Edupert best practices in supporting end users - Networkshop44
2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
Transcript of 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 1/58
February 4, 2011
1
Constellation Energy
2010 Year-End Earnings Presentation
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 2/58
2
Forward Looking Statements Disclosure
Certain statements made in this presentation are forward-looking statements and may contain words such as ―believes,‖ ―anticipates,‖―expects,‖ ―intends,‖ ―plans,‖ and other similar words. We also disclose non-historical information that represents management‘s expectations,which are based on numerous assumptions. These statements are not guarantees of future performance and are subject to risks anduncertainties that could cause actual results to be materially different from projected results. These risks include, but are not limited to: thetiming and extent of changes in commodity prices and volatilities for energy and energy-related products including coal, natural gas, oil,electricity, nuclear fuel and emissions allowances and the impact of such changes on our liquidity requirements; the liquidity andcompetitiveness of wholesale and retail markets for energy commodities; the conditions of the capital markets, interest rates, foreign exchangerates, availability of credit facilities to support business requirements, liquidity and general economic conditions, as well as ConstellationEnergy‘s and BGE‘s ability to maintain their current credit ratings; the effectiveness of Constellation Energy‘s and BGE‘s risk managementpolicies and procedures and the ability and willingness of our counterparties to satisfy their financial and performance commitments; losses onthe sale or write-down of assets due to impairment events or changes in management intent with regard to either holding or selling certainassets; the ability to successfully identify, finance and complete acquisitions and sales of businesses and assets, including generatingfacilities, and new nuclear generation development projects; the effect of weather and general economic and business conditions on energysupply, demand, and prices, and customers' and counterparties' ability to perform their obligations or make payments; the ability to attract andretain customers in our NewEnergy activities and to adequately forecast their energy usage; the timing and extent of deregulation of, andcompetition in, the energy markets, and the rules and regulations adopted in those markets; regulatory or legislative developments federally, inMaryland, or in other states that affect energy regulation, the price of energy, transmission or distribution rates and revenues, demand for energy, or that would increase costs, including costs related to safety or environmental compliance; the ability of our regulated and non-regulated businesses to comply with complex and/or changing market rules and regulations; the ability of BGE to recover all its costsassociated with providing customers service; operational factors affecting, our generating facilities, BGE‘s transmission and distributionfacilities or our other commercial operations, including weather-related damages, unscheduled outages or repairs, unanticipated changes infuel costs or availability, unavailability of coal or gas transportation or electric transmission services, workforce issues, terrorism, acts of war,
catastrophic events, and other events beyond our control; the impact of industry consolidation; the impact of increased energy conservationand use of renewable energy; the actual outcome of uncertainties associated with assumptions and estimates requiring judgment whenmanaging our business, applying critical accounting policies and preparing financial statements, including factors that are estimated indetermining the fair value of energy contracts, such as the ability to obtain market prices and in the absence of verifiable market prices, theappropriateness of models and model inputs (including, but not limited to estimated contractual load obligations, unit availability, forwardcommodity prices, interest rates, correlation and volatility factors); changes in accounting principles or practices; and cost and other effects of legal and administrative proceedings and other events that may not be covered by insurance, including environmental liabilities and liabilitiesassociated with catastrophic events. Given these uncertainties, you should not place undue reliance on these forward-looking statements.Please see our periodic reports filed with the SEC for more information on these factors. These forward-looking statements representestimates and assumptions only as of the date of this presentation, and no duty is undertaken to update them to reflect new information,
events or circumstances.
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 3/58
33
Use of Non-GAAP Financial Measures
Constellation Energy presents adjusted earnings per share (adjusted EPS) in addition to its reported earnings per share in accordance with generallyaccepted accounting principles (reported GAAP EPS). Adjusted EPS is a non-GAAP financial measure that differs from reported GAAP EPS because it
excludes the cumulative effects of changes in accounting principles, discontinued operations and special items (which we define as significant items that arenot related to our ongoing, underlying business or which distort comparability of results) included in operations.
We present adjusted EPS because we believe that it is appropriate for investors to consider results excluding these items in addition to our results inaccordance with GAAP. We believe such a measure provides a picture of our results that is more comparable among periods since it excludes the impact of items such as impairment losses, workforce reduction costs or gains and losses on the sale of assets, which may recur occasionally, but tend to be irregular as to timing, thereby distorting comparisons between periods. However, investors should note that this non-GAAP measure involves judgment bymanagement (in particular, judgment as to what is classified as a special item to be excluded from adjusted earnings). This non-GAAP measure is also usedto evaluate management‘s performance and for compensation purposes.
Constellation Energy also provides its earnings guidance in terms of adjusted EPS. Constellation Energy is unable to reconcile its guidance to GAAP earningsper share because we do not predict the future impact of special items due to the difficulty of doing so. In the past, the impact of special items has beenmaterial to our operating results computed in accordance with GAAP.
We note that non-GAAP measures should not be viewed as a substitute to GAAP information. A reconciliation of non-GAAP information to GAAP informationis included either on the slide where the information appears or on one of the slides in the Non-GAAP Measures section provided at the end of thepresentation, along with additional information on why and how Constellation Energy uses this information. Please see the Summary of Non-GAAPMeasures to find the appropriate GAAP reconciliation and related slide(s). These slides are only intended to be reviewed in conjunction with the oralpresentation to which they relate.
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 4/58
2010 Highlights
• Reported adjusted 2010 earnings of $3.06 per share, which
included a non-cash mark-to-market loss of $0.23 per share
• Developed and sold innovative retail energy products andservices
• Increased generation capacity in strategically attractive regions,adding approximately 4,300MWs
• Significant investment in system reliability and energy efficiencyat BGE
• Improved financial transparency
4See Appendix
Constellation is growing its customer facing businesses and
adding generation, while delivering solid financial results
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 5/58
Baltimore Gas & Electric Overview
5
• Industry leader in operating efficiency
• Leveraging technology to reduce customer usage and bills
• Investment-led earnings growth
Source: 2009 FERC data
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 6/58
Generation Overview
6
In 2010, Constellation grew its environmentally-advantaged generation footprint
(1) Includes oil, biomass, hydro, wind and other output which comprises less than 3% of the total
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 7/58
NewEnergy Overview
• Customer-centric model focused on best in class experiences
– Leverage technology to offer a broad range of products and services
• Expand customer relationship beyond pure commodity sale
– Provide customers opportunities to manage and optimize electricity usage in real-time
• Scalable platform positioned for growth
– Opportunities to enter into new markets and businesses
– Focused on further improving efficiency and reducing operating costs
– Further growth in mass market business
• Unified sales force leveraging product experts
• Leading physical risk and portfolio management capability
7
NewEnergy offers a range of innovative products and services
providing customer solutions across the country
