Pension contribution(49)Uses(2,189)$ Cash flow(489)$ FinancingEquity150$ New issues325 Retirements0Net short-term financing & other35 Financing510$ Cash at year end 201326$ Bank Facility ($650) available648$ AR Facility ($250) available125


LOGO

 

2013 Sensitivities

Annual Impact Sensitivity EPS OCF (mils) Sales a •Electric (36,338 Gwh) •Gas (295 TBtu) + 1% + 5 + $0.05 + 0.07 + $20 + 30 Gas prices (NYMEX) + $1.00 0.01 60 ROE (authorized) •Electric (10.3%) •Gas (10.3%) + 25 bps + 25 + 0.03 + 0.01 + 12 + 5


LOGO

 

Capital Investment . . . .

. . . . a. at sustainable t customer “base rate” increases.

2013 –– 2017 Plan2017 Plan

Customer base rates <2% >4%>4%

Opportunity LevelOpportunity Level

•Faster Consumers Smart Energy

•Pipe replacements

•Pole replacements

•More gas generation


LOGO

 

Capacity . . . .

4,500 5,000 5,500 6,000 6,500 7,000 7,500 8,000 8,500 9,000 9,500 2012 2013 2014 2015 2016 2017 Installed Capacity Excl Classic 7 Classic 7 Coal Plants Peak Demand with 11% Reserve Margin Peak Demand with 18% Reserve Margin Up to 1,500 MW


LOGO

 

Gas Plant CON

Generating plant investments exceeding $500 millionGenerating million

••Demonstrate need through an Integrated Resource PlanDemonstrate Plan

••File early summer 2013File 2013

••Decision within 270 daysDecision days

2017

Air Permit

Certificate of Necessity

Project

Investment (mils)

$6

$112


LOGO

 

trong Customer Focus – Propane to Gas Switching . . . .

26 ••70,000 potential customers70,000 customers

••Saves customers ~$2,000 per yearSaves year 1,345 3,000 5,000 2,738 8,600 8,600 2012 2013E Future 2013E-2017E Propane to Gas Total New Customers Annual Customer Switching . . . . Pace Picking UpAnnual Up


LOGO

 

Rate Cases . . . .

GasGas

Amount (mils)

Request $49 Capital Investment (w/o working capital) 120% Memo: Customer gas prices down $(150) 2015 Capex Adjustment Mechanism (18 months) $70 Staff testimony July 2 Self-implementation filing July 12 Self-implementation date August 1 Proposal for decision November 18

Final order by January 31 focused on capital investment. ocused ElectricElectric

Amount (mils) Self-implemented 3/19 (ROE @ 10.3%) $110 ROE @ 10.3% $— Investment (10) O&M (11) MPSC Order 5/15 $ 89 Proposal for Decision on AMI July 9 Final order by September 18


LOGO

 

Rate Case Filings . . . .

20082008

ELECTRICELECTRIC GASGAS OrderOrder $66 M$M OrderOrder SettledSettled $31 M$M NewNew EnergyEnergy LawLaw OrderOrder SettledSettled $16 MM FiledFiled $49 M$M 41% 20082008 SelfSelf— ImplementImplement (Aug 1)(1) OrderOrder $139 M$M OrderOrder $146 M$M OrderOrder $118 M$M OrderOrder SettledSettled $89 M$M 62% 70% 94% 94% 188% 120% % of capexcapex 20142014 20132013 20122012 20112011 20102010 20092009 20142014 20132013 20122012 20112011 20102010 20092009 79%


LOGO

 

Liquidity (as of 3/31/13) . . . .

. . . strong and conservative. conservative.

$2.0 Billion$Billion CMS Energy 5-year revolver—2017 Consumers Energy Cash AR Facility—2014 5-year revolver—2017 5-year revolver—2017 $548 mils 498 150 250 586 AvailabilityAvailability Recent Financing ActivitiesRecent Activities CMS Energy •$250 Million prefunding – 30-year debt at 4.7% issued in March •Issued remaining $20 million of continuous equity program in March •Filed prospectus for another $50 million to be issued periodically Consumers Energy •$425 Million refinancing of 2014/2015 FMBs; 30-year term; 3.95% rate issued in May


LOGO

 

