Attached files

file filename
8-K - FORM 8-K - TUCSON ELECTRIC POWER COc07127e8vk.htm
EX-99.1 - EXHIBIT 99.1 - TUCSON ELECTRIC POWER COc07127exv99w1.htm
EX-99.3 - EXHIBIT 99.3 - TUCSON ELECTRIC POWER COc07127exv99w3.htm
Exhibit 99.2
UniSource Energy Corporation
3
rd Quarter 2010 Supplemental Earnings Information
As of October 27, 2010
         
TABLE OF CONTENTS        
Safe Harbor and Non-GAAP Measures
    1  
Variance Explanation — 3rd Quarter
    2  
Variance Explanation — Year-to-Date
    3  
Operations & Maintenance Components
    4  
TEP Operating Statistics
    5  
TEP Margin Revenues
    6  
UNS Electric Operating Statistics
    7  
UNS Gas Operating Statistics
    8  
Basic & Diluted Shares Outstanding
    9  
SAFE HARBOR AND NON-GAAP MEASURES
This document contains forward-looking information that involves risks and uncertainties, that include, but are not limited to: state and federal regulatory and legislative decisions and actions; regional economic and market conditions which could affect customer growth and energy usage; weather variations affecting energy usage; the cost of debt and equity capital and access to capital markets; the performance of the stock market and changing interest rate environment, which affect the value of the company’s pension and other postretirement benefit plan assets and the related contribution requirements and expense; unexpected increases in O&M expense; resolution of pending litigation matters; changes in accounting standards; changes in critical accounting estimates; the ongoing restructuring of the electric industry; changes to long-term contracts; the cost of fuel and power supplies; performance of TEP’s generating plants; and other factors listed in UniSource Energy’s Form 10-K and 10-Q filings with the Securities and Exchange Commission. The preceding factors may cause future results to differ materially from historical results or from outcomes currently expected by UniSource Energy. The forecast assumptions and estimates below are not intended to be a full list of factors which could cause UniSource Energy’s future results to differ from current expectations. Please refer to UniSource Energy’s SEC filings for more information regarding risks and other uncertainties that could cause current expectations to differ from future results.
The Company’s press releases and other communications may include certain non-Generally Accepted Accounting Principles (GAAP) financial measures. A “non-GAAP financial measure” is defined as a numerical measure of a company’s financial performance, financial position or cash flows that excludes (or includes) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP in the Company’s financial statements.
Non-GAAP financial measures utilized by the Company include presentations of revenues, operating expenses, operating income and earnings (loss) per share. The Company uses these non-GAAP measures to evaluate the operations of the Company. Certain non-GAAP financial measures utilized by the Company exclude: the impact of non-recurring items: the effect of accounting changes or adjustments; expenses that are reimbursed by third parties; and other items. The Company’s management believes that these non-GAAP financial measures provide useful information to investors by removing the effect of variances in GAAP reported results of operations that are not indicative of fundamental changes in the earnings or cash flow capacity of the Company’s operations. Management also believes that the presentation of the non-GAAP financial measures is largely consistent with its past practice, as well as industry practice in general, and will enable investors and analysts to compare current non-GAAP measures with non-GAAP measures with respect to prior periods.

 

 


 

UNISOURCE ENERGY 3RD QUARTER EARNINGS VARIANCE EXPLANATION
                                         
 
  3rd Quarter 2009 UniSource Energy Net Income     $ 57.6  
                                         
    3rd Quarter     Change          
TEP   2010     2009     Pre-Tax     After Tax          
    -millions of dollars-          
Retail Margin Revenues
  $ 188.2     $ 189.1     $ (0.9 )   $ (0.5 )        
L-T Wholesale Margin Revenues
    5.6       6.0       (0.4 )     (0.2 )        
Transmission Revenues
    4.4       4.1       0.3       0.2          
 
