Announces Increased Share Buyback Authorization by $300 Million
2012 Highlights
Achieved 2012 Adjusted EPS and Proportional Free Cash Flow guidance
Invested $531 million in repayment of recourse debt and $301 million in share repurchases
Reduced general and administrative expenses by $90 million and exceeded cost savings target by 38%
Closed eight asset sales with approximately $650 million of proceeds
Completed construction of 447 MW of installed capacity
The AES Corporation (NYSE: AES) today reported Adjusted Earnings Per Share (Adjusted EPS, a non-GAAP financial measure) of $1.24 for full year 2012. The contributions from new businesses, which collectively represent more than 1,900 MW of capacity additions, and improved performance at generation plants in the U.S. and Asia drove strong operating performance for the year. Reductions of general and administrative expenses also contributed to earnings growth. These positive drivers were partially offset by higher taxes and declines in Chile, due to lower spot margins and second quarter plant outages, and Brazil, as a result of the tariff reset at Eletropaulo. The Company also reported Diluted Earnings Per Share from Continuing Operations of ($1.21), which declined principally due to a goodwill impairment expense of $1,817 million, or $2.41 per share, at DPL in the third quarter of 2012.
“In the fourth quarter of 2011, we undertook a new strategy to drive operating performance and profitability, improve cash flow and returns on our investments, and streamline our portfolio. Since then, we have reduced general and administrative costs by $90 million, invested more than $1.1 billion in our balance sheet, and closed asset sales representing nearly $1 billion of equity proceeds to AES. As a result of all of these initiatives, we have delivered on our financial commitments,” said Andrés Gluski, AES President and Chief Executive Officer. “We remain strongly dedicated to continuing to implement our strategy to meet our commitments to shareholders.”
“We continue to expect 4% to 6% average annual EPS capital growth, which combined with our current dividend yield, is in line with our 6% to 8% three-year total return expectations through 2015,” said Tom O’Flynn, AES Executive Vice President and Chief Financial Officer. “We are committed to maximizing our total return through strong operations, effective capital management and deployment of discretionary cash into debt reduction, share repurchases and attractive growth investments.”
|
Table 1: Key Financial Results |
|||||||||||||||||
| Full Year | Fourth Quarter | ||||||||||||||||
| 2012 | 2011 | 2012 | 2011 | ||||||||||||||
| Adjusted EPS1 | $ | 1.24 | $ | 1.02 | $ | 0.32 | $ | 0.23 | |||||||||
| Diluted EPS from Continuing Operations | $ | (1.21 | ) | $ | 0.63 | $ | 0.31 | $ | 0.18 | ||||||||
| Proportional Free Cash Flow1 | $ | 1,242 | M | $ | 932 | M | $ | 293 | M | $ | 168 | M | |||||
| Consolidated Net Cash Provided by Operating Activities | $ | 2,901 | M | $ | 2,884 | M | $ | 772 | M | $ | 571 | M | |||||
1 A non-GAAP financial measure. See “Non-GAAP Financial Measures” for definitions and reconciliations to the most comparable GAAP financial measures.
Full year 2012 Adjusted EPS of $1.24 was in the Company’s guidance range of $1.22 to $1.30. This performance was driven by the contributions of new businesses, lower general and administrative expenses and a lower share count, partially offset by higher taxes and lower spot margins and second quarter outages in Chile and the Eletropaulo tariff reset in Brazil. Full year 2012 Diluted Earnings Per Share from Continuing Operations decreased $1.84, principally due to the DPL goodwill impairment expense of $2.41 per share.
Proportional Free Cash Flow of $1,242 million was in the Company’s guidance range of $1,050 to $1,250 million. This performance was driven by the first full year of operations at DPL, improved operating performance and lower capital expenditures at IPL in the U.S., and increased operating cash flow at Masinloc in Asia.
Consolidated Net Cash Provided by Operating Activities increased $17 million, or 1%, as increases from new businesses and improved operations were offset by the negative impact of the tariff reset, higher fixed costs and higher working capital requirements at Eletropaulo in Brazil.
|
Table 2: 2013 Guidance and Reconciliation |
||||
|
Full Year 2013 |
||||
| Adjusted EPS1 | $ | 1.24-1.32 | ||
| Proportional Free Cash Flow1 (a) | $ | 750-1,050 | M | |
| Reconciling Factor2 (b) | $ | 1,750-2,050 | M | |
| Cash Flow from Operating Activities (a + b) | $ | 2,500-3,100 | M | |
1 A non-GAAP financial measure. See “Non-GAAP Financial Measures” for definitions and reconciliations to the most comparable GAAP financial measures.
2 Primarily includes minority interest, maintenance capex and environmental capex. See Appendix for details of the reconciliation.
Additional Highlights
In 2012, the Company invested $832 million in debt repayment and share repurchases; cumulatively since September 2011, the company has invested $1.1 billion in its balance sheet:
More than $700 million of recourse and non-recourse debt prepayment
$390 million invested in 34 million shares at an average price of $11.55
In 2012, the Company closed eight asset sales, representing approximately $650 million in equity proceeds to AES; cumulatively, since September 2011, the Company closed twelve asset sales with nearly $1 billion in equity proceeds to AES
The Company reduced general and administrative expenses by $90 million in 2012, exceeding its $65 million cost savings target by 38%; on track to achieve $145 million in savings by 2014
Completed construction of 447 MW of installed capacity during 2012, including the 326 MW gas-fired Trinidad Unit 2 and 121 MW of wind and hydroelectric projects
On schedule to complete an additional 2,181 MW of capacity under construction expected to come on-line through 2015
The Company’s Board of Directors recently increased the share buyback authorization by $300 million, all of which is currently available
2013 Guidance
The Company issued 2013 guidance of Adjusted EPS of $1.24 to $1.32, which is based on foreign exchange and commodity price forward curves as of December 31, 2012. The Company’s guidance includes all announced asset sales, as well as some modest dilution from potential future asset sale transactions.
Proportional Free Cash Flow is expected to be $750 to $1,050 million, reflecting a decline due to increased environmental capital expenditures at AES Gener and IPL, which will help drive future earnings growth, and lower operating performance at DPL, primarily driven by lower PJM capacity prices and an expected transition to the market. Consolidated Net Cash Provided by Operating Activities is also expected to decline, due to higher working capital requirements in Brazil.
2012 Operating Drivers
In 2012, the Company implemented a reorganization into six market-oriented Strategic Business Units (“SBUs”): US (United States), Andes (Chile, Colombia, and Argentina), Brazil, MCAC (Mexico, Central America and the Caribbean), EMEA (Europe, Middle East and Africa), and Asia.
Adjusted Pre-Tax Contribution (Adjusted PTC, a non-GAAP financial measure), is defined by the Company as pre-tax income from continuing operations attributable to AES excluding unrealized gains or losses related to derivative transactions, unrealized foreign currency gains or losses, significant gains or losses due to dispositions and acquisitions of business interests, significant losses due to impairments and costs due to the early retirement of debt. Adjusted PTC also includes net equity in earnings of affiliates on an after-tax basis. The Company has concluded that Adjusted PTC best reflects the underlying business performance of the Company and is the most relevant measure considered in the Company’s internal evaluation of the financial performance of its segments.
|
Table 3: Adjusted PTC1 by SBU |
||||||||
| Full Year 2012 | Full Year 2011 | |||||||
| US | $ | 410 | M | $ | 181 | M | ||
| Andes | $ | 369 | M | $ | 508 | M | ||
| Brazil | $ | 321 | M | $ | 415 | M | ||
| MCAC | $ | 388 | M | $ | 306 | M | ||
| EMEA | $ | 422 | M | $ | 290 | M | ||
| Asia | $ | 201 | M | $ | 99 | M | ||
| Total SBUs | $ | 2,111 | M | $ | 1,799 | M | ||
| Corp/Other | $ | (734) | M | $ | (721) | M | ||
| Total AES Adjusted PTC1,2 | $ | 1,377 | M | $ | 1,078 | M | ||
| Adjusted Effective Tax Rate | 32% | 26% | ||||||
| Share Count | 760 | 783 | ||||||
| Adjusted EPS1 | $ | 1.24 | $ | 1.02 | ||||
1 A non-GAAP financial measure. See “Non-GAAP Financial Measures” for definitions and reconciliations to the most comparable GAAP financial measures.
2 Includes $34 million and ($2) million of after-tax net equity in earnings of affiliates in 2012 and 2011, respectively.
Full year 2012 Adjusted PTC increased $299 million. Key operating drivers of Adjusted PTC for each SBU in 2012 included:
- US – An increase of $229 million, driven by the first full year of contributions from DPL, improved performance at Hawaii and Southland, due to the temporary restart of Huntington Beach Units 3 and 4.
- Andes – A decrease of $139 million due to lower spot margins and second quarter outages in Chile, as well as higher maintenance costs in Argentina.
- Brazil – A decrease of $94 million, primarily due to the impact of the tariff reset at Eletropaulo and the depreciation of the Real.
- MCAC – An increase of $82 million driven by the first full year of operations of Changuinola in Panama.
- EMEA – An increase of $132 million primarily due to the first full year of contributions of Maritza in Bulgaria, as well as a non-recurring arbitration settlement at Cartagena in Spain.
- Asia – An increase of $102 million driven by higher market demand at Masinloc in the Philippines.
Non-GAAP Financial Measures
See Non-GAAP Financial Measures for definitions of Adjusted Earnings Per Share, Adjusted Pre-Tax Contribution, Proportional Cash Flow From Operating Activities, Proportional Free Cash Flow, as well as reconciliations to the most comparable GAAP financial measure.
