EX-99 2 exhibit99_pressrelease.htm PRESS RELEASE


NEWS RELEASE



      

800 Cabin Hill Drive, Greensburg, PA 15601-1650

 

Media contact:

Investor contact:

 

David Neurohr

Max Kuniansky

 

Manager, External Communications

Executive Director, Investor Relations

Phone: (724) 838-6020

and Corporate Communications

 

Media Hotline: 1-888-233-3583

Phone: (724) 838-6895

 

E-mail:  dneuroh@alleghenyenergy.com

E-mail:  mkunian@alleghenyenergy.com

 

 

FOR IMMEDIATE RELEASE  

 

Allegheny Energy Reports Strong Second Quarter 2007 Results

 

GREENSBURG, Pa., July 26, 2007 -- Allegheny Energy, Inc. (NYSE: AYE) today reported financial results for the three months and six months ending June 30, 2007.

 

 

              $ millions

 

              Per Share

Three Months Ended June 30

2007

2006

 

2007

2006

Consolidated net income-GAAP

$77.0

$31.1

 

$0.45

$0.18

Adjusted net income

77.0

37.8

 

0.45

0.22

 

 

 

 

 

 

Six Months Ended June 30

 

 

 

 

 

Consolidated net income-GAAP

$186.8

$144.5

 

$1.10

$0.86

Adjusted net income

186.8

152.0

 

1.10

0.90

 

 

There were no adjustments to net income for the second quarter of 2007. The adjusted results for the second quarter of 2006 exclude a $9.5 million (pre-tax) charge for the write-off of prior deferred financing costs, and a $0.9 million (after-tax) loss from discontinued operations.

 

“We achieved strong financial results for the second quarter,” said Paul J. Evanson, Chairman, President and Chief Executive Officer of Allegheny Energy. “Favorable generation prices, higher retail delivery sales and lower corporate expenses were the key contributors. In addition, we achieved two important goals this quarter, reaching an investment grade credit rating and gaining PJM’s approval of our second transmission project. Despite two disappointing regulatory decisions, we expect solid earnings growth for 2007 and beyond.”

 

Second Quarter Consolidated Results

 

Net income for the second quarter of 2007 increased by $39.2 million compared with adjusted net income for the same period in 2006. Key factors contributing to the results include:

 

Operating revenues increased by $104.2 million compared to the second quarter of 2006, reflecting higher market prices, higher generation rates in Pennsylvania, increased generation output and increased retail sales.

 


Fuel expense increased by $39.6 million due to higher coal prices and increased gas consumption.

 

Purchased power and transmission expense increased by $11.3 million primarily due to PURPA power purchase costs.

 

Operations and maintenance expense decreased by $9.8 million, reflecting lower costs for outside services and claims reserves.

 

Interest expense decreased by $4.0 million.

 

Income taxes increased by $32.5 million largely due to higher pre-tax income.

 

EBITDA for the second quarter of 2007 was $263.8 million, an increase of $70.1 million compared to adjusted EBITDA for the same quarter of the prior year. EBITDA and adjusted EBITDA are non-GAAP financial measures. Details on the calculation of these figures and a reconciliation of EBITDA to net income are attached to this release.

 

Second Quarter Segment Results

 

Three Months Ended June 30
($ millions)

 

2007

 

2006

Generation and Marketing:

 

 

 

Net income – GAAP

$43.6

 

$7.8

Adjusted net income

43.6

 

13.5

 

 

 

 

Delivery and Services:

 

 

 

Net income – GAAP

$33.4

 

$23.3

Adjusted net income

33.4

 

24.3

 

There were no adjustments in either segment for the second quarter of 2007. For the second quarter of 2006, both segments’ adjusted net income excludes the write-off of prior deferred financing costs previously mentioned, and the Generation and Marketing segment’s adjusted net income also excludes results of discontinued operations.

