Attached files
| file | filename |
|---|---|
| 8-K - 2020-02-11 EARNINGS FORM 8-K - DOMINION ENERGY, INC | d-8k_20200211.htm |
Exhibit 99
February 11, 2020
Dominion Energy Announces Fourth-Quarter and Full-Year 2019 Earnings
|
|
• |
Fourth-quarter 2019 GAAP (reported) earnings of $1.32 per share; operating earnings of $1.18 per share |
|
|
|
• |
Full-year 2019 reported earnings of $1.73 per share; operating earnings of $4.24 per share |
|
|
|
• |
Company initiates 2020 operating earnings guidance of $4.25 to $4.60 per share |
|
RICHMOND, Va. – Dominion Energy (NYSE: D) today announced unaudited reported earnings determined in accordance with Generally Accepted Accounting Principles (reported earnings) for the three months ended Dec. 31, 2019, of $1.1 billion ($1.32 per share) compared with net income of $641 million ($0.97 per share) for the same period in 2018. Reported earnings for the twelve months ended Dec. 31, 2019, were $1.4 billion ($1.73 per share) compared with earnings of $2.4 billion ($3.74 per share) for the same period in 2018.
Operating earnings for the three months ended Dec. 31, 2019, were $988 million ($1.18 per share), compared with operating earnings of $592 million ($0.89 per share) for the same period in 2018. Operating earnings for the twelve months ended Dec. 31, 2019, were $3.4 billion ($4.24 per share) compared with operating earnings of $2.7 billion ($4.05 per share) for the same period in 2018.
Operating earnings are defined as reported earnings adjusted for certain items. Details of operating earnings as compared to prior periods, business segment results and detailed descriptions of items included in reported earnings but excluded from operating earnings can be found on Schedules 1, 2, 3 and 4 of this release.
Operating earnings guidance
Dominion Energy expects 2020 operating earnings in the range of $4.25 to $4.60 per share, compared to full-year 2019 operating earnings of $4.24 per share. Positive drivers include regulated investment growth across electric and gas businesses, lower financing costs due to lower average debt balances, the full-year impact of the Millstone nuclear facility zero-carbon procurement contract, and lower depreciation expense associated with an anticipated extension of the useful life assumption for our regulated nuclear plants in Virginia. The company expects negative drivers for the year to include increased minority interest expense associated with the equity recapitalization of Cove Point, share dilution, two planned refueling outages at Millstone and lower New England capacity prices.
First-quarter 2020 operating earnings are expected to be in the range of $1.05 to $1.25 per share.
Conference call today
The company will host its fourth-quarter earnings conference call at 11 a.m. ET on Tuesday, Feb. 11, 2020. Management will discuss fourth-quarter financial results and other matters of interest to the financial community.
Domestic callers should dial (866) 710-0179. International callers should dial (334) 323-0520. The passcode for the conference call is “Dominion.” Participants should dial in 10 to 15 minutes prior to the scheduled start time.
A live webcast of the conference call, including accompanying slides and other financial information, will be available on the investor information pages at investors.dominionenergy.com.
A replay of the conference call will be available beginning at about 3 p.m. ET Feb. 11 and lasting until 11 p.m. ET Feb. 18. Domestic callers may access the recording by dialing (877) 919-4059. International callers should dial (334) 323-0140. The PIN for the replay is 75733392. Additionally, a replay of the webcast will be available on the investor information pages by the end of the day Feb. 11.
Important note to investors regarding operating, reported earnings
Dominion Energy uses operating earnings as the primary performance measurement of its earnings guidance and results for public communications with analysts and investors. Dominion Energy also uses operating earnings internally for budgeting, for reporting to the Board of Directors, for the company’s incentive compensation plans and for its targeted dividend payouts and other purposes. Dominion Energy management believes operating earnings provide a more meaningful representation of the company’s fundamental earnings power.
In providing its operating earnings guidance, the company notes that there could be differences between expected reported earnings and estimated operating earnings for matters such as, but not limited to, acquisitions, divestitures or changes in accounting principles. At this time, Dominion Energy management is not able to estimate the aggregate impact of these items on future period reported earnings.