In providing its full year 2013 Adjusted EPS 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: (a) unrealized gains or losses related to derivative transactions; (b) unrealized foreign currency gains or losses; (c) gains or losses due to dispositions and acquisitions of business interests; (d) losses due to impairments, estimated to be approximately $20 million in 2013 related to the sale of the Ukraine utilities; and (e) costs due to the early retirement of debt. At this time, management is not able to estimate the aggregate impact, if any, of these items on reported earnings. Accordingly, the Company is not able to provide a corresponding GAAP equivalent for its Adjusted EPS guidance.
Conference Call Information
AES will host a conference call on Wednesday, February 27, 2013 at 10:00 a.m. Eastern Standard Time (EST). Interested parties may listen to the teleconference by dialing 1-800-857-6557 at least ten minutes before the start of the call. International callers should dial +1-415-228-4653. The participant passcode for this call is 22713. Internet access to the presentation materials will be available on the AES website at www.aes.com by selecting “Investors” and then “Quarterly Financial Results.”
A telephonic replay of the call will be available from approximately 12:00 p.m. EST on Wednesday, February 27, 2013 through Wednesday, March 20, 2013. Callers in the U.S. please dial 1-800-839-7074. International callers should dial +1-203-369-3359. The system will ask for a passcode; please enter 22713. A webcast replay, as well as a replay in downloadable MP3 format, will be accessible at www.aes.com beginning shortly after the completion of the call.
The AES Corporation (NYSE: AES) is a Fortune 200 global power company. We provide affordable, sustainable energy to 25 countries through our diverse portfolio of distribution businesses as well as thermal and renewable generation facilities. Our workforce of 25,000 people is committed to operational excellence and meeting the world’s changing power needs. Our 2012 revenues were $18 billion and we own and manage $42 billion in total assets. To learn more, please visit www.aes.com.
Safe Harbor Disclosure
This news release contains forward-looking statements within the meaning of the Securities Act of 1933 and of the Securities Exchange Act of 1934. Such forward-looking statements include, but are not limited to, those related to future earnings, growth and financial and operating performance. Forward-looking statements are not intended to be a guarantee of future results, but instead constitute AES’ current expectations based on reasonable assumptions. Forecasted financial information is based on certain material assumptions. These assumptions include, but are not limited to, our accurate projections of future interest rates, commodity price and foreign currency pricing, continued normal levels of operating performance and electricity volume at our distribution companies and operational performance at our generation businesses consistent with historical levels, as well as achievements of planned productivity improvements and incremental growth investments at normalized investment levels and rates of return consistent with prior experience.
Actual results could differ materially from those projected in our forward-looking statements due to risks, uncertainties and other factors. Important factors that could affect actual results are discussed in AES’ filings with the Securities and Exchange Commission (the “SEC”), including, but not limited to, the risks discussed under Item 1A “Risk Factors” and Item 7: Management’s Discussion & Analysis in AES’ 2012 Annual Report on Form 10-K and in subsequent reports filed with the SEC. Readers are encouraged to read AES’ filings to learn more about the risk factors associated with AES’ business. AES undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
Any Stockholder who desires a copy of the Company’s 2012 Annual Report on Form 10-K dated on or about February 26, 2013 with the SEC may obtain a copy (excluding Exhibits) without charge by addressing a request to the Office of the Corporate Secretary, The AES Corporation, 4300 Wilson Boulevard, Arlington, Virginia 22203. Exhibits also may be requested, but a charge equal to the reproduction cost thereof will be made. A copy of the Form 10-K may be obtained by visiting the Company’s website at www.aes.com.
| THE AES CORPORATION | ||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||
| YEARS ENDED DECEMBER 31, 2012, 2011, AND 2010 | ||||||||||||
| 2012 | 2011 | 2010 | ||||||||||
| (in millions, except per share amounts) | ||||||||||||
| Revenue: | ||||||||||||
| Regulated | $ | 9,925 | $ | 9,504 | $ | 8,910 | ||||||
| Non-Regulated | 8,216 | 7,419 | 6,533 | |||||||||
| Total revenue | 18,141 | 16,923 | 15,443 | |||||||||
| Cost of Sales: | ||||||||||||
| Regulated | (8,433 | ) | (7,134 | ) | (6,497 | ) | ||||||
| Non-Regulated | (5,994 | ) | (5,726 | ) | (5,126 | ) | ||||||
| Total cost of sales | (14,427 | ) | (12,860 | ) | (11,623 | ) | ||||||
| Gross margin | 3,714 | 4,063 | 3,820 | |||||||||
| General and administrative expenses | (301 | ) | (391 | ) | (391 | ) | ||||||
| Interest expense | (1,572 | ) | (1,553 | ) | (1,449 | ) | ||||||
| Interest income | 349 | 399 | 407 | |||||||||
| Other expense | (93 | ) | (153 | ) | (232 | ) | ||||||
| Other income | 105 | 149 | 100 | |||||||||
| Gain on sale of investments | 219 | 8 | - | |||||||||
| Goodwill impairment | (1,817 | ) | (17 | ) | (21 | ) | ||||||
| Asset impairment expense | (73 | ) | (173 | ) | (304 | ) | ||||||
| Foreign currency transaction losses | (167 | ) | (39 | ) | (33 | ) | ||||||
| Other non-operating expense | (50 | ) | (82 | ) | (7 | ) | ||||||
| INCOME FROM CONTINUING OPERATIONS BEFORE | ||||||||||||
| TAXES AND EQUITY IN EARNINGS OF AFFILIATES | 314 | 2,211 | 1,890 | |||||||||
| Income tax expense | (708 | ) | (634 | ) | (593 | ) | ||||||
| Net equity in earnings (losses) of affiliates | 34 | (2 | ) | 184 | ||||||||
| INCOME (LOSS) FROM CONTINUING OPERATIONS | (360 | ) | 1,575 | 1,481 | ||||||||
| Loss from operations of discontinued businesses, net of income tax | ||||||||||||
| expense (benefit) of $3, $(26) and $(284), respectively | (13 | ) | (131 | ) | (486 | ) | ||||||
| Net gain from disposal and impairments of discontinued businesses, net of income | ||||||||||||
| tax expense of $68, $300 and $132, respectively | 16 | 86 | 64 | |||||||||
| NET INCOME (LOSS) | (357 | ) | 1,530 | 1,059 | ||||||||
| Noncontrolling interests: | ||||||||||||
| Less: Income from continuing operations attributable to noncontrolling interests | (555 | ) | (1,083 | ) | (985 | ) | ||||||
| Less: Income from discontinued operations attributable to noncontrolling interests | - | (389 | ) | (65 | ) | |||||||
| Total net income attributable to noncontrolling interests | (555 | ) | (1,472 | ) | (1,050 | ) | ||||||
| NET INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION | $ | (912 | ) | $ | 58 | $ | 9 | |||||
| AMOUNTS ATTRIBUTABLE TO THE AES CORPORATION | ||||||||||||
| COMMON STOCKHOLDERS: | ||||||||||||
| Income (loss) from continuing operations, net of tax | $ | (915 | ) | $ | 492 | $ | 496 | |||||
| Income (loss) from discontinued operations, net of tax | 3 | (434 | ) | (487 | ) | |||||||
| Net income (loss) | $ | (912 | ) | $ | 58 | $ | 9 | |||||
| BASIC EARNINGS PER SHARE: | ||||||||||||
| Income (loss) from continuing operations attributable to The AES Corporation common stockholders, net of tax | ||||||||||||
| $ | (1.21 | ) | $ | 0.63 | $ | 0.64 | ||||||
| Loss from discontinued operations attributable to The AES Corporation common stockholders, net of tax | ||||||||||||
| - | (0.56 | ) | (0.63 | ) | ||||||||
| NET INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION | ||||||||||||
| COMMON STOCKHOLDERS | $ | (1.21 | ) | $ | 0.07 | $ | 0.01 | |||||
| DILUTED EARNINGS PER SHARE: | ||||||||||||
| Income (loss) from continuing operations attributable to The AES Corporation common stockholders, net of tax | ||||||||||||
| $ | (1.21 | ) | $ | 0.63 | $ | 0.64 | ||||||
| Loss from discontinued operations attributable to The AES Corporation common stockholders, net of tax | ||||||||||||
| - | (0.56 | ) | (0.63 | ) | ||||||||
| NET INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION | ||||||||||||
| COMMON STOCKHOLDERS | $ | (1.21 | ) | $ | 0.07 | $ | 0.01 | |||||
| DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.08 | $ | - | $ | - | ||||||
| THE AES CORPORATION | ||||||||||||||||
| STRATEGIC BUSINESS UNIT INFORMATION (unaudited) | ||||||||||||||||
| Three Months Ended | Year Ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| ($ in millions) | 2012 | 2011 | 2012 | 2011 | ||||||||||||
| REVENUE | ||||||||||||||||
| US | $ | 917 | $ | 625 | $ | 3,759 | $ | 2,110 | ||||||||
| Andes | 741 | 619 | 3,020 | 2,989 | ||||||||||||
| Brazil | 1,522 | 1,503 | 5,788 | 6,640 | ||||||||||||
| MCAC (1) | 679 | 617 | 2,573 | 2,328 | ||||||||||||
| EMEA (2) | 605 | 652 | 2,292 | 2,271 | ||||||||||||
| Asia | 181 | 177 | 738 | 626 | ||||||||||||
| Corporate, Other and Inter-SBU eliminations | (5 | ) | (10 | ) | (29 | ) | (41 | ) | ||||||||
| Total Revenue | $ | 4,640 | $ | 4,183 | $ | 18,141 | $ | 16,923 | ||||||||
|
(1) |
MCAC includes MCAC Utilities which are reported within Corporate and Other in the segment disclosures provided in the notes to the Company’s financial statements. | |
|
(2) |
