January 28, 2016 14th Quarter 2015 Earnings Release Presentation January 28, 2016 “Safe Harbor”...
Transcript of January 28, 2016 14th Quarter 2015 Earnings Release Presentation January 28, 2016 “Safe Harbor”...
1
4th Quarter 2015 Earnings Release Presentation January 28, 2016
“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995
This presentation contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934. Although AEP and each of its
Registrant Subsidiaries believe that their expectations are based on reasonable assumptions, any such statements may be influenced by factors that could cause actual
outcomes and results to be materially different from those projected. Among the factors that could cause actual results to differ materially from those in the forward-
looking statements are: the economic climate, growth or contraction within and changes in market demand and demographic patterns in our service territory, inflationary
or deflationary interest rate trends, volatility in the financial markets, particularly developments affecting the availability of capital on reasonable terms and developments
impairing our ability to finance new capital projects and refinance existing debt at attractive rates, the availability and cost of funds to finance working capital and capital
needs, particularly during periods when the time lag between incurring costs and recovery is long and the costs are material, electric load, customer growth and the
impact of retail competition, weather conditions, including storms and drought conditions, and our ability to recover significant storm restoration costs, available sources
and costs of, and transportation for, fuels and the creditworthiness and performance of fuel suppliers and transporters, availability of necessary generation capacity and
the performance of our generation plants, our ability to recover increases in fuel and other energy costs through regulated or competitive electric rates, our ability to build
or acquire generation capacity and transmission lines and facilities (including our ability to obtain any necessary regulatory approvals and permits) when needed at
acceptable prices and terms and to recover those costs, new legislation, litigation and government regulation, including oversight of nuclear generation, energy
commodity trading and new or heightened requirements for reduced emissions of sulfur, nitrogen, mercury, carbon, soot or particulate matter and other substances or
additional regulation of fly ash and similar combustion products that could impact the continued operation, cost recovery and/or profitability of our generation plants and
related assets, evolving public perception of the risks associated with fuels used before, during and after the generation of electricity, including nuclear fuel, a reduction in
the federal statutory tax rate could result in an accelerated return of deferred federal income taxes to customers, timing and resolution of pending and future rate cases,
negotiations and other regulatory decisions including rate or other recovery of new investments in generation, distribution and transmission service and environmental
compliance, resolution of litigation, our ability to constrain operation and maintenance costs, our ability to develop and execute a strategy based on a view regarding
prices of electricity and other energy-related commodities, prices and demand for power that we generate and sell at wholesale, changes in technology, particularly with
respect to new, developing, alternative or distributed sources of generation, our ability to recover through rates or market prices any remaining unrecovered investment in
generation units that may be retired before the end of their previously projected useful lives, volatility and changes in markets for capacity and electricity, coal, and other
energy-related commodities, particularly changes in the price of natural gas, changes in utility regulation and the allocation of costs within regional transmission
organizations, including ERCOT, PJM and SPP, the transition to market for generation in Ohio, including the implementation of ESPs, our ability to successfully and
profitably manage our separate competitive generation assets, changes in the creditworthiness of the counterparties with whom we have contractual arrangements,
including participants in the energy trading market, actions of rating agencies, including changes in the ratings of our debt, the impact of volatility in the capital markets on
the value of the investments held by our pension, other postretirement benefit plans, captive insurance entity and nuclear decommissioning trust and the impact of such
volatility on future funding requirements, accounting pronouncements periodically issued by accounting standard-setting bodies and other risks and unforeseen events,
including wars, the effects of terrorism (including increased security costs), embargoes, cyber security threats and other catastrophic events.