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 8/58
Customer Focused Energy Solutions
8
NewEnergy is helping our customers succeed by delivering a portfolio of
energy solutions
Buy Energy
Gas, Power & Renewable Energy Supply
‗Smart‘ procurement programs
Manage Energy
Energy Risk Management
Demand Response Programs
Online Energy Management
Greenhouse Gas (GHG) Reduction
Automated Load Control
Use Energy
Building & Plant Energy EfficiencyCentral Plant Outsourcing
Water Conservation Projects
Lighting & HVAC Projects
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 9/58
Progress on Energy Policy
9
Constellation supports open, transparent and competitive marketplaces
0
2,000
4,000
6,000
8,000
10,000
12,000
14,000
16,000
18,000
20,000
07 / 08 08 / 09 09 / 10 10 / 11 11 / 12 12 / 13 13 / 14
0%
10%
20%
30%
40%
50%
60%
70%
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
Residential Non-Residential
Net Increase in Installed Capacity (1)
(1) Source: PJM DOCS #540109. Includes Generation, Demand Resource and Energy Efficiency.(2) Source: KEMA Retail Energy Outlook Q4 2010
Residential and Non-ResidentialSwitch Rates (2)
MW
Planning Year
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 10/5810
2010 Adjusted Earnings Per Share
($ per share) FY 2010 FY 2009
Adjusted Earnings Per Share (1) $3.06 $3.36
JV PPA (0.56)
Other Special Items (7.40) 18.83
GAAP Earnings Per Share ($4.90) $22.19
(1) Excludes special itemsNote: Amounts subject to change pending filing of 2010 Form 10-K and numbers may not sum due to roundingSee Appendix
($ per share) FY 2010 FY 2009
BGE $0.69 $0.80
Generation 1.25 2.11
NewEnergy 0.54 0.46
JV PPA 0.56
Other 0.02 (0.01)
Adjusted Earnings Per Share (1) $3.06 $3.36
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 11/5811
BGE Estimated Rate Base
Increasing average rate base and more frequent rate case filings are expected toimprove earnings and cash flows
Note: Average rate base includes electric and gas distribution and electric transmission
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 12/5812
Generation Earnings Outlook
(1) Includes $30M related to generation procured from CENG(2) Includes CENG PPA
Note: All forward curves as of 12/15/10. Numbers may not sum due to rounding
Growing capacity revenues underpin the operating income recovery of the fleet
($ in millions) 2011E 2012E 2013E 2014E
Unhedged GM
Non-Nuclear Plants
Capacity Revenue
Collateral Benefit (1)
External Tolls
Other Contracted Generation (2)
$316
383
54
(91)
(40)
$310
329
54
(119)
(16)
$282
428
54
(114)
26
$329
443
54
(113)
40
Subtotal $622 $557 $676 $753
Total Expenses
Direct O&MOther Generation Expense (3)
(369)(142)
(339)(128)
(365)(127)
(368)(125)
Unhedged EBITDA $112 $90 $184 $259
Hedges 330 163 102 46
Total EBITDA $441 $253 $286 $305
D&A
Equity Earnings
CENG(4)
Other (Incl. IPP/QFs)
(202)
16822
(201)
16311
(201)
2011
(205)
202(0)
Total EBIT $429 $226 $287 $302
Total Generation Hedged % 100% 59% 28% 12%
(3) Includes allocated headquarters costs, property taxes and other costs(4) Pre-tax earnings from Constellation‘s ownership share in CENG
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 13/5813
NewEnergy Earnings Outlook
(1) Excludes timing of unrealized non-cash earnings associated with Mark-to-Market transactions
(2) Includes gas and oil output
(3) Includes energy efficiency, on-site customer generation, behind-the-meter solar projects, demand response and other energy services and solutionsSee Appendix
Note: Numbers may not sum due to rounding
($ in millions) 2010A 2011E 2012E 2013E
Load Served – Power (TWhs) 119 136 149 160
Load Served – Gas (Bcf) 334 365 395 425
Gross Margin (1)
Customer Power and Gas
Upstream Gas (2)
Customer Services and Solutions (3)
$ 755
110
101
$ 856
95
124
$ 947
99
162
$ 1,037
132
192
Total Gross Margin $ 966 $ 1,075 $ 1,207 $ 1,361
Operating Expenses (excl. UpstreamGas)
Operating Expenses - Upstream Gas
$ 581
29
$ 655
27
$ 653
26
$ 668
31
Total EBITDA $ 356 $ 393 $ 528 $ 661
Depreciation & Amortization 82 84 85 89
Total EBIT $ 274 $ 309 $ 443 $ 572
Growing customer-driven business supported by scalable platform
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 14/58
$0
$100
$200
$300
$400
$500
$600
$700
2011 2016 2021 2026 2031 2036 2041 2046 2051 2056 2061
($ in millions)
Total CEG (excluding BGE) Total BGE
$550M CEG 4.55%Notes due 2015 $700M CEG 7.60%
Notes due 2032
Newly Issued$550M CEG5.15% Notes due2020
Call of $213.5MCEG 7.0% Notesdue 2012
14
Debt Maturity Profile
Constellation took steps during the fourth quarter to further strengthen
its balance sheet and maturity profile(1) Numbers may not add due to rounding; totals include the repayment of $214 million of bonds that occurred in January 2011
Constellation Energy Group Total Debt (1)
$ in billions
CEG 12/31/10
4.55% Fixed-Rate Notes, due June 15, 2015 0.6$
5.15% Fixed-Rate Note, due December 1, 2020 0.6
7.60% Fixed-Rate Notes, due April 1, 2032 0.7
8.625% Series A Jr. Sub Debentures, due June 15, 2063 0.5
Other 0.2
Total CEG excluding BGE 2.4$
BGE 2.1
Total Long-term Debt 4.5$
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 15/5815
2011 & Beyond EPS Forecast
($ per share)
(1) 2011 reflects interest income earnings on cash using 1-month forward LIBOR rates as of December 2010
(2) Data excludes Special Items, including the amortization of CENG basis differential and UniStar earnings(3) Assumed MWhs exposed to Dark Spread movements equals the forecasted MWhs for the coal burning fleetSee Appendix
2011 2012 2013 2014 2015
BGE $0.60 – $0.80 $0.85 – $1.05
Generation $0.80 – $1.00 $0.15 – $0.35 EPS Impact of $1.00 Power Price Exposure
NewEnergy $0.90 – $1.10 $1.25 – $1.45 $0.04 $0.05 $0.05
Other (1) $0.01 – $0.02 $0.02 – $0.04
EPS Impact of $1.00 Dark Spread Exposure (3)
Pre-Allocation EPS (2) $2.50 – $2.80 $2.40 – $2.70 $0.04 $0.04 $0.04
JV PPA $0.60 - EPS Impact of 0.1x Heat Rate Exposure
$0.02 $0.03 $0.03
Total Adjusted EPS (2) $3.10 – $3.40 $2.40 – $2.70
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 16/58
Investment Thesis
• Further opportunities to acquire physical generation assets at attractive prices
– Low commodity price environment and depressed asset values– Ability and willingness to access capital markets to fund acquisitions
• Leading retail and wholesale customer supply platforms
– The leading supplier of electric and gas to Retail and Wholesale customers
– Expand retail customer base– Leverage technology and structuring capabilities to market value added products and
services
• Opportunities for increased earnings at BGE
– Investments to improve system reliability and efficiency
– Expect additional capital spending at BGE to increase regulated rate base
• Cost management culture focused on streamlining business and improving efficiency
16
Constellation continues to focus on serving customers with an asset-backed
investment strategy and further reducing operating costs across all of its businesses
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 17/58
Additional Modeling
17
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 18/5818
2010 Adjusted Earnings Recap
(1) Excludes special itemsNote: Numbers may not sum due to roundingSee Appendix
Q1 2010 Q2 2010 Q3 2010 Q4 2010 FY 2010
BGE $0.32 $0.07 $0.14 $0.15 $0.69
Generation 0.44 0.29 0.27 0.25 1.25
NewEnergy 0.54 0.21 (0.07) (0.15) 0.54
JV PPA 0.13 0.14 0.14 0.15 0.56
Other - - - 0.02 0.02
Total Adjusted EPS (1) $1.43 $0.71 $0.48 $0.42 $3.06
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 19/58
Q4 & FY 2010 Special Items
19
Item Gain/(Loss) per Share Gain/(Loss) per Share Description
Q4 2010 FY 2010
CENG JV:
Transaction Related $ (0.02) $ (0.07)
Basis Difference (0.12) (0.59)
Sub-Total CENG JV: (0.14) (0.66)
Early Retirement of 2012 Notes - (0.15) Losses related to the early retirement of long-term debt
Impact of Medicare Part D Tax - (0.04) A one-time charge to record deferred income taxes associated with
federal subsidies for providing post-employment prescription drug
benefits which become taxable after 2012 as a result of recentlyenacted healthcare reform legislation
UniStar - (0.03) UniStar equity earnings which are excluded from adjusted earnings as
the business remains in the development stage
Mammoth Lakes Gain - 0.12 In August, we completed the sale of our 50% equity interest in the
Mammoth Lakes geothermal generating facility in California
International Coal ContractDispute Settlement
0.17 0.17 Gain recorded in connection with the 4Q10 favorable settlement of a
contractual dispute relating to our international coal activities that were
divested in 2009
Gain on ComprehensiveAgreement with EDF 0.60 0.60 Represents gain recorded in connection with October 26, 2010agreement with EDF eliminating the asset put arrangement,
establishing the full ownership of UniStar by EDF, and otherwise
restructuring the relationship between our two companies
Asset Impairments (0.11) (7.41) Other-than-temporary declines in fair value of our CENG, UniStar,
Poso, ACE, Malacha, and Jasmin equity method investments below
their carrying value primarily due to significantly declines in power
prices, and in the case of UniStar, our decision to not move forward