2590Consumers & Operating StatisticsElectric 31201220112010200920082007ELECTRIC COSTS ($ Millions)Residential$1,785$1,678$1,614$1,387$1,414$1,326Commercial1,2281,1971,1661,0991,1291,111Industrial781784749677810775Other383940363230Total customers$3,832$3,698$3,569$3,199$3,385$3,242Wholesale232120192223Retail access534354311515Intersystem 6491999411392Miscellaneous596060645971Total revenue$4,031$3,913$3,802$3,407$3,594$3,443Fuel generation$517$559$520$460$483$385Purchased power1,4251,3481,3081,2321,3881,449DEPRECIATION AMORTIZATION$459$412$450$441$438$397OPERATING INCOME$743$712$672$488$576$413NET INCOME$325$333$303$194$271$196DELIVERIES 0,56311,153Other220224235230225231Total customers33,75633,60233,29033,11735,61136,974Wholesale347332325328333496Retail access3,9813,9014,0792,3261,5411,364Intersystem 1,7111,3491,3941,2771,1761,329Total deliveries39,79539,18439,08837,04838,66140,163AVERAGE kWh)Residential13.8412.9812.4511.2011.0010.04Commerical11.2110.9810.589.809.438.98Industrial8.068.218.277.297.676.95Other17.2717.41.0215.6514.2212.99Total11.3511.0110.729.669.518.77ELECTRIC December 31)Residential1,571,8731,571,3191,569,1831,566,9801,584,7521,575,386Commercial206,627207,490210,380210,223208,931211,365Industrial7068,6918,8818,7708,5058,619Retail Access1,0651,0781,095861642642Other1,3201,3001,2871,2822,0452,025Total1,789,5911,789,8781,790,8261,788,1161,804,8751,798,037AUTEQUITY10.30%10.70%10.70%10.70%10.70%11.15%FINANCIAL10.20%11.00%10.60%6.40%19.40%7.50%Millions)$7,741$7,442$6,815$6,459$6,175$5,407COOLING year607584571578579545Actual days942767884379542773Warmer 55 31 55 (34) (6) 42 502513855(461)146736HEADCOUNT 7,2057,4357,5227,7557,6977,6141 Decommissioning refund2 weather station, normal equals average of preceding 15 year time period 5

Energy Investor Relationswww.cmsenergy.comOne


LOGO

 

2590Consumers & Operating StatisticsElectric 31201220112010200920082007FUEL Coal2.982.942.512.372.012.04Oil19.0818.5510.989.5911.548.21Gas3.164.955.576.5710.9410.29Nuclear0.000.000.000.000.000.42Weighted fuels3.053.182.712.562.472.07FUEL Coal84.983.588.290.681.097.9Oil1.52.13.32.54.19.1Gas13.614.38.46.814.60.9Nuclear0.00.00.00.00.02.2Nox allowances0.00.10.10.10.3(10.1)Coal14,02715,46817,87917,25517,70117,903Oil67211441112Gas3,0031,9121,043565804129Nuclear000001,781Renewable 433425365466454416Net 1(295)(365)(366)(303)(382)(478)generation17,17417,44718,94217,99718,61819,863Purchased generation14,53912,67412,00311,53813,64312,502Net power4,1516,8256,0456,9256,6538,009Total power18,69019,49918,04818,46320,29620,511Total supply35,86436,94636,99036,46038,91440,374POWER generation47.9 47.2 51.2 49.4 47.8 49.2 generation40.5 34.3 32.5 31.6 35.1 31.0 power11.6 18.5 16.3 19.0 17.1 19.8 power52.1 52.8 48.8 50.6 52.2 50.8 supply100.0 100.0 100.0 100.0 100.0 100.0 PEAK (MW)Coal2,8462,8232,8282,8502,8502,841Oil gas1,7951,8101,8141,8141,9971,459Combustion turbine348465517661661345Nuclear000000Renewable 1767774747373Pumped storage954955955955955955Total generation6,1196,1306,1886,3546,5365,673P&capability2,4882,4583,0582,6003,0503,627Total I8,6078,5889,2468,9549,5869,300NET PEAK (%)generation71.1 71.4 66.9 71.0 68.2 61.0 capability28.9 28.6 33.1 29.0 31.8 39.0 I100.0 100.0 100.0 100.0 100.0 100.0 29,0068,9308,1907,7567,7058,391Reserve 4411172212Net 6,1196,0916,1516,3536,3535,673Load 348.750.855.355.959.256.31 pumped storage facility2

Investor Relationswww.cmsenergy.comOne


LOGO

 

