|
Commission |
|
Registrants Name, State of Incorporation, |
|
IRS Employer |
|
File Number |
|
Address and Telephone Number |
|
Identification No. |
|
|
|
| ||
|
| ||||
|
333-90553 |
|
MIDAMERICAN FUNDING, LLC |
|
47-0819200 |
|
|
|
(An Iowa Limited Liability Company) |
|
|
|
|
|
666 Grand Ave. PO Box 657 |
|
|
|
|
|
Des Moines, Iowa 50303 |
|
|
|
|
|
515-242-4300 |
|
|
|
| ||||
|
1-11505 |
|
MIDAMERICAN ENERGY COMPANY |
|
42-1425214 |
|
|
|
(An Iowa Corporation) |
|
|
|
|
|
666 Grand Ave. PO Box 657 |
|
|
|
|
|
Des Moines, Iowa 50303 |
|
|
|
|
|
515-242-4300 |
|
|
|
| ||
| 2 | ||
|
| ||
|
|
Page |
|
MidAmerican Energy Company | |
|
Independent Accountants' Report |
4 |
|
Consolidated Balance Sheets |
5 |
|
Consolidated Statements of Operations |
6 |
|
Consolidated Statements of Cash Flows |
7 |
|
Notes to Consolidated Financial Statements |
8 |
|
|
|
|
MidAmerican Funding, LLC | |
|
Independent Accountants' Report |
15 |
|
Consolidated Balance Sheets |
16 |
|
Consolidated Statements of Operations |
17 |
|
Consolidated Statements of Cash Flows |
18 |
|
Notes to Consolidated Financial Statements |
19 |
| 3 | ||
|
| ||
| 4 | ||
|
| ||
|
|
As of | ||||||
|
| |||||||
|
March 31, |
December 31, |
||||||
|
2004 |
2003 |
||||||
|
|
|
| |||||
|
(Unaudited) |
|||||||
|
ASSETS | |||||||
|
Utility Plant, Net |
|
|
|||||
|
Electric |
$ |
5,070,399 |
$ |
5,030,960 |
|||
|
Gas |
927,615 |
922,099 |
|||||
|
|
|
||||||
|
|
5,998,014 |
5,953,059 |
|||||
|
Accumulated depreciation and amortization |
(2,864,131 |
) |
(2,810,336 |
) | |||
|
|
|
||||||
|
|
3,133,883 |
3,142,723 |
|||||
|
Construction work in progress |
289,098 |
217,537 |
|||||
|
|
|
||||||
|
|
3,422,981 |
3,360,260 |
|||||
|
|
|
||||||
|
|
|
|
|||||
|
Current Assets |
|
|
|||||
|
Cash and cash equivalents |
60,675 |
3,151 |
|||||
|
Receivables, net |
322,345 |
300,643 |
|||||
|
Inventories |
28,202 |
85,465 |
|||||
|
Other |
36,371 |
42,459 |
|||||
|
|
|
||||||
|
|
447,593 |
431,718 |
|||||
|
|
|
||||||
|
|
|
|
|||||
|
Investments and Nonregulated Property, Net |
313,657 |
299,103 |
|||||
|
Regulatory Assets |
289,535 |
261,696 |
|||||
|
Other Assets |
55,987 |
51,657 |
|||||
|
|
|
||||||
|
|
|
|
|||||
|
Total Assets |
$ |
4,529,753 |
$ |
4,404,434 |
|||
|
|
|
||||||
|
| |||||||
|
CAPITALIZATION AND LIABILITIES | |||||||
|
Capitalization |
|
|
|||||
|
Common shareholders equity |
$ |
1,382,837 |
$ |
1,318,519 |
|||
|
MidAmerican Energy preferred securities |
30,329 |
31,759 |
|||||
|
Long-term debt, excluding current portion |
982,093 |
1,072,496 |
|||||
|
|
|
||||||
|
|
2,395,259 |
2,422,774 |
|||||
|
|
|
||||||
|
Current Liabilities |
|
|
|||||
|
Notes payable |
- |
48,000 |
|||||
|