 

Generation and Marketing: Net income for the quarter increased $30.1 million compared to adjusted net income for the same period a year earlier. Key factors contributing to the improved results were higher Pennsylvania generation rates, higher market prices and a 5 percent increase in kilowatt-hours generated, partially offset by higher fuel costs. Income taxes increased due to higher pre-tax income and a higher effective tax rate.

 

Delivery and Services: Net income for the quarter increased by $9.1 million compared to adjusted net income for the same quarter of the prior year. Kilowatt-hour sales increased by 6 percent, reflecting customer growth, increased usage per customer and favorable weather. The related revenue increase was partly offset by increased costs of purchasing power to meet demand and a base rate decrease in West Virginia.


 

Discontinued Operations: Discontinued operations had no impact on results for the second quarter of 2007, compared to a $0.9 million (after-tax) loss for the same period of the prior year. The 2006 loss relates to the Gleason generating facility, which Allegheny sold in the fourth quarter of 2006.

 

Six Months Ended June 30
($ millions)

 

2007

 

2006

Generation and Marketing:

 

 

 

Net income – GAAP

$107.9

 

$74.8

Adjusted net income

107.9

 

81.3

 

 

 

 

Delivery and Services:

 

 

 

Net income – GAAP

$78.9

 

$69.7

Adjusted net income

78.9

 

70.7

 

There were no adjustments to net income for the first six months of 2007. Adjusted net income for the same period of 2006 excludes items described in the attached reconciliation of non-GAAP financial measures. Adjusted net income is a non-GAAP financial measure.

 

Reconciliation of Non-GAAP Financial Measures

 

This news release and the attached table include non-GAAP financial measures as defined in the Securities and Exchange Commission’s Regulation G. Where noted, we present financial information on an adjusted basis to exclude the effect of certain items as described herein. By presenting adjusted results, management intends to provide investors with a more complete understanding of the core results and underlying trends from which to consider past performance and prospects for the future. We also present EBITDA as an additional measure of our operating performance.

 

Users of this financial information should consider the types of events and transactions for which adjustments have been made. Neither the adjusted information nor EBITDA should be considered in isolation or viewed as substitutes for or superior to net income or other data prepared in accordance with GAAP as measures of our operating performance or liquidity. In addition, neither the adjusted information nor EBITDA is necessarily comparable to similarly titled measures provided by other companies.

 

Pursuant to the requirements of Regulation G, we have attached tables that reconcile non-GAAP financial measures, including those presented in this release, to the most directly comparable GAAP measures.


Investor Conference Call

Allegheny Energy will discuss these results in a live Internet broadcast at 8:30 a.m. Eastern Daylight Time on Friday, July 27, 2007. To listen to the broadcast, visit www.alleghenyenergy.com. A taped replay will be available after the live broadcast.

 

Allegheny Energy

 

Headquartered in Greensburg, Pa., Allegheny Energy is an investor-owned electric utility with total annual revenues of over $3 billion and more than 4,000 employees. The company owns and operates generating facilities and delivers low-cost, reliable electric service to over 1.5 million customers in Pennsylvania, West Virginia, Maryland and Virginia. For more information, visit our Web site at www.alleghenyenergy.com.

 

Forward-Looking Statements

 

