View:
Report on Form 8-K

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

Current Report

 

 

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

 

Date of Report (Date of earliest event reported): July 26, 2004

 


Commission
File Number


Registrant, State of Incorporation,
Address and Telephone Number

I.R.S. Employer
Identification
Number

 

 

 

 

 

0-33207

 

GREAT PLAINS ENERGY INCORPORATED

 

43-1916803

 

 

(A Missouri Corporation)

 

 

 

 

1201 Walnut Street

 

 

 

 

Kansas City, Missouri 64106

 

 

 

 

(816) 556-2200

 

 

 

 

 

 

 

 

 

NOT APPLICABLE

 

 

(Former name or former address,
if changed since last report)

 

 

 

 

 

 

 

 

 

 

1-707

 

KANSAS CITY POWER & LIGHT COMPANY

 

44-0308720

 

 

(A Missouri Corporation)

 

 

 

 

1201 Walnut Street

 

 

 

 

Kansas City, Missouri 64106

 

 

 

 

(816) 556-2200

 

 

 

 

 

 

 

 

 

NOT APPLICABLE

 

 

(Former name or former address,
if changed since last report)

 

 

 

 

 

 


Great Plains Energy Incorporated (Great Plains Energy) and Kansas City Power & Light Company (KCP&L) (the Registrants) are separately furnishing this combined Current Report on Form 8-K (Report). Information contained herein relating to an individual Registrant is furnished by such registrant on its own behalf. Each Registrant makes representations only as to information relating to itself.

ITEM 7.

FINANCIAL STATEMENTS AND EXHIBITS

 

 

(c) Exhibit No.

 

 

 

99

Press release issued by Great Plains Energy Incorporated on July 26, 2004.

ITEM 12.

RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

On July 26, 2004, Great Plains Energy issued a press release announcing second quarter 2004 earnings. A copy of the press release is attached to this report on Form 8-K as Exhibit 99.

The press release contains information regarding Great Plains Energy's reportable segments, including the KCP&L reportable segment. Accordingly, this report is also being furnished on behalf of KCP&L.

The information, including the exhibit attached hereto, in this report is being furnished and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section. The information in this report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

GREAT PLAINS ENERGY INCORPORATED

 

/s/Jeanie Sell Latz

Jeanie Sell Latz

Executive Vice President-Corporate and Shared Services and Secretary

 

KANSAS CITY POWER & LIGHT COMPANY

 

/s/Jeanie Sell Latz

Jeanie Sell Latz

Secretary

Date:  July 27, 2004

Exhibit 99

Media Contact:    Tom Robinson
   816-556-2902

Investor Contact:    Todd Kobayashi
   816-556-2312

FOR IMMEDIATE RELEASE

GREAT PLAINS ENERGY RESULTS DRIVEN
BY STRONG WHOLESALE PERFORMANCE

New Strategic Intent Unveiled

Kansas City, MO, July 26, 2004 – Great Plains Energy Incorporated (NYSE:GXP) today announced second quarter 2004 earnings of $41.2 million. Second quarter earnings were off 18% compared to earnings in the same period in 2003 of $50.5 million, due to a $17.8 million contribution in 2003 from unusual items including a $25.9 million contribution related to DTI Holdings, Inc. Earnings per share for the second quarter of 2004 were $0.59 compared to $0.73 for the same period in 2003.

Ongoing earnings for the second quarter of 2004, defined as Generally Accepted Accounting Principles (GAAP) earnings adjusted for certain unusual items, were $41.0 million, up 26% compared to $32.7 million in the second quarter of 2003. Ongoing earnings per share were $0.59 compared to $0.48 in the same period of 2003.

For the six months ended June 30, 2004, earnings were $68.1 million, up approximately 5% compared to earnings for the same period last year of $64.6 million and earnings per share were $0.98 compared to $0.93, respectively. The Company’s ongoing earnings for the first six months were $70.1 million, up 29% compared to 2003 ongoing earnings for the same period of $54.3 million and ongoing earnings per share were $1.01 compared to $0.79, respectively.

The increases in quarterly and year to date ongoing earnings compared to the same periods in 2003 were driven primarily by higher wholesale revenues and favorable weather at Kansas City Power & Light (KCP&L). These factors were partially offset by increased pension expenses and increased holding company expenses. In addition to these items, earnings for the year to date period were reduced by a first quarter write down of the KLT Gas portfolio, impacting earnings by $1.2 million. KLT Gas operating losses over the six-month period were approximately $0.8 million. Earnings for the first six months of 2003 also reflect a $10.3 million contribution from unusual items.