2590Consumers & Operating StatisticsGas 31201220112010200920082007GAS ($ Millions)Residential$1,415$1,655$1,677$1,808$1,971$1,823Commercial351438449511598552Industrial658988101124113Other233356Total revenue$1,833$2,185$2,217$2,423$2,698$2,494Transportation fees586053484544Miscellaneous919584858483Total revenue$1,982$2,340$2,354$2,556$2,827$2,621Cost sold1,1101,4381,5161,7782,0791,918Gas gas$872$902$838$778$748$703DEPRECIATION, AMORTIZATION$133$130$122$118$136$127OPERATING INCOME$240$272$252$201$190$170NET INCOME$110$130$127$96$89$87SALES Residential139157152163171167Commercial445047525755Industrial91110111212Other——— 1192218209226240234Gas deliveries1371191089398107Total deliveries329337317319338341GAS December 31)Residential1,582,1231,579,8351,576,5201,574,2461,577,8631,580,586Commercial118,781118,215117,860118,199118,870119,703Industrial4376,7216,9387,0736,9617,014Transportation3,3473,1793,0052,7252,5072,495Total customers1,710,6881,707,9501,704,3231,702,2431,706,2011,709,798AVERAGE Mcf)Residential$10.18$10.54$11.03$11.09$11.53$10.93Commercial7.988.769.599.8310.4910.09Industrial7.228.099.179.1810.339.62Transportation 20.870.820.820.820.700.68GAS Recovery133,741188,177170,575206,866208,296216,843Gas Choice55,54748,22438,80631,49824,17719,520Total189,288236,401209,381238,364232,473236,363WORKING CAPACITY (Bcf)143142142142142143AVERAGE per Mcf) 3Gas Recovery$5.40$6.02$6.73$7.66$8.36$7.91Gas Choice5.086.307.277.989.999.79AUTHORIZED EQUITY10.30%10.50%10.55%10.55%10.55%10.75%FINANCIAL8.60%10.50%10.90%9.90%9.20%9.20%Millions)$3,138$3,110$2,867$2,778$2,638$2,444HEATING year6,6266,6786,7316,7326,7416,767Actual days5,7146,6066,3056,9136,9656,548Colder (%)(13.8) (1.1) (6.3) 2.7 3.3 (3.2) in:Bcf)(22.9)(0.4)(6.4)4.84.1(6.3)sales2 transportation excludes amounts related to MCV and off-system transportation3 charges4 weather station average, normal equals average of preceding 15 year time period

Investor Relationswww.cmsenergy.comOne Energy Plaza Jackson, MI 49201 517-788-2590Consumers


LOGO

 

Enterprises Power(GraylingMichigan Power(KalamazooRiver)CravenGeneseeDIGEnerBank ProductionTotal MW1,035 (net owned) 1,135PlantCravenDIGFiler GasCoalWoodWoodNatural GasOwnershipInterest50%100505050100GrossCapacity50710734038224In-ServiceYear199020011990199619921999CapacityUnder LTContract100%3910010010047StateNCMIMIMIMIMIAs December 31, 2012


LOGO

 

33 Investor Relationswww.cmsenergy.comOne Energy Plaza Jackson, MI 49201 517-788-2590Enterprises Power(GraylingMichigan Power(KalamazooRiver)CravenGeneseeDIGEnerBank ProductionTotal MW1,035 (net owned) 1,135PlantCravenDIGFiler GasCoalWoodWoodNatural GasOwnershipInterest50%100505050100GrossCapacity50710734038224In-ServiceYear199020011990199619921999CapacityUnder LTContract100%3910010010047StateNCMIMIMIMIMIAs December 31, 2012


LOGO

 

Reconciliation


LOGO

 

CMS ENERGY CORPORATION

Earnings Per Share By Year GAAP Reconciliation

(Unaudited)

 

     2003

    2004

    2005

    2006

    2007

    2008

    2009

     2010

     2011

     2012

 

Reported earnings (loss) per share - GAAP

   ($ 0.30   $ 0.64      ($ 0.44   ($ 0.41   ($ 1.02   $ 1.20      $ 0.91       $ 1.28       $ 1.58       $ 1.42   
    


 


 


 


 


 


 


  


  


  


After-tax items:

                                                                                   

Electric and gas utility

     0.21        (0.39     —          —          (0.07     0.05        0.33         0.03         0.00         0.17   

Enterprises

     0.74        0.62        0.04        (0.02     1.25        (0.02     0.09         (0.03      (0.11      (0.01

