[-M-. Analyst Estimates for ALLIANT ENE1tGY CP
Transcription
[-M-. Analyst Estimates for ALLIANT ENE1tGY CP
WP/HADAWAY / EXHIBIT SCH-2 PAGE 180 OF 332 [-M-. Analyst Estimates for ALLIANT ENE1tGY CP - Yahoo! Finance Growth Est LNT industry Sector S&P 500 Current Qtr -41 3% 82% 36% Next Qtr N/A -49% -4 1% 176% This Year -22 2% -29% -4 4% -08% Next Year 370% 72% 77% 260% Past 5 Years (per annum) 2 275% N/A N/A N/A Next 5 Years (per annum) 295% 784% 751% NIA Price/Earni ngs (avg for comparison categories) 14 05 12 01 12 42 16 98 PEG Ratio (avg for comparison categories) 4 76 1 53 1 65 N/A h t t p: /11i n an ce -y ahoo. c o m/q/ae?s=1 n t Page 1 of ) -34 0% 11/2/2009 5271 250 WP/HADAWAY / EXHIBIT SCH-2 PAGE 181 OF 332 AEP: Analyst Estimates for AMER ELECTRIC POW CO - Yahoo? Finance Growth Est Current Qtr Next Qtr AEP Industry Sector S&P 500 -203% 82% 36% -34 0% -10 t% -49% -4 1'/c 176% This Year -96% -29% -44% 08% Next Year 4 4% 72% 7 7% 26 0% Past 5 Years (per annum) 7 736% N/A N/A N/A 3 75% 784% 751% N/A 10 31 12 01 12 42 16 98 2 75 1 53 1 65 N/A Next 5 Years ( per annum) Page I of I ADVERTISEMENT Price/Earnings (avg for comparison categories) PEG Ratio ( avg for comparison categones) -Add to Portfolio '= Set Alert . Emad to a Friend 11/2/2009 http://finance.vahoo.com/q/ae?s=aep 5272 251 WP/HADAWAY / EXHIBIT SCH-2 PAGE 182 OF 332 AVA: Analyst Estimates for AVISTA CORP - Yahoo! Finance Growth Est AVA Secta industry S&P 500 Current Qtr 438% -5 2% 36% -340% Next Qtr 88% -3 1% -4 1% 176% Th is Year 125% -85% -44°0 -08% NextYear 1051% 89% 77% 260% Past5 Years (per annum) 1083% N/A NIA N/A Next 5 Years ( per annum) 857% 656% 751% N/A 1267 1361 12 42 1698 Page 1 of' I ADVERTISEMENT Scottrade IZi11^^`^ext Price/Earnings (avg for comparison categories) PEG Ratio ( avg for 1 46 comparison categories) NASDAQ 2 07 1 65 N/A t^ - -BET fR£E EIESEAf1GH GET $7 ONLINE TRADES ANALYSIS CHART 11/2/2009 http://finance.vahoo.com/q/ae?s=ava 5273 252 WP/HADAWAY / EXHIBIT SCH-2 PAGE 183 OF 332 BKH: Analyst Estimates for BLACK HILLS CP - Yahoo! Finance 8KH Growth Est Sector Industry SBPsm Current Qtr 121 3% 82% 36% Next Qtr N/A -4 9% -4 1% 176% This Year 2385% -2 9% -44% -0 8% Next Year -11°! 72% 77% 260% Past 5 Years (per annum) 3601% NIA NIA NIA 6% 784% 751% WA 1354 1201 1242 16 98 1 53 1 65 N/A Next 5 Years (per annum) PricelEarnings (avg for comparison categories) PEG Ratio ( avg for 2 26 comparison categories) Page I of I ADVERTISEMENT -34 0°./0 TRADE ONLINE FOR JUST $7 IfScottrade 11/2/2009 http://finance.yahoo.com/q/ae?s=bkh 5274 253 WP/HADAWAY / EXHIBIT SCH-2 PAGE 184 OF 332 CNL- Analyst Estimates for CLECO CP(I ILDG CO) - Yahool Finance Growth Est CNL Indus t ry Sector Page I of'] S&P 500 Current Qtr 226% 8 2% 36% Next Qtr 40 9% -4 9°io -4 1% 176% This Year -2 9% -2 9% -4 4% -0 8°/. Next Year 26 7% 7 2% 77% 26 0% Past 5 Years ( per annum) 2676% N/A N/A N/A Next 5 Years ( per annum) 12 5% 784% 751% N/A Price/Earnings ( avg for comparison categories) 14 82 12 01 12 42 16 98 PEG Ratio ( avg for comparison categories) 1 19 1 53 1 65 N/A -340% 11/2/2009 http://finance.yahoo.com/q/ae?s=cni 5275 254 WP/HADAWAY / EXHIBIT SCH-2 PAGE 185 OF 332 ED: Analyst Estimate s for CONS i:DCSON INC - lr'ahoo! Fina nce Growth Est Industry ED Sector Current Qtr 7 1% 82% 36% Page i of I S&P 500 -34 0% Next Qtr 97% -4 9% -4 1°io 17 6% This Year 3 3% -2 9% -4 4% -0 8% Next Year 65% 72% 77% 260% Past 5 Years ( per annum) 2 449% N/A N/A N/A Next 5 Years ( per annum) 34% 784% 751% N/A Price/Earnings ( avg for comparison categories) 13 12 12 01 12 42 16 98 3 86 1 53 1 65 N/A PEG Ratio ( avg for comparison categories) 11/212009 http://finance.yahoo.com/q/ae?s=cd 5276 255 WP/HADAWAY / EXHIBIT SCH-2 PAGE 186 OF 332 DPI," Analyst f=.stiniates for D P L INC - Yahoo' Finance DPL Growth Est Intluslry Seclo, S&P SOo Current Qtr 11 9% 82% 36% -34 0°iu Next Qtr 11 1% -4 9% -4 1'in 176% This Year 39% -29% -44% -08% Next Year 17 8`/o 72% 7 7°/a 260% Past 5 Years (per annum) 9 77% N/A N/A N/A 923% 784% 751% N/A 119 12 01 12 42 16 98 Next 5 Years (per annum) Pnce/Earrnngs (avg for comparison categories) PEG Ratio (avg for comparison 1 29 categories) Page 1 of I ADVERTISEMENT Scnttrade 3 }^ y ^{dp^i.'^iT is:.xf NASDAQ 1 53 1 65 N IA 07 WE JPfSURCN GET $7 ONLINE TRADES ROLLOVER FOR DETAILS r-T.7711'r,79% 11012009 http:/Ifi nance.yahoo.com/q/ae?s=dpt 5277 256 WP/HADAWAY / EXHIBIT SCH-2 PAGE 187 OF 332 DTE: Analyst Estimates for D T E ENERGY CO HLDCY - Yahoo! Finance Growth Est rntl.stry OT% Sector Current Qir -239% 82% 36% S&P 500 - 34 0"/0 Next Qtr 4 5% -4 9% -4 1%. 17 6% This Year 138% -2 9°/ -44% -08% Next Year 0 6% 7 2% 7 7% 260% Past 5 Years (per annum) 16 111:, N/A N/A N/A Next 5 Years ( per annum) 25% 784% 751% N/A 11 21 12 01 12 42 16 98 4 48 1 53 1 65 N/A Price/Earnings (avg for comparison categortes) PEG Ratio ( avg for comparison categories) Page I of I 11/2/2009 http:// finance . y ahoo.co nVq/ae?s=dle 5278 257 WP/HADAWAY / EXHIBIT SCH-2 PAGE 188 OF 332 DUK: Analyst Estimates for DUKE ENERGY <'P !-I1. CO - Yahoo! Finance S3P500 Sector industry JUK Growth Est Page 1 of i -340% Current Qtr 00% -5 2% 36% Next Qtr 36% -3 1% -4 1% 176% This Year -1 7% -85% -44% -08% Next Year 8 4% 8 9% 7 7% 26 0°I° Past 5 Years ( per annum) -7 216% N/A NIA N/A Next 5 Years (per annum) 3 2% 656% 751% N/A Price/Earnings (avg for compar ison categories) 13 29 13 61 12 42 16 98 PEG Rat io (avg for comparison categories) 4 15 2 07 1 65 N/A 11/2/2009 http://finance.vahoo.com/q/ae?s=duk 5279 258 WP/HADAWAY / EXHIBIT SCH-2 PAGE 189 OF 332 FIX: Analyst Estimat es for E;DISON INIL - Yahoo! Finance E+x Growth Est industry Page I of I S&P Soo Sector -34 0% Current Qtr - 288% 8 2'/0 Next Qtr -333% -4 9'% -4 1% 176% This Year -21 4% -29% -4 4% -08% Next Year 139"/0 72% 77% 260% Past 5 Years (per annum) 10585% N/A N/A N/A Next 5 Years ( per annum) 3% 7 84% 7 51% N/A Price/Earnings ( avg for comparison categories) 10 54 12 01 12 42 16 98 PEG Ratio ( avg for comparison categor i es) 3 51 1 53 1 65 N/A 36% 11/2/2009 ht1p:.Nfinance.vahoo.comlq/ae?s°eix 5280 259 WP/HADAWAY / EXHIBIT SCH-2 PAGE 190 OF 332 1'JR: Analyst Estima tes for FN"(-ERGY CP - Ya hoo! Finance Growth Est ETR rcustry Page 1 of I Secto Current Qtr 414% 82% 36% S&P 500 -340% Next Qtr -23% -49% -4 1% 176% This Year -20% -2 9% -44% -0 8°/0 Next Year 6 1% 7 2% 77% 260% Past 5 Years ( per annum) 14099% N/A N/A N/A Next 5 Years (per annum) 853% 784% 751% N/A Price/Earnings ( avg for comparison categor ies) 12 03 12 01 12 42 16 98 1 41 I 53 1 65 NIA PEG Ratio ( avg for comparison categories) 11I2/2009 http://finance.yahoo-comlq/ae?s=etr 5281 260 WP/HADAWAY / EXHIBIT SCH-2 PAGE 191 OF 332 FPL: Analyst Estimates for F P L GROUP INC - Yahoo! Finance FPL Growth Est Industry Sector S&P Soo Current Qtr -2 2% 8 2% 36% Next Otr -7 8% -49% -4 '% 176% This Year 81% -2 9% -4 4% -0 8% NextYear 104% 72% 7 7% 260% 11 294% N/A N/A N/A $ 72% 784% 751% N/A 11 83 12 01 12 42 16 98 1 53 1 65 N/A Past 5 Years ( per annum) Next 5 Years (per annum) Price/Earnings (avg for comparison categories) PEG Ratio ( avg for comparison 1 36 categories) Page lof l ADVERTISEMENT -34 0% 11/2,'2009 http://finance.yahoo.conVq/ae?s=fpt 5282 261 WP/HADAWAY / EXHIBIT SCH-2 PAGE 192 OF 332 Fr: Analyst Estimates for FIRSTENERGY CP - Yahoo! Finance Growth Est EE Industry Sector Current Qtr -34 7% 8 2% 36% S&P 500 Next Qtr -59% -4 9°io -4 1% 17 6% -17 9% -29% -4 4%a -08% Next Year -5 3% 7 2% 7 71,0 26 0% 10 15% NIA N/A N/A Next 5 Years (per annum) 5% 784% 7 51% N/A Price/Earnings (avg for comparison categories) 11 54 12 01 12 42 16 98 1 53 1 65 N/A annum) PEG Rati o ( avg for 2 31 comparison categories) ADVERTISEMENT -34 0% This Year Past 5 Years (per Page 1 of I l 1 /2/2009 http://finaiice.yahoo.com/q/ae?s=fe 5283 262 WP/HADAWAY / EXHIBIT SCH-2 PAGE 193 OF 332 IIE: Analyst Estimates for HAWAIIAN LLEC INDS - Yahoo! Finance Growth Est HE tndustry $er.or S&P 500 Current Qtr -34 1°L, 82% 36% Next Qtr 688% -4 9% -4 1% 176% This Year -383% -29% -44% -0 8% Next Year 848% 72% 77% 260% N/A N/A NIA Past 5 Years (per annum) 1081% ADVERTISEMENT -34 0% Next 5 Years (per annum) 3% 784% 751% N/A Price/Earnings (avg for comparison categories) 1978 1201 1242 1698 1 53 1 65 NIA PEG Ratio (avg for comparison 6 59 categories) Page I of I 11/2/2009 htip://finance.yahoo.com/q/ae?s=he 5284 263 WP/HADAWAY ! EXHIBIT SCH-2 PAGE 194 OF 332 IDA: Analyst Estimates for IDACORP INC HLDG CO - Yahoo' Finance Growth Est IDA InAuslry Secto, S&P 500 Current Qtr 625% 8 2% 36% Next Qtr N/A -49% -4 1% 17 6'/0 Thi s Year 97% -29% -44% -08% Next Year 29% 7 2% 77% 26 0% Past 5 Years ( per annum) 0 087% N/A N/A N/A Next 5 Years ( per annum) 5% 784% 751% N/A 118 12 01 12 42 16 98 2 36 1 53 1 65 N/A Page I of I ADVERTISEMENT - 34 0% PricelEarn ngs (avg for comparison categories) PEG Ratio ( avg for comparison categories) 11/2/2009 http://finance.yahoo.com/q/ae?s=ida 5285 264 WP/HADAWAY / EXHIBIT SCH-2 PAGE 195 OF 332 NU: Analyst Estimates for NORTHEAST UT1L - Yahoo! Finance Nu Growth Est industry Sector S&P 500 Current Qtr -1911/1, 8 2% 36% -340% Next Qir -15 2% -49% -4 1% 17 6% This Year -1 1% -29% -4 4% -08% Next Year 5 4% 7 2% 7 7% 260% Past 5 Years (per annum) 22635% N/A N/A N/A Next 5 Years ( per annum) 84% 784% 751% N/A Price/Earnings (avg for comparison categories) 12 61 12 01 12 42 16 98 1 53 1 65 N/A PEG Ratio ( avg for 1 5 comparison categor i es) Add to Portfolio '-: Set Aierl Page 1 of 1 ADVERTISEMENT = Email to a Friend l 1 /2/2009 http://finance.yahoo.com/q/ae?s=nu 5286 265 WP/HADAWAY / EXHIBIT SCH-2 PAGE 196 OF 332 NST- Analyst Estimates for NSTAR - Yahoo! Finance Growth Est Current Otr NST 15 4%^ Industry 82% Sector 36% S&P 500 Next Ott 35% -4 9°./0 -4 1% 176% 63% -29% -4 4'/0 -08% Next Year 55% 72% 77?!, 260% 7 459 % N/A N/A N/A 567% 784% 751% N/A 1311 1201 1242 1698 1 53 1 65 N/A annum) Next 5 Years (per annum) AOVERTtSEMEN T -340% This Year Past 5 Years (per Page 1 of I Price/Earnings (avg for comparison categories) PEG Ratio (avg for comparison 2 31 categories) 11/2/2009 http://finance-yahoo.com/q/ae?s=nst 5287 266 WP/HADAWAY / EXHIBIT SCH-2 PAGE 197 OF 332 PCG: Analyst Estimates for PG&E CP - Yahoo! Finance Growth Est loeG Industry Sector SSP500 71"/„ 82% Next Qtr 76% -4 9% -4 1 % 17 6% This Year 75% -2 9% -44% -08% Next Year 76% 7"u 7% 260% Past 5 Years (per annum) 63% NIA NIA N/A Next 5 Years (per annum) 675% 784% 751% N/A 129 1201 1242 1698 1 91 153 165 N/A Current Qtr Price/Earnings (avg for comparison 3 6% Page t of I A DVERTISEMENT -34 0% •' fe b r^Le Eliminates odors, r :t:: categor ies) PEG Ratio ( avg for comparison categories) 11/2/2009 http://finance.yahoo.com/q/ae?s=pcg 5288 267 WP/HADAWAY / EXHIBIT SCH-2 PAGE 198 OF 332 PNW: Analyst Estimates for PINNACLE: WEST CAP - Yahoo': Finance PNW Growth Est Industry Setlor S&P 500 Current Otr 100 0°i° 82% 36% Next Qtr 124 1°i° -49% -4 1% 176% This Year - 33% -2 9% -44% -08% Next Year 277% 7 2% 77% 260% Past 5 Years (per annum) 2 093°i° N/A N/A N/A Next 5 Years (per annum) 55% 784% 751% N/A Price/Earnings (avg for comparison categor ies) 11-56 1201 12 42 16 98 2 47 1 53 165 N/A Page 1 of I ADVERTISEMENT -340% PEG Ratio ( avg for comparison categories) 11/2/2009 http://finance.yahoo.com/q/ae?s=pnw 5289 268 WP/HADAWAY / EXHIBIT SCH-2 PAGE 199 OF 332 POR- Analyst Estimates for PORTLAND GEN ELEC - Yahoo! Finance Growth Est Current Qv PoR Intlustry 8 2% S&P 500 Sect., -340% Next otr -2 t % -49'Y 36% -41.