Southern Company
SO
#211
Rank
$104.54 B
Marketcap
$94.95
Share price
2.58%
Change (1 day)
12.37%
Change (1 year)

Southern Company - 10-Q quarterly report FY


Text size:
Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 10-Q
þ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2007
OR
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from                      to                    
     
Commission Registrant, State of Incorporation, I.R.S. Employer
File Number Address and Telephone Number Identification No.
1-3526
 The Southern Company 58-0690070
 
 (A Delaware Corporation)  
 
 30 Ivan Allen Jr. Boulevard, N.W.  
 
 Atlanta, Georgia 30308  
 
 (404) 506-5000  
 
    
1-3164
 Alabama Power Company 63-0004250
 
 (An Alabama Corporation)  
 
 600 North 18th Street  
 
 Birmingham, Alabama 35291  
 
 (205) 257-1000  
 
    
1-6468
 Georgia Power Company 58-0257110
 
 (A Georgia Corporation)  
 
 241 Ralph McGill Boulevard, N.E.  
 
 Atlanta, Georgia 30308  
 
 (404) 506-6526  
 
    
0-2429
 Gulf Power Company 59-0276810
 
 (A Florida Corporation)  
 
 One Energy Place  
 
 Pensacola, Florida 32520  
 
 (850) 444-6111  
 
    
001-11229
 Mississippi Power Company 64-0205820
 
 (A Mississippi Corporation)  
 
 2992 West Beach  
 
 Gulfport, Mississippi 39501  
 
 (228) 864-1211  
 
    
333-98553
 Southern Power Company 58-2598670
 
 (A Delaware Corporation)  
 
 30 Ivan Allen Jr. Boulevard, N.W.  
 
 Atlanta, Georgia 30308  
 
 (404) 506-5000  

 


Table of Contents

     Indicate by check mark whether the registrants (1) have filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrants were required to file such reports), and (2) have been subject to such filing requirements for the past 90 days. Yes þ No o
     Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer” and “large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one):
       
  Large    
  Accelerated Accelerated Non-accelerated
Registrant Filer Filer Filer
The Southern Company
 X    
Alabama Power Company
     X
Georgia Power Company
     X
Gulf Power Company
     X
Mississippi Power Company
     X
Southern Power Company
     X
     Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.) Yes o No þ(Response applicable to all registrants.)
       
  Description of Shares Outstanding 
Registrant Common Stock at March 31, 2007 
The Southern Company
 Par Value $5 Per Share  751,808,611 
Alabama Power Company
 Par Value $40 Per Share  14,000,000 
Georgia Power Company
 Without Par Value  9,261,500 
Gulf Power Company
 Without Par Value  1,792,717 
Mississippi Power Company
 Without Par Value  1,121,000 
Southern Power Company
 Par Value $0.01 Per Share  1,000 
     This combined Form 10-Q is separately filed by The Southern Company, Alabama Power Company, Georgia Power Company, Gulf Power Company, Mississippi Power Company, and Southern Power Company. Information contained herein relating to any individual registrant is filed by such registrant on its own behalf. Each registrant makes no representation as to information relating to the other registrants.

2


Table of Contents

INDEX TO QUARTERLY REPORT ON FORM 10-Q
March 31, 2007
      
    Page
    Number
DEFINITIONS  5
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION  6
 
PART I — FINANCIAL INFORMATION
   
 
Item 1. 
Financial Statements (Unaudited)
   
Item 2. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations
   
     
    8
    9
    10
    12
    13
     
    29
    29
    30
    31
    33
     
    44
    44
    45
    46
    48
     
    60
    60
    61
    62
    64
     
    74
    74
    75
    76
    78
     
    89
    89
    90
    91
    93
    102
Item 3.   27
Item 4.   27

3


Table of Contents

INDEX TO QUARTERLY REPORT ON FORM 10-Q
March 31, 2007
      
    Page
    Number
PART II — OTHER INFORMATION
   
  
 
   
Item 1.   112
Item 1A.   112
Item 2. 
Unregistered Sales of Equity Securities and Use of Proceeds
 Inapplicable
Item 3. 
Defaults Upon Senior Securities
 Inapplicable
Item 4. 
Submission of Matters to a Vote of Security Holders
 Inapplicable
Item 5. 
Other Information
 Inapplicable
Item 6.   113
    118

4


Table of Contents

DEFINITIONS
   
TERM MEANING
Alabama Power
 Alabama Power Company
ALJ
 Administrative law judge
BMA
 Bond Market Association
Clean Air Act
 Clean Air Act Amendments of 1990
DOE
 U.S. Department of Energy
Duke Energy
 Duke Energy Corporation
ECO Plan
 Environmental Compliance Overview Plan
EPA
 U.S. Environmental Protection Agency
ERISA
 Employee Retirement Income Security Act of 1974, as amended
FASB
 Financial Accounting Standards Board
FERC
 Federal Energy Regulatory Commission
Form 10-K
 Combined Annual Report on Form 10-K of Southern Company, Alabama Power, Georgia Power, Gulf Power, Mississippi Power, and Southern Power for the year ended December 31, 2006 and, with respect to Gulf Power, Amendment No. 1 thereto
Georgia Power
 Georgia Power Company
Gulf Power
 Gulf Power Company
IIC
 Intercompany Interchange Contract
IRC
 Internal Revenue Code of 1986, as amended
IRS
 Internal Revenue Service
KWH
 Kilowatt-hour
LIBOR
 London Interbank Offered Rate
Mirant
 Mirant Corporation
Mississippi Power
 Mississippi Power Company
MW
 Megawatt
NRC
 Nuclear Regulatory Commission
NSR
 New Source Review
PEP
 Performance Evaluation Plan
Power Pool
 The operating arrangement whereby the integrated generating resources of the traditional operating companies and Southern Power are subject to joint commitment and dispatch in order to serve their combined load obligations
PPA
 Power Purchase Agreement
PSC
 Public Service Commission
Rate CNP
 Alabama Power’s certified new plant rate mechanism
Rate ECR
 Alabama Power’s energy cost recovery rate mechanism
Rate RSE
 Alabama Power’s rate stabilization and equalization rate mechanism
Savannah Electric
 Savannah Electric and Power Company (merged into Georgia Power on July 1, 2006)
SCS
 Southern Company Services, Inc.
SEC
 Securities and Exchange Commission
Southern Company
 The Southern Company
Southern Company system
 Southern Company, the traditional operating companies, Southern Power, and other subsidiaries
Southern Nuclear
 Southern Nuclear Operating Company, Inc.
Southern Power
 Southern Power Company
traditional operating companies
 Alabama Power, Georgia Power, Gulf Power, and Mississippi Power
wholesale revenues
 revenues generated from sales for resale