                               
TEP Utility Gross Margin (Non-GAAP)
    198.1       199.2       (1.0 )     (0.6 )        
Base O&M
    52.6       52.6       0.0       0.0          
Depreciation
    25.2       28.1       (2.9 )     (1.7 )        
Amortization
    8.2       9.6       (1.5 )     (0.9 )        
Operating synergies related to Springerville Units 3&4
    5.6       2.9       2.7       1.6          
Total Other Income
    2.9       3.4       (0.4 )     (0.3 )        
Total Interest Expense
    20.2       21.5       (1.3 )     (0.8 )        
Other Line Item Changes
    (3.4 )     (3.7 )     0.3       0.2          
Income Tax Expense (Benefit)
    38.1       34.6       3.5       3.5          
 
                               
TEP Net Income (GAAP)
  $ 59.0     $ 55.3     NM     $ 3.7          
 
                               
 
                                       
    Change in TEP Net Income     3.7  
 
                                       
Other Business Segments — After Tax Amounts
                                       
UNS Electric Net Income
  $ 3.3     $ 3.6     NM     $ (0.3 )        
UNS Gas Net Income
    (1.0 )     (1.3 )   NM       0.3          
After-Tax (Loss) Income from MEH, UED and Consolidating Adj.
    (6.3 )     0.2     NM       (6.5 )        
 
                               
Total Income (Loss) from Other Business Segments and Consolidating Adjustments
  $ (4.0 )   $ 2.5     NM     $ (6.5 )        
 
                               
 
                                       
    Change in UNS Electric, UNS Gas and Other     (6.5 )
 
                                       
    3rd Quarter 2010 UniSource Energy Net Income   $ 54.9  
2 — Q3 Variance Explanation

 

 


 

UNISOURCE ENERGY YEAR-TO-DATE EARNINGS VARIANCE EXPLANATION
                                         
 
  YTD September 30, 2009 UniSource Energy Net Income     $ 93.8  
                                         
    YTD September 30,     Change          
TEP   2010     2009     Pre-Tax     After Tax          
    -millions of dollars-          
Retail Margin Revenues
  $ 433.2     $ 438.6     $ (5.4 )   $ (3.3 )        
L-T Wholesale Margin Revenues
    20.2       19.0       1.2       0.7          
Transmission Revenues
    15.6       12.4       3.1       1.9          
 
                               
TEP Utility Gross Margin (Non-GAAP)
    469.0       470.1       (1.1 )     (0.6 )        
Loss related to the settlement of a dispute over tranactions with the California Power Exchange (CPX)
    (3.0 )     0.0       (3.0 )     (1.8 )        
Base O&M
    163.3       173.6       (10.3 )     (6.2 )        
Depreciation (1)
    74.1       81.6       (7.5 )     (4.5 )        
Amortization (1)
    24.0       28.9       (5.0 )     (3.0 )        
Operating synergies related to Springerville Units 3&4
    18.1       8.8       9.2       5.5          
Total Other Income (1)
    7.0       14.2       (7.2 )     (4.3 )        
Total Interest Expense (1)
    63.7       65.7       (2.0 )     (1.2 )        
Other Line Item Changes
    (9.5 )     (11.6 )     2.1       1.3          
Income Tax Expense (Benefit)
    59.5       50.5       9.0       9.0          
 
                               
TEP Net Income (GAAP)
  $ 97.0     $ 81.2     NM     $ 15.8          
 
                               
 
                                       
    Change in TEP Net Income     15.8  
 
                                       
Other Business Segments — After Tax Amounts
                                       
UNS Electric Net Income (2)
  $ 8.2     $ 5.9     NM     $ 2.3          
UNS Gas Net Income
    5.3       3.6     NM       1.7          
After-Tax (Loss) Income from MEH, UED and Consolidating Adj.
    (10.1 )     3.1     NM       (13.2 )        
 
                               
Total Other Income and Consolidating Adjustments
  $ 3.4     $ 12.6     NM     $ (9.2 )        
 
                               
 
                                       
    Change in UNS Electric, UNS Gas and Other     (9.2 )
 