For 2004, the Company affirms ongoing earnings guidance to be in the range of $2.23 to $2.35 per share.

Second Quarter Highlights:

    Great Plains Energy reported ongoing earnings up 26%

    KCP&L reported second quarter wholesale revenues up 54%

    Strategic Energy reported MWh’s delivered up 32%

    Great Plains Energy issued $313.6 million in common stock and FELINE PRIDESSM to retire debt.

MORE

Page 2

Commenting on the results, Chairman Michael Chesser said, “Availability and capacity at KCP&L’s fleet continues to be very strong, resulting in substantial wholesale revenues.” He continued, “We are benefiting from the diversity in having regulated and competitive businesses. The persistently high price of natural gas has created a challenging environment for Strategic Energy, yet has produced higher wholesale revenues at the utility.”

Great Plains Energy Strategic Intent

Great Plains Energy also unveiled its long-range strategic intent. The comprehensive plan includes several key strategies:

    To be among the industry leaders in supplying and delivering electricity to customers. The regulated and competitive businesses will provide collaborative and innovative energy solutions. While the utility business fulfills its responsibility to serve a growing base of customers, the competitive business will capitalize on growth opportunities in markets that have choice.

    To form an “energy partnership” with our customers using technologies and programs that allow us to better understand our customers and to better manage the flow of information and energy between us. This approach will create a future delivery system for our utility customers and innovative products and services for our retail customers.

    To manage the generation of electricity with a diverse portfolio of options to ensure the right balance of affordable and reliable power with environmental stewardship.

    To do our part in protecting the well being of the residents and businesses in our region by adopting new technologies that reduces power plant emissions impacting air quality and investing in continuous environmental improvements.

    To be collaborative partners in working with everyone who has a vested interest in our business and be known as a company that listens, thinks ahead, delivers extraordinary service, and is passionate about developing solutions that benefit customers, communities and our Company.

Chesser said, “The plan continues to build on the Company’s foundation towards a culture that emphasizes greater innovation and collaboration with all stakeholders in identifying solutions for long-term challenges. We are committed to balancing and delivering attractive shareholder results with economic and environmental vitality for our communities, personal and professional growth for our employees, and affordable and reliable electricity for our customers.”

For more information concerning the strategic intent, refer to www.greatplainsenergy.com.

Kansas City Power & Light

KCP&L, an integrated, regulated electric utility, earned $32.6 million, up 46% in the second quarter of 2004 compared to $22.3 million in the same period last year. Earnings per share in the second quarter 2004 were $0.47 compared to $0.32 in 2003. Second quarter 2004 revenues were $274.7 million, up 11% compared to $247.3 million in the same quarter last year.

MORE

Page 3

Compared to the second quarter last year, wholesale revenues increased 54% due to the combination of 37% higher market prices and 21% more MWh’s sold. Fewer planned and unplanned plant outages led to availability and capacity gains in the coal base load fleet and an increased volume of MWh’s available to sell wholesale. Equivalent availability and the capacity factor for the coal base load fleet were 79% and 75%, respectively, in the second quarter of this year compared to 72% and 66%, respectively, in last year’s quarter. Retail revenues were 4% higher than the same quarter last year, but up 2% excluding the affects of weather. KCP&L’s second quarter 2004 earnings were negatively affected by increased pension expense of $1.3 million.

For the six months ended June 30, 2004, KCP&L’s earnings were $54.2 million, up 52% compared to $35.7 million in the same period last year. At mid-year, earnings per share were $0.78 in 2004 compared to $0.52 in 2003. Year to date wholesale revenues increased to $103.6 million, up 32% over last year’s period. These results reflect an 11% increase in average wholesale power prices and an 18% increase in MWh’s sold compared to the same period last year. Equivalent availability and the capacity factor for the coal base load fleet were 81% and 78%, respectively, for the first six months of this year compared to 74% and 69%, respectively, in last year’s period. KCP&L’s 2004 year to date earnings were impacted by increased pension expense of $1.9 million and by $8.0 million of other operational expenses including transmission and storm related expenses.

