EX-99.1 2 exh991.htm NEWS RELEASE REGARDING FINANCIAL RESULTS FOR QTR / YEAR ENDED 06/30/2012 exh991.htm
 
 
Exhibit 99.1
[Integrys Energy Group, Inc. logo]



Integrys Energy Group, Inc.


Second Quarter 2012 Earnings

Released August 8, 2012


Contents

 
Pages
News Release
5
Condensed Consolidated Statements of Income
1
Condensed Consolidated Statements of Comprehensive Income
1
Condensed Consolidated Balance Sheets
1
Condensed Consolidated Statements of Cash Flows
1
Diluted Earnings Per Share Information – Non-GAAP Financial Information
1
Non-GAAP Financial Information Reported by Segment
4
Non-GAAP Adjusted Earnings Variance Drivers – By Segment
2
Diluted Earnings Per Share Guidance Information
1
Supplemental Quarterly Financial Highlights
3


 
 

 
 
 
[Integrys Energy Group, Inc. logo]
 
     
 
For Immediate Release
   
August 8, 2012
   
 
Contact:
Steven P. Eschbach, CFA
   
Vice President – Investor Relations
   
Integrys Energy Group, Inc.
   
(312) 228-5408
 

Integrys Energy Group, Inc.'s Second Quarter 2012 Earnings Impacted by
 Unseasonably Warm Weather
 
 
Weather and Competitive Pressures at Integrys Energy Services Were Key Drivers Behind Revised Guidance
 

 
Chicago – August 8, 2012 – Integrys Energy Group, Inc. (NYSE: TEG) recognized earnings on a Generally Accepted Accounting Principles (GAAP) basis and an adjusted basis as follows:

   
Quarter Ended June 30
   
Six Months Ended June 30
 
   
2012
   
2011
   
2012
   
2011
 
GAAP earnings (millions)
  $ 48.8     $ 29.1     $ 147.7     $ 151.8  
GAAP diluted earnings per share
  $ 0.62     $ 0.37     $ 1.86     $ 1.93  
Adjusted earnings (millions) *
  $ 20.3     $ 29.9     $ 143.1     $ 153.5  
Diluted earnings per share – adjusted *
  $ 0.26     $ 0.38     $ 1.80     $ 1.95  

Adjusted earnings exclude the effects of certain items that are not comparable from one period to the next.

Second Quarter Results

Adjusted earnings were down this quarter compared with the same quarter last year. The main driver of the decrease was the unusually warm weather in 2012. The natural gas utility segment in particular saw lower sales volumes due to weather. In addition, in the second quarter of 2012, The Peoples Gas Light and Coke Company and North Shore Gas Company recorded $7.9 million after tax of reserves against regulatory assets that had been accrued for recovery in the first quarter of 2012 related to decoupling mechanisms. Recovery of these amounts is uncertain after an order from the Illinois Commerce Commission stated that revenues to be collected by Peoples Gas and North Shore Gas under permanent decoupling mechanisms are subject to
 
___________________________________
 
 
 

Integrys Energy Group, Inc.
Second Quarter 2012 Earnings
August 8, 2012
Page 2
 
 
 
refund, pending the outcome of appeals in the Illinois Appellate Court. Refunds would be required if the Court overturns the decoupling mechanism and orders a refund of any amounts collected. As a result, financial results for this segment are more sensitive to volume fluctuations in 2012 than they were in the past.  The negative impact of weather on earnings quarter over quarter at the natural gas utility segment, including the reserves against decoupling amounts, is estimated to be about $12 million after tax.

Adjusted earnings at the electric utility segment increased. The main driver was lower interest expense at Wisconsin Public Service Corporation due to the repayment of $150 million of long-term debt in August 2011.

Integrys Energy Services' adjusted earnings also increased quarter over quarter. Lower operating expenses more than offset reduced margins. Realized retail electric and natural gas margin decreases were mainly due to competitive pressure on per-unit margins, as well as warmer weather. In addition, energy asset margins were down due to the expiration of a long-term capacity contract in the fourth quarter of 2011.

"Absent the adverse weather impacts this quarter, our core utility earnings remain strong," said Charles A. Schrock, Chairman, President and Chief Executive Officer of Integrys Energy Group. "We continue to make good progress on our natural gas infrastructure and electric environmental retrofit projects."

 EARNINGS FORECAST

Integrys Energy Group’s guidance range for 2012 diluted earnings per share on a GAAP basis is between $3.02 and $3.17. This guidance assumes continued operational improvements, the availability of generation units, and normal weather conditions for the rest of 2012. The company's guidance range for 2012 diluted earnings per share – adjusted is between $3.00 and $3.15. At this time, Integrys Energy Group is not estimating the impact of derivative and inventory accounting activities and is not projecting any additional special items for the rest of 2012.

SUPPLEMENTAL DATA PACKAGE

A supplemental data package has been posted on Integrys Energy Group’s website.  It includes this news release, as well as financial statements, non-GAAP financial information, guidance information for diluted earnings per share, and quarterly financial information by reportable segment.


 
 

Integrys Energy Group, Inc.
Second Quarter 2012 Earnings
August 8, 2012
Page 3
 
 


CONFERENCE CALL

An earnings conference call is scheduled for 8 a.m. Central time on Thursday, August 9, 2012.   The call can be accessed 15 minutes prior to the scheduled start time by dialing 888-788-9425.  Callers will be required to supply EARNINGS as the passcode and MR. STEVEN ESCHBACH as the leader.  A replay of the conference call will be available through November 2, 2012, by dialing 888-568-0883.

Investors may also listen to the live conference or a replay on Integrys Energy Group’s website at http://www.integrysgroup.com/investor/presentations.aspx.

PowerPoint slides will be posted on the website and will be referred to within the prepared remarks during the call.  The slides will be available at 6 a.m. Central time on August 9.

FORWARD-LOOKING STATEMENTS

Financial results in this news release are unaudited.  In this news release, Integrys Energy Group makes statements concerning its expectations, beliefs, plans, objectives, goals, strategies, and future events or performance.  These statements are "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended.  Forward-looking statements are not guarantees of future results and conditions, but rather are subject to numerous management assumptions, risks, and uncertainties. Therefore, actual results may differ materially from those expressed or implied by these statements. Although Integrys Energy Group believes that these forward-looking statements and the underlying assumptions are reasonable, it cannot provide assurance that such statements will prove correct.

Forward-looking statements involve a number of risks and uncertainties. Some risks that could cause actual results to differ materially from those expressed or implied in forward-looking statements include those described in Item 1A of Integrys Energy Group’s Annual Report on Form 10-K for the year ended December 31, 2011, as may be amended or supplemented in
Part II, Item IA of its subsequently filed Quarterly Reports on Form 10-Q, and those identified below.