                                       
    YTD September 30, 2010 UniSource Energy Net Income   $ 100.4  
     
(1)   In June 2009, TEP adjusted its accounting for a 2006 investment in 14.14% of Springerville Unit 1 lease equity. As a result, TEP recorded a net increase to the income statement of $0.6 million, before tax. The adjustment recorded in June 2009 included additional depreciation expense of $7 million; a reduction of amortization expense of $3 million; a reduction of interest expense on capital leases of $2 million; and $3 million of equity in earnings which is included in Other Income on the income statement. For comparison purposes, these amounts have been excluded from 2nd quarter 2009 depreciation, amortization, interest expense and other income shown above.
 
(2)   UNS Electric’s results in the first six months of 2010 includes an after-tax gain of $1.8 million related to the settlement of a dispute over transactions with the CPX.
3 — YTD Variance Explanation

 

 


 

UNISOURCE ENERGY AND TEP O&M
                                 
UniSource Energy   3rd Quarter     YTD September 30,  
O&M Components   2010     2009     2010     2009  
    -millions of dollars-     -millions of dollars-  
TEP Base O&M (Non-GAAP)
  $ 52.6     $ 52.6     $ 163.3     $ 173.6  
UNS Gas Base O&M
    6.1       6.1       18.4       18.2  
UNS Electric Base O&M
    5.2       4.8       15.3       14.2  
Consolidating Adjustments & Other
    (2.2 )     (2.0 )     (6.6 )     (5.4 )
 
                       
UniSource Energy Base O&M (Non-GAAP)
  $ 61.7     $ 61.5     $ 190.4     $ 200.6  
Reimbursed O&M Related to Springerville Units 3 and 4
    14.0       11.8       40.5       29.6  
O&M Related to Customer-funded Renewable Energy and DSM Programs
    13.2       6.2       28.1       13.2  
 
                       
UniSource Energy O&M (GAAP)
  $ 88.9     $ 79.5     $ 259.0     $ 243.4  
 
                       
                                 
TEP   3rd Quarter     YTD September 30,  
O&M Components   2010     2009     2010     2009  
    -millions of dollars-     -millions of dollars-  
Wages, A&G, Other
  $ 37.8     $ 35.3     $ 109.9     $ 109.0  
Generating Plant Maintenance Expense
    10.7       12.9       42.4       51.1  
Pension and Postretirement Benefits Expense
    4.1       4.4       11.0       13.5  
 
                       
TEP Base O&M (Non-GAAP)
  $ 52.6     $ 52.6     $ 163.3     $ 173.6  
Reimbursed O&M Related to Springerville Units 3 and 4
    14.0       11.8       40.5       29.6  
O&M Related to Customer-funded Renewable Energy and DSM Programs
    9.7       4.8       20.6       9.9  
 
                       
TEP O&M (GAAP)
  $ 76.3     $ 69.2     $ 224.4     $ 213.1  
 
                       
4 — O&M

 

 


 

TEP — OPERATING STATISTICS
                                                                 
    Three Months Ended September 30,     Nine Months Ended September 30,  
    2010     2009     Incr (Decr)     % Change     2010     2009     Incr (Decr)     % Change  
AVG. ELECTRIC CUSTOMERS
                                                               
Residential
    365,583       364,461       1,122       0.3 %     365,632       364,724       908       0.2 %
Commercial
    35,880       35,747       133       0.4 %     35,852       35,631       221       0.6 %
Industrial
    631       627       4       0.6 %     632       630       2       0.3 %
Mining
    3       3             0.0 %     2       2             0.0 %
Other
    62       61       1       1.6 %     62       61       1       1.6 %
 
                                               
Total
    402,159       400,899       1,260       0.3 %     402,180       401,048       1,132       0.3 %
 
                                               
 
