EX-99 2 press_release.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 Solid Third Quarter 2007 Results

 

GREENSBURG, Pa., October 25, 2007 -- Allegheny Energy, Inc. (NYSE: AYE) today reported financial results for the three months and nine months ending September 30, 2007.

 

 

 

 

 

 

            $ millions

 

            Per Share

Three Months Ended September 30

2007

2006

 

2007

2006

Consolidated net income-GAAP

$115.0

$110.2

 

$0.67

$0.65

Adjusted net income

115.0

94.0

 

0.67

0.56

 

 

 

 

 

 

Nine Months Ended September 30

 

 

 

 

 

Consolidated net income-GAAP

$301.8

$254.7

 

$1.78

$1.51

Adjusted net income

301.8

246.0

 

1.78

1.46

 

 

There were no adjustments to net income for the third quarter of 2007. The adjusted results for the third quarter of 2006 exclude a $16.7 million (after-tax) benefit associated with a change in Pennsylvania tax law, and a $0.5 million (after-tax) loss from discontinued operations.

 

“Our solid financial performance continued in the third quarter,” said Paul J. Evanson, Chairman, President and Chief Executive Officer of Allegheny Energy. “Favorable market prices, higher generation rates and increased retail sales were key drivers of our strong results.

 

“Having achieved an investment grade credit rating, we’ve reinstated the common stock dividend, our first payout to shareholders in more than five years,” Evanson said.

 

Third Quarter Consolidated Results

 

Net income for the third quarter of 2007 increased by $21.0 million compared with adjusted net income for the same period in 2006. Key factors contributing to the improved results include:

 

 

 



 

 

 

Operating revenues increased by $30.0 million compared to the third quarter of 2006, reflecting higher market prices, higher generation rates in Pennsylvania and increased retail sales, partially offset by lower generation output.

Fuel expense increased by $14.5 million, largely due to higher coal prices.

Purchased power and transmission expense decreased by $8.1 million, primarily due to the expiration of a power sale agreement associated with the former Ohio territory, partially offset by higher costs to purchase power to serve Virginia customers

Operations and maintenance expense increased by $4.1 million, reflecting a contingent consulting fee.

Other income increased by $7.0 million, reflecting a gain related to the company’s La Paz, Arizona, real estate.

Interest expense decreased by $6.8 million.

Income taxes increased by $9.6 million compared to adjusted income tax expense for 2006, largely due to higher pre-tax income.

 

EBITDA for the third quarter of 2007 was $308.6 million, an increase of $22.3 million compared to the same quarter of the prior year. EBITDA is a non-GAAP financial measure. Details on the calculation of EBITDA and a reconciliation of EBITDA to net income are attached to this release.

 

Third Quarter Segment Results

 

Three Months Ended September 30
($ millions)

 

2007

 

2006

Generation and Marketing:

 

 

 

Net income – GAAP

$102.2

 

$66.4

Adjusted net income

102.2

 

50.2

 

 

 

 

Delivery and Services:

 

 

 

Net income – GAAP

$12.8

 

$43.8

Adjusted net income

12.8

 

43.8

 

There were no adjustments in either segment for the third quarter of 2007. For the third quarter of 2006, the Generation and Marketing segment’s adjusted net income excludes a $16.7 million (after-tax) benefit associated with a change in Pennsylvania tax law and a $0.5 million (after-tax) loss on discontinued operations related to the Gleason generating facility.

 

Generation and Marketing: Net income for the quarter increased $52.0 million compared to adjusted net income for the same period a year earlier. Key factors contributing to the improved results were higher market prices, higher generation rates in Pennsylvania and a gain from the company’s La Paz, Arizona, real estate. These benefits were partially offset by higher fuel costs and a reduction in power plant output in the third quarter of 2007 compared to the same period a year earlier.

 

Delivery and Services: Net income for the quarter decreased by $31.0 million compared to adjusted net income for the same quarter of the prior year. Results were negatively impacted by the increased cost of purchasing power at market rates to serve customers in Virginia and a rate decrease in West Virginia. Kilowatt-hour sales, however, increased by 1.3 percent, reflecting warmer weather and customer growth.

 


 

 

 

Discontinued Operations: There were no results from discontinued operations for the third quarter of 2007, compared to a $0.5 million (after-tax) loss from discontinued operations for the same period of the prior year related to the Gleason generating facility, which Allegheny sold in the fourth quarter of 2006.