Strategic Energy

Strategic Energy, a competitive electricity provider, continued its solid performance in competitive markets. Second quarter revenues were $338.5 million, up 33% driven by a 32% increase in MWh’s delivered compared to the same period last year. Earnings for the second quarter were $9.3 million, or $0.13 per share compared to earnings of $9.6 million, or $0.14 per share, in the same quarter last year. The higher revenues were slightly more than offset by an 18% decline in gross margin per MWh to approximately $6.20 compared to $7.60 in the same period last year, and by a 31% increase in operating expenses driven mainly by the addition of new sales and operating personnel.

For the first two quarters of 2004, Strategic Energy’s earnings were $18.6 million, or $0.27 per share, compared to earnings of $19.4 million, or $0.28 per share, for the same period in 2003. Year to date revenues were up 31% driven by 24% higher MWh’s delivered to $633.0 million compared to $484.4 million in the same period of 2003. The higher revenues were slightly more than offset by a 15% decline in gross margin per MWh to approximately $6.50 compared to $7.65 in the same period last year, and by a 28% increase in operating expenses driven mainly by new sales and operating personnel.

The moderate decline in quarterly earnings was driven primarily by reduced gross margin per MWh of approximately $6.20 in the quarter compared to $7.60 in the same period last year. In addition to the expected roll-off of older, higher margin contracts, the persistent environment of relatively high wholesale electricity prices and increased competition impacted average margins on new customers. Higher wholesale energy prices have reduced savings available to customers in some markets compared to prevailing utility rates creating more customer price sensitivity and reducing average contract lengths and the rate of backlog growth. Due to these factors, Strategic Energy’s average gross margin for the year is expected to be at the lower end of the $6.20-$6.50 projection and earnings per share is also expected to be at the lower end of the $0.57-$0.60 segment guidance.

MORE

Page 4

Strategic Energy made modest progress on building future backlog for deliveries in the quarter due primarily to the difficult current environment in competitive supply. At June 30, the combination of MWhs delivered and contracted backlog for 2004 was approximately 19.3 million MWhs, compared to 18.1 million at the end of last quarter. This figure is already within the 2004 target of 19-21 million MWhs delivered. Backlog for 2005 was approximately 12.8 million MWh’s compared to 12.0 million MWh’s at the end of the first quarter.

Commenting on the subsidiary, Chesser said, “Strategic Energy has responded to changing customer requirements by providing a broader mix of flexible products to help customers manage their needs in a higher price environment. We continue to focus on our niche of small to mid-sized customers.” Commenting further, “When reviewing the long-term opportunities for this company, we have confidence in the business due to the potential market growth and our outstanding track record.”

Non-GAAP Financial Measure

Great Plains Energy provides in its quarterly earnings releases descriptions of “ongoing earnings” in addition to earnings calculated in accordance with GAAP. Great Plains Energy also provides its earnings guidance in terms of ongoing earnings. Ongoing earnings are a non-GAAP financial measure that differs from GAAP earnings because it excludes the effect of certain unusual items. Ongoing earnings for historical periods are reconciled to GAAP earnings for the same periods in the tables on Attachments B and C. Great Plains Energy is unable to reconcile its ongoing earnings guidance to GAAP earnings per share because we do not predict the future impact of unusual items.

We believe ongoing earnings provide to investors a useful indicator of our results that are comparable among periods because it excludes the effects of unusual items, which may occur on an irregular basis. Investors should note that this non-GAAP measure involves judgments by management including whether an item is classified as an unusual item. We use ongoing earnings internally to measure performance against budget and in reports for management and the board of directors.

Great Plains Energy Incorporated (NYSE:GXP) headquartered in Kansas City, MO, is the holding company for Kansas City Power & Light Company, a leading regulated provider of electricity in the Midwest; and Strategic Energy LLC, a competitive electricity supplier. The Company’s web site is www.greatplainsenergy.com.

CERTAIN FORWARD-LOOKING INFORMATION — Statements made in this release that are not based on historical facts are forward-looking, may involve risks and uncertainties, and are intended to be as of the date when made. In connection with the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, the Company is providing a number of important factors that could cause actual results to differ materially from the provided forward-looking information. These important factors include: future economic conditions in the regional, national and international markets, including but not limited to regional and national wholesale electricity markets; market perception of the energy industry and the Company; changes in business strategy, operations or development plans; effects of current or proposed state and federal legislative and regulatory actions or developments, including, but not limited to, deregulation, re-regulation and restructuring of the electric utility industry and constraints placed on the Company’s actions by the Public Utility Holding Company Act of 1935; adverse changes in applicable laws, regulations, rules, principles or practices governing tax, accounting and environmental matters including, but not limited to, air quality; financial market conditions and performance including, but not limited to, changes in interest rates and in availability and cost of capital and the effects on the Company’s pension plan assets and costs; ability to maintain current credit ratings; inflation rates; effectiveness of risk management policies and procedures and the ability of counterparties to satisfy their contractual commitments; impact of terrorist acts; increased competition including, but not limited to, retail choice in the electric utility industry and the entry of new competitors; ability to carry out marketing and sales plans; weather conditions including weather-related damage; cost, availability and deliverability of fuel; ability to achieve generation planning goals