                                                               
RETAIL SALES — MWH
                                                               
Residential
    1,444,461       1,453,143       (8,682 )     -0.6 %     3,109,007       3,129,160       (20,153 )     -0.6 %
Commercial
    612,303       618,955       (6,652 )     -1.1 %     1,515,901       1,544,514       (28,613 )     -1.9 %
Industrial
    629,849       627,940       1,909       0.3 %     1,639,500       1,666,778       (27,278 )     -1.6 %
Mining
    274,420       269,172       5,248       1.9 %     806,571       792,791       13,780       1.7 %
Other
    65,199       66,744       (1,545 )     -2.3 %     178,068       188,359       (10,291 )     -5.5 %
 
                                               
Total
    3,026,232       3,035,954       (9,722 )     -0.3 %     7,249,047       7,321,602       (72,555 )     -1.0 %
 
                                               
 
                                                               
RETAIL USAGE — KWH/CUSTOMER
                                                               
Residential
    3,951       3,987       (36 )     -0.9 %     8,503       8,580       (76 )     -0.9 %
Commercial
    17,065       17,315       (250 )     -1.4 %     42,282       43,347       (1,065 )     -2.5 %
Industrial
    998,176       1,001,499       (3,323 )     -0.3 %     2,594,146       2,645,679       (51,534 )     -1.9 %
Mining
    91,473,333       89,724,000       1,749,333       1.9 %     403,285,500       396,395,500       6,890,000       1.7 %
Other
    1,051,597       1,094,164       (42,567 )     -3.9 %     2,872,065       3,087,852       (215,788 )     -7.0 %
 
                                               
Total
    7,525       7,573       (48 )     -0.6 %     18,024       18,256       (232 )     -1.3 %
 
                                               
 
                                                               
WEATHER — COOLING DEGREE DAYS
                                                               
Actual
    1,096       1,155       (59 )     -5.1 %     1,491       1,571       (80 )     -5.1 %
10-Year Average
    978       970                       1,433       1,434                  
% Change Actual vs. 10-Year Avg.
    12.1 %     19.1 %                     4.0 %     9.6 %                
 
                                                               
ENERGY MARKET INDICATORS
                                                               
Avg. Wholesale Power Prices Palo Verde Index — $/MWh
                                                               
On Peak
  $ 38.65     $ 35.22     $ 3.43       9.7 %   $ 38.88     $ 33.14     $ 5.74       17.3 %
Off Peak
  $ 26.67     $ 21.95     $ 4.72       21.5 %   $ 28.36     $ 22.30     $ 6.06       27.2 %
 
                                                               
Avg. Natural Gas Prices Permian Index — $/MMBtu
  $ 3.94     $ 2.98     $ 0.96       32.2 %   $ 4.33     $ 3.10     $ 1.23       39.7 %
     
*   Totals and percent changes calculated on un-rounded data; may not correspond to data shown in table
5 — TEP Operating Stats

 

 


 

TEP — RETAIL AND WHOLESALE MARGIN REVENUES
                                                                 
    Three Months Ended September 30,     Nine Months Ended September 30,  
    2010     2009     Incr (Decr)     % Change     2010     2009     Incr (Decr)     % Change  
RETAIL REVENUES — $ MILLIONS
                                                               
Margin Revenues:
                                                               
Residential
  $ 96.7     $ 97.0     $ (0.3 )     -0.3 %   $ 203.4     $ 204.5     $ (1.1 )     -0.5 %
Commercial
    51.2       51.6       (0.5 )     -0.9 %     123.4       124.6       (1.2 )     -0.9 %
Industrial
    28.8       29.3       (0.5 )     -1.7 %     74.1       77.6       (3.4 )     -4.4 %
Mining
    8.1       7.7       0.4       4.7 %     23.2       22.5       0.6       2.8 %
Other
    3.4       3.5       (0.0 )     -1.2 %     9.1       9.4       (0.4 )     -3.7 %
 
                                               
Total
  $ 188.2     $ 189.1     $ (0.9 )     -0.5 %   $ 433.2     $ 438.6     $ (5.4 )     -1.2 %
DSM / REST
    11.8       4.8       7.1     NM       29.8       9.9       19.9     NM  
Fuel Revenues:
                                                               
