EX-99.3 4 a04-12287_1ex99d3.htm EX-99.3

Exhibit 99.3

 

CINERGY CORP.

CONSOLIDATED BALANCE SHEETS

(unaudited)

(dollars in thousands)

 

 

 

September 30
2004

 

December 31
2003

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and cash equivalents

 

$

152,374

 

$

169,120

 

Restricted deposits

 

140,944

 

92,813

 

Notes receivable, current

 

84,171

 

189,854

 

Accounts receivable less accumulated provision for doubtful accounts of $1,739 at September 30, 2004, and $7,884 at December 31, 2003

 

822,989

 

1,074,518

 

Fuel, emission allowances, and supplies

 

436,113

 

357,625

 

Energy risk management current assets

 

469,592

 

305,058

 

Prepayments and other

 

127,847

 

53,609

 

Total current assets

 

2,234,030

 

2,242,597

 

 

 

 

 

 

 

Property, Plant, and Equipment - at Cost

 

 

 

 

 

Utility plant in service

 

10,049,768

 

9,732,123

 

Construction work in progress

 

282,488

 

275,459

 

Total utility plant

 

10,332,256

 

10,007,582

 

Non-regulated property, plant, and equipment

 

4,620,851

 

4,527,943

 

Accumulated depreciation

 

5,159,602

 

4,908,019

 

Net property, plant, and equipment

 

9,793,505

 

9,627,506

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

Regulatory assets

 

992,917

 

1,012,151

 

Investments in unconsolidated subsidiaries

 

516,732

 

494,520

 

Energy risk management non-current assets

 

136,756

 

97,334

 

Notes receivable, non-current

 

199,005

 

213,853

 

Other investments

 

120,964

 

184,044

 

Goodwill and intangible assets

 

61,426

 

45,349

 

Other

 

187,995

 

197,351

 

Total other assets

 

2,215,795

 

2,244,602

 

 

 

 

 

 

 

Assets of Discontinued Operations

 

 

4,501

 

 

 

 

 

 

 

Total Assets

 

$

14,243,330

 

$

14,119,206

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts payable

 

$

1,078,526

 

$

1,240,423

 

Accrued taxes

 

137,099

 

217,993

 

Accrued interest

 

61,191

 

68,952

 

Notes payable and other short-term obligations

 

1,196,763

 

351,412

 

Long-term debt due within one year

 

220,413

 

839,103

 

Energy risk management current liabilities

 

396,148

 

296,122

 

Other

 

145,072

 

107,438

 

Total current liabilities

 

3,235,212

 

3,121,443

 

 

 

 

 

 

 

Non-current Liabilities

 

 

 

 

 

Long-term debt

 

3,935,936

 

4,131,909

 

Deferred income taxes

 

1,648,069

 

1,557,981

 

Unamortized investment tax credits

 

101,977

 

108,884

 

Accrued pension and other post-retirement benefit costs

 

602,698

 

662,834

 

Accrued cost of removal

 

520,844

 

490,856

 

Energy risk management non-current liabilities

 

133,328

 

64,861

 

Other

 

221,509

 

205,344

 

Total non-current liabilities

 

7,164,361

 

7,222,669

 

 

 

 

 

 

 

Liabilities of Discontinued Operations

 

 

11,594

 

 

 

 

 

 

 

Total Liabilities

 

10,399,573

 

10,355,706

 

 

 

 

 

 

 

Cumulative Preferred Stock of Subsidiaries

 

 

 

 

 

Not subject to mandatory redemption

 

62,818

 

62,818

 

 

 

 

 

 

 

Common Stock Equity

 

 

 

 

 

Common stock - $0.01 par value; authorized shares - 600,000,000; issued shares - 181,122,065 at September 30, 2004, and 178,438,369 at December 31, 2003; outstanding shares - 180,995,556 at September 30, 2004, and 178,336,854 at December 31, 2003

 

1,811

 

1,784

 

Paid-in capital

 

2,272,651

 

2,195,985

 

Retained earnings

 

1,551,848

 

1,551,003

 

Treasury shares at cost - 126,509 shares at September 30, 2004, and 101,515 shares at December 31, 2003

 

(4,026

)

(3,255

)

Accumulated other comprehensive loss

 

(41,345

)

(44,835

)

Total common stock equity

 

3,780,939

 

3,700,682

 

 

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

14,243,330

 

$

14,119,206

 

 

Note: Prior year data has been reclassified to conform with current year presentation.