 

Nine-Month Segment Results

 

Nine Months Ended September 30
($ millions)

 

2007

 

2006

Generation and Marketing:

 

 

 

Net income – GAAP

$210.1

 

$141.2

Adjusted net income

210.1

 

131.5

 

 

 

 

Delivery and Services:

 

 

 

Net income – GAAP

$91.7

 

$113.5

Adjusted net income

91.7

 

114.5

 

There were no adjustments in either segment for the first nine 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, October 26, 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
September 30,

 

Nine Months Ended
September 30,

 

 

 

 

 

 

 

 

(In thousands, except share and per share data)

2007

 

2006

 

2007

 

2006

Operating revenues

$846,592

 

$816,645

 

$2,520,699

 

$2,384,526

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Fuel

245,503

 

231,025

 

709,057

 

641,479

Purchased power and transmission

93,923

 

101,972

 

293,597

 

298,301

Gain on sale of OVEC power agreement and shares

 

 

 

(6,124)

Deferred energy costs, net

3,651

 

(181)

 

(6,049)

 

5,225

Operations and maintenance

154,856

 

150,594

 

505,915

 

507,266

Depreciation and amortization

66,748

 

68,308

 

209,455

 

204,319

Taxes other than income taxes

53,497

 

53,762

 

158,254

 

159,630

Total operating expenses

618,178

 

605,480

 

1,870,229

 

1,810,096

 

 

 

 

 

 

 

 

Operating income

228,414

 

211,165

 

650,470

 

574,430

Other income and expenses, net

14,822

 

7,841

 

27,590

 

25,770

Interest expense and preferred dividends:

 

 

 

 

 

 

 

Interest expense

59,468

 

66,073

 

181,623

 

209,886

Preferred dividends of subsidiary

114

 

293

 

700

 

879

Total interest expense and preferred dividends

59,582

 

66,366

 

182,323

 

210,765

Income from continuing operations before income taxes and minority interest

183,654

 

152,640

 

495,737

 

389,435

Income tax expense

67,223

 

40,883

 

191,481

 

130,128

Minority interest in net income of subsidiaries

1,413

 

1,011

 

2,452

 

2,380

Income from continuing operations

115,018

 

110,746

 

301,804

 

256,927

Loss from discontinued operations, net of tax

 

(539)

 

 

(2,203)

Net income

$115,018

 

$110,207

 

$301,804

 

$254,724

 

 

 

 

 

 

 

 

Common share data:

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

Basic

166,101

 

164,813

 

165,799

 

163,813

Diluted

169,456

 

168,629

 

169,371

 

168,587

 

 

 

 

 

 

 

 

Basic income (loss) per common share:

 

 

 

 

 

 

 

Income from continuing operations

$0.69

 

$0.67

 

$1.81

 

$1.56

Loss from discontinued operations

 

 

 

(0.01)

Basic income per common share

$0.69

 

$0.67

 

$1.81

 

$1.55

 

 

 

 

 

 

 

 

Diluted income (loss) per common share:

 

 

 

 

 

 

 

Income from continuing operations

$0.67

 

$0.65

 

$1.78

 

$1.52

Loss from discontinued operations

 

 

 

(0.01)

Diluted income per common share

$0.67

 

$0.65

 

$1.78

 

$1.51

 


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

 

(In thousands)

September 30,
2007

 

December 31,
2006

ASSETS

 

 

 

Current Assets:

 

 

 

Cash and cash equivalents

$193,063

 

$114,138

Accounts receivable:
Customer

206,239

 

167,792

Unbilled utility revenue

80,766

 

117,977

Wholesale and other

86,116

 

63,894

Allowance for uncollectible accounts

(14,012)

 

(14,591)

Materials and supplies

101,467

 

96,117

Fuel

69,811

 

74,951

Deferred income taxes

133,718

 

127,531

Prepaid taxes

52,123

 

44,603

Collateral deposits

36,344

 

39,399

Commodity contracts

1,763

 

1,430

Restricted funds

33,193

 

12,923

Regulatory assets

61,301

 

39,128

Other

23,286

 

24,130

Total current assets

1,065,178

 

909,422

 

 

 

 