Recovered from Customers
    100.3       103.6       (3.3 )     -3.2 %     222.3       226.7       (4.3 )     -1.9 %
 
                                               
Total Retail Revenues
  $ 300.3     $ 297.4     $ 2.9       1.0 %   $ 685.3     $ 675.2     $ 10.1       1.5 %
 
                                               
 
                                                               
RETAIL REVENUES — CENTS / KWH
                                                               
Margin Revenues:
                                                               
Residential
    6.69       6.67       0.02       0.3 %     6.54       6.54       0.01       0.1 %
Commercial
    8.35       8.34       0.01       0.2 %     8.14       8.07       0.07       0.9 %
Industrial
    4.57       4.67       (0.09 )     -2.0 %     4.52       4.65       (0.13 )     -2.8 %
Mining
    2.95       2.87       0.08       2.7 %     2.88       2.84       0.03       1.1 %
Other
    5.25       5.19       0.06       1.2 %     5.10       5.01       0.09       1.8 %
 
                                               
Total
    6.22       6.23       (0.01 )     -0.2 %     5.98       5.99       (0.01 )     -0.2 %
DSM / REST
    0.39       0.16       0.23     NM       0.41       0.14       0.28     NM  
Fuel Revenues:
                                                               
Recovered from Customers
    3.31       3.41       (0.10 )     -2.9 %     3.07       3.10       (0.03 )     -0.9 %
 
                                               
Total Retail Revenues
    9.92       9.80       0.13       1.3 %     9.45       9.22       0.23       2.5 %
 
                                               
 
                                                               
LONG-TERM WHOLESALE MARGIN — $ MILLIONS
                                                               
Long-term Wholesale Revenues
  $ 13.8     $ 10.4     $ 3.4       33.2 %   $ 41.7     $ 34.6     $ 7.1       20.5 %
Fuel and Purchased Power Expense
    8.2       4.4       3.8       87.0 %     21.5       15.6       5.9       37.8 %
 
                                               
Net
  $ 5.6     $ 6.0     $ -0.4       -6.5 %   $ 20.2     $ 19.0     $ 1.2       6.3 %
 
                                               
6 — TEP Margin Revenues

 

 


 

UNS ELECTRIC — OPERATING STATISTICS
                                                                 
    Three Months Ended September 30,     Nine Months Ended September 30,  
    2010     2009     Incr (Decr)     % Change     2010     2009     Incr (Decr)     % Change  
AVG. ELECTRIC CUSTOMERS
                                                               
Residential
    80,215       79,476       739       0.9 %     80,149       79,460       689       0.9 %
Commercial
    10,349       10,308       41       0.4 %     10,346       10,331       15       0.1 %
Industrial
    23       23             0.0 %     24       21       3       14.3 %
Mining
    2       1       1       100.0 %     1       1             0.0 %
Other
    266       265       1       0.4 %     266       263       3       1.1 %
 
                                               
Total
    90,855       90,073       782       0.9 %     90,786       90,076       710       0.8 %
 
                                               
 
                                                               
RETAIL SALES — MWH
                                                               
Residential
    301,191       300,881       310       0.1 %     652,457       651,577       880       0.1 %
Commercial
    181,275       185,393       (4,118 )     -2.2 %     469,860       478,628       (8,768 )     -1.8 %
Industrial
    62,090       56,438       5,652       10.0 %     165,471       144,273       21,198       14.7 %
Mining
    51,115       43,036       8,079       18.8 %     149,254       116,643       32,611       28.0 %
Other
    480       499       (19 )     -3.8 %     1,520       1,586       (66 )     -4.2 %
 
                                               
Total
    596,151       586,247       9,904       1.7 %     1,438,562       1,392,707       45,855       3.3 %
 
                                               
 