The timing and resolution of rate cases and related negotiations, including recovery of deferred and current costs and the ability to earn a reasonable return on investment, and other regulatory decisions impacting the regulated businesses;
Federal and state legislative and regulatory changes relating to the environment, including climate change and other environmental regulations impacting coal-fired generation facilities and renewable energy standards;
Other federal and state legislative and regulatory changes, including deregulation and 
 
 
 
 

Integrys Energy Group, Inc.
Second Quarter 2012 Earnings
August 8, 2012
Page 4
 
 
 
 
restructuring of the electric and natural gas utility industries, financial reform, health care reform, energy efficiency mandates, reliability standards, pipeline integrity and safety standards, and changes in tax and other laws and regulations to which Integrys Energy Group and its subsidiaries are subject;
Costs and effects of litigation and administrative proceedings, settlements, investigations, and claims, including manufactured gas plant site cleanup, third-party intervention in permitting and licensing projects, compliance with Clean Air Act requirements at generation plants, and prudence and reconciliation of costs recovered in revenues through automatic gas cost recovery mechanisms;
Changes in credit ratings and interest rates caused by volatility in the financial markets and actions of rating agencies and their impact on Integrys Energy Group's and its subsidiaries' liquidity and financing efforts;
The risks associated with changing commodity prices, particularly natural gas and electricity, and the available sources of fuel, natural gas, and purchased power, including their impact on margins, working capital, and liquidity requirements;
The timing and outcome of any audits, disputes, and other proceedings related to taxes;
The effects, extent, and timing of additional competition or regulation in the markets in which Integrys Energy Group’s subsidiaries operate;
The ability to retain market-based rate authority;
The risk associated with the value of goodwill or other intangible assets and their possible impairment;
The investment performance of employee benefit plan assets and related actuarial assumptions, which impact future funding requirements;
The impact of unplanned facility outages;
Changes in technology, particularly with respect to new, developing, or alternative sources of generation;
The effects of political developments, as well as changes in economic conditions and the related impact on customer use, customer growth, and the ability to adequately forecast energy use for all of Integrys Energy Group’s customers;
Potential business strategies, including mergers, acquisitions, and construction or disposition of assets or businesses, which cannot be assured to be completed timely or within budgets;
The risk of terrorism or cyber security attacks, including the associated costs to protect assets and respond to such events;
The risk of failure to maintain the security of personally identifiable information, including the associated costs to notify affected persons and to mitigate their information security concerns;
The effectiveness of risk management strategies, the use of financial and derivative instruments, and the related recovery of these costs from customers in rates;
 
 
 

Integrys Energy Group, Inc.
Second Quarter 2012 Earnings
August 8, 2012
Page 5
 
 
 
 
The risk of financial loss, including increases in bad debt expense, associated with the inability of Integrys Energy Group’s and its subsidiaries’ counterparties, affiliates, and customers to meet their obligations;
Unusual weather and other natural phenomena, including related economic, operational, and/or other ancillary effects of any such events;
The ability to use tax credit and loss carryforwards;
The financial performance of American Transmission Company and its corresponding contribution to Integrys Energy Group’s earnings;
The effect of accounting pronouncements issued periodically by standard-setting bodies; and
Other factors discussed in reports Integrys Energy Group files with the United States Securities and Exchange Commission.

Except to the extent required by the federal securities laws, Integrys Energy Group undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

About Integrys Energy Group, Inc.
 
Integrys Energy Group is a diversified energy holding company with regulated natural gas and electric utility operations (serving customers in Illinois, Michigan, Minnesota, and Wisconsin), an approximate 34% equity ownership interest in American Transmission Company (a federally regulated electric transmission company operating in Wisconsin, Michigan, Minnesota, and Illinois), and nonregulated energy operations.
 
More information is available at www.integrysgroup.com.

- Unaudited Financial Statements to Follow -

 
 
 

 

 

INTEGRYS ENERGY GROUP, INC.
                         
                         
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
 
Three Months Ended
   
Six Months Ended
 
   
June 30
   
June 30
 
(Millions, except per share data)
 
2012
   
2011
   
2012
   
2011
 
                         
Utility revenues
  $ 563.6     $ 670.8     $ 1,534.6     $ 1,839.5  
Nonregulated revenues
    278.3       340.0       558.6       798.4  
Total revenues
    841.9       1,010.8       2,093.2       2,637.9  
                                 
Utility cost of fuel, natural gas, and purchased power
    225.9       305.2       698.2       965.9  
Nonregulated cost of sales
    193.5       291.0       468.8       695.0  
Operating and maintenance expense
    252.2       261.1       513.2       525.7  
Depreciation and amortization expense
    63.2       62.2       125.9       124.5  
Taxes other than income taxes
    23.0       23.8       51.4       50.6  
Operating income
    84.1       67.5       235.7       276.2  
                                 
Earnings from equity method investments
    22.2       20.3       43.3       39.7  
Miscellaneous income
    1.7       1.3       4.1       3.1  
Interest expense
    (29.9 )     (32.2 )     (60.4 )     (67.0 )
Other expense
    (6.0 )     (10.6 )     (13.0 )     (24.2 )
                                 
Income before taxes
    78.1       56.9       222.7       252.0  
Provision for income taxes
    28.4       26.1       75.2       97.8  
Net income from continuing operations
    49.7       30.8       147.5       154.2  
                                 
Discontinued operations, net of tax
    (0.1 )     (0.9 )     1.8       (0.8 )
Net income
    49.6       29.9       149.3       153.4  
                                 
Preferred stock dividends of subsidiary
    (0.8 )     (0.8 )     (1.6 )     (1.6 )
Net income attributed to common shareholders
  $ 48.8     $ 29.1     $ 147.7     $ 151.8  
                                 
                                 
Average shares of common stock
                               
    Basic
    78.5       78.7       78.5       78.5  
    Diluted
    79.3       79.1       79.3       78.8  
                                 
Earnings (loss) per common share (basic)
                               
    Net income from continuing operations
  $ 0.62     $ 0.38     $ 1.86     $ 1.94  
    Discontinued operations, net of tax
    -       (0.01 )     0.02       (0.01 )
    Earnings per common share (basic)
  $ 0.62     $ 0.37     $ 1.88     $ 1.93  
                                 
Earnings (loss) per common share (diluted)
                               
    Net income from continuing operations
  $ 0.62     $ 0.38     $ 1.84     $ 1.94  
    Discontinued operations, net of tax
    -       (0.01 )     0.02       (0.01 )
    Earnings per common share (diluted)
  $ 0.62     $ 0.37     $ 1.86     $ 1.93  
                                 
Dividends per common share declared
  $ 0.68     $ 0.68     $ 1.36     $ 1.36  
                                 
 

 
 
 

 
 

INTEGRYS ENERGY GROUP, INC.
 
                         
                         
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
 
Three Months Ended
   
Six Months Ended
 
   
June 30
   
June 30
 
(Millions)
 
2012
   
2011
   
2012
   
2011
 
                         
Net income
  $ 49.6     $ 29.9     $ 149.3     $ 153.4  
                                 
Other comprehensive income, net of tax:
                               
     Cash flow hedges
                               
        Unrealized net gains (losses) arising during period, net of tax of $ - million, $3.6 million,
         
                $(0.2) million, and $1.2 million, respectively
    0.1       6.0       (0.2 )     1.9  
        Reclassification of net losses (gains) to net income, net of tax of $0.6 million, $(2.3) million,
                         
                $1.6 million, and $2.8 million, respectively
    1.0       (4.3 )     2.5       4.1  
     Cash flow hedges, net
    1.1       1.7       2.3       6.0  
                                 
     Defined benefit pension plans
                               
        Amortization of pension and other postretirement benefit costs included in net periodic benefit cost,
                 
             net of tax of $0.2 million, $ - million, $0.5 million,  and $0.2 million, respectively
    0.4       0.3       0.7       0.5  
Other comprehensive income, net of tax
    1.5       2.0       3.0       6.5  
Comprehensive income
    51.1       31.9       152.3       159.9  
                                 
      Preferred stock dividends of subsidiary
    (0.8 )     (0.8 )     (1.6 )     (1.6 )
Comprehensive income attributed to common shareholders
  $ 50.3     $ 31.1     $ 150.7     $ 158.3  
                                 
 

 
 

 

INTEGRYS ENERGY GROUP, INC.
 