% This Year -175% -29% 44% -08% 00% Page I of 1 176% Next Year 11 3% 72% 77% 260% Past 5 Years ( per annum) -7878% N/A N/A N/A Next 5 Years ( per annum) 74% 784% 751% NIA Price/Earnings ( avg for comparison categor ies) 13 18 12 01 12 42 16 98 PEG Ratio ( avg for comparison categories) 1 78 1 53 165 N/A 11/2/2009 http://fi nance.yahoo.comlq/ae?s=por 5290 269 WPIHADAWAY I EXHIBIT SCH-2 PAGE 200 OF 332 PGN: Analyst Estimates for PROGRESS FNIRGY INC Yahoo! Finance Growth Est I . PGN Current Qtr 106% Industry 82% Secto, 36% S&P 500 Next Qtr 76% -49% -4 1% 176% 20% -29% -4 4% -08% Next Year 4 9"/0 7 2% 7 7% 260% N/A N/A N/A 44% 784% 751% N/A 1235 1201 1242 1698 2 81 1 53 1 65 N/A annum) Next 5 Years ( per annum) Price/Earnings (avg for comparison 2345% ADVERTtSEMENT -340% This Year Past 5 Years (per Page I of I categories) PEG Ratio ( avg for comparison categories) 1112/2009 http://finance.yahoo.com/q/ae?s=pgn 5291 270 WP/HADAWAY / EXHIBIT SCH-2 PAGE 201 OF 332 SRE: Analyst Estimates for SEMPRA ENERGY - Yahoo! Finance Growth Est SRE Secio industry S&P 500 Current Qir -40% -5 2% 36% -34 0% Next Qtr -146% -31% -4 1°rb 176% This Year 25°0 -85% -44% -08°/, Next Year 134% 89% 77% 260% Past 5 Years (per annum) 59841/. N/A N/A N/A Next 5 Years (per annum) 6 33% 6 56°/ 7 51% N/A 11 33 13 61 12 42 16 98 1 79 2 07 1 65 N/A Page I oil ADVERTISEMENT Pnce!Earmngs (avg for comparison categories) PEG Ratio (avg for comparison categories) 1112/2009 http://finance.yahoo. comlq/ae?s=sre 5292 271 WP/HADAWAY / EXHIBIT SCH-2 PAGE 202 OF 332 SO- Analyst Estimates for SOU t-1li_.RN CO - Yahoo'. Finance Growth Est SO industry Sector 192% 82% 36% -340% Next Qtr 119% - 4 9% -4 1°iu 176% This Year -1 7% - 29% -4 4% -08% Next Year 4 7% 72% 7 7% 260% 1 585% N/A N/A N/A 497% 784% 751% N/A 13 39 12 01 1242 16 98 Past 5 Years ( per annum) Next 5 Years ( per annum) Price/Earnings (avg for comparison ADVERTISEMENT S&P 500 Current Qtr Scottrade Sinar t Tex r -Olftk categones) PEG Rat io ( avg for comparison 2 69 categories) page 1 of I NASDAQ 1 53 1 65 N/A ^^ - 6E7 FREE RESEARCH GET $7 ONLINE TRADES ROLLOVER FOR DETAILS P7i:"1lTi ^ - Add to Portfo ro v Set Alert -: Email to a Friend 11/2/2009 http://finance.vahoo.com/q/ae?s=so 5293 272 WPlHADAWAY / EXHIBIT SCH-2 PAGE 203 OF 332 TF.: Analyst Fstimates for TECO ENERGY INC - Yahoo? Finance 'E Growth Est Industry Sector 5gP 500 Current Qtr 300% 8 2% 36% Next Qtr 571'/0 -49% -4 1% 176% This Year 22 1°io -29% -44% -08% Next Year 190% 72% 7 74io 260% 3143°/, N/A N/A N/A 842% 784% 751% N/A 13 66 12 01 12 42 16 98 1 53 1 65 N/A Past 5 Years (per annum) Next 5 Years (per annum) Price/Earnings (avg for comparison categor ies) PEG Ratio (avg for compartson 1 62 categories) Page 1 of I A DVFRTISEMFNT -34 0% sCOttx ^^: 11/212009 http://fuiance.v ahoo.cotn/qlae?s=te 5294 273 WP/HADAWAY / EXHIBIT SCH-2 PAGE 204 OF 332 UIL. Analyst Estimates for UIL I-11_DGS CP - Yahoo! Finance UIL Growth Est Industry Secrcu Current Qtr -31 4% N/A N/A S&P 500 Next Qtr -4 3% N/A N/A 176% 1 6% N/A N/A -08% Next Year 4 1% N/A N/A 26 0% Past 5 Years (per annum) 11704% N/A NIA N/A Next 5 Years (per annum) 44% N/A N/A N/A 13 31 N/A N/A 16 98 N/A N/A N/A comparison AUVERT:SEMENT -340% This Year Price/Earnings ( avg for Page I of 1 categories) PEG Ratio (avg for comparison 3 03 categories) 11/2/2009 hrip://finance.yahoo.com/q/ae?s=uil 5295 274 WP/HADAWAY I EXHIBIT SCH-2 PAGE 205 OF 332 VVC: Analyst Estimates for VECTREN CORP - Yahoo! Finance We Growth Est Industry Sector S&P 500 Current Or 8 7% -52% 36% Next Qtr 00% -3 1"/ -4 1% 17 6% This Year 3 7% -8 5% -4 4% -08% Next Year 10 7°/u 89% 7 7% 260% Past 5 Years (per annum) 7695% N/A N/A N/A Next 5 Years ( per annum) 63% 656% 751% N/A 13 34 13 61 12 42 16 98 Price/Earnings (avg for comparison Page I of I ADVERTISEMENT -340% Plus a stream of income to Protect you if the market goes down7 categorles) PEG Ratio ( avg for 2 12 comparison categories) 2 07 1 65 N/A 11/2/2009 http://finance.yalioo.com/q/ae?s-vvc 5296 275 WP/HADAWAY / EXHIBIT SCH-2 PAGE 206 OF 332 WR: Analyst E stimates for W1=:STAR ENERGY INC - Yahoo! Finance Growth Est WR lntlus*.ry Sector 00% 8 2% 36% -340% Next Qtr 600% -49% -4 1% 176% This Year -14 7% -29% -44% -08% Next Year 20 0% 7 2% 7 7% 260% N/A N/A N/A 3% 784% 751% NIA 1321 1201 1242 1698 1 53 1 65 N/A Past 5 Years (per annum) Next 5 Years (per annum) Price/Earnings (avg for compari son categories) 7 263% PEG Rat io ( avg for comparison 44 A DVERTISEMENT S&P 500 Current Qtr Page 1 of I Scottrade } NASDAQ categories) *!' 1^ . ^ -- 8£T FREE RESEARCH GET $7 ONLINE TRADES ROLLOVER FOR DETAILS ^ 11/2/2009 http://finance.yahoo.com/q/ae?s=wr 5297 276 WP/HADAWAY / EXHIBIT SCH-2 PAGE 207 OF 332 WEC: Analyst F:,timatcs for WISCONSIN ENERGY CP - Yahoo! Finance weC Growth Est Current Qtr -4 7% Next Qtr This Year Next Year Past 5 Years (per annum) Next 5 Years (per annum) industry Sect^ S&P 500 -52% 36% -42% -31% -41% 176% 2 3% -85% -4 4%, -0 8% 210% 89% 7 7% 260% 10039% N/A N/A N/A 872% 656% 751% N/A 14 09 13 61 12 42 16 98 Page 1 of I ADVERTISEMENT -34 0% Pnce/Earrnngs (avg for comparison categories) PEG Ratio (avg for compansor+. 1 62 categories) 'k1 2 07 1 65 N/A f ^. , ^:- Scottrade 11/212009 http://finance. yahoo.comlq/ae?s=wec 5298 277 WP/HADAWAY / EXHIBIT SCH-2 PAGE 208 OF 332 XEL: Analyst Estimates for XCEL ENERGY INC - Yahoo! Finance Growth Est XEL industry Sector S&P 500 Current Qtr -29% 82% 3 6% Next Qtr 15 8% -4 9% -4 1 % 176% This Year 2 1% -29% -4 4% -08% Next Year 95% 72% 7 7% 260% 4 457% N/A N/A N/A 688% 784% 751% N/A 1274 1201 1242 1698 1 85 1 53 1 65 NIA Past 5 Years (per annum) Next 5 Years (per annum) Page I of 1 ADVERTISEMENT -34 0% Price/Earnings (avg for comparison categories) PEG Ratio ( avg for comparison categories) 11/2/2009 http://fi nance.yahoo.com/q/ae?s=xe! 5299 278 WP/HADAWAY / EXHIBIT SCH-2 PAGE 209 OF 332 Exhibit SCH-6 Risk Premium Analysis (Proprietary RRA data provided under separate cover) 5300 279 WP/HADAWAY I EXHIBIT SCH-2 PAGE 210 OF 332 INTEREST RATES AND COST OF CAPITAL RELATIONSHIPS 4 5 6 7 8 Qtrly Electric Qtrly 2006 Electric Risk Gas Monthly Rates Double-A Single-A Triple-B Uhl Avg ROE Premium ROE Jan-06 Feb-06 Mar-06 Apr-06 May-06 Jun-06 Jul-06 Aug-06 Sep-06 Oct-06 Nov-06 Dec-06 2006 Annual Last 3-mo Avg 5 50 5 55 5 71 6 02 6 16 6.18 6 15 5 97 5 81 5 80 5 61 5 62 5 84 5 68 5.75 5.82 5 98 6 29 6.42 6 43 6 39 6.20 6 00 5 98 5.80 5 81 6 07 5 86 6.06 611 625 6 54 6.59 6 63 6 63 6 43 626 6.24 6.04 6 05 6 32 611 5 77 5.83 5 98 6 28 6 39 6 41 6 39 6.20 6.02 6 01 5 82 5.83 608 5.88 2007 Monthly Rates Double-A Single-A Triple-B Util Avg Jan-07 Feb-07 Mar-07 Apr-07 May-07 Jun-07 Jul-07 Aug-07 Sep-07 Oct-07 Nov-07 Dec-07 2007 Annual Last 3-mo Avg 578 5 73 5 66 5 83 586 6 18 6 11 611 6 10 6 04 5.87 6 03 5 94 5 98 596 5 90 5 85 5 97 599 6.30 6 25 6 24 6.18 6 11 5.97 6.16 6 07 6.08 616 6.10 6.10 6.24 623 6 54 649 6.51 645 6 36 6.27 6 51 6 33 6 38 597 5 91 587 6.01 603 6 34 6 28 6 29 6 24 6 17 6.04 6 23 6.11 6 15 9 Gas 10 11 12 13 14 Long-term* Spread 15 Risk LT** 10-Year Utility Bond Rate - Government Rat Premium T-Bonds T-Bonds Double-A Single-A Triple-B Util Av 10.38 4 52 10 63 4 77 10 69 4.33 10.50 4.14 10 06 386 1 10.45 4.25 10.39 10 36 4 51 10 14 430 1 10 44 4.26 4.35 Qtriy Electric Qtrly Gas Electric Risk Gas Risk ROE Premium ROE 4 65 4.73 4 91 5 22 5 35 5 29 5 25 5.08 4 93 494 4.78 4.78 4 99 4.83 LT** 4 42 4 57 4.72 4.99 5 11 5 11 5.09 4 88 4.72 4 73 4.60 4 56 4 79 4 63 10-Year 0 85 0 82 0.80 0 80 0 81 0 89 0 90 0 89 0 88 0.86 0.83 0 84 0 85 0 84 1.10 1 09 107 1.07 107 1.14 1 14 1.12 1 07 1 04 1.02 1 03 1 08 1 03 1 41 1 38 1.34 1 32 1 24 1 34 1 38 1 35 1 33 1.30 1 26 127 1.33 1 28 10 27 4.35 10 44 4 52 10 27 4 14 10 12 3 99 10 02 375 1 10 03 3.76 10 56 10 36 4 41 4.17 4.12 4.10 10.27 10.24 476 4 72 4 56 4 69 475 5 10 5 00 4 67 4 52 4.53 4.15 4 10 4.63 4 26 Avg Utility Gov Rate 1 12 1 10 1 07 1 06 1 04 1 12 1.14 1.12 1 09 1 07 104 1 05 1 08 105 1 35 1.26 1 26 1 29 128 1.30 1.30 1 32 1.30 1.28 1.22 1 27 1 29 1 25 Long-term* Spread 10-Year Sprd tdily Bond Rate - Governm ent Rat Avg Utility - Premium T-Bonds T-Bonds Double-A Single-A Tri le-B Util Avg 495 4 93 4.81 4.95 498 5 29 5 19 5.00 4 84 4 83 4 56 4 57 4 91 4 65 16 10-Year Sprd 083 0 80 0 85 0 88 088 0 89 0 92 1 11 1 26 1 21 1.31 1 46 1 03 1.33 1 01 0.97 1 04 1.02 1 01 1 01 1 06 1.24 1.34 1.28 1 41 1 59 1 17 1.43 1 21 1.17 1.29 1 29 1.25 1 25 1 30 1.51 162 1.53 1 71 1 94 1 42, 1 73 Gov Rate 1 02 0 98 1 06 1 06 1 05 1 05 1 09 1 29 1 41 1 34 1 48 1 66 1.21 149 1 21 1 19 1 31 1 32 128 1 24 1 28 1 62 1 72 1.64 1.89 2 13 1 49 1.89 Qtrly Electric Qtrly Gas Long-term* Spread 10-Year Sprd 2008 Electric Risk Gas Risk LT** 10-Year tility Bond Rate - Governm ent Rat( Avg Utility Monthly Rates Double-A Single-A Triple-B Util Avg ROE Premium ROE Premium T-Bonds T-Bonds Double-A Single-A Tn le-B Utd Av Gov Rate Jan-08 Feb-08 Mar-08 Apr-08 5.87 6.04 5.99 5.99 6.07 6 02 6.21 6.21 6 29 6 28 6.19 6.13 6.09 6 13 6 95 6 38 6 40 6 37 6.35 6 60 6.68 6 81 6.79 6 93 6 97 6.98 6 83 5.92 6 18 6 49 7 56 7.60 6.52 6.53 7.15 8.58 8.98 8 11 7 24 Last 3-mo Avg 6 57 7.23 8.56 7 45 Jan-09 Feb-09 Mar-09 Apr-09 May-09 Jun-09 Jul-09 Aug-09 Sep-09 6.01 6.11 6.14 6 19 6 23 6 13 5.63 5.33 5.15 6.39 6.30 6 42 6.48 6.49 6.20 5.97 5 71 5 53 7.90 7 74 8.00 8 03 7.76 7 30 6 87 6 36 6.12 6.77 6 72 6 85 6 90 6 83 6 54 6 16 5.80 5 60 Oct-09 5.23 5.55 6.14 5.64 May-08 Jun-08 Jul-08 Aug-08 Sep-08 Oct-08 Nov-08 Dec-08 2008 Annual 6.08 6.28 6.29 6.36 6 38 6.50 6.50 6.48 6.59 7.70 7.80 685 1 6 65 10.45 4 23 10 38 4 16 10 57 4.16 10.17 3.76 4.35 4 49 4.36 4 44 4.60 4.74 4.62 4 53 10.47 10 33 10.46 3.95 10.49 2.88 10 34 3801 10 37 3.97 289. 3.69 4.32 4 45 4.27 3.18 4.36 3 74 3 74 3 51 3.68 3.88 410 4.01 3 89 3.69 3.81 3.53 2.42 3.67 1.52 1.55 1.63 1.55 1.67 1.72 1 85 1.85 1.47 1 45 1 1 1 1 2 1.50 1.56 1 81 2 50 2 56 2 74 1 82 68 64 77 84 17 311 3.33 3.34 2.16 2 00 2 11 2.32 2 37 2.19 2 19 2 34 2.45 2.83 4 13 4.71 4.93 2881 1.73 1.79 1 93 1.92 1.78 2 34 2.54 2.78 2 68 2 50 1.76 1 87 1 95 2.40 2.51 2 59 2.90 3 89 2 27 3 25 3.53 3 67 229 4 27 4 43 3.97 3.25 2 60 3.26 4.59 3 48 Qtrly Electric Qtrly Long-term* Spread 10-Year Sprd Gas 2009 Electric Risk LT'* 10-Year Utility Bond Rate - Governm ent Rat Avg Utility Gas Risk Monthly Rates Double-A Single-A Triple-B Util Avg ROE Premium ROE Premium T-Bonds T-Bonds Double-A Single-A Triple-13 Utll Avg Gov Rate 10 29 3 51 10.24 3 46 10.55 3 79 10.11 3.35 10.46 4 61 9.88 4.03 3 46 3 83 3 78 3 84 4 22 4 51 4.38 4.33 4 14 2 52 2 87 2.82 2.93 3.29 3.72 3.56 3.59 3.40 2 55 2.28 2.36 2.35 2.01 1 62 1.25 1 00 1.01 2.93 2.47 2.64 2 64 2.28 1.69 1.59 1.38 1 39 4.44 3.91 4.22 4 19 3.55 2 79 249 1 2.03 1 98 3 31 2.89 3.07 3.06 2.61 2 03 1 78 1.47 1.46 4 25 3.85 4.03 3 97 3 54 2.82 2.60 2.21 2 20 4.16 3.39 1.07 1.39 1.98 1.48 2.25 'Yields for all Treasury bonds with remaining terms to maturity of 25 years and over beginning 2/2002, 20-year bonds beginning 6/2004. Sources Moodys (Mergent) Bond Record (Corporate Bond Yield Averages), Federal Reserve System website (Government rates), Regulatory Research Associates, Major Rate Case Decisions (Allowed ROEs) Equity Risk Premim (Column 7) = Column 6 minus Column 5 5301 280 WP/HADAWAY / EXHIBIT SCH-2 PAGE 211 OF 332 188 January 20D7 3dEflQEIiT BONpfiEC0A0' Corporate Bond Yield .Averages AV COAV 2001 J.u) TV, Mat Aix. may Jtmr MY Aug S. I, (A:1 Nev Lt: CIWYq4?F BYp'>Wyg C(MVJNAT[ IIYMINGS AA6 A^ A 0- P•U. ONO. yYlM1171t11YlOi(p5 Aaa R.R_ PtOUS71VA(1161OF ..•.- AgA 8aa )t161UKMt18CN9$ As. Aa A Ft.. 71,> ^ 01 6.92 714 7._0 7 3% 3 7 i0 T 67 7S5 774 7 75 ' 9 1) 'b(, ? RO 7Rf RI)R 8 01 '' ' 4' 3' Ae• A. A- 8q " ' SO 741 ?63 7 69 SA 7 51 741 7 12 7« '76 76 4 7i9 781 7 88 7 75 ") -I h? 7i1 '72 7)'1 ' 6? 7 5 1) -4 768 794 7 99 '.S5 799 , 1 an 794 . hb, 785 ,5-t:,r . Apt 80(i tlay 3.11 June' 1.0? 6.:M1 fi.4 6M 6-716 6546 34 ^ 55 ! iJ $05 JOIv 6-80 l 6.00 - 7:10 3u1) - 19 55 7 52 7 47 ! 17 7-15 11115 ' tt 75`1 1]9 7 75 7 63 7 57 ? 83 7 95 8 11 301 7 y(, 8'7 Aug Sop (hlNol t);c 6.67 6.0 614) 64R 661 6.83 7.00 b. i9 ' 37 7.60 7 54 -77ot 7 79 64S 7-16 7 b: Aug Scp Oct Nnv Dc ---- 'x 1' 11 : • -17 ; 66 7 Sd 7 76 811 x Iri x-12 ):tr. F.h Mar 6 ; i (•_` 1 6NI 67X b76 1 07 15 '(,(I ^ ^v 7 Kq )an fe.> A9., ---- --- ---- : 20 : -(7 : 41< 7( t t7 R'6 8 t1 816 8.07 :71 7.63 8.O0 7.76 7111 Apr hfa. lune lult Aug Ccp (Ira No, l1cc 6.76 6 75 661 65% 6;7 6.15 6 t3 6j1 62I 6^ft 6`15 (,R1 671 65+ 62 7 6 J0 639 6 1- :-1(1 7 31 'tW 69" 673 61: 6 6% 663 6.5: 7-1; 1 7 Rn ^6: :"I %S: 7 17 7•(8 747 i'% Apr Ma> lunr JA, AuF Sup (1<;( No^L)cr ------ ----- - ---- - --- - 7! P I 6 99 1 IC+ lJl.l (•'.V 7 57 7 S? '1: 7:1 71: 7 0b 7 23 714 7J?' (. b7 f- 66 /- ^h (, (.'7> ? IX) 6.')3 6 79 6 626 7-t7 7.11 7 OS 6,94 6-17 hn feh Mar. Apr l+la>' 6.17 5Y3 5 W7 $.:4 5.2_ 6l') t, OZ 6/N 5^q 1.41k. (.1A 6.13 6.i0 626 5 -9 7't 6.91 6R-1 6 76 (1 Jvt 1=tt+. I.Sa. Apr May -_ il 7 30 ?27 745 % 49 V> Fcb -- M:a Apr May lune 1-- I 7io lY)1' '-l,! 