                                                               
RETAIL USAGE — KWH/CUSTOMER
                                                               
Residential
    3,755       3,786       (31 )     -0.8 %     8,141       8,200       (60 )     -0.7 %
Commercial
    17,516       17,985       (469 )     -2.6 %     45,415       46,329       (915 )     -2.0 %
Industrial
    2,699,565       2,453,826       245,739       10.0 %     6,894,625       6,870,143       24,482       0.4 %
Mining
    25,557,500       43,036,000       (17,478,500 )     -40.6 %     149,254,000       116,643,000       32,611,000       28.0 %
Other
    1,805       1,883       (79 )     -4.2 %     5,714       6,030       (316 )     -5.2 %
 
                                               
Total
    6,562       6,509       53       0.8 %     15,846       15,461       384       2.5 %
 
                                               
 
                                                               
RETAIL REVENUES — MILLIONS
                                                               
Margin Revenues:
                                                               
Residential
  $ 7.2     $ 7.2     $ 0.1       1.0 %   $ 16.4     $ 16.2     $ 0.2       0.9 %
Commercial
    6.2       6.4       (0.2 )     -2.5 %     17.0       17.2       (0.2 )     -1.3 %
Industrial
    1.9       1.7       0.2       9.4 %     5.5       4.7       0.8       17.7 %
Mining
    1.1       0.8       0.3       33.7 %     3.2       2.5       0.7       28.0 %
Other
    0.0       0.1       (0.0 )     -4.7 %     0.1       0.2       (0.1 )     -43.5 %
 
                                               
Total Margin Revenues
  $ 16.5     $ 16.1     $ 0.4       2.2 %   $ 42.2     $ 40.7     $ 1.5       3.6 %
DSM / REST
    3.2       1.2       2.0       164.8 %     6.8       2.9       3.9       134.2 %
Fuel Revenues:
                                                               
Recovered from Customers
    40.0       34.2       5.8       17.0 %     90.5       98.7       (8.2 )     -8.4 %
 
                                               
Total Retail Revenues
  $ 59.7     $ 51.5     $ 8.1       15.8 %   $ 139.4     $ 142.3     $ (2.9 )     -2.0 %
 
                                               
WEATHER — COOLING DEGREE DAYS
                                                               
Actual
    5,758       5,666       92       1.6 %     8,235       8,710       (475 )     -5.5 %
10-Year Average
    5,433       5,367                       8,462       8,501                  
% Change Actual vs. 10-Year Avg.
    6.0 %     5.6 %                     -2.7 %     2.5 %                
     
*   Totals and percent changes calculated on un-rounded data; may not correspond to data shown in table
7 — UNS Electric Op. Stats

 

 


 

UNS GAS — OPERATING STATISTICS
                                                                 
    Three Months Ended September 30,     Nine Months Ended September 30,  
    2010     2009     Incr (Decr)     % Change     2010     2009     Incr (Decr)     % Change  
AVG. GAS CUSTOMERS
                                                               
Residential
    132,768       132,192       576       0.4 %     133,206       132,606       600       0.5 %
Commercial
    11,080       11,225       (145 )     -1.3 %     11,248       11,374       (126 )     -1.1 %
Industrial
    22       23       (1 )     -4.3 %     23       24       (1 )     -4.2 %
All Other
    1,095       1,086       9       0.8 %     1,092       1,085       7       0.6 %
 
                                               
Total
    144,965       144,526       439       0.3 %     145,569       145,089       480       0.3 %
 
                                               
 
                                                               
RETAIL SALES — THOUSANDS OF THERMS
                                                               
Residential
    5,096       5,186       (90 )     -1.7 %     49,649       44,553       5,096       11.4 %
Commercial
    3,915       3,888       27       0.7 %     20,936       19,604       1,332       6.8 %
Industrial
    305       344       (39 )     -11.3 %     1,357       1,447       (90 )     -6.2 %
All Other
    352       356       (4 )     -1.1 %     4,465       4,056       409       10.1 %
 
                                               
Total
    9,668       9,774       (106 )     -1.1 %     76,407       69,660       6,747       9.7 %
 
                                               
 