             
             
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
 
June 30
   
December 31
 
(Millions)
 
2012
   
2011
 
             
Assets
           
Cash and cash equivalents
  $ 25.7     $ 28.1  
Collateral on deposit
    58.0       50.9  
Accounts receivable and accrued unbilled revenues, net of reserves of $42.5 and $47.1, respectively
    493.1       737.7  
Inventories
    141.8       252.3  
Assets from risk management activities
    195.4       227.2  
Regulatory assets
    112.8       125.1  
Deferred income taxes
    108.6       94.2  
Prepaid taxes
    152.9       209.6  
Other current assets
    90.6       78.2  
Current assets
    1,378.9       1,803.3  
                 
Property, plant, and equipment, net of accumulated depreciation of $3,092.9 and $3,018.7, respectively
    5,358.6       5,199.1  
Regulatory assets
    1,635.8       1,658.5  
Assets from risk management activities
    53.1       64.4  
Equity method investments
    496.9       476.3  
Goodwill
    658.3       658.4  
Other long-term assets
    127.4       123.2  
Total assets
  $ 9,709.0     $ 9,983.2  
                 
Liabilities and Equity
               
Short-term debt
  $ 279.0     $ 303.3  
Current portion of long-term debt
    387.0       250.0  
Accounts payable
    371.9       426.6  
Liabilities from risk management activities
    264.2       311.6  
Accrued taxes
    40.4       70.5  
Regulatory liabilities
    95.1       67.5  
Other current liabilities
    189.9       217.2  
Current liabilities
    1,627.5       1,646.7  
                 
Long-term debt
    1,735.0       1,872.0  
Deferred income taxes
    1,153.3       1,070.7  
Deferred investment tax credits
    45.4       44.0  
Regulatory liabilities
    338.1       332.5  
Environmental remediation liabilities
    604.5       615.1  
Pension and other postretirement benefit obligations
    521.5       749.3  
Liabilities from risk management activities
    86.1       102.0  
Asset retirement obligations
    407.9       397.2  
Other long-term liabilities
    143.9       141.1  
Long-term liabilities
    5,035.7       5,323.9  
                 
Commitments and contingencies
               
                 
Common stock - $1 par value; 200,000,000 shares authorized; 78,287,906 shares issued; 77,912,113 shares outstanding
    78.3       78.3  
Additional paid-in capital
    2,568.4       2,579.1  
Retained earnings
    404.6       363.6  
Accumulated other comprehensive loss
    (39.5 )     (42.5 )
Shares in deferred compensation trust
    (17.2 )     (17.1 )
Total common shareholders' equity
    2,994.6       2,961.4  
                 
Preferred stock of subsidiary - $100 par value; 1,000,000 shares authorized; 511,882 shares issued; 510,495 shares outstanding
    51.1       51.1  
Noncontrolling interest in subsidiaries
    0.1       0.1  
Total liabilities and equity
  $ 9,709.0     $ 9,983.2  
                 
 
 

 
 

 
 

 
INTEGRYS ENERGY GROUP, INC.
 
                 
                 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
 
Six Months Ended
 
       
June 30
 
(Millions)
   
2012
   
2011
 
Operating Activities
           
Net income
    $ 149.3     $ 153.4  
Adjustments to reconcile net income to net cash provided by operating activities
               
 
Discontinued operations, net of tax
    (1.8 )     0.8  
 
Depreciation and amortization expense
    125.9       124.5  
 
Recoveries and refunds of regulatory assets and liabilities
    14.9       23.9  
 
Net unrealized gains on energy contracts
    (1.3 )     (9.7 )
 
Nonregulated lower of cost or market inventory adjustments
    4.2       0.3  
 
Bad debt expense
    15.1       20.3  
 
Pension and other postretirement expense
    35.4       36.1  
 
Pension and other postretirement contributions
    (247.3 )     (108.9 )
 
Deferred income taxes and investment tax credits
    65.9       126.9  
 
Gain on sale of assets
    (2.1 )     (0.5 )
 
Equity income, net of dividends
    (9.1 )     (7.8 )
 
Other
      4.5       12.8  
 
Changes in working capital
               
   
Collateral on deposit
    (7.5 )     (3.0 )
   
Accounts receivable and accrued unbilled revenues
    223.8       236.7  
   
Inventories
    116.3       86.0  
   
Other current assets
    45.5       (12.1 )
   
Accounts payable
    (62.6 )     (54.1 )
   
Temporary LIFO liquidation credit
    2.5       54.8  
   
Other current liabilities
    (37.9 )     (92.2 )
Net cash provided by operating activities
    433.7       588.2  
                     
Investing Activities
               
Capital expenditures
    (249.2 )     (114.5 )
Proceeds from the sale or disposal of assets
    5.9       3.3  
Capital contributions to equity method investments
    (15.5 )     (11.0 )
Other
        (3.7 )     (0.3 )
Net cash used for investing activities
    (262.5 )     (122.5 )
                     
Financing Activities
               
Short-term debt, net
    (24.3 )     57.6  
Redemption of notes payable
    -       (10.0 )
Issuance of long-term debt
    28.0       -  
Repayment of long-term debt
    (28.2 )     (355.2 )
Payment of dividends
               
 
Preferred stock of subsidiary
    (1.6 )     (1.6 )
 
Common stock
    (106.0 )     (100.4 )
Issuance of common stock
    -       4.9  
Payments made on derivative contracts related to divestitures classified as financing activities
    (19.8 )     (20.2 )
Other
        (21.7 )     (8.4 )
Net cash used for financing activities
    (173.6 )     (433.3 )
                     
Change in cash and cash equivalents - continuing operations
    (2.4 )     32.4  
Change in cash and cash equivalents - discontinued operations
               
 
Net cash provided by investing activities
    -       -  
Net change in cash and cash equivalents
    (2.4 )     32.4  
Cash and cash equivalents at beginning of period
    28.1       179.0  
Cash and cash equivalents at end of period
  $ 25.7     $ 211.4  
                     
 

 
 

 


Integrys Energy Group, Inc.

Diluted Earnings Per Share – Adjusted
and Weather Impacts

Diluted Earnings Per Share Information (Non-GAAP Information)

We prepare financial statements in accordance with accounting principles generally accepted in the United States (GAAP).  In addition, we disclose and discuss diluted earnings per share (EPS) – adjusted and adjusted earnings (loss), which are non-GAAP measures.  Management uses these measures in its internal performance reporting and for reports to the Board of Directors.  We disclose these measures in our quarterly earnings releases, on investor conference calls, and during investor conferences and related events.  Management believes that diluted EPS – adjusted and adjusted earnings (loss) are useful measures for providing investors with additional insight into our operating performance.  These measures allow investors to better compare our financial results from period to period, as they eliminate the effects of certain items that are not comparable.  This additional information is not meant to be considered in isolation or as a substitute for our results of operations prepared and presented in conformance with GAAP.