About Dominion Energy
More than 7 million customers in 18 states energize their homes and businesses with electricity or natural gas from Dominion Energy (NYSE: D), headquartered in Richmond, Va. The company is committed to sustainable, reliable, affordable and safe energy and is one of the nation's largest producers and transporters of energy with more than $100 billion of assets providing electric generation, transmission and distribution, as well as natural gas storage, transmission, distribution and import/export services. The company is committed to achieve net zero carbon dioxide and methane emissions from its power generation and gas infrastructure operations by 2050. Please visit DominionEnergy.com to learn more.
This release contains certain forward-looking statements, including forecasted operating earnings first-quarter and full-year 2020 and beyond which are subject to various risks and uncertainties. Factors that could cause actual results to differ include, but are not limited to: unusual weather conditions and their effect on energy sales to customers and energy commodity prices; extreme weather events and other natural disasters; federal, state and local legislative and regulatory developments; changes to federal, state and local environmental laws and regulations, including proposed carbon regulations; cost of environmental compliance; changes in enforcement practices of regulators relating to environmental standards and litigation exposure for remedial activities; capital market conditions, including the availability of credit and the ability to obtain financing on reasonable terms; fluctuations in interest rates; changes in rating agency requirements or credit ratings and their effect on availability and cost of capital; impacts of acquisitions, divestitures, transfers of assets by Dominion Energy to joint ventures and retirements of assets based on asset portfolio reviews; receipt of approvals for, and timing of, closing dates for other acquisitions and divestitures; changes in demand for Dominion Energy’s services; additional competition in Dominion Energy’s industries; changes to regulated rates collected by Dominion Energy; changes in operating, maintenance and construction costs; timing and receipt of regulatory approvals necessary for planned construction or expansion projects and compliance with conditions associated with such regulatory approvals; adverse outcomes in litigation matters or regulatory proceedings; and the inability to complete planned construction projects within time frames initially anticipated. Other risk factors are detailed from time to time in Dominion Energy’s quarterly reports on Form 10-Q and most recent annual report on Form 10-K filed with the Securities and Exchange Commission.
#####
CONTACTS: Media: Ryan Frazier, (804) 819-2521 or C.Ryan.Frazier@dominionenergy.com
Financial analysts: Steven Ridge, (804) 929-6865 or Steven.D.Ridge@dominionenergy.com
|
Dominion Energy, Inc. |
|||||
|
Consolidated Statements of Income* |
|||||
|
Unaudited (GAAP Based) |
|||||
|
(millions, except per share amounts) |
|||||
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
||
|
|
December 31, |
|
December 31, |
||
|
|
2019 |
2018 |
|
2019 |
2018 |
|
|
|
|
|
|
|
|
Operating Revenue |
$4,475 |
$3,361 |
|
$16,572 |
$13,366 |
|
Operating Expenses |
|
|
|
|
|
|
Electric fuel and other energy-related purchases |
655 |
686 |
|
2,938 |
2,814 |
|
Purchased electric capacity |
14 |
35 |
|
88 |
122 |
|
Purchased gas |
426 |
236 |
|
1,536 |
645 |
|
Other operations and maintenance1 |
1,154 |
896 |
|
5,681 |
3,481 |
|