with loan guaranty conditions from the DOE
Total Special Items 0.52$ (7.40)$
Includes the non-cash expense associated with the basis difference
between book value and fair value of the JV net assets and fees
associated with amendment/termination of certain credit facilities
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 20/5820
Q4 2010 Income Statement – BGE
(1) Adjusted earnings exclude special itemsNote: Numbers may not sum due to rounding
See Appendix
($ in millions except per share data) Change
Q4 2010 (1) Q4 2009 (1) $ %Electric Gross Margin $264 $260 4 2%
Gas Gross Margin 93 90 3 4%
Gross Margin $358 $350 8 2%
O & M (161) (144) (16) (11%)
D & A (68) (68) (1) (1%)
Other Expenses (42) (39) (3) (7%)
EBIT $87 $99 (12) (12%)
Net Interest Expense (30) (31) 1 3%
Income Tax (23) (29) 6 21%
Preferred Dividends (3) (3) 0 0%
Net Income $31 $36 (5) (13%)
Adjusted EPS $0.15 $0.18 ($0.03) (16%)
Special Items 0.00 (0.34) 0.34 NM
GAAP EPS $0.15 ($0.16) $0.32 200%
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 21/5821
FY 2010 Income Statement – BGE
(1) Adjusted earnings exclude special itemsNote: Numbers may not sum due to rounding
See Appendix
($ in millions except per share data) Change
FY 2010 (1) FY 2009 (1) $ %Electric Gross Margin $1,071 $1,075 (4) (0)%
Gas Gross Margin 322 326 (4) (1%)
Gross Margin $1,393 $1,401 (7) (1%)
O & M (612) (563) (49) (9%)
D & A (249) (262) 13 5%
Other Expenses (167) (166) (2) (1%)
EBIT $365 $410 (45) (11%)
Net Interest Expense (120) (125) 4 4%
Income Tax (94) (113) 19 17%
Preferred Dividends (13) (13) 0 0%
Net Income $138 $158 (21) (13%)
Adjusted EPS $0.69 $0.80 ($0.11) (13%)
Special Items (0.02) (0.34) 0.32 94%
GAAP EPS $0.67 $0.46 $0.21 46%
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 22/5822
($ in millions except per share data) Change
Q4 2010 (1) Q4 2009 (1) $ %
Revenue 527 437 90 21%
PF&E (349) (124) (225) (182%)
Gross Margin 178 313 (135) (43%)
O & M (102) (198) 96 48%
D & A (39) (35) (4) (11%)
Accretion of ARO 0 (8) 7 95%Taxes Other than Income Taxes (6) (12) 6 50%
Other Expenses (2) 62 48 15 31%
EBIT 93 109 (16) (14%)
Net Interest Expense (28) (34) 6 17%
Income Tax (14) (13) (2) (13%)
Net Income 51 62 (11) (18%)
Adjusted EPS $0.25 (3) $0.32 ($0.07) (21%)
Special Items 0.35 22.07 (21.72) (98%)
GAAP EPS $0.60 $22.39 ($21.79) (97%)
(1) Adjusted earnings exclude special items
(2) Includes Equity Earnings
(3) Including $0.15 per share benefit from the PPA with CENG, Adjusted Earnings would total $0.40 per shareNote: Numbers may not sum due to rounding
See Appendix
Q4 2010 Income Statement – Generation
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 23/5823
($ in millions except per share data) Change
FY 2010 (1) FY 2009 (1) $ %
Revenue 2,244 2,774 (530) (19%)
PF&E (1,476) (697) (779) (112%)
Gross Margin 768 2,078 (1,310) (63%)
O & M (349) (1,004) 655 65%
D & A (136) (177) 41 23%
Accretion of ARO (2) (62) 60 97%Taxes Other than Income Taxes (24) (67) 43 65%
Other Expenses (2) 217 54 163 302%
EBIT 476 821 (345) (42%)
Net Interest Expense (97) (149) 52 35%
Income Tax (130) (249) 119 48%
Net Income 250 423 (173) (41%)
Adjusted EPS $1.25 (3) $2.11 ($0.87) (41%)
Special Items (7.51) 21.68 (29.19) (135%)
GAAP EPS ($6.26) $23.79 ($30.06) (126%)
(1) Adjusted earnings exclude special items
(2) Includes Equity Earnings
(3) Including $0.56 per share benefit from the PPA with CENG, Adjusted Earnings would total $1.81 per shareNote: Numbers may not sum due to rounding
See Appendix
FY 2010 Income Statement – Generation
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 24/5824
(1) Adjusted earnings exclude special itemsNote: Numbers may not sum due to rounding
See Appendix
Q4 2010 Income Statement – NewEnergy
($ in millions except per share data) Change
Q4 2010(1)
Q4 2009(1)
$ %Revenue 2,403 2,611 (208) (8%)
PF&E (2,194) (2,411) 217 9%
Gross Margin 209 200 9 5%
O & M (172) (141) (31) (22%)
D & A (20) (25) 5 19%
Taxes Other than Income Taxes (3) (4) 1 13%
Other Expenses (26) (65) 39 60%
EBIT (14) (35) 21 61%
Net Interest Expense (1) (5) 4 79%
Income Tax (16) 1 (17) NM
Net Income (31) (39) 8 21%
Adjusted EPS ($0.15) ($0.20) $0.05 25%
Special Items 0.17 (0.04) 0.21 NM
GAAP EPS $0.02 ($0.24) $0.26 107%
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 25/5825
(1) Adjusted earnings exclude special itemsNote: Numbers may not sum due to rounding
See Appendix
FY 2010 Income Statement – NewEnergy
($ in millions except per share data) Change
FY 2010(1)
FY 2009(1)
$ %Revenue 10,065 11,607 (1,542) (13%)
PF&E (9,068) (10,599) 1,531 14%
Gross Margin 997 1,008 (11) (1%)
O & M (610) (592) (18) (3%)
D & A (83) (83) 0 NM
Taxes Other than Income Taxes (11) (10) (1) (10%)
Other Expenses (97) (83) (14) (16%)
EBIT 196 240 (44) (18%)
Net Interest Expense 0 (33) 33 101%
Income Tax (88) (116) 28 24%
Net Income 108 92 16 17%
Adjusted EPS $0.54 $0.46 $0.08 16%
Special Items 0.15 (2.46) 2.61 106%
GAAP EPS $0.69 ($2.00) $2.69 135%
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 26/58
26
2010 Cash Flow($ in millions) Q4 2010 FY 2010
Operating Activities
Net income (loss) $168 ($932)
Derivative contracts classified as financing activities 57 186
Gain on divestitures (246) (246)Impairment losses and other costs 9 2,477
Other non-cash adjustments to net income (loss) 490 156
Changes in working capital:
Derivative assets and liabilities, excluding collateral 198 450
Net collateral and margin 245 44
Accrued taxes 10 (810)
Other changes (263) (591)
Defined benefit obligations (215) (225)
Other 80 2
Net cash provided by operating activities 533 511
Investing Activities
Investments in property, plant and equipment (287) (996)
Assets and business acquisitions, net of cash acquired (73) (446)
Proceeds from sale of investments and other assets 151 244
17 57
Contract and portfolio acquisitions 1 (208)
Decrease (increase) in restricted funds 19 (60)
Other investments (5) (36)
Net cash used in investing activities (177) (1,445)
Cash flows from operating activities plus cash flows from investing activities $356 ($934)
Financing Activities
513 (128)
Debt issuance costs (32) (33)
Proceeds from issuance of common stock 1 14
Common stock dividends paid (44) (183)
BGE preference stock dividends paid (3) (13)
Proceeds from contract and portfolio acquisitions (1) 52
Derivative contracts classified as financing activities (57) (186)
Other - (1)
Net cash provided by (used in) financing activities377 (478)Net increase (decrease) in cash and cash equivalents $733 ($1,412)
Note: Numbers are subject to change pending filing of Form 10-K.
Proceeds from investement tax credits and grants related to renewable energy investments
Net issuance (repayment) of debt
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 27/58
Capital Spending – Regulated Business (BGE)
27
($ in millions) FY 2011E FY 2012E FY 2013E
Electric / Gas Distribution $ 387 $ 392 $ 346
Electric Transmission 112 114 217
Smart Energy SaversSM Initiatives 111 169 279
Utility Total $ 609 $ 675 $ 842
Key drivers of capital expenditures:
– Electric and gas infrastructure spending for reliability
– Electric transmission investments for reliability
– Smart Energy SaversSM initiatives including energy efficiency, PeakRewardsSM, and Smart Grid
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 28/58
2010 BGE Rate Base
28
($ in millions)
ElectricDistribution
GasDistribution
ElectricTransmission Total Utility
Utility Plant $ 4,631 $ 1,456 $ 900 $ 6,987
Additions to Rate Base 267 89 6 363
Deductions from Rate Base (2,454) (720) (419) (3,594)
Total Rate Base $ 2,444 $ 825 $ 487 $ 3,756
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 29/58
Capital Spending – Competitive Businesses
($ in millions)FY
2011E
FY2012E
FY2013E
Generation & Other (1)
Major Environmental $ 36 $ 17 $ 24
Maintenance Capital 124 124 128
Growth (2) 14 - -
Generation & Other Total $ 174 $ 141 $ 152
Memo: Total CENG capital spend 432 456 489
(1) Other includes corporate headquarters spending in Maintenance Capital(2) Generation and NewEnergy growth capital includes offset to reflect related Investment Tax Credits and Grants
($ in millions)FY
2011EFY
2012EFY
2013E
NewEnergy
Maintenance Capital 22 16 18
Growth (2) 184 174 190
NewEnergy Total $ 206 $ 190 $ 208
29
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 30/58
30
Net Available Liquidity
December 31, 2010
$ in billions Competitive BGECredit facilities $ 3.7 $ 0.6
Less: Letters of credit issued(1)
(1.2) -
Net available facilities 2.5 0.6
Add: Cash(2)
2.0 0.0
Less: Reserved cash(3)
(1.2) -
Total Net Available Liquidity $ 3.3 $ 0.6
Memo: Downgrade collateral $ 1.0
Price contingent facility capacity 0.5
Less: LCs issued under facility (0.4)
Availability under price contingent facility 0.1
Memo: Total Contractual Capacity of Price Contingent Facility (4)
$ 0.5
(1) Excludes availability and postings under the unregulated business' price contingent knock-in facility
(2) BGE 12/31 cash balance was $50M
(3) Reserved cash comprised of earmarks for the January close of Boston Gen ($1.0B) and the January call of the 2012 Notes ($0.2B)
(4) The agreement was amended in September 2010 to allow an option to draw cash in addition to LCs