   
Three Months Ended
June 30
   
Six Months Ended
June 30
 
   
2012
   
2011
   
2012
   
2011
 
Diluted EPS
  $ 0.62     $ 0.37     $ 1.86     $ 1.93  
                                 
Special Items (net of taxes):
                               
                                 
Net noncash gains related to derivative and inventory accounting activities
    (0.36 )     (0.08 )     (0.04 )     (0.08 )
                                 
Discontinued operations
    -       0.01       (0.02 )     0.01  
                                 
Tax expense resulting from Michigan law change
    -       0.05       -       0.05  
                                 
Tax expense resulting from health care reform legislation
    -       0.02       -       0.02  
                                 
Restructuring expense
    -       0.01       -       0.02  
                                 
Diluted EPS – adjusted
  $ 0.26     $ 0.38     $ 1.80     $ 1.95  
                                 
 Average Shares of Common Stock – Diluted (in millions)
    79.3       79.1       79.3       78.8  



Weather Impacts (Compared to Normal, Net of Decoupling)

   
Three Months Ended
June 30
   
Six Months Ended
June 30
 
   
2012
   
2011
   
2012
   
2011
 
Dollar Impacts, net of taxes (Millions)
                       
Natural Gas Utility Segment
  $ (10.8 ) *   $ 0.7     $ (22.3 ) *   $ 2.1  
Electric Utility Segment
    -       (0.1 )     (2.3 )     (0.1 )
Integrys Energy Services – Core
    (0.8 )     0.2       (2.2 )     0.8  
Total
  $ (11.6 )   $ 0.8     $ (26.8 )   $ 2.8  

   
Three Months Ended
June 30
   
Six Months Ended
June 30
 
   
2012
   
2011
   
2012
   
2011
 
Diluted EPS Impacts
                       
Natural Gas Utility Segment
  $ (0.14 ) *   $ 0.01     $ (0.28 ) *   $ 0.03  
Electric Utility  Segment
    -       -       (0.03 )     -  
Integrys Energy Services – Core
    (0.01 )     -       (0.03 )     0.01  
Total
  $ (0.15 )   $ 0.01     $ (0.34 )   $ 0.04  

 
* Includes the impact of reserves booked against regulatory assets at Peoples Gas and North Shore Gas related to their permanent decoupling mechanisms.
 
 

 
 

 



Integrys Energy Group, Inc.

Non-GAAP Financial Information Reported by Segment
 
 
Net income (loss) attributed to common shareholders is adjusted by reportable segment for the financial impact of special items for the quarters ended June 30, 2012 and 2011.
                                           
June 30, 2012
(Millions)
 
Natural Gas
Utility
   
Electric
Utility
   
Electric Transmission Investment
   
Integrys Energy Services
   
Holding Company and Other
   
Integrys Energy Group Consolidated
 
 
Core
   
Other
 
Net income (loss) attributed to
     common shareholders
  $ (11.2 )   $ 20.9     $ 13.1     $ 2.3     $ 28.6     $ (4.9 )   $ 48.8  
                                                         
Special Items (net of taxes)
                                                       
Net noncash gains related to derivative and inventory accounting activities
    -       -       -       -       (28.6 )     -       (28.6 )
Discontinued operations
    -       -       -       -       -       0.1       0.1  
Adjusted earnings (loss)
  $ (11.2 )   $ 20.9     $ 13.1     $ 2.3     $ -     $ (4.8 )   $ 20.3  

                                           
June 30, 2011
(Millions)
 
Natural Gas
Utility
   
Electric
Utility
   
Electric Transmission Investment
   
Integrys Energy Services
   
Holding Company and Other
   
Integrys Energy Group Consolidated
 
 
Core
   
Other
 
Net income (loss) attributed to
    common shareholders
  $ 1.2     $ 18.2     $ 12.0     $ 1.2     $ 4.8     $ (8.3 )   $ 29.1  
                                                         
Special Items (net of taxes)
                                                       
Net noncash gains related to derivative and inventory accounting activities at Integrys Energy Services
    -       -       -       -       (6.3 )     -       (6.3 )
Discontinued operations
    -       -       -       -       -       0.9       0.9  
Tax expense (benefit) resulting from Michigan law change
    (0.8 )     -       0.4       -       1.0       3.6       4.2  
Tax expense (benefit) resulting from health care reform legislation
    0.3       1.3       -       -       -       (0.1 )     1.5  
Restructuring expense
    -       -       -       -       0.5       -       0.5  
Adjusted earnings (loss)
  $ 0.7     $ 19.5     $ 12.4     $ 1.2     $ -     $ (3.9 )   $ 29.9  


 
 

 

Integrys Energy Group, Inc.

Non-GAAP Financial Information Reported by Segment
 
 
Diluted earnings per share is adjusted by reportable segment for the financial impact of special items on diluted earnings per share for the quarters ended June 30, 2012 and 2011.
                                           
June 30, 2012
 
Natural Gas
Utility
   
Electric
Utility
   
Electric Transmission Investment
   
Integrys Energy Services
   
Holding Company and Other
   
Integrys Energy Group Consolidated
 
 
Core
   
Other
 
Diluted EPS
  $ (0.14 )   $ 0.26     $ 0.17     $ 0.03     $ 0.36     $ (0.06 )   $ 0.62  
                                                         
Special Items (net of taxes)
                                                       
Net noncash gains related to derivative and inventory accounting activities
    -       -       -       -       (0.36 )     -       (0.36 )
Discontinued operations
    -       -       -       -       -       -       -  
Diluted EPS – adjusted
  $ (0.14 )   $ 0.26     $ 0.17     $ 0.03     $ -     $ (0.06 )   $ 0.26  

                                           
June 30, 2011
 
Natural Gas
Utility
   
Electric
Utility
   
Electric Transmission Investment
   
Integrys Energy Services
   
Holding Company and Other
   
Integrys Energy Group Consolidated
 
 
Core
   
Other
 
Diluted EPS
  $ 0.02     $ 0.23     $ 0.15     $ 0.02     $ 0.06     $ (0.11 )   $ 0.37  
                                                         
Special Items (net of taxes)
                                                       
Net noncash gains related to derivative and inventory accounting activities at Integrys Energy Services
    -       -       -       -       (0.08 )     -       (0.08 )
Discontinued operations
    -       -       -       -       -       0.01       0.01  
Tax expense (benefit) resulting from Michigan law change
    (0.01 )     -       -       -       0.01       0.05       0.05  
Tax expense (benefit) resulting from health care reform legislation
    -       0.02       -       -       -       -       0.02  
Restructuring expense
    -       -       -       -       0.01       -       0.01  
Diluted EPS – adjusted
  $ 0.01     $ 0.25     $ 0.15     $ 0.02     $ -     $ (0.05 )   $ 0.38  


 
 

 


Integrys Energy Group, Inc.