Property, Plant and Equipment, Net:

 

 

 

Generation

5,863,492

 

5,820,278

Transmission

1,062,585

 

1,056,759

Distribution

3,721,410

 

3,597,405

Other

439,515

 

412,894

Accumulated depreciation

(4,783,481)

 

(4,636,972)

Subtotal

6,303,521

 

6,250,364

Construction work in progress

636,393

 

262,529

Total property, plant and equipment, net

6,939,914

 

6,512,893

 

 

 

 

Investments and Other Assets:

 

 

 

Restricted funds – Fort Martin scrubber project

378,491

 

Goodwill

367,287

 

367,287

Investments in unconsolidated affiliates

28,221

 

28,259

Other

16,179

 

27,932

Total investments and other assets

790,178

 

423,478

 

 

 

 

Deferred Charges:

 

 

 

Regulatory assets

709,026

 

674,095

Commodity contracts

5,196

 

Other

34,850

 

32,558

Total deferred charges

749,072

 

706,653

Total Assets

$9,544,342

 

$8,552,446


 

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

 

(In thousands, except share amounts)

September 30,
2007

 

September 30,
2006

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

Current Liabilities:

 

 

 

Long-term debt due within one year

$184,555

 

$201,189

Accounts payable

301,609

 

236,706

Accrued taxes

127,101

 

136,216

Commodity contracts

11,354

 

5,984

Accrued interest

121,316

 

99,854

Other

134,667

 

140,830

Total current liabilities

880,602

 

820,779

 

 

 

 

Long-term Debt

3,773,096

 

3,383,986

 

 

 

 

Deferred Credits and Other Liabilities:

 

 

 

Commodity contracts

12,829

 

17,982

Income taxes payable

61,639

 

Investment tax credit

70,250

 

72,938

Deferred income taxes

1,131,371

 

936,911

Obligations under capital leases

35,640

 

26,007

Regulatory liabilities

470,257

 

464,092

Adverse power purchase commitment

154,084

 

166,937

Other

521,245

 

547,706

Total deferred credits and other liabilities

2,457,315

 

2,232,573

 

 

 

 

Minority Interest

12,573

 

10,713

 

 

 

 

Preferred Stock of Subsidiary

 

24,000

 

 

 

 

Common Stockholders’ Equity:

 

 

 

Common stock—$1.25 par value per share, 260 million shares authorized and 166,202,217 and 165,409,908 shares issued at September 30, 2007 and December 31, 2006, respectively

207,753

 

206,762

Other paid-in capital

1,907,525

 

1,907,879

Retained earnings

358,778

 

74,698

Treasury stock at cost – 49,493 shares

(1,756)

 

(1,756)

Accumulated other comprehensive loss

(51,544)

 

(107,188)

Total common stockholders’ equity

2,420,756

 

2,080,395

Total Liabilities and Stockholders’ Equity

$9,544,342

 

$8,552,446

 


Income Summary

 

 

Three Months Ended
September 30, 2007

Three Months Ended
September 30, 2006

 

 

(In millions)

Delivery
and
Services

 

Generation
and
Marketing

 

 

 

Eliminations

 

 

 

Total

 

Delivery
and
Services

 

Generation
and
Marketing

 

 

 

Eliminations

 

 

 

Total

Operating revenues

$692.4

 

$581.1

 

$(426.9)

 

$846.6

 

$702.2

 

$488.6

 

$(374.2)

 

$816.6

Fuel

 

245.5

 

 

245.5

 

 

231.0

 

 

231.0

Purchased power and transmission

493.0

 

25.6

 

(424.7)

 

93.9

 

466.2

 

8.2

 

(372.4)

 

102.0

Deferred energy costs, net

2.3

 

1.3

 

 

3.6

 

(0.2)

 

 

 

(0.2)

Operations and maintenance

85.7

 

71.3

 

(2.2)

 

154.8

 

84.3

 

68.2

 

(1.8)

 

150.7

Depreciation and amortization

40.4

 

26.3

 

 

66.7

 

37.7

 

30.6

 

 

68.3

Taxes other than income taxes

33.9

 

19.7

 

 

53.6

 

33.5

 

20.2

 

 

53.7

Total operating expenses

655.3

 

389.7

 

(426.9)

 

618.1

 

621.5

 

358.2

 

(374.2)