Depreciation, depletion and amortization |
664 |
513 |
|
2,655 |
2,000 |
|
Other taxes |
221 |
161 |
|
1,040 |
703 |
|
Total operating expenses |
3,134 |
2,527 |
|
13,938 |
9,765 |
|
|
|
|
|
|
|
|
Income from operations |
1,341 |
834 |
|
2,634 |
3,601 |
|
|
|
|
|
|
|
|
Other income |
333 |
363 |
|
986 |
1,021 |
|
Interest and related charges |
401 |
440 |
|
1,773 |
1,493 |
|
Income from continuing operations including noncontrolling interests before income tax expense |
1,273 |
757 |
|
1,847 |
3,129 |
|
Income tax expense |
173 |
95 |
|
381 |
580 |
|
|
|
|
|
|
|
|
Net income including noncontrolling interests |
1,100 |
662 |
|
1,466 |
2,549 |
|
|
|
|
|
|
|
|
Noncontrolling interests |
1 |
21 |
|
18 |
102 |
|
|
|
|
|
|
|
|
Net Income attributable to Dominion Energy |
$1,099 |
$641 |
|
$1,448 |
$2,447 |
|
|
|
|
|
|
|
|
Reported earnings per common share - diluted |
$1.32 |
$0.97 |
|
$1.73 |
$3.74 |
|
Average shares outstanding, diluted |
826.3 |
660.9 |
|
808.9 |
654.9 |
|
|
|
|
|
|
|
|
1) Includes impairment of assets and related charges and gains on sale of assets. |
|||||
|
* The notes contained in Dominion Energy's most recent quarterly report on Form 10-Q or annual report on Form 10-K are an integral part of the Consolidated Financial Statements. |
|||||
|
Schedule 1 - Segment Reported and Operating Earnings |
||||||||
|
|
|
|
|
|
|
|
|
|
|
Unaudited |
|
|
|
|
|
|
|
|
|
(millions, except earnings per share) |
Three months ended December 31, |
|||||||
|
|
|
|
|
2019 |
|
2018 |
|
Change |
|
REPORTED EARNINGS1 |
$1,099 |
|
$641 |
|
$458 |
|||
|
Pre-tax loss (income)2 |
73 |
|
(50) |
|
123 |
|||
|
Income tax2 |
(184) |
|
1 |
|
(185) |
|||
|
Adjustments to reported earnings |
(111) |
|
(49) |
|
(62) |
|||
|
|
|
|
|
|
|
|
|
|
|
OPERATING EARNINGS |
$988 |
|
$592 |
|
$396 |
|||
|
By segment: |
|
|
|
|
|
|||
|
Dominion Energy Virginia |
403 |
|
333 |
|
70 |
|||
|
Gas Transmission & Storage |
360 |
|
257 |
|
103 |
|||
|
Gas Distribution |
173 |
|
118 |
|
55 |
|||
|
Dominion Energy South Carolina |
98 |
|
- |
|
98 |
|||
|
Contracted Generation |
114 |
|
5 |
|
109 |
|||
|
Corporate and Other |
(160) |
|
(121) |
|
(39) |
|||
|
|
|
|
|
$988 |
|
$592 |
|
$396 |
|
|
|
|
|
|
|
|
|
|
|
Earnings Per Share (EPS):3 |
|
|
|
|
|
|||
|
REPORTED EARNINGS 1 |
$1.32 |
|
$0.97 |
|
$0.35 |
|||
|
Adjustments to reported earnings (after tax) |
(0.14) |
|
(0.08) |
|
(0.06) |
|||
|
OPERATING EARNINGS |
$1.18 |
|
$0.89 |
|
$0.29 |
|||
|
By segment: |
|
|
|
|
|
|||
|
Dominion Energy Virginia |
0.49 |
|
0.50 |
|
(0.01) |
|||
|
Gas Transmission & Storage |
0.43 |
|
0.39 |
|
0.04 |
|||
|
Gas Distribution |
0.21 |
|
0.18 |
|
0.03 |
|||
|
Dominion Energy South Carolina |
0.12 |
|
- |
|
0.12 |
|||
|
Contracted Generation |
0.14 |
|
0.01 |
|
0.13 |
|||
|
Corporate and Other |
(0.21) |
|
(0.19) |
|
(0.02) |
|||
|
|
|
|
|
$1.18 |
|
$0.89 |
|
$0.29 |
|
Common Shares Outstanding (average, diluted) |
826.3 |
|
660.9 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
(millions, except earnings per share) |
Twelve months ended December 31, |
|||||||
|
|
|
|
|
2019 |
|
2018 |
|
Change |
|
REPORTED EARNINGS1 |
$1,448 |
|
$2,447 |
|
$(999) |
|||
|
Pre-tax loss (income)2 |
2,500 |
|
201 |
|
2,299 |
|||
|
Income tax2 |
(501) |
|
3 |
|
(504) |
|||
|
Adjustments to reported earnings |
1,999 |
|
204 |
|
1,795 |
|||
|
|
|
|
|
|
|
|
|
|
|
OPERATING EARNINGS |
$3,447 |
|
$2,651 |
|
$796 |
|||
|
By segment: |
|
|
|
|
|
|||
|
Dominion Energy Virginia |
1,786 |
|
1,596 |
|
190 |
|||
|
Gas Transmission & Storage |
934 |
|
844 |
|
90 |
|||
|
Gas Distribution |
488 |
|
373 |
|
115 |
|||
|
430 |
|
- |
|
430 |
||||
|
Contracted Generation |