Current portion of long-term debt |
146,518 |
56,151 |
|||||
|
Accounts payable |
185,351 |
198,273 |
|||||
|
Taxes accrued |
71,966 |
72,558 |
|||||
|
Interest accrued |
15,912 |
10,235 |
|||||
|
Other |
101,914 |
67,160 |
|||||
|
|
|
||||||
|
|
521,661 |
452,377 |
|||||
|
|
|
||||||
|
Other Liabilities |
|
|
|||||
|
Deferred income taxes |
450,681 |
415,788 |
|||||
|
Investment tax credits |
51,418 |
52,510 |
|||||
|
Asset retirement obligations |
272,930 |
269,124 |
|||||
|
Regulatory liabilities |
603,556 |
574,490 |
|||||
|
Other |
234,248 |
217,371 |
|||||
|
|
|
||||||
|
|
1,612,833 |
1,529,283 |
|||||
|
|
|
||||||
|
|
|
|
|||||
|
Total Capitalization and Liabilities |
$ |
4,529,753 |
$ |
4,404,434 |
|||
|
|
|
||||||
| 5 | ||
|
| ||
|
|
Three Months | ||||||
|
|
Ended March 31, | ||||||
|
| |||||||
|
2004 |
2003 |
||||||
|
|
|
||||||
|
(Unaudited) |
|||||||
|
Operating Revenues |
|
|
|||||
|
Regulated electric |
$ |
363,184 |
$ |
314,942 |
|||
|
Regulated gas |
393,571 |
413,779 |
|||||
|
Nonregulated |
83,177 |
86,475 |
|||||
|
|
|
||||||
|
|
839,932 |
815,196 |
|||||
|
|
|
||||||
|
|
|
|
|||||
|
Operating Expenses |
|
|
|||||
|
Regulated: |
|
|
|||||
|
Cost of fuel, energy and capacity |
114,613 |
88,418 |
|||||
|
Cost of gas sold |
310,775 |
329,527 |
|||||
|
Other operating expenses |
87,013 |
82,648 |
|||||
|
Maintenance |
32,933 |
28,282 |
|||||
|
Depreciation and amortization |
82,528 |
68,485 |
|||||
|
Property and other taxes |
21,662 |
20,557 |
|||||
|
|
|
||||||
|
|
649,524 |
617,917 |
|||||
|
|
|
||||||
|
Nonregulated: |
|
|
|||||
|
Cost of sales |
74,804 |
77,389 |
|||||
|
Other |
4,155 |
3,732 |
|||||
|
|
|
||||||
|
|
78,959 |
81,121 |
|||||
|
|
|
||||||
|
Total operating expenses |
728,483 |
699,038 |
|||||
|
|
|
||||||
|
|
|
|
|||||
|
Operating Income |
111,449 |
116,158 |
|||||
|
|
|
||||||
|
|
|
|
|||||
|
Non-Operating Income |
|
|
|||||
|
Interest and dividend income |
599 |
1,126 |
|||||
|
Other income |
4,365 |
4,438 |
|||||
|
Other expense |
(761 |
) |
(349 |
) | |||
|
|
|
||||||
|
|
4,203 |
5,215 |
|||||
|
|
|
||||||
|
Fixed Charges |
|
|
|||||
|
Interest on long-term debt |
17,579 |
18,558 |
|||||
|
Other interest expense |
1,237 |
1,019 |
|||||
|
Allowance for borrowed funds |
(1,322 |
) |
(1,591 |
) | |||
|
|
|
||||||
|
|
17,494 |
17,986 |
|||||
|
|
|
||||||
|
|
|
|
|||||
|
Income Before Income Taxes |
98,158 |
103,387 |
|||||
|
Income Taxes |
33,271 |
44,695 |
|||||
|
|
|
||||||
|
Net Income |
64,887 |
58,692 |
|||||
|
Preferred Dividends |
309 |
437 |
|||||
|
|
|
||||||
|
|
|
|
|||||
|
Earnings on Common Stock |
$ |
64,578 |
$ |
58,255 |
|||
|
|
|
||||||
| 6 | ||
|
| ||
|
|
Three Months | ||||||
|
|
|||||||