 

605.5

Operating income

37.1

 

191.4

 

 

228.5

 

80.7

 

130.4

 

 

211.1

Other income and expenses, net

3.0

 

13.6

 

(1.8)

 

14.8

 

5.3

 

3.4

 

(0.8)

 

7.9

Interest expense and preferred dividends

18.2

 

43.3

 

(1.8)

 

59.7

 

20.2

 

47.0

 

(0.8)

 

66.4

Income from continuing operations before income taxes and minority interest

21.9

 

161.7

 

 

183.6

 

65.8

 

86.8

 

 

152.6

Income tax expense from continuing operations

9.1

 

58.1

 

 

67.2

 

22.0

 

18.9

 

 

40.9

Minority interest

 

1.4

 

 

1.4

 

 

1.0

 

 

1.0

Income from continuing operations

12.8

 

102.2

 

 

115.0

 

43.8

 

66.9

 

 

110.7

Loss from discontinued operations, net of tax

 

 

 

 

 

(0.5)

 

 

(0.5)

Net income

$12.8

 

$102.2

 

$—

 

$115.0

 

$43.8

 

$66.4

 

$—

 

$110.2

 

 

Nine Months Ended
September 30, 2007

Nine Months Ended
September 30, 2006

 

 

(In millions)

Delivery
and
Services

 

Generation
and
Marketing

 

 

 

Eliminations

 

 

 

Total

 

Delivery
and
Services

 

Generation
and
Marketing

 

 

 

Eliminations

 

 

 

Total

Operating revenues

$2,128.8

 

$1,630.9

 

$(1,239.0)

 

$2,520.7

 

$2,037.3

 

$1,409.8

 

$(1,062.6)

 

$2,384.5

Fuel

 

709.1

 

 

709.1

 

 

641.5

 

 

641.5

Purchased power and transmission

1,447.9

 

77.2

 

(1,231.5)

 

293.6

 

1,328.8

 

26.6

 

(1,057.1)

 

298.3

Gain on sale of OVEC power agreement and shares

 

 

 

 

 

(6.1)

 

 

(6.1)

Deferred energy costs, net

(0.5)

 

(5.6)

 

 

(6.1)

 

5.2

 

 

 

5.2

Operations and maintenance

256.6

 

256.8

 

(7.5)

 

505.9

 

264.2

 

248.6

 

(5.5)

 

507.3

Depreciation and amortization

121.7

 

87.7

 

 

209.4

 

113.3

 

91.0

 

 

204.3

Taxes other than income taxes

99.5

 

58.8

 

 

158.3

 

98.7

 

60.9

 

 

159.6

Total operating expenses

1,925.2

 

1,184.0

 

(1,239.0)

 

1,870.2

 

1,810.2

 

1,062.5

 

(1,062.6)

 

1,810.1

Operating income

203.6

 

446.9

 

 

650.5

 

227.1

 

347.3

 

 

574.4

Other income and expenses, net

10.4

 

21.8

 

(4.6)

 

27.6

 

16.5

 

11.5

 

(2.2)

 

25.8

Interest expense and preferred dividends

55.4

 

131.6

 

(4.6)

 

182.4

 

62.4

 

150.6

 

(2.2)

 

210.8

Income from continuing operations before income taxes and minority interest

158.6

 

337.1

 

 

495.7

 

181.2

 

208.2

 

 

389.4

Income tax expense from continuing operations

66.9

 

124.6

 

 

191.5

 

67.7

 

62.4

 

 

130.1

Minority interest

 

2.4

 

 

2.4

 

 

2.4

 

 

2.4

Income from continuing operations

91.7

 

210.1

 

 

301.8

 

113.5

 

143.4

 

 

256.9

Loss from discontinued operations, net of tax

 

 

 

 

 

(2.2)

 

 

(2.2)

Net income

$91.7

 

$210.1

 

$—

 

$301.8

 

$113.5

 

$141.2

 

$—

 

$254.7


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

 

THREE MONTHS ENDED SEPTEMBER 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

$183.6

$115.0

$0.67

 

 

 

 

Adjustments:

 

 

 

Loss from discontinued operations

--

--

 

Adjusted Income

$183.6

$115.0

$0.67

 

 

 

 

Calculation of Adjusted EBITDA:

 

 

 