276 |
|
245 |
|
31 |
|||
|
Corporate and Other |
(467) |
|
(407) |
|
(60) |
|||
|
|
|
|
|
$3,447 |
|
$2,651 |
|
$796 |
|
Earnings Per Share (EPS):3 |
|
|
|
|
|
|||
|
REPORTED EARNINGS1 |
$1.73 |
|
$3.74 |
|
$(2.01) |
|||
|
Adjustments to reported earnings (after tax) |
2.51 |
|
0.31 |
|
2.20 |
|||
|
OPERATING EARNINGS |
$4.24 |
|
$4.05 |
|
$0.19 |
|||
|
By segment: |
|
|
|
|
|
|||
|
Dominion Energy Virginia |
2.21 |
|
2.44 |
|
(0.23) |
|||
|
Gas Transmission & Storage |
1.16 |
|
1.29 |
|
(0.13) |
|||
|
Gas Distribution |
0.60 |
|
0.57 |
|
0.03 |
|||
|
Dominion Energy South Carolina |
0.53 |
|
- |
|
0.53 |
|||
|
Contracted Generation |
0.34 |
|
0.37 |
|
(0.03) |
|||
|
Corporate and Other |
(0.60) |
|
(0.62) |
|
0.02 |
|||
|
|
|
|
|
$4.24 |
|
$4.05 |
|
$0.19 |
|
Common Shares Outstanding (average, diluted) |
808.9 |
|
654.9 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
1) Determined in accordance with Generally Accepted Accounting Principles (GAAP). |
||||||||
|
2) Adjustments to reported earnings are included in Corporate and Other segment reported GAAP earnings. Refer to Schedules 2 and 3 for details, or find "GAAP Reconciliation" in the Earnings Release Kit on Dominion Energy's website at www.dominionenergy.com/investors. |
||||||||
|
3) The calculation of operating earnings per share excludes the impact, if any, of fair value adjustments related to the Company's convertible preferred securities entered in June 2019. Such fair value adjustments, if any, are required for the calculation of diluted reported earnings per share. For the three and twelve months ended December 31, the fair value adjustment required for diluted reported earnings per share calculation was $1 million and $28 million, respectively. The calculation of reported and operating earnings per share includes the impact of preferred dividends of $7 million per quarter associated with the Series A preferred stock equity units entered in June of 2019 and $2 million associated with the Series B preferred stock equity units entered in December of 2019. See Form 10-K for additional information. |
||||||||
|
Schedule 2 - Reconciliation of 2019 Reported Earnings to Operating Earnings |
|
||||||
|
|
|
|
|
|
|
|
|
|
2019 Earnings (Twelve months ended December 31, 2019) |
|
||||||
|
|
|
|
|
|
|
|
|
|
The $2.5 billion pre-tax net effect of the adjustments included in 2019 reported earnings, but excluded from operating earnings, is primarily related to the following items: |
|
||||||
|
|
|
|
|
|
|
|
|
|
● |
$2.3 billion of merger and integration-related costs associated with the SCANA Combination, primarily reflecting $1 billion for refunds of amounts previously collected from retail electric customers of Dominion Energy South Carolina (DESC) for the NND Project, $427 million associated with a voluntary retirement program (which includes $112 million for employee benefit plan curtailment), and $516 million associated with litigation. |
|
|||||
|
● |
$783 million of charges at our regulated entities, primarily consisting of the retirement of electric generation facilities in cold reserve and certain automated meters and a purchase power contract termination. |
|
|||||
|
● |
$113 million benefit from the revision of certain asset retirement obligations for ash ponds and landfills at certain utility generation facilities, in connection with the enactment of Virginia legislation in March. |
|
|||||
|
● |
$553 million net gain related to our investments in nuclear decommissioning trust funds. |
|
|||||
|
|
|
|
|
|
|
|
|
|