5


Table of Contents

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION
     This Quarterly Report on Form 10-Q contains forward-looking statements. Forward-looking statements include, among other things, statements concerning the strategic goals for the wholesale business, retail sales growth, customer growth, storm damage cost recovery and repairs, fuel cost recovery, environmental regulations and expenditures, access to sources of capital, projections for postretirement benefit trust contributions, synthetic fuel investments, financing activities, completion or termination of construction projects, impacts of adoption of new accounting rules, PPA revenues, and estimated construction and other expenditures. In some cases, forward-looking statements can be identified by terminology such as “may,” “will,” “could,” “should,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “projects,” “predicts,” “potential,” or “continue” or the negative of these terms or other similar terminology. There are various factors that could cause actual results to differ materially from those suggested by the forward-looking statements; accordingly, there can be no assurance that such indicated results will be realized. These factors include:
 the impact of recent and future federal and state regulatory change, including legislative and regulatory initiatives regarding deregulation and restructuring of the electric utility industry, implementation of the Energy Policy Act of 2005, and also changes in environmental, tax, and other laws and regulations to which Southern Company and its subsidiaries are subject, as well as changes in application of existing laws and regulations;
 current and future litigation, regulatory investigations, proceedings or inquiries, including the pending EPA civil actions against certain Southern Company subsidiaries, FERC matters, IRS audits, and Mirant matters;
 the effects, extent, and timing of the entry of additional competition in the markets in which Southern Company’s subsidiaries operate;
 variations in demand for electricity, including those relating to weather, the general economy and population, and business growth (and declines);
 available sources and costs of fuels;
 ability to control costs;
 investment performance of Southern Company’s employee benefit plans;
 advances in technology;
 state and federal rate regulations and the impact of pending and future rate cases and negotiations, including rate actions relating to fuel and storm restoration cost recovery;
 the performance of projects undertaken by the non-utility businesses and the success of efforts to invest in and develop new opportunities;
 fluctuations in the level of oil prices;
 the level of production, if any, by the synthetic fuel operations at Carbontronics Synfuels Investors LP and Alabama Fuel Products, LLC for fiscal year 2007;
 internal restructuring or other restructuring options that may be pursued;
 potential business strategies, including acquisitions or dispositions of assets or businesses, which cannot be assured to be completed or beneficial to Southern Company or its subsidiaries;
 the ability of counterparties of Southern Company and its subsidiaries to make payments as and when due;
 the ability to obtain new short- and long-term contracts with neighboring utilities;
 the direct or indirect effect on Southern Company’s business resulting from terrorist incidents and the threat of terrorist incidents;
 interest rate fluctuations and financial market conditions and the results of financing efforts, including Southern Company’s and its subsidiaries’ credit ratings;
 the ability of Southern Company and its subsidiaries to obtain additional generating capacity at competitive prices;
 catastrophic events such as fires, earthquakes, explosions, floods, hurricanes, pandemic health events such as an avian influenza, or other similar occurrences;
 the direct or indirect effects on Southern Company’s business resulting from incidents similar to the August 2003 power outage in the Northeast;
 the effect of accounting pronouncements issued periodically by standard setting bodies; and
 other factors discussed elsewhere herein and in other reports (including the Form 10-K) filed by the registrants from time to time with the SEC.
Each registrant expressly disclaims any obligation to update any forward-looking statements.

6


Table of Contents

THE SOUTHERN COMPANY AND
SUBSIDIARY COMPANIES

7


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Operating Revenues:
        
Retail revenues
 $2,743,811  $2,471,413 
Wholesale revenues
  480,699   414,869 
Other electric revenues
  121,294   110,990 
Other revenues
  62,865   65,988 
 
      
Total operating revenues
  3,408,669   3,063,260 
 
      
Operating Expenses:
        
Fuel
  1,316,519   1,048,545 
Purchased power
  64,073   104,411 
Other operations
  565,372   562,452 
Maintenance
  281,995   283,630 
Depreciation and amortization
  306,344   298,926 
Taxes other than income taxes
  183,039   175,003 
 
      
Total operating expenses
  2,717,342   2,472,967 
 
      
Operating Income
  691,327   590,293 
Other Income and (Expense):
        
Allowance for equity funds used during construction
  20,174   11,527 
Interest income
  10,555   6,672 
Equity in losses of unconsolidated subsidiaries
  (6,735)  (32,575)
Leveraged lease income
  9,862   18,103 
Interest expense, net of amounts capitalized
  (194,023)  (176,375)
Interest expense to affiliate trusts
  (23,827)  (30,629)
Preferred and preference dividends of subsidiaries
  (10,129)  (9,015)
Other income (expense), net
  (2,931)  (8,430)
 
      
Total other income and (expense)
  (197,054)  (220,722)
 
      
Earnings Before Income Taxes
  494,273   369,571 
Income taxes
  155,584   107,964 
 
      
Consolidated Net Income
 $338,689  $261,607 
 
      
Common Stock Data:
        
Earnings per share-
        
Basic
 $0.45  $0.35 
Diluted
 $0.45  $0.35 
Average number of basic shares of common stock outstanding (in thousands)
  750,259   742,195 
Average number of diluted shares of common stock outstanding (in thousands)
  755,352   747,039 
Cash dividends paid per share of common stock
 $0.3875  $0.3725 
The accompanying notes as they relate to Southern Company are an integral part of these condensed financial statements.

8


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Operating Activities:
        
Consolidated net income
 $338,689  $261,607 
Adjustments to reconcile consolidated net income to net cash provided from operating activities —
        
Depreciation and amortization
  363,903   351,946 
Deferred income taxes and investment tax credits
  53,433   (39,650)
Allowance for equity funds used during construction
  (20,174)  (11,527)
Equity in losses of unconsolidated subsidiaries
  6,735   32,575 
Leveraged lease income
  (9,862)  (18,103)
Pension, postretirement, and other employee benefits
  19,992   18,448 
Stock option expense
  20,554   19,104 
Hedge settlements
  (3,923)  18,006 
Other, net
  (15,990)  (2,608)
Changes in certain current assets and liabilities —
        
Receivables
  161,960   236,127 
Fossil fuel stock
  (63,438)  (78,471)
Materials and supplies
  (7,077)  (11,089)
Other current assets
  (63,751)  (41,642)
Accounts payable
  (92,238)  (310,962)
Accrued taxes
  (100,356)  (9,425)
Accrued compensation
  (325,500)  (337,600)
Other current liabilities
  (1,107)  (18,331)
 
      
Net cash provided from operating activities
  261,850   58,405 
 
      
Investing Activities:
        
Property additions
  (742,384)  (546,261)
Nuclear decommissioning trust fund purchases
  (167,193)  (172,551)
Nuclear decommissioning trust fund sales
  160,313   165,671 
Proceeds from property sales
  3,922   150,521 
Investment in unconsolidated subsidiaries
  (11,423)  (38,364)
Cost of removal, net of salvage
  (22,870)  (31,230)
Other
  (8,237)  (32,696)
 