Non-GAAP Financial Information Reported by Segment
 
 
Net income (loss) attributed to common shareholders is adjusted by reportable segment for the financial impact of special items for the six months ended June 30, 2012 and 2011.
                                           
June 30, 2012
(Millions)
 
Natural Gas
Utility
   
Electric
Utility
   
Electric Transmission Investment
   
Integrys Energy Services
   
Holding Company and Other
   
Integrys Energy Group Consolidated
 
 
Core
   
Other
 
Net income (loss) attributed to
    common shareholders
  $ 67.4     $ 45.2     $ 26.4     $ 8.1     $ 2.7     $ (2.1 )   $ 147.7  
                                                         
Special Items (net of taxes)
                                                       
Net noncash gains related to derivative and inventory accounting activities
    (0.1 )     -       -       -       (2.7 )     -       (2.8 )
Discontinued operations
    -       -       -       -       -       (1.8 )     (1.8 )
Adjusted earnings (loss)
  $ 67.3     $ 45.2     $ 26.4     $ 8.1     $ -     $ (3.9 )   $ 143.1  

                                           
June 30, 2011
(Millions)
 
Natural Gas
Utility
   
Electric
Utility
   
Electric Transmission Investment
   
Integrys Energy Services
   
Holding Company and Other
   
Integrys Energy Group Consolidated
 
 
Core
   
Other
 
Net income (loss) attributed to
    common shareholders
  $ 78.4     $ 43.3     $ 23.4     $ 12.8     $ 4.0     $ (10.1 )   $ 151.8  
                                                         
Special Items (net of taxes)
                                                       
Net noncash gains related to derivative and inventory accounting activities at Integrys Energy Services
    -       -       -       -       (5.9 )     -       (5.9 )
Discontinued operations
    -       -       -       -       (0.1 )     0.9       0.8  
Tax expense (benefit) resulting from Michigan law change
    (0.8 )     -       0.4       -       1.0       3.6       4.2  
Tax expense (benefit) resulting from health care reform legislation
    0.3       1.3       -       -       -       (0.1 )     1.5  
Restructuring expense
    -       0.1       -       -       1.1       -       1.2  
Net gain on disposition related to Integrys Energy Services' strategy change
    -       -       -       -       (0.1 )     -       (0.1 )
Adjusted earnings (loss)
  $ 77.9     $ 44.7     $ 23.8     $ 12.8     $ -     $ (5.7 )   $ 153.5  


 
 

 

Integrys Energy Group, Inc.

Non-GAAP Financial Information Reported by Segment
 
 
Diluted earnings per share is adjusted by reportable segment for the financial impact of special items on diluted earnings per share for the six months ended June 30, 2012 and 2011.
                                           
June 30, 2012
 
Natural Gas
Utility
   
Electric
Utility
   
Electric Transmission Investment
   
Integrys Energy Services
   
Holding Company and Other
   
Integrys Energy Group Consolidated
 
 
Core
   
Other
 
Diluted EPS
  $ 0.85     $ 0.57     $ 0.33     $ 0.10     $ 0.04     $ (0.03 )   $ 1.86  
                                                         
Special Items (net of taxes)
                                                       
Net noncash gains related to derivative and inventory accounting activities
    -       -       -       -       (0.04 )     -       (0.04 )
Discontinued operations
    -       -       -       -       -       (0.02 )     (0.02 )
Diluted EPS – adjusted
  $ 0.85     $ 0.57     $ 0.33     $ 0.10     $ -     $ (0.05 )   $ 1.80  

                                           
June 30, 2011
 
Natural Gas
Utility
   
Electric
Utility
   
Electric Transmission Investment
   
Integrys Energy Services
   
Holding Company and Other
   
Integrys Energy Group Consolidated
 
 
Core
   
Other
 
Diluted EPS
  $ 1.00     $ 0.55     $ 0.30     $ 0.16     $ 0.05     $ (0.13 )   $ 1.93  
                                                         
Special Items (net of taxes)
                                                       
Net noncash gains related to derivative and inventory accounting activities at Integrys Energy Services
    -       -       -       -       (0.08 )     -       (0.08 )
Discontinued operations
    -       -       -       -       -       0.01       0.01  
Tax expense (benefit) resulting from Michigan law change
    (0.01 )     -       -       -       0.01       0.05       0.05  
Tax expense (benefit) resulting from health care reform legislation
    -       0.02       -       -       -       -       0.02  
Restructuring expense
    -       -       -       -       0.02       -       0.02  
Net gain on disposition related to Integrys energy Services' strategy change
    -       -       -       -       -       -       -  
Diluted EPS – adjusted
  $ 0.99     $ 0.57     $ 0.30     $ 0.16     $ -     $ (0.07 )   $ 1.95  

 

 
 

 
 

Non-GAAP Adjusted Earnings Variance Drivers - By Segment
 
Quarter Ended June 30, 2012
 
(Millions)
 
             
             
ADJUSTED EARNINGS FOR QUARTER ENDED JUNE 30, 2011
        $ 29.9  
               
Variance Driver by Segment
 
Variance
         
               
Natural Gas Utility
             
  Impact of Illinois Commerce Commission amendatory order related to permanent decoupling mechanism   $ (7.9        
  Decrease in sales volumes, primarily driven by warmer weather, net of decoupling
    (7.4 )        
  Increase in operating expenses driven by an increase in natural gas distribution costs
    (2.8 )        
Net increase in margins due to rate orders
    6.4          
Other
    (0.2 )        
              (11.9 )
                 
Electric Utility
               
  Decrease in interest expense, driven by the repayment of long-term debt in 2011
  $ 1.7          
Decrease in maintenance expense due to the timing of scheduled plant outages
    1.4          
    Tax adjustments required by GAAP to ensure the year-to-date interim effective tax rate reflects the
 
  projected annual effective tax rate
    (1.4 )        
Decrease in margins due to the 2012 Wisconsin Public Service Corporation rate case re-opener     (1.1        
Other
    0.8          
              1.4  
                 
Electric Transmission Investment
               
Increase in earnings from investment
            0.7  
                 
Integrys Energy Services
               
Decrease in operating expenses, driven by a decrease in taxes other than income taxes   $ 1.7          
Increase in wholesale margins, due to residual contracts
    1.0          
    Decrease in realized retail margins, driven by competitive pressure on per-unit margins, as well as
 
  warmer weather
    (1.6 )        
    Decrease in realized energy asset margins, driven by the expiration of a long-term capacity contract
 
  in the fourth quarter of 2011
    (0.7 )        
Other
    0.7          
              1.1  
                 
Holding Company and Other
            (0.9 )
                 
ADJUSTED EARNINGS FOR QUARTER ENDED JUNE 30, 2012
          $ 20.3  
                 
 
 

 
 

 
 

 
Non-GAAP Adjusted Earnings Variance Drivers - By Segment
Six Months Ended June 30, 2012
(Millions)
             
             
ADJUSTED EARNINGS FOR SIX MONTHS ENDED JUNE 30, 2011
        $ 153.5  
               
Variance Driver by Segment
 
Variance
         
               
Natural Gas Utility
             
Decrease in sales volumes, primarily driven by warmer weather, net of decoupling
  $ (20.1 )        
Increase in operating expenses driven by an increase in natural gas distribution costs     (4.7        
Net increase in margins due to rate orders
    13.2          
Other
    1.0          
              (10.6 )
                 
Electric Utility
               
Decrease in interest expense, driven by the repayment of long-term debt in 2011
  $ 3.4          
Decrease in maintenance expense due to the timing of scheduled plant outages
    1.1          
Decrease in wholesale margins driven by lower sales volumes
    (1.9 )        
Decrease in margins due to the 2012 Wisconsin Public Service Corporation rate case re-opener     (1.3        
Write-off of Upper Peninsula Power Company's net regulatory asset related to decoupling     (0.9        
Other
    0.1          
              0.5  
                 