In addition to historical information, this release may contain a number of “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. Words such as anticipate, expect, project, intend, plan, believe, and words and terms of similar substance used in connection with any discussion of future plans, actions, or events identify forward-looking statements. These include statements with respect to: rate regulation and the status of retail generation service supply competition in states served by Allegheny Energy’s distribution business, Allegheny Power; financing plans; demand for energy and the cost and availability of raw materials, including coal; provider-of-last-resort and power supply contracts; results of litigation; results of operations; internal controls and procedures; capital expenditures; status and condition of plants and equipment; capacity purchase commitments; regulatory matters; and accounting issues. Forward-looking statements involve estimates, expectations and projections and, as a result, are subject to risks and uncertainties. There can be no assurance that actual results will not materially differ from expectations. Actual results have varied materially and unpredictably from past expectations. Factors that could cause actual results to differ materially include, among others, the following: plant performance and unplanned outages; changes in the price of power and fuel for electric generation; general economic and business conditions; changes in access to capital markets; complications or other factors that render it difficult or impossible to obtain necessary lender consents or regulatory authorizations on a timely basis; environmental regulations; the results of regulatory proceedings, including proceedings related to rates; changes in industry capacity, development and other activities by Allegheny Energy’s competitors; changes in the weather and other natural phenomena; changes in customer switching behavior and their resulting effects on existing and future load requirements; changes in the underlying inputs and assumptions, including market conditions used to estimate the fair values of commodity contracts; changes in laws and regulations applicable to Allegheny Energy, its markets or its activities; the loss of any significant customers or suppliers; dependence on other electric transmission and gas transportation systems and their constraints or availability; changes in PJM, including changes to participant rules and tariffs; the effect of accounting policies issued periodically by accounting standard-setting bodies; and the continuing effects of global instability, terrorism and war. Additional risks and uncertainties are identified and discussed in Allegheny Energy’s reports filed with the Securities and Exchange Commission.

-###-


ALLEGHENY ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

 

 

 

 

 

(In thousands)

2007

 

2006

 

2007

 

2006

Operating revenues

$826,482

 

$722,235

 

$1,674,107

 

$1,567,881

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Fuel

231,330

 

191,765

 

463,555

 

410,452

Purchased power and transmission

106,407

 

95,097

 

199,673

 

196.329

Gain on sale of OVEC power agreement and shares

 

(1,124)

 

 

(6,124)

Deferred energy costs and other regulatory adjustments, net

(8,245)

 

413

 

(9,700)

 

5,406

Operations and maintenance

190,514

 

200,291

 

351,058

 

356,674

Depreciation and amortization

70,726

 

68,169

 

142,707

 

136,011

Taxes other than income taxes

48,868

 

52,201

 

104,758

 

105,868

Total operating expenses

639,600

 

606,812

 

1,252,051

 

1,204,616

 

 

 

 

 

 

 

 

Operating income

186,882

 

115,423

 

422,056

 

363,265

Other income and expenses, net

6,905

 

10,258

 

12,767

 

17,929

Interest expense and preferred dividends:

 

 

 

 

 

 

 

Interest expense

62,919

 

76,425

 

122,155

 

143,813

Preferred dividends of subsidiary

293

 

293

 

586

 

586

Total interest expense and preferred dividends

63,212

 

76,718

 

122,741

 

144,399

Income from continuing operations before income taxes and minority interest

130,575

 

48,963

 

312,082

 

236,795

Income tax expense

52,878

 

16,741

 

124,256

 

89,245

Minority interest in net income of subsidiaries

653

 

191

 

1,040

 

1,369

Income from continuing operations

77,044

 

32,031

 

186,786

 

146,181

Loss from discontinued operations, net of tax

 

(898)

 

 

(1,664)

Net income

$77,044

 

$31,133

 

$186,786

 

$144,517

 

 

 

 

 

 

 

 

Common share data:

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

Basic

165,794

 

163,526

 

165,645

 

163,304

Diluted

169,469

 

168,608

 

169,326

 

168,557

 

 

 

 

 

 

 

 

Basic income (loss) per common share:

 

 

 

 

 

 

 

Income from continuing operations

$0.46

 

$0.20

 

$1.13

 

$0.89

Loss from discontinued operations, net of tax

 

(0.01)

 

 

(0.01)

Net income per common share

$0.46

 

$0.19

 

$1.13

 

$0.88

 

 

 

 

 

 

 

 

Diluted income (loss) per common share:

 

 

 

 

 

 

 

Income from continuing operations

$0.45

 

$0.19

 

$1.10

 

$0.87

Loss from discontinued operations, net of tax

 

(0.01)

 

 

(0.01)

Net income per common share

$0.45

 

$0.18

 

$1.10

 

$0.86


ALLEGHENY ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(unaudited)

 

(In thousands)

June 30,
2007

 

December 31,
2006

ASSETS

 

 