1 i} 7 M7 7 61 ";.b 7.16 7)•: 7 US ' 03 t'7 AuF Sq, ( kt No, Ihc 7 10 699 ;rtl ':'t ;Q 12 %12 711 till 1 , n7 h-,6 7}]- 7 hn ' 761 7.4-1 78_ 750 % 88 7 i: • 71 : p5 7 IN r1 1 ; 27 76-7 W 71) 7.14 01 - 1Y 7 7r, -1 8 , 784 1,07 8 01 79 O.' p, RD.t "1 781 X 01 ' x' 76-1 x11 7Ild 7 111 ? 76 767 T51 '): - 23 ? 43 it 7 23 ; 21 '.IN, (.99 677 65) 61: 6 1p 639 --- % 46 71) 753 7 61 50 l:n fob \f^r Apr Ma)• fnoc ----- •-- --. ----- ' ' - - --- 2002 1an irl,. Alar ' 3.i : 3? 7 57 615 hSI 7 St. % n1 695 ' 1' 7 h' Apr M.^l )uru 1. )> Aug. Sc(1 Dcl vrr 1):t 7 J" 719 71h 7?7 760 6-87 7.08 7f)1 6`X? („ ' h h:5 h 61 6+1 61' 6 1, 6U 6!I h'1 7 it, 7°I1 'f R`1 6S5 4 6 61 6.7 , bJI r•6" 7:i7 7 11 "5 ')1 6v5 67. 69S 68'1 hR!> 8it 81P1 746 7w) 75F 7.:-0 1 74 762 7.-5 2003 J,n Feh M., AJ>. A1nq 6 R1 662 6 S♦ 644 6O' 6:: Sp5 < x4 574 i..5q 6-34 (,.2h (,2? r, 7q 6.61 6-53 (.4.i 7 15 7.06 ti.95 6NS 678 6'1: 6.8t) 6.68 67i ' Jr! llm I'0 qqa, ----- A;, Ma^ l:.n).h .SU Scp Oct. Nnv Div 6 5•1 6t1 n J, It, S70 -1:u, Fh - Adot -Apr My5 - --- -. InnC SFS 1'/7 57? 92 619 621 549 --- Jun. - t,1' (,,l 63U Jr.- 197 571 562 6117 lunc iuly Aup $cp (l,-t Nov 11, !,?6 6.57 (137 6 12 637 6,20 51'i 5 q7 611? 6.'1 n.61 6:1 6 1 I 6 a? 611 1, 1( 600 6.28 6(l' 6 1v 6(2 7111 (. N 1. 71 666 6e l 651 679 I. cR 6'd ) (.d-1 6 76 t94 6.15 I. Il, 6 14 (,0') 6(i1 .... July Au(' SaT (h 1 Nnv (Src 617 h49 6)0 --- h'R -- 6!6 ". (, ! R8 117 65) 61$ ( i 56 644 637 7. 7 7 667 7 0't 6 C: h 71 669 6 66)) Rd, Aug c77 6 13 $95 S<):l 591 RS 611 6.48 CU Nov ILr 54') 5.87 5 72 '00 565 5 6` 621 6.18 611 61h 6.4I 6)l (, f, 1 661 6'8 iuly .\ug. Sep Or t Nov Dc, 2004 Jn, Feb M. Alu :Na) )un' Jul> Au8 S.y kt. Nnv. f.kt. 6(et 6(7n 5 111 622 (0 i 6.4' 6124 60N 591 S%7 3)19 J.81 5.51 5 50 5 5l 57) 1: W (•i)t 5n' 56i 5•16 c51 5" 3)7 591 61A) t87 6114 ST) 596 610 6211 6 SU 6 V 5a 63: 6(Y' 6_1 5.57 6t}9 573 5')1 5?. 5 S•^ 50 5a, 61.. IN 77 h 11 6d6 6 7a 67A 662 648 627 (1 2 6 71 615 r•'7 6.17 6.0) 6.31i n61{ (•.:5 6.34 6.18 6.0( 5.9,5 ,5,97 591 5W '. 91 ? 67 6.It5 614 631 r,11 5'7,v 581 S711 5 SO S75 ^fM, h! 0 S91 61) 6(4 6 LL7 6ry7 i95 5'i9 57.1 ii9 57x 01? 61i 5 97 63S 6 62 646 627 6.14 598 594 5V7 5')1 647 6.'_x 612 646 6 75 6S4 6,47 6,45 h27 /..17 6. lh 610 lan. P,h. Not Al>r 59aq Juno July Aag. Scp. Oct (<n:• ih-c ^;:1 j,50 5J I S73 6W 601 582 5S^ 536 S47 S-52 5,72 !47 11 5 65 5 JR iBS (, 1 t 612 594 579 5.67 561 5t 0 5611 69: 5.93 5 75 615 635 6_Y? 6.:9 6A: 5,154 57:i S 7R 311) 57: A)b 6 24 6)0 (.45 !, 1 z G -- I 657 617 1,21 6.?1 'O77. 6'0 ).at. Fcb Mar. Al. May )nnc Ju). Aug Soy (1ct : kn•. Ds 200S 1x1 5 77 5 xl, ^^ c3 5.6h /, D: 6 1.% Jan ^ r, 70 < 65 --- ----• --• __.. ----• -------- I'll (eh Mar Ape 1Lie llu)c Jul> Aug Sop Oct Nor Dcc --- ---------- - --- ---- - --- - -- _._ -.__. - ---- - -- ---- __- - --- -- ------ -- ---- --- - - - 5)i0 S 6; ---- ••-- 5 M, S 71; 5.65 J- a 36 5.13 ;.5) t,5g s x; i(a S 45 ---- Td, '- ; Si S.G) 5 7r, hA 5.^n ;}3 5 ap 5 R; (;.•b 5 77 6.06 5.!6 5 67 -- Xta -- 5 76 6 01 Mer 3?0 5 51 5.63 6.11 ---- --- ---- 54. 5:8 6 0? Apr 504 59S 5 33 5 31 5-32 615 Apr --' --- --- il^ ;'?, 5 19 1 C r), c t t 601 5 xb 5 to 5)4 5:R 5 3' MaY Junr ------ . 19 5 ON 594 Apr S 94 51^ 57-2 .... Mn, 51i 5 5R 5-83 51ix 5 70 M.1) lunc 5U 441, 1,% 4!rl 515 526 6 I) h 111 %6lay Iu,x - -- ioIy 5.46 x 513 ^44 901 Sip [41 lul> - <t ti 551 58i ],ill 5e16 511) 5 37 611) Jn;y Aug Scpr Oct Nus ilec ^ 19 5.53 5 77 S,R6 i: ti 5!rJ >rt c;.t <;_ .`• '>, 5 10 ^IH 52: 55(i 5 46 5 75 < S< < R, CR= S S! i 96 60t 6 29 h)q 6 3} 5 51 551 5 79 S 38 j A3 5•16 551 S la j 81 j 9) ---- Au)c Scpr 06, Nov fA, --527 5 51t ^ v( , 5 SO 552 i 79 S ,3 S b(1 5 SO 583 60S C, 19 61-1 Aug Scpt Oct Nn, Lta i Cr., 5•11 5 34 542 5 it f 16 5.]1 541 552 S-41 545 547 5 70 5 78 j C9 6 12 622 n19 (159 6 5) Aug &- p, 0a. Noa Uec 2006 l:ul. Tcb. Mar Aix Maq )unc lolj' Aug. 51, ia1 S'r5 ='+ g3? 1 u5 515 55! .5 6? (,(fi 611 4,11 81)K i+7t 5 7q 585 S 98 61_7 hJU 6l') (f:Vt FI', 6'1 1`2' 6-11 668 (,.7$ 678 6.:0 4,.57 5 77 591 S-tIg 6.28 6.39 6)^ 6>I 6.20 7j i -;tt Sy_ 62) 6.33 6.3I 0211 611 _ __ 5.95 6.:6 6:,6 6 JS 431 F16 _ -- 5 It) 5tt i7 1 601 616 +• it, ht1 5'r:' 5 75 58y 598 4?0 6.1' 630 631 h?I) 61X, 61) 626 6.54 p.59 661 8.61 6.:1 l.n (e!, Mar. .(pr ^(av In,w Ju15 Aug 5 -^5 5 c2 5S1 595 5111 31U 5(,6 °46 3.64 3.08 6.111 6.Q5 ht)_' 'IYj 5 RJ 587 5 96 6.26 6?7 6_t6 b- I? 6.[8 6a1 C.11 6.55 6_82 6!-) o'>•t 691 6?3 l'n Pcb MarAt. Mac Juno Ja^ Aug. Sq, .S')8 5 51 S 7i 5.48 64', 6,Ui 194 Sep -- 5$I 6.00 6.26 Scp. 5-^ i S 6A 5.95 S17 Sep. (kt 597 Sti 571 S91 647 601 591 (0.t -•- SN) S98 621 Oil 55) 5.h1• S90 660 (ke. V.,v 5 7R S1t 5 5-: 5:(, (r '•I) 5 R_' C 71 - V.,a_ 5 61 S 80 6.f14 N,n. '1,l 5•5-1 5.72 h 16 :o-. Si'. I., Stq i'R f,_! 181 57J -- ;h` jx( (,Oi [kc 129 551 5'5 i.18 Ll-c 3i:h i<5 1. ^•n Idxr 5.77 540 5.64 rlry 5 65 May Janc 1h v <:5 i.>: ---- - ---" -- 1- J.. 1'eL• Mar AM M,) lune July AnF, 111c - __ ._. •- •-•• < 53 5•10 -- -- - --.__ -- ---- -- __ - - •- •-- Nt,NI, :N.vwtq••a1..-i.le,.nC.iT ne 0„rw:YteldArrr apefl.W,Ytwvnp'.,tlaMrd0aiPr-;'1 7My's:,ar.,-r01n>mp:-gd>tann:,re^u4n+repl<:n,t,oJpqr.l:ln)n.,t.ievY%^ poaiuSlc m JU ycx -:!<r a.1 dtuppcd fnxn Ix hit u[M.t ,cm:nmcp !Jr . c.ch mn h cunulr --imp- $10(1 nnll:u,, ilr Srnl, !,:.^,- mnrunn c a^ <„r)mnr bt,nd+,n it.. 1'v ir. ,lv e.rr leJcA All yu Wz : r< Y^1.1-to-ma unty .ak^lated m n.^mi anna:l bns{r {-w-n 1•alla helmr 26 7-- J.Iw'r nnn(;s Ja•nn B,mds vM ,4-p d-.. av ." P-..- 4, pv an >^ nhfefl iUnn K an unn' [,; fn.^l --tic. -.Ili AvfSi90 C0}(nuJtt Yhdd312pICKnlinf IbC IMCC,pJ-i ac< laFe o( thr a.n te.ln.,ding Aren,,^ Ilwuaviul and Av.•ra(•y Public lluhly „a>.nauau. e.•ewnr ul A,e ,h•.uep of Aaa z.-J nln._d .r- ba ,nd u.ur.a. bhad .'>:e Au r^B" inn.l ,std .,er.,FC .-_a Ji.comuwxal aa if D0.ccu1,a IS 17.',7 6lnoay v9 Aaa e.,Wcc uu::na >uapcnaeJ Nuo- J.w 198+ Ib,v Scl+ I li,"-, (lvt I'40 Ggurc h< tot ! i htv.o.-.. •krys onto 71. Rwlnvd 11ern1 -(,uvr, ve. Jb.on nazd s. o l'.h.15 17. h,,49 bt.cau,e Nr_,i ntneat Iceynca'ly ;^nkt6le 1•,n.(, Ile Jv.y hR- - b+x J, :. 8 Jav, Ann whln in,hlv bca] >,r•••.,:mge ,r^s J,,:.^nunu<d u M(kcrmOrr Ill. '--lot M- o( fl".c Jranh .rt - nlr.] (,ul•I.c vh ilv bun0 irsur, NOW Gtvb.r VN2:•,•:.,•. ,h.n'ebeen.,Jl ^,e^.J N.1.: JanW : :IKI) t -- >u•<trrn 0 J„v,.7 5302 281 WP/HADAWAY / EXHIBIT SCH-2 PAGE 212 OF 332 a8 MERGEl17 PUBLIC UTILITY MA NUAL BOND YIELDS BY RATING GROUPS A'• 50 772 )'_091 21 (59 r . 814 7i5 714) 16i !v08 iv9% )v9r .. ... 19k7 , ... . " - .. ' , • . " a^.. . - U.. • ';«"; + Fa•b 7 60 71+9 hiu 73l 759 AVf 7 7I 7$I J:+n 36-' 775 Jul 7 54 771 ,AUg 7 74 757 Sr 7^3 Oc( 7 31 8'2 687 703 779 810 7W 709 768 814 718 71l 792 May ' 7b 7F8 Nu•: 7 20 761 8!4 716 712 308 855 742 711 79n R2' ^70 691) 777 8!1 766 699 152 5135 786 6M 157 816 ?87 6S8 751 808 802 688 717 803 786 696 725 184 720 7 3' 772 871 788 799 807 802 801 8S6 841 7 76 793 771 786 762 746 740 744 830 771 ?1j 'I 783 784 h 57 9:' 976 906 ^015 7R5 884 ) 19 975 1U16 1011 832 831 x4) (N1 377 931 966 1002 1011 820 847 023 867 956 944 1002 107i 865 x79 768 864 94•: 9 69 ')4v 1071 'S7 846 940 966 934 1096 7?I 8:4 916 9 84 937 II(W 701 8)2 9011 1 0 111 943 1556 888 9fi1) iiR x72 929 9 7V 992 1075 776 879 930 987 )014 1053 . ^ 7(1() 85+ 499 9 44 937 992 748 738 73U 853 891 9 76 913 989 711 8i6 876 9, 7 911 O02 998 877 106L 1288 13JU 1346 16 73 W22 1212 S81 1175 1016 1300 1350 1360 16 72 1484 1348 910 482 9x' lo (it !i)33 tUVv 90? 1343 143U 1103 15 8' !532 1350 9I 11.91 15 i6 13i7 46 18 1527 1)87 f/139 985 ')S2 1"8') 1495 13 00 I S 611 1584 !217 )IS 1193 1429 1350 15 22 1633 12$2 939 1184 1168 1319 13 88 1676 1353 9`5 14 33 13!5 1331 13 58 1550 1407 896 1082 1296 1148 11 55 :5'7 1448 984 9 1188 I492 132R 16 04 1587 1212 942 i195 14 0"1 1335 1; 56 1689 1329 I082 !979 915 1166 1403 1328 16 07 1486 1433 7978 1977 976 !9'S 97J 1773 7512 I^)11 I)7v 1969 1968 961 'h;6 97' liix 917 9fiN 927 783 7» R11 S15-9 749 641) Sgi S)6 887 8j9 968 10!0 827 751 785 0i7 8 57 702 647 542 4 85 1002 1005 1023 1004 990 997 890 863 950 981 833 7E1 784 794 8 47 705 636 525 4 90 It) 19 1113 1173 ;1(18 905 865 927 988 869 764 7A7 905 8 37 726 n54 5J7 52t 919 864 931 991 886 761 788 823 8 72 71j 660 559 52i 933 85i 936 981 00P. 769 743 839 1101, 738 660 580 5 32 938 84$ 926 981, 91S 781 180 .y34 901 749 653 591 5 39 921 847 907 993 970 806 769 830 083 740 6.30 596 5 54 917 843 891 998 t011 809 76l %12 8 80 62 6.27 602 5 78 9J7 856 883 991 3011 8(Jt 763 81}! 87.+ 791 639 612 %72 958 861 377 983 1012 811 155 796 8 77 794 658. 639 5 lr9 967 8b5 961 987 1002 817 748 792 8 45 839 685 657 5(>5 453 464 467 471 451 444 449 i52 a44 a46 4 93 445 442 45a 449 4_t J62 897 866 943 967 844 761 781 x08 8 34 727 639 537 5 08 I9(•5 460 4S7 176w 193,1 451 438 461 j 51 J51 , 51 443 4a; 451 a37 462 j 53 151 43R 460 J53 439 456 196i 453 479 15() J56 458 4S5 440 447 45a 1,? 4:8 454 442 4S6 452 46U 467 11 00 460 1;15 48? 457 457 ASI vido 469 501 489 4 79 470 466 4 70 443 475 451 448 4S6 463 476 471 9j9 456 458 446 44 1 1458 tv51 1956 :95s 9 53 410 438 134 32' 3 j5 387 197 326 315 3'-1 477 479 477 489 495 486 486 320 109 28_' 290 +Ilt 2 78 271 289 297 299 1Ii 1il +^ la8 97 338 11119 319 286 ] 78 ?99 303 2 72 ?65 295 298 302 315 119 333 352 407 176 398 395 195 127 117 114 )3l 121 296 278 297 301 2 73 264 294 297 300 317 117 3l9 148 405 390 398 461, 195. 1951 !v5(1 1049 19-18 19.17 9-16 1 945 i944 943 39d2 t94t "741t 9l9 1938 11) t7 +936 399 3)$ 328 31? 311 3?3 331 283 279 299 301 2 73 271 297 299 105 313 1i7 315 351 403 368 402 4149 441 390 194 ) 18 317 113 3a4 319 107 279 296 297 2 71 265 294 297 301 113 316 324 35! 411 199 197 476 388 406 344 121 ?15 16 370 3!8 28! 293 ?96 772 270 289 296 299 1I2 330 133 142 3')u 397 391 194 a19 348 322 33i )56 32U 3)9 283 '89 302 72 269 287 295 295 309 107 32J 139 ) 79 39: 3R6 416 433 360 326 132 354 320 311 280 286 307 2 72 270 286 294 296 309 10[. 323 340 376 189 385 441 445 371 129 313 358 320 3p9 284 2 84 307 2 78 2.75 285 294 296 100 307 319 170 392 396 383 419 329 393 331 1i0 337 3t9 324 2R7 279 306 102 271 279 _'v6 300 307 112 113 338 163 40) 369 1914 1913 I•13? 97l 19)0 v)9 a65 4 46 448 382 327 3I: 346 122 314 285 281 307 2 87 276 284 296 296 307 3U5 3i8 357 153 408 380 440 449 386 328 1t0 338 319 321 286 28! 309 2 93 >77 181 298 298 306 304 314 341 165 406 374 497 189 393 34•: 119 3I3 357 319 310 28t 2 95 295 2 71 269 293 297 300 313 11J 130 345 390 395 395 44J 428 427 417 558 590 636 509 520 5!A7 426 424 624 556 62(1 509 S 496 460 437 540 62; 610 527 0i1J 4I2 550 641 610 499 510 107 19!N 531 682 666 497 508 509 187 479 537 590 603 501 494 522 543 611 569 524 487 527 5)0 638 572 579 493 525 515 682 580 63) 52{ i17 4 96 511 579 S61 58a 593 717 7 19 611 4 75 479 521 578 697 500 100 516 11117 w,6 9:5 1924 1)23 22 1921 1920 WI9 475 S24 599 721 50i 503 515 522 682 i84 572 505 524 477 527 634 698 497 504 5(N 5 02 i_0 544 582 572 040 743 6 61 600 490 496 4 98 512 535 574 593 605 734 7 03 609 393 4 90 5 03 i)7 539 576 590 620 735 6 83 614 493 497 5 05 51i 541 577 573 631 735 6 76 611 ' 4 99 508 522 567 588 587 733 7 30 608 a 95 499 506 520 559 589 587 741 7 35 (108 4 98 508 525 5S2 589 583 742 7 37 610 4 94 309 528 551 577 $78 734 748 619 41)2 510 526 552 585 568 708 7 40 634) 4 89 511 S24 548 585 567 695 7 28 62$ 4 88 907 524 549 585 577 658 731 643 4 84 505 525 546 586 "76 617 749 658 A\A 747 7;i8 711 677 7.!2 7;9 !an \A 153 795 64t 685 751 692 Sep NA Ua NA 14,35 768 780 77) 663 71g 7.50 Uee NA 75) 751 774 643 699 733 1'794 v93 992 1'>'^l 853 192 755 666 731 776 Nov NA 745 771 756 659 709 72I 807 729 819 885 945> 9il 005 912 892 1168 705 794 322 9)7 908 971 ii339 823 10 14 12 47 • 443 446 44') 467 AVERA GE OF YIG.LDS ON A aa PUBLIC UTILITY BONDS ( IN PERCENT) Feb NA 746 782 656 691 741 711 Mu NA 711 787 67R 696 770 745 8113 818 719 775 x;0 897 935 971 977 829 965 1261 760 764 839 901 948 987 972 821 875 1308 1248 i588 Apr NA 753 787 680 694 787 7.60 May YA 76l 822 7()') 694 772 773 808 771 739 751 766 742 723 713 80(1 750 8 16 895 960 988 1007 883 845 1277 811 744 832 993 958 960 1029 914 907 1218 307 137 826 910 938 913 1027 917 902 It 17 8.21 725 812 910 936 898 1050 956 866 1118 815 694 804 881 954 902 1066 992 859 1123 841 676 80 a 865 973 910 1015 103) 891 1127 86..5 677 806 8 . 