Electric Transmission Investment
               
Increase in earnings from investment
            2.6  
                 
Integrys Energy Services
               
  Decrease in realized retail margins, driven by the expiration of several large, lower margin contracts
 
  in 2011, competitive pressure on per-unit margins, and warmer weather
  $ (3.7 )        
  Decrease in realized energy asset margins, driven by the expiration of a long-term capacity contract
 
  in the fourth quarter of 2011
    (2.0 )        
Net decrease in wholesale margins, due to residual contracts
    (1.2 )        
  Decrease in operating expenses, driven by decreases in employee benefit expenses
         
  and credit support fees to the holding company
    2.8          
Other
    (0.6 )        
              (4.7 )
                 
Holding Company and Other
            1.8  
                 
ADJUSTED EARNINGS FOR SIX MONTHS ENDED JUNE 30, 2012
          $ 143.1  
                 
 
 
 
 

 
 

Integrys Energy Group, Inc.

Diluted Earnings Per Share Guidance Information

2012 Diluted EPS Guidance
 
Potential 2012
 
   
Low
Scenario
   
High
 Scenario
 
             
 Regulated natural gas utility segment
  $ 1.12     $ 1.13  
                 
 Regulated electric utility segment
    1.16       1.17  
                 
 Electric transmission investment segment
    0.66       0.68  
                 
 Integrys Energy Services
               
      Core
    0.23       0.28  
      Other
    -       -  
                 
 Holding company and other segment
    (0.15 )     (0.09 )
                 
Diluted EPS
  $ 3.02     $ 3.17  
Average Shares of Common Stock – Diluted (in millions)
    79.3       79.3  

Information on Special Items:
Diluted earnings per share guidance is adjusted for special items and their financial impact on the diluted earnings per share guidance for 2012.
 
             
Diluted EPS
  $ 3.02     $ 3.17  
Special Items (net of taxes)
               
                 
Discontinued operations
    (0.02 )     (0.02 )
                 
Diluted EPS – adjusted
  $ 3.00     $ 3.15  
Average Shares of Common Stock – Diluted (in millions)
    79.3       79.3  
 
Key Assumptions for 2012:
§  
Continued operational improvements
§  
Availability of generation units
§  
Normal weather conditions for the rest of the year
§  
Not estimating the impact of derivative and inventory accounting activities and not projecting any other special items for the rest of the year


 
 

 
 
 
Integrys Energy Group, Inc.
                         
Supplemental Quarterly Financial Highlights
       
(millions, except per share amounts)
                   
                                                 
   
2011
 
2012
 
   
1st Qtr
   
2nd Qtr
   
3rd Qtr
   
4th Qtr
   
Year Ended
   
1st Qtr
   
2nd Qtr
   
Year-to-Date
 
Regulated Natural Gas Utility Segment
             
Revenues
  $ 853.4     $ 364.0     $ 239.3     $ 541.3     $ 1,998.0     $ 665.7     $ 253.7     $ 919.4  
  year-over-year change
    -7.9 %     22.6 %     2.1 %     -9.7 %     -2.9 %     -22.0 %     -30.3 %     -24.5 %
Purchased natural gas costs
    531.1       180.6       99.6       290.1       1,101.4       346.5       92.7       439.2  
Margins
  $ 322.3     $ 183.4     $ 139.7     $ 251.2     $ 896.6     $ 319.2     $ 161.0     $ 480.2  
   year-over-year change
    0.9 %     4.3 %     -3.7 %     -5.2 %     -1.0 %     -1.0 %     -12.2 %     -5.0 %
  margins/revenues
    37.8 %     50.4 %     58.4 %     46.4 %     44.9 %     47.9 %     63.5 %     52.2 %
                                                                 
Operating and maintenance expense
    139.8       130.8       121.1       131.9       523.6       135.3       127.0       262.3  
Depreciation and amortization expense
    31.2       31.3       31.7       31.9       126.1       32.4       32.7       65.1  
Taxes other than income taxes
    9.4       8.2       8.7       9.3       35.6       9.5       8.6       18.1  
Operating income (loss)
    141.9       13.1       (21.8 )     78.1       211.3       142.0       (7.3 )     134.7  
   year-over-year change
    2.0 %     35.1 %     -24.8 %     -0.1 %     6.7 %     0.1 %     N/M (1)     -13.1 %
                                                                 
Net income (loss) attributed to common shareholders
  $ 77.2     $ 1.2     $ (20.0 )   $ 44.9     $ 103.3     $ 78.6     $ (11.2 )   $ 67.4  
                                                                 
Total throughput in therms
    1,693.5       678.6       454.5       1,042.8       3,869.4       1,372.3       601.8       1,974.1  
   year-over-year change
    7.1 %     27.8 %     0.7 %     -10.8 %     3.6 %     -19.0 %     -11.3 %     -16.8 %
Retail throughput in therms
                                                               
  Residential
    782.4       228.6       95.6       434.9       1,541.5       606.4       171.0       777.4  
  Commercial and industrial
    238.4       67.0       37.1       127.0       469.5       183.4       51.0       234.4  
  Other
    21.5       12.2       12.0       15.6       61.3       18.7       14.2       32.9  
  Total retail throughput in therms
    1,042.3       307.8       144.7       577.5       2,072.3       808.5       236.2       1,044.7  
                                                                 
Transport throughput in therms
                                                               
  Residential
    114.5       39.5       16.6       66.8       237.4       87.1       31.3       118.4  
  Commercial and industrial
    536.7       331.3       293.2       398.5       1,559.7       476.7       334.3       811.0  
  Total transport throughput in therms
    651.2       370.8       309.8       465.3       1,797.1       563.8       365.6       929.4  
                                                                 
Regulated Electric Utility Segment
                                                               
Revenues
  $ 322.6     $ 315.4     $ 367.5     $ 301.8     $ 1,307.3     $ 307.0     $ 311.8     $ 618.8  
   year-over-year change
    -3.7 %     -1.7 %     -1.9 %     -2.2 %     -2.4 %     -4.8 %     -1.1 %     -3.0 %
Fuel and purchased power costs
    137.8       133.6       157.5       117.4       546.3       127.5       135.5       263.0  
Margins
  $ 184.8     $ 181.8     $ 210.0     $ 184.4     $ 761.0     $ 179.5     $ 176.3     $ 355.8  
   year-over-year change
    -5.0 %     -1.4 %     -4.6 %     4.7 %     -1.8 %     -2.9 %     -3.0 %     -2.9 %
  margins/revenues
    57.3 %     57.6 %     57.1 %     61.1 %     58.2 %     58.5 %     56.5 %     57.5 %
                                                                 
Operating and maintenance expense
    101.0       106.5       102.7       111.3       421.5       100.3       99.8       200.1  
Restructuring expense
    0.2       -       -       -       0.2       -       -       -  
Depreciation and amortization expense
    22.1       22.0       22.0       22.4       88.5       22.0       22.1       44.1  
Taxes other than income taxes
    12.3       12.0       11.9       11.4       47.6       12.9       11.7       24.6  
Operating income
    49.2       41.3       73.4       39.3       203.2       44.3       42.7       87.0  
   year-over-year change
    -11.2 %     -19.2 %     -9.4 %     29.7 %     -6.7 %     -10.0 %     3.4 %     -3.9 %
                                                                 