 

Current Assets:

 

 

 

Cash and cash equivalents

$142,753

 

$114.138

Accounts receivable:
Customer

194,414

 

167,792

Unbilled utility revenue

101,632

 

117,977

Wholesale and other

99,267

 

63,894

Allowance for uncollectible accounts

(14,139)

 

(14,591)

Materials and supplies

101,478

 

96,117

Fuel

77,573

 

74,951

Deferred income taxes

125,432

 

127,531

Prepaid taxes

51,964

 

44,603

Collateral deposits

52,465

 

39,399

Commodity contracts

6,054

 

1,430

Restricted funds

19,527

 

12,923

Regulatory assets

49,442

 

39,128

Other

19,341

 

24,130

Total current assets

1,027,203

 

909,422

 

 

 

 

Property, Plant and Equipment, Net:

 

 

 

Generation

5,858,768

 

5,820,278

Transmission

1,060,809

 

1,056,759

Distribution

3,674,609

 

3,597,405

Other

457,944

 

412,894

Accumulated depreciation

(4,759,201)

 

(4,636,972)

Subtotal

6,292,929

 

6,250,364

Construction work in progress

420,540

 

262,529

Total property, plant and equipment, net

6,713,469

 

6,512,893

 

 

 

 

Investments and Other Assets:

 

 

 

Restricted funds – Fort Martin scrubber project

411,267

 

Goodwill

367,287

 

367,287

Investments in unconsolidated affiliates

27,868

 

28,259

Other

13,464

 

27,932

Total investments and other assets

819,886

 

423,478

 

 

 

 

Deferred Charges:

 

 

 

Regulatory assets

732,135

 

674,095

Other

40,650

 

32,558

Total deferred charges

772,785

 

706,653

Total Assets

$9,333,343

 

$8,552,446


ALLEGHENY ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (continued)
(unaudited)

(In thousands)

June 30,
2007

 

December 31,
2006

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

Current Liabilities:

 

 

 

Long-term debt due within one year

$201,410

 

$201,189

Accounts payable

288,143

 

236,706

Accrued taxes

103,139

 

136,216

Commodity contracts

5,936

 

5,984

Accrued interest

107,996

 

99,854

Other

127,752

 

140,830

Total current liabilities

834,376

 

820,779

 

 

 

 

Long-term Debt

3,790,080

 

3,383,986

 

 

 

 

Deferred Credits and Other Liabilities:

 

 

 

Commodity contracts

15,924

 

17,982

Income taxes payable

59,903

 

Investment tax credit

71,146

 

72,938

Deferred income taxes

1,058,246

 

936,911

Obligations under capital leases

29,536

 

26,007

Regulatory liabilities

449,194

 

464,092

Adverse power purchase commitment

158,368

 

166,937

Other

525,619

 

547,706

Total deferred credits and other liabilities

2,367,936

 

2,232,573

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

Minority Interest

11,753

 

10,713

 

 

 

 

Preferred Stock of Subsidiary

24,000

 

24,000

 

 

 

 

Common Stockholders’ Equity:

 

 

 

Common stock—$1.25 par value per share, 260 million shares authorized and 166,117,768 and 165,409,908 shares issued at June 30, 2007 and December 31, 2006

207,647

 

206,762

Other paid-in capital

1,905,441

 

1,907,879

Retained earnings

243,762

 

74,698

Treasury stock at cost; 49,493 shares

(1,756)

 

(1,756)

Accumulated other comprehensive loss

(49,896)

 

(107,188)

Total common stockholders’ equity

2,305,198

 

2,080,395

Total Liabilities and Stockholders’ Equity

$9,333,343

 

$8,552,446


CONSOLIDATED RESULTS OF OPERATIONS
Income (Loss) Summary

 

Three Months Ended
June 30, 2007

Three Months Ended
June 30, 2007

 

 

(In millions)

Delivery
and
Services

 

Generation
and
Marketing

 

 

 

Eliminations

 

 

 

Total

 

Delivery
and
Services

 