Net Income - GAAP basis

 

$115.0

 

Loss from discontinued operations

 

--

 

Interest expense and preferred dividends

 

59.7

 

Income tax expense

 

67.2

 

Depreciation and amortization

 

66.7

 

EBITDA from continuing operations

 

308.6

 

No adjustments

 

--

 

Adjusted EBITDA from continuing operations

 

$308.6

 

 

THREE MONTHS ENDED SEPTEMBER 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

$152.6

$110.2

$0.65

 

 

 

 

Adjustments:

 

 

 

Loss from discontinued operations

 

0.5

 

Change in Pennsylvania state income tax law 1

 

(16.7)

 

Adjusted Income

$152.6

$94.0

$0.56

 

 

 

 

Calculation of Adjusted EBITDA:

 

 

 

Net Income - GAAP basis

 

$110.2

 

Loss from discontinued operations

 

0.5

 

Interest expense and preferred dividends

 

66.4

 

Income tax expense

 

40.9

 

Depreciation and amortization

 

68.3

 

EBITDA from continuing operations

 

286.3

 

No adjustments

 

--

 

Adjusted EBITDA from continuing operations

 

$286.3

 

 

See accompanying Notes to Reconciliation of Non-GAAP Financial Measures


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

 

 

DELIVERY AND SERVICES

GENERATION AND MARKETING


THREE MONTHS ENDED SEPTMEBER 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

$21.9

$12.8

$161.7

$102.2

 

 

 

 

 

Adjustments:

 

 

 

 

No adjustments

--

--

--

--

Adjusted Income

$21.9

$12.8

$161.7

$102.2

 

DELIVERY AND SERVICES

GENERATION AND MARKETING

THREE MONTHS ENDED SEPTEMBER 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 - GAAP Basis

$65.8

$43.8

$86.8

$66.4

 

 

 

 

 

Adjustments:

 

 

 

 

Loss from discontinued operations

 

--

 

0.5

Change in Pennsylvania state income tax law 1

 

--

 

(16.7)

Adjusted Income

$65.8

$43.8

$86.8

$50.2

 

See accompanying Notes to Reconciliation of Non-GAAP Financial Measures


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

 

NINE MONTHS ENDED SEPTEMBER 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

$495.7

$301.8

$1.78

 

 

 

 

Adjustments:

 

 

 

No adjustments

--

--

 

Adjusted Income

$495.7

$301.8

$1.78

 

 

 

 

Calculation of Adjusted EBITDA:

 

 

 

Net Income - GAAP basis

 

$301.8

 

Loss from discontinued operations

 

--

 

Interest expense and preferred dividends

 

182.4

 

Income tax expense

 

191.5

 

Depreciation and amortization

 

209.4

 

EBITDA from continuing operations

 

885.1

 

No adjustments

 

--

 

Adjusted EBITDA from continuing operations

 

$885.1

 

 

NINE MONTHS ENDED SEPTEMBER 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

$389.4

$254.7

$1.51

 

 

 

 

Adjustments:

 

 

 

Loss from discontinued operations

 

2.2

 

Change in Pennsylvania state income tax law 1

 

(16.7)

 

Write-off of prior deferred financing costs 2

9.5

5.8

 

Adjusted Income

$398.9

$246.0

$1.46

 

 

 

 

Calculation of Adjusted EBITDA:

 

 

 

Net Income - GAAP basis

 

$254.7

 

Loss from discontinued operations

 

2.2

 

Interest expense and preferred dividends

 

210.8

 

Income tax expense

 

130.1

 

Depreciation and amortization

 

204.3

 

EBITDA from continuing operations

 

802.1

 

No adjustments

 

--

 

Adjusted EBITDA from continuing operations

 

$802.1

 

 

See accompanying Notes to Reconciliation of Non-GAAP Financial Measures


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

 

 

DELIVERY AND SERVICES

GENERATION AND MARKETING


NINE MONTHS ENDED SEPTMEBER 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

$158.6

$91.7

$337.1

$210.1

 

 

 

 

 

Adjustments:

 

 

 

 

No adjustments

--

--

--

--

Adjusted Income

$158.6

$91.7

$337.1

$210.1

 

 

DELIVERY AND SERVICES

GENERATION AND MARKETING

NINE MONTHS ENDED SEPTEMBER 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 - GAAP Basis