57 966 )0! 96i I092 884 1123 877 706 $ 11 852 943 892 9.52 104) 859 107t 855 707 801 838 918 892 ')67> 1064 84i 1024 1100 1266 12 n) ii!9 3505 i2(K5 1486 1201 1468 t223 1532 1269 1496 13(W 1398 1205 1324 1266 1242 1282 1211 l3W !232 1195 1185 1441 1487 1541 1606 1383 1443 452 12 115 95! 1333 961 12 27 90t 1483 1416 I(23 97l I088 949 114R 42 1210 946 1246 969 1279 it) 38 1339 1099 3362 1096 Y57 821 x 80 879 801 X17 827 872 892 814 869 823 8 59 911 8i6 883 822 8 73 905 h48 992 812 N 84 893 858 902 8l0 8 78 904 883 886 813 864 920 909 884 801 8 57 921 936 904 818 >; 50 914 950 91) 823 x 19 903 910 Jun NA 750 196 737 /r80 755 783 1 ,`7A 746 800 731 680 729 7.78 Aug NA 736 789 754 675 739 759 1272 ^:.-. 779 S04 694 716 `)46 1229 03 )i) i 33 562 1315 148v 1948 1987 3686 1985 . Ikc 7` i 786 I'^s6 1985 19R. v83 t-)x? v8t 198f1 1 ca+ _(A12 2(l0) !(MN) 149v )998 1'197 19'7fi ` 'w-^• ' 7 69 776 .9 10 71 1`) 1992 1991 060 1989 !v8d COMPOSITE AVERAGE OF YIELDS ON P UBLIC UTILITY BONDS (IN PERCENT) ^^)x3 tv81 1252 1421 1?29 1579 :99I .4 (A tvx0 1979 121o 986 II Ii v78 tv77 v76 1975 Iv74 887 819 86! 9(Il 87i 1131 v48 H52 814 8 86 x99 4I10 694 934 814 ri 15 907 902 5303 282 WP/HADAWAY / EXHIBIT SCH-2 PAGE 213 OF 332 Testimony References: Interest Rates; Dow Jones Utility Prices; S&P Industry Survey; Value Line; Brigham; Chan 5304 283 WP/HADAWAY 1 EXHIBIT SCH-2 PAGE 214 OF 332 .-•«ct ^ol;^'•- F "^-^R,Y • • •^^ FEDERAL RESERVE statistical release /^k -^ f ^ .-W,. ^. • H.15 (519) SELECTED INTEREST RATES Yields in percent per annum Instru men t s Federal funds (effective)' 23 • • LR For use at 2.30 p.m. Eastern Time November 9, 2009 Week Ending 2009 2009 2009 2009 2009 2009 Nov 2 Nov 3 Nov 4 Nov 5 Nov 6 Nov 6 Oct 30 Oct 0.12 0.12 0.13 0.13 0.12 0.12 0.11 0.12 0.13 0.11 0.14 0.11 0.14 0.15 0.10 0.15 0.15 0.11 0.14 0.15 0.09 n.a n.a. 0.11 0.14 0.15 0.12 0.14 0.18 0.12 0.14 0.19 0.17 019 0.16 0.18 0.17 0.17 0.18 0.16 0.18 0.18 0.17 0.18 0.17 0.17 0.17 0.17 0.20 0.18 0.22 0.19 0.22 0.20 0.23 0.22 1.16 2.16 1.15 2.15 1.16 2.16 1.15 2.15 1.15 2.15 1.15 2.15 1.16 2.16 1.16 2.16 0.18 0.22 0.32 0.18 0.22 0.32 0.18 0.22 0.32 0.18 0.22 0.32 0.18 0.22 0.32 0.18 0.22 0.32 0.19 0.22 0.31 0.20 0.24 0.31 0.30 0.30 0.30 0.30 0.30 0.30 0.31 0.35 0.45 0.70 3.25 0.50 0.45 0.70 3.25 0.50 0.45 0.70 3.25 0.50 0.45 0.70 3.25 0.50 0.45 0.70 3.25 0.50 0.45 0.70 3.25 0 50 0.45 0.72 3.25 0.50 0.49 0.80 3.25 0.50 0.03 0.06 0.17 0.36 0.04 0.06 0.17 0.36 0.05 0.05 0.16 0.33 0.06 0.04 0.16 0.33 0.06 0.06 0.16 0.31 0.05 0.05 0.16 0.34 0.03 0.07 0.17 0.38 0.04 0.07 0.16 0.35 0.03 0.06 0.17 0.38 0.92 1.44 2.33 3.00 3.45 4.22 4.26 0.04 0.06 0.17 0.38 0.92 1.46 2.36 3.05 3.50 4.29 4.34 0.05 0.05 0.16 0.36 0.91 1.46 2.39 3.09 3.57 4.36 4.41 0.06 0.04 0.16 0.36 0.90 1.44 2.35 3.06 3.57 4.36 4.41 0.06 0.06 0.16 0.34 0.86 1.40 2.30 3.02 3.54 4.35 4.40 0.05 0.05 0.16 0.36 0.90 1.44 2.35 3.04 3.53 4.32 4.36 0.03 0.07 0.17 0.39 0.98 1.51 2.41 3.07 3.49 4.27 4.30 0.04 0.07 0.16 0.37 0.95 1.46 2.33 2.96 3.39 4.16 4.19 0.70 1.01 1.41 2.01 1.99 0.73 1.06 1.45 2.04 2.02 0.69 1.03 1.45 2.02 1.99 0.64 0.98 1.41 2.00 1.97 0.60 0.94 1.37 1.98 1.96 0.67 1.00 1.42 2.01 1.99 0.81 1.11 1.49 2.09 2.07 0.83 1.12 1.48 2.04 2.03 0.59 1.27 1.87 2.33 2.68 3.18 3.59 4.16 0.59 1.27 1.87 2.34 2.71 3.21 3.62 4.20 0.62 1.31 1.92 2.39 2.76 3.26 3.68 4.27 0.56 1.24 1.87 2.36 2.74 3.27 3.70 4.32 0.53 1.20 1.82 2.30 2.68 3.22 3.68 4.31 0.58 1.26 1.87 2.34 2.71 3.23 3.65 4.25 0.62 1.32 1.94 2.41 2.77 3.26 3.66 4.23 0.62 1.29 1.89 2.34 2.68 3.15 3.53 4.08 5.19 6.30 5.24 6.37 5.32 6.46 5.33 6.43 4.41 4.98 5.28 6.40 5.27 6.39 4.41 4.98 5.22 6.34 4.39 5.03 5.15 6.29 4.20 4.95 Commercial Paper3 4 e s Nonfinancial 1-month 2-month 3-month Financial 1-month 2-month 3-month 3-month nonfinancial or financial posted by CPFF7 Without surcharge With surcharge CDs (secondary market)3 8 1-month 3-month 6-month Eurodollar deposits (London)3 9 1-month 3-month 6-month Bank prime loanz a 10 Discount window primary credit2 " U.S. government securities Treasury bills (secondary market)3 4 4-week 3-month 6-month 1-year Treasury constant maturities Nominal12 1-month 3-month 6-month 1-year 2-year 3-year 5-year 7-year 10-year 20-year 30-year Inflation indexed13 5-year 7-year 10-year 20-year Inflation-indexed long-term averaget4 Interest rate swaps15 1-year 2-year 3-year 4-year 5-year 7-year 10-year 30-year Corporate bonds Moody's seasoned Aaa16 Baa State & local bonds" Conventional mortgages18 See overleaf for footnotes. Not available. n.a. 5305 284 WP/HADAWAY / EXHIBIT SCH-2 PAGE 215 OF 332 Footnotes 1. The daily effective federal funds rate is a weighted average of rates on brokered trades. 2. Weekly figures are averages of 7 calendar days ending on Wednesday of the current week; monthly figures include each calendar day in the month 3. Annualized using a 360-day year or bank interest. 4. On a discount basis. 5 Interest rates interpolated from data on certain commercial paper trades settled by The Depository Trust Company. The trades represent sales of commercial paper by dealers or direct issuers to investors (that is, the offer side). The 1-, 2-, and 3-month rates are equivalent to the 30-, 60-, and 90-day dates reported on the Board's Commercial Paper Web page (www.federalreserve gov/releases/cp/). 6. Financial paper that is insured by the FDIC's Temporary Liquidity Guarantee Program is not excluded from relevant indexes, nor is any financial or nonfinancial commercial paper that may be directly or indirectly affected by one or more of the Federal Reserve's liquidity facilities. Thus the rates published after September 19, 2008, likely reflect the direct or indirect effects of the new temporary programs and, accordingly, likely are not comparable for some purposes to rates published prior to that period. 7. CPFF refers to the Federal Reserve's Commercial Paper Funding Facility. The rates are identical under the CPFF for financial and nonfinancial commercial paper. An issuer of commercial paper into the CPFF may avoid the surcharge by providing a collateral arrangement or indorsement that is acceptable to the Federal Reserve Bank of New York. Source' Federal Reserve Bank of New York. 8. An average of dealer bid rates on nationally traded certificates of deposit. 9. Bid rates for Eurodollar deposits collected around 9.30 a m. Eastern time 10. Rate posted by a majority of top 25 (by assets in domestic offices) insured U.S.-chartered commercial banks. Prime is one of several base rates used by banks to price short-term business loans. 11. The rate charged for discounts made and advances extended under the Federal Reserve's primary credit discount window program, which became effective January 9, 2003. This rate replaces that for adjustment credit, which was discontinued after January 8, 2003. For further information, see www.federaireserve.gov/boarddocs/press/bcreg/2002/200210312/default.htm. The rate reported is that for the Federal Reserve Bank of New York Historical series for the rate on adjustment credit as well as the rate on primary credit are available at www.federalreserve.gov/releases/h 15/data.htm. 12. Yields on actively traded non-inflation-indexed issues adjusted to constant maturities. The 30-year Treasury constant maturity series was discontinued on February 18, 2002, and reintroduced on February 9, 2006. From February 18, 2002, to February 9, 2006, the U.S. Treasury published a factor for adjusting the daily nominal 20-year constant maturity in order to estimate a 30-year nominal rate. The historical adjustment factor can be found at www.treas gov/offices/domestic-finance/debt-management/interest-rate/Itcompositeindexhistorical.shtml. Source. U.S. Treasury. 13. Yields on Treasury inflation protected securities (TIPS) adjusted to constant maturities. Source: U.S. Treasury. Additional information on both nominal and inflation-indexed yields may be found at www.treas gov/offices/domestic-finance/debt-management/interest-rate/index.html. 14. Based on the unweighted average bid yields for all TIPS with remaining terms to maturity of more than 10 years. 15. International Swaps and Derivatives Association (ISDA®) mid-market par swap rates. Rates are for a Fixed Rate Payer in return for receiving three month LIBOR, and are based on rates collected at 11:00 a.m. Eastern time by Garban Intercapital plc and published on Reuters Page ISDAFIX®1. ISDAFIX is a registered service mark of ISDA. Source: Reuters Limited. 16. Moody's Aaa rates through December 6, 2001, are averages of Aaa utility and Aaa industrial bond rates. As of December 7, 2001, these rates are averages of Aaa industrial bonds only. 17. Bond Buyer Index, general obligation, 20 years to maturity, mixed quality; Thursday quotations. 18. Contract interest rates on commitments for fixed-rate first mortgages. Source: Primary Mortgage Market Survey(E) data provided by Freddie Mac. Note: Weekly and monthly figures on this release, as well as annual figures available on the Board's historical H.15 web site (see below), are averages of business days unless otherwise noted. Current and historical H.15 data are available on the Federal Reserve Board's web site (www.federalreserve.gov/). For information about individual copies or subscriptions, contact Publications Services at the Federal Reserve Board (phone 202-452-3244, fax 202-728-5886). For paid electronic access to current and historical data, call STAT-USA at 1-800-782-8872 or 202-482-1986. Description of the Treasury Nominal and Inflation-Indexed Constant Maturity Series Yields on Treasury nominal securities at "constant maturity" are interpolated by the U.S. Treasury from the daily yield curve for non-inflation-indexed Treasury securities. This curve, which relates the yield on a security to its time to maturity, is based on the closing market bid yields on actively traded Treasury securities in the over-the-counter market. These market yields are calculated from composites of quotations obtained by the Federal Reserve Bank of New York. The constant maturity yield values are read from the yield curve at fixed maturities, currently 1, 3, and 6 months and 1, 2, 3, 5, 7, 10, 20, and 30 years. This method provides a yield for a 10-year maturity, for example, even if no outstanding security has exactly 10 years remaining to maturity. Similarly, yields on inflation-indexed securities at constant maturity" are interpolated from the daily yield curve for Treasury inflation protected securities in the over-the-counter market. The inflation-indexed constant maturity yields are read from this yield curve at fixed maturities, currently 5, 7, 10, and 20 years_ 5306 285 WP/HADAWAY / EXHIBIT SCH-2 PAGE 216 OF 332 Date Open High Low Close Volume Ad1 Close 11/2/2009 363.11 37675 35886 37628 59E+0937628 10/1/2009 37722 38919 36112 36304 545E+09:.;363.04 9/1/2009 373 32 386.41 365 4 377 23 5 63E+09=: 377 23 8/3/2009 369 46 38455 363 1 37335 5 8E+09 --373.35 7/1/2009 357 98 380.5 341 49 369 47 5.08E+09 369.47 6/1/2009 341 15 361 6 337 99 357 81 5 33E+09 357.81 5/1/2009 334 31 35872 324 51 34099 688E+09 340.99 4/1/2009 329 25 343 29 322 82 334.2 6 94E+09 3342 3/2/2009 323 62 341 06 287 29 329 37 7.63E+09 329.37 2/2/2009 369.42 388.37 317 21 323 97 7 02E+09 323.97 12/1/2008 381 83 381 83 338 37 37076 5.32E+09 370.76 11/3/2008 378.29 397.27 331.16 382.24 623E+09 38224 10/1/2008 428 45 43333 293 52 37842 7.29E+09 378.42 9/2/2008 4777 483.35 41592 42845 7.01 E+09 428.45 8/1/2008 484 81 489 31 458.1 477.52 4.26E+09 477 52 7/1/2008 5204 528.37 474.15 484.88 5 92E+09 484 88 6/712008 521 65 52943 504 59 520 85 4 84E+09' 52085 5/1/2008 510.21 532 02 501 63 521.65 4.04E+09 52165, 4/1/2008 521 69 48008 480 08 510.52 4 11 E+09 510 52 3/3/2008 477 38 494 95 465 54 479 4 66E+09: 479 2/1/2008 521 63 50263 474 75 4775 3 97E+09' 4775 1/2/2008 532 5 557 69 472.83 502.68 4 93E+09 502.68. 12/3/2007 532 23 556 02 530 56 532 53 3 3E+09 532.53 11/1/2007 534 61 536 42 508 66 532 25 4 32E+09 532.25 10/1/2007 501 88 536.3 492.33 534 95 348E+09' 53495 9/412007 484.6 5153 481 59 501 54 303E+09 501.54 8/1/2007 479 41 514.68 457 53 484 79 4 09E+09 48479 7/2/2007 498.17 522 49 468 1 479 36 3.56E+09 479,36 6/1/2007 521 94 525 61 48355 49817 3 26E+09 49817 5/1/2007 51925 53831 507.27 521 79 31E+09 521.79 4/2/2007 50024 4996 5335 519 25 3 01 E+09 51925 3/1/2007 479.15 50584 46736 50018 321E+09' 50018 2/1/2007 45437 504.18 479 19 2 94E+09' 45354 479 19 1/3/2007 456.77 462.73 442.78 454 54 2.98E+09 45454 12/1/2006 45594 464 17 453 31 456.77 2.46E+09 456 77 11/1/2006 44836 457 47 438 49 455 87 2.83E+09 45587 10/2/2006 428.44 45531 426 1 448 29 2.71E+09 448.29 9/1/2006 442 65 444 47 420.28 428 4 2 56E+09 428 4 433.42 8/1/2006 444 06 428.59 442.55 2 28E+09 442 55 7/3/2006 41395 43971 410 92 43342 2.44E+09 433.42 6/1/2006 40627 417 81 398 74 413.95 2.63E+09 4 13 95 5/1/2006 3974 411.9 3884 406.17 2 59E+09 40617 4/3/2006 388.86 403 25 379 96 397.46 2.41 E+09 397.46 3/1/2006 41256 414 89 387.63 38901 2.31 E+09 , 38901 01 2/1/2006 413.84 419 32 397.4 412.84 238E+09 41284 1/3/2006 40527 42825 4036 41384 2 6E+09 . 413 84 12/12005 400.42 42274 3994 405.11 2 06E+0! ,405.11 11/1/2005 401.09 40759 384.31 400.15 2 26E+05, 400.15 10/3/2005 432.38 44027 37805 401 11 2.49E+09, 401.11 9/1/2005 40754 43594 406.87 432 38 223E+0!, 432.:18 8/1/2005 397.29 41046 386.08 407 46 1 93E+09 407.46 7/1/2005 386.66 400.56 378.39 397 29 1 96E+% 397.29 6/1/2005 36478 390.58 363.68 386.59 193E+09 386.59 5/2/2005 371 49 375.36 348.42 365.13 1 96E+09 365.13 4/1/2005 35839 372.79 354 21 371 47 2 18E+01 371.47 3/1/2005 352.89 365.78 344.81 358.33 1 87E+0p 358.33 2/1/2005 343.51 359.19 34195 352.89 164E+09 352.89 1/3/2005 334 92 344 37 322.96 343 46 1 66E+09 343.46 12/1/2004 11/1/2004 10/1/2004 9/12004 8/2/2004 7/1/2004 6/1/2004 5/3/2004 4/12004 3/1/2004 2/2/2004 1/2/2004 325.49 313.35 295.34 290.43 281 18 278.01 27576 273.57 281.15 27802 271 92 26679 33849 335.99 315.65 297.04 2909 285 68 28208 277.3 28423 282 48 279.15 275.08 31437 30857 295 27 289 05 27946 273.78 26966 258 27 266 09 271 32 266.52 263.54 33495 1.45E+09 334.95 325 79 1.52E+09 32579 313 34 1.57E+05 . 313 34 295 33 1.36E+05 295.33 29055 1.28E+09 29055 281.31 1.46E+09 .281.31 277.89 138E+09 277.89 275.82 1 52E+09 275 82 2736 1.58E+09 2736 281.09 1 53E+09 281.09 278.02 1 55E+0. ,278.02 271 94 1.72E+09 271,94 12/1/2003 11/312003 10/1/2003 9/2/2003 8/1/2003 711/2003 6/212003 5/1/2003 4/1/2003 3/3/2003 2/3/2003 1/2/2003 250.45 252 77 25056 23957 23592 250.9 24577 22466 208 11 198.07 207.84 215 16 268 55 25624 256.12 252 72 241.63 252.47 258_13 249.97 226.68 211.66 211 39 232.06 249.49 242.8 24945 238.32 228 79 231 77 244 05 220.18 206 9 19396 185.17 202 35 2669 1.31 E+011 25041 1 31E+0', 2527 147E+09, 250.59 1.5E+09 239.57 1 .23E+09' 235.93 1.51E+09 25099 1 56E+09 24563 1-55E+091 224 85 15E+09 208 15E+eP. 197 96 1.4E+01 ^ 207 75 1 54E+01i 2669 250 41 252.7 250.59 239.57 235.93 250.99 24563 224.85 >208 197.96 207.75 12/2/2002 11/1/2002 10/1/2002 9/3/2002 20327 198 1 215.11 242.53 217.7 211 79 221.19 242.55 195.26 188 53 161 38 20094 21518 129E+09 203 29 1.49E+09 19825 1.72E+09 21507 1 47E+09' 215.18 203.29 198.25 215 07 Data from http://finance.yahoo.com for symbol "DJU Current level Max level % dif(. 376 28 534 95 10/1/2007 297% 5307 286 WP/HADAWAY / EXHIBIT SCH-2 PAGE 217 OF 332 8/1/2002 7/i/2002 6/312002 5/1/2002 4/1/2002 3/1/2002 2/1/2002 1/2/2002 12/3/2001 11/1/2001 10/1/2001 9/4/2001 8/1/2001 7/2/2001 6/1/2001 5/1/2001 4/2/2001 3/1/2001 211/2001 1/2/2001 12/1/2000 11/1/2000 10/2I2000 9/1/2000 8/1/2000 7/3/2000 6/1/2000 5/i/2000 4/3/2000 3/1/2000 2/1/2000 1/3/2000 12/1/1999 11/1/1999 10/1/1999 9/1/1999 8/2/1999 7/111999 6/111999 5/3/1999 4/1/1999 3/1/1999 2/i/1999 1/4/1999 12/1/1998 11/2/1998 10/1/1998 9/1/1998 8/3/1998 7/111998 6/1/1998 5/1/1998 4/1/1998 3/2/1998 212/1998 1/2/1998 12/1/1997 11/3/1997 10/111997 9/2/1997 8/1/1997 7/1/1997 6/2/1997 5/1/1997 411/1997 3/3/1997 2/3/1997 1/2/1997 12/2/1996 11/1/1996 10/i/1996 9/3/1996 8/1/1996 7/1/1996 6/3/1996 5/1/1996 4/1/1996 3/1/1996 2/1/1996 1/2/1996 12/1/1995 11/1/1995 10/2/1995 9/1/1995 8/1/1995 7/3/1995 6/1/1995 23703 273.88 288.52 30577 305 73 27964 28571 29394 281 03 294 41 301 67 34012 349.74 35934 393.12 3964 381 42 385.88 37212 41209 388 92 393.53 398 28 363.88 325 47 306 91 328.43 31755 291.66 288 33 31514 283.16 281.47 306.64 298.12 315 63 314.63 315 56 328.48 311.13 29216 293.15 30217 3123 303.88 302.47 306.16 277.63 279.04 29435 2843 285.02 284.19 270.86 264 67 271 98 26007 244.92 239.63 234.89 233.38 229.55 221 28 21639 21821 22715 232.18 230.57 234.28 226.8 217 79 213.81 20898 220.09 208.63 210.38 213.18 219.26 230.92 225.4 21625 215 92 214 08 20274 203,6 202.21 205.05 257 64 274 86 288 83 309 9 314.16 309.31 289.79 298.77 298.37 303 24 325 34 346 77 361 17 375.7 393 17 401.6 402 46 396.8 400.55 41209 420.72 406 33 405 33 404 26 367 43 334 77 334 336 62 332.76 299 09 319.43 320.61 286 41 30959 309 53 320 96 326.64 324 52 337.83 332 94 314 33 307 68 303.07 316.82 316.73 31398 323.65 309.36 289.77 296 78 29606 287.51 292 82 289 49 27244 274 18 274 21 260 51 24941 244 2 236.14 236 75 228 53 22974 219.53 229.25 234.49 24399 238.4 239.87 228.34 221.35 22037 222.05 221.42 216.67 21527 22554 236.93 231 34 22666 218 17 220.47 21592 205.38 205.11 210.78 222 39 18371 264 09 275 83 297 32 278.87 269 51 274 18 268 1 274 29 288.58 284.04 333 78 323.36 347.29 37626 353 26 338 24 363 21 328 66 37656 380.28 368.18 361.16 32547 306 88 303 19 311 81 282 04 27052 277 17 273 38 266 34 273 38 29046 28632 309.02 311 37 314.27 310.02 288.39 287 7 284 91 296.54 300 28 300 52 294.47 267 68 268.94 276 37 28356 274.87 274.13 269.4 260 89 25951 256 23 23903 230 92 231.66 226 94 226.48 218.4 213.81 207.8 21625 224.98 228 62 225.4 225 33 21625 211 71 20451 202 84 205 28 203.19 203.19 209.82 217.3 223.54 214 41 211.64 21263 201 29 199.71 199 58 200.3 242 52 1.37E+09 242 52 237.2 2 01 E+09 2372 27388 1 . 52E+09 27398 2884 128E+09 288.4 305.84 1.37E+09 305.84 305.73 1.39E+09 305.73 27964 1.44E+09 279 64 285.71 1 49E+09 285 71 293.94 293 94 1 3E+09 281.03 1.32E+09 28103 294.65 1 36E+09 294 65 301.67 1 79E+09 301.67 34062 1 06E+09 , 340 62 349.74 1.19E+09 -14974 359.34 1 27E+09 359 34 393. 22 39322 1 17E+09 396.17 1 24E+09 396-17 38142 132E+06 381 42 386.22 1.2E+09 39622 372.32 1 22E+09 37232 412;16. 41216 1 16E+09 388.88 103E+09 38888 393.43 1 24E+09 393 43 39822 1.1 E+09 .398 22 363.74 363.74 931E+0E 325 47 325.47 1 E+09 306.91 1.05E+09 306.91 328 53 32853 9 48E+08 317.75 1 11 E+09 :" - 317.75 291.77 29177 1 19E+09. 288 48 28848 1 11 E+09' 315 14 1 12E+09 315.14 28336 91E+08 283.36 281 53 9.21 E+08 . 281.53 9.5E+08306.61 30661 298_ 26 298.26 8 31 E+OE 315 86 7.58E+08 315.86 314 66 7 65E+0E374.66 316.82 316 82 7 82E+0E . 329.2 329 2 8.27E+08 311 55 311.55 9.27E+06 292 28 8.23E+08 292.28 293.87 29387 8 07E+0E 302.8 9 02E+08 - 3028 312.3 7.23E+0E6 3123 30352 7.07E+0E30152 301.45 8,54E+0E 301.45 30672 8.34E+0E-` 306.72 278.2 7.61E+0E ^-= 278.2 :278.65 27865 6.75E+0E 293.87 29387 6.5E+0E 284.65 602E+0E 284.65 284.47 284.47 6.83E+0E285,94 285.94 6.54E+0E 271.69 6.44E+08. 271.69 263.29 263.29 6.67E+08 273.07 273.07 5.65E+08 258.64 258.64 5.45E+0E 242.59 242.59 6.37E+0E 238.37 5 7E+0E ': - 23837 231.77 231.77 5.25E+0E 235.56 5.68E+08 235.56 226.79 5.44E+08 226.79 222 5.07E+08. 222 '216.39 216-39 5.01E+08 218.56 529E+06 218,56 227.29 5.38E+08 227.29 -232.53 232,53 5.55E+08 232 53 232.53 4.52E+08. 235.68 23568 4.53E+08, 226 73 226.73 4.43E+08' 216.88 4.23E+08 4216.88 21436 3.47E+08 : 214.36 i.205.14 205.14 3.92E+08 2203 220.3 .42E+0€ ,: 209 96 209.96 4.21E+06 210.1 4.41E+08 -,: .210.1 212.76 212.76 4 48E+0E. 2194 219.4 4 61 E+08 230.85 4.39E+08230.85 +225 4 2254 3.77E+0f 21579 3.81 E+08 -:215 79 21454 382E+0E - 214.54 21428 3.69E+08 - 214 28 202.35 202.35 3.23E+08. 20399 3.8E+08203.99 20208 358E+08 20203 5308 287 ...171.47WP/HADAWAY / EXHIBIT SCH-2 PAGE 218 OF 332 5/1/1995 4/3/1995 3/111995 2/1/1995 1/3/1995 193.25 187 52 193 45 193 38 18224 20656 195 62 194 24 197 54 1945 1918 18653 184.22 191 27 18079 20643 36E+08.: 20643 1945 3 48E+08, 194 5 187 65 3.54E+08 z', 167 65 193 91 3 5E+08 ^^-^'-193 91. 19312 346E+08;P 193.12 12/111994 1111/1994 10/3/1994 177.7 179.28 180 53 18376 181 72 18363 17592 172 03 17539 181 52 3.15E+08,,,', 18152 179 54 3 12E+08 179.54 18139 3 16E+08 181 39 9/1/1994 8/1/1994 186 187 98 188.31 19338 1744 18547 181 45 3.07E+08 189 16 2 94E+08 7/1/1994 177.37 187.91 17658 1864 2 62E+08 1864 6/1/1994 18521 1893 1746 177 17 2.79E+08 177 17 18607 181 45 18916 5/2/1994 19721 199 31 17592 186 07 2 81E+08 - 414/1994 3/1/1994 193 51 209 27 203.53 214 94 190 75 192 66 199 38 3 17E+08 196.28 3.33E+08 199 38. 196 28 2/1/1994 223.97 22647 205 64 21045 3.22E+08 21045 1/3/1994 12/111993 11/1/1993 10/1/1993 9/1/1993 8/2/1993 7/1/1993 6/1/1993 5/3/1993 4/1/1993 3/1/1993 2/1/1993 1/4/1993 12/111992 11/2/1992 10/1/1992 9/1/1992 8/311992 7/1/1992 6/1/1992 5/1/1992 4/1/1992 3/2/1992 2/3/1992 1/2/1992 12/2/1991 11/1/1991 10/1/1991 9/3/1991 8/1/1991 227.06 22449 24064 249.54 255.01 249.74 244.79 239 36 238.61 241 05 239.8 226 72 221.08 21808 22039 220 02 21908 224 96 211 25 212.07 211.25 204.37 20543 209.31 224.15 217.76 215.45 21282 208.56 201.33 229 77 23293 242 16 250.33 257 58 256.66 251 65 24651 243 8 249 62 242.99 241.55 227 15 22534 221 64 221 33 22308 226 15 226 21 216 26 215 57 211 38 206 75 211 13 226 46 22653 221 14 21733 213 01 209 63 215 53 221 99 221 46 236 36 2473 248 55 243.01 237 36 228 97 237 17 235 17 225 78 215 82 215 07 21388 213.63 21657 216 39 209 81 208 69 209 56 199.67 201 49 202 49 209.38 21238 211 25 209 31 204 74 198.42 226 01 3.31E+08 2293 271E+08 22535 2 94E+06240 77 2.96E+07 249.8 2 77E+08 256 46 2 61 E+08 250 2.64E+08 244 79 2 64E+08 238 36 2 65E+08 239 36 2 87E+08 241 49 2 58E+08 24017 2 94E+08 226 59 2.75E+08 221.02 2.27E+08 2187 218E+08 220 14 2 12E+08 22058 199E+08 219 02 1 81E+08 2254 2 01 E+08 2E+08 211 13 213 45 1 91E+08 211 07 2 16E+08 205 62 1 92E+08 205 62 2.34E+08 210 38 2 47E+08 226_15 2.09E+08 218 83 1 9E+08 216 01 185E+01 212 82 1 69E+0E 20825 1 76E+0E 226 01. 2293 225 35 24077, 249.8 256.4& 250 244 79 238.36 239 36 241.49 240.17 22659 221 02 218.7 220.14 220:58 219 02 2254 21.1.13 21145 211 07 205 62. 205.62. 21038 226.15 218 83. 216 01 212 82 208.25 7/1/1991 198.63 206.11 194 54 201 77 1.65E+08 201.77 6/3/1991 5/111991 210.76 211.71 212.02 215.04 194 54 207.56 196 87 1 7E+08 21177 181E+0E^ 196.87 -21177 4/1/1991 3/1/1991 2/1/1991 1/2/1991 12/3/1990 21611 212.59 206.74 209.88 211.33 221.58 219 06 219 94 211.2 214 47 207 81 209 32 204 48 19901 206 93 210 01 1 92E+0E .^-210 01 217 18 2.04E+0E^ 217.18 212.78 212.76 2.38E+08 206.74 1.76E+08 206.74 209.7 2097 1.62E+06 11/1/1990 213.41 217.3 205 86 21209 1.59E+08 212 21209 10/1/1 199.89 21454 19857 213.28 166E+08, 21326 9/4/1990 19511 202.84 194 1 198.57 1 52E+0E 198.57 8/1/1990 7/2/1990 21076 208.75 213.85 211.02 187 94 198 25 19593 1 79E+08 210 01 1 69E+0E 195 93 210 01 611/1990 211 27 216 86 2058 210 01 1 61 E+08 210 01 5/1/1990 4/2/1990 3/1/1990 2/1/1990 1/2/1990 20284 21372 219 63 222 21 234.53 219.32 21617 221 96 225 16 23698 201.71 201.08 211 46 215 17 215 29 211.39 211.39 171E+06 203 09 1 46E+08 ` -.203.09 214 66 1.56E+08 '214.6,5 22t).38 220 38 1 66E+0E .223.65 223 65 1.81 E+08 12/1/1989 226.42 236 73 224 47 235.04 1 68E+08' 11/1/1989 10/2/1989 9/1/1989 8/1/1989 7/3/1989 6/1/1989 5/1/1989 4/3/1989 3/1/1989 21957 21623 217 87 220 51 209.19 20092 191.86 183,56 18314 22529 220 13 219 25 223.53 221.52 212 48 20241 19334 18551 217.18 207.05 212 53 211 9 207.94 199 27 19073 182 79 181 01 224.91 22491 152E+0E 219 19 1.9E+08 219.18. 216.17 21617 1.6E+08 217.3 2173 1 76E+08 221.2 171E+08-': -221.2 !67 2097 1.88E+08 39 20039 178E+08 11_1. 21 19221 1 7E+08 I:103 18403 1 67E+08 23504 2/1/1989 190 14 191 62 160 77 182 91 1 77E+0E 1-` 91 101989 12/1/1988 185 04 184 74 19209 187 59 183 44 182.08 190 97 1 77E+08 186 28 1 42E+08 - 97 '. .a6 28 11/1/1988 187.47 189 19 180.42 185 63 1.42E+08' 1 C'63 10/3/1988 181.19 187 83 180.24 187 23 1 69E+08 1: '. / 23 9/1/1988 176.86 18356 175.85 181.54 1.54E+08 12. 1.54 8/1/1988 7/1/1988 182.55 180.89 184 33 183.26 172 24 174 61 1787 1 47E+08 182 85 1 77E+08 ^ 17, i.7 1785 6/1/1988 5/2/1988 17651 168.92 18534 17662 17413 16578 181 07 2.06E+08 176 33 1 66E+08 1-1 07 1 7,, ' 4/4/1988 3/1/1988 170.87 181 48 177 04 183.8 16625 169 81 170 64 1 7E+08 171 47 182E+08 . 5309 288 WPlHADAWAY! EXHIBIT SCH-2 PAGE 219 OF 332 2/1/1988 1/4/1988 18889 17899 1211/1987 11/2/1987 10/1/1987 9/1/1987 8/3/1987 711/1987 6/1/1987 5/111987 4/1/1987 3/2/1987 2/2/1987 1/2/1987 12/1/1986 11/3/1986 10/1/1986 9/2/1986 8/1/1986 7/1/1986 6/2/1986 5/1/1986 4/1/1986 3/3/1986 2/3/1986 1/2/1986 177 28 184.21 199.21 207.44 201.16 205.2 196.74 203.02 209.64 217.18 224.21 207.74 209.81 210.04 200.21 21B.1 203.94 199.44 12/2/1985 11/1/1985 10/1/1985 9/3/1985 811/1985 7/1/1985 163.47 160.14 15029 159.06 157.11 1648 1892 178.98 194.14 184.6 176.65 173.78 190 67 190.14 180 191.2 20205 20899 214 91 20768 210.5 21033 215.74 223 86 22858 232.04 21505 214.19 210.56 21997 220.85 208.39 201.75 190.96 195.27 194.6 187.17 179.83 175.32 167.42 162.14 16003 160.7 169.57 181 07 175.62 170.16 172.24 158 25 191 97 199.68 198.35 193 190.23 189.72 210.21 216.49 2059 204.28 202.56 196.74 194.22 200.59 194.61 181 41 177.69 178.34 17968 173.73 167.98 1626 159.26 14962 148 24 152.03 15408 183.74 1 96E+08 WA T4 1'^kL2 19002 1.85E+08 775_'18 17508 1.86E+08 175.79 1 93E+08 17; 79 18255 291E+08 1&2.55 1 s^5 95 19695 1 86E+08 . 207.44 2.01E+082072d 201.7 1.89E+08. 2p1 7 2h9, 2059 1 71E+08 I OB 19686 1 79E+08 2042r! 204.28 1 96E+08 212.4'^ 212.69 1.88E+08 218.97 1 91E+08 21,3 U7 224.7? 224.72 2E+08 2GG01 206.01 1 55E+08 213 0J 21309 1.6E+08 209.41 1.38E+08 209.4 199 71 1 57E+08 199.7 21,?.1` 21915 1.35E+08 20d.05 204.05 1.43E+08 200.1 133E+08 189 62 1.35E+08 179.63 1.54E+08 193.73 1 67E+08 185.83 1.63E+08 176.91 1.37E+08 174.81 1.39E+08 164.03 1.26E+08 159.78 1.16E+08 150.29 1.03E+08 159.67 9112810C 157.06 118E+08 '^. 2(^() 1,3 -e 179.55 .193,73 ,-, :176 91 174 ;1 ^.^164.•7 ^159.7fl i5Q29 ,...;1696I 157!:X; 5310 289 WP/HADAWAY / EXHIBIT SCH-2 PAGE 220 nF 332 F kSA €e L `` , . _. .. • cr __ -..^ ^^s . . . Current Environment ..............................................................................................1 Industry Profile .......................................................................................................7 Industry Trends ......................................................................................................7 How the Industry Operates ................................................................................12 Key Industry Ratios and Statistics ....................................................................21 How to Analyze a Electric Utility Company .....................................................22 Industry References ............................................................................................28 CONTACTS. Comparative Company Analysis ...........................................................Appendix INQUIRIES & CLIENT RELATIONS 800.852.1641 clientrelations@ This issue updates the one dated February 26. 2009. The next update of this Survey is scheduled for February 2010. standardandpoors.com MEDIA Michael Pnvitera 212.438.6679 michael_privitera@ standardandpoors.com Replacement copies 800.852.1641 Standard & Poor's Equity Research Services 55 Water Street New York, NY 10041 5311 290 ^ . WP/HADAWAY! EXHIBIT SCH-2 PAGE 221 OF 332 Topics Covered by Industry Surveys Aerospace & Defense Airlines Alcoholic Beverages & Tobacco Apparel & Footwear: Retailers & Brands Autos & Auto Parts Banking Biotechnology Broadcasting, Cable & Satellite Chemicals Communications Equipment Computers: Commercial Services Computers: Consumer Services & the Internet Computers: Hardware Computers: Software Computers: Storage & Peripherals Electric Utilities Environmental & Waste Management Financial Services: Diversified Foods & Nonalcoholic Beverages Healthcare: Facilities Healthcare: Managed Care Healthcare: Pharmaceuticals Healthcare: Products 6- Supplies Heavy Equipment & Trucks Homebuilding Household Durables Household Nondurables Industrial Machinery Insurance: Life & Health Insurance: Property-Casualty Investment Services Lodging & Gaming Metals: Industrial Movies & Home Entertainment Natural Gas Distribution Oil & Gas: Equipment & Services Oil & Gas: Production & Marketing Paper & Forest Products Publishing Real Estate Investment Trusts Restaurants Retailing: General Retailing: Specialty Savings & Loans Semiconductor Equipment Semiconductors Supermarkets & Drugstores Telecommunications. Wireless Telecommunications: Wireline Transportation: Commercial Global Industry Surveys Airlines Autos & Auto Parts Banking Food Retail Foods & Beverages Media Pharmaceuticals Telecommunications Tobacco Oil & Gas Standard & Poor's Industry Surveys ^►``'^'^N 55 Water Street, New York, NY 10041 EXECUTIVE EDITOR: EILEEN M. BOSSONG-MARTINES 4 ASSOCIATE EDITOR: CHARLES MACVEIGH STATISTICIAN: SALLY KATHRYN NUTTALL CLIENT SUPPORT: 1-800-523-4534. COPYRIGHT © 2009 BY STANDARD & POOR'S. ALLRIGHTS RESERVED. ISSN 0196-4666. USES N0.517-780. VISITTHE STANDARD & POOR'S WEB SITE: HTTP://WWW STANDARDANDPOORS.COM STANDARD & POOR'S INDUSTRY SURVEYS is published weekly. Annual subscription, $10,500 Please call for special pricing, 1-800-852-1641, option 2. Reproduction in whole or in part (including inputting into a computer) prohibited except by permission of Standard & Poor's Executive and Editorial Office Standard & Poor's, 55 Water Street. New York, NY 10041 Standard & Poor's Financial Services LLC is a wholly-owned subsidiary of The McGraw-Hill Companies. Officers of The McGraw-Hill Companies, Inc Harold McGraw III, Chairman, President, and Chief Executive Officer, Kenneth M Vittor, Executive Vice President and General Counsel: RobertJ. Bahash, Executive Vice President and Chief Financial Officer; John Weisenseel, Senior Vice President. Treasury Operations Periodicals postage paid at New York, NY 10004 and additional mailing offices Postmaster Send address changes to Standard & Poor's. Industry Surveys, Attn- Mail Prep, 55 Water Street, New York, NY 10041 Information has been obtained by Standard & Poor"s INDUSTRY SURVEYS from sources believed to be reliable However, because of the possibility of human or mechanical error by our sources, INDUSTRY SURVEYS, or others, INDUSTRY SURVEYS does not guarantee the accuracy, adequacy, or completeness of any information and is not responsible for any errors or omissions or for the results obtained from the use of such information 5312 291 WP/HADAWAY / EXHIBIT SCH-2 PAGE 222 OF 332 CURRENT ENVIRONMENT Obama and Congress take on reduction of greenhouse gas emissions During his first six months in office, President Barack Obama continued to make the reduction of greenhouse gas (GHG) emissions one of his top priorities. Although he was letting the Congress work out the legislative details and inevitable compromises, he has not changed his goal of having GHG emissions significantly reduced by 2020 and then far more substantially by 2050. Under his cap-and-trade systemwhereby companies trade emission allowances or credits-some of the revenue raised would be used for clean energy-related investments. His plan would require that renewable sources account for 30% of the federal government's energy use by 2020 and for 25% of total electric generation by 2025. It would also provide incentives for energy conservation by allowing utilities to earn more from improving energy efficiency than from increased energy consumption. CONGRESS WORKING ON NEW ENERGY BILL On June 26, 2009, the House of Representatives passed, by a narrow 217-205 margin, its version of a new energy bill, H.R. 2454. Included in the bill, called the American Clean Energy and Security Act, 2005-2050, were provisions for a cap-and-trade system that would incrementally reduce GHG emissions, beginning with a cap on 2012 emissions that is 3% below 2005 levels. The bill, whose principal sponsor was Henry Waxman (D.-California), also included a requirement that utilities get 15% of their electricity from renewable energy sources and, through increasing their energy efficiencies, reduce their electricity use 5% by 2020. Individual states, however, would be allowed to vary these two percentages as long as the total came to 20%. According to the World Resources Institute, a center for policy research and analysis of global resource and environmental issues, implementation of the cap would reduce US GHG emissions to 17% below 2005 levels by 2020 and 83% below 2005 levels by 2050. The House bill will ultimately have to be reconciled with separate energy legislation being considered by the Senate. One measure expected to become part of the Senate bill would give the Federal Energy Regulatory Commission (FERC) more authority in transmission infrastructure siting and planning, and direct it to create a policy governing the allocation of costs for high-priority transmission projects, such as those that would connect remote wind and solar power projects to distant population centers. While President Obama would like to sign a new energy bill into law by the end of 2009, it might not happen until early 2010. FEDERAL STIMULUS PACKAGE TO BENEFIT RENEWABLE ENERGY PROJECTS On February 17, 2009, President Barack Obama signed into law the American Recovery and Reinvestment Act of 2009 (ARRA), a $787 billion economic stimulus package intended to help propel the country out of the worst economic and financial crisis since the Great Depression of the 1930s. The package is expected to significantly accelerate the development of renewable energy projects through the extension of federal tax credits, loan guarantees, and a substantial increase in federal funding and grants. The Act granted an extension of production tax credits for wind power projects through 2012 and for solar power projects through 2016. It also provides funding for grants of up to 30% of the cost of building new renewable energy facilities placed in service in 2009 and 2010, as well as for the production of the components required for these advanced green technologies. About $11 billion in funding is slated for the development of digital "smart grid" technology intended to reduce costs, save energy, and increase the INDUSTRY SURVEYS ELECTRIC UTILITIES / AUGUST 13, 2009 5313 292 WP/HADAWAY / EXHIBIT SCH-2 PAGE 223 OF 332 reliability of the national grid system, from the source of the generated power all the way to the recipient of that power. POWER GENERATING CAPACITY GREW IN 2008 According to the Edison Electric Institute (EEI), the association of US investor-owned electric companies, investor-owned electric utilities added about 8,852 megawatts (MW) of new capacity in 2008. This increase followed two years in which the amount of new power generating capacity brought into operation had declined, and was approximately 70% more than had been added in 2007. In total, power generating capacity grew about 17% in 2008, with expansions at existing power facilities accounting for around 63% of the increase, and new plants accounting for the remainder. New wind power farms accounted for 68% of the added generating capacity in 2008, largely reflecting federal tax credits and the new renewable energy standards that roughly half the states in the US have adopted. FPL Group Inc. (FPL)-the holding company for both Florida Power & Light Co. and independent power producer NextEra Energy Resources LLC-continued to be the national leader in new wind power investment, accounting for nearly 60% of the added capacity in 2008. Driven by the federal stimulus package and the extension of tax credits through 2012, FPL plans to add 1,100 MW of new wind capacity in 2009, and from 1,000 to 2,000 MW of additional capacity annually in the 2010-12 period. INDUSTRY AIMS TO PREPARE FOR POTENTIAL CYBER ATTACKS When major newspapers published reports in early April 2009 that agents from certain foreign countries were able to infiltrate the electric power grid with software that could disrupt the system, the already deep concern about the vulnerability of the grid to cyber attacks was greatly intensified. On April 8, the North American Electric Reliability Council (NERC), an organization formed by the electric utility industry to promote the reliability of the power system, announced that it was taking steps to improve the preparedness and response to potential cyber threats. Nevertheless, it recognized that there was more to be done and that it looked forward to continuing its work with both the electric industry and the government to address the problem. On May 7, David K. Owens, the EEI's Executive Vice President for Business Operations, appeared before the Senate Committee on Energy and Natural Resources and stated that due to the complexity of the problem, there should continue to be a strong partnership among the utilities, the federal government, and the suppliers of critical electric grid systems and components. He recommended, however, that any additional federal emergency authority be used "extremely judiciously," and be confined to circumstances where "the President or his senior intelligence and national security advisors determine that there is an imminent threat to national security or public welfare." In late May, President Obama announced that he intended to create a new White House position that would have the authority to coordinate the efforts of federal agencies and the industry to create and implement the technological solutions that would be needed. UTILITY ACQUISITIONS UNDERWAY Electricite de France agrees to acquire 49.99% of Constellation Energy's nuclear business On December 17, 2008, Constellation Energy Group Inc. (CEG), the largest wholesale power seller in the US and the holding company for Baltimore Gas & Electric Co., reached a definitive agreement with EDF Development Inc. (EDF), a wholly owned subsidiary of Electricite de France (84%-owned by the French state). Under the agreement, EDF would acquire a 49.99% interest in CEG's nuclear business for $4.S billion. The agreement with EDF included an immediate $1 billion cash investment in the form of nonconvertible preferred stock, which will be surrendered to Constellation upon the completion of the transaction and credited against the $4.5 billion purchase price. ELECTRIC UTILITIES / AUGUST 13, 2009 INDUSTRY SURVEYS 5314 293 WP/HADAWAY / EXHIBIT SCH-2 PAGE 224 OF 332 EDF also provided Constellation with a two-year asset put option to sell to EDF non-nuclear generation assets with a value of up to $2 billion, and a $600 million interim backstop liquidity facility. This liquidity facility would remain available until either six months after the investment agreement or, if earlier, the receipt of all the regulatory approvals related to the transfer of the non-nuclear generation assets. The EDF transaction will require approvals from the Federal Energy Regulatory Commission, the Nuclear Regulatory Commission, and the Committee on Foreign Investment in the US. Although it was not originally expected that the approval of state regulators in Maryland would be required (since Constellation's utility operations are not part of the transaction), the state's Public Service Commission ruled on June 11, 2009, that the transaction will require their approval on the grounds that it will give EDF substantial influence over CEG's Baltimore Gas & Electric subsidiary. However, the transaction will not require the approval of Constellation shareholders, since the transaction is considered an asset sale and not a purchase of Constellation shares. Pending the required approvals, the transaction is expected to be completed during the third quarter of 2009. Spanish utility enters US market On September 16, 2008, Iberdrola SA, a global utility headquartered in Bilbao, Spain, completed its acquisition ( announced on June 25, 2007) of Energy East Corp. for around $4.5 billion in cash and the assumption of nearly $4 billion in debt. Energy East's electric and gas utility subsidiaries serve nearly three million customers in New York, Connecticut, Maine, and Massachusetts. With the acquisition of Energy East, Iberdrola has created a platform for its future growth. The company, which already has operations throughout Europe and Latin America, is expected to make additional investments in energy infrastructure and to optimize its presence in the renewable energy business in the United States, which is the world's second largest market for renewable energy (the European Union being the largest_) Regulators approve private equity buyout of Puget Energy On February 6, 2009, a consortium led by Macquarie Infrastructure Partners, an owner and manager of infrastructure assets, completed the private equity buyout of Puget Energy Inc., a Washington State-based utility holding company with about 1.06 million electric customers and 729,500 gas customers. The $7.4 billion buyout (which includes the buyer's assumption of about $3.2 billion in Puget Energy debt) had been conditionally approved by the Washington Utilities and Transportation Commission (WUTC) on December 31, 2008; the conditions were accepted by both the consortium (Puget Holdings LLC) and Puget Energy on January 16, 2009. Among the commitments that Puget Sound Energy Inc. (the utility subsidiary of Puget Energy) agreed to were the securing of committed credit facilities of not less than $1.4 billion for a period of not less than three years; the maintenance of its own corporate and debt credit ratings; honoring its labor contracts; continuing to work with low-income agencies; and not seeking to recover in rates the acquisition premium or the legal and financial advisory fees related to the transaction. Two other conditions that the WUTC insisted on were the commitment of the consortium to Puget Sound Energy's five-year, $5 billion infrastructure development program, and providing the utility customers with $10 million in annual rate credits for a 10-year period. Credit crisis defers spinoff of Entergy's nonutility nuclear assets Due to current conditions in the financial markets, Entergy Corp. has deferred its plan, announced on November 5, 2007, to spin off to its shareholders the company's nonutility nuclear business (which was to be called Enexus Energy Corp.). Entergy, a New Orleans-based integrated energy company, is the second largest nuclear generator in the US and has retail electric distribution operations in four states. Also deferred is Entergy's plan to form an equally owned joint venture (which was to be named EquaGen) with the spun-off company. Once market conditions improve, however, Entergy plans to seek the required financing and, pending required approvals, expects to complete the transactions, which should be tax-free INDUSTRY SURVEYS ELECTRIC UTILITIES / AUGUST 13, 2009 5315 294 WP/HADAWAY / EXHIBIT SCH-2 PAGE 225 OF 332 for both the company and the shareholders. The EquaGen joint venture would be involved in the operation of Enexus Energy's nuclear assets and would offer ancillary services to third parties. Although no other utility holding company with major nuclear assets has expressed similar plans, we believe the entire process will be closely monitored. Should the spinoff eventually take place and if both the spun-off company and the retained utilities are valued favorably by their respective markets, other companies would be likely to engage in their own transactions. NRG Energy shareholders reject Exelon's takeover bid On July 21, 2009, the shareholders of NRG Energy Inc., one of the leading competitive wholesale power generators in the US, rejected the proposed acquisition of the company by Exelon Corp., the largest nuclear operator in the US and the holding company for Chicago-based Commonwealth Edison and Philadelphiabased PECO Energy_ On October 19, 2008, Exelon Corp. had made an unsolicited offer to acquire all of the outstanding shares of NRG Energy at a fixed exchange offer of 0.485 Exelon share for each NRG share. NRG management rejected the offer, claiming that it undervalued the company, and urged its shareholders to do the same. On June 17, 2009, Exelon filed its definitive proxy materials with the Securities and Exchange Commission (SEC) for the July 21 NRG annual shareholders meeting; at that meeting, Exelon would seek to add nine new directors to an expanded NRG board. Then, on July 2, Exelon increased its fixed exchange offer by 12.4% to 0.545 Exelon share for each NRG share. However, on July 8, NRG recommended that its shareholders reject the new offer from Exelon, claiming that the increased offer still undervalued the company. Following the vote in which NRG shareholders rejected all of the nine directors Exelon had proposed, as well as the expansion of their board, Exelon terminated its offer. If Exelon had succeed in its takeover of NRG, the combined company would have had a generating capacity of about 47,000 megawatts (after expected divestitures of about 3,000 megawatts) and a greatly expanded presence in the national wholesale power market. With the failure of Exelon to realize its takeover attempt, we believe it is unlikely in the current market environment that other utility holding companies would make a similar attempt at an unsolicited offer for another company. EARNINGS DOWN IN 2008 ON ASSET WRITEDOWNS According to the EEI, net income in 2008 fell 35.6%, to $20.75 billion, from $32.21 billion (revised) in 2007. However, this reflected several significant charges related to goodwill impairments and merger termination costs. If the largest outliers for 2008 and 2007 are excluded, the decline in net income would have been around 2.1 %, according to EEI calculations, and would primarily reflect the impact of milder weather. Operating revenues for 2008 were up 7.0% to $430.0 billion. However, in addition to the benefit of rate increases and growth in the rate base, revenues were aided by the accounting treatment of gains from commodity hedging and trading at several companies. Operating expenses for the industry were up 6.3%, to $362.2 billion, reflecting only a slight 1.9% increase in operation and maintenance expenses (aided by plant and business divestitures), to $87.2 billion, and a 6.0% increase, to $148.3 billion, in power generation costs. While operating income in 2008 grew 10.8%, to $67.9 billion, a large part of the increase reflected unrealized accounting gains. Although projected earnings for 2009 will be affected (as always) by the weather, we expect operating earnings to benefit from utility rate increases (including a full year of the rate increases implemented during the prior year), and from the renewal of expiring power contracts at higher prices. However, due to the impact of the economic slowdown and the weakness in the power markets, as well as the rise in operating, financing, and pension costs, we expect operating earnings in 2009 to decline from 2008 results. ELECTRIC UTILITIES / AUGUST 13, 2009 INDUSTRY SURVEYS 5316 295 WP/HADAWAY / EXHIBIT SCH-2 PAGE 226 OF 332 Dividends increased The average dividend increase for publicly traded electric utilities was 9.4% in 2008. If the highest increase (80%) was removed, the average increase was 7.4%. As of December 31, 2008, the EEI reported that of the industry's 59 publicly traded companies, only one (1.7%) was not paying a common dividend; this was the lowest number and percentage since the EEI started keeping these records in 1988_ We expect industry dividends to continue to rise over the next few years, as companies attempt to share with their shareholders the benefits of their reduced debt and improved balance sheets. The cut in the federal tax rate on dividends (from the earned income rate to 15%), which occurred in 2003 and which significantly enhanced the appeal of dividends, has been extended by two years through the end of 2010. Looking ahead, we expect companies with strong earnings and balance sheets, and solid investment-grade credit ratings to increase their dividends on a regular basis. However, given the impact of the current economic downturn, we expect dividends to be increased at a lower rate in 2009 than they were in 2008. Electric utility shares underperform in first half of 2009 The S&P Electric Utilities subindex was down 7.1 °/o in the first half of 2009 through June 30, compared with a 1.8% increase for the benchmark S&P 500 Composite stock index and a 2.1% increase for the broader S&P 1500 SuperComposite. This followed a strong decline of 28.1% in 2008 for the S&P Electric Utilities subindex, compared with declines of 38.5% for the S&P 500, and 38.2% for the S&P 1500. We believe the underperformance of electric utility stocks in the first half of 2009 reflected both the downturn in the economy and the weakness in the power markets, as well as the anticipated impact on earnings expected to result from the increase in their operating, financing, and pension costs. REAL INTEREST RATES VS. ELECTRIC UTILITY STOCK PRICES 13 11 9 - - - --- 300 270 240 7 5 3 1 - -... .». (11 210 IBO 150 7Z0 ,. •^^ ^ ..,.,^.,^,w..