EMEA includes Europe Utilities and Africa Utilities which are reported within Corporate and Other in the segment disclosures provided in the notes to the Company’s financial statements. |
| THE AES CORPORATION | ||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||
| DECEMBER 31, 2012 AND 2011 | ||||||||
| 2012 | 2011 Revised(1) |
|||||||
|
(in millions, except share and per share data) |
||||||||
| ASSETS | ||||||||
| CURRENT ASSETS | ||||||||
| Cash and cash equivalents | $ | 1,970 | $ | 1,695 | ||||
| Restricted cash | 751 | 477 | ||||||
| Short-term investments | 696 | 1,356 | ||||||
| Accounts receivable, net of allowance for doubtful accounts of $309 and $273, respectively | 2,712 | 2,522 | ||||||
| Inventory | 769 | 775 | ||||||
| Deferred income taxes | 222 | 454 | ||||||
| Prepaid expenses | 231 | 157 | ||||||
| Other current assets | 1,114 | 1,560 | ||||||
| Current assets of discontinued operations and held for sale assets | - | 233 | ||||||
| Total current assets | 8,465 | 9,229 | ||||||
| NONCURRENT ASSETS | ||||||||
| Property, Plant and Equipment: | ||||||||
| Land | 1,008 | 1,089 | ||||||
| Electric generation, distribution assets and other | 31,837 | 31,068 | ||||||
| Accumulated depreciation | (9,723 | ) | (8,944 | ) | ||||
| Construction in progress | 2,791 | 1,788 | ||||||
| Property, plant and equipment, net | 25,913 | 25,001 | ||||||
| Other Assets: | ||||||||
| Investments in and advances to affiliates | 1,196 | 1,422 | ||||||
| Debt service reserves and other deposits | 565 | 876 | ||||||
| Goodwill | 1,999 | 3,820 | ||||||
| Other intangible assets, net of accumulated amortization of $276 and $164, respectively | 429 | 545 | ||||||
| Deferred income taxes | 996 | 715 | ||||||
| Other noncurrent assets | 2,242 | 2,346 | ||||||
| Noncurrent assets of discontinued operations and held for sale assets | 25 | 1,392 | ||||||
|
Total other assets |
7,452 | 11,116 | ||||||
| TOTAL ASSETS | $ | 41,830 | $ | 45,346 | ||||
| LIABILITIES AND EQUITY | ||||||||
| CURRENT LIABILITIES | ||||||||
| Accounts payable | $ | 2,638 | $ | 2,008 | ||||
| Accrued interest | 295 | 327 | ||||||
| Accrued and other liabilities | 2,532 | 3,389 | ||||||
| Non-recourse debt including $287 and $259, respectively, related to variable interest entities | 2,843 | 2,123 | ||||||
| Recourse debt | 11 | 305 | ||||||
| Current liabilities of discontinued operations and held for sale businesses | - | 286 | ||||||
| Total current liabilities | 8,319 | 8,438 | ||||||
| NONCURRENT LIABILITIES | ||||||||
| Non-recourse debt including $1,187 and $1,156, respectively, related to variable interest entities | 12,568 | 13,412 | ||||||
| Recourse debt | 5,951 | 6,180 | ||||||
| Deferred income taxes | 1,238 | 1,321 | ||||||
| Pension and other post-retirement liabilities | 2,456 | 1,729 | ||||||
| Other noncurrent liabilities | 3,706 | 3,111 | ||||||
| Noncurrent liabilities of discontinued operations and held for sale businesses | - | 1,348 | ||||||
| Total noncurrent liabilities | 25,919 | 27,101 | ||||||
| Commitments and Contingencies (see Notes 13 and 14) | ||||||||
| Cumulative preferred stock of subsidiaries | 78 | 78 | ||||||
| EQUITY | ||||||||
| THE AES CORPORATION STOCKHOLDERS’ EQUITY | ||||||||
|
Common stock ($0.01 par value, 1,200,000,000 shares authorized; 810,679,839 issued |
||||||||
|
and 744,263,855 outstanding at December 31, 2012 and 807,573,277 issued and 765,186,316 |
||||||||
|
outstanding at December 31, 2011) |
8 | 8 | ||||||
| Additional paid-in capital | 8,525 | 8,507 | ||||||
| Retained earnings (accumulated deficit) | (264 | ) | 678 | |||||
| Accumulated other comprehensive loss | (2,920 | ) | (2,758 | ) | ||||
| Treasury stock, at cost (66,415,984 and 42,386,961 shares at December 31, 2012 and 2011, respectively) | (780 | ) | (489 | ) | ||||
| Total The AES Corporation stockholders’ equity | 4,569 | 5,946 | ||||||
| NONCONTROLLING INTERESTS | 2,945 | 3,783 | ||||||
| Total equity | 7,514 | 9,729 | ||||||
| TOTAL LIABILITIES AND EQUITY | $ | 41,830 | $ | 45,346 | ||||
| (1) | December 31, 2011 balances revised to reflect updated DPL purchase accounting allocation. For further information see our Form 10-K for the year ended December 31, 2012 filed with the SEC. |
| THE AES CORPORATION | |||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) | |||||||||||||||||
| Three Months Ended | Year Ended | ||||||||||||||||
| December 31, | December 31, | ||||||||||||||||
| 2012 | 2011 | 2012 | 2011 | ||||||||||||||
| (in millions) | |||||||||||||||||
| OPERATING ACTIVITIES: | |||||||||||||||||
| Net income (loss) | $ | 323 | $ | 445 | $ | (357 | ) | $ | 1,530 | ||||||||
| Adjustments to net income (loss): | |||||||||||||||||
| Depreciation and amortization | 356 | 315 | 1,394 | 1,262 | |||||||||||||
| Gain from sale of investments and impairment expense | (36 | ) | 65 | 1,766 | 386 | ||||||||||||
| Deferred income taxes | 61 | (132 | ) | 162 | (199 | ) | |||||||||||
| Provisions for contingencies | (4 | ) | (6 | ) | 47 | 30 | |||||||||||
| Loss on the extinguishment of debt | 7 | 10 | 7 | 62 | |||||||||||||
| (Gain) loss on disposal and impairment write-down – discontinued operations | 46 | (389 | ) | (84 | ) | (388 | ) | ||||||||||
| Other | 24 | 84 | 34 | 149 | |||||||||||||
| Changes in operating assets and liabilities, net of effects of acquisitions: | |||||||||||||||||
| (Increase) decrease in accounts receivable | (50 | ) | (51 | ) | (241 | ) | (236 | ) | |||||||||
| (Increase) decrease in inventory | 34 | (23 | ) | 24 | (141 | ) | |||||||||||
| (Increase) decrease in prepaid expenses and other current assets | 30 | (74 | ) | 120 | (7 | ) | |||||||||||
| (Increase) decrease in other assets | (210 | ) | (236 | ) | (589 | ) | (403 | ) | |||||||||
| Increase (decrease) in accounts payable and current liabilities | 27 | 122 | 330 | 322 | |||||||||||||
| Increase (decrease) in income tax payables, net | 104 | 317 | (47 | ) | 166 | ||||||||||||
| Increase (decrease) in other liabilities | 60 | 124 | 335 | 351 | |||||||||||||
| Net cash provided by operating activities | 772 | 571 | 2,901 | 2,884 | |||||||||||||
| INVESTING ACTIVITIES: | |||||||||||||||||
| Capital expenditures | (655 | ) | (598 | ) | (2,236 | ) | (2,430 | ) | |||||||||
| Acquisitions—net of cash acquired | (2 | ) | (3,404 | ) | (20 | ) | (3,562 | ) | |||||||||
| Proceeds from the sale of businesses, net of cash sold | 207 | 880 | 639 | 927 | |||||||||||||
| Proceeds from the sale of assets | 42 | 28 | 46 | 117 | |||||||||||||
| Sale of short-term investments | 1,321 | 1,884 | 6,437 | 6,075 | |||||||||||||
| Purchase of short-term investments | (1,143 | ) | (2,228 | ) | (5,907 | ) | (5,860 | ) | |||||||||
| (Increase) decrease in restricted cash | (54 | ) | 225 | (43 | ) | 61 | |||||||||||
| (Increase) decrease in debt service reserves and other assets | 4 | 95 | 28 | (284 | ) | ||||||||||||
| Affiliate advances and equity investments | (90 | ) | (64 | ) | (89 | ) | (155 | ) | |||||||||
| Proceeds from performance bonds | - | - | - | 199 | |||||||||||||
| Proceeds from government grants for asset construction | 2 | 1 | 122 | 8 | |||||||||||||
| Proceeds from loan repayments | 1 | - | 1 | - | |||||||||||||
| Other investing | 20 | 9 | (1 | ) | (2 | ) | |||||||||||
| Net cash used in investing activities | (347 | ) | (3,172 | ) | (1,023 | ) | (4,906 | ) | |||||||||
| FINANCING ACTIVITIES: | |||||||||||||||||
| (Repayments) borrowings under the revolving credit facilities, net | 1 | 311 | (321 | ) | 437 | ||||||||||||
| Issuance of recourse debt | - | - | - | 2,050 | |||||||||||||
| Issuance of non-recourse debt | 569 | 1,702 | 1,391 | 3,218 | |||||||||||||
| Repayments of recourse debt | (227 | ) | (2 | ) | (235 | ) | (476 | ) | |||||||||
| Repayments of non-recourse debt | (566 | ) | (728 | ) | (1,325 | ) | (2,217 | ) | |||||||||
| Payments for financing fees | (16 | ) | (49 | ) | (40 | ) | (202 | ) | |||||||||
| Distributions to noncontrolling interests | (154 | ) | (98 | ) | (895 | ) | (1,088 | ) | |||||||||
| Contributions from noncontrolling interests | 31 | - | 43 | 6 | |||||||||||||
| Dividends paid on AES common stock | (30 | ) | - | (30 | ) | - | |||||||||||
| Financed capital expenditures | (4 | ) | (18 | ) | (34 | ) | (31 | ) | |||||||||
| Purchase of treasury stock | - | (54 | ) | (301 | ) | (279 | ) | ||||||||||
| Other financing | - | 1 | 8 | (6 | ) | ||||||||||||
| Net cash (used in) provided by financing activities | (396 | ) | 1,065 | (1,739 | ) | 1,412 | |||||||||||
| Effect of exchange rate changes on cash | (4 | ) | (43 | ) | 5 | (122 | ) | ||||||||||
| (Increase) decrease in cash of discontinued and held for sale businesses | 25 | (75 | ) | 131 | (79 | ) | |||||||||||
| Total increase (decrease) in cash and cash equivalents | 50 | (1,654 | ) | 275 | (811 | ) | |||||||||||
| Cash and cash equivalents, beginning | 1,920 | 3,349 | 1,695 | 2,506 | |||||||||||||
| Cash and cash equivalents, ending | $ | 1,970 | $ | 1,695 | $ | 1,970 | $ | 1,695 | |||||||||
| THE AES CORPORATION | |||||||||||||||||||
| ADJUSTED PRE-TAX CONTRIBUTION (PTC) AND ADJUSTED EPS (unaudited) | |||||||||||||||||||
| (In millions, except per share amounts) | |||||||||||||||||||
| Three Months Ended
December 31, 2012 |
Three Months Ended
December 31, 2011 |
||||||||||||||||||
| Per Share | Per Share | ||||||||||||||||||
| (Diluted) | (Diluted) | ||||||||||||||||||
|
Net of |
Net of NCI | Net of | Net of NCI | ||||||||||||||||
|
NCI* |
and Tax | NCI* | and Tax | ||||||||||||||||
| Income from continuing operations attributable to AES and Diluted EPS from continuing operations | $ | 229 | $ |