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 31/58
($ in millions) 2011E 2012E 2013E 2014E
Total Output (MM MWhs) 32 32 33 33
Unhedged GM $1,276 $1,321 $1,469 $1,530
Total Expenses
Direct O&M
Other Generation Expense (1)
($697)
(97)
($705)
(104)
($689)
(105)
($716)
(105)
Unhedged EBITDA
Hedges
$482 $511 $675 $709
PPA/RSA
Other
(6)
60
(2)
31
(32)
(11)
(44)
(18)
Total EBITDA
D&A/ARO
$537
(201)
$540
(213)
$632
(230)
$647
(244)
Total EBIT
CEG Portion of EBIT (2)
$336
$168
$326
$163
$402
$201
$404
$202
31
CEG Earnings Impact from CENG
(1) Includes support costs, property taxes and other costs
(2) Represents Constellation‘s 50% ownership stake in nuclear joint venture with EDF
Note: All forward curves as of 12/15/10. Numbers may not sum due to rounding. Values shown reflect Constellation‘s market views and JV accountingtreatment; EDF views may differ
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 32/58
32
Forward Market Prices
(1) BGE zone is historically a 10%-20% premium to PJM WHUB pricing; Ginna/NMP zones are historically a 5%-15% premium to NY WHUB pricing
(2) NY Capacity prices not disclosed in 2012 – 2014 as prices clear through a monthly auction(3) Reflects clearing price of 2013 / 2014 only
Market Curves (as of 12/15/2010) 2011 2012 2013 2014
NYMEX Gas ($/MMBtu)
NYMEX Coal ($/Ton)
PJM WHUB ($/MWh) (7 x 24) (1)
NY WHUB ($/MWh) (7 x 24) (1)
ERCOT Houston Zone ($/MWh) (7 x 24) (1)
NEPOOL HUB ($/MWh) (7x24)
PJM Capacity Pricing ($/MWd) (3)
NEPOOL Capacity Pricing ($/MWh)
NY Capacity Pricing ($/MWh) (2)
RGGI Emissions Expense ($/ton of CO2)
4.4
75.1
44.3
37.8
36.3
47.3
136.8
5.5
0.9
1.9
4.9
80.2
45.6
39.0
40.5
48.8
123.8
4.4
NA
1.9
5.3
84.0
47.4
40.3
43.6
51.1
187.6
4.0
NA
2.0
5.5
86.7
49.7
42.2
46.1
53.2
226.2
4.0
NA
2.0
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 33/58
33
Average Hedged Prices
(1) Includes current fixed priced portion of CENG PPA and existing NY PPAs/RSA
(2) Coal prices represent a mix of coal types dependant on plant economics; does not include transportation costs of approximately $25 - $35/ton for Eastern and $55 - $70/ton for PRB
2011 2012 2013 2014
Average Hedged Energy PricesPower – Non-Nuclear Plants ($/MWh)
% Hedged Fossil
55.4
100%
59.5
51%
68.0
16%
68.6
10%
Power – PJM Nuclear Plants ($/MWh) (1)
% Hedged PJM Nuclear
Power – NY Nuclear Plants ($/MWh) (1)
% Hedged NY Nuclear
52.2
100%
39.9
100%
52.7
64%
41.9
77%
51.1
32%
40.6
68%
52.1
0%
40.0
44%
Average Hedged Fuel Prices
Coal ($/ton) (2)
% Hedged
63.0
100%
64.8
43%
72.4
9%
NA
0%
Gas ($/MMBTU)
% Hedged
4.0
100%
4.4
44%
4.5
16%
4.9
0%
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 34/58
34
Generation Statistics
(MWh in thousands, unless otherwise stated) 2011E 2012E 2013E 2014E
Nuclear Plants (CEG Ownership Only)
Calvert Cliffs 7,263 7,025 7,205 7,299
NMP 1 2,403 2,668 2,471 2,660
NMP 2 4,003 3,851 4,377 4,044
Ginna 2,227 2,345 2,490 2,261
Total Nuclear 15,896 15,889 16,543 16,264
Coal Plants (1)
SW MAAC Coal Plants 11,621 10,816 9,672 9,817
Other PJM Coal Plants 3,894 3,917 3,971 3,717
Total Coal 15,515 14,733 13,643 13,534
Coal burn (MMtons) (2) 6.8 6.5 6.0 6.0
CO2 Emissions (MMtons) 25.1 24.1 22.7 22.8
(1) Excludes QFs(2) Includes Keystone and Conemaugh
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 35/58
35
Generation Statistics
(MWh in thousands, unless otherwise stated) 2011E 2012E 2013E 2014E
Gas / Oil Plants
PJM Gas/Oil Plants 101 103 136 204
NEPOOL Gas Plants 12,736 12,261 12,289 12,673
ERCOT Gas Plants 2,600 2,647 2,676 2,686
Hillabee (Alabama) 2,174 2,035 2,194 2,712
West Valley (Utah) 145 195 224 233
Grande Prairie (Alberta, Canada) 294 260 242 264
Total Gas/Oil 18,050 17,501 17,761 18,772
Total QFs/Other (1) 2,507 2,469 2,183 2,191
Toll Agreement Statistics
External Tolls 6,159 6,070 5,485 5,791
Other Contracted Generation (2) 9,251 5,166 2,574 26
Total Toll Output 15,410 11,236 8,059 5,817
(1) Includes Safe Harbor (~700k MWH per year); Criter ion; Panther Creek; Colver; Ace Trona; Jasmin; Chinese Station; Fresno; Malacha; Poso; Rocklin; Sunnyside(2) Includes EDF portion of CENG JV PPA already sold to CEG
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 36/58
36
Generation Assets
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 37/58
37
Regional Load and Physical Generation Positions
Constellation‘s physical generation to load alignment is expected to be
approximately 67% in 2011
0
2
4
6
8
10
12
14
PJM ERCOT MISO NEPOOL West
TWhs
Net Load (Load less Physical Generation)
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 38/58
38
Upstream Gas Assets
Woodford shale (OK)Fayetteville shale (AR)
Fractured Carbonate (OK)
North Louisiana CBM (LA)
Floyd shale (AL)
Ohio shale
Hunton dewatering (OK)
Shallow GOM
Current Portfolio of Investments
Estimated Net
Proved Reserves(as of 12/31/10)
Average Net Daily
Production(Q4 2010)
Forecasted Production Mix
2011 2012 2013
Dry Gas
(MMcfe / day)30 - 35 30 - 35 35 - 45
266 Bcfe 51.1 MMcfe WTI / Liquids(MBOE / day)
1.3 – 1.5 1.6 – 1.9 2.0 – 2.4
% of total gasobligation
6 6 7
Note 1: Oil conversion to gas is 6:1Note 2: Constellation does not operate any of its properties
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 39/58
Collateral Requirements
-
500
1,000
1,500
2,000
2,500
3,000
3,500
Jan-11
Feb-11
Mar-11
Apr-11
May-11
Jun-11
Jul-11
Aug-11
Sep-11
Oct-11
Nov-11
Dec-11
Jan-12
Feb-12
Mar-12
Apr-12
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Nov-13
Dec-13
$MM
Market Data as of 12/15/2010
ISO Initial Margin OTC Extreme Price Stress Downgrade Reserve
39
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 40/58
Non-GAAP Appendix
40
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 41/58
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 42/58
Adjusted EPS 2010, 2009 and Quarterly – Consolidated
RECONCILIATION:
CEG Consolidated 2009 2010
($ per share) Total Q1 10 Q2 10 Q3 10 Q4 10 Total
ACTUAL RESULTS:
Reported GAAP EPS 22.19$ 0.95$ 0.36$ (6.99)$ 0.79$ (4.90)$ GAAP MEASURE
Special Items Included in Operations:
CEG Credi t Faci li ty Amendment Fees (0.11 ) (0.02) (0.01) (0.01) (0.02) (0.07)
A morti za ti on o f JV Ba si s Di ffer ence ( 0.09 ) (0.13) (0.18) (0.15) (0.12) (0.59)
Subtotal: CENG JV (0.20) (0.15) (0.19) (0.16) (0.14) (0.66)
Early Retirement of 2012 Notes - (0.15) - - - (0.15)
Medicare Part D - Tax - (0.04) - - - (0.04)
UniS tar Nuclear Energ y R es ults ( 0. 08) (0.01) (0.02) - - (0.03)
Mammoth Lakes Gain - - - 0.12 - 0.12
International Coal Contract Dispute Settlement - - - - 0.17 0.17
Gain on Comprehensive Agreement with EDF - - - - 0.60 0.60
Loss on Extinguishment of CENG Associated Debt (0.05) - - - - -
BGE Customer Credit Accrual (0.34) - - - - -
Gain on CENG JV 22.25 - - - - -
Workforce Reduction Costs (0.05) - - - - -
Divested Operations (1.86) - - - - -
Impai rm ent Los se s a nd O ther Cos ts ( 0.69 ) - - (7.29) (0.11) (7.41)
Merger Termination & Strategic Alternative Costs (0.15) - - - - -
Earnings Excluding Special Items 3.36 1.30 0.57 0.34 0.27 2.50
PPA Amortization - (0.13) (0.14) (0.14) (0.15) (0.56)
Adjusted EPS 3.36$ 1.43$ 0.71$ 0.48$ 0.42$ 3.06$ NON-GAAP MEASURE
EARNINGS GUIDANCE
NOTE
Constellation Energy is unable to reconcile its earnings guidance excluding special items to GAAP earnings per share because we do not predict the future
impact of special items such as the cumulative effect of changes in accounting principles and the disposition of assets. See above reconciliation for
actual Special Items.
The sum of the quarterly earnings per share amounts may not equal the total for the year due to the effects of rounding and the effects of dilution
shares.
We exclude special items because we believe that it is appropriate for investors to consider our results excluding these items, in addition toour results in accordance with GAAP. We believe such a measure provides a picture of our results that is comparable among periods since itexcludes the impact of items, which may recur occasionally, but tend to be irregular as to timing and magnitude, thereby distorting
comparisons between periods. However, investors should note that this non-GAAP measure involves judgment by management (in particular,judgments as to what is or is not classified as a special item). We also use this measure to evaluate performance and for compensationpurposes.
42
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 43/58
Adjusted EPS 2010, 2009 and Quarterly – BGE
RECONCILIATION:
BGE 2009 2010
($ per share) Total Q1 10 Q2 10 Q3 10 Q4 10 Total
ACTUAL RESULTS:
Reported GAAP EPS 0.46$ 0.30$ 0.07$ 0.14$ 0.15$ 0.67$ GAAP MEASURE
Special Items Included in Operations:
Medicare Part D - Tax - (0.02) - - - (0.02)
BGE Customer Credit Accrual (0.34) - - - - -
Earnings Excluding Special Items 0.80 0.32 0.07 0.14 0.15 0.69
Adjusted EPS 0.80$ 0.32$ 0.07$ 0.14$ 0.15$ 0.69$ NON-GAAP MEASURE
EARNINGS GUIDANCE
NOTE
Constellation Energy is unable to reconcile its earnings guidance excluding special items to GAAP earnings per share because we do not predict the future
impact of special items such as the cumulative effect of changes in accounting principles and the disposition of assets. See above reconciliation for
actual Special Items.