                                                               
RETAIL USAGE — THERMS/CUSTOMER
                                                               
Residential
    38       39       (1 )     -2.2 %     373       336       37       10.9 %
Commercial
    353       346       7       2.0 %     1,861       1,724       138       8.0 %
Industrial
    13,864       14,957       (1,093 )     -7.3 %     59,000       60,292       (1,292 )     -2.1 %
All Other
    321       328       (6 )     -1.9 %     4,089       3,738       351       9.4 %
 
                                               
Total
    67       68       (1 )     -1.4 %     525       480       45       9.3 %
 
                                               
 
                                                               
RETAIL REVENUES — MILLIONS
                                                               
Margin Revenues:
                                                               
Residential
  $ 5.6     $ 5.0     $ 0.5       10.4 %   $ 27.3     $ 24.5     $ 2.8       11.5 %
Commercial
    1.6       1.5       0.1       9.0 %     7.1       6.5       0.7       10.1 %
All Other
    0.2       0.2       0.0       5.1 %     1.4       1.3       0.1       5.4 %
 
                                               
Total Margin Revenues
  $ 7.4     $ 6.7     $ 0.7       10.0 %   $ 35.8     $ 32.3     $ 3.5       11.0 %
DSM Revenues
    0.3       0.2       0.1       84.8 %     0.7       0.4       0.3       70.1 %
Transport/NSP Revenues
    4.8       3.7       1.1       31.0 %     13.2       12.4       0.8       6.2 %
Fuel Revenues:
                                                               
Recovered from Customers
    6.3       7.5       (1.2 )     -16.4 %     51.1       58.2       (7.1 )     -12.2 %
 
                                               
Total Gas Revenues
  $ 18.7     $ 18.1     $ 0.6       3.4 %   $ 100.8     $ 103.3     $ (2.5 )     -2.4 %
 
                                               
WEATHER — HEATING DEGREE DAYS
                                                               
Actual
    224       301       (77 )     -25.6 %     13,621       11,879       1,742       14.7 %
10-Year Average
    333       346                       12,741       12,527                  
% Change Actual vs. 10-Year Avg.
    -32.7 %     -13.0 %                     6.9 %     -5.2 %                
     
*   Totals and percent changes calculated on un-rounded data; may not correspond to data shown in table
8 — UNS Gas Op. Stats

 

 


 

BASIC AND DILUTED SHARES OUTSTANDING
                                 
    Three Months Ended     Nine Months Ended  
    September 30,     September 30,  
    2010     2009     2010     2009  
    -Thousands of Dollars-     -Thousands of Dollars-  
Numerator:
                               
Net Income
  $ 54,883     $ 57,646     $ 100,395     $ 93,839  
Income from Assumed Conversion of Convertible Senior Notes
    1,097       1,097       3,292       3,292  
 
                       
Adjusted Numerator
  $ 55,980     $ 58,743     $ 103,687     $ 97,131  
 
                       
 
                               
 
  -Thousands of Shares-   -Thousands of Shares-
Denominator:
                               
Weighted-average Shares of Common Stock Outstanding:
                               
Common Shares Issued
    36,308       35,722       36,107       35,623  
Fully Vested Deferred Stock Units
    132       100       120       102  
Participating Securities
    93       106       94       104  
 
                       
Total Weighted-average Shares of Common Stock Outstanding — Basic
    36,533       35,928       36,321       35,829  
Effect of Dilutive Securities:
                               
Convertible Senior Notes
    4,192       4,101       4,166       4,086  
Options and Stock Issuable Under Employee Benefit Plans and the Directors’ Plans
    416       507       436       491  
 
                       
Total Shares — Diluted
    41,141       40,536       40,923       40,406  
 
                       
Stock options to purchase 227,000 and 395,000 shares of Common Stock were outstanding during the nine months ended September 30, 2010 and 2009, respectively, but were not included in the computation of diluted EPS because the stock options’ exercise prices were greater than the average market price of the Common Stock.
9 — Diluted Share Count