      
Net cash used for investing activities
  (787,872)  (504,910)
 
      
Financing Activities:
        
Increase (decrease) in notes payable, net
  (299,583)  433,101 
Proceeds —
        
Long-term debt
  1,350,000   800,000 
Common stock
  167,509   13,875 
Redemptions —
        
Long-term debt
  (405,210)  (322,839)
Long-term debt to affiliate trusts
     (67,457)
Preferred and preference stock
     (14,569)
Common stock repurchased
     (117)
Payment of common stock dividends
  (290,292)  (276,442)
Other
  (1,759)  (20,372)
 
      
Net cash provided from financing activities
  520,665   545,180 
 
      
Net Change in Cash and Cash Equivalents
  (5,357)  98,675 
Cash and Cash Equivalents at Beginning of Period
  166,846   202,111 
 
      
Cash and Cash Equivalents at End of Period
 $161,489  $300,786 
 
      
Supplemental Cash Flow Information:
        
Cash paid during the period for —
        
Interest (net of $12,259 and $4,942 capitalized for 2007 and 2006, respectively)
 $181,712  $198,762 
Income taxes (net of refunds)
 $(19,257) $919 
The accompanying notes as they relate to Southern Company are an integral part of these condensed financial statements.

9


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
         
  At March 31,  At December 31, 
Assets 2007  2006 
  (in thousands) 
Current Assets:
        
Cash and cash equivalents
 $161,489  $166,846 
Receivables —
        
Customer accounts receivable
  883,716   942,821 
Unbilled revenues
  264,383   283,275 
Under recovered regulatory clause revenues
  527,206   516,441 
Other accounts and notes receivable
  286,491   329,619 
Accumulated provision for uncollectible accounts
  (30,117)  (34,901)
Fossil fuel stock, at average cost
  736,970   674,902 
Materials and supplies, at average cost
  653,734   648,127 
Vacation pay
  122,709   121,246 
Prepaid expenses
  227,147   127,908 
Other
  190,610   242,735 
 
      
Total current assets
  4,024,338   4,019,019 
 
      
Property, Plant, and Equipment:
        
In service
  45,777,616   45,484,895 
Less accumulated depreciation
  16,808,693   16,581,886 
 
      
 
  28,968,923   28,903,009 
Nuclear fuel, at amortized cost
  323,727   317,429 
Construction work in progress
  2,230,033   1,871,538 
 
      
Total property, plant, and equipment
  31,522,683   31,091,976 
 
      
Other Property and Investments:
        
Nuclear decommissioning trusts, at fair value
  1,086,250   1,057,534 
Leveraged leases
  955,788   1,138,730 
Other
  291,153   296,484 
 
      
Total other property and investments
  2,333,191   2,492,748 
 
      
Deferred Charges and Other Assets:
        
Deferred charges related to income taxes
  916,888   895,446 
Prepaid pension costs
  1,558,673   1,548,983 
Unamortized debt issuance expense
  176,515   171,758 
Unamortized loss on reacquired debt
  287,516   293,016 
Deferred under recovered regulatory clause revenues
  797,151   845,201 
Other regulatory assets
  921,549   935,804 
Other
  566,930   564,498 
 
      
Total deferred charges and other assets
  5,225,222   5,254,706 
 
      
 
        
Total Assets
 $43,105,434  $42,858,449 
 
      
The accompanying notes as they relate to Southern Company are an integral part of these condensed financial statements.

10


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
         
  At March 31,  At December 31, 
Liabilities and Stockholders’ Equity 2007  2006 
  (in thousands) 
Current Liabilities:
        
Securities due within one year
 $1,505,952  $1,416,898 
Notes payable
  1,641,217   1,940,801 
Accounts payable
  983,918   1,081,256 
Customer deposits
  257,609   248,781 
Accrued taxes —
        
Income taxes
  128,526   110,009 
Other
  215,410   390,716 
Accrued interest
  205,122   183,918 
Accrued vacation pay
  151,372   151,113 
Accrued compensation
  119,777   443,610 
Other
  286,924   385,858 
 
      
Total current liabilities
  5,495,827   6,352,960 
 
      
Long-term Debt
  12,288,193   10,942,025 
 
      
Long-term Debt Payable to Affiliated Trusts
  1,071,667   1,561,358 
 
      
Deferred Credits and Other Liabilities:
        
Accumulated deferred income taxes
  5,863,088   5,989,063 
Deferred credits related to income taxes
  287,072   291,474 
Accumulated deferred investment tax credits
  497,231   503,217 
Employee benefit obligations
  1,580,291   1,566,591 
Asset retirement obligations
  1,150,708   1,136,982 
Other cost of removal obligations
  1,303,503   1,300,461 
Other regulatory liabilities
  804,844   793,869 
Other
  536,300   305,255 
 
      
Total deferred credits and other liabilities
  12,023,037   11,886,912 
 
      
Total Liabilities
  30,878,724   30,743,255 
 
      
Preferred and Preference Stock of Subsidiaries
  743,938   744,065 
 
      
Common Stockholders’ Equity:
        
Common stock, par value $5 per share —
        
Authorized — 1 billion shares
        
Issued — March 31, 2007: 752,163,794 Shares;
        
— December 31, 2006: 751,863,854 Shares
        
Treasury — March 31, 2007: 355,183 Shares;
        
— December 31, 2006: 5,593,691 Shares
        
Par value
  3,760,819   3,759,319 
Paid-in capital
  1,114,045   1,096,387 
Treasury, at cost
  (9,509)  (192,309)
Retained earnings
  6,673,423   6,765,219 
Accumulated other comprehensive loss
  (56,006)  (57,487)
 
      
Total Common Stockholders’ Equity
  11,482,772   11,371,129 
 
      
Total Liabilities and Stockholders’ Equity
 $43,105,434  $42,858,449 
 
      
The accompanying notes as they relate to Southern Company are an integral part of these condensed financial statements.

11


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Consolidated Net Income
 $338,689  $261,607 
Other comprehensive income (loss):
        
Qualifying hedges:
        
Changes in fair value of qualifying hedges, net of tax of $(1,567) and $7,130, respectively
  (2,468)  11,392 
Reclassification adjustment for amounts included in net income, net of tax of $1,259 and $241, respectively
  2,204   290 
Marketable securities:
        
Change in fair value of marketable securities, net of tax of $818 and $1,609, respectively
  1,307   2,521 
Pension and other post retirement benefit plans:
        
Reclassification adjustment for amounts included in net income, net of tax of $246 and $-, respectively
  438    
 
      
Total other comprehensive income
  1,481   14,203 
 
      
COMPREHENSIVE INCOME
 $340,170  $275,810 
 
      
The accompanying notes as they relate to Southern Company are an integral part of these condensed financial statements.