The sum of the quarterly earnings per share amounts may not equal the total for the year due to the effects of rounding and the effects of dilution
shares.
We exclude special items because we believe that it is appropriate for investors to consider our results excluding these items, in addition toour results in accordance with GAAP. We believe such a measure provides a picture of our results that is comparable among periods since itexcludes the impact of items, which may recur occasionally, but tend to be irregular as to timing and magnitude, thereby distorting
comparisons between periods. However, investors should note that this non-GAAP measure involves judgment by management (in particular,judgments as to what is or is not classified as a special item). We also use this measure to evaluate performance and for compensationpurposes.
43
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 44/58
Adjusted EPS 2010, 2009 and Quarterly – Generation
RECONCILIATION:
Generation 2009 2010
($ per share) Total Q1 10 Q2 10 Q3 10 Q4 10 Total
ACTUAL RESULTS:
Reported GAAP EPS 23.79$ 0.14$ 0.08$ (7.06)$ 0.60$ (6.26)$ GAAP MEASURE
Special Items Included in Operations:
CEG Credi t Faci li ty Amendment Fees (0.07) (0.01) (0.01) (0.01) (0.02) (0.05)
Amortizati on of JV Bas is Di fference ( 0.09) (0.13) (0.18) (0.15) (0.12) (0.59)
Subtotal: CENG JV (0.16) (0.14) (0.19) (0.16) (0.14) (0.64)
Early Retirement of 2012 Notes - (0.15) - - - (0.15)
UniStar Nuclear Energy Res ults (0.08) (0.01) (0.02) - - (0.03)
Mammoth Lakes Gain - - - 0.12 - 0.12
Gain on Comprehensive Agreement with EDF - - - - 0.60 0.60
Loss on Extinguishment of CENG Associated Debt (0.05) - - - - -
Gain on CENG JV 22.25 - - - - -
Impai rment L os ses and Other Cos ts ( 0.23) - - (7.29) (0.11) (7.41)
Merger Termination & Strategic Alternative Costs (0.05) - - - - -
Earnings Excluding Special Items 2.11 0.44 0.29 0.27 0.25 1.25
PPA Amortization - (0.13) (0.14) (0.14) (0.15) (0.56)
Adjusted EPS 2.11$ 0.57$ 0.43$ 0.41$ 0.40$ 1.81$ NON-GAAP MEASURE
EARNINGS GUIDANCE
NOTE
Constellation Energy is unable to reconcile its earnings guidance excluding special items to GAAP earnings per share because we do not predict the future
impact of special items such as the cumulative effect of changes in accounting principles and the disposition of assets. S ee above reconciliation for
actual Special Items.
The sum of the quarterly earnings per share amounts may not equal the total for the year due to the effects of rounding and the effects of dilution
shares.
We exclude special items because we believe that it is appropriate for investors to consider our results excluding these items, in addition toour results in accordance with GAAP. We believe such a measure provides a picture of our results that is comparable among periods since itexcludes the impact of items, which may recur occasionally, but tend to be irregular as to timing and magnitude, thereby distorting
comparisons between periods. However, investors should note that this non-GAAP measure involves judgment by management (in particular,judgments as to what is or is not classified as a special item). We also use this measure to evaluate performance and for compensationpurposes.
44
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 45/58
Adjusted EPS 2010, 2009 and Quarterly – NewEnergy
RECONCILIATION:
NewEnergy 2009 2010
($ per share) Total Q1 10 Q2 10 Q3 10 Q4 10 Total
ACTUAL RESULTS:
Reported GAAP EPS (2.00)$ 0.53$ 0.21$ (0.07)$ 0.02$ 0.69$ GAAP MEASURE
Special Items Included in Operations:
CEG Credit Facility Amendment Fees (0.04) (0.01) - - - (0.02)
Subtotal: CENG JV (0.04) (0.01) - - - (0.02)
International Coal Contract Dispute Settlement - - - - 0.17 0.17
Workforce Reduction Costs (0.05) - - - - -
Divested Operations (1.86) - - - - -
Impairment Losses and Other Costs (0.41) - - - - -
Merger Termination & Strategic Alternative Costs (0.10) - - - - -
Earnings Excluding Special Items 0.46 0.54 0.21 (0.07) (0.15) 0.54
Adjusted EPS 0.46$ 0.54$ 0.21$ (0.07)$ (0.15)$ 0.54$ NON-GAAP MEASURE
EARNINGS GUIDANCE
NOTE
Constellation Energy is unable to reconcile its earnings guidance excluding special items to GAAP earnings per share because we do not predict the future
impact of special items such as the cumulative effect of changes in accounting principles and the disposi tion of assets. See above reconciliation for
actual Special Items.
The sum of the quarterly earnings per share amounts may not equal the total for the year due to the effects of rounding and the effects of dilutionshares.
We exclude special items because we believe that it is appropriate for investors to consider our results excluding these items, in addition toour results in accordance with GAAP. We believe such a measure provides a picture of our results that is comparable among periods since itexcludes the impact of items, which may recur occasionally, but tend to be irregular as to timing and magnitude, thereby distorting
comparisons between periods. However, investors should note that this non-GAAP measure involves judgment by management (in particular,judgments as to what is or is not classified as a special item). We also use this measure to evaluate performance and for compensationpurposes.
45
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 46/58
Adjusted EPS 2010, 2009 and Quarterly – Other Nonregulated
RECONCILIATION:
Other Nonregulated 2009 2010
($ per share) Total Q1 10 Q2 10 Q3 10 Q4 10 Total
ACTUAL RESULTS:
Reported GAAP EPS (0.06)$ (0.02)$ -$ -$ 0.02$ -$ GAAP MEASURE
Special Items Included in Operations:
Medicare Part D - Tax - (0.02) - - - (0.02)
Impairment Loss es and Other Costs (0.05) - - - - -
Earnings Excluding Special Items (0.01) - - - 0.02 0.02
Adjusted EPS (0.01)$ -$ -$ -$ 0.02$ 0.02$ NON-GAAP MEASURE
EARNINGS GUIDANCE
NOTE
Constellation Energy is unable to reconcile its earnings guidance excluding special items to GAAP earnings per share because we do not predict the future
impact of special items such as the cumulative effect of changes in accounting principles and the disposition of assets. See above reconciliation for
actual Special Items.
The sum of the quarterly earnings per share amounts may not equal the total for the year due to the effects of rounding and the effects of dilution
shares.
We exclude special items because we believe that it is appropriate for investors to consider our results excluding these items, in addition toour results in accordance with GAAP. We believe such a measure provides a picture of our results that is comparable among periods since itexcludes the impact of items, which may recur occasionally, but tend to be irregular as to timing and magnitude, thereby distorting
comparisons between periods. However, investors should note that this non-GAAP measure involves judgment by management (in particular,judgments as to what is or is not classified as a special item). We also use this measure to evaluate performance and for compensationpurposes.
46
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 47/58
Q4 2010 BGE Income Statement Summary
We utilize the non-GAAP financial measure of Gross Margin to highlight the relationship between the costs of and prices for energy and to highlight the primarydriver of earnings at our Regulated Utility. We also make certain adjustments to items below gross margin through net income including EBIT. We believe thesenon-GAAP measures help investors to better understand the changes in the level of our BGE operating results from period to period.
RECONCILIATION: Quarter-to-Date as of December 31, 2010
BGE Income State ment Summa ry Electric Ga s
Other
Adjustments
Below GM
Other
Notes Non-GAAP
Electric 264$ -$ 264$
Gas - 93 93
Regulated Gross Margin 264$ 93$ -$ 358$
Operating & Maintenance (115) (43) (3) a (161)$
Depreciation & Amortization (57) (11) (68)
Taxes Other than Income Taxes (37) (9) 46 b
Income from Operations 56 30
Other Revenue and Expense 4 (0) (46) a,b,c (42)
EBIT N/A N/A 87
Fixed Charges (26) (6) 3 c (30)
Income Before Income Tax es 34 24
Income Tax expense (9) (14) (23)
Income from Continuing Operations 24 10 Preference Stock Dividends (3) (1) (3)
Noncontrolling Interest - -
Net Income 22$ 9$ -$ 31$
a Adjustment to reflect that management views allocated corporate expense as Operating & Maintenance Expense
b Adjustment to reflect that management views Taxes Other Than Income Taxes as Other Income and Expense
c Adjustment to reclassify Interest Income recorded in Other Income and Expense to Fixed Charges (to show a net fixed charge amount)
Amounts may not foot due to the effects of rounding
($ million)
GAAP
47
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 48/58
Q4 2009 BGE Income Statement Summary
We utilize the non-GAAP financial measure of Gross Margin to highlight the relationship between the costs of and prices for energy and to highlight the primarydriver of earnings at our Regulated Utility. We also make certain adjustments to items below gross margin through net income including EBIT. We believe thesenon-GAAP measures help investors to better understand the changes in the level of our BGE operating results from period to period.