Investor
Relations
Contacts
Bette Jo Rozsa Managing Director Investor Relations
614-716-2840 [email protected]
Brad Funk Director
Investor Relations 614-716-3162
3
Fourth Quarter 2015 Highlights
Fourth Quarter 2015 Total Shareholder Return
Refer to appendix for reconciliation between GAAP and Operating EPS
YTD 2015
One Year Three Year Five Year
4
2015 Highlights & 2016 Focus
2015 Highlights
Financial Performance Deliver operating earnings guidance range of
$3.60 to $3.80 per share
Continue focus on disciplined capital allocation, investing $5 billion in cap-ex, substantially all in regulated entities, while increasing cap-ex for 2017 and 2018 from $4 billion to $5 billion each year
Commit to delivering 4%-6% earnings growth
off of 2015 original guidance
Regulatory and Strategic Initiatives Attain approval of PPA settlement
Complete strategic review of Competitive
Generation
Continue working with states to comply with Clean Power Plan
2016 Focus
Financial Performance Delivered Q4 2015 GAAP and operating earnings of
$0.96 and $0.48 per share, respectively Delivered 2015 GAAP and operating earnings of
$4.17 and $3.69 per share, respectively
Realized operating EPS growth of 7.6% over prior year
Achieved our expected regulated ROE of 9.6% for the year, an increase over the 2014 results of 9.0%
Increased quarterly dividend by 5.7%
Regulatory and Strategic Initiatives Completed sale of AEP River Operations
Reached settlement in AEP Ohio PPA proceeding
Initiated strategic review of competitive generation
Helped to shape outcome of Clean Power Plan
5
OPCo 11.9% APCo
10.7%
KPCo 8.6%
I&M 9.9% PSO
9.0% SWEPCO 7.8%
AEP TX 8.7%
Trans 10.2%
OPCo 11.6%
APCo 9.4%
KPCo 4.2%
I&M 10.2%
PSO 8.6%
SWEPCO 9.0% AEP TX
8.4%
Trans 11.1%
Regulated Returns Twelve Months Ended 12/31/2015 Earned & 2016 Pro-forma Operating ROE
Regulated Operations ROE of 9.6% as of December 31, 2015
Expected Regulated Operations ROE of 10.1% Pro-Forma 2016
2015 Earned Regulated ROE 2016 Pro-Forma Regulated ROE
6
4th Quarter 2015 vs. Prior Year By Segment
Refer to appendix for additional explanation of variances by segment
($0.07) $0.03
$0.03
2015 Actual EPS $0.24 $0.13 $0.09 $0.02 $0.03 $(0.03)
7
2015 vs. Prior Year By Segment
Refer to appendix for additional explanation of variances by segment
$0.06
$0.03
$0.03
2015 Actual EPS $1.83 $0.72 $0.39 $0.75 $0.06 $(0.06)
8
Normalized Load Trends
Note: Charts reflect connected load and exclude firm wholesale load & Buckeye Power backup load.
9
2.5%2.9% 2.7%
2.2% 2.2%2.3%
1.8%
1.4% 1.2%1.4%
0%
1%
2%
3%
4%
Q4-14 Q1-15 Q2-15 Q3-15 Q4-15
Gro
wth
vs
Pri
or
Ye
ar
GDP Growth by Quarter
US AEP
Economic Data
Source – Moody’s Analytics
0%
1%
2%
3%
4%
Q4-14 Q1-15 Q2-15 Q3-15 Q4-15
Gro
wth
vs
Pri
or
Ye
ar
GDP Growth by Geography
US AEP-East AEP-West
0%
1%
2%
3%
Q4-14 Q1-15 Q2-15 Q3-15 Q4-15
Gro
wth
vs
Pri
or
Ye
ar
Employment Growth by Geography
US AEP-East AEP-West
2.1%2.3%
2.1% 2.1%1.9%
1.3%1.1%
0.9% 0.8% 0.9%
0%
1%
2%
3%
Q4-14 Q1-15 Q2-15 Q3-15 Q4-15
Gro
wth
vs
Pri
or
Ye
ar
Employment Growth by Quarter
US AEP
10
AEP Shale Play Counties
Industrial Class Data