MORE

Page 5

and the occurrence of unplanned generation outages; delays in the anticipated in-service dates of additional generating capacity; nuclear operations; ability to enter new markets successfully and capitalize on growth opportunities in non-regulated businesses; performance of projects undertaken by the Company’s non-regulated businesses and the success of efforts to invest in and develop new opportunities; and other risks and uncertainties. This list of factors is not all-inclusive because it is not possible to predict all factors.

MORE

Page 6

Attachment A

GREAT PLAINS ENERGY
Consolidated Statements of Income

(Unaudited)

Three Months Ended Year to Date
June 30 June 30
2004 2003 2004 2003

(thousands)
Operating Revenues                    
   Electric revenues - KCP&L     $ 274,625   $ 247,315   $ 521,160   $ 481,707  
   Electric revenues - Strategic Energy    338,029    254,824    632,140    483,776  
   Other revenues    846    858    1,678    1,722  

      Total    613,500    502,997    1,154,978    967,205  

Operating Expenses  
   Fuel    42,256    37,110    82,856    74,504  
   Purchased power - KCP&L    17,353    15,868    29,820    31,941  
   Purchased power - Strategic Energy    307,404    226,003    571,758    425,946  
   Other    77,906    70,688    157,640    140,193  
   Maintenance    23,559    23,798    44,030    46,750  
   Depreciation and depletion    37,565    35,410    74,085    70,677  
   General taxes    25,303    23,700    50,024    48,108  
   Gain on property    (123 )  (20,523 )  (158 )  (20,550 )

      Total    531,223    412,054    1,010,055    817,569  

Operating income    82,277    90,943    144,923    149,636  
Non-operating income    1,557    2,313    2,969    3,578  
Non-operating expenses    (3,577 )  (2,218 )  (6,479 )  (6,940 )
Interest charges    (18,966 )  (19,417 )  (37,305 )  (38,891 )

Income from continuing operations before income  
   taxes, loss from equity investments and minority  
   interest in subsidiaries    61,291    71,621    104,108    107,383  
Income taxes    19,949    10,130    32,112    21,261  
Loss from equity investments    (306 )  (293 )  (613 )  (586 )
Minority interest in subsidiaries    410    (2,221 )  (435 )  (4,475 )

Income from continuing operations    41,446    58,977    70,948    81,061  
Gain (Loss) from discontinued operations, net of  
   income taxes    159    (8,091 )  (2,019 )  (15,620 )

Net income    41,605    50,886    68,929    65,441  
Preferred stock dividend requirements    412    412    823    823  

Earnings available for common stock   $ 41,193   $ 50,474   $ 68,106   $ 64,618  

Average number of common shares outstanding      70,193    69,186    69,725    69,188  

Basic and diluted earnings per common share
  
   Continuing operations   $ 0.59   $ 0.85   $ 1.01   $ 1.16  
   Discontinued operations    -    (0.12 )  (0.03 )  (0.23 )

Basic and diluted earnings per common share   $ 0.59   $ 0.73   $ 0.98   $ 0.93  


Cash dividends per common share
   $ 0.415   $ 0.415   $ 0.83   $ 0.83  

MORE

Page 7

Attachment B

Great Plains Energy
Consolidated Earnings and Earnings Per Share
Three Months Ended June 30


Earnings per Great
Earnings Plains Energy Share


2004 2003 2004 2003

(millions)
 
KCP&L     $ 32.6   $ 22.3       $ 0.47   $ 0.32  
Strategic Energy    9.3    9.6       0.13    0.14  
KLT Investments    3.2    3.9       0.04    0.06  
Other    (3.7 )  23.2       (0.05 )  0.34  