RECONCILIATION: Quarter-to-Date as of December 31, 2009
a
BGE Income Statement Summary Electric Gas
BGE
Customer
Credit
Other
Adjustments
Below GM
Other
Notes
Non-
GAAP
Electric 165$ -$ 95$ 260$
Gas - 73 17 90
Regulated Gross Margin 165$ 73$ 112$ -$ 350$
Operating & Maintenance (101) (40) (3) b (144)$
Depreciation & Amortization (57) (11) (68)
Taxes Other than Income Taxes (33) (8) 42 c
Income from Operations (26) 13
Other Revenue and Expense 4 (1) (43) b,c,d (39)
EBIT N/A N/A 99
Fixed Charges (28) (6) 4 d (31)
Income Before Income Taxes (50) 6
Income Tax expense 19 (3) (45) (29)
Income from Continuing Operations (31) 3 Preference Stock Dividends (3) (1) (3)
Net Income (33)$ 2$ 67$ -$ 36$
b Adjustment to reflect that management views allocated corporate expense as Operating & Maintenance Expense
c Adjustment to reflect that management views Taxes Other Than Income Taxes as Other Income and Expense
d Adjustment to move Interest Income recorded in Other Income and Expense to Fixed Charges (to show a fixed charge amount net of interest income)
Amounts may not foot due to the effects of rounding
a Adjustment to remove the BGE Customer Credit and related income and tax effects that management views as a special item.
($ million)
GAAP
48
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 49/58
FY 2010 BGE Income Statement Summary
We utilize the non-GAAP financial measure of Gross Margin to highlight the relationship between the costs of and prices for energy and to highlight the primarydriver of earnings at our Regulated Utility. We also make certain adjustments to items below gross margin through net income including EBIT. We believe thesenon-GAAP measures help investors to better understand the changes in the level of our BGE operating results from period to period.
RECONCILIATION: Year-to-Date as of December 31, 2010
a
BGE Income Sta tement Summary Electric Gas
Medicare
Part D
Other
Adjustments
Below GM
Other
Notes
Non-
GAAP
Electric 1,071$ -$ 1,071$
Gas - 322 322
Regulated Gross Margin 1,071$ 322$ -$ -$ 1,393$
Operating & Maintenance (449) (157) (5) b (612)$
Depreciation & Amortization (205) (44) (249)
Taxes Other than Income Taxes (149) (35) 184 c
Income from Operations 268 86
Other Revenue and Expense 21 (0) (190) b,c,d (167)
EBIT N/A N/A 365
Fixed Charges (106) (24) 10 d (120)
Income Before Income Taxes 183 62
Income Tax expense (73) (25) 3 (94)
Income from Continuing Operations 110 38 Preference Stock Dividends (10) (3) (13)
Noncontrolling Interest - -
Net Income 100$ 35$ 3$ -$ 138$
a Adjustment to remove Special Items (Medicare Part D) which is not included in determining BGE Adjusted Earnings
b Adjustment to reflect that management views allocated corporate expense as Operating & Maintenance Expense
c Adjustment to reflect that management views Taxes Other Than Income Taxes as Other Income and Expense
d Adjustment to reclassify interest income recorded in Other Income and Expense to Fixed Charges (to show a net fixed charge amount)
Amounts may not foot due to the effects of rounding
($ million)
GAAP
49
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 50/58
FY 2009 BGE Income Statement Summary
We utilize the non-GAAP financial measure of Gross Margin to highlight the relationship between the costs of and prices for energy and to highlight the primarydriver of earnings at our Regulated Utility. We also make certain adjustments to items below gross margin through net income including EBIT. We believe thesenon-GAAP measures help investors to better understand the changes in the level of our BGE operating results from period to period.
RECONCILIATION: Year-to-Date as of December 31, 2009
a
BGE Income Statement Summary Electric Gas
BGE
Customer
Credit
Other
Adjustments
Below GM
Other
Notes
Non-
GAAP
Electric 980$ -$ 95$ 1,075$
Gas - 308 18 326
Regulated Gross Margin: 980$ 308$ 113$ -$ 1,401$
Operating & Maintenance (399) (161) (3) (563)$
Depreciation & Amortization (218) (44) (262)
Taxes Other than Income Taxes (143) (35) 178 b
Income from Operations 220 69
Other Revenue and Expense 25 - (192) b, c (166)
EBIT N/A N/A 410
Fixed Charges (113) (26) 14 c (125)
Income Before Income Taxes 132 43
Income Tax expense (51) (17) (45) (113)
Income from Continuing Operations 81 26
Preference Stock Dividends (10) (3) (13) Noncontrolling Interest - -
Net Income 71$ 23$ 65$ -$ 158$
Amounts may not foot due to the effects of rounding
c Adjustment to reclassify: (1) $1.4 million of cash pool interest income from Other Income to Fixed Charges,
(2) $17.5 million of rate stabilization income from Other Income to Fixed Charges, and (3) $(4.3) million of
capitalized AFUDC from Fixed Charges to Other Income
a Adjustment to remove the BGE Customer Credit and related income and tax effects that management views as a special item.
b Adjustment to reflect the fact that management views Taxes Other Than Income Taxes as Other Expense.
($ million)
GAAP
50
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 51/58
Q4 2010 Generation Income Statement Summary
We utilize the non-GAAP financial measure of Gross Margin to highlight the relationship between the costs of and prices for energy in our Generation business. Wealso make certain adjustments to items below gross margin through net income including EBIT. We believe these non-GAAP measures help investors to better understand the changes in the level of our Generation operating results from period to period.
RECONCILIATION: Quarter-to-Date as of December 31, 2010
a b c d e
Genera tion Income Sta tement Summary GAAP
Certain
Operating
Expenses
UniStar
Activity
CENG Sale
and Basis
Difference
Impairment
Losses
Net Gain on
Divestiture
Other
Adjustments
Below GM Other Notes Non-GAAP
($ million)
Nonregulated Revenues 527$ 527$
Fuel and Purchased Energy Expenses (341) (8) (349)
Gross Margin 185$ (8)$ -$ -$ -$ -$ -$ 178$
Operating Expenses (110)$ 8 (102)$
Impairment Losses and Other Costs (8) 8
Deprec iat ion, Deplet ion, and Amort izat ion (39) (39)
Ac cret ion of As set Ret irement Obligation (0) (0)
Taxes Other than Income Taxes (6) (6)
Net Gain on Divestitures 202 (202)
Equity Investment Earnings 26 1 39 (66) f
Income from Operations 250
Other Income and Expense (9) 71 f, g 62
EBIT N/A 93
Fixed Charges (29) (28)
Income Before Income Tax es 212
Income Tax Expense (91) (0) (15) 13 81 (2) g (14)
Income from Continuing Operations 122 Income from Discontinued Operations -
Noncontrolling Interest -
Net Income 122$ -$ 1$ 23$ 22$ (121)$ 3$ 51$
a Adjustment to reclassify certain operating expenses to Non-GAAP Gross Margin
b Adjustment to remove Special Items (UniStar activity) and related tax benefit, which is not included in determining Generation Non-GAAP Gross Margin and Adjusted Earnings
c Adjustment to remove Special Items (Amortization of CENG basis difference) and related tax benefit, which is not included in determining Generation Adjusted Earnings
d Adjustment to remove Special Items (Impairment losses and tax expense adjustments to equity method investments) and related tax benefit, which is not included in determining Generation Adjusted Earnings
e Adjustment to remove Special Items (Gain on Comprehensive Agreement with EDF) and related tax expense, which is not included in determining Generation Adjusted Earnings
f Adjustment to reflect that management views Equity Earnings as Other Income and Expense
g Adjustment to remove Special Items (Credit facility amendment fees of $5m) and related tax benefit, which is not included in determining Generation Adjusted Earnings
Amounts may not foot due to the effects of rounding
51
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 52/58
Q4 2009 Generation Income Statement Summary
We utilize the non-GAAP financial measure of Gross Margin to highlight the relationship between the costs of and prices for energy in our Generation business. Wealso make certain adjustments to items below gross margin through net income including EBIT. We believe these non-GAAP measures help investors to better understand the changes in the level of our Generation operating results from period to period.
RECONCILIATION: Quarter-to-Date as of December 31, 2009
a b c d
Generation Income Statement Summary GAAP
Certain
Operating
Expenses Fly Ash
CENG Sale
and Basis
Difference
UniStar
Equity
Earnings
Other
Adjustments
Below GM Other Notes Non-GAAP
($ million)
Nonregulated Revenues 452$ (15)$ 437$
Fuel and Purchased Energy Expenses (123) (8) 7 (124)
Gross Margin 329$ (8)$ 7$ -$ (15)$ -$ 313$
Operating Expenses (199)$ 8 (7) (198)$
Merger Termination and Strategic Alternatives Costs (69) 69 e
Deprec iat ion, Deplet ion, and A mort iz at ion (35) (35) Accretion of Asset Retirement Obligation (8) (8)
Taxes Other than Income Taxes (12) (12)
Gain on Sale of Interest in CENG 7,446 (7,446)
Equity Investment Earnings 0 30 21 (51) f
Income from Operations 7,453
Other Income and Expense (6) 54 f,g,h,j 48
EBIT N/A 109
Fixed Charges (51) 16 i (34)
Income Before Income Taxes 7,396
Income Tax Expense (2,889) 2,978 - (101) e,g,h,i,j (13)
Income from Continuing Operations 4,507
Income from Discontinued Operations -
Noncontrolling Interest -
Net Income 4,507$ -$ -$ (4,438)$ 6$ (13)$ 62$
a Adjustment to reclassify operating expenses to Non-GAAP gross margin
b Adjustment t o reclassify fly ash expense to Non-GAAP operating and maintenance expense
c Adjustment to remove Special Items (Gain on sale of interest in CENG and Amortization of basis difference in CENG) and related tax expense,
which are not included in determining Generation Adjusted Earnings
d Adjustment t o remove Special Items (UniStar net loss of $6m) and related tax benefit ($0m), which is not included in determining Generation Adjusted Earnings
e Adjustment t o remove Special Items (Merger termination and strategic alternatives costs) and related tax benefit ($92),
which are not included in determining Generation Adjusted Earnings
f Adjustment to reclassify equity earnings ($51m) to Other Income and Expense
g Adjustment to remove Special Items (Nuclear Decommissioning Trust Fund Impairments of $0m) and related tax benefit ($3m),
which is not included in determining Generation Adjusted Earnings
h Adjustment t o remove Special Items (Credit facility amendment fees of $6m) and related tax benefit ($2m), which is not included in determining Generation Adjusted Earnings
i Adjustment to remove Special Items (Loss on retirement of bond of $16m) and related tax benefit ($6m), which is not included in determining Generation Adjusted Earnings
j Adjustment to reclassify certain tax expense ($2m) that management views as Other Expense
Amounts may not foot due to the effects of rounding 52
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 53/58
FY 2010 Generation Income Statement Summary
We utilize the non-GAAP financial measure of Gross Margin to highlight the relationship between the costs of and prices for energy in our Generation business. Wealso make certain adjustments to items below gross margin through net income including EBIT. We believe these non-GAAP measures help investors to better understand the changes in the level of our Generation operating results from period to period.