Shale counties in AEP service territory Non-Shale counties in AEP service territory
Continued growth in oil & gas, reductions in other industrials
$-
$15
$30
$45
$60
$75
$90
$105
$120
-
500
1,000
1,500
2,000
2,500
3,000
3,500
4,000
Q4-13 Q1-14 Q2-14 Q3-14 Q4-14 Q1-15 Q2-15 Q3-15 Q4-15
Bre
nt O
il Price
($/B
arrel)
GW
h
AEP Industrial Sales to Oil & Gas Sectors
Oil & Gas Extraction
Pipeline Transportation
Petroleum & Coal Products
Oil Price
10.4%
14.9%
11.9%
10.1% 9.7%10.5%
4.7%0.9%
-0.8%
-3.2% -3.1%
-5.3%
-10%
-5%
0%
5%
10%
15%
Q3-14 Q4-14 Q1-15 Q2-15 Q3-15 Q4-15
Gro
wth
vs
Pri
or
Ye
ar
AEP Industrial GWh Growth
Oil & Gas Sectors
Non-Oil & Gas
-10%
0%
10%
20%
30%
40%
50%
60%
70%
Q4-14 Q1-15 Q2-15 Q3-15 Q4-15
GW
h G
row
th v
s P
rio
r Y
ear
Industrial Sales Growth in Shale Regions
Eagle Ford (TX) Marcellus (WV)
Permian (TX) Utica (OH)
Woodford (OK)
11
(unaudited) 12/31/2015 Actual
($ in millions) Amount Maturity
Revolving Credit Facility $1,750 Jul-18
Revolving Credit Facility $1,750 Jun-17
Total Credit Facilities $3,500
Plus
Cash & Cash Equivalents $176
Less
Commercial Paper Outstanding (125)
Letters of Credit Issued (23)
Net Available Liquidity $3,528
Actual Target
FFO Interest Coverage 5.5x >3.6x
FFO to Total Debt 20.8% 15%-20%
Capitalization & Liquidity
Liquidity Summary
Credit Statistics
Note: Credit statistics represent the trailing 12 months as of 12/31/2015
Total Debt / Total Capitalization
Strong balance sheet, credit metrics, and liquidity
Qualified Pension Funding
12
Proven track record & 2016 Outlook
Reaffirm operating earnings guidance of $3.60 - $3.80
Proven track record 4% - 6% earnings growth
Dividend growth in line with earnings
O&M & Cap-ex discipline
Rate base and earnings growth, inclusive of
$4B Bonus depreciation 2008-2015
2016 Outlook 4%-6% growth rate
Operating earnings guidance range
of $3.60-$3.80
Clarity regarding PPA and strategic
review of competitive business
$3.0 $2.8 $2.8 $3.1 $3.0 $2.8
$0.0
$0.5
$1.0
$1.5
$2.0
$2.5
$3.0
$3.5
2011A 2012A 2013A 2014A 2015A 2016E
Proven Track Record of O&M Discipline (Amounts exclude River Operations and items recovered in riders/trackers)
$ in billions
13
Appendix
14
Fourth Quarter Operating Earnings Per Share Overview
See slides 15 & 16 for items excluded from GAAP Net Income to reconcile to Operating Earnings
Weighted average no. of shares outstanding: 489M Q4-14 & 489M YTD-14; 491M Q4-15 & 490M YTD-15
Segment Q4-14
EPS Q4-15
EPS YTD-14
EPS YTD-15
EPS
Vertically Integrated Utilities $0.12 $0.24 $1.45 $1.83
Transmission & Distribution Utilities
0.15 0.13 0.72 0.72
AEP Transmission Holdco 0.08 0.09 0.31 0.39
Generation & Marketing 0.06 0.02 0.84 0.75
AEP River Operations 0.07 0.03 0.10 0.06
Corporate & Other - (0.03) 0.01 (0.06)
EPS from Operating Earnings $0.48 $0.48 $3.43 $3.69
15
4th Quarter Reconciliation of GAAP to Operating Earnings
$ millions Earnings Per Share
Q4-14 Q4-15 Change Q4-14 Q4-15 Change
Reported (GAAP) Earnings $191 $469 $278 $0.39 $0.96 $0.57
Non Operating Items:
Discontinued Commercial Barging Activities
- (239) (239) - (0.48) (0.48)
Mark-to-Market Impact of Commodity Hedging Activities