   Earnings from continuing operations     41.4    59.0       0.59    0.86  
KLT Gas discontinued operations,  
   net of income taxes     0.2     (0.6 )       -     (0.01 )
R. S. Andrews discontinued operations,  
   net of income taxes    -    (7.5 )     -    (0.11 )
Preferred dividends    (0.4 )  (0.4 )     -    (0.01 )

      Earnings available for common stock   $ 41.2   $ 50.5      $ 0.59   $ 0.73  

  
Reconciliation of GAAP to Non-GAAP  
Earnings available for common stock   $ 41.2   $ 50.5      $ 0.59   $ 0.73  
Reconciling items  
   KLT - Gas Discontinued operations    (0.2 )  0.6       -    0.01  
   R.S. Andrews - Discontinued operations    -    7.5       -    0.11  
   Other -- DTI    -    (25.9 )     -    (0.37 )

      Ongoing earnings   $ 41.0   $ 32.7      $ 0.59   $ 0.48  

MORE

Page 8

Attachment C

Great Plains Energy
Consolidated Earnings and Earnings Per Share
Year Ended June 30


Earnings per Great
Earnings Plains Energy Share


2004 2003 2004 2003

(millions)
 
KCP&L     $ 54.2   $ 35.7       $ 0.78   $ 0.52  
Strategic Energy    18.6    19.4       0.27    0.28  
KLT Investments    6.4    6.2       0.09    0.09  
Other    (8.3 )  19.7       (0.12 )  0.28  



   Earnings from continuing operations    70.9    81.0       1.02    1.17  
KLT Gas discontinued operations,  
   net of income taxes    (2.0 )  (6.9 )     (0.03 )  (0.10 )
R. S. Andrews discontinued operations,  
   net of income taxes    -    (8.7 )     -    (0.13 )
Preferred dividends    (0.8 )  (0.8 )     (0.01 )  (0.01 )

      Earnings available for common stock   $ 68.1   $ 64.6      $ 0.98   $ 0.93  

   
Reconciliation of GAAP to Non-GAAP  
Earnings available for common stock   $ 68.1   $ 64.6      $ 0.98   $ 0.93  
Reconciling items  
   KLT Gas -- Discontinued operations    2.0    6.9       0.03    0.10  
   R.S. Andrews -- Discontinued operations    -    8.7       -    0.13  
   Other -- DTI    -    (25.9 )     -    (0.37 )

      Ongoing earnings   $ 70.1   $ 54.3      $ 1.01   $ 0.79  

MORE

Page 9

Attachment D

GREAT PLAINS ENERGY
Summary Income Statement by Segment
Three Months Ended June 30, 2004


Consolidated Strategic
GPE KCP&L Energy Other

(millions)
Operating revenues     $ 613.5   $ 274.7   $ 338.5   $ 0.3  
Fuel       (42.3 )   (42.3 )   -     -  
Purchased power       (324.8 )   (17.3 )   (307.5 )   -  
Other operating expense     (126.7 )   (110.3 )   (12.5 )   (3.9 )
Depreciation and depletion     (37.6 )   (36.1 )   (1.2 )   (0.3 )
Gain on property     0.2     0.1     -   0.1  

Operating income (loss)     82.3     68.8     17.3     (3.8 )
Loss from equity investments     (0.3 )   -     -     (0.3 )
Non-operating income (expenses)     (1.7 )   0.4     (0.7 )   (1.4 )
Interest charges     (19.0 )   (17.0 )   (0.2 )   (1.8 )
Income taxes     (19.9 )   (19.6 )   (7.1 )   6.8  
Discontinued operations (KLT Gas)     0.2     -     -     0.2  

Net income (loss)   $ 41.6   $ 32.6   $ 9.3   $ (0.3 )

Earnings (loss) per GPE common share   $ 0.59   $ 0.47   $ 0.13   $ (0.01 )

GREAT PLAINS ENERGY
Summary Income Statement by Segment
Year to Date June 30, 2004


Consolidated Strategic
GPE KCP&L Energy Other

(millions)
Operating revenues     $ 1,155   $ 521.2   $ 633.0   $ 0.8  
Fuel       (82.9 )   (82.9 )   -     -  
Purchased power       (601.6 )   (29.8 )   (571.8 )   -  
Other operating expense     (251.7 )   (217.9 )   (24.2 )   (9.6 )
Depreciation and depletion     (74.1 )   (71.8 )   (1.8 )   (0.5 )
Gain on property     0.2     0.1     -   0.1  