Generation
and
Marketing

 

 

 

Eliminations

 

 

 

Total

Operating revenues

$678.5

 

$525.3

 

$(377.3)

 

$826.5

 

$632.5

 

$414.1

 

$(324.3)

 

$722.3

Fuel

 

231.4

 

 

231.4

 

 

191.8

 

 

191.8

Purchased power and transmission

454.1

 

27.4

 

(375.1)

 

106.4

 

414.9

 

2.7

 

(322.5)

 

95.1

Gain on sale of OVEC power agreement and shares

 

 

 

 

 

(1.1)

 

 

(1.1)

Deferred energy costs and other regulatory adjustments, net

(1.3)

 

(6.9)

 

 

(8.2)

 

0.4

 

 

 

0.4

Operations and maintenance

84.6

 

108.2

 

(2.2)

 

190.6

 

93.1

 

108.9

 

(1.8)

 

200.2

Depreciation and amortization

41.1

 

29.6

 

 

70.7

 

37.9

 

30.3

 

 

68.2

Taxes other than income taxes

30.1

 

18.7

 

 

48.8

 

31.9

 

20.3

 

 

52.2

Total operating expenses

608.6

 

408.4

 

(377.3)

 

639.7

 

578.2

 

352.9

 

(324.3)

 

606.8

Operating income

69.9

 

116.9

 

 

186.8

 

54.3

 

61.2

 

 

115.5

Other income and expenses, net

4.4

 

4.1

 

(1.6)

 

6.9

 

6.9

 

4.3

 

(1.0)

 

10.2

Interest expense and preferred dividends

18.6

 

46.2

 

(1.6)

 

63.2

 

22.3

 

55.4

 

(1.0)

 

76.7

Income from continuing operations before income taxes and minority interest

55.7

 

74.8

 

 

130.5

 

38.9

 

10.1

 

 

49.0

Income tax expense from continuing operations

22.3

 

30.6

 

 

52.9

 

15.6

 

1.2

 

 

16.8

Minority interest

 

0.6

 

 

0.6

 

 

0.2

 

 

0.2

Income from continuing operations

33.4

 

43.6

 

 

77.0

 

23.3

 

8.7

 

 

32.0

Loss from discontinued operations, net of tax

 

 

 

 

 

(0.9)

 

 

(0.9)

Net income

$33.4

 

$43.6

 

$—

 

$77.0

 

$23.3

 

$7.8

 

$—

 

$31.1


 

Three Months Ended
June 30, 2007

Three Months Ended
June 30, 2007

 

 

(In millions)

Delivery
and
Services

 

Generation
and
Marketing

 

 

 

Eliminations

 

 

 

Total

 

Delivery
and
Services

 

Generation
and
Marketing

 

 

 

Eliminations

 

 

 

Total

Operating revenues

$1,436.4

 

$1,049.8

 

$(812.1)

 

$1,674.1

 

$1,335.1

 

$921.2

 

$(688.4)

 

$1,567.9

Fuel

 

463.6

 

 

463.6

 

 

410.5

 

 

410.5

Purchased power and transmission

954.9

 

51.6

 

(806.8)

 

199.7

 

862.6

 

18.4

 

(684.7)

 

196.3

Gain on sale of OVEC power agreement and shares

 

 

 

 

 

(6.1)

 

 

(6.1)

Deferred energy costs and other regulatory adjustments, net

(2.8)

 

(6.9)

 

 

(9.7)

 

5.4

 

 

 

5.4

Operations and maintenance

170.9

 

185.5

 

(5.3)

 

351.1

 

179.9

 

180.4

 

(3.7)

 

356.6

Depreciation and amortization

81.3

 

61.4

 

 

142.7

 

75.6

 

60.4

 

 

136.0

Taxes other than income taxes

65.6

 

39.1

 

 

104.7

 

65.2

 

40.7

 

 

105.9

Total operating expenses

1,269.9

 

794.3

 

(812.1)

 

1,252.1

 

1,188.7

 