|
0.31 | $ | 139 | $ |
|
0.18 | |||||||||
| Add back income tax expense from continuing operations attributable to AES | 116 | 106 | |||||||||||||||||
| Pre-tax contribution | $ | 345 | $ | 245 | |||||||||||||||
| Adjustments: | |||||||||||||||||||
| Unrealized derivatives losses (1) | $ | 34 | $ | 0.04 | $ | 9 |
$ |
0.01 | |||||||||||
| Unrealized foreign currency transaction (gains)/ losses (2) | (8 | ) | (0.02 | ) | 16 | 0.03 | |||||||||||||
| Impairment (gains) / losses | (30 | ) | (0.02 |
)(3) |
14 |
0.01 |
(4) |
||||||||||||
| Debt retirement losses | 16 |
0.01 |
(5) |
4 | - | ||||||||||||||
| Adjusted PTC and Adjusted EPS | $ | 357 | $ |
|
0.32 | $ | 288 | $ | 0.23 | ||||||||||
| *NCI is defined as noncontrolling interest | |||||||||||||||||||
| (1) | Unrealized derivative losses were net of income tax per share of $0.01 and $0.00 in 2012 and 2011, respectively. | |
| (2) | Unrealized foreign currency transaction (gains) losses were net of income tax per share of $0.01 and $0.00 in 2012 and 2011, respectively. | |
| (3) | Amount primarily relates to the reduction in the goodwill impairment at DPL of $33 million ($33 million, or $0.04 per share, net of income tax of $0.00 per share). | |
| (4) | Amount includes the asset impairment at Kelanitissa of $5 million ($4 million, or $0.01 per share, net of noncontrolling interest of $1 million and of income tax of $0.00 per share). | |
| (5) | Amount primarily relates to the loss on retirement of debt at the Parent Company of $15 million ($10 million, or $0.01 per share, net of income tax of $0.01 per share). |
| THE AES CORPORATION | |||||||||||||||
| ADJUSTED PRE-TAX CONTRIBUTION (PTC) AND ADJUSTED EPS (unaudited) | |||||||||||||||
| (In millions, except per share amounts) | |||||||||||||||
| Year Ended
December 31, 2012 |
Year Ended
December 31, 2011 |
||||||||||||||
| Per Share | Per Share | ||||||||||||||
| (Diluted) | (Diluted) | ||||||||||||||
| Net of | Net of NCI | Net of | Net of NCI and | ||||||||||||
| NCI* | and Tax | NCI* | Tax | ||||||||||||
| Income (loss) from continuing operations attributable to AES and GAAP Diluted EPS from continuing operations | $ | (915 | ) | $ | (1.21 | ) | $ | 492 | $ | 0.63 | |||||
| Adjustment to Diluted shares | $ | 0.01 | - | ||||||||||||
| Non-GAAP Diluted EPS from continuing operations | $ | (1.20 | ) | $ | 0.63 | ||||||||||
| Add back income tax expense from continuing operations attributable to AES | 446 | 220 | |||||||||||||
| Pre-tax contribution | $ | (469 | ) | $ | 712 | ||||||||||
| Adjustments | |||||||||||||||
| Unrealized derivatives losses (1) | $ | 118 | $ | 0.11 | $ | 11 | $ | 0.01 | |||||||
| Unrealized foreign currency transaction (gains)/ losses (2) | (18 | ) | (0.03 | ) | 38 | 0.05 | |||||||||
| Disposition/ acquisition (gains) | (206 | ) | (0.18 |
)(3) |
- | - | |||||||||
| Impairment losses | 1,936 |
2.53 |
(4) |
271 |
0.29 |
(5) |
|||||||||
| Debt retirement losses | 16 |
0.01 |
(6) |
46 |
0.04 |
(7) |
|||||||||
| Adjusted PTC and Adjusted EPS | $ | 1,377 | $ | 1.24 | $ | 1,078 | $ | 1.02 | |||||||
| *NCI is defined as noncontrolling interest | |||||||||||||||
| (1) | Unrealized derivative losses were net of income tax per share of $0.04 and $0.01 in 2012 and 2011, respectively. | |
| (2) | Unrealized foreign currency transaction (gains) losses were net of income tax per share of $0.00 and $0.00 in 2012 and 2011, respectively. | |
| (3) | Amount primarily relates to the gains from the sale of 80% of our interest in Cartagena for $178 million ($109 million, or $0.14 per share, net of income tax of $0.09 per share) and equity method investments in China of $24 million ($25 million, or $0.03 per share, including an income tax credit of $1 million, or $0.00 per share). | |
| (4) | Amount primarily relates to the goodwill impairment at DPL of $1.82 billion ($1.82 billion, or $2.39 per share, net of income tax of $0.00 per share). Amount also includes other-than-temporary impairment of equity method investments in China of $32 million ($32 million, or $0.04 per share, net of income tax of $0.00 per share), and at InnoVent of $17 million ($17 million, or $0.02 per share, net of income tax of $0.00 per share), as well as asset impairments of wind turbines and projects of $41 million ($26 million, or $0.03 per share, net of income tax of $0.02 per share), at Kelanitissa of $19 million ($17 million, or $0.02 per share, net of noncontrolling interest of $2 million and of income tax of $0.00 per share), and at St. Patrick of $11 million ($11 million, or $0.01 per share, net of income tax of $0.00 per share). | |
| (5) | Amount includes other-than-temporary impairment of equity method investments at Chigen, including Yangcheng, of $79 million ($79 million, or $0.10 per share, net of income tax of $0.00 per share), asset impairments of wind turbines of $116 million ($75 million, or $0.10 per share, net of income tax of $0.05 per share), Kelanitissa of $42 million ($38 million, or $0.05 per share, net of noncontrolling interest of $4 million and of income tax of $0.00 per share), Bohemia of $9 million ($9 million, and $0.01 per share, net of income tax of $0.00 per share), and goodwill impairment at Chigen of $17 million ($17 million or $0.02 per share, net of income tax of $0.00 per share). | |
| (6) | Amount primarily relates to the loss on retirement of debt at the Parent Company of $15 million ($10 million, or $0.01 per share, net of income tax of $0.01 per share). | |
| (7) | Amount includes loss on retirement of debt at Gener of $38 million ($22 million, or $0.03 per share, net of noncontrolling interest of $11 million and of income tax of $0.01 per share) and at IPL of $15 million ($10 million, or $0.01 per share, net of income tax of $0.01 per share). |
| THE AES CORPORATION | ||||||||||||
| NON-GAAP FINANCIAL MEASURES (unaudited) | ||||||||||||
| Three Months Ended | Year Ended | |||||||||||
| December 31, | December 31, | |||||||||||
| ($ in millions) | 2012 | 2011 | 2012 | 2011 | ||||||||
| Calculation of Maintenance Capital Expenditures for | ||||||||||||
| Free Cash Flow (1) Reconciliation Below: | ||||||||||||
| Maintenance Capital Expenditures | $ | 300 | $ | 244 | $ | 968 | $ | 889 | ||||
| Environmental Capital Expenditures | 23 | 23 | 75 | 82 | ||||||||
| Growth Capital Expenditures | 336 | 349 | 1,227 | 1,490 | ||||||||
| Total Capital Expenditures | $ | 659 | $ | 616 | $ | 2,270 | $ | 2,461 | ||||
| Reconciliation of Proportional Operating Cash Flow(2) | ||||||||||||
| Consolidated Operating Cash Flow | $ | 772 | $ | 571 | $ | 2,901 | $ | 2,884 | ||||
| Less: Proportional Adjustment Factor | 281 | 237 | 966 | 1,312 | ||||||||
| Proportional Operating Cash Flow(2) | $ | 491 | $ | 334 | $ | 1,935 | $ | 1,572 | ||||
| Reconciliation of Free Cash Flow(1) | ||||||||||||
| Consolidated Operating Cash Flow | $ | 772 | $ | 571 | $ | 2,901 | $ | 2,884 | ||||
| Less: Maintenance Capital Expenditures, net of reinsurance proceeds | 269 | 239 | 923 | 878 | ||||||||
| Less: Environmental Capital Expenditures | 23 | 23 | 75 | 82 | ||||||||
| Free Cash Flow(1) | $ | 480 | $ | 309 | $ | 1,903 | $ | 1,924 | ||||
| Reconciliation of Proportional Free Cash Flow(1),(2) | ||||||||||||
| Proportional Operating Cash Flow | $ | 491 | $ | 334 | $ | 1,935 | $ | 1,572 | ||||
|
Less: Proportional Maintenance Capital Expenditures, net of reinsurance proceeds and Environmental Capital Expenditures |
198 | 166 | 693 | 640 | ||||||||
| Proportional Free Cash Flow(1),(2) | $ | 293 | $ | 168 | $ | 1,242 | $ | 932 | ||||
| (1) | Free Cash Flow (a non-GAAP financial measure) is defined as net cash from operating activities less maintenance capital expenditures (including environmental capital expenditures), net of reinsurance proceeds from third parties. AES believes that free cash flow is a useful measure for evaluating our financial condition because it represents the amount of cash provided by operations less maintenance capital expenditures as defined by our businesses, that may be available for investing or for repaying debt. | |
| (2) | See footnote (2) on Guidance Elements for definition of proportional financial metrics. |
| The AES Corporation | |||||||||||||
| Parent Financial Information | |||||||||||||
| Parent only data: last four quarters | |||||||||||||
| ($ in millions) | 4 Quarters Ended | ||||||||||||
| December 31, | September 30, | June 30, | March 31, | ||||||||||
|
Total subsidiary distributions & returns of capital to Parent |
2012 | 2012 | 2012 | 2012 | |||||||||
| Actual | Actual | Actual | Actual | ||||||||||
| Subsidiary distributions (1) to Parent & QHCs | $ | 1,332 | $ | 1,252 | $ | 1,267 | $ | 1,287 | |||||
| Returns of capital distributions to Parent & QHCs | 29 | 143 | 233 | 207 | |||||||||
| Total subsidiary distributions & returns of capital to parent | $ | 1,361 | $ | 1,395 | $ | 1,500 | $ | 1,494 | |||||
| Parent only data: quarterly | |||||||||||||
| ($ in millions) | Quarter Ended | ||||||||||||
| December 31, | September 30, | June 30, | March 31, | ||||||||||
|
Total subsidiary distributions & returns of capital to Parent |
2012 | 2012 | 2012 | 2012 | |||||||||
| Actual | Actual | Actual | Actual | ||||||||||
| Subsidiary distributions to Parent & QHCs | $ | 450 | $ | 331 | $ | 374 | $ | 176 | |||||
| Returns of capital distributions to Parent & QHCs | (100 | ) | 12 | 34 | 83 | ||||||||
| Total subsidiary distributions & returns of capital to Parent | $ | 350 | $ | 343 | $ | 408 | $ | 259 | |||||