Net income attributed to common shareholders
  $ 25.1     $ 18.2     $ 39.5     $ 17.7     $ 100.5     $ 24.3     $ 20.9     $ 45.2  
                                                                 
Sales in kilowatt-hours
    3,940.7       3,922.4       4,424.1       3,664.5       15,951.7       3,897.4       4,059.3       7,956.7  
   year-over-year change
    -2.5 %     -3.4 %     -1.6 %     -8.2 %     -3.8 %     -1.1 %     3.5 %     1.2 %
  Residential
    814.3       685.2       882.4       753.7       3,135.6       775.2       687.4       1,462.6  
  Commercial and industrial
    2,053.2       2,093.4       2,275.9       2,098.4       8,520.9       2,087.8       2,137.2       4,225.0  
  Wholesale
    1,062.2       1,136.0       1,257.4       801.2       4,256.8       1,023.5       1,227.1       2,250.6  
  Other
    11.0       7.8       8.4       11.2       38.4       10.9       7.6       18.5  
                                                                 
Electric Transmission Investment Segment
         
American Transmission Company (ATC)
                 
Equity contributions to ATC
  $ 3.4     $ 2.5     $ 2.6     $ -     $ 8.5     $ 3.4     $ 5.1     $ 8.5  
After-tax equity earnings recognized from ATC investment
    11.4       12.0       12.2       12.2       47.8       13.3       13.1       26.4  
                                                                 
Notes:
                                                               
(1) Not meaningful
                                                               
 
 

  Integrys Energy Group, Inc. Financial Supplement
Page 1
 

 
 

Integrys Energy Group, Inc.
                     
Supplemental Quarterly Financial Highlights
                   
(millions, except Integrys Energy Services' natural gas sales volumes)
 
                                                 
   
2011
 
2012
   
1st Qtr
   
2nd Qtr
   
3rd Qtr
   
4th Qtr
   
Year Ended
   
1st Qtr
   
2nd Qtr
   
Year-to-Date
 
Nonregulated Segment - Integrys Energy Services
       
Nonregulated revenues
  $ 455.5     $ 336.3     $ 337.4     $ 266.7     $ 1,395.9     $ 273.0     $ 271.4     $ 544.4  
  year-over-year change
    -29.3 %     -16.2 %     -14.9 %     -30.1 %     -23.5 %     -40.1 %     -19.3 %     -31.2 %
Nonregulated cost of fuel, natural gas, and purchased power
    402.5       289.7       291.1       289.4       1,272.7       271.7       190.0       461.7  
Margins
  $ 53.0     $ 46.6     $ 46.3     $ (22.7 )   $ 123.2     $ 1.3     $ 81.4     $ 82.7  
   year-over-year change
    728.1 %     -46.4 %     -22.3 %     N/M (1)     -41.2 %     -97.5 %     74.7 %     -17.0 %
                                                                 
Margin Detail:
                                                               
- Electric and other margins
    37.3       37.9       44.4       (20.9 )     98.7       (22.0 )     68.8       46.8  
- Natural gas margins
    15.7       8.7       1.9       (1.8 )     24.5       23.3       12.6       35.9  
Margins
    53.0       46.6       46.3       (22.7 )     123.2       1.3       81.4       82.7  
Retail Electric Realized Unit Margins
  $ 6.88     $ 8.01     $ 7.79     $ 9.08     $ 7.93     $ 5.79     $ 7.23     $ 6.53  
Retail Natural Gas Realized Unit Margins
  $ 0.48     $ 0.29     $ 0.23     $ 0.42     $ 0.39     $ 0.54     $ 0.25     $ 0.44  
                                                                 
Operating and maintenance expense
    31.1       29.4       24.2       24.1       108.8       29.2       28.1       57.3  
Restructuring expense
    1.0       0.8       -       -       1.8       -       -       -  
Impairment losses on property, plant, and equipment
    -       -       -       4.6       4.6       -       -       -  
Net gain on Integrys Energy Services
   dispositions related to
   strategy change
    (0.1 )     (0.1 )     -       (0.1 )     (0.3 )     -       -       -  
Depreciation and amortization expense
    3.3       3.2       3.1       3.1       12.7       2.9       3.0       5.9  
Taxes other than income taxes
    1.8       2.1       1.1       2.0       7.0       2.3       0.6       2.9  
Operating income (loss)
    15.9       11.2       17.9       (56.4 )     (11.4 )     (33.1 )     49.7       16.6  
   year-over-year change
    N/M (1)     -84.5 %     N/M (1)     N/M (1)     N/M (1)     N/M (1)     343.8 %     -38.7 %
                                                                 
Discontinued operations, net of tax
    0.1       -       -       -       0.1       -       -       -  
                                                                 
Net income (loss) attributed to common shareholders
  $ 10.8     $ 6.0     $ 10.9     $ (33.8 )   $ (6.1 )   $ (20.1 )   $ 30.9     $ 10.8  
                                                                 
Physically settled volumes
                                                               
- Retail electric sales volumes in kilowatt-hours
    2,952.5       2,997.0       3,504.6       2,962.4       12,416.5       2,918.9       3,082.7       6,001.6  
- Wholesale assets and distributed
   solar electric sales volumes
   in kilowatt-hours (2)
    72.6       57.8       107.8       81.9       320.1       88.9       68.1       157.0  
- Retail natural gas sales volumes
   in billion cubic feet
    48.5       23.9       18.3       34.8       125.5       43.8       23.3       67.1  
                                                                 
Nonregulated Segment - Holding Company and Other
         
Net income (loss) attributed to common shareholders
  $ (1.8 )   $ (8.3 )   $ (5.7 )   $ (2.3 )   $ (18.1 )   $ 2.8     $ (4.9 )   $ (2.1 )
                                                                 
Notes:
                                                               
(1) Not meaningful
                                                               
(2) The volumes related to the remaining wholesale electric contracts are not significant.
 
 
 

  Integrys Energy Group, Inc. Financial Supplement
Page 2
 

 
 
Integrys Energy Group, Inc.
                   