Corporate interest and other

     0.16        (0.03     0.04        0.27        (0.32     (0.02     0.01         *         (0.01      *   

Discontinued operations (income) loss

     (0.16     0.02        (0.07     (0.03     0.40        ( *)      (0.08      0.08         (0.01      (0.03

Asset impairment charges, net

     —          —          1.82        0.76        0.60        —          —           —           —           —     

Cumulative accounting changes

     0.16        0.01        —          —          —          —          —           —           —           —     
    


 


 


 


 


 


 


  


  


  


Adjusted earnings per share, including MTM - non-GAAP

   $ 0.81      $ 0.87      $ 1.39      $ 0.57      $ 0.84      $ 1.21 (a)    $ 1.26       $ 1.36       $ 1.45       $ 1.55   

Mark-to-market impacts

             0.03        (0.43     0.51                                                      
    


 


 


 


 


 


 


  


  


  


Adjusted earnings per share, excluding MTM - non-GAAP

     NA      $ 0.90      $ 0.96      $ 1.08        NA        NA        NA         NA         NA         NA   
    


 


 


 


 


 


 


  


  


  


 

*   Less than $500 thousand or $0.01 per share.
(a)   $1.25 excluding discontinued Exeter operations and accounting changes related to convertible debt and restricted stock.

35


LOGO

 

CMS Energy

Reconciliation of Gross Operating Cash Flow to GAAP Operating Activities

(unaudited)

(mils)

 

     2011

    2012

    2013

    2014

    2015

    2016

    2017

 

Consumers Operating Income + Depreciation & Amortization

   $ 1,527      $ 1,635      $ 1,735      $ 1,821      $ 1,948      $ 2,011      $ 2,113   

Enterprises Project Cash Flows

     24        17        20        29        37        44        56   
    


 


 


 


 


 


 


Gross Operating Cash Flow

   $ 1,551      $ 1,652      $ 1,755      $ 1,850      $ 1,985      $ 2,055      $ 2,169   

Other operating activities including taxes, interest payments and working capital

     (382     (411     (405     (400     (435     (805     (819
    


 


 


 


 


 


 


Net cash provided by operating activities

   $ 1,169      $ 1,241      $ 1,350      $ 1,450      $ 1,550      $ 1,250      $ 1,350   
    


 


 


 


 


 


 


 

36


LOGO

 

Consumers Energy

2013 Forecasted Cash Flow GAAP Reconciliation (in millions) (unaudited)

 

      Reclassifications From Sources and Uses to Statement of Cash Flows

           

Presentation Sources and Uses


    Tax     Interest     Other Working     Capital     Securitization     Preferred     Common     Consolidated Statements of Cash Flows

Description


  non-GAAP
Amount


    Sharing
Operating


    Payments
as Operating


    Capital
as Investing


    Lease Pymts
as Financing


    Debt Pymts
as Financing


    Dividends
as Financing


    Dividends
as Financing


    GAAP
Amount

   

Description


Cash at year end 2012

  $ 5      $ —        $ —        $ —        $ —        $ —        $ —        $ —        $ 5      Cash at year end 2012

Sources

                                                                           

Operating (dep & amort $620)

  $ 1,770                                                                       

Other working capital

    (70                                                                    
   


 


 


 


 


 


 


 


 


   

Sources

  $ 1,700      $ (135   $  (218   $  (108   $ 28      $ 41      $ —        $ —        $ 1,308     

Net cash provided by

operating activities

Uses

                                                                           

Interest and preferred dividend

  $ (220                                                                    

Capital expenditures a

    (1,375                                                                    

Dividends and tax sharing $(135) to CMS

    (545                                                                    

Pension Contribution

    (49                                                                    
   


 


 


 


 


 


 


 


 


   

Uses

  $ (2,189   $ 135      $  218      $  108      $ —        $ —        $ 2      $ 410      $ (1,316  

Net cash provided by investing

activities

   


 


 


 


 


 


 


 


 


   
                                                                             

Cash flow

  $ (489 )    $ —        $ —        $ —        $ 28      $ 41      $ 2      $ 410      $ (8   Cash flow from operating and investing activities
                                                                             
                                                                             

Financing

                                                                           

Equity

  $ 150                                                                       

New Issues

    325                                                                       

Retirements

    —                                                                         

Net short-term financing & other

    35                                                                       
   


 


 


 


 


 


 


 


 


   