RECONCILIATION: Year-to-Date as of December 31, 2010
a b c d e
Generation Income Statement Summary GAAP
Certain
Operating
Expenses
UniStar
Activity
CENG Basis
Difference
Impairment
Losses
Net Gains on
Divestitures
Other
Adjustments
Below GM Other Notes Non-GAAP
($ million)
Nonregulated Revenues 2,244$ 2,244$
Fuel and Purchased Energy Expenses (1,445) (31) (1,476)
Gross Margin 800$ (31)$ -$ -$ -$ -$ -$ 768$
Operating Expenses (380)$ 31 (349)$
Impairment Losses and Other Costs (2,477) 2,477 Deprec iat ion, Deplet ion, and Amort iz ation (136) (136)
Accretion of Asset Retirement Obligation (2) (2)
Taxes Other than Income Taxes (24) (24)
Net Gain on Divestitures 243 (240) (3) f
Equity Investment Earnings 25 17 195 (237) f
Income from Operations (1,950)
Other Income and Expense (36) 255 f, g 217
EBIT N/A 476
Fixed Charges (142) (7) 52 h (97)
Income Before Income Taxe s (2,128)
Income Tax Expense 873 (4) (78) (990) 94 (26) g, h. i (130)
Income from Continuing Operations (1,255)
Income from Discontinued Operations -
Noncontrolling Interest -
Net Income (1,255)$ -$ 6$ 118$ 1,487$ (146)$ 40$ 250$
a Adjustment to reclass ify certain operating expenses to Non-GAAP Gross Margin
b Adjustment to remove Special Items (UniStar activity) and related tax benefit, which is not included in determining Generation Adjusted Earnings
c Adjustment to remove Special Items (Amortization of CENG basis difference) and related tax benefit, which is not included in determining Generation Adjusted Earnings
d Adjustment to remove Special Items (Impairments of CENG, UNE, and IPP investments) and related tax benefit, which is not included in determining Generation Adjusted Earnings
e Adjustment to remove Special Items (Gains on Comprehensive Agreement with EDF and sale of Mammoth Lakes) and related tax ex pense,
which is not included in determining Generation Adjusted Earnings
f Adjustment to reflect that management views Equity Earnings as Other Income and Expense
g Adjustment to remove Special Items (Credit facility amendment fees of $15m) and related tax benefit ($6m), which is not included in determining Generation Adjusted Earnings
h Adjustment to remove Special Items (Loss on early retirement of debt) and related tax benefit ($21m), which is not included in determining Generation Adjusted Earnings
i Adjustment to remove special item (Medicare Part D tax expense of $1m), which is not inc luded in determining Generation Adjusted Earnings
Amounts may not foot due to the effects of rounding53
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 54/58
FY 2009 Generation Income Statement Summary
We utilize the non-GAAP financial measure of Gross Margin to highlight the relationship between the costs of and prices for energy in our Generation business. Wealso make certain adjustments to items below gross margin through net income including EBIT. We believe these non-GAAP measures help investors to better understand the changes in the level of our Generation operating results from period to period.
RECONCILIATION: Year-to-Date as of December 31, 2009
a b c
Genera tion Income Sta tement Summary GAAP
Certain
Operating
Expenses Fly Ash
CENG Sale
and Basis
Difference
Other
Adjustments
Below GM Other Notes Non-GAAP
($ million)
Nonregulated Revenues 2,774$ 2,774$
Fuel and Purchased Energy Expenses (692) (30) 25 (697)
Gross Margin 2,082$ (30)$ 25$ -$ -$ 2,078$
Operating Expenses (1,008)$ 30 (25) (1,004)$
Merger Termination and Strategic Alternatives Costs (102) 102 d
Deprec iat ion, Deplet ion, and Amort izat ion (177) (177)
Ac cret ion of Ass et Ret irement Obligat ion (62) (62) Taxes Other than Income Taxes (67) (67)
Gain on Sale of Interest in CENG 7,446 (7,446)
Equity Investment Earnings 0 30 (30) h,k
Income from Operations 8,112
Other Income and Expense (71) 125 e,f,i,j,k 54
EBIT N/A 821
Fixed Charges (167) 18 g,i (149)
Income Before Income Taxe s 7,874
Income Tax Expense (3,107) 2,978 (120) d,e,f,g,h,j (249)
Income from Continuing Operations 4,767
Income from Discontinued Operations -
Noncontrolling Interest -
Net Income 4,767$ -$ -$ (4,438)$ 95$ 423$
a Adjustment to reclassify operating expenses to Non-GAAP gross margin
b Adjustment to reclassify fly ash expense to Non-GAAP operating and maintenance expense
c Adjustment to remove Special Items (Gain on sale of interest in CENG and Amortization of basis difference in CENG) and related tax expense,
which are not included in determining Generation Adjusted Earnings
d Adjustment to remove Special Items (Merger termination and strategic alternatives costs) and related tax benefit ($92),
which are not included in determining Generation Adjusted Earnings
e Adjustment to remove Special Items (Nuclear Decommissioning Trust Fund Impairments of $61m) and related tax benefit ($15m),
which is not included in determining Generation Adjusted Earnings
f Adjustment to remove Special Items (Credit facility amendment fees of $23m) and related tax benefit ($9m), which is not included in determining Generation Adjusted Earnings
g Adjustment to remove Special Items (Loss on retirement of bond of $16m) and related tax benefit ($6m), which is not included in determining Generation Adjusted Earnings
h Adjustment to remove Special Items (UniStar loss of $21m) and related tax benefit ($6m), which is not included in determining Generation Adjusted Earnings
i Adjustment to reclassify Interest Income ($1m) recorded in Other Income and Expense to Fixed Charges (to show a net fixed charge amount net of interest income)
j Adjustment to reclassify certain tax expense ($8m) that management views as Other Expense
k Adjustment to reclassify Equity Earnings ($51m) to Other Income and Expense
Amounts may not foot due to the effects of rounding
54
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 55/58
Q4 2010 NewEnergy Income Statement Summary
We utilize the non-GAAP financial measure of Gross Margin to highlight the relationship between the costs of and prices for energy in our NewEnergy business. Wealso make certain adjustments to items below gross margin through net income including EBIT. We believe these non-GAAP measures help investors to better understand the changes in the level of our New Energy operating results from period to period.
RECONCILIATION: Quarter-to-Date as of December 31, 2010
a b c
NewEnergy Income Statement Summary GAAP
Gross
Receipts Tax
Certain
Operating
Expenses
Coal
Contract
Settlement
Other
Adjustments
Below GM Other Notes Non-GAAP
($ million)
Nonregulated Revenues 2,459$ (57) 2,403$
Fuel and Purc hased Energy Ex penses (2,149) (9) (36) (2,194)
Gross Margin 311$ (9)$ (36)$ (57)$ -$ 209$
Operating Expenses (208)$ 36 (172)$
Deprec iat ion, Deplet ion, and Amort izat ion (21) (20)
Taxes Other than Income Taxes (13) 9 (3)
Net Gain on Divestitures -
Income from Operations 69
Other Income and Expense (24) (3) d,e,f (26)
EBIT N/A (14)
Fixed Charges (2) 1 f (1)
Income Before Income Taxes 44
Income Tax Expense (36) 21 (1) e (16)
Income from Continuing Operations 8
Income from Discontinued Operations -
Noncontrolling Interest (5) 5 d
Net Income 3$ -$ -$ (35)$ 2$ (31)$
a Adjustment to reclassify gross receipts tax from operating expenses to Non-GAAP Gross Margin
b Adjustment to reclassify certain operating expenses to Non-GAAP Gross Margin
c Adjustment to remove Special Items (International Coal Contract Dispute Settlement) and related tax benefit, which is not included in determining NewEnergy Adjusted Earnings
d Adjustment to reflect that management views Noncontrolling Interests as Other Income and Expense
e Adjustment to remove Special Items (Credit facility amendment fees of $3m) and related tax benefit, which is not included in determining NewEnergy Adjusted Earnings
f Adjustment to reclassify Interest Income recorded in Other Income and Expense to Fixed Charges (to show a net fixed charge amount net of interest income)
Amounts may not foot due to the effects of rounding55
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 56/58
Q4 2009 NewEnergy Income Statement Summary
We utilize the non-GAAP financial measure of Gross Margin to highlight the relationship between the costs of and prices for energy in our NewEnergy business. Wealso make certain adjustments to items below gross margin through net income including EBIT. We believe these non-GAAP measures help investors to better understand the changes in the level of our New Energy operating results from period to period.