Dominion Energy also recorded $198 million tax charge for certain income tax-related regulatory assets acquired in the SCANA Combination for which Dominion Energy committed to forgo recovery. |
|
||||||
|
|
|
|
|
|
|
|
|
|
(millions, except per share amounts) |
1Q19 |
2Q19 |
3Q19 |
4Q19 |
YTD 2019 |
3 |
|
|
Reported earnings (loss) |
($680) |
$54 |
$975 |
$1,099 |
$1,448 |
|
|
|
Adjustments to reported earnings 1: |
|
|
|
|
|
|
|
|
Pre-tax loss (income) |
1,640 |
656 |
131 |
73 |
2,500 |
|
|
|
Income tax |
(87) |
(91) |
(139) |
(184) |
(501) |
|
|
|
|
|
1,553 |
565 |
(8) |
(111) |
1,999 |
|
|
Operating earnings |
$873 |
$619 |
$967 |
$988 |
$3,447 |
|
|
|
Common shares outstanding (average, diluted) |
793.1 |
802.6 |
813.0 |
826.3 |
808.9 |
|
|
|
Reported earnings (loss) per share 2 |
($0.86) |
$0.05 |
$1.17 |
$1.32 |
$1.73 |
|
|
|
Adjustments to reported earnings per share 2 |
1.96 |
0.72 |
0.01 |
(0.14) |
2.51 |
|
|
|
Operating earnings per share 2 |
$1.10 |
$0.77 |
$1.18 |
$1.18 |
$4.24 |
|
|
|
|
|
|
|
|
|
|
|
|
1) Adjustments to reported earnings are reflected in the following table: |
|
||||||
|
|
|
1Q19 |
2Q19 |
3Q19 |
4Q19 |
YTD 2019 |
|
|
Pre-tax loss (income): |
|
|
|
|
|
|
|
|
Merger and integration-related costs |
1,429 |
542 |
60 |
258 |
2,289 |
|
|
|
Regulated asset and contract retirements/terminations |
547 |
211 |
47 |
(22) |
783 |
|
|
|
Revision to ash pond and landfill closure costs |
(113) |
0 |
0 |
0 |
(113) |
|
|
|
Net gain on NDT funds |
(253) |
(83) |
(28) |
(189) |
(553) |
|
|
|
Other |
30 |
(14) |
52 |
26 |
94 |
|
|
|
|
|
$1,640 |
$656 |
$131 |
$73 |
$2,500 |
|
|
Income tax expense (benefit): |
|
|
|
|
|
|
|
|
Tax effect of above adjustments to reported earnings * |
(255) |
(91) |
(139) |
(196) |
(681) |
|
|
|
198 |
0 |
0 |
(4) |
194 |
|
||
|
Other |
(30) |
0 |
0 |
16 |
(14) |
|
|
|
|
|
($87) |
($91) |
($139) |
($184) |
($501) |
|
|
|
|
|
|
|
|
|
|
|
* Income taxes for individual pre-tax items include current and deferred taxes using a transactional effective tax rate. For interim reporting purposes, such amounts may be adjusted in connection with the calculation of the Company’s year-to-date income tax provision based on its estimated annual effective rate. |
|
||||||
|
2) The calculation of operating earnings per share excludes the impact, if any, of fair value adjustments related to the Company's convertible preferred securities entered in June 2019. Such fair value adjustments, if any, are required for the calculation of diluted reported earnings per share. No adjustments were necessary for the three months ended June 30. For the three months ended September 30, the fair value adjustment required for diluted reported earnings per share calculation was $13 million. For the three and twelve months ended December 31, the fair value adjustment required for diluted reported earnings per share calculation was $1 million and $28 million, respectively. The calculation of reported and operating earnings per share includes the impact of preferred dividends of $7 million per quarter associated with the Series A preferred stock equity units entered in June of 2019 and $2 million associated with the Series B preferred stock equity units entered in December of 2019. See Forms 10-Q and 10-K for additional information. |
|
||||||
|
3) YTD EPS may not equal sum of quarters due to share count difference and fair value adjustment associated with the convertible preferred securities. |
|
||||||
|
Schedule 3 - Reconciliation of 2018 Reported Earnings to Operating Earnings |
|
||||||
|
|
|
|
|
|
|
|
|
|
2018 Earnings (Twelve months ended December 31, 2018) |
|
||||||
|
|
|
|
|
|
|
|
|
|