12


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FIRST QUARTER 2007 vs. FIRST QUARTER 2006
OVERVIEW
Discussion of the results of operations is focused on Southern Company’s primary business of electricity sales in the Southeast by the traditional operating companies – Alabama Power, Georgia Power, Gulf Power, and Mississippi Power – and Southern Power. Southern Power is an electric wholesale generation subsidiary with market-based rate authority. Southern Company’s other business activities include investments in synthetic fuels and leveraged lease projects, telecommunications, and energy-related services. For additional information on these businesses, see BUSINESS – The Southern Company System – “Traditional operating companies,” “Southern Power,” and “Other Business” in Item 1 of the Form 10-K. For information regarding the synthetic fuel investment, see Note (B) to the Condensed Financial Statements under “INCOME TAX MATTERS – Synthetic Fuel Tax Credits” herein.
Southern Company continues to focus on several key performance indicators. These indicators include customer satisfaction, plant availability, system reliability, and earnings per share. For additional information on these indicators, see MANAGEMENT’S DISCUSSION AND ANALYSIS – OVERVIEW – “Key Performance Indicators” of Southern Company in Item 7 of the Form 10-K.
RESULTS OF OPERATIONS
Net Income
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$77.1
 29.5
 
Southern Company’s first quarter 2007 earnings were $338.7 million ($0.45 per share) compared to $261.6 million ($0.35 per share) for first quarter 2006. The increase in earnings for the first quarter 2007 when compared to the same period in 2006 resulted primarily from higher revenues due to sustained economic strength and customer growth in the Southern Company service area, higher earnings in the synthetic fuel business, and a retail base rate increase at Alabama Power. The increase to earnings was partially offset by higher interest expense and a decrease in revenues associated with lower market-based rates to large commercial and industrial customers when compared to the same period in 2006.
Retail Revenues
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$272.4
 11.0
 
In the first quarter 2007, retail revenues were $2.74 billion compared to $2.47 billion in the same period in 2006. Details of the change to retail revenues follow:
         
  First Quarter
  2007
  (in millions) % change
Retail – prior year
 $2,471.4     
Change in —
        
Rates and pricing
  32.7   1.3 
Sales growth
  26.3   1.1 
Weather
  19.8   0.8 
Fuel cost recovery
  193.6   7.8 
 
Retail – current year
 $2,743.8   11.0%
 

13


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Revenues associated with changes in rates and pricing increased in the first quarter of 2007 when compared to the same period in 2006 primarily as a result of an increase in retail base rates at Alabama Power, partially offset by a decrease in revenues associated with lower market-based rates to large commercial and industrial customers.
Revenues attributable to changes in sales growth increased in the first quarter of 2007 when compared to the same period in 2006 due to a 3.3% increase in retail KWH sales, resulting from continued customer growth and sustained economic strength in the Southeast. The number of retail customers increased by 1.7% as of March 2007 compared to March 2006.
Revenues resulting from changes in weather increased because of normal weather in the first quarter of 2007 compared to mild weather in the first quarter of 2006.
Fuel revenues increased $193.6 million in the first quarter of 2007 when compared to the same period in 2006. Electric rates for the traditional operating companies include provisions to adjust billings for fluctuations in fuel costs, including the energy component of purchased power costs. Under these provisions, fuel revenues generally equal fuel expenses, including the fuel component of purchased power costs, and do not affect net income.
Wholesale Revenues
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$65.8
 15.9
 
In the first quarter 2007, wholesale revenues were $480.7 million compared to $414.9 million in the same period in 2006. The increase was primarily a result of a rise in fuel revenues due to a 13.8% increase in the average unit cost of fuel per net KWH generated. Short-term opportunity sales also contributed to the increase over the same period in 2006 due to favorable weather compared to neighboring territories and a favorable price differential between market prices and Southern Company’s marginal cost. Short-term opportunity sales are made at market-based rates that generally provide a margin above Southern Company’s variable cost to produce the energy.
Other Electric Revenues
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$10.3
 9.3
 
In the first quarter 2007, other electric revenues were $121.3 million compared to $111.0 million in the same period in 2006. The increase was primarily a result of an increase in transmission revenues of $6.8 million, an increase in outdoor lighting revenues of $1.5 million, and an increase in customer fees of $1.5 million. Transmission revenues are generally offset by related expenses and do not significantly affect net income.
Fuel and Purchased Power Expenses
         
First Quarter 2007 vs. First Quarter 2006
  (change in millions) % change
Fuel
 $268.0   25.6 
Purchased power
  (40.3)  (38.6)
     
Total fuel and purchased power expenses
 $227.7     
     

14


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Fuel and purchased power expenses for the first quarter 2007 were $1.38 billion compared to $1.15 billion for the corresponding period in 2006. The increase in fuel and purchased power expenses was due to a $145.4 million increase in the average cost of fuel and purchased power as well as an $82.3 million increase related to total KWH generated and purchased when compared to the same period in 2006. Details of Southern Company’s cost of generation and purchased power are as follows:
             
  First Quarter First Quarter  
Average Cost 2007 2006 % change
  (cents per net KWH)    
Fuel
  2.80   2.46   13.8 
Purchased power
  3.88   4.85   (20.0)
 
Increases in fuel expense at the traditional operating companies are generally offset by fuel revenues and do not affect net income. See FUTURE EARNINGS POTENTIAL – “FERC and State PSC Matters – Retail Fuel Cost Recovery” herein for additional information. Fuel expenses incurred under Southern Power’s PPAs are generally the responsibility of the counterparties and do not significantly affect net income.
Allowance for Equity Funds Used During Construction
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$8.6
 75.0
 
In the first quarter 2007, allowance for equity funds used during construction was $20.2 million compared to $11.6 million in the same period in 2006. The increase was a result of additional investment in environmental projects, primarily at Georgia Power.
Equity in Losses of Unconsolidated Subsidiaries
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$(25.8)
 (79.3)
 
In the first quarter 2007, equity in losses of unconsolidated subsidiaries was $6.8 million compared to $32.6 million for the same period in 2006. Southern Company made investments in two synthetic fuel production facilities that generate operating losses. These investments also allow Southern Company to claim federal income tax credits that offset these operating losses and make the projects profitable. The decrease in equity in losses of unconsolidated subsidiaries in the first quarter when compared with the same period in 2006 was primarily the result of terminating Southern Company’s membership interest in one of the synthetic fuel entities in 2006 which eliminated the funding obligation and Southern Company’s share of losses for the first quarter 2007. See FUTURE EARNINGS POTENTIAL – “Income Tax Matters – Synthetic Fuel Tax Credits” and Note (B) to the Condensed Financial Statements under “INCOME TAX MATTERS – Synthetic Fuel Tax Credits” herein for further information.