Operating income (loss)     144.9     118.9     35.2     (9.2 )
Loss from equity investments     (0.6 )   -     -     (0.6 )
Non-operating income (expenses)     (4.0 )   1.3     (2.6 )   (2.7 )
Interest charges     (37.3 )   (34.1 )   0.3     (3.5 )
Income taxes     (32.1 )   (31.9 )   (14.3 )   14.1  
Discontinued operations (KLT Gas)     (2.0 )   -     -     (2.0 )

Net income (loss)   $ 68.9   $ 54.2   $ 18.6   $ (3.9 )

Earnings (loss) per GPE common share   $ 0.98   $ 0.78   $ 0.27   $ (0.07 )

MORE

Page 10

Attachment E

GREAT PLAINS ENERGY
Consolidated Balance Sheets
(Unaudited)

June 30 December 31
2004 2003

(thousands)
ASSETS            
Current Assets  
   Cash and cash equivalents   $ 249,588   $ 114,227  
   Restricted cash    19,460    20,850  
   Receivables    247,831    240,344  
   Fuel inventories, at average cost    23,407    22,543  
   Materials and supplies, at average cost    51,571    56,599  
   Deferred income taxes    2,715    686  
   Assets of discontinued operations    28,117    27,830  
   Other    62,201    14,293  

      Total    684,890    497,372  

Nonutility Property and Investments  
   Affordable housing limited partnerships    48,166    52,644  
   Nuclear decommissioning trust fund    77,090    74,965  
   Other    44,457    44,428  

      Total    169,713    172,037  

Utility Plant, at Original Cost  
   Electric    4,789,944    4,700,983  
   Less-accumulated depreciation    2,137,803    2,082,419  

      Net utility plant in service    2,652,141    2,618,564  
   Construction work in progress    50,538    53,250  
   Nuclear fuel, net of amortization of $120,547 and $113,472    25,030    29,120  

      Total    2,727,709    2,700,934  

Deferred Charges  
   Regulatory assets    148,753    145,627  
   Prepaid pension costs    98,367    108,247  
   Goodwill    86,728    26,105  
   Other deferred charges    63,514    31,628  

      Total    397,362    311,607  

      Total   $ 3,979,674   $ 3,681,950  

MORE

Page 11

Attachment E [continued]

GREAT PLAINS ENERGY
Consolidated Balance Sheets
(Unaudited)

June 30 December 31
2004 2003

(thousands)
LIABILITIES AND CAPITALIZATION            
Current Liabilities  
   Notes payable   $ 17,000   $ 87,000  
   Current maturities of long-term debt    212,317    59,303  
   EIRR bonds classified as current    129,288    129,288  
   Accounts payable    206,687    186,747  
   Accrued taxes    62,937    39,886  
   Accrued interest    12,114    11,937  
   Accrued payroll and vacations    23,780    34,762  
   Accrued refueling outage costs    6,962    1,760  
   Supplier collateral    19,460    20,850  
   Liabilities of discontinued operations    3,289    4,607  
   Other    37,146    28,944  

      Total    730,980    605,084  

Deferred Credits and Other Liabilities  
   Deferred income taxes    616,278    609,333  
   Deferred investment tax credits    35,579    37,571  
   Asset retirement obligation    110,128    106,694  
   Pension liability    91,651    89,488  
   Other    91,836    79,141  

      Total    945,472    922,227  

Capitalization  
   Common stock equity  
      Common stock-150,000,000 shares authorized without par value  
         74,259,203 and 69,259,203 shares issued, stated value       761,424     611,424  
      Unearned Compensation    (1,405 )  (1,633 )
      Capital stock premium and expense    (32,444 )  (7,240 )
      Retained earnings    402,175    391,750  
      Treasury stock-90 and 3,265 shares, at cost    (3 )  (121 )
      Accumulated other comprehensive loss    (28,822 )  (36,886 )

        Total    1,100,925    957,294  
   Cumulative preferred stock $100 par value  
      3.80% - 100,000 shares issued    10,000    10,000  
      4.50% - 100,000 shares issued    10,000    10,000  
      4.20% - 70,000 shares issued    7,000    7,000  
      4.35% - 120,000 shares issued    12,000    12,000  

        Total    39,000    39,000  
   Long-term debt    1,163,297    1,158,345  

        Total    2,303,222    2,154,639  

Commitments and Contingencies  

      Total   $ 3,979,674   $ 3,681,950  

###