EX-99.3 4 a05-19122_1ex99d3.htm EXHIBIT 99

CINERGY CORP.

CONSOLIDATED BALANCE SHEETS

(unaudited)

(in thousands)

 

Schedule 2

 

 

 

September 30

 

December 31

 

 

 

2005

 

2004

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and cash equivalents

 

$

165,831

 

$

164,541

 

Notes receivable, current

 

81,622

 

214,513

 

Accounts receivable less accumulated provision for doubtful accounts of $4,489 at September 30, 2005, and $5,514 at December 31, 2004

 

1,482,068

 

1,061,140

 

Fuel, emission allowances, and supplies

 

607,925

 

444,750

 

Prepayments and other

 

567,113

 

174,624

 

Energy risk management current assets

 

1,260,255

 

381,146

 

Total current assets

 

4,164,814

 

2,440,714

 

 

 

 

 

 

 

Property, Plant, and Equipment - at Cost

 

 

 

 

 

Utility plant in service

 

10,642,931

 

10,076,468

 

Construction work in progress

 

398,130

 

333,687

 

Total utility plant

 

11,041,061

 

10,410,155

 

Non-regulated property, plant, and equipment

 

4,853,947

 

4,700,009

 

Accumulated depreciation

 

5,447,931

 

5,180,699

 

Net property, plant, and equipment

 

10,447,077

 

9,929,465

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

Regulatory assets

 

1,021,277

 

1,030,333

 

Investments in unconsolidated subsidiaries

 

486,795

 

513,675

 

Energy risk management non-current assets

 

397,471

 

138,787

 

Notes receivable, non-current

 

177,127

 

193,857

 

Other investments

 

128,581

 

125,367

 

Goodwill and intangible assets

 

152,342

 

132,752

 

Restricted funds held in trust

 

277,400

 

358,006

 

Other

 

213,323

 

119,361

 

Total other assets

 

2,854,316

 

2,612,138

 

 

 

 

 

 

 

Total Assets

 

$

17,466,207

 

$

14,982,317

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts payable

 

$

2,142,077

 

$

1,348,576

 

Accrued taxes

 

266,459

 

216,804

 

Accrued interest

 

69,504

 

54,473

 

Notes payable and other short-term obligations

 

1,198,670

 

958,910

 

Long-term debt due within one year

 

349,012

 

219,967

 

Energy risk management current liabilities

 

1,419,332

 

310,741

 

Other

 

141,448

 

171,188

 

Total current liabilities

 

5,586,502

 

3,280,659

 

 

 

 

 

 

 

Non-current Liabilities

 

 

 

 

 

Long-term debt

 

4,022,076

 

4,227,741

 

Deferred income taxes

 

1,445,371

 

1,597,120

 

Unamortized investment tax credits

 

93,070

 

99,723

 

Accrued pension and other postretirement benefit costs

 

652,409

 

688,277

 

Regulatory liabilities

 

578,520

 

557,419

 

Energy risk management non-current liabilities

 

420,326

 

127,340

 

Other

 

195,230

 

225,298

 

Total non-current liabilities

 

7,407,002

 

7,522,918

 

 

 

 

 

 

 

Total Liabilities

 

12,993,504

 

10,803,577

 

 

 

 

 

 

 

Cumulative Preferred Stock of Subsidiaries

 

 

 

 

 

Not subject to mandatory redemption

 

31,743

 

62,818

 

 

 

 

 

 

 

Common Stock Equity

 

 

 

 

 

Common stock - $0.01 par value; authorized shares - 600,000,000; issued shares - 199,280,386 at September 30, 2005 and 187,653,506 at December 31, 2004; outstanding shares - 199,139,968 at September 30, 2005 and 187,524,229 at December 31, 2004

 

1,993

 

1,877

 

Treasury shares at cost - 140,418 at September 30, 2005, and 129,277 shares at December 31, 2004

 

(4,776

)

(4,336

)

Paid-in capital

 

2,969,103

 

2,559,715

 

Retained earnings

 

1,534,752

 

1,613,340

 

Accumulated other comprehensive income (loss)

 

(60,112

)

(54,674

)

Total common stock equity

 

4,440,960

 

4,115,922

 

 

 

 

 

 

 

Total Liabilities and Equity

 

$

17,466,207

 

$

14,982,317

 


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