15


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Leveraged Lease Income
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$(8.2)
 (45.5)
 
Leveraged lease income for the first quarter 2007 was $9.9 million compared to $18.1 million for the corresponding period in 2006. Southern Company has several leveraged lease agreements which relate to international and domestic energy generation, distribution, and transportation assets. Southern Company receives federal income tax deductions for depreciation and amortization, as well as interest on long-term debt related to these investments. The adoption of FASB Staff Position No. FAS 13-2 (FSP 13-2), “Accounting for a Change or Projected Change in the Timing of Cash Flows Relating to Income Taxes Generated by a Leveraged Lease Transaction” resulted in a $6.5 million decrease to leveraged lease pre-tax income in the first quarter of 2007 when compared to the same period in 2006. See FUTURE EARNINGS POTENTIAL – “Income Tax Matters – Leveraged Lease Transactions” and Note (B) to the Condensed Financial Statements under “INCOME TAX MATTERS – Leveraged Lease Transactions” herein for further information.
Interest Expense, Net of Amounts Capitalized
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$17.6
 10.0
 
Interest expense, net of amounts capitalized for the first quarter 2007 was $194.0 million compared to $176.4 million for the corresponding period in 2006. The increase was a result of a $13.6 million increase associated with $1.02 billion in additional debt outstanding at March 31, 2007 compared to March 31, 2006 and a $10.0 million increase associated with an increase in average interest rates on variable rate debt. These increases were partially offset by $7.3 million associated with capitalized interest and allowance for debt funds used during construction. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Financing Activities” of Southern Company in Item 7 of the Form 10-K and herein for additional information.
Interest Expense to Affiliate Trusts
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$(6.8)
 (22.2)
 
Interest expense to affiliate trusts for the first quarter 2007 was $23.8 million compared to $30.6 million for the corresponding period in 2006. The decrease was a result of the redemption of long-term debt payable to affiliated trusts in January and December 2006.
Other Income (Expense), Net
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$5.5
 65.2
 
In the first quarter 2007, other income (expense), net was $(2.9) million compared to $(8.4) million for the same period in 2006 primarily as a result of Alabama Power’s recognition of $5.0 million associated with the consent decree entered in the NSR litigation in 2006. See Note 3 to the financial statements of Southern Company under “Environmental Matters – New Source Review Actions” in Item 8 of the Form 10-K and Note (B) to the

16


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Condensed Financial Statements under “NEW SOURCE REVIEW LITIGATION” herein for further information.
Income Taxes
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$47.6
 44.1
 
Income taxes for the first quarter 2007 were $155.6 million compared to $108.0 million for the corresponding period in 2006. The increase was due to higher pre-tax earnings and a $23.1 million decrease in synthetic fuel tax credits as a result of terminating the membership interest in one of the synthetic fuel entities in 2006. The increase in income tax expense was partially offset by a $17.3 million reduction to tax credit reserves in the first quarter of 2007 compared to the first quarter 2006 as a result of reduced credits and a lower projected phase-out. See FUTURE EARNINGS POTENTIAL – “Income Tax Matters – Synthetic Fuel Tax Credits” and Note (B) to the Condensed Financial Statements under “INCOME TAX MATTERS – Synthetic Fuel Tax Credits” herein for further information.
FUTURE EARNINGS POTENTIAL
The results of operations discussed above are not necessarily indicative of Southern Company’s future earnings potential. The level of Southern Company’s future earnings depends on numerous factors that affect the opportunities, challenges, and risks of Southern Company’s primary business of selling electricity. These factors include the traditional operating companies’ ability to maintain a stable regulatory environment that continues to allow for the recovery of all prudently incurred costs during a time of increasing costs. Another major factor is the profitability of the competitive market-based wholesale generating business and federal regulatory policy, which may impact Southern Company’s level of participation in this market. Future earnings for the electricity business in the near term will depend, in part, upon growth in energy sales, which is subject to a number of factors. These factors include weather, competition, new energy contracts with neighboring utilities, energy conservation practiced by customers, the price of electricity, the price elasticity of demand, and the rate of economic growth in the service area. For additional information relating to these issues, see RISK FACTORS in Item 1A and MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL of Southern Company in Item 7 of the Form 10-K.
Environmental Matters
Compliance costs related to the Clean Air Act and other environmental regulations could affect earnings if such costs cannot be fully recovered in rates on a timely basis. See MANAGEMENT’S DISCUSSION AND ANALYSIS — FUTURE EARNINGS POTENTIAL – “Environmental Matters” of Southern Company in Item 7 and Note 3 to the financial statements of Southern Company under “Environmental Matters” in Item 8 of the Form 10-K for additional information.
New Source Review Litigation
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “Environmental Matters – New Source Review Actions” of Southern Company in Item 7 and Note 3 to the financial statements of Southern Company under “Environmental Matters – New Source Review Actions” in Item 8 of the Form 10-K for additional information regarding a civil action brought by the EPA alleging that Alabama Power had violated the NSR provisions of the Clean Air Act and related state laws with respect to certain of its coal-fired generating facilities. The plaintiffs’ appeal against Alabama Power was stayed by the U.S. Court of Appeals for the Eleventh Circuit pending the U.S. Supreme Court’s decision in a similar case

17


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
against Duke Energy. On April 2, 2007, the U.S. Supreme Court issued an opinion in the Duke Energy case. On April 11, 2007, Alabama Power filed a motion to lift the stay and to reset the briefing schedule. The plaintiffs have opposed the motion and have moved to vacate the district court’s decision and remand for further proceedings consistent with the Duke Energy decision. The final resolution of these claims is dependent on these appeals and possible further court action and, therefore, cannot be determined at this time.
Fine Particulate Matter Regulations
See MANAGEMENT’S DISCUSSION AND ANALYSIS - FUTURE EARNINGS POTENTIAL – “Environmental Matters – Environmental Statutes and Regulations – Air Quality” of Southern Company in Item 7 of the Form 10-K for additional information regarding nonattainment designations for the fine particulate matter air quality standard. In March 2007, the EPA finalized its fine particulate matter implementation rule, requiring submittal of state plans for addressing the nonattainment designations by April 2008. The ultimate outcome of this matter cannot be determined at this time.
Plant Wansley Environmental Litigation
See MANAGEMENT’S DISCUSSION AND ANALYSIS - FUTURE EARNINGS POTENTIAL – “Environmental Matters – Plant Wansley Environmental Litigation” of Southern Company in Item 7 and Note 3 to the financial statements of Southern Company under “Environmental Matters — Plant Wansley Environmental Litigation” in Item 8 of the Form 10-K for additional information on litigation involving alleged violations of the Clean Air Act at four of the units at Plant Wansley. On March 30, 2007, the parties filed a joint motion seeking entry of a proposed consent decree resolving all remaining issues in the case. If the consent decree is approved as proposed, the resolution of this case will not have a material impact on Southern Company’s financial statements.
FERC and State PSC Matters
Intercompany Interchange Contract
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “FERC Matters – Intercompany Interchange Contract” of Southern Company in Item 7 and Note 3 to the financial statements of Southern Company under “FERC Matters – Intercompany Interchange Contract” in Item 8 of the Form 10-K for information regarding the proceeding initiated by the FERC in May 2005 to examine (1) the provisions of the IIC among Alabama Power, Georgia Power, Gulf Power, Mississippi Power, Savannah Electric, Southern Power, and SCS, as agent, under the terms of which the Power Pool is operated, and, in particular, the propriety of the continued inclusion of Southern Power as a party to the IIC, (2) whether any parties to the IIC have violated the FERC’s standards of conduct applicable to utility companies that are transmission providers, and (3) whether Southern Company’s code of conduct defining Southern Power as a “system company” rather than a “marketing affiliate” is just and reasonable.
On April 19, 2007, the FERC approved, with certain modifications, the compliance filing submitted by Southern Company on November 6, 2006. The compliance plan largely involves functional separation and information restrictions related to marketing activities conducted on behalf of Southern Power. The implementation of the plan is not expected to have a material impact on Southern Company’s financial statements. However, the ultimate outcome of this matter cannot now be determined.