|
Parent Company Liquidity (2) |
Balance at | ||||||||||||
| ($ in millions) | December 31, | September 30, | June 30, | March 31, | |||||||||
| 2012 | 2012 | 2012 | 2012 | ||||||||||
| Actual | Actual | Actual | Actual | ||||||||||
| Cash at Parent & Cash at QHCs (3) | $ | 311 | $ | 444 | $ | 240 | $ | 133 | |||||
| Availability under credit facilities | 795 | 795 | 795 | 778 | |||||||||
| Ending liquidity | $ | 1,106 | $ | 1,239 | $ | 1,035 | $ | 911 | |||||
| (1) |
Subsidiary distributions should not be construed as an alternative to Net Cash Provided by Operating Activities which are determined in accordance with GAAP. Subsidiary distributions are important to the Parent Company because the Parent Company is a holding company that does not derive any significant direct revenues from its own activities but instead relies on its subsidiaries’ business activities and the resultant distributions to fund the debt service, investment and other cash needs of the holding company. The reconciliation of difference between the subsidiary distributions and the Net Cash Provided by Operating Activities consists of cash generated from operating activities that is retained at the subsidiaries for a variety of reasons which are both discretionary and non-discretionary in nature. These factors include, but are not limited to, retention of cash to fund capital expenditures at the subsidiary, cash retention associated with non-recourse debt covenant restrictions and related debt service requirements at the subsidiaries, retention of cash related to sufficiency of local GAAP statutory retained earnings at the subsidiaries, retention of cash for working capital needs at the subsidiaries, and other similar timing differences between when the cash is generated at the subsidiaries and when it reaches the Parent Company and related holding companies. |
|
| (2) | Parent Company Liquidity is defined as cash at the Parent Company plus availability under corporate credit facilities plus cash at qualified holding companies (QHCs). AES believes that unconsolidated Parent Company liquidity is important to the liquidity position of AES as a Parent Company because of the non-recourse nature of most of AES’s indebtedness. | |
| (3) | The cash held at QHCs represents cash sent to subsidiaries of the company domiciled outside of the US. Such subsidiaries had no contractual restrictions on their ability to send cash to AES, the Parent Company. Cash at those subsidiaries was used for investment and related activities outside of the US. These investments included equity investments and loans to other foreign subsidiaries as well as development and general costs and expenses incurred outside the US. Since the cash held by these QHCs is available to the Parent, AES uses the combined measure of subsidiary distributions to Parent and QHCs as a useful measure of cash available to the Parent to meet its international liquidity needs. |
| THE AES CORPORATION | ||||||
| 2012 FINANCIAL GUIDANCE ELEMENTS(1) | ||||||
| 2012 Updated Financial Guidance (as of 11/7/2012) | ||||||
| Proportional | ||||||
| Consolidated |
Adjustment Factors(2) |
Proportional | ||||
| Income Statement Elements | ||||||
| Gross Margin | $3,600 to 3,800 million | $950 million | $2,650 to 2,850 million | |||
| Adjusted Earnings Per Share(3) | $1.22 to 1.30 | |||||
| Cash Flow Elements | ||||||
| Net Cash From Operating Activities | $2,900 to 3,100 million | $975 million | $1,925 to 2,125 million | |||
| Operational Capital Expenditures (a) | $1,050 to 1,125 million | $300 million | $725 to 850 million | |||
| Environmental Capital Expenditures (b) | $100 to 125 million | $25 million | $75 to 100 million | |||
| Maintenance Capital Expenditures (a + b) | $1,150 to 1,250 million | $325 million | $800 to 950 million | |||
| Free Cash Flow (4) | $1,700 to 1,900 million | $650 million | $1,050 to 1,250 million | |||
| Subsidiary Distributions (5) | $1,325 to 1,525 million | |||||
| Parent Free Cash Flow (6) | $550 to 650 million | |||||
| Reconciliation of Free Cash Flow | ||||||
| Net Cash from Operating Activities | $2,900 to 3,100 million | $975 million | $1,925 to 2,125 million | |||
| Less: Maintenance Capital Expenditures | $1,150 to 1,250 million | $325 million | $800 to 950 million | |||
| Free Cash Flow (7) | $1,700 to 1,900 million | $650 million | $1,050 to 1,250 million | |||
| Reconciliation of Parent Free Cash Flow | ||||||
| Subsidiary distributions | $1,325 to 1,525 million | |||||
| Less: Cash Interest | $450 to 500 million | |||||
| Less: Cash for development, SGA, and taxes | $325 to 375 million | |||||
| Parent Free Cash Flow (6) | $550 to 650 million | |||||
| Reconciliation of Adjusted Pre-Tax Contribution (7) | ||||||
| Adjusted Pre-Tax Contribution (7) Before Corporate Charges | $1,900 to 2,100 million | |||||
| Less: Corporate Charges | $650 to 750 million | |||||
| Adjusted Pre-Tax Contribution (7) After Corporate Charges | $1,250 to 1,350 million | |||||
|
(1) |
2012 Guidance is based on expectations for future foreign exchange rates and commodity prices as of September 30, 2012. | |
|
(2) |
AES is a holding company that derives its income and cash flows from the activities of its subsidiaries, some of which may not be wholly-owned by the Company. Accordingly, the Company has presented certain financial metrics which are defined as Proportional (a non-GAAP financial measure). Proportional metrics present the Company’s estimate of its share in the economics of the underlying metric. The Company believes that the Proportional metrics are useful to investors because they exclude the economic share in the metric presented that is held by non-AES shareholders. For example, Net Cash from Operating Activities (Operating Cash Flow) is a GAAP metric which presents the Company’s cash flow from operations on a consolidated basis, including operating cash flow allocable to noncontrolling interests. Proportional Operating Cash Flow removes the share of operating cash flow allocable to noncontrolling interests and therefore may act as an aid in the valuation of the Company. Proportional metrics are reconciled to the nearest GAAP measure. Certain assumptions have been made to estimate our proportional financial measures. These assumptions include: (i) the Company’s economic interest has been calculated based on a blended rate for each consolidated business when such business represents multiple legal entities; (ii) the Company’s economic interest may differ from the percentage implied by the recorded net income or loss attributable to noncontrolling interests or dividends paid during a given period; (iii) the Company’s economic interest for entities accounted for using the hypothetical liquidation at book value method is 100%; (iv) individual operating performance of the Company’s equity method investments is not reflected and (v) inter-segment transactions are included as applicable for the metric presented. | |
|
(3) |
Adjusted earnings per share (a non-GAAP financial measure) is defined as diluted earnings per share from continuing operations excluding gains or losses of the consolidated entity due to (a) unrealized gains or losses related to derivative transactions, (b) unrealized foreign currency gains or losses, (c) significant gains or losses due to dispositions and acquisitions of business interests, (d) significant losses due to impairments, and (e) costs due to the early retirement of debt. The GAAP measure most comparable to Adjusted EPS is diluted earnings per share from continuing operations. AES believes that adjusted earnings per share better reflects the underlying business performance of the Company, and is considered in the Company’s internal evaluation of financial performance. Factors in this determination include the variability due to unrealized gains or losses related to derivative transactions, unrealized foreign currency gains or losses, losses due to impairments and strategic decisions to dispose or acquire business interests or retire debt, which affect results in a given period or periods. Adjusted earnings per share should not be construed as an alternative to diluted earnings per share from continuing operations, which is determined in accordance with GAAP. Non-GAAP financial measure as reconciled in the table. Beginning in the first quarter of 2013, the Company will exclude in its determination of Adjusted EPS all gains or losses due to dispositions and acquisitions of business interests and all losses due to impairments, not just those that were deemed significant per our previous definition. | |
|
(4) |
Free Cash Flow is reconciled above. Free cash flow (a non-GAAP financial measure) is defined as net cash from operating activities less maintenance capital expenditures (including environmental capital expenditures), net of reinsurance proceeds from third parties. AES believes that free cash flow is a useful measure for evaluating our financial condition because it represents the amount of cash provided by operations less maintenance capital expenditures as defined by our businesses, that may be available for investing or for repaying debt. | |
|
(5) |