704.3

 

(688.4)

 

1,204.6

Operating income

166.5

 

255.5

 

 

422.0

 

146.4

 

216.9

 

 

363.3

Other income and expenses, net

7.4

 

8.2

 

(2.8)

 

12.8

 

11.2

 

8.1

 

(1.4)

 

17.9

Interest expense and preferred dividends

37.2

 

88.3

 

(2.8)

 

122.7

 

42.2

 

103.6

 

(1.4)

 

144.4

Income from continuing operations before income taxes and minority interest

136.7

 

175.4

 

 

312.1

 

115.4

 

121.4

 

 

236.8

Income tax expense from continuing operations

57.8

 

66.5

 

 

124.3

 

45.7

 

43.5

 

 

89.2

Minority interest

 

1.0

 

 

1.0

 

 

1.4

 

 

1.4

Income from continuing operations

78.9

 

107.9

 

 

186.8

 

69.7

 

76.5

 

 

146.2

Loss from discontinued operations, net of tax

 

 

 

 

 

(1.7)

 

 

(1.7)

Net income

$78.9

 

$107.9

 

$—

 

$186.8

 

$69.7

 

$74.8

 

$—

 

$144.5

 


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

CONSOLIDATED DATA FOR THE THREE MONTHS ENDED JUNE 30, 2007 AND 2006

(in millions, except per share data)

(unaudited)

 

THREE MONTHS ENDED JUNE 30, 2007

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND MINORITY INTEREST

NET INCOME

DILUTED INCOME PER SHARE

 

 

 

 

Calculation of Adjusted Income:

 

 

 

Income - GAAP Basis

$130.5

$77.0

$0.45

 

 

 

 

Adjustments:

 

 

 

Loss from discontinued operations

--

--

 

Adjusted Income

$130.5

$77.0

$0.45

 

 

 

 

Calculation of Adjusted EBITDA:

 

 

 

Net Income - GAAP basis

 

$77.0

 

Loss from discontinued operations

 

--

 

Interest expense and preferred dividends

 

63.2

 

Income tax expense

 

52.9

 

Depreciation and amortization

 

70.7

 

EBITDA from continuing operations

 

263.8

 

No adjustments

 

--

 

Adjusted EBITDA from continuing operations

 

$263.8

 


THREE MONTHS ENDED JUNE 30, 2006

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND MINORITY INTEREST

NET INCOME

DILUTED INCOME PER SHARE

 

 

 

 

Calculation of Adjusted Income:

 

 

 

Income - GAAP Basis

$49.0

$31.1

$0.18

 

 

 

 

Adjustments:

 

 

 

Loss from discontinued operations

 

0.9

 

Write-off of prior deferred financing costs1

9.5

5.8

 

Adjusted Income

$58.5

$37.8

$0.22

 

 

 

 

Calculation of Adjusted EBITDA:

 

 

 

Net Income - GAAP basis

 

$31.1

 

Loss from discontinued operations

 

0.9

 

Interest expense and preferred dividends

 

76.7

 

Income tax expense

 

16.8

 

Depreciation and amortization

 

68.2

 

EBITDA from continuing operations

 

193.7

 

No adjustments

 

--

 

Adjusted EBITDA from continuing operations

 

$193.7

 

 

 

See accompanying Notes to Reconciliation of Non-GAAP Financial Measures


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
SEGMENT DATA FOR THE THREE MONTHS ENDED JUNE 30, 2007 AND 2006
(in millions)
(unaudited)

 

 

DELIVERY AND SERVICES

GENERATION AND MARKETING


THREE MONTHS ENDED JUNE 30, 2007

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND MINORITY INTEREST

NET INCOME

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND MINORITY INTEREST

NET

INCOME

 

 

 

 

 

Calculation of Adjusted Income:

 

 

 

 

Income (Loss) - GAAP Basis

$55.7

$33.4

$74.8

$43.6

 

 

 

 

 

Adjustments:

 

 

 

 

Loss from discontinued operations

 