18


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Retail Fuel Cost Recovery
The traditional operating companies each have established fuel cost recovery rates approved by their respective state PSCs. Over the past several years, the traditional operating companies have experienced higher than expected fuel costs for coal, natural gas, and uranium. These higher fuel costs have resulted in under recovered fuel costs included in the balance sheets of approximately $1.3 billion at March 31, 2007. Operating revenues are adjusted for differences in actual recoverable fuel costs and amounts billed in current regulated rates. Accordingly, changes to the billing factors will have no significant effect on Southern Company’s revenues or net income but will affect cash flow. The traditional operating companies will continue to monitor the under recovered fuel cost balance in light of these higher fuel costs. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “PSC Matters - Fuel Cost Recovery” of Southern Company in Item 7 and Note 3 to the financial statements of Southern Company under “Alabama Power Retail Regulatory Matters” and “Georgia Power Retail Regulatory Matters” in Item 8 of the Form 10-K for additional information.
Mirant Matters
Mirant was an energy company with businesses that included independent power projects and energy trading and risk management companies in the U.S. and selected other countries. It was a wholly-owned subsidiary of Southern Company until its initial public offering in October 2000. In April 2001, Southern Company completed a spin-off to its shareholders of its remaining ownership, and Mirant became an independent corporate entity. In July 2003, Mirant filed for voluntary reorganization under Chapter 11 of the U.S. Bankruptcy Code. See Note 3 to the financial statements of Southern Company under “Mirant Matters – Mirant Bankruptcy” in Item 8 of the Form 10-K for information regarding Southern Company’s contingent liabilities associated with Mirant, including guarantees of contractual commitments, litigation, and joint and several liabilities in connection with the consolidated federal income tax return.
Mirant Securities Litigation
See Note 3 to the financial statements of Southern Company under “Mirant Matters – Mirant Securities Litigation” in Item 8 of the Form 10-K for information regarding a class action lawsuit that several Mirant shareholders (plaintiffs) originally filed against Mirant and certain Mirant officers in May 2002. In November 2002, Southern Company, certain former and current senior officers of Southern Company, and 12 underwriters of Mirant’s initial public offering were added as defendants. On March 24, 2006, the plaintiffs filed a motion for reconsideration requesting that the court vacate that portion of its July 14, 2003 order dismissing the plaintiffs’ claims based upon Mirant’s alleged improper energy trading and marketing activities involving the California energy market. On March 6, 2007, the court granted plaintiffs’ motion for reconsideration, reinstated the California energy market claims, and granted in part and denied in part defendants’ motion to compel certain class certification discovery. On March 21, 2007, defendants filed renewed motions to dismiss the California energy claims on grounds originally set forth in their 2003 motions to dismiss, but which were not addressed by the court. The ultimate outcome of this matter cannot be determined at this time.
MC Asset Recovery Litigation
See Note 3 to the financial statements of Southern Company under “Mirant Matters – MC Asset Recovery Litigation” in Item 8 of the Form 10-K for information regarding a suit between MC Asset Recovery, a special purpose subsidiary of Reorganized Mirant, and Southern Company. On March 28, 2007, MC Asset Recovery filed a Fourth Amended Complaint. Among other things, the Fourth Amended Complaint adds a claim under the Federal Debt Collection Procedure Act (FDCPA) to avoid certain transfers from Mirant to Southern Company and withdraws the breach of fiduciary duty claim the court struck as a result of Southern Company’s

19


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
motion for summary judgment. MC Asset Recovery claims to have standing to assert violations of the FDCPA and to recover property on behalf of the Mirant debtors’ estates. The ultimate outcome of this matter cannot be determined at this time.
Income Tax Matters
Leveraged Lease Transactions
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “Income Tax Matters – Leveraged Lease Transactions” of Southern Company in Item 7 and Note 3 to the financial statements of Southern Company under “Income Tax Matters” in Item 8 of the Form 10-K and Note (B) to the Condensed Financial Statements under “INCOME TAX MATTERS – Leveraged Lease Transactions” herein for information regarding IRS challenges to Southern Company’s transactions related to international leveraged leases that could have material impacts on Southern Company’s financial statements. Effective January 1, 2007, Southern Company adopted FSP 13-2, which amends FASB Statement No. 13, “Accounting for Leases” requiring recalculation of the rate of return and the allocation of income whenever the projected timing of the income tax cash flows generated by a leveraged lease is revised with recognition of the resulting gain or loss in the year of the revision. FSP 13-2 also requires that all recognized tax positions in a leveraged lease must be measured in accordance with the criteria in FASB Interpretation No. 48 (FIN 48), “Accounting for Uncertainty in Income Taxes,” and any changes resulting from FIN 48 must be reflected as a change in important lease assumptions as of the date of adoption. The cumulative effect of initially adopting FSP 13-2 was recorded as an adjustment to beginning retained earnings. For the lease-in-lease-out (LILO) transaction settled with the IRS in February 2005, the cumulative effect of adopting FSP 13-2 was a $17 million reduction in retained earnings. With respect to Southern Company’s sale-in-lease-out (SILO) transactions, the adoption of FSP 13-2 reduced retained earnings by $108 million. The adoption of FSP 13-2 also resulted in a reduction to net income in the first quarter 2007 of approximately $4 million. The adjustments to retained earnings are non-cash charges and will be recognized as income over the remaining terms of the affected leases. Any future changes in the projected or actual income tax cash flows will result in an additional recalculation of the net investment in the leases and will be recorded currently in income. The ultimate impact on Southern Company’s net income will be dependent on the outcome of pending litigation, but could be significant, and potentially material. Southern Company believes these transactions are valid leases for U.S. tax purposes and the related deductions are allowable. Southern Company is continuing to pursue resolution of these matters through administrative appeals and litigation; however, the ultimate outcome of these matters cannot now be determined.
Synthetic Fuel Tax Credits
As discussed in MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “Income Tax Matters – Synthetic Fuel Tax Credits” of Southern Company in Item 7 of the Form 10-K, Southern Company has an investment in an entity that produces synthetic fuel and receives tax credits under Section 45K (formerly Section 29) of the IRC. In accordance with Section 45K of the IRC, these tax credits are subject to limitation as the annual average price of oil (as determined by the DOE) increases over a specified, inflation-adjusted dollar amount published in the spring of the subsequent year. Southern Company, along with its partners in this investment, has continued to monitor oil prices. Reserves against tax credits earned in 2007 of $2.8 million have been recorded in the first three months of 2007 due to projected phase-outs of the credits in 2007 as a result of current and projected future oil prices.