Subsidiary distributions should not be construed as an alternative to Net Cash Provided by Operating Activities which are determined in accordance with GAAP. Subsidiary distributions are important to the Parent Company because the Parent Company is a holding company that does not derive any significant direct revenues from its own activities but instead relies on its subsidiaries’ business activities and the resultant distributions to fund the debt service, investment and other cash needs of the holding company. The reconciliation of the difference between the subsidiary distributions and the Net Cash Provided by Operating Activities consists of cash generated from operating activities that is retained at the subsidiaries for a variety of reasons which are both discretionary and non-discretionary in nature. These factors include, but are not limited to, retention of cash to fund capital expenditures at the subsidiary, cash retention associated with non-recourse debt covenant restrictions and related debt service requirements at the subsidiaries, retention of cash related to sufficiency of local GAAP statutory retained earnings at the subsidiaries, retention of cash for working capital needs at the subsidiaries, and other similar timing differences between when the cash is generated at the subsidiaries and when it reaches the Parent Company and related holding companies. | |
|
(6) |
Parent Free Cash Flow is reconciled above. Parent Free Cash Flow (a non-GAAP financial measure) should not be construed as an alternative to Net Cash Provided by Operating Activities which is determined in accordance with GAAP. Parent Free Cash Flow is available to fund shareholder dividends, equity repurchases, growth investments, recourse debt repayments, and other uses by the Parent Company. | |
|
(7) |
Adjusted Pre-Tax Contribution (a non-GAAP financial measure) represents pre-tax income from continuing operations attributable to AES excluding gains or losses of the consolidated entity due to (a) unrealized gains or losses related to derivative transactions, (b) unrealized foreign currency gains or losses, (c) significant gains or losses due to dispositions and acquisitions of business interests, (d) significant losses due to impairments, and (e) costs due to the early retirement of debt. It includes net equity in earnings of affiliates, on an after-tax basis. The GAAP measure most comparable to Adjusted PTC is income from continuing operations attributable to AES. AES believes that Adjusted PTC better reflects the underlying business performance of the Company and is considered in the Company’s internal evaluation of financial performance. Factors in this determination include the variability due to unrealized gains or losses related to derivative transactions, unrealized foreign currency gains or losses, losses due to impairments and strategic decisions to dispose or acquire business interests or retire debt, which affect results in a given period or periods. Earnings before tax represents the business performance of the Company before the application of statutory income tax rates and tax adjustments, including the affects of tax planning, corresponding to the various jurisdictions in which the Company operates. Adjusted PTC should not be construed as an alternative to income from continuing operations attributable to AES, which is determined in accordance with GAAP. Beginning in the first quarter of 2013, the Company will exclude in its determination of Adjusted PTC all gains or losses due to dispositions and acquisitions of business interests and all losses due to impairments, not just those that were deemed significant per our previous definition. |
| THE AES CORPORATION | ||||
| 2013 FINANCIAL GUIDANCE ELEMENTS(1) | ||||
| 2013 Financial Guidance (as of 2/27/13) | ||||
| Consolidated | Proportional (2) | |||
| Income Statement Guidance | ||||
| Adjusted Earnings Per Share (3) | $1.24 to $1.32 | |||
| Cash Flow Guidance | ||||
| Net Cash Provided by Operating Activities | $2,500 to $3,100 million | |||
| Free Cash Flow (4) | $750 to $1,050 million | |||
| Reconciliation of Free Cash Flow Guidance | ||||
| Net Cash from Operating Activities | $2,500 to $3,100 million | $1,650 to $1,950 million | ||
| Less: Maintenance Capital Expenditures | $1,050 to $1,350 million | $750 to $1,050 million | ||
| Free Cash Flow (4) | $1,300 to $1,900 million | $750 to $1,050 million | ||
| (1) | 2013 Guidance is based on expectations for future foreign exchange rates and commodity prices as of December 31, 2012. | |
| (2) |
AES is a holding company that derives its income and cash flows from the activities of its subsidiaries, some of which may not be wholly-owned by the Company. Accordingly, the Company has presented certain financial metrics which are defined as Proportional (a non-GAAP financial measure). Proportional metrics present the Company’s estimate of its share in the economics of the underlying metric. The Company believes that the Proportional metrics are useful to investors because they exclude the economic share in the metric presented that is held by non-AES shareholders. For example, Net Cash from Operating Activities (Operating Cash Flow) is a GAAP metric which presents the Company’s cash flow from operations on a consolidated basis, including operating cash flow allocable to noncontrolling interests. Proportional Operating Cash Flow removes the share of operating cash flow allocable to noncontrolling interests and therefore may act as an aid in the valuation of the Company. Proportional metrics are reconciled to the nearest GAAP measure. Certain assumptions have been made to estimate our proportional financial measures. These assumptions include: (i) the Company’s economic interest has been calculated based on a blended rate for each consolidated business when such business represents multiple legal entities; (ii) the Company’s economic interest may differ from the percentage implied by the recorded net income or loss attributable to noncontrolling interests or dividends paid during a given period; (iii) the Company’s economic interest for entities accounted for using the hypothetical liquidation at book value method is 100%; (iv) individual operating performance of the Company’s equity method investments is not reflected and (v) inter-segment transactions are included as applicable for the metric presented. |
|
| (3) | Adjusted earnings per share (a non-GAAP financial measure) is defined as diluted earnings per share from continuing operations excluding gains or losses of the consolidated entity due to (a) mark-to-market amounts related to derivative transactions, (b) unrealized foreign currency gains or losses, (c) gains or losses due to dispositions and acquisitions of business interests, (d) losses due to impairments, and (e) costs due to the early retirement of debt. The GAAP measure most comparable to Adjusted EPS is diluted earnings per share from continuing operations. AES believes that adjusted earnings per share better reflects the underlying business performance of the Company, and is considered in the Company’s internal evaluation of financial performance. Factors in this determination include the variability due to mark-to-market gains or losses related to derivative transactions, currency gains or losses, losses due to impairments and strategic decisions to dispose or acquire business interests or retire debt, which affect results in a given period or periods. Adjusted earnings per share should not be construed as an alternative to diluted earnings per share from continuing operations, which is determined in accordance with GAAP. Non-GAAP financial measure as reconciled in the table. Beginning in the first quarter of 2013, the Company will exclude in its determination of Adjusted EPS all gains or losses due to dispositions and acquisitions of business interests and all losses due to impairments, not just those that were deemed significant per our previous definition. | |
| (4) | Free Cash Flow is reconciled above. Free cash flow (a non-GAAP financial measure) is defined as net cash from operating activities less maintenance capital expenditures (including environmental capital expenditures), net of reinsurance proceeds from third parties. AES believes that free cash flow is a useful measure for evaluating our financial condition because it represents the amount of cash provided by operations less maintenance capital expenditures as defined by our businesses, that may be available for investing or for repaying debt. |
Source: AES
For more information on: AES
180 Trackbacks
…
[...]please stop by the web sites we stick to, like this one, because it represents our picks through the web[...]…
The Slave of the Husband…
In search of ahead to finding out additional from you afterward!……
juegos de mario bros…
This is my great post about this….
Jocuri cu barbi…
This is my great post about this….
Jocuri cu elicoptere…
This is my great post about this….
…
[...]Wonderful story, reckoned we could combine some unrelated data, nevertheless definitely worth taking a look, whoa did one learn about Mid East has got a lot more problerms at the same time [...]…
The Ships’s Voyages…
I think know-how just causes it to be worse. Now there is a channel to never ever treatment, now there would not become a chance for them to find….
…
[...]here are some links to web-sites that we link to since we think they are worth visiting[...]…
Tao of Badass…
[...]here are some hyperlinks to web-sites that we link to due to the fact we feel they may be really worth visiting[...]…
Does The Tao of Badass Works…
[...]usually posts some incredibly fascinating stuff like this. If you are new to this site[...]…
this was…
Very good info could be identified on this internet web site….