RECONCILIATION: Quarter-to-Date as of December 31, 2009
a b c d
NewEnergy Income Statement Summary GAAP
Divestiture of
International
Commodities
Operations
Divestiture of
Downstream Gas
Trading
Operations
Gross
Receipts Tax
Certain
Operating
Expenses
Other
Adjustments
Below GM Other Notes Non-GAAP
($ million)
Nonregulated Revenues 2,624$ (14) 1 2,611$
Fuel and P urchased E nergy E xpenses (2, 371) (6) (34) (2,411)
Gross Margin 253$ (14)$ 1$ (6)$ (34)$ -$ 200$
Operating Expenses (180)$ (3) 4 (1) 34 5 l (141)$
Merger Termination and Strategic Alternatives Costs (26) 26 e
Impairment Losses and Other Costs (2) 2 f Workforce Reduction Costs (1) 1 g
Depreciation, Deplet ion, and Amort izat ion (20) (5) l (25)
Taxes Other than Income Taxes (11) 7 (4)
Net Loss on Divestitures (4) 4 k
Equity Investment Earnings (6) 6 m
Income from Operations 4
Other Income and Expense (73) 3 5 h,i,j,k,m (65)
EBIT N/A (35)
Fixed Charges (7) 2 j (5)
Income Before Income Taxes (76)
Income Tax Expense 38 10 (0) (48) e,f,g,i 1
Income from Continuing Operations (38)
Income from Discontinued Operations -
Noncontrolling Interest (11) 11 h
Net Income (49)$ (4)$ 5$ -$ -$ 8$ (39)$
a Adjustment to remove the effect of the divestiture of our international commodities operations and uranium market participant from Non-GAAP gross margin and below gross margin.
The vast majorit y of the gross margin adjustment is on revenue vs. fuel and purchased expense. For purposes of Non-GAAP presentati on, the entire adjustment has been attributed to revenue.
b Adjustment to remove the effect of the divestiture of our Houston-based downstream gas trading operations from Non-GAAP gross margin and below gross margin.
The vast majorit y of the gross margin adjustment is on revenue vs. fuel and purchased expense. For purposes of Non-GAAP presentati on, the entire adjustment has been attributed to revenue.
c Adjustment to reclass ify gross receipts tax from operating expenses to Non-GAAP gross margin
d Adjustment to reclassify operating expenses to Non-GAAP gross margin
e Adjustment to remove Special Items (Merger termination costs) and related tax benefit ($40m), which are not included in determining NewEnergy Below Gross Margin
f Adjustment to remove Special Items (Impairment losses and other) and related tax expense ($1m), which are not included i n determining NewEnergy Below Gross Margin
g Adjustment to remove Special Items (Workforce reduction costs) and related tax expense ($1m), which are not included in determining NewEnergy Below Gross Margin
h Adjustment to reflect the fact that management views Noncontrolling Interests as Other Expense
i Adjust ment to remove Special Items (Credit facility amendment and termination fees of $28m) and related tax benefit ($10m), which is not included in determining NewEnergy Below Gross Margin
j Adjustment to reclassify Interest Income recorded in Other Income and Expense to Fixed Charges (to show a net fixed charge amount net of interest income)
k Adjustment to reclass ify loss on divestiture to Other Income and Expense
l Adjustment to reclass ify certain allocated costs from Depreciation and Amortization to O&M
m Adjustment to reclassi fy Equity Earnings to Other Income and Expense
Amounts may not foot due to the effects of rounding56
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 57/58
FY 2010 NewEnergy Income Statement Summary
We utilize the non-GAAP financial measure of Gross Margin to highlight the relationship between the costs of and prices for energy in our NewEnergy business. Wealso make certain adjustments to items below gross margin through net income including EBIT. We believe these non-GAAP measures help investors to better understand the changes in the level of our New Energy operating results from period to period.
RECONCILIATION: Year-to-Date as of December 31, 2010
a b c
NewEnergy Income Statement Summary GAAP
Gross
Receipts Tax
Certain
Operating
Expenses
Coal
Contract
Settlement
Other
Adjustments
Below GM Other Notes Non-GAAP
($ million)
Nonregulated Revenues 10,121$ (57) 10,065$
Fuel and Purchased Energy Expenses (8,878) (42) (148) (9,068)
Gross Margin 1,244$ (42)$ (148)$ (57)$ -$ 997$
Operating Expenses (759)$ 148 (610)$
Deprec iation, Deplet ion, and Amort izat ion (84) (83)
Taxes Other than Income Taxes (53) 42 (11)
Net Gain on Divestitures 2 (2) d
Income from Operations 351
Other Income and Expense (65) (31) d,e,f (97)
EBIT N/A 196
Fixed Charges (3) 3 f 0
Income Before Income Taxes 283
Income Tax Expense (107) 21 (3) e (88)
Income from Continuing Operations 176 Income from Discontinued Operations -
Noncontrolling Interest (38) 38 d
Net Income 139$ -$ -$ (35)$ 5$ 108$
a Adjustment to reclassify gross receipts tax from operating expenses to Non-GAAP Gross Margin
b Adjustment to reclassify certain operating expenses to Non-GAAP Gross Margin
c Adjustment to remove Special Items (International Coal Contract Dispute Settlement) and related tax benefit, which is not included in determining NewEnergy Adjusted Earnings
d Adjustment to reflect that management views Net Gain on Divestiture and Noncontrolling Interests as Other Income and Expense
e Adjustment to remove Special Items (Credit facility amendment fees of $8m) and related tax benefit, which is not included in determining NewEnergy Adjusted Earnings
f Adjustment to reclassify Interest Income recorded in Other Income and Expense to Fixed Charges (to show a net fixed charge amount net of interest income)
Amounts may not foot due to the effects of rounding57
8/7/2019 2010 Year-End Earnings Presentation - SUPPORTING MATERIALS
http://slidepdf.com/reader/full/2010-year-end-earnings-presentation-supporting-materials 58/58
FY 2009 NewEnergy Income Statement Summary
We utilize the non-GAAP financial measure of Gross Margin to highlight the relationship between the costs of and prices for energy in our NewEnergy business. Wealso make certain adjustments to items below gross margin through net income including EBIT. We believe these non-GAAP measures help investors to better understand the changes in the level of our New Energy operating results from period to period.
RECONCILIATION: Year-to-Date as of December 31, 2009
a b c d e
New Energy Incom e Sta tement Sum mary GAAP
Divestiture of
International
Commodities
Operations
Divestiture of
Downstream Gas
Trading
Operations
Upstream
Asset Sale
Gross
Receipts Tax
Certain
Operating
Expenses
Other
Adjustments
Below GM Other Notes Non-GAAP
($ million)
Nonregulated Revenues 11,509$ 71 21 6 11,607$
Fuel and Purchased Energy Expenses (10,430) (31) (138) (10,599)
Gross Margin 1,079$ 71$ 21$ 6$ (31)$ (138)$ -$ 1,008$
Operating Expenses (764)$ 17 16 138 (592)$
Merger Termination and Strategic Alternatives Costs (44) 44 f
Impairment Losses and Other Costs (98) 98 gWorkforce Reduction Costs (13) 13 h
Depreciat ion, Deplet ion, and Amortizat ion (83) (83)
Acc ret ion of Ass et Ret irement Obl igat ion (0) 0
Taxes Other than Income Taxes (41) 31 (10)
Net Loss on Divestitures (469) 359 111 (6) 5 l
Equity Investment Earnings (6) 6 m
Income from Operations (438)
Other Income and Expense (50) (34) i,j,k,l,m (83)
EBIT N/A 240
Fixed Charges (40) 7 k (33)
Income Before Income Taxes (527)
Income Tax Expense 179 (169) (55) (71) f,g,h,j (116)
Income from Continuing Operations (348)
Inc ome from Dis cont inued Operat ions -
Noncontrolling Interest (54) 54 i
Net Income (402)$ 278$ 93$ -$ -$ -$ 122$ 92$
a Adjustment to remove the effect of the divestiture of our international commodities operations and uranium market participant from Non-GAAP gross margin and below gross margin.
The vast majorit y of the gross margin adjustment is on revenue vs. fuel and purchased expense. For purposes of Non-GAAP presentat ion, the entire adjustment has been attributed to revenue.
b Adjustment to remove the effect of the divestiture of our Houston-based downstream gas trading operations from Non-GAAP gross margin and below gross margin.
The vast majorit y of the gross margin adjustment is on revenue vs. fuel and purchased expense. For purposes of Non-GAAP presentat ion, the entire adjustment has been attributed to revenue.
c Adjustment t o reclassify gain on sale of Upstream Gas properties to Non-GAAP gross margin.
The vast majorit y of the gross margin adjustment is on revenue vs. fuel and purchased expense. For purposes of Non-GAAP presentat ion, the entire adjustment has been attributed to revenue.
d Adjustment to reclassify gross receipts tax from operating expenses to Non-GAAP gross margin
e Adjustment to reclassify operating expenses to Non-GAAP gross margin
f Adjustment to remove Special Items (Merger termination costs) and related tax benefit ($40m), which are not included in determining NewEnergy Below Gross Margin
g Adjustment to remove Special Items (Impairment losses and other) and related tax benefit ($13m), which are not included in determining NewEnergy Below Gross Margin
h Adjustment to remove Special Items (Workforce reduction costs) and related tax benefit ($3m), which are not included in determining NewEnergy Below Gross Margin
i Adjustment t o reflect the fact that management views Noncontrolling Interests as Other Expense
j Adjustment to remove Special Items (Credit facility amendment and termination fees of $38m) and related tax benefit ($15m), which is not included in determining NewEnergy Below Gross Margin
k Adjustment to reclassify Interest Income recorded in Other Income and Expense to Fixed Charges (to show a net fixed charge amount net of interest income)