20


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Construction Projects
Integrated Gasification Combined Cycle (IGCC) Project
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “Construction Projects – Integrated Gasification Combined Cycle” of Southern Company in Item 7 of the Form 10-K for information regarding the development by Southern Power and the Orlando Utilities Commission (OUC) of an IGCC project in Orlando, Florida at OUC’s Stanton Energy site. Since the definitive agreements relating to the development of the project were executed in December 2005, the estimated costs of the gasifier portion have increased due primarily to increases in commodity costs and increased market demand for labor. Southern Power had the option under the original agreements to end its participation in the gasifier portion of the project at the end of the project definition phase, which has been completed. On March 29, 2007, Southern Power’s Board of Directors approved the continuation and the completion of the design, engineering, and construction of the gasifier portion of the project. This approval is contingent on the approval of a request for additional funding from the DOE of $58.75 million and OUC’s approval of amended agreements to share the remaining cost increases between Southern Power and OUC. Southern Power and OUC will share 65% and 35% of the estimated cost increase, respectively, under the proposed amended agreements. In April 2007, OUC approved its portion of the cost increase, subject to the DOE’s approval of the additional funding. The ultimate outcome of this matter cannot now be determined.
Nuclear
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “Construction Projects – Nuclear” of Southern Company in Item 7 of the Form 10-K for information regarding a development agreement between Southern Nuclear and Duke Energy to evaluate the potential construction of a new two-unit nuclear plant at a jointly owned site in Cherokee County, South Carolina. In March 2007, the Southern Nuclear Board of Directors voted to withdraw from any further development of this project. A notice of withdrawal from the project has been provided to Duke Energy. Adjustments to the carrying value of the related assets were recorded in the first quarter 2007 and were not material to the financial statements. If Duke Energy chooses to continue the project independently, no additional adjustments are anticipated. Management does not expect the final outcome of this matter to have a material adverse effect on Southern Company’s financial statements. However, the ultimate outcome of this matter cannot now be determined.
Other Matters
Southern Company is subject to certain claims and legal actions arising in the ordinary course of business. In addition, Southern Company’s business activities are subject to extensive governmental regulation related to public health and the environment. Litigation over environmental issues and claims of various types, including property damage, personal injury, and citizen enforcement of environmental requirements such as opacity and other air quality standards, has increased generally throughout the United States. In particular, personal injury claims for damages caused by alleged exposure to hazardous materials have become more frequent. The ultimate outcome of such pending or potential litigation against Southern Company and its subsidiaries cannot be predicted at this time; however, for current proceedings not specifically reported herein or in Note 3 to the financial statements of Southern Company in Item 8 of the Form 10-K, management does not anticipate that the liabilities, if any, arising from such current proceedings would have a material adverse effect on Southern Company’s financial statements.
See the Notes to the Condensed Financial Statements herein for discussion of various other contingencies, regulatory matters, and other matters being litigated which may affect future earnings potential.

21


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
ACCOUNTING POLICIES
Application of Critical Accounting Policies and Estimates
Southern Company prepares its consolidated financial statements in accordance with accounting principles generally accepted in the United States. Significant accounting policies are described in Note 1 to the financial statements of Southern Company in Item 8 of the Form 10-K. In the application of these policies, certain estimates are made that may have a material impact on Southern Company’s results of operations and related disclosures. Different assumptions and measurements could produce estimates that are significantly different from those recorded in the financial statements. See MANAGEMENT’S DISCUSSION AND ANALYSIS – ACCOUNTING POLICIES - “Application of Critical Accounting Policies and Estimates” of Southern Company in Item 7 of the Form 10-K for a complete discussion of Southern Company’s critical accounting policies and estimates related to Electric Utility Regulation, Contingent Obligations, and Unbilled Revenues.
New Accounting Standards
Income Taxes
On January 1, 2007, Southern Company adopted FIN 48, which requires companies to determine whether it is “more likely than not” that a tax position will be sustained upon examination by the appropriate taxing authorities before any part of the benefit can be recorded in the financial statements. It also provides guidance on the recognition, measurement, and classification of income tax uncertainties, along with any related interest and penalties. The provisions of FIN 48 were applied to all tax positions beginning January 1, 2007. The impact on Southern Company’s financial statements was a reduction to beginning 2007 retained earnings of approximately $15 million related to Southern Company’s SILO transactions. See Note (I) to the Condensed Financial Statements herein for details regarding the financial statement impact of the adoption.
Leveraged Leases
Effective January 1, 2007, Southern Company adopted FSP 13-2. The cumulative effect of initially adopting FSP 13-2 was recorded as an adjustment to beginning retained earnings. For the LILO transaction settled with the IRS in February 2005, the cumulative effect of adopting FSP 13-2 was a $17 million reduction in retained earnings. With respect to Southern Company’s SILO transactions, the adoption of FSP 13-2 reduced retained earnings by $108 million. The adoption of FSP 13-2 also resulted in a reduction to net income in the first quarter 2007 of approximately $4 million. The adjustments to retained earnings are non-cash charges and will be recognized as income over the remaining terms of the affected leases. Any future changes in the projected or actual income tax cash flows will result in an additional recalculation of the net investment in the leases and will be recorded currently in income. See FUTURE EARNINGS POTENTIAL — “Income Tax Matters – Leveraged Lease Transactions” and Note (B) to the Condensed Financial Statements under “INCOME TAX MATTERS – Leveraged Lease Transactions” herein for further details about the effect of FSP 13-2.
Fair Value Measurement
The FASB issued FASB Statement No. 157 (SFAS No. 157), “Fair Value Measurements” in September 2006. This standard provides guidance on how to measure fair value where it is permitted or required under other accounting pronouncements. SFAS No. 157 also requires additional disclosures about fair value measurements. Southern Company plans to adopt SFAS No. 157 on January 1, 2008 and is currently assessing the impact of this standard.