--

 

--

Adjusted Income (Loss)

$55.7

$33.4

$74.8

$43.6

 

 

DELIVERY AND SERVICES

GENERATION AND MARKETING


THREE MONTHS ENDED JUNE 30, 2006

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND MINORITY INTEREST

NET INCOME

LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND MINORITY INTEREST

NET

INCOME

 

 

 

 

 

Calculation of Adjusted Income:

 

 

 

 

Income (Loss) - GAAP Basis

$38.9

$23.3

$10.1

$7.8

 

 

 

 

 

Adjustments:

 

 

 

 

Loss from discontinued operations

 

--

 

0.9

Write-off of prior deferred financing costs1

1.6

1.0

7.9

4.8

Adjusted Income (Loss)

$40.5

$24.3

$18.0

$13.5

 

See accompanying Notes to Reconciliation of Non-GAAP Financial Measures


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
CONSOLIDATED DATA FOR THE 6 MONTHS ENDED JUNE 30, 2007 AND 2006
(in millions, except per share data)
(unaudited)

6 MONTHS ENDED JUNE 30, 2007

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND MINORITY INTEREST

NET INCOME

DILUTED INCOME PER SHARE

 

 

 

 

Calculation of Adjusted Income:

 

 

 

Income - GAAP Basis

$312.1

$186.8

$1.10

 

 

 

 

Adjustments:

 

 

 

Loss from discontinued operations

--

--

 

Adjusted Income

$312.1

$186.8

$1.10

 

 

 

 

Calculation of Adjusted EBITDA:

 

 

 

Net Income - GAAP basis

 

$186.8

 

Loss from discontinued operations

 

--

 

Interest expense and preferred dividends

 

122.7

 

Income tax expense

 

124.3

 

Depreciation and amortization

 

142.7

 

EBITDA from continuing operations

 

576.5

 

No adjustments

 

--

 

Adjusted EBITDA from continuing operations

 

$576.5

 

 

6 MONTHS ENDED JUNE 30, 2006

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND MINORITY INTEREST

NET INCOME

DILUTED INCOME PER SHARE

 

 

 

 

Calculation of Adjusted Income:

 

 

 

Income - GAAP Basis

$236.8

$144.5

$0.86

 

 

 

 

Adjustments:

 

 

 

Loss from discontinued operations

 

1.7

 

Write-off of prior deferred financing costs 1

9.5

5.8

 

Adjusted Income

$246.3

$152.0

$0.90

 

 

 

 

Calculation of Adjusted EBITDA:

 

 

 

Net Income - GAAP basis

 

$144.5

 

Loss from discontinued operations

 

1.7

 

Interest expense and preferred dividends

 

144.4

 

Income tax expense

 

89.2

 

Depreciation and amortization

 

136.0

 

EBITDA from continuing operations

 

515.8

 

No adjustments

 

--

 

Adjusted EBITDA from continuing operations

 

$515.8

 

 

See accompanying Notes to Reconciliation of Non-GAAP Financial Measures


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

SEGMENT DATA FOR THE 6 MONTHS ENDED JUNE 30, 2007 AND 2006

(in millions)

(unaudited)

 

 

DELIVERY AND SERVICES

GENERATION AND MARKETING


6 MONTHS ENDED JUNE 30, 2007

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND MINORITY INTEREST

NET INCOME

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND MINORITY INTEREST

NET INCOME

 

 

 

 

 

Calculation of Adjusted Income:

 

 

 

 

Income - GAAP Basis

$136.7

$78.9

$175.4

$107.9

 

 

 

 

 

Adjustments:

 

 

 

 

Loss from discontinued operations

 

--

 

--

Adjusted Income

$136.7

$78.9

$175.4

$107.9

 

DELIVERY AND SERVICES

GENERATION AND MARKETING


6 MONTHS ENDED JUNE 30, 2006

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND MINORITY INTEREST

NET INCOME

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND MINORITY INTEREST

NET INCOME

 

 

 