Financing

  $ 510      $ —        $ —        $ —        $  (28   $  (41   $ (2   $ (410   $ 29     

Net cash provided by

financing activities

   


 


 


 


 


 


 


 


 


   

Net change in cash

  $ 21      $ —        $ —        $ —        $ —        $ —        $ —        $ —        $ 21      Net change in cash
   


 


 


 


 


 


 


 


 


   

Cash at year end 2013

  $ 26      $ —        $ —        $ —        $ —        $ —        $ —        $ —        $ 26      Cash at year end 2013
   


 


 


 


 


 


 


 


 


   

 

a Includes cost of removal and capital leases

 

37


LOGO

 

CMS Energy Parent

2013 Forecasted Cash Flow GAAP Reconciliation (in millions) (unaudited)

 

     Reclassifications From Sources and Uses to Statement of Cash Flows

           

Presentation Sources and Uses


    Interest     Overheads &     Other     Cash From     Consolidated Statements of Cash Flows

Description


   non-GAAP
Amount


    Payments
as Operating


    Tax Payments
as Operating


    Uses (a) as
Operating


    Consolidated
Companies


    GAAP
Amount

   

Description


Cash at year end 2012

   $ 53      $ —        $ —        $ —        $ 35      $ 88      Cash at year end 2012

Sources

                                                    

Consumers Energy dividends/tax sharing

   $ 545                                               

Enterprises

     20                                               
    


 


 


 


 


 


   

Sources

   $ 565      $ (135   $ (15   $   (9)    $ 23      $ 429      Net cash provided by operating activities

Uses

                                                    

Interest and preferred dividends

   $ (135                                            

Overhead and Federal tax payments

     (15                                            

Equity infusions

     (150                                            

Pension Contribution

     (1                                            
    


 


 


 


 


 


   

Uses (a)

   $ (310   $ 135      $ 15      $ 9      $ (86   $ (237   Net cash provided by investing activities
                                                      
    


 


 


 


 


 


   

Cash flow

   $ 255      $ —        $ —        $ —        $ (63   $ 192      Cash flow from operating and investing activities

Financing and dividends

                                                    

New Issues

   $ 250                                               

Retirements

     —                                                 

DRP, continuous equity

     35                                               

Net short-term financing & other

     (5                                            

Common dividend

     (270                                            
    


 


 


 


 


 


   

Financing

   $ 10      $ —        $ —        $ —        $ 72      $ 82      Net cash provided by financing activities
    


 


 


 


 


 


   

Net change in cash

   $ 265      $ —        $ —        $ —        $ 9      $ 274      Net change in cash
    


 


 


 


 


 


   

Cash at year end 2013

   $ 318      $ —        $ —        $ —        $ 44      $ 362      Cash at year end 2013
    


 


 


 


 


 


   

 

(a)   Includes other

 

38


LOGO

 

Consolidated CMS Energy

2013 Forecasted Consolidation of Consumers Energy and CMS Energy Parent Statements of Cash Flow (in millions) (unaudited)

 

Statements of Cash Flows


    Eliminations/Reclassifications to Arrive at the
Consolidated Statement of Cash Flows


    Consolidated Statements of Cash Flows

  Consumers
Common Dividend
as Financing


    Consumers
Preferred Dividend
as Operating


    Equity
Infusions to
Consumers


   
     Consumers
Amount


    CMS Parent
Amount


         

Description


             Amount

   

Description


Cash at year end 2012

   $ 5      $ 88      $ —        $ —        $ —        $ 93      Cash at year end 2012

Net cash provided by operating activities

   $ 1,308      $ 429      $ (410   $ (2   $ —        $ 1,325      Net cash provided by operating activities

Net cash provided by investing activities

     (1,316     (237     —          —          150        (1,403   Net cash provided by investing activities
    


 


 


 


 


 


   

Cash flow from operating and investing activities

   $ (8   $ 192      $  (410   $ (2   $ 150      $ (78   Cash flow from operating and investing activities

Net cash provided by financing activities

   $ 29      $ 82      $ 410      $ 2      $  (150   $ 373      Net cash provided by financing activities
    


 


 


 


 


 


   

Net change in cash

   $ 21      $ 274      $ —        $ —        $ —        $ 295      Net change in cash
    


 


 


 


 


 


   

Cash at year end 2013

   $ 26      $ 362      $ —        $ —        $ —        $ 388      Cash at year end 2013
    


 


 


 


 


 


   

 

39