…
[...]Every as soon as in a whilst we pick out blogs that we read. Listed below are the latest sites that we pick [...]…
nice…
hi!,I love your writing very much! proportion we keep up a correspondence extra approximately your post on AOL? I require an expert on this house to unravel my problem. May be that\’s you! Taking a look ahead to look you….
Разное (Эротика)…
from an erect and motionless head….
louis vuitton Bags…
Find Everyday Low Prices at louis vuitton Store! Fantastic Deals on louis vuitton Bags…
Welcome to my beauty review blog!…
I would just like to say welcome to my very first beauty review blog!…
OK…
You could certainly see your expertise in the work you write. The world hopes for even more passionate writers like you who aren\’t afraid to say how they believe. Always go after your heart….
Its hard to find good help…
I am regularly saying that its difficult to procure quality help, but here is…
I like your idea. I suggest to take out for the general discussion….
Quite right! It seems to me it is very excellent idea. Completely with you I will agree….
Рыбалка и охота…
You don’t own a Bible! she said, in utter surprise, and with a touch…
It agree, rather useful message…
I confirm. And I have faced it. Let’s discuss this question. Here or in PM….
The Absent Game…
Amongst me and my husband we’ve owned much more MP3 gamers over the years than I can count, which include Sansas, iRivers, iPods (traditional & touch), the Ibiza Rhapsody, etc. But, the last few decades I’ve settled down to one line of players….
here by…
Amongst me and my husband we have owned much more MP3 gamers over time than I can count, including Sansas, iRivers, iPods (common & touch), the Ibiza Rhapsody, etc. But, the last few ages I’ve settled down to one line of gamers….
yes click…
I saw this really good post today….
Thorn of Girl…
Superb information and facts could be identified on this internet weblog….
crowd control systems…
Controlling the crowd outside any event can be difficult….
excellent making…
Howdy may nicely somebody mind allowing us realize that webhost you may be using? I’ve loaded your site in 3 different web internet browsers and I have to say this web web web page loads faster there following numerous. Are you presently effective wit…
Легкая атлетика…
work to pay for ‘em. She lies like that for a spell, and then she rouses…
…
[...]one of our guests not too long ago advised the following website[...]…
Keep Writing……
[...]Of course I like your my vegas business website, however you have to take a look at the spelling on quite a few of your posts. Several of them are rife with spelling issues and I find it very silly to inform you. On the other hand I will definitel…
Genuinely Looking Forward To Read More…
I absolutely enjoyed reading your article. So many thanks Again. Really Cool….
superb web sites…
Hi associated along with it is solution via Iowa! Now i’m just bored through the work accordingly we serious to research your website regarding this specific we telephone throughout dinner split. My husband as well as still wife which is suggested the…
driving lessons maidstone…
My personal Driving instructor will be an individually dash business recommending good quality driving sessions in as well as available Maidstone, Sevenoaks, Tunbridge Bore holes, Sittingbourne, Chatham, Gillingham & Western side Transmitting….
Google…
Here is a good Weblog You might Discover Interesting that we Encourage You…
paintless dent repair by pdrti.com…
[...]Wonderful story, reckoned we could combine a few unrelated information, nonetheless genuinely really worth taking a search, whoa did one understand about Mid East has got much more problerms at the same time [...]…
Сборники…
the outside and he slid down by it. Godfrey shifted the rope on to the…
Музыкальная школа…
and had, after he changed his dress, sewn up his money in the collar of…
Brilliant Article…
Many thanks for this article post. Really expecting a lot more. Want more….
mbt mens kabisa 11…
I carry on listening to the reports speak about getting free online grant applications so I have been looking around for the best site to get one. Could you advise me please, where could i find some?…
paintless dent repair – http://www.dingwizard.org…
[...]The info talked about within the post are a few of the ideal obtainable [...]…
Superb Blog…
Major thanks for the blog. Will definitely continue reading……
…
[...]please take a look at the internet sites we follow, which includes this one particular, because it represents our picks from the web[...]…
The Silent Shard…
This may almost certainly be pretty valuable for some within your employment I decide to do not only with my blog site but…
Just Browsing…
While I was browsing today I noticed a great article concerning…
The Slave of the Husband…
In search of ahead to studying excess from you afterward!……
Its hard to find good help…
I am regularly proclaiming that its difficult to find quality help, but here is…
…
[...]one of our guests recently encouraged the following website[...]…
Stuff…
I love reading through a post that will make men and women think. Also, many thanks for allowing me to comment….
Lloyd Irvin Rape…
[...]below you will uncover the link to some internet sites that we think you ought to visit[...]…
500 fast cash…
[...]Every as soon as in a even though we opt for blogs that we study. Listed below are the newest web-sites that we opt for [...]…
hello…
Oh my goodness! Awesome article dude! Many thanks, However I am having problems with your RSS. I don’t know why I can’t join it. Is there anybody having the same RSS problems? Anybody who knows the solution will you kindly respond? Thanx!!…
Stuff…
I need to to thank you for this good read!! I certainly enjoyed every little bit of it. I’ve got you book marked to check out new things you post……
Mamry…
The next time I read a blog, Hopefully it doesn’t disappoint me just as much as this particular one. I mean, I know it was my choice to read, nonetheless I genuinely thought you would probably have something interesting to say. All I hear is a bunch o…
footwear…
Pretty! This has been a really wonderful post. Many thanks for supplying these details….
Mamry…
Everyone loves it whenever people come together and share thoughts. Great website, stick with it….
Where here against talent…
It is remarkable, rather amusing answer…
Meechai…
Hi! I could have sworn I’ve visited this web site before but after looking at many of the posts I realized it’s new to me. Anyways, I’m certainly pleased I stumbled upon it and I’ll be book-marking it and checking back frequently….
payday loans direct lender…
[...]very few sites that come about to become detailed beneath, from our point of view are undoubtedly very well really worth checking out[...]…
repair iphone 5 melbourne…
A fabulous impaired iPhone is a unbeneficial iPhone. Although it tough cause points work whenever your iPhone television screen is without a doubt got and even broken….
chat mit girl…
[...]Here are several of the internet sites we advise for our visitors[...]…
Woman of Alien…
Ideal work you might have completed, this page is actually neat with amazing facts. Time is God’s strategy for maintaining almost everything from happening at the same time….
foundy…
Hi, I do believe this is a great site. I stumbledupon it
I’m going to revisit yet again since I book-marked it. Money and freedom is the greatest way to change, may you be rich and continue to help other people….
paintless dent removal…
[...]always a massive fan of linking to bloggers that I enjoy but do not get lots of link really like from[...]…
forex trading currency…
[...]one of our guests just lately suggested the following website[...]…
lawyer directory Coupon code…
[...]The information mentioned in the write-up are some of the ideal accessible [...]…
replica watches…
Just take a stroll down the street and you might find someone at the street corner offering Hublot Replica…
Souls in the Waves…
Excellent Early morning, I just stopped in to visit your site and considered I would say I liked myself….
Sites we Like……
[...] Every once in a while we choose blogs that we read. Listed below are the latest sites that we choose [...]……
Great website…
[...]we like to honor many other internet sites on the web, even if they aren’t linked to us, by linking to them. Under are some webpages worth checking out[...]……
Websites worth visiting…
[...]here are some links to sites that we link to because we think they are worth visiting[...]……
Read was interesting, stay in touch……
[...]please visit the sites we follow, including this one, as it represents our picks from the web[...]……
…
[...]one of our visitors not too long ago advised the following website[...]…
Cool…
Excellent article. I’m going through a few of these issues as well…..