Supplemental Quarterly Financial Highlights
                   
(millions, except heating and cooling degree days information and Integrys Energy Services' sales volumes)
 
                                                 
   
2011
 
2012
   
1st Qtr
   
2nd Qtr
   
3rd Qtr
   
4th Qtr
   
Year Ended
   
1st Qtr
   
2nd Qtr
   
Year-to-Date
 
Other information:
                                               
Heating and Cooling Degree Days - WPS
                                     
Heating Degree Days - Actual
    3,892       1,084       246       2,302       7,524       2,864       748       3,612  
   period-over-period change
    13.0 %     45.7 %     8.4 %     -13.6 %     6.3 %     -26.4 %     -31.0 %     -27.4 %
   compared with normal
    6.3 %     10.8 %     10.8 %     -13.3 %     0.1 %     -22.7 %     -24.7 %     -23.1 %
Heating Degree Days - Normal
    3,660       978       222       2,654       7,514       3,705       994       4,699  
                                                                 
Cooling Degree Days - Actual
    -       102       494       7       603       11       264       275  
   period-over-period change
    N/M (1)     -26.1 %     3.3 %     N/M (1)     -2.1 %     N/M (1)     158.8 %     169.6 %
   compared with normal
    N/M (1)     -26.1 %     46.6 %     40.0 %     25.6 %     N/M (1)     107.9 %     116.5 %
Cooling Degree Days - Normal
    -       138       337       5       480       -       127       127  
                                                                 
Heating and Cooling Degree Days - UPPCO
                         
Heating Degree Days - Actual
    4,108       1,487       346       2,735       8,676       3,282       1,182       4,464  
   period-over-period change
    14.4 %     34.0 %     -19.5 %     -4.7 %     8.4 %     -20.1 %     -20.5 %     -20.2 %
   compared with normal
    3.3 %     6.8 %     -16.6 %     -6.1 %     -0.2 %     -18.5 %     -16.4 %     -18.0 %
Heating Degree Days - Normal
    3,977       1,392       415       2,913       8,697       4,029       1,414       5,443  
                                                                 
Cooling Degree Days - Actual
    -       31       270       4       305       -       99       99  
   period-over-period change
    N/M (1)     -45.6 %     10.7 %     N/M (1)     1.3 %     N/M (1)     219.4 %     219.4 %
   compared with normal
    N/M (1)     -40.4 %     66.7 %     300.0 %     41.9 %     N/M (1)     94.1 %     94.1 %
Cooling Degree Days - Normal
    -       52       162       1       215       -       51       51  
                                                                 
Heating Degree Days - MGU
                                           
                                                                 
Heating Degree Days - Actual
    3,316       791       161       1,916       6,184       2,472       659       3,131  
   period-over-period change
    9.1 %     54.2 %     34.2 %     -14.4 %     4.6 %     -25.5 %     -16.7 %     -23.8 %
   compared with normal
    5.2 %     0.0 %     12.6 %     -14.4 %     -2.2 %     -20.8 %     -16.1 %     -19.9 %
Heating Degree Days - Normal
    3,151       791       143       2,238       6,323       3,122       785       3,907  
                                                                 
Heating Degree Days - MERC
                                             
                                                                 
Heating Degree Days - Actual (northern service territory)
    4,660       1,308       394       2,948       9,310       3,608       1,086       4,694  
   period-over-period change
    11.4 %     24.9 %     -13.4 %     -10.7 %     3.6 %     -22.6 %     -17.0 %     -21.3 %
   compared with normal
    5.1 %     3.6 %     -7.7 %     -12.8 %     -2.0 %     -19.6 %     -15.4 %     -18.7 %
Heating Degree Days - Normal (northern service territory)
    4,433       1,262       427       3,382       9,504       4,490       1,283       5,773  
                                                                 
Heating Degree Days - Actual (southern service territory)
    3,920       869       204       2,306       7,299       2,851       596       3,447  
   period-over-period change
    6.5 %     48.3 %     11.5 %     -15.8 %     1.5 %     -27.3 %     -31.4 %     -28.0 %
   compared with normal
    6.1 %     3.5 %     -1.0 %     -16.1 %     -2.5 %     -23.8 %     -29.7 %     -24.9 %
Heating Degree Days - Normal (southern service territory)
    3,694       840       206       2,747       7,487       3,742       848       4,590  
                                                                 
Heating Degree Days - PGL and NSG
                                   
                                                                 
Heating Degree Days - Actual
    3,340       853       153       1,838       6,184       2,379       530       2,909  
   period-over-period change
    6.9 %     61.9 %     115.5 %     -19.7 %     2.9 %     -28.8 %     -37.9 %     -30.6 %
   compared with normal
    7.8 %     21.3 %     82.1 %     -16.7 %     1.5 %     -24.3 %     -26.7 %     -24.8 %
Heating Degree Days - Normal
    3,099       703       84       2,207       6,093       3,144       723       3,867  
                                                                 
                                                                 
Capital Expenditures
                                                               
  Regulated utility expenditures
    47.3       58.0       80.4       97.7       283.4       109.7       111.3       221.0  
  Integrys Energy Services
    1.2       3.3       7.0       6.5       18.0       8.2       7.5       15.7  
  Other
    2.7       2.0       2.5       2.8       10.0       5.1       7.4       12.5  
    Total Capital Expenditures
  $ 51.2     $ 63.3     $ 89.9     $ 107.0     $ 311.4     $ 123.0     $ 126.2     $ 249.2  
 
Nonregulated Segment - Integrys Energy Services
 
Forward Contracted Volumes at 06/30/11
 
Forward Contracted Volumes at 06/30/12
   
07/01/11 - 06/30/12
   
07/01/12 - 06/30/13
   
Post
06/30/13
 
07/01/12 - 06/30/13
   
07/01/13 - 06/30/14
   
Post
06/30/14
Retail natural gas sales volumes - billion cubic feet
    63.3       17.6       5.2       68.3       19.5       6.5  
                                                 
Retail electric sales volumes - million kilowatt-hours
    9,049       4,289       2,177       11,578       5,577       2,649  
                                                 
   
07/01/11 - 12/31/11
   
1/01/12 -
12/31/12
   
Post
01/01/13
 
07/01/12 - 12/31/12
   
1/01/13 -
12/31/13
   
Post
01/01/14
Retail natural gas sales volumes - billion cubic feet
    36.4       37.4       12.3       39.4       39.6       15.3  
                                                 
Retail electric sales volumes - million kilowatt-hours
    5,653       6,082       3,780       6,565       8,731       4,508  
             
Nonregulated Segment - Integrys Energy Services
 
Wholesale Counterparty Credit Exposure at 06/30/11
   
Wholesale Counterparty Credit Exposure at 06/30/12
 
   
Exposure
   
Exposure
 
Counterparty Rating
 
Total
   
< 1 Year
   
1 - 3 Years
   
Total
   
< 1 Year
   
1 - 3 Years
   
> 3 Years
 
   Investment grade - regulated utilities
  $ 9.6     $ 6.1     $ 3.5     $ 6.7     $ 6.7     $ -     $ -  
   Investment grade - other
    8.7       8.4       0.3       0.6       0.6       -       -  
                                                         
   Non-investment grade - regulated utilities
    -       -       -       -       -       -       -  
   Non-investment grade - other
    4.2       3.6       0.6       2.0       1.5       0.1       0.4  
                                                         
   Non-rated - regulated utilities
    2.3       2.2       0.1       0.1       0.1       -       -  
   Non-rated - other
    0.1       0.1       -       0.4       0.4       -       -  
      Total Exposure
  $ 24.9     $ 20.4     $ 4.5     $ 9.8     $ 9.3     $ 0.1     $ 0.4  
  The investment and non-investment grade categories are determined by publicly available credit ratings of the counterparty or the rating of any guarantor, whichever is higher.  Investment grade counterparties are those with a senior unsecured Moody's rating of Baa3 or above or a Standard & Poor's rating of BBB- or above.  Exposure before collateral considers netting of accounts receivable and accounts payable where netting agreements are in place as well as net mark to market exposure.  Credit collateral includes cash and letters of credit from the counterparties.  Net exposure does not include those counterparties to which Integrys Energy Services Inc. has exposure.
Notes:
                     
(1) Not meaningful
                     
                       
 
 
   Integrys Energy Group, Inc. Financial Supplement
Page 3