InfraREIT, Inc. Wolfe Research Power & Gas Leaders Conference September 2015

Similar documents
2018 Evercore ISI Utility CEO Conference January 11, 2018

2017 Full Year Results & Supplemental Information March 1, 2018

Wolfe Research 2018 Utilities & Energy Conference. October 2-3, 2018

Q Results & Supplemental Information. May 3, 2018

InfraREIT, Inc. (Exact name of registrant as specified in its charter)

InfraREIT Announces First Quarter 2015 Results

InfraREIT Reports First Quarter 2017 Results

Remarks by InfraREIT Regarding Third Quarter and Year-to-Date Financial Results

InfraREIT Reports Third Quarter 2017 and Year-to-Date Results

InfraREIT Reports Second Quarter 2018 and Year-to-Date Results

InfraREIT, Inc. (Exact name of registrant as specified in its charter)

InfraREIT, Inc. (Exact name of Registrant as specified in its charter)

Remarks by InfraREIT InfraREIT Agrees to Acquisition by Oncor slide 1

InfraREIT, Inc. (Exact name of Registrant as specified in its charter)

Executing Our Long-term Strategy

Q Earnings Review August 9, 2016

2016 Earnings Guidance

2018 Second Quarter August 8, 2018

2017 First Quarter May 3, 2017

2018 First Quarter May 2, 2018

2016 Fourth Quarter February 22, 2017

Boston & New York City February 26-28, Investor Meetings

Phoenix January 11-12, Evercore ISI Utility CEO Conference

2017 Second Quarter August 3, 2017

Hearing on Temporary Rates. EXHIBIT A Page 1 of 48

2015 Fourth Quarter February 25, 2016

Company Presentation January 2017

Daseke, Inc. Consolidating North America s Flatbed & Specialized Logistics Market Q Earnings August 9 th

New York City March 2, Morgan Stanley MLP/Diversified Natural Gas, Utilities & Clean Tech Conference

US Ecology, Inc. Q Earnings Conference Call

US Ecology, Inc. Q Earnings Conference Call

ITC Holdings Corp. Fourth Quarter & Year End 2013 Investor Call February 27, 2014

First Quarter 2015 Earnings Call

Acquisition of MACH Gen, LLC 2.5 GWs of Efficient Gas-Fired Generation

Company Presentation November 2017

Daseke, Inc. Consolidating North America s Flatbed & Specialized Logistics Market Investor Presentation August 2017

AMERICAN GAS ASSOCIATION FINANCIAL FORUM. Phoenix, Arizona May 20 22, 2018

INVESTOR PRESENTATION DECEMBER 2018

Investor Presentation. December 2017

First Quarter 2016 Earnings

Investor Presentation. September 2016

EQT REPORTS SECOND QUARTER 2014 EARNINGS

Palm Beach, Fla. January 12-13, Evercore ISI Utility CEO Conference

Capital Link Master Limited Partnership Investing Forum

Daseke, Inc. Consolidating North America s Flatbed & Specialized Logistics Market

New York City March 3, Morgan Stanley Utilities Conference

INVESTOR UPDATE. September 2018

Daseke, Inc. Consolidating North America s Flatbed & Specialized Logistics Market Investor Presentation November 2017

INVESTOR PRESENTATION JANUARY 2018

Williams and Williams Partners Fourth Quarter 2017 Earnings Call

Daseke, Inc. Consolidating the Open Deck Specialized Logistics Market Q Earnings May 2017

Investor Presentation. August 2016

INVESTOR MEETINGS. NYC & Boston March 4-6, 2019

INVESTOR PRESENTATION MAY 2018

NAPTP MLP Conference. Carlin Conner, CEO Bob Fitzgerald, CFO. May 22, 2014

Phoenix, Ariz. January 7-8, Evercore ISI Utility CEO Conference

Unitil Corporation Earnings Conference Call. First Quarter 2018

Boston & New York Investor Meetings October 5 & 6, 2015

1 st QUARTER 2018 INVESTOR CALL

Williams and Williams Partners 2 nd Quarter Earnings Call August 2, 2018

Daseke, Inc. Consolidating North America s Open Deck Transportation & Logistics Market Investor Presentation May 2017