Awesome website…
[...]the time to read or visit the content or sites we have linked to below the[...]……
best online marketing strategies…
[...]Here is a great Blog You may Obtain Intriguing that we Encourage You[...]…
You should check this out…
[...] Wonderful story, reckoned we could combine a few unrelated data, nevertheless really worth taking a look, whoa did one learn about Mid East has got more problerms as well [...]……
Great website…
[...]we like to honor many other internet sites on the web, even if they aren’t linked to us, by linking to them. Under are some webpages worth checking out[...]……
Sites we Like……
[...] Every once in a while we choose blogs that we read. Listed below are the latest sites that we choose [...]……
Sources…
[...]check below, are some totally unrelated websites to ours, however, they are most trustworthy sources that we use[...]……
Websites you should visit…
[...]below you’ll find the link to some sites that we think you should visit[...]……
Cool sites…
[...]we came across a cool site that you might enjoy. Take a look if you want[...]……
Links…
[...]Sites of interest we have a link to[...]……
understanding women…
[...]Wonderful story, reckoned we could combine a few unrelated information, nonetheless genuinely really worth taking a look, whoa did a single understand about Mid East has got a lot more problerms as well [...]…
fly fishing supplies…
[...]always a massive fan of linking to bloggers that I appreciate but really don’t get a lot of link enjoy from[...]…
Websites we think you should visit…
[...]although websites we backlink to below are considerably not related to ours, we feel they are actually worth a go through, so have a look[...]……
hermes handbags…
http://955.cc/dsFA hermes handbags model that you can buy…
Its hard to find good help…
I am regularly saying that its difficult to procure good help, but here is…
Digg…
While checking out DIGG yesterday I found this…
like…
[...]usually posts some quite fascinating stuff like this. If youre new to this site[...]…
hermes bags…
http://955.cc/dsF9 hermes pouches that make up that canada…
Sources…
[...]check below, are some totally unrelated websites to ours, however, they are most trustworthy sources that we use[...]……
Check this out…
[...] that is the end of this article. Here you’ll find some sites that we think you’ll appreciate, just click the links over[...]……
Blogs ou should be reading…
[...]Here is a Great Blog You Might Find Interesting that we Encourage You[...]……
Title…
Urgh!!! I just typed a super mega comment, but it disappeared when I hit send. Anyway, I’m not going to retype it again, so I just wanted to say that I agree with you and that this is a great blog! 8>)…
Beker…
You are so awesome! I don’t suppose I have read anything like that before. So nice to discover another person with unique thoughts on this subject matter. Seriously.. thank you for starting this up. This website is one thing that is needed on the web,…
xxx password…
[...]please take a look at the websites we adhere to, which includes this 1, because it represents our picks in the web[...]…
hypnosis for weight loss…
[...]Sites of interest we’ve a link to[...]…
heart rate monitor…
[...]that will be the end of this write-up. Here you?ll locate some web sites that we consider you?ll enjoy, just click the links over[...]…
eee pc 1005ha…
[...]Wonderful story, reckoned we could combine a few unrelated data, nevertheless really really worth taking a search, whoa did a single discover about Mid East has got additional problerms too [...]…
first birthday outfits…
[...]please check out the web-sites we adhere to, such as this one particular, as it represents our picks from the web[...]…
replica watches…
Antique Rolex watches and used Rolex watches can be found at live auctions from time to time as well…
Dreary Day…
It was a dreary day here today, so I just took to messing around online and found…
sell my car…
[...]Every when in a even though we decide on blogs that we read. Listed below are the newest web pages that we pick out [...]…
Blogs ou should be reading…
[...]Here is a Great Blog You Might Find Interesting that we Encourage You[...]……
bin number lookup…
[...]just beneath, are many completely not related sites to ours, having said that, they’re surely really worth going over[...]…
Its hard to find good help…
I am forever saying that its hard to find good help, but here is…
Informative and precise…
Its difficult to find informative and accurate information but here I found…
Healing’s Dragon…
to find troubles to further improve my web-site!I suppose its okay to make usage of some of one’s ideas!!…
http://buytruthaboutabs.webstarts.com…
[...]we prefer to honor several other net sites on the net, even if they arent linked to us, by linking to them. Underneath are some webpages really worth checking out[...]…
wedding flower…
[...]usually posts some very exciting stuff like this. If you are new to this site[...]…
windshields mission viejo…
[...]Here are several of the sites we recommend for our visitors[...]…
Grenade Thermo Detonator…
[...]The information talked about in the article are a number of the most beneficial offered [...]…
Title…
Urgh!!! I just typed a super long comment, but it disappeared when I hit send. Anyway, I’m not going to redo it again, so I just wanted to say that I agree with you and that this is a cool blog! 8>)…
arcade games script…
[...]below you will find the link to some web sites that we assume you should visit[...]…
first class flights…
[...]The information mentioned within the report are a few of the most beneficial readily available [...]…
cheap cialis…
[...]always a big fan of linking to bloggers that I love but dont get a whole lot of link adore from[...]…
soutien gorge grande taille…
[...]Every after in a though we select blogs that we read. Listed beneath are the most recent web-sites that we select [...]…
watch this video…
[...]just beneath, are various totally not connected web pages to ours, on the other hand, they are certainly worth going over[...]…
tips on how to get your ex back…
[...]check below, are some absolutely unrelated websites to ours, however, they’re most trustworthy sources that we use[...]…
diy concrete staining…
[...]usually posts some very fascinating stuff like this. If you?re new to this site[...]…
The Slave of the Husband…
Searching for ahead to learning additional from you afterward!……
The Silent Shard…
This can probably be quite beneficial for some of the positions I want to will not only with my blog but…
CameronChell…
with small-business owners and operators from across Canada….
Stuff…
I was very pleased to uncover this web site. I wanted to thank you for your time just for this fantastic read!! I definitely savored every part of it and i also have you saved as a favorite to see new things in your website….
Check this out…
[...] that is the end of this article. Here you’ll find some sites that we think you’ll appreciate, just click the links over[...]……
Gems form the internet…
[...]very few websites that happen to be detailed below, from our point of view are undoubtedly well worth checking out[...]……
Links…
[...]Sites of interest we have a link to[...]……
Links…
[...]Sites of interest we have a link to[...]……
Check this out…
[...] that is the end of this article. Here you’ll find some sites that we think you’ll appreciate, just click the links over[...]……
Amsterdam city guide…
[...]please stop by the web pages we stick to, including this one particular, because it represents our picks through the web[...]…
Great website…
[...]we like to honor many other internet sites on the web, even if they aren’t linked to us, by linking to them. Under are some webpages worth checking out[...]……
Recent Blogroll Additions……
[...]usually posts some very interesting stuff like this. If you’re new to this site[...]……
Wikia…
Wika linked to this website…
What is Organic SEO…
[...]The data mentioned in the post are a number of the very best available [...]…
Visit this site…
Services for taking action to ensure that the competitive landscape of the hot water tank rental industry is maintained in Ontario, and taking steps to ensure that companies in the industry continue to offer customers the choice of their water heater s…
dzialki w gorzowie…
[...]Wonderful story, reckoned we could combine a couple of unrelated information, nevertheless really worth taking a search, whoa did a single discover about Mid East has got extra problerms as well [...]…
emergency light…
[...]the time to read or go to the material or web pages we have linked to beneath the[...]…
Websites you should visit…
[...]below you’ll find the link to some sites that we think you should visit[...]……
Sites we Like……
[...] Every once in a while we choose blogs that we read. Listed below are the latest sites that we choose [...]……
western bath decor…
[...]the time to read or stop by the content or web sites we’ve linked to below the[...]…
Great website…
[...]we like to honor many other internet sites on the web, even if they aren’t linked to us, by linking to them. Under are some of them worthed to try[...]……
get max loan…
[...]that could be the end of this post. Here youll uncover some web-sites that we believe youll value, just click the hyperlinks over[...]…
Digg…
While checking out DIGG yesterday I found this…
Superb website…
[...]always a fan of linking to bloggers that I love but don’t get a lot of link love from[...]……
nice…
Usually I don\’t read article on blogs, however I would like to say that this write-up very forced me to take a look at and do so! Your writing style has been surprised me. Thank you, quite great article….
Title…
Wow, I’m sincerely delighted that I landed on this page, good info here! 8>)…
BooBEE…
I was able to find good info from your articles….
Informative and precise…
Its difficult to find informative and accurate information but here I found…
make good money…
[...]always a big fan of linking to bloggers that I enjoy but really don’t get quite a bit of link enjoy from[...]…
Cool…
You should be a part of a contest for one of the greatest sites online. I most certainly will highly recommend this blog!…
Check this out…
[...] that is the end of this article. Here you’ll find some sites that we think you’ll appreciate, just click the links over[...]……
video games psp…
[...]please pay a visit to the internet sites we comply with, like this 1, because it represents our picks through the web[...]…
seychelles footwear…
[...]one of our visitors lately recommended the following website[...]…
Blogs ou should be reading…
[...]Here is a Great Blog You Might Find Interesting that we Encourage You[...]……
online writing jobs…
[...]below you will come across the link to some web pages that we believe you must visit[...]…
Links…
[...]Sites of interest we have a link to[...]……
Tumblr article…
I saw a writer talking about this on Tumblr and it linked to…
Websites worth visiting…
[...]here are some links to sites that we link to because we think they are worth visiting[...]……
Informative and precise…
Its hard to find informative and accurate information but here I found…
düğün fotoğrafçısı fiyatları…
[...]please take a look at the web pages we comply with, like this a single, as it represents our picks from the web[...]…
Visitor recommendations…
[...]one of our visitors recently recommended the following website[...]……
Related……
[...]just beneath, are numerous totally not related sites to ours, however, they are surely worth going over[...]……
Sites we Like……
[...] Every once in a while we choose blogs that we read. Listed below are the latest sites that we choose [...]……
dog training tips for biting…
[...]usually posts some incredibly interesting stuff like this. If you?re new to this site[...]…
celine bags…
http://955.cc/dGFs celine handbags nordstrom packages custom duration print out to your highly valued…
I voted Democrat because the future is one less Christian and religious, and more moral….
I voted Democrat because the glorious Leader goes hunting all the time….
The Slave of the Husband…
In search of ahead to studying further from you afterward!……
Websites we think you should visit…
[...]although websites we backlink to below are considerably not related to ours, we feel they are actually worth a go through, so have a look[...]……
Best Sacramento, CA Dog Obedience Training…
[...]Here is a great Blog You may Come across Fascinating that we Encourage You[...]…
bamboo socks…
[...]Here is an excellent Weblog You might Locate Interesting that we Encourage You[...]…
SEO services…
[...]one of our visitors a short while ago recommended the following website[...]…
Superb website…
[...]always a big fan of linking to bloggers that I love but don’t get a lot of link love from[...]……
Superb website…
[...]always a big fan of linking to bloggers that I love but don’t get a lot of link love from[...]……
Websites you should visit…
[...]below you will see the link to some blogs that we think you could visit[...]……
Related……
[...]just beneath, are numerous totally not related sites to ours, however, they are surely worth going over[...]……
site…
[...]the time to read or take a look at the content or sites we’ve linked to below the[...]…
Read was interesting, stay in touch……
[...]please visit the sites we follow, including this one, as it represents our picks from the web[...]……
use this link…
[...]here are some hyperlinks to web pages that we link to simply because we consider they are really worth visiting[...]…
www slot gratis…
[...]just beneath, are a lot of totally not associated sites to ours, on the other hand, they’re certainly really worth going over[...]…
Links…
[...]Sites of interest we have a link to[...]……