6 3 (3) 0.01 - (0.01)
Coal Contract Termination 35 - (35) 0.08 - (0.08)
AEP Operating Earnings $232 $233 $1 $0.48 $0.48 -
Weighted average no. of shares outstanding: 489M Q4-14 & 491M Q4-15
16
YTD December Reconciliation of GAAP to Operating Earnings
$ millions Earnings Per Share
YTD-14 YTD-15 Change YTD-14 YTD-15 Change
Reported (GAAP) Earnings $1,634 $2,047 $413 $3.34 $4.17 $0.83
Non Operating Items:
Discontinued Commercial Barging Activities
- (239) (239) - (0.48) (0.48)
Mark-to-Market Impact of Commodity Hedging Activities
6 - (6) 0.01 - (0.01)
Coal Contract Termination 35 - (35) 0.08 - (0.08)
AEP Operating Earnings $1,675 $1,808 $133 $3.43 $3.69 $0.26
Weighted average no. of shares outstanding: 489M YTD-14 & 490M YTD-15
17
Vertically Integrated Utilities
Q4-14 Q4-15
$ millions (except EPS)
Operating Revenues $2,197 $2,013
Operating Expenses:
Energy Costs (916) (718)
Operations & Maintenance (706) (686)
Depreciation & Amortization (261) (260)
Taxes Other Than Income Taxes (93) (95)
Operating Income 221 254
Net Interest/AFUDC (111) (105)
Income Taxes (53) (33)
Other - 1
Operating & GAAP Earnings $57 $117
EPS from Operating Earnings $0.12 $0.24
Fourth Quarter EPS Summary Key Drivers: Q4-15 vs. Q4-14
Rate changes: $60M primarily from APCo, SWEPCo, KPCo & I&M. Additional $36M and $29M favorable effect related to prior year regulatory provisions for KPCo and APCo, respectively
Weather: $84M unfavorable vs. prior year; $72M unfavorable vs. normal
Off-System Sales: $7M unfavorable vs. prior year due to
lower market prices in both PJM & SPP
Retail load: $14M unfavorable vs. prior year primarily due to decreased residential and industrial sales
O&M: $23M favorable (net of offsets) vs. prior year primarily due to decreased forestry and transmission expenses
Income Taxes: effective tax rate of 21.9% Q4-15 vs. 48.2% Q4-14. Prior year impacted by loss of charitable deduction carry-forward and manufacturing deduction
18
Vertically Integrated Utilities
YTD-14 YTD-15
$ millions (except EPS)
Operating Revenues $9,484 $9,172
Operating Expenses:
Energy Costs (3,953) (3,413)
Operations & Maintenance (2,515) (2,530)
Depreciation & Amortization (1,033) (1,063)
Taxes Other Than Income Taxes (371) (383)
Operating Income 1,612 1,783
Net Interest/AFUDC (469) (438)
Income Taxes (434) (449)
Other (1) 1
Operating & GAAP Earnings $708 $897
EPS from Operating Earnings $1.45 $1.83
YTD EPS Summary Key Drivers: YTD-15 vs. YTD-14
Rate changes: $236M primarily from APCo, SWEPCo, I&M and KPCo
$52M favorable effect from reversal of a 2014 VA
regulatory provision and $36M favorable effect from a 2014 KY regulatory provision
Weather: $32M unfavorable vs. prior year; $4M favorable vs. normal
Off-System Sales: $125M unfavorable vs. prior year due
to lower market prices in both PJM & SPP
Retail load: $70M unfavorable vs. prior year primarily due to decreased residential and industrial sales
O&M: $42M favorable (net of offsets) vs. prior year primarily due to decreased employee related expenses and lower forestry expenses