22


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Fair Value Option
In February 2007, the FASB issued FASB Statement No. 159 (SFAS No. 159), “Fair Value Option for Financial Assets and Financial Liabilities - Including an Amendment of FASB Statement No. 115.” This standard permits an entity to choose to measure many financial instruments and certain other items at fair value. Southern Company plans to adopt SFAS No. 159 on January 1, 2008 and is currently assessing its impact.
FINANCIAL CONDITION AND LIQUIDITY
Overview
Southern Company’s financial condition remained stable at March 31, 2007. Net cash provided from operating activities totaled $262 million for the first three months of 2007, compared to $58 million for the corresponding period in 2006. The $204 million increase is primarily due to the increase in net income as previously discussed and a reduction in the outflow of cash for accounts payable, primarily related to gas purchases. Gross property additions to utility plant were $770 million in the first three months of 2007.
Significant balance sheet changes for the first three months of the year include an $857 million increase in long-term debt, which was used primarily for the repayment of short-term debt, construction expenditures, and general corporate purposes. Total property, plant, and equipment, net of depreciation, increased $431 million during the first three months of 2007 primarily from the purchase and installation of environmental equipment and transmission and distribution construction.
The market price of Southern Company’s common stock at March 31, 2007 was $36.65 per share (based on the closing price as reported on the New York Stock Exchange) and the book value was $15.27 per share, representing a market-to-book ratio of 240%, compared to $36.86, $15.24, and 242%, respectively, at the end of 2006. The dividend for the first quarter 2007 was $0.3875 per share compared to $0.3725 per share in the first quarter 2006. In April 2007, the dividend was increased to $0.4025 for the dividend payable in June 2007.
Capital Requirements and Contractual Obligations
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Capital Requirements and Contractual Obligations” of Southern Company in Item 7 of the Form 10-K for a description of Southern Company’s capital requirements for its construction program and other funding requirements associated with scheduled maturities of long-term debt, as well as the related interest, preferred and preference stock dividends, leases, trust funding requirements, and other purchase commitments. Approximately $1.5 billion will be required by March 31, 2008 for redemptions and maturities of long-term debt.
Sources of Capital
Southern Company intends to meet its future capital needs through internal cash flow and external security issuances. Equity capital can be provided from any combination of Southern Company’s stock plans, private placements, or public offerings. The amount and timing of additional equity capital to be raised will be contingent on Southern Company’s investment opportunities. Southern Company does not currently anticipate any equity offerings in 2007 outside of its existing stock option plan, the employee savings plan, and the Southern Investment Plan. The traditional operating companies and Southern Power plan to obtain the funds required for construction and other purposes from sources similar to those used in the past, which were primarily from operating cash flows, security issuances, term loans, short-term borrowings, and equity contributions from Southern Company. However, the amount, type, and timing of any financings, if needed, will depend upon

23


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
prevailing market conditions, regulatory approval, and other factors. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Sources of Capital” of Southern Company in Item 7 of the Form 10-K for additional information.
Southern Company’s current liabilities frequently exceed current assets because of the continued use of short-term debt as a funding source to meet cash needs as well as scheduled maturities of long-term debt. To meet short-term cash needs and contingencies, Southern Company has substantial cash flow from operating activities and access to capital markets, including commercial paper programs. At March 31, 2007, Southern Company and its subsidiaries had approximately $161.5 million of cash and cash equivalents and approximately $3.3 billion of unused credit arrangements with banks, of which $656 million expire in 2007 and $2.7 billion expire in 2008 and beyond. Of the facilities expiring in 2008 and beyond, $2.4 billion does not expire until 2011. Approximately $79 million of the credit facilities expiring in 2007 allow for the execution of term loans for an additional two-year period, and $343 million contain provisions allowing one-year term loans. See Note 6 to the financial statements of Southern Company under “Bank Credit Arrangements” in Item 8 of the Form 10-K for additional information. The traditional operating companies may also meet short-term cash needs through a Southern Company subsidiary organized to issue and sell commercial paper and extendible commercial notes at the request and for the benefit of each of the traditional operating companies. At March 31, 2007, the Southern Company system had outstanding commercial paper of $1.4 billion, bank notes of $150 million, and extendible commercial notes of $44.8 million. Management believes that the need for working capital can be adequately met by utilizing commercial paper programs and lines of credit without maintaining large cash balances.
Off-Balance Sheet Financing Arrangements
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Off-Balance Sheet Financing Arrangements” of Southern Company in Item 7 and Note 7 to the financial statements of Southern Company under “Operating Leases” in Item 8 of the Form 10-K for information related to Mississippi Power’s lease of a combined cycle generating facility at Plant Daniel.
Credit Rating Risk
Southern Company does not have any credit arrangements that would require material changes in payment schedules or terminations as a result of a credit rating downgrade. There are certain contracts that could require collateral, but not accelerated payment, in the event of a credit rating change to BBB and Baa2, or BBB- or Baa3 or below. These contracts are primarily for physical electricity purchases and sales. At March 31, 2007, the maximum potential collateral requirements at a BBB and Baa2 rating were approximately $9 million and at a BBB- or Baa3 rating were approximately $246 million. The maximum potential collateral requirements at a rating below BBB- or Baa3 were approximately $658 million. Subsequent to March 31, 2007, certain Southern Company subsidiaries entered into certain contracts for electric capacity and energy. These contracts also contain provisions that could require collateral, but not accelerated payment, in the event of a change in credit rating. Under these contracts, the maximum potential collateral requirement at a rating of BBB- is $33 million. The maximum potential collateral requirement at rating below BBB- is $201 million. Generally, collateral may be provided by a Southern Company guaranty, letter of credit, or cash. Southern Company’s operating subsidiaries are also party to certain derivative agreements that could require collateral and/or accelerated payment in the event of a credit rating change to below investment grade for Alabama Power and/or Georgia Power. These agreements are primarily for natural gas and power price risk management activities. At March 31, 2007, Southern Company’s total exposure to these types of agreements was not material.

24


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Market Price Risk
Southern Company’s market risk exposures relative to interest rate changes have not changed materially compared with the December 31, 2006 reporting period. In addition, Southern Company is not aware of any facts or circumstances that would significantly affect such exposures in the near term.
Due to cost-based rate regulations, the traditional operating companies have limited exposure to market volatility in interest rates, commodity fuel prices, and prices of electricity. In addition, Southern Power’s exposure to market volatility in commodity fuel prices and prices of electricity is limited because its long-term sales contracts shift substantially all fuel cost responsibility to the purchaser. To mitigate residual risks relative to movements in electricity prices, the traditional operating companies and Southern Power enter into physical fixed-price contracts for the purchase and sale of electricity through the wholesale electricity market and, to a lesser extent, into financial hedge contracts for natural gas purchases. The traditional operