Attached files

file filename
8-K - 8-K - Cleco Corporate Holdings LLCclecocorp8k_022715er.htm


 
 
EXHIBIT 99.1

Cleco Corporation reports full-year 2014 operational earnings of $2.74 per diluted share

Operational earnings at top of 2014 guidance range

PINEVILLE, La., Feb. 27, 2015 - Cleco Corporation (NYSE: CNL) reports 2014 operational earnings of $165.9 million, or $2.74 per diluted share, up $12.4 million from the $153.5 million, or $2.53 per diluted share recorded in 2013. GAAP earnings for 2014 were $154.7 million, or $2.55 per diluted share, down $6.0 million from the $160.7 million recorded in 2013. Fourth quarter GAAP earnings were $21.3 million, or $0.35 per diluted share, down $3.8 million from the $25.1 million recorded in the fourth quarter of 2013. Operational earnings for 2014 exclude the Acadia Unit 2 indemnifications, life insurance policies and merger transaction costs. The 2014 costs associated with the merger were $17.8 million, or $0.23 per diluted share.

“In 2014, we produced solid financial results, delivering earnings of $2.74 per share, which is near the top of our earnings guidance range of $2.65 to $2.75 per share,” said Bruce Williamson, chairman, president and CEO of Cleco Corporation. “Despite mild weather as well as the rate decrease and customer refund associated with our formula rate plan extension that began in July, we delivered strong earnings through the start of a large wholesale contract that began in April, the resolution of a number of legacy tax items and ongoing disciplined cost management. Operationally, we continued to strengthen our core utility assets and maintained our focus on safe and efficient management of our business.”

Earnings Guidance:

Cleco’s guidance for 2015 consolidated operational earnings is in the range of $2.28 to $2.38 per diluted share. The estimate is based on normal weather, reflects the formula rate plan extension, which began on July 1, 2014, and excludes adjustments related to company-owned life insurance policies and merger transaction costs. The effective tax rate assumed in the 2015 guidance is approximately 36 percent. 

Prior to the closing of the merger transaction announced on Oct. 20, 2014, Cleco’s ability to make investments, including share buybacks and tax-based investments, without the consent of the new owners is generally limited to the ordinary course of business.



--more--

Cleco Corporation
Page 2 of 10


Consolidated Earnings - Reconciliation of GAAP to Non-GAAP Measures
 
 
Diluted Earnings Per Share
 
For the three months ended Dec. 31
 
For the year
 ended Dec. 31
Subsidiary
2014
 
2013
 
2014
 
2013
Cleco Power LLC
$
0.53

 
$
0.44

 
$
2.54

 
$
2.47

Corporate and Other
0.07

 
(0.03
)
 
0.20

 
0.06

Operational diluted earnings per share (Non-GAAP)
0.60

 
0.41

 
2.74

 
2.53

Adjustments1
(0.25
)
 

 
(0.19
)
 
0.12

Diluted earnings per share applicable to common stock
$
0.35

 
$
0.41

 
$
2.55

 
$
2.65


GAAP refers to United States generally accepted accounting principles.

Quarter-Over-Quarter Operational Diluted Earnings Per Share Reconciliation

$
0.41

 
2013 fourth-quarter operational diluted earnings per share
 
 
 
(0.10
)
 
Non-fuel revenue
0.01

 
Rate refund
0.15

 
Other expenses, net
0.02

 
Interest charges
0.01

 
Income taxes
$
0.09

 
Cleco Power results
 
 
 
0.10

 
Corporate and Other results
 
 
 
$
0.60

 
2014 fourth-quarter operational diluted earnings per share
 
 
 
(0.25
)
 
Adjustments1
 
 
 
$
0.35

 
Reported GAAP diluted earnings per share

1Refer to “Operational Earnings Adjustments” in this press release

Cleco Power

Non-fuel revenue decreased earnings by $0.10 per share compared to the fourth quarter of 2013 primarily due to $0.09 per share of lower retail sales from lower usage and milder weather and $0.07 per share related to adjustments to Cleco Power’s formula rate plan. These amounts were partially offset by $0.06 per share from higher sales to a new wholesale customer.
Rate refund increased earnings by $0.01 per share compared to the fourth quarter of 2013 primarily due to lower site specific generated customer refunds.
Other expenses, net, increased earnings by $0.15 per share compared to the fourth quarter of 2013 primarily due to $0.10 per share of lower operations and maintenance expense primarily related to planned outages, $0.04 per share of lower taxes other than income taxes, and $0.02 per share of lower depreciation and amortization expense. These increases were partially offset by $0.01 per share of higher non-recoverable fuel expenses and other miscellaneous expenses.
Interest charges increased earnings by $0.02 per share compared to the fourth quarter of 2013 primarily due to the absence of surcredit amortization due to Cleco Power’s formula rate plan extension.
Income taxes increased earnings by $0.01 per share compared to the fourth quarter of 2013 primarily due to $0.02 per share related to adjustments for tax returns as filed, partially offset by $0.01 per share related to tax credits.




--more--

Cleco Corporation
Page 3 of 10


Corporate and Other

Revenue decreased earnings by $0.04 per share compared to the fourth quarter of 2013 primarily due to the transfer of Coughlin to Cleco Power.
Other expenses, net, increased earnings by $0.10 per share compared to the fourth quarter of 2013 primarily related to $0.06 per share related to a gain on the sale of property and $0.04 per share due to the transfer of Coughlin to Cleco Power.
Interest charges increased earnings by $0.01 per share compared to the fourth quarter of 2013 due to lower miscellaneous interest charges.
Income taxes increased earnings by $0.03 per share compared to the fourth quarter of 2013 primarily due to $0.02 per share related to adjustments to record tax expense at the consolidated projected annual effective tax rate and $0.01 per share related to miscellaneous tax items.

For a discussion of other transactions affecting Cleco Power and Corporate and Other results, please refer to “Operational Earnings Adjustments” below.

Year-Over-Year Operational Diluted Earnings Per Share Reconciliation
$
2.53

 
Year ended Dec. 31, 2013, operational diluted earnings per share
 
 
 
0.33

 
Non-fuel revenue
(0.22
)
 
Rate refund
(0.18
)
 
Other expenses, net
0.08

 
Interest charges
0.02

 
AFUDC
0.04

 
Income taxes
$
0.07

 
Cleco Power results
 
 
 
0.14

 
Corporate and Other results
 
 
 
$
2.74

 
Year ended Dec. 31, 2014, operational diluted earnings per share
 
 
 
(0.19
)
 
Adjustments1
 
 
 
$
2.55

 
Reported GAAP diluted earnings per share

1Refer to “Operational Earnings Adjustments” in this press release

Cleco Power

Non-fuel revenue increased earnings by $0.33 per share compared to 2013 primarily due to $0.35 per share of higher sales to a new wholesale customer and $0.03 per share of higher transmission and other miscellaneous revenue. These amounts were partially offset by $0.05 per share related to lower usage and milder weather.
Rate refund decreased earnings by $0.22 per share compared to 2013 primarily due to provisions for refunds as a result of the formula rate plan extension approved in June 2014.
Other expenses, net, decreased earnings by $0.18 per share compared to 2013 primarily due to $0.12 per share of higher operations and maintenance expense largely related to planned generating station outage expenses and the transfer of Coughlin to Cleco Power, $0.08 per share of higher depreciation and amortization expense, and $0.02 per share of higher non-recoverable fuel and other miscellaneous expenses. These amounts were partially offset by $0.04 per share of lower taxes other than income taxes.
Interest charges increased earnings by $0.08 per share compared to 2013 primarily due to $0.04 per share for favorable settlements with taxing authorities and $0.04 per share related to the absence of surcredit amortization due to Cleco Power’s formula rate plan extension.
AFUDC increased earnings by $0.02 per share compared to 2013 primarily due to higher capital spend related to the Mercury and Air Toxics Standards (MATS) project and other miscellaneous projects.
Income taxes increased earnings by $0.04 per share compared to 2013 primarily due to $0.04 per share for favorable settlements with taxing authorities and $0.02 per share related to adjustments for tax

--more--

Cleco Corporation
Page 4 of 10


returns as filed, partially offset by $0.01 per share for permanent tax deductions and $0.01 per share related to tax credits.

Corporate and Other

Revenue decreased earnings by $0.22 per share compared 2013 primarily due to the transfer of Coughlin to Cleco Power.
Other expenses, net, increased earnings by $0.25 per share compared to 2013 primarily related to $0.19 per share of lower operating expenses due to the transfer of Coughlin to Cleco Power and $0.06 per share related to a gain on the sale of property.
Interest charges increased earnings by $0.03 per share compared to 2013 primarily due to $0.02 per share for favorable settlements with taxing authorities and $0.01 per share of lower miscellaneous interest charges.
Income taxes increased earnings by $0.08 per share compared to 2013 primarily due to $0.14 per share for favorable settlements with taxing authorities and $0.01 per share related to miscellaneous tax items, partially offset by $0.07 per share related to tax credits.

For a discussion of other transactions affecting Cleco Power and Corporate and Other results, please refer to “Operational Earnings Adjustments” below.

Operational Earnings Adjustments:

Clecos management uses operational diluted earnings per share, which is a non-GAAP measure, to evaluate the operations of Cleco and establish goals for management and employees. Management believes this presentation is appropriate and enables investors to more accurately compare Clecos operational financial performance over the periods presented. Operational earnings and operational diluted earnings as presented here may not be comparable to similarly titled measures used by other companies. Operational earnings and operational diluted earnings per share should not be considered alternatives to, or more meaningful than, net income, cash flows from operating activities, or any other measure presented in accordance with GAAP. The following table provides a reconciliation of operational diluted earnings per share to reported GAAP diluted earnings per share.

Reconciliation of Operational Diluted Earnings Per Share to Reported GAAP Diluted Earnings Per Share

 
Diluted Earnings Per Share
 
For the three months ended Dec. 31
 
For the year
 ended Dec. 31
 
2014
 
2013
 
2014
 
2013
Operational diluted earnings per share
$
0.60

 
$
0.41

 
$
2.74

 
$
2.53

Life insurance policies

 
0.01

 
0.03

 
0.05

Tax levelization
(0.05
)
 
(0.01
)
 

 

Acadia Unit 2 indemnifications

 

 
0.01

 
0.07

Merger transaction costs
(0.20
)
 
 
 
(0.23
)
 
 
Reported GAAP diluted earnings per share applicable to common stock
$
0.35

 
$
0.41

 
$
2.55

 
$
2.65



--more--

Cleco Corporation
Page 5 of 10


Reconciling adjustments from operational diluted earnings per share to GAAP diluted earnings per share are as follows:

Life Insurance Policies

Cleco has life insurance policies covering certain members of management. These policies have a cash surrender value component that is carried as an asset and adjusted due to market changes, premium payments, or policy redemptions. Cleco is unable to predict market changes, cash surrender value amounts, or the timing of death benefits related to these policies, and management does not consider these items to be a component of operational earnings. During the fourth quarter of 2014, the resulting adjustment had no impact on earnings. The resulting adjustment for these items during the fourth quarter of 2013, increased earnings by $0.01 per share. For the years ended December 31, 2014 and December 31, 2013, the resulting adjustments for these items increased earnings by $0.03 per share and $0.05 per share, respectively.

Tax Levelization

GAAP requires companies to apply an effective tax rate to interim periods that is consistent with the companys estimated annual effective tax rate. As a result, on a quarterly basis, Cleco projects the annual effective tax rate and then adjusts the tax expense recorded in that quarter to reflect the projected annual effective tax rate. For the quarters ended December 31, 2014 and 2013, Cleco recorded a $0.05 per share and $0.01 per share expense from the levelization of its annual tax rate to bring the actual tax rate in line with the projected annual effective tax rate. The incremental adjustment for tax levelization is not related to the current quarters operational earnings because it reflects the effect of the change in tax rates on operational earnings for the prior quarter.

Acadia Unit 2 Indemnifications

Acadia Power Partners, LLC provided limited guarantees and indemnifications to Entergy Louisiana when it acquired Acadia Unit 2 in April 2011. The indemnification liability was reduced either through expiration of the contractual life or through changes in the probability of a claim arising. During the fourth quarters of 2014 and 2013, the contractual expiration of the underlying indemnifications had no impact on earnings. The resulting adjustment for this item for the years ended December 31, 2014 and 2013, increased earnings by $0.01 per share and $0.07 per share, respectively.

Merger Transaction Costs

Cleco Corporation announced on October 20, 2014, that it entered into an agreement to be acquired by a North American investor group led by Macquarie Infrastructure and Real Assets and by British Columbia Investment Management Corporation. Regulatory approvals for the transaction are pending. During the fourth quarter of 2014 and for the year ended December 31, 2014, merger transaction costs decreased earnings by $0.20 per share and $0.23 per share, respectively. Because these are one-time expenses, management does not consider these adjustments to be components of operational earnings. During 2013, merger transaction costs had no impact on earnings.

Cleco management will discuss the companys results for the quarter and year ended December 31, 2014, during a conference call scheduled for 9:30 a.m. Eastern time (8:30 a.m. Central time) Monday, March 2, 2015. The call will be webcast live on the Internet. A replay will be available for 12 months. Investors may access the webcast through the companys website at www.cleco.com by selecting Investors and then Q4 2014 Cleco Corporation Earnings Conference Call.

Please note: Statements in this press release include “forward-looking statements” about future events, circumstances and results within the meaning of the Securities Act of 1933 and the Securities Exchange Act of 1934, both as amended by the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact included in this press release, including, without limitation, statements containing the words “may,” “might,” “will,” “should,” “could,” “anticipate,” “estimate,” “expect,” “predict,” “project,” “future”, “potential,” “intend,” “seek to,” “plan,” “assume,” “believe,” “target,” “forecast,” “goal,” “objective,” “continue” or the negative of such terms or other variations thereof and similar expressions, are statements that could be deemed forward-looking statements. These statements are based on the current expectations of Cleco’s management. 

--more--

Cleco Corporation
Page 6 of 10


Although Cleco believes that the expectations reflected in such forward-looking statements are reasonable, such forward-looking statements are based on numerous assumptions (some of which may prove to be incorrect) and are subject to risks and uncertainties that could cause the actual results and events in future periods to differ materially from Cleco’s expectations and those expressed or implied by these forward-looking statements because of a number of risks, uncertainties and other factors. Risks, uncertainties and other factors include, but are not limited to: (i) the occurrence of any event, change or other circumstances that could give rise to the termination of the merger agreement; or could otherwise cause the failure of the merger to close; (ii) the failure to obtain regulatory approvals required for the merger, or required regulatory approvals delaying the merger or causing the parties to abandon the merger; (iii) the failure to obtain any financing necessary to complete the merger; (iv) risks related to disruption of management’s attention from Cleco’s ongoing business operations due to the transaction; (v) the outcome of any legal proceedings, regulatory proceedings or enforcement matters that may be instituted against Cleco and others relating to the merger agreement; (vi) the risk that the pendency of the proposed merger disrupts current plans and operations and the potential difficulties in employee retention as a result of the pendency of the proposed merger; (vii) the fact that actual or expected credit ratings of Cleco or any of its affiliates, or otherwise relating to the merger, may be different from what the parties expect; (viii) the effect of the announcement of the proposed merger on Cleco’s relationships with its customers, operating results and business generally; (ix) the amount of the costs, fees, expenses and charges related to the proposed merger; (x) the receipt of an unsolicited offer from another party to acquire assets or capital stock of Cleco that could interfere with the proposed merger; (xi) future regulatory or legislative actions that could adversely affect Cleco; and (xii) other economic, business and/or competitive factors. Other unknown or unpredictable factors could also have material adverse effects on future results, performance or achievements of Cleco. Therefore, forward-looking statements are not guarantees or assurances of future performance, and actual results could differ materially from those indicated by the forward-looking statements. Given these risks and uncertainties, investors should not place undue reliance on any forward-looking statements.

Additional factors that may cause results to differ materially from those described in the forward-looking statements are set forth in Cleco’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014, which was filed with the SEC on February 27, 2015, under the headings Part I, Item 1A, “Risk Factors” and Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” All subsequent written and oral forward-looking statements attributable to Cleco or persons acting on its behalf are expressly qualified in their entirety by the factors identified above. The forward-looking statements represent Cleco’s views as of the date on which such statements were made and Cleco undertakes no obligation to update any forward-looking statements, whether as a result of changes in actual results, change in assumptions, or other factors affecting such statements.

Cleco Corporation is a public utility holding company headquartered in Pineville, La. Cleco owns a regulated electric utility company, Cleco Power LLC, which is engaged principally in the generation, transmission, distribution, and sale of electricity, primarily in Louisiana. Cleco Power owns 11 generating units with a total nameplate capacity of 3,340 megawatts. Cleco Power serves approximately 286,000 customers in Louisiana through its retail business, and it supplies wholesale power in Louisiana and Mississippi.  Cleco Corporation announced on Oct. 20, 2014, that it entered into an agreement to be acquired by a North American investor group led by Macquarie Infrastructure and Real Assets and by British Columbia Investment Management Corporation. Regulatory approvals for the transaction are pending. For more information about Cleco, visit www.cleco.com.

Analyst Contact:
Tom Miller
tom.miller@cleco.com
(318) 484-7642
 
Media Contact:
Robbyn Cooper
robbyn.cooper@cleco.com
(318) 484-7136



--more--

Cleco Corporation
Page 7 of 10


 
For the three months ended Dec. 31
(Unaudited)
(million kWh)
 
(thousands)
 
2014
 
2013
 
Change
 
2014
 
2013
 
Change
Electric Sales
 
 
 
 
 
 
 
 
 
 
 
Residential
813

 
875

 
(7.1
)%
 
$
62,337

 
$
70,006

 
(11.0
)%
Commercial
648

 
665

 
(2.6
)%
 
45,383

 
48,401

 
(6.2
)%
Industrial
520

 
599

 
(13.2
)%
 
21,981

 
24,032

 
(8.5
)%
Other retail
31

 
34

 
(8.8
)%
 
2,438

 
2,730

 
(10.7
)%
Surcharge

 

 

 
5,204

 
2,483

 
109.6
 %
Total retail
2,012

 
2,173

 
(7.4
)%
 
137,343

 
147,652

 
(7.0
)%
Sales for resale
989

 
474

 
108.6
 %
 
22,174

 
12,688

 
74.8
 %
Unbilled
(197
)
 
(46
)
 
(328.3
)%
 
(11,559
)
 
(2,463
)
 
(369.3
)%
Total retail and wholesale
customer sales
2,804

 
2,601

 
7.8
 %
 
$
147,958

 
$
157,877

 
(6.3
)%

 
For the year ended Dec. 31
(Unaudited)
(million kWh)
 
(thousands)
 
2014
 
2013
 
Change
 
2014
 
2013
 
Change
Electric Sales
 
 
 
 
 
 
 
 
 
 
 
Residential
3,783

 
3,714

 
1.9
 %
 
$
293,871

 
$
297,158

 
(1.1
)%
Commercial
2,689

 
2,672

 
0.6
 %
 
188,012

 
189,807

 
(0.9
)%
Industrial
2,212

 
2,322

 
(4.7
)%
 
86,823

 
91,093

 
(4.7
)%
Other retail
130

 
134

 
(3.0
)%
 
10,215

 
10,590

 
(3.5
)%
Surcharge

 

 

 
15,833

 
14,978

 
5.7
 %
Other

 

 

 

 
(4,694
)
 
100.0
 %
Total retail
8,814

 
8,842

 
(0.3
)%
 
594,754

 
598,932

 
(0.7
)%
Sales for resale
3,412

 
2,057

 
65.9
 %
 
81,371

 
51,922

 
56.7
 %
Unbilled
171

 
61

 
180.3
 %
 
7,440

 
3,161

 
135.4
 %
Total retail and wholesale
customer sales
12,397

 
10,960

 
13.1
 %
 
$
683,565

 
$
654,015

 
4.5
 %


--more--

Cleco Corporation
Page 8 of 10


CLECO CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Thousands, except share and per share amounts)
(Unaudited)
For the three months ended Dec. 31
2014
 
2013
Operating revenue
 
 
 
Electric operations
$
286,441

 
$
250,591

Other operations
18,177

 
13,085

Gross operating revenue
304,618

 
263,676

Electric customer credits
25

 
(567
)
Operating revenue, net
304,643

 
263,109

Operating expenses
 
 
 
Fuel used for electric generation
102,490

 
70,146

Power purchased for utility customers
45,077

 
20,496

Other operations
31,834

 
33,227

Maintenance
19,826

 
33,069

Depreciation
29,360

 
32,331

Taxes other than income taxes
10,978

 
15,543

Merger transaction costs
16,310

 

Gain on sale of assets
(5,961
)
 
(17
)
Total operating expenses
249,914

 
204,795

Operating income
54,729

 
58,314

Interest income
400

 
317

Allowance for equity funds used during construction
1,088

 
1,201

Other income
476

 
1,574

Other expense
(782
)
 
(715
)
Interest charges
 
 
 
Interest charges, including amortization of debt expense, premium, and discount, net
20,418

 
23,286

Allowance for borrowed funds used during construction
(321
)
 
(389
)
Total interest charges
20,097

 
22,897

Income before income taxes
35,814

 
37,794

Federal and state income tax expense
14,467

 
12,682

Net income applicable to common stock
$
21,347

 
$
25,112

 
 
 
 
Average number of basic common shares outstanding
60,388,616

 
60,452,838

Average number of diluted common shares outstanding
60,604,159

 
60,785,876

Basic earnings per share
 
 
 
Net income applicable to common stock
$
0.35

 
$
0.42

Diluted earnings per share
 
 
 
Net income applicable to common stock
$
0.35

 
$
0.41

 


--more--

Cleco Corporation
Page 9 of 10


CLECO CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Thousands, except share and per share amounts)
(Unaudited)
For the year ended Dec. 31
2014
 
2013
Operating revenue
 
 
 
Electric operations
$
1,225,960

 
$
1,047,548

Other operations
67,055

 
51,002

Gross operating revenue
1,293,015

 
1,098,550

Electric customer credits
(23,530
)
 
(1,836
)
Operating revenue, net
1,269,485

 
1,096,714

Operating expenses
 
 
 
Fuel used for electric generation
322,696

 
329,874

Power purchased for utility customers
242,219

 
45,292

Other operations
117,369

 
121,646

Maintenance
98,999

 
97,441

Depreciation
146,505

 
142,860

Taxes other than income taxes
43,924

 
50,469

Merger transaction costs
17,848

 

(Gain) loss on sale of assets
(6,107
)
 
800

Total operating expenses
983,453

 
788,382

Operating income
286,032

 
308,332

Interest income
1,768

 
1,105

Allowance for equity funds used during construction
5,380

 
4,081

Other income
4,790

 
13,857

Other expense
(2,509
)
 
(2,861
)
Interest charges
 
 
 
Interest charges, including amortization of debt expense, premium, and discount, net
75,186

 
85,570

Allowance for borrowed funds used during construction
(1,580
)
 
(1,316
)
Total interest charges
73,606

 
84,254

Income before income taxes
221,855

 
240,260

Federal and state income tax expense
67,116

 
79,575

Net income applicable to common stock
$
154,739

 
$
160,685

 
 
 
 
Average number of basic common shares outstanding
60,406,001

 
60,434,510

Average number of diluted common shares outstanding
60,601,458

 
60,720,090

Basic earnings per share
 
 
 
Net income applicable to common stock
$
2.56

 
$
2.66

Diluted earnings per share
 
 
 
Net income applicable to common stock
$
2.55

 
$
2.65



--more--

Cleco Corporation
Page 10 of 10


CLECO CORPORATION
CONSOLIDATED BALANCE SHEETS
(Thousands)
(Unaudited)
 
At Dec. 31, 2014
 
At Dec. 31, 2013
Assets
 
 
 
Current assets
 
 
 
Cash and cash equivalents
$
44,423

 
$
28,656

Accounts receivable, net
69,598

 
97,548

Other current assets
386,583

 
347,378

Total current assets
500,604

 
473,582

Property, plant and equipment, net
3,165,458

 
3,083,140

Equity investment in investees
14,540

 
14,540

Prepayments, deferred charges and other
698,471

 
644,000

Total assets
$
4,379,073

 
$
4,215,262

Liabilities
 
 
 
Current liabilities
 
 
 
Long-term debt due within one year
$
18,272

 
$
17,182

Accounts payable
127,268

 
110,544

Other current liabilities
92,230

 
115,747

Total current liabilities
237,770

 
243,473

Long-term liabilities and deferred credits
1,164,380

 
1,070,092

Long-term debt, net
1,349,653

 
1,315,500

Total liabilities
2,751,803

 
2,629,065

Shareholders’ equity
 
 
 
Common shareholders’ equity
1,659,935

 
1,612,073

Accumulated other comprehensive loss
(32,665
)
 
(25,876
)
Total shareholders’ equity
1,627,270

 
1,586,197

Total liabilities and shareholders’ equity
$
4,379,073

 
$
4,215,262




#####