PJM Charges: $32M favorable vs. prior year primarily due to decreases in unrecovered PJM charges
Income Taxes: effective tax rate of 33.3% YTD-15 vs. 37.9% YTD-14
19
Transmission & Distribution Utilities
Q4-14 Q4-15
$ millions (except EPS)
Operating Revenues $1,233 $1,037
Operating Expenses:
Energy Costs (424) (241)
Operations & Maintenance (356) (374)
Depreciation & Amortization (159) (151)
Taxes Other Than Income Taxes (109) (116)
Operating Income 185 155
Net Interest/AFUDC (57) (62)
Income Taxes (52) (29)
Operating & GAAP Earnings $76 $64
EPS from Operating Earnings $0.15 $0.13
Fourth Quarter EPS Summary Key Drivers: Q4-15 vs. Q4-14
Rate changes: $8M primarily from Ohio DIR and energy efficiency program recovery
OSS: Unfavorable $16M due to OVEC
Negligible impact from retail load
Income Taxes: effective tax rate of 31.4% Q4-15 vs. 40.9% Q4-14. Prior year impacted by loss of charitable deduction carry-forward
20
Transmission & Distribution Utilities
YTD-14 YTD-15
$ millions (except EPS)
Operating Revenues $4,814 $4,557
Operating Expenses:
Energy Costs (1,631) (1,283)
Operations & Maintenance (1,276) (1,330)
Depreciation & Amortization (658) (686)
Taxes Other Than Income Taxes (453) (478)
Operating Income 796 780
Net Interest/AFUDC (230) (242)
Income Taxes (211) (186)
Operating & GAAP Earnings $355 $352
EPS from Operating Earnings $0.72 $0.72
YTD EPS Summary Key Drivers: YTD-15 vs. YTD-14
Rate changes: $31M primarily from Ohio DIR and energy efficiency program recovery
A $33M regulatory provision was recorded in
2014
OSS: Unfavorable $27M due to OVEC
Weather: $4M favorable vs. prior year; $9M favorable vs. normal
Retail Load: $7M unfavorable, primarily due to
sales mix
O&M: $37M unfavorable (net of offsets) vs. prior year primarily due to regulatory commitments and higher transmission services and distribution costs
Income Taxes: effective tax rate of 34.5% YTD-15 vs. 37.3% YTD-14
21
AEP Transmission Holdco
Q4-14 Q4-15
$ millions (except EPS)
Operating Revenues $52 $85
Operating Expenses:
Operations & Maintenance (11) (11)
Depreciation & Amortization (7) (13)
Taxes Other Than Income Taxes (8) (17)
Operating Income 26 44
Net Interest/AFUDC 4 3
Income Taxes (16) (25)
Equity Earnings 23 23
Other - (1)
Operating & GAAP Earnings $37 $44
EPS from Operating Earnings $0.08 $0.09
Fourth Quarter EPS Summary Key Drivers: Q4-15 vs. Q4-14
$18M favorable operating income due to increased revenues and expenses, driven by increased capital investment in the wholly-owned Transcos
Taxes Other Than Income Taxes unfavorable $9M vs. prior year primarily due to higher property taxes resulting from increased plant in service
22
AEP Transmission Holdco
YTD-14 YTD-15
$ millions (except EPS)
Operating Revenues $192 $329
Operating Expenses:
Operations & Maintenance (29) (38)
Depreciation & Amortization (23) (43)
Taxes Other Than Income Taxes (32) (66)
Operating Income 108 182
Net Interest/AFUDC 21 16
Income Taxes (63) (91)
Equity Earnings 85 86
Other - (2)
Operating & GAAP Earnings $151 $191
EPS from Operating Earnings $0.31 $0.39
YTD EPS Summary Key Drivers: YTD-15 vs. YTD-14
$74M favorable operating income due to increased revenues and expenses, driven by increased capital investment in the wholly-owned Transcos
Taxes Other Than Income Taxes unfavorable $34M vs. prior year primarily due to higher property taxes resulting from increased plant in service
23
Generation & Marketing
Q4-14 Q4-15
$ millions (except EPS)
Operating Revenues $793 $610
Operating Expenses:
Energy Costs (487) (394)
Operations & Maintenance (187) (131)
Depreciation & Amortization (58) (50)
Taxes Other Than Income Taxes (12) (10)
Operating Income 49 25
Net Interest/AFUDC (9) (8)
Income Taxes (10) (8)
Operating Earnings 30 9
Proforma Adjustments, Net of Tax (41) (3)
GAAP Earnings (Loss) $(11) $6
EPS from Operating Earnings $0.06 $0.02
Fourth Quarter EPS Summary
See slide 15 for items excluded from Net Income to reconcile to Operating Earnings
Key Drivers: Q4-15 vs. Q4-14
Generation decreased 3,107 GWh (32%) Q4-15
vs. Q4-14 AEP Dayton ATC liquidations down 24%:
$27.01/MWh in Q4-15 vs. $35.39/MWh in Q4-14
Generation revenue decreased due to lower capacity revenue
O&M: $56M favorable vs. prior year primarily due to decreased plant outage and maintenance costs and decreased asset retirement obligation costs
Favorable hedge performance and fuel costs helped offset the impact of lower prices in Q4-15
24
Generation & Marketing
YTD-14 YTD-15
$ millions (except EPS)
Operating Revenues $3,858 $3,414
Operating Expenses:
Energy Costs (2,381) (2,165)
Operations & Maintenance (550) (409)
Depreciation & Amortization (226) (201)
Taxes Other Than Income Taxes (50) (41)
Operating Income 651 598
Net Interest/AFUDC (41) (37)
Income Taxes (202) (195)
Operating Earnings 408 366
Proforma Adjustments, Net of Tax (41) -
GAAP Earnings $367 $366
EPS from Operating Earnings $0.84 $0.75
YTD EPS Summary
See slide 16 for items excluded from Net Income to reconcile to Operating Earnings
Key Drivers: YTD-15 vs. YTD-14
Generation decreased 5,659 GWh (12.4%) YTD-
15 vs. YTD-14
AEP Dayton ATC liquidations down 29%: $31.49/MWh in 2015 vs. $44.09/MWh 2014
Generation revenue decreased due to lower capacity revenue
O&M : $141M favorable vs. prior year primarily due to decreased plant outages, decreased employee related expenses and settlement of asset retirement obligations
Income Taxes: effective tax rate of 34.7% YTD-15 vs. 33.1% YTD-14
Favorable hedge performance and fuel costs helped offset the impact of lower prices
25
Rate Changes, net of offsets (in millions)
Q4-15 vs. Q4-14
APCo/WPCo $30
I&M $8
KPCo $9
PSO $2
SWEPCO $11
Kingsport -
TOTAL $60
Impact on EPS
Retail Rate Performance
$0.08
Rate Changes, net of offsets (in millions)
Q4-15 vs. Q4-14
Ohio Power $8
Texas Central -
Texas North -
TOTAL $8
Impact on EPS $0.01
Transmission & Distribution Utilities Vertically Integrated Utilities
26
Rate Changes, net of offsets (in millions)
YTD-15 vs. YTD-14
APCo/WPCo $100
I&M $56
KPCo $8
PSO $5
SWEPCO $67
Kingsport -
TOTAL $236
Impact on EPS
Retail Rate Performance
$0.31
Rate Changes, net of offsets (in millions)
YTD-15 vs. YTD-14
Ohio Power $31
Texas Central -
Texas North -
TOTAL $31
Impact on EPS $0.04
Transmission & Distribution Utilities Vertically Integrated Utilities
27
Retail Load*
(weather
normalized)
Q4-15 vs. Q4-14
Ohio Power -3.7%
Texas Central -2.9%
Texas North -0.1%
TOTAL -3.1%
Impact on EPS -
Retail Load*
(weather
normalized)
Q4-15 vs. Q4-14
APCo/WPCo -4.4%
I&M -3.8%
KPCo -7.8%
PSO -1.8%
SWEPCO -5.1%
Kingsport -0.9%
TOTAL -4.1%
Impact on EPS
Retail Load Performance
*Excludes Firm Wholesale Load
Transmission & Distribution Utilities Vertically Integrated Utilities
$0.02
28
Retail Load*
(weather
normalized)
YTD-15 vs. YTD-14
Ohio Power 0.2%
Texas Central 0.3%
Texas North 0.6%
TOTAL 0.3%
Impact on EPS
Retail Load*
(weather
normalized)
YTD-15 vs. YTD-14
APCo/WPCo -1.6%
I&M -1.1%
KPCo -3.6%
PSO 0.3%
SWEPCO -3.3%
Kingsport 0.2%
TOTAL -1.6%
Impact on EPS
Retail Load Performance
*Excludes Firm Wholesale Load
Transmission & Distribution Utilities Vertically Integrated Utilities
$0.09
$0.01
29
Weather Impact
(in millions)
Q4-15 vs. Q4-14
APCo/WPCo ($44)
I&M ($12)
KPCo ($10)
PSO ($7)
SWEPCO ($9)
Kingsport ($2)
TOTAL ($84)
Impact on EPS
Weather Impact vs. Prior Year
Weather Impact
(in millions)
Q4-15 vs. Q4-14
Ohio Power -
Texas Central $1
Texas North ($1)
TOTAL -
Impact on EPS
-
Transmission & Distribution Utilities Vertically Integrated Utilities
$0.11
30
Weather Impact
(in millions)
YTD-15 vs. YTD-14
APCo/WPCo ($25)
I&M ($12)
KPCo ($7)
PSO -
SWEPCO $14
Kingsport ($2)
TOTAL ($32)
Impact on EPS
Weather Impact
Weather Impact
(in millions)
YTD-15 vs. YTD-14
Ohio Power -
Texas Central $5
Texas North ($1)
TOTAL $4
Impact on EPS
Transmission & Distribution Utilities Vertically Integrated Utilities
$0.01
$0.04
31
2015 – 2018 Financing Plan & Credit Metrics
Anticipated cash flows maintain solid credit metrics
*Assumes current
quarterly dividend of
$0.56 per share;
dividend evaluated by
board of directors each
quarter; stated target
payout ratio range is 60-
70%
**AGR term loan
matures April 2017, and
is assumed to be
refinanced for modeling
purposes
***Excludes
securitization debt
$ in millions 2015A 2016E 2017E 2018E
Cash from Operations 4,800 5,100 5,100 5,100
Capital & JV Equity Contributions (4,600) (5,000) (5,000) (5,000)
Other Investing Activities 500 (100) (200) (200)
Common Dividends @ $2.15/share 2015; $2.24/share - 2016 - 2018 * (1,100) (1,100) (1,100) (1,100)
Excess (Required) Capital (400) (1,100) (1,200) (1,200)
Financing ($ in millions) 2015A 2016E 2017E 2018E
Excess (Required) Capital (400) (1,100) (1,200) (1,200)
Debt Maturities (Senior Notes, PCRBs) (2,000) (1,100) (2,300) (1,200)
Securitzation Amortizations (300) (300) (300) (300)
AGR Term Loan ** - - 500 -
Equity Issuances (DRP/401K) 100 100 100 100
Debt Capital Market Needs (New) (2,600) (2,400) (3,200) (2,600)
Financial Metrics 2015A 2016E 2017E 2018E
Debt to Capitalization Target
FFO/Total Debt ***
Mid 50s
Mid -to- Upper teens
32
2016 – 2018 Cap-Ex
2016: $5.0B
2017: $5.0B
2018: $5.0B
Regulated Generation - $2.5B
Regulated Distribution - $3.9B
Regulated Transmission - $7.3B
95% of capital allocated to regulated businesses; 74% allocated to wires
$15B Cap-ex from 2016-2018 $ in millions excluding AFUDC