$181.2

$113.5

$208.2

$141.2

 

 

 

 

 

Adjustments:

 

 

 

 

Loss from discontinued operations

 

 

 

2.2

Change in Pennsylvania state income tax law1

 

 

 

(16.7)

Write-off of prior deferred financing costs2

1.6

1.0

7.9

4.8

Adjusted Income

$182.8

$114.5

$216.1

$131.5

 

See accompanying Notes to Reconciliation of Non-GAAP Financial Measures



RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
CONSOLIDATED INCOME TAX EXPENSE
(in millions)
(unaudited)

 

ADJUSTED EXPENSES

THREE MONTHS
ENDED SEPT 30, 2007

THREE MONTHS
ENDED SEPT 30, 2006

Income tax expense:

 

 

As reported

$67.2

$40.9

 

 

 

Change in Pennsylvania state income tax law1

--

16.7

As Adjusted

$67.2

$57.6

 

See accompanying Notes to Reconciliation of Non-GAAP Financial Measures

 

Notes to Reconciliation of Non-GAAP Financial Measures:

 

(1)

Represents the impact of a change in Pennsylvania state income tax law. Included in income tax expense on the Consolidated Statements of Operations.

(2)

Represents the write-off of prior deferred financing costs. Included in interest expense on the Consolidated Statements of Operations.


Allegheny Energy, Inc. and Subsidiaries

Operating Statistics

(unaudited)

Three Months Ended September 30,

 

 

 

 

 

 

 

 

 

2007

 

2006

 

Change

Delivery and Services:

 

 

 

 

 

 

Retail electricity sales (million KWH)

 

11,164

 

11,026

 

1.3%

Usage per customer (KWH):

 

 

 

 

 

 

Residential

 

3,105

 

3,083

 

0.7%

Commercial

 

16,364

 

16,190

 

1.1%

Industrial

 

146,894

 

148,291

 

-0.9%

Generation and Marketing:

 

 

 

 

 

 

Total generation (million KWH):

 

 

 

 

 

 

Supercritical coal

 

10,226

 

10,535

 

-2.9%

Other coal

 

1,337

 

1,462

 

-8.5%

Gas

 

380

 

227

 

67.4%

Hydro and other

 

697

 

574

 

21.2%

Total

 

12,640

 

12,798

 

-1.2%

Net capacity factor:

 

 

 

 

 

 

Supercritical coal

 

78%

 

80%

 

-2%

All coal

 

71%

 

74%

 

-3%

Equivalent availability factor:

 

 

 

 

 

 

Supercritical coal

 

87%

 

89%

 

-2%

All coal

 

85%

 

90%

 

-5%

Degree Days:

 

 

 

 

 

 

Heating

 

62

 

113

 

-45.1%

Cooling

 

666

 

606

 

9.9%

 


Allegheny Energy, Inc. and Subsidiaries

Operating Statistics

(unaudited)

Nine Months Ended September 30,

 

 

 

 

 

 

 

 

 

2007

 

2006

 

Change

Delivery and Services:

 

 

 

 

 

 

Retail electricity sales (million KWH)

 

33,540

 

32,257

 

4.0%

Usage per customer (KWH):

 

 

 

 

 

 

Residential

 

9,589

 

9,024

 

6.3%

Commercial

 

46,706

 

45,314

 

3.1%

Industrial

 

448,529

 

450,558

 

-0.5%

Generation and Marketing:

 

 

 

 

 

 

Total generation (million KWH):

 

 

 

 

 

 

Supercritical coal

 

30,285

 

30,269

 

0.1%

Other coal

 

4,551

 

4,413

 

3.1%

Gas

 

859

 

402

 

113.7%

Hydro and other

 

1,796

 

1,966

 

-8.6%

Total

 

37,491

 

37,050

 

1.2%

Net capacity factor:

 

 

 

 

 

 

Supercritical coal

 

77%

 

77%

 

0%

All coal

 

71%

 

71%

 

0%

Equivalent availability factor:

 

 

 

 

 

 

Supercritical coal

 

85%

 

86%

 

-1%

All coal

 

84%

 

86%

 

-2%

Degree days:

 

 

 

 

 

 

Heating

 

3,437

 

3,069

 

12.0%

Cooling

 

944

 

778

 

21.3%