 

 

Calculation of Adjusted Income:

 

 

 

 

Income (Loss) - GAAP Basis

$115.4

$69.7

$121.4

$74.8

 

 

 

 

 

Adjustments:

 

 

 

 

Loss from discontinued operations

 

 

 

1.7

Write-off of prior deferred financing costs 1

1.6

1.0

7.9

4.8

Adjusted Income

$117.0

$70.7

$129.3

$81.3

 

See accompanying Notes to Reconciliation of Non-GAAP Financial Measures


Notes to Reconciliation of Non-GAAP Financial Measures:

 

(1)

Included in interest expense on the Consolidated Statements of Operations.


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(in millions)

(unaudited)

 

ADJUSTED EXPENSES

THREE MONTHS ENDED JUNE 30, 2007

THREE MONTHS ENDED JUNE 30, 2006

Interest expense and preferred dividends:

 

 

As reported

$63.2

$76.7

 

 

 

Write-off of prior deferred financing costs

--

(9.5)

As Adjusted

$63.2

$67.2


Allegheny Energy, Inc. and Subsidiaries

Operating Statistics

(unaudited)

Three Months Ended June 30,

 

 

 

 

 

 

 

 

 

2007

 

2006

 

Change

Delivery and Services:

 

 

 

 

 

 

Retail electricity sales (million KWH)

 

10,665

 

10,049

 

6.1%

Usage per customer (KWH):

 

 

 

 

 

 

Residential

 

2,745

 

2,470

 

11.1%

Commercial

 

15,232

 

14,481

 

5.2%

Industrial

 

155,522

 

155,257

 

0.2%

Generation and Marketing:

 

 

 

 

 

 

Total generation (million KWH):

 

 

 

 

 

 

Supercritical coal

 

9,311

 

9,185

 

1.4%

Other coal

 

1,461

 

1,392

 

5.0%

Gas

 

388

 

97

 

300.0%

Hydro and other

 

599

 

560

 

7.0%

Total

 

11,759

 

11,234

 

4.7%

Net capacity factor:

 

 

 

 

 

 

Supercritical coal

 

71%

 

70%

 

1%

All coal

 

66%

 

65%

 

1%

Equivalent availability factor:

 

 

 

 

 

 

Supercritical coal

 

79%

 

78%

 

1%

All coal

 

78%

 

78%

 

0%

Degree Days:

 

 

 

 

 

 

Heating

 

599

 

530

 

13.0%

Cooling

 

276

 

172

 

60.5%


Allegheny Energy, Inc. and Subsidiaries

Operating Statistics (cont.)

(unaudited)

Six Months Ended June 30,

 

 

 

 

 

 

 

 

 

2007

 

2006

 

Change

Delivery and Services:

 

 

 

 

 

 

Retail electricity sales (million KWH)

 

22,377

 

21,231

 

5.4%

Usage per customer (KWH):

 

 

 

 

 

 

Residential

 

6,484

 

5,941

 

9.1%

Commercial

 

30,338

 

29,118

 

4.2%

Industrial

 

301,657

 

302,279

 

-0.2%

Generation and Marketing:

 

 

 

 

 

 

Total generation (million KWH):

 

 

 

 

 

 

Supercritical coal

 

20,059

 

19,735

 

1.6%

Other coal

 

3,214

 

2,951

 

8.9%

Gas

 

479

 

174

 

175.3%

Hydro and other

 

1,099

 

1,391

 

-21.0%

Total

 

24,851

 

24,251

 

2.5%

Net capacity factor:

 

 

 

 

 

 

Supercritical coal

 

76%

 

75%

 

1.0%

All coal

 

72%

 

70%

 

2.0%

Equivalent availability factor:

 

 

 

 

 

 

Supercritical coal

 

84%

 

84%

 

0%

All coal

 

83%

 

84%

 

-1%

Degree days:

 

 

 

 

 

 

Heating

 

3,375

 

2,956

 

14.2%

Cooling

 

278

 

172

 

61.6%