^^° 90 ( 3) (5) 60 30 1392 93 94 95 96 97 98 99 00 01 02 03 - Real 4year T-note (left scde, in %) •---- Re213-menth T-bills (left scale, in °/a) 04 05 06 07 08 2009 -S&P Elecbnc U6libes* (right scale) *Price Index, December 30,1994--100 Sources Federal Reserve Board; Standard & Poors_ Prior to the sharp decline in 2008, the S&P Electric Utilities index had strong gains in both 2007 (up a solid 16.8%) and 2006 (up 19.2%), outperforming in each year the respective increases of 3.5% and 13.6% for the S&P 500 and 3.6% and 13.3% for the S&P 1500. The sector's outperformance in 2007 and 2006 reflected, in our view, a continuation of the investor shift into the higher-yielding utility sector. The sector appeared to have benefited from the volatility of the broader market, as well as its improved financial strength and earnings outlook, and the anticipation of additional interest rate cuts by the Federal Reserve. (Lower interest rates not only decrease the cost of capital for the substantial amount of debt that utilities must sell, but also increase the relative value of utility stocks' dividends.) However, in 2008 the electric utility sector did not appear to have benefited from the extraordinary decline in the broader market, which was in marked contrast to what seems to have occurred in 2007 and 2006. Although the electric utility sector did not decline as severely as the broader market did last year, it was still badly hurt by the unprecedented turmoil in the stock market, which largely reflected the ongoing crisis in INDUSTRY SURVEYS ELECTRIC UTILITIES / AUGUST 13, 2009 5317 296 WP/HADAWAY / EXHIBIT SCH-2 PAGE 227 OF 332 the housing, financial, and credit markets, which combined to set off a significant downturn in the overall economy. We expect the performance of both the electric utility sector and the individual companies within the sector to remain relatively volatile over the next several years. However, assuming that the housing, financial, and credit markets begin to stabilize, we believe the stocks will be less volatile in 2010 than they were in 2008 and 2009, or during the first few years of this decade, when the sector confronted the prospect of soaring profits in the wholesale power market on the one hand, but severe financial problems and restatements, and unprofitable nonregulated businesses on the other. Since then, the electric utility industry has improved both its financial strength and its credibility, in our view. The performance of the sector, however, will remain sensitive to the macroeconomic environment and market forces surrounding it. n ELECTRIC UTILITIES/ AUGUST 13, 2009 INDUSTRY SURVEYS 5318 297 WP/HADAWAY / EXHIBIT SCH-2 PAGE 228 OF 332 INDUSTRY PROFILE A changed industry The US electric power industry comprises investor-owned, cooperative, municipal, state, and federal utilities, as well as power-generating companies that are not classified as utilities. In 2008, investor-owned utilities accounted for approximately three-fourths of the industry's sales in terms of volume and revenues. According to data compiled by the Edison Electric Institute ( EEI), the association of US investor-owned electric companies, the market capitalization of investor-owned utilities totaled $361.9 billion (for 59 companies) at the end of 2008, down 29.7% from $514.5 billion ( for 61 companies) at the end of 2007. The 2007 total, in contrast, represented an increase of 2.1% from $503.9 billion (64 companies) at the end of 2006, which grew 17.5% from $428.8 billion (65 companies) at the end of 2005. Some of the larger investor-owned utilities (ranked by 2008 revenues) are Constellation Energy Group Inc. ($19.82 billion), Exelon Corp. ($18.86 billion), Southern Co. ($17.13 billion), FPL Group Inc. ($16.41 billion), PG&E Corp. ($14.63 billion), American Electric Power Co. Inc. ($14.44 billion), Edison International ($14.11 billion), Consolidated Edison Inc. ($13.58 billion), Public Service Enterprise Group Inc. ($13_32 billion), Duke Energy Corp. ($13.21 billion), First Energy Corp. ($13.20 billion), and Entergy Corp. ($13.09 billion). INDUSTRYTRENDS The electric power industry has been through a period of major changes. Historically, the regulated investor-owned utilities have had exclusive franchises to provide vertically integrated electric services to retail customers-usually within a given state, in contiguous areas outside the state, or both. However, the monopolistic, tightly regulated utilities created under trust-busting legislation more than 60 years ago have become increasingly exposed to competition, particularly in the generation and wholesale power markets, due to changes brought about by the National Energy Policy Act (NEPA) of 1992. (For details, see the "How the Industry Operates" section of this Survey.) The turmoil between 2000 and 2002 in the nonregulated power-marketing and power-trading arena seriously set back the move toward deregulation. Nonetheless, Standard & Poor's expects that, over the long term, advances in technology and in the desire for customer choice ( primarily from the large industrial and commercial customers), as well as more prudent regulatory oversight, will gradually lead to a more competitive market. The terminations of the merger agreements between Exelon Corp. and Public Service Enterprise Group Inc. in September 2006 and between FPL Group Inc. and Constellation Energy Group Inc. (CEG) in October 2006 significantly set back consolidation activity in the industry. However, CEG's planned joint venture agreement with Electricite de France, and Exelon's unsolicited offer to acquire NRG Energy, Inc. (which was ultimately rejected by NRG shareholders), could set in motion other merger or acquisition proposals, either agreed-to or hostile. We still believe that eventually a few dominant powerhouse companies could emerge. While this concentration conceivably could produce a market environment that is notably less competitive than legislators initially intended, it still should allow electricity buyers to choose the supplier from which they purchase power. OUTLOOK VARIES BY CUSTOMER SECTOR According to the Edison Electric Institute ( EEI), the association of US investor-owned electric companies, the total volume of electricity sales for investor-owned utilities declined 1.1%, to 2,573,619 gigawatt-hours INDUSTRY SURVEYS ELECTRIC UTILITIES / AUGUST 13, 2009 5319 298 WP/HADAWAY / EXHIBIT SCH-2 PAGE 229 OF 332 (GWh) in 2008, from a revised 2,603,492 GWh in 2007. Revenues totaled $249.27 billion, up 4.5% from a revised $238.43 billion in 2007. ♦ Residential. The EEI's report showed that electricity sales to residential customers in 2008 were down 1.4% in volume and down 1.3% in revenues. In our view, the decrease in volume mainly reflected the impact of milder summer weather, while the slightly smaller decline in revenue reflected, in part, the impact of rate increases. According to the EEI, the number of residential electric utility customers increased less than 0.1% in 2008, to 89.148 million ( from a revised 89.077 million in 2007), to account for approximately 87.2% of the 102.179 million customers of investor-owned utilities, which was up 0.1 % from the revised 102.052 million customers in 2007. We expect this slight rate of increase in the residential customer base, as well as the slowing rate of new US household formations and the modest growth in the overall population, to restrict growth for the foreseeable future. Thus, demand growth will remain mostly weather-related, in our opinion. ELECTRICITY SALES BY CUSTOMER CLASSIFICATION (In billions of kilowatt-hours, total electric utility industry) -- 4,500 , 4,000 3,500 3000 2 1 500 2,000 1500 low ♦ -`,^ 500 0 Res Uaif 00 02 ^ pcA sB 98 04 s 06 Source: Energy Information Administration . 2008 ♦ Industrial. Long-term growth in investor-owned electric utility sales to industrial customers is expected to be much more modest than the residential and commercial sectors over the next five years. The EEI's report said that while year over year electricity sales to industrial customers in 2008 were down 1.7% in volume, they were up 5.6% in revenues. We believe the decline in volume mainly reflected the ability of large industrial firms to buy power from alternative energy providers. We expect annual industrial sales growth to be relatively modest through 2012, with demand largely determined by the strength of the economy. ♦ Commercial. The EEI report said that electricity sales to commercial customers in 2008 were down 1.6% in volume, but up 4.4% in revenues. The number of commercial customers for investor-owned electric utilities increased 0.6% in 2008, to 12.601 million, from a revised 12.531 million in 2007. Over the next several years, we expect to see increased demand from the commercial sector, with the pace dependent on the strength of the economy. The growing number of customers should boost demand, as should the increasingly widespread use of computers and other office equipment. ELECTRICITY LEGISLATION ENACTED In August 2005, President George W. Bush signed into law a comprehensive energy bill called the Energy Policy Act of 2005 (EPAct 2005). The electricity portion of the new legislation-called the Electric Reliability Act of 2005-made grid-reliability standards mandatory, repealed the Public Utility Holding Company Act of 1935 (PUHCA), and authorized federal permits for transmission lines. The main electricity provisions contained in the new law are outlined below. Establishing electric reliability organizations A To address reliability issues highlighted by the power blackout of August 2003, the new law made several amendments to the Federal Power Act of 1935. It created a new section in the law, Section 215, which calls for the establishment of a self-regulating, electric reliability organization (ERO) under the jurisdiction of the Federal Energy Regulatory Commission (FERC). The law also authorized the FERC to establish ERO requirements, including regulations allowing the ERO to delegate authority to a regional entity for the purpose of proposing and enforcing standards that would ensure the reliability of the bulk power system. ELECTRIC UTILITIES /AUGUST 13, 2009 INDUSTRY SURVEYS 5320 299
Similar documents
Die BUCHSTAVIER - Das Dosierte Leben
Das Dosierte Leben Das Avant-Avantgarde-Magazin 16. Jahrgang
More information