Q and FY 2015 Investor Presentation

Investor Presentation NRG Yield, Inc. (NYSE: NYLD) September 2014

Boston, Mass. May 14-15, Citi Global Energy and Utilities Conference

2017 Robert W. Baird Global Industrial Conference

J.P. Morgan Energy Distribution Day

SHELL MIDSTREAM PARTNERS, L.P. (SHLX) Q RESULTS ANNOUNCEMENT

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995

Investor Presentation. Acquisition of El Paso Corporation. October 16, 2011

Energy for You. Wolfe Research Utilities and Power Leaders Conference. Company reiterates full-year 2017 guidance of $ $1.33. September 27, 2017

Investor Presentation: UBS MLP Conference January 2016

3Q 18 Earnings Call Presentation NOVEMBER 1, 2018

Investor Presentation. Canaccord Genuity Conference August 9, 2017

2009 Second Quarter Earnings Call

AMERICAN MIDSTREAM PARTNERS, LP (Exact name of registrant as specified in its charter)

Daseke, Inc. Q Earnings Presentation

Rice Midstream Partners First Quarter 2016 Supplemental Slides May 4,

Creating Superior Value Go for Extraordinary

EASTERLY GOVERNMENT PROPERTIES REPORTS FIRST QUARTER 2016 RESULTS. ~ FFO of $0.30 per Share on a Fully Diluted Basis for the Quarter ~

Company Presentation January 2018

Citi One-On-One MLP / Midstream Infrastructure Conference. August 20, 2014 Strong. Innovative. Growing.

New York Investor Meetings

Enbridge Inc. Investment Community Presentation July 2018

Energy for You Introduction to CenterPoint Energy Fixed Income Investors

US Ecology, Inc. Q Earnings Conference Call

W. P. Carey & Co. CPA :15 Proposed Merger Transaction WPC Investor Presentation February 2012

Fourth Quarter And Year End 2014 Investor Call

Investor Presentation: May 2016

Investor Presentation. Second Quarter 2018 NASDAQ: BECN BECN

William Blair & Company 36th Annual Growth Stock Conference

ENLC and ENLK ANNOUNCE SIMPLIFICATION TRANSACTION. October 22, 2018

Xcel Energy Fixed Income Meetings

Results Presentation /1Q2018. Avangrid, utility of the future

EQT REPORTS THIRD QUARTER 2014 EARNINGS Operational Results Continue to Improve GP Achieves Maximum Distribution Threshold

The Benefits of a Balanced Electric & Natural Gas Portfolio

Daseke, Inc. Consolidating the Flatbed & Specialized Logistics Market Acquisition Conference Call December 6 th, 2017

California Water Service Group Proposal to Acquire SJW Group for $68.25 Per Share

Q Investor Presentation

Partnership Profile. June 2017

New York City March 3, Morgan Stanley MLP/Diversified Natural Gas, Utilities & Clean Tech Conference

Transcription:

InfraREIT, Inc. Wolfe Research Power & Gas Leaders Conference September 2015

Safe Harbor Forward Looking Statements This presentation contains forward-looking statements about the business, financial performance, contracts, leases and prospects of InfraREIT, Inc. (the Company ). Words such as could, will, may, assume, forecast, position, predict, strategy, guidance, outlook, target, expect, intend, plan, estimate, anticipate, believe, project, budget, potential or continue and similar expressions are used to identify forward-looking statements, although not all forward-looking statements contain such identifying words. These forward-looking statements are based on management s current expectations and assumptions about future events and are based on currently available information as to the outcome and timing of future events. This presentation also contains forward-looking statements that have previously been publicly disclosed by the Company. These previously disclosed forward-looking statements should not be deemed reaffirmed or updated by their inclusion in this presentation. The Company s actual results, performance or achievements could differ materially from those expressed or implied by any forwardlooking statements made in connection with this presentation. The Company s capabilities or performance, stockholder value as well as any other statements that are not historical facts in this presentation are forward-looking statements that involve certain risks and uncertainties, many of which are difficult to predict and beyond the Company s control. Factors that could cause actual results to differ materially from the results contemplated by such forward-looking statements include, without limitation, risks that the capital expenditures the Company expects will not materialize for a variety of reasons, including as a result of lower oil and gas drilling and related midstream and service company activities in the Permian Basin relative to the Company's current expectations; the Company s ability to acquire electric transmission and distribution assets (T&D assets) on terms that are accretive to stockholders; the Company s current reliance on its tenant for all of the Company s revenues and, as a result, the Company s dependency on its tenant s solvency and financial and operating performance; defaults on or non-renewal or early termination of leases by the Company s tenant; risks related to future lease negotiations; changes in the regulated rates the tenants of the Company s assets may charge their customers; the completion of the Company s capital expenditure projects on time and on budget; competitive conditions for the development and acquisition of T&D assets; insufficient cash available to meet distribution requirements; the price and availability of debt and equity financing; the Company s level of indebtedness or debt service obligations; changes in governmental policies or regulations with respect to the Company s permitted capital structure, acquisitions and dispositions of assets, recovery of investments and the Company s authorized rate of return; weather conditions and other natural phenomena; the effects of existing and future tax and other laws and governmental regulations; the Company s failure to qualify or maintain its status as a real estate investment trust (REIT); availability of qualified personnel; the termination of the Company s management agreement or development agreement or the loss of the services of the Company s manager or the loss of access to the development function of the Company s developer; the effects of future litigation; changes in the tax laws applicable to REITs; adverse economic developments in the electric power industry; and changes in general business and economic conditions, particularly in Texas. When considering forward-looking statements, you should keep in mind the risk factors and other cautionary statements described under the heading Risk Factors included in the Company s filings with the Securities and Exchange Commission. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated. Forward-looking statements speak only as of the date made and reaffirmed, and the Company disclaims any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. Non-GAAP Legend This presentation contains certain financial measures that are not recognized under generally accepted accounting principles (GAAP). These non-gaap measures are presented because InfraREIT s management believes they help investors understand InfraREIT s business, performance and ability to earn and distribute cash to its stockholders by providing perspectives not immediately apparent from net income. These measures are also measures frequently used by securities analysts, investors and other interested parties. The presentation of cash available for distribution (CAD), funds from operations (FFO) in this presentation are not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. In addition, InfraREIT s method of calculating these measures may be different from methods used by other companies, and, accordingly, may not be comparable to similar measures as calculated by other companies that do not use the same methodology as InfraREIT. 2

Introduction to InfraREIT High-growth company focused on owning electric transmission and distribution (T&D) infrastructure assets in the U.S., with an emphasis on the Texas market and the Southwest Unique opportunity to invest in a rapidly expanding, dividend-focused business Double-digit growth is expected in Cash Available for Distribution (CAD) per share, facilitated by Footprint Project capital expenditures, a robust pipeline of development projects and potential acquisition opportunities Experienced management team Closely aligned with Hunt Consolidated, Inc. (Hunt), InfraREIT s development partner and long-term investor 3

Investment Highlights Attractive Asset Portfolio Stable Cash Flow Strong Track Record Constructive Regulatory Environment Efficient Structure High-Growth Opportunities ~$1.1 bn in regulated electric T&D assets (rate base) Transmission assets currently comprise ~75% of rate base 100% of revenue driven by regulated asset base REIT revenue governed by multi-year leases Increased rate base from $60 mm in 2009 to ~$1.1 bn in 2Q 2015 Successfully developed 300 miles and 4 substations of CREZ transmission system Closed acquisitions and completed rate case under REIT structure Constructive T&D regulatory framework in Texas Texas regulation supportive of REIT structure Interim rate filings minimize regulatory lag REIT structure enables structurally advantageous cash generation Hunt is highly aligned with shareholders 10% - 15% cumulative annual growth rate in dividends per share for 2015 2018 Footprint Projects expected to achieve lower half of range Robust pipeline of ROFO projects, other T&D projects from Hunt and 3 rd party acquisitions Expect 2015 CAD per share between $1.07 and $1.12; quarterly dividend for remainder of 2015 of $0.225 per share 4

Hunt Consolidated: A Proven Energy Developer Founded in 1934, the Hunt Oil Company and Hunt Consolidated, Inc. (a diversified holding company managed by the Ray L. Hunt family) are actively engaged in the energy and infrastructure businesses throughout the world Hunt has a long history of entrepreneurial activity and a successful track record in developing and constructing large complex projects, such as the Texas CREZ project Hunt has successfully partnered with large multinationals, international partners and governments, and has a presence in 14 countries around the world 5

Strategic Sponsor with Long-Term Alignment Through its ownership and its agreements as manager (Hunt Manager) and developer (Hunt Developer), Hunt is highly aligned with InfraREIT shareholders Hunt owns approximately 25.2% of InfraREIT(common stock and operating units) as of June 30, 2015 Lock-up agreements in respect of common stock and operating units Incentive distribution feature in the management agreement Hunt is required to offer specific development projects (ROFO Projects) to InfraREIT Hunt intends for InfraREIT to be the primary owner of Hunt s future T&D development projects 6

Attractive Asset Profile Transmission ~75% of rate base ~ 620 miles Transmission Operations Center Railroad DC Tie with Mexico (300 MW) Panhandle Amarillo Stanton Dallas Celeste Distribution ~25% of rate base ~10,500 miles Over 50,000 electric delivery points El Paso Texas Brady Austin Houston San Antonio McAllen Service Territory Panhandle Transmission Railroad DC Tie Railroad DC Tie 7

Constructive Regulatory Environment Texas has its own electrical grid managed by the Electric Reliability Council of Texas (ERCOT) Electric utilities are subject to regulation by the Public Utility Commission of Texas (PUCT) Transmission revenue requirement can be updated through a rate case or an interim Transmission Cost of Service (TCOS) filing (twice per year) ERCOT Distribution rates are typically updated through a rate case State government and regulators focused on further enabling the growth of the Texas economy by providing reliable and inexpensive electric service REIT structure approved by the PUCT in 2008 2014 Rate Case Settlement: 9.7% allowed ROE and 55% debt / 45% equity 8

Proven Results & Track Record Rate Base $ millions $1,100 Distribution 2014 Rate Base Transmission 25% 75% $60 2009 Q2 2015 The CREZ Project, capital expenditures and acquisitions have enabled us to significantly grow our business, with a heavy focus on Transmission 9

Disciplined, Multifaceted Pursuit of Growth Growth Strategy Footprint Projects (Funded by InfraREIT) Growth Drivers Population and economic growth across Texas Energy-driven economic expansion Generator interconnections to Panhandle Transmission assets Hunt Development team members have an average of 15 years industry experience ROFO Projects Other Hunt Development Projects Specific Hunt T&D projects under construction or in development Cross Valley transmission line and Golden Spread interconnection have approved CCNs and are under construction Future T&D projects developed and constructed by Hunt Primarily focused on Texas and the Southwest Acquire other T&D assets from third parties Value enhancing M&A Transactions that build on: Hunt s industry relationships and reputation Expertise with REIT structure 10

Economic Drivers of Footprint Growth Renewable Energy Development and Interconnection in the Panhandle and South Plains (CREZ Project) Connects high-potential renewables zones to the North and Central Texas load pockets The Golden Spread Electric Coop Interconnection (ROFO Project) connects to Panhandle Transmission Lines Economic Expansion in West Texas Investment required to ensure reliability and meet identified customer requirements Regional electricity usage has grown rapidly; significant unmet needs Economic and Population Growth in South Texas Strong population growth in the Rio Grande Valley and expanding economic activity on both sides of the Texas and Mexico border Track record and relationships in South Texas contributed to Cross Valley Transmission Line (ROFO Project) opportunity 11 Source: ERCOT, US Census Bureau, Texas State Data Center

Pipeline of Development Projects Southline Transmission Project CA NV Verde Transmission Project Lubbock Power & Light Interconnection Golden Spread Electric Coop (GSEC) Interconnection PJM and MISO interconnection CA NV AZ M E X I C O NM TX AZ NM OK South Plains Reinforcement Import capacity from New Mexico and Arizona to California MEXICO Additional U.S. Mexico DC Ties TX ERCOT Southeast Loop Transmission Line ROFO Project (1) Estimated (2) Project Cost GSEC Interconnection Expected Completion $80-$100mm 2016 Status Under construction Cross Valley Line $160-$185mm 2016 Under construction Additional South Texas Transmission / Generation Interconnections Cross Valley Transmission Line Under Construction Other ROFO Additional Development Opportunities Southline $700-$800mm Verde $60-$80mm Draft EIS Published In development 12 (1) ROFO projects are identified projects that are being developed by Hunt Consolidated, Inc. and its affiliates with respect to which InfraREIT has a right of first offer. (2) The Company publicly disclosed this information previously and is not updating it or reaffirming it as of August 7, 2015.

ROFO Project Update As of September 30, 2015 ROFO Project State Status Golden Spread Interconnection Cross Valley Transmission TX TX CCN (Certificate of Convenience & Necessity) received Structural installation and wire stringing underway Bids for major components have been received Expected completion in late Q1 or early Q2 2016 CCN received Structural installation underway Bids for major components have been received Expected completion in late Q2 or Q3 2016 Southline AZ, NM Draft EIS (Environmental Impact Statement) published in April 2014 Achieved Phase 3 status in WECC (Western Electricity Coordinating Council) ratings process in March 2015 FERC (Federal Energy Regulatory Commission) granted a PDO (Petition for Declaratory Order) in September 2015 Verde NM Easement agreements reached with three Native American Pueblos 13

Governance & Management Board Structure 9 total members, 6 independent Related Party Transactions Management (Hunt Manager) Requires majority approval by the independent board members (i.e., ROFO Project acquisitions) CEO, CFO and General Counsel are officers of InfraREIT and Hunt Manager Management Agreement (Hunt Manager) Responsible for the day-to-day business and legal activities of InfraREIT Annual base fee is equal to $13.1 million as of April 1, 2015 through March 31, 2016, and 1.50% of total book equity as of the previous year thereafter Capped at $30 mm per year Incentive fee is equal to 20% of dividends per share in excess of the Threshold Distribution Amount (120% of initial dividend) payable quarterly 2015 Dividend per share: $0.225 Threshold Dividend: $0.270 14

Structure Mechanics SDTS owns the T&D assets and leases them to Sharyland 1 Shareholders Hunt Consolidated, Inc. Hunt Family 2 Sharyland collects rateregulated revenue from other utilities and retail electric providers 4 InfraREIT (1) Ownership (3) Hunt Manager Hunt Developer 100% Interest 3 Sharyland makes regular lease payments to SDTS 4 InfraREIT receives a tax deduction equal to the amount of dividends the Company distributes SDTS (2) Conducted business as a REIT since 2010 3 1 Rent Lease T&D Services Sharyland Utilities 2 Customers Cash 15 (1) Represents InfraREIT public entity, InfraREIT Partners, LP (Operating Partnership) and Transmission and Distribution Company, L.L.C. (TDC). (2) Represents Sharyland Distribution & Transmission Services, L.L.C. (SDTS) and subsidiaries. (3) Represents Hunt Transmission Services, L.L.C. (limited partner of the Operating Partnership & shareholder of InfraREIT)

Financing Strategy Sign long-term leases that reflect regulated rate structure Minimize regulatory lag with prudent rate case / TCOS filings 80% - 85% long-term CAD payout ratio Grow Dividends Focus on Regulated T&D Opportunities Construct Footprint Projects Acquire ROFO Projects Acquire Other Hunt Development Projects Opportunistically acquire other T&D assets Maintain Strong Balance Sheet Target consolidated credit metrics of 60% Debt / Capitalization and 12% AFFO / Debt Maintain 55% Debt / Capitalization at SDTS Maintain significant liquidity to support capex plan and financial flexibility 16

Investment Highlights Attractive Asset Portfolio Stable Cash Flow Strong Track Record Constructive Regulatory Environment Efficient Structure High-Growth Opportunities ~$1.1 bn in regulated electric T&D assets (rate base) Transmission assets currently comprise ~75% of rate base 100% of revenue driven by regulated asset base REIT revenue governed by multi-year leases Increased rate base from $60 mm in 2009 to ~$1.1 bn in 2Q 2015 Successfully developed 300 miles and 4 substations of CREZ transmission system Closed acquisitions and completed rate case under REIT structure Constructive T&D regulatory framework in Texas Texas regulation supportive of REIT structure Interim rate filings minimize regulatory lag REIT structure enables structurally advantageous cash generation Hunt is highly aligned with shareholders 10% - 15% cumulative annual growth rate in dividends per share for 2015 2018 Footprint Projects expected to achieve lower half of range Robust pipeline of ROFO projects, other T&D projects from Hunt and 3 rd party acquisitions Expect 2015 CAD per share between $1.07 and $1.12; quarterly dividend for remainder of 2015 of $0.225 per share 17

Appendix

Lease Mechanics InfraREIT Lease Objectives Rent payments intended to provide InfraREIT with approximately 97% of the projected regulated return on rate base investment attributable to InfraREIT s assets Sharyland Sharyland recovers operating and maintenance (O&M) costs and a portion of the return on InfraREIT s rate base Lease Terms InfraREIT is obligated to fund capex for Footprint Projects New assets are added to leases through supplements Lease renewals apply the same methodology but are updated for new rate case information Approximately 80% - 90% of rent is a fixed amount paid monthly Approximately 10% - 20% of rent is variable based on a percentage of Sharyland s gross revenue less adjustments paid quarterly 19

Building InfraREIT s Income Statement A Lease Revenue A Approximately 97% of regulated return on rate base (traditional utility model) B Less: Corporate SG&A B Primarily management fee, public company costs and professional fees at InfraREIT C Less: Depreciation C PUCT-approved depreciation rates on InfraREIT s assets Operating Income D Less: Interest Expense D InfraREIT consolidated interest expense E Less: Income Tax Expense E As a REIT, corporate taxes applied to net taxable income, less deduction for dividends paid Net Income 20

InfraREIT Cash Available For Distribution Q2 2015 vs. Q2 2014 $ thousands Q2 2015 Q2 2014 Net income $ 8,843 $ 5,513 Depreciation 9,671 8,366 FFO 18,514 13,879 Increase/(Decrease) $ % Non-cash reorganization structuring fee Percentage rent adjustment 6,095 6,729 Base rent adjustment 3,068 3,548 Amortization of deferred financing costs 912 830 Reorganization expenses Non-cash equity compensation 185 120 Other income, net (847) (172) Capital expenditures to maintain net assets (9,671) (8,366) Cash Available For Distribution (CAD) $ 18,256 $ 16,568 $ 1,688 10% Shares outstanding (as of 6/30/2015) 60,594 CAD Per Share $ 0.30 21 CAD grew by 10% over Q2 2014, reflecting growth in adjusted EBITDA

InfraREIT Cash Available For Distribution June YTD 2015 vs. June YTD 2014 $ thousands YTD 2015 YTD 2014 Net (loss) income $ (27,030) $ 10,505 Depreciation 19,179 16,827 FFO (7,851) 27,332 Increase/(Decrease) $ % Non-cash reorganization structuring fee 44,897 Percentage rent adjustment 12,559 13,056 Base rent adjustment 5,131 3,984 Amortization of deferred financing costs 1,824 1,659 Reorganization expenses 333 Non-cash equity compensation 308 120 Other income, net (1,473) (39) Capital expenditures to maintain net assets (19,179) (16,827) Cash Available For Distribution (CAD) $ 36,549 $ 29,285 $ 7,264 25% Shares outstanding (as of 6/30/2015) 60,594 CAD Per Share $ 0.60 22 CAD grew by 25% over June YTD 2014, reflecting growth in adjusted EBITDA

Debt Obligations & Available Liquidity Long-Term Debt (rate / maturity) ($ millions) Outstanding As of June 30, 2015 TDC - Senior Secured Notes (8.50% / Dec. 30, 2020) $ 19.4 SDTS - Senior Secured Notes (6.47% / Sep. 30, 2030) 103.7 SDTS - Senior Secured Notes (7.25% / Dec. 30, 2029) 45.4 SP - Senior Secured Credit Facility (2.44% (1) / Jun. 20, 2018) (2) 391.7 SP - Senior Secured Notes (5.04% / Jun. 20, 2018) (2) 60.0 Total (3) $ 620.2 Liquidity Facilities ($ millions) Total Amount Outstanding As of June 30, 2015 Available InfraREIT Partners Revolver $ 75.0 $ $ 75.0 SDTS Revolver 250.0 250.0 Total $ 325.0 $ $ 325.0 Cash (as of June 30, 2015) 50.5 Total Available Liquidity $ 375.5 23 (1) Interest based on LIBOR at June 30, 2015, plus an applicable margin (2) Sharyland Projects (SP) debt used to fund construction of our CREZ Transmission assets (3) The sum of the Long-Term Debt Total may not equal due to rounding