The $201 million pre-tax net effect of the adjustments included in 2018 reported earnings, but excluded from operating earnings, is primarily related to the following items: |
|
||||||
|
|
|
|
|
|
|
|
|
|
● |
$759 million net benefit associated with the sales of our non-core assets, primarily reflecting the gains on sales of certain merchant generation assets and our investment in Blue Racer. |
|
|||||
|
● |
$219 million impairment charge associated with gathering and processing assets. |
|
|||||
|
● |
$215 million charge associated with Virginia legislation enacted in March that requires one-time rate credits of certain amounts to utility customers. |
|
|||||
|
● |
$170 million net loss related to our investments in nuclear decommissioning trust funds. |
|
|||||
|
● |
$124 million charge associated with disallowance of FERC-regulated plant. |
|
|||||
|
● |
$81 million charge associated with the asset retirement obligations for ash ponds and landfills at certain utility generation facilities in connection with the enactment of Virginia legislation in April. |
|
|||||
|
● |
$74 million of restoration costs associated with major storms, primarily affecting our Virginia service territory. |
|
|||||
|
● |
$37 million of transaction and transition costs associated with the Dominion Energy Questar combination and the acquisition of SCANA Corporation. |
|
|||||
|
|
|
|
|
|
|
|
|
|
(millions, except per share amounts) |
1Q18 |
2Q18 |
3Q18 |
4Q18 |
YTD 2018 |
2 |
|
|
Reported earnings |
$503 |
$449 |
$854 |
$641 |
$2,447 |
|
|
|
Adjustments to reported earnings 1: |
|
|
|
|
|
|
|
|
Pre-tax loss (income) |
305 |
145 |
(199) |
(50) |
201 |
|
|
|
Income tax expense (benefit) |
(67) |
(34) |
103 |
1 |
3 |
|
|
|
|
|
238 |
111 |
(96) |
(49) |
204 |
|
|
Operating earnings |
$741 |
$560 |
$758 |
$592 |
$2,651 |
|
|
|
Common shares outstanding (average, diluted) |
650.5 |
653.1 |
654.9 |
660.9 |
654.9 |
|
|
|
Reported earnings per share |
$0.77 |
$0.69 |
$1.30 |
$0.97 |
$3.74 |
|
|
|
Adjustments to reported earnings (after-tax) |
0.37 |
0.17 |
(0.15) |
(0.08) |
0.31 |
|
|
|
Operating earnings per share |
$1.14 |
$0.86 |
$1.15 |
$0.89 |
$4.05 |
|
|
|
|
|
|
|
|
|
|
|
|
1) Adjustments to reported earnings are reflected in the following table: |
|
||||||
|
|
|
1Q18 |
2Q18 |
3Q18 |
4Q18 |
YTD 2018 |
|
|
Pre-tax loss (income): |
|
|
|
|
|
|
|
|
Sale of non-core assets |
|
|
(70) |
(689) |
(759) |
|
|
|
Impairment of gathering & processing assets |
|
|
|
219 |
219 |
|
|
|
Impact of Virginia rate legislation |
215 |
|
|
|
215 |
|
|
|
Net (gain) loss on NDT funds |
43 |
(50) |
(149) |
326 |
170 |
|
|
|
FERC-regulated plant disallowance |
|
122 |
2 |
|
124 |
|
|
|
Future ash pond and landfill closure costs |
|
81 |
|
|
81 |
|
|
|
Storm costs |
31 |
|
|
43 |
74 |
|
|
|
Merger-related transaction and transition costs |
16 |
9 |
3 |
9 |
37 |
|
|
|
Other |
|
(17) |
15 |
42 |
40 |
|
|
|
|
|
$305 |
$145 |
($199) |
($50) |
$201 |
|
|
|
|
|
|
|
|
||
|
Tax effect of above adjustments to reported earnings * |
(67) |
(34) |
38 |
11 |
(52) |
|
|
|
Re-measurement of Deferred Tax balances ** |
|
|
47 |
(1) |
46 |
|
|
|
Valuation Allowance *** |
|
|
18 |
(9) |
9 |
|
|
|
|
|
($67) |
($34) |
$103 |
$1 |
$3 |
|
|
|
|
|
|
|
|
|
|
|
* Income taxes for individual pre-tax items include current and deferred taxes using a transactional effective tax rate. For interim reporting purposes, such amounts may be adjusted in connection with the calculation of the Company’s year-to-date income tax provision based on its estimated annual effective tax rate. |
|
||||||
|
** During 2018, the Companies recorded further adjustments to deferred taxes in accordance with recently released tax reform guidance and to revise estimates made at year-end 2017. |
|
||||||
|
*** In 3Q18, a valuation allowance was established against the portion of a deferred tax asset associated with the non-core assets that was no longer projected of being utilized to offset future taxable income. In 4Q18, the amount was adjusted based on management's assessment that it is more-likely-than-not that a portion of the deferred tax asset would be realized in 2018, to reduce tax expense associated with the sale. |
|
||||||
|
2) YTD EPS may not equal sum of quarters due to share count difference. |
|
||||||
|
Schedule 4 - Reconciliation of 2019 Earnings to 2018 |
||||
|
|
|
|
|
|
|
Preliminary, Unaudited |
|
Twelve Months Ended |
||
|
(millions, except EPS) |
|
December 31, |
||
|
|
|
|
2019 vs. 2018 |
|
|
|
|
|
Increase / (Decrease) |
|
|
Reconciling Items |
|
Amount |
EPS |
|
|
|
|
|
|
|
|
Change in reported earnings (GAAP) |
|
($999) |
($2.01) |
|
|
|
|
|
|
|
|
Change in Pre-tax loss (income) 1 |
|
2,299 |
|
|
|
Change in Income tax 1 |
|
(504) |
|
|
|
Adjustments to reported earnings |
|
$1,795 |
$2.20 |
|
|
|
|
|
|
|
|
Change in consolidated operating earnings |
|
$796 |
$0.19 |
|
|
|
|
|
|
|
|
Dominion Energy Virginia |
|
|
|
|
|
Regulated electric sales: |
|
|
|
|
|
Weather |
|
($14) |
($0.02) |
|
|
Other |
|
9 |
0.01 |
|
|
Rate adjustment clause equity return |
|
84 |
0.13 |
|
|
Electric capacity |
|
54 |
0.08 |
|
|
Renewable energy investment tax credits |
|
(14) |
(0.02) |
|
|
Other |
|
71 |
0.11 |
|
|
Share dilution |
|
- |
(0.52) |
|
|
Change in contribution to operating earnings |
|
$190 |
($0.23) |
|
|
|
|
|
|
|
|
Gas Transmission & Storage |
|
|
|
|
|
Cove Point export contracts |
|
$172 |
$0.26 |
|
|
Assignment of shale development rights |
|
(83) |
(0.12) |
|
|
Atlantic Coast Pipeline equity earnings |
|
37 |
0.06 |
|
|
Interest expense |
|
(60) |
(0.09) |
|
|
Other |
|
24 |
0.03 |
|
|
Share dilution |
|
- |
(0.27) |
|
|
Change in contribution to operating earnings |
|
$90 |
($0.13) |
|
|
|
|
|
|
|
|
Gas Distribution |
|
|
|
|
|
Regulated gas sales: |
|
|
|
|
|
Weather |
|
($3) |
$0.00 |
|
|
Other |
|
(2) |
0.00 |
|
|
Rate adjustment clause equity return |
|
16 |
0.02 |
|
|
SCANA combination |
|
87 |
0.13 |
|
|
Other |
|
17 |
0.02 |
|
|
Share dilution |
|
- |
(0.14) |
|
|
Change in contribution to operating earnings |
|
$115 |
$0.03 |
|
|
|
|
|
|
|
|
|
|
|
||
|
SCANA combination |
|
$430 |
$0.53 |
|
|
Change in contribution to operating earnings |
|
$430 |
$0.53 |
|
|
|
|
|
|
|
|
Contracted Generation |
|
|
|
|
|
Margin |
|
$42 |
$0.06 |
|
|
Renewable energy investment tax credits |
|
50 |
0.08 |
|
|
Sale of certain merchant generation facilitites |
|
(95) |
(0.14) |
|
|
Other |
|
34 |
0.05 |
|
|
Share dilution |
|
- |
(0.08) |
|
|
Change in contribution to operating earnings |
|
$31 |
($0.03) |
|
|
|
|
|
|
|
|
Corporate and Other |
|
|
|
|
|
Share dilution and other |
|
(60) |
0.02 |
|
|
Change in contribution to operating earnings |
|
($60) |
$0.02 |
|
|
|
|
|
|
|
|
Change in consolidated operating earnings |
|
$796 |
$0.19 |
|
|
|
|
|
|
|
|
Change in adjustments included in reported earnings1 |
|
($1,795) |
($2.20) |
|
|
|
|
|
|
|
|
Change in consolidated reported earnings |
|
($999) |
($2.01) |
|
|
|
|
|
|
|
|
1) Adjustments to reported earnings are included in Corporate and Other segment reported GAAP earnings. |
||||
|
Refer to Schedules 2 and 3 for details, or find "GAAP Reconciliation" in the Earnings Release Kit on Dominion Energy's website at www.dominionenergy.com/investors. |
||||
|
Note: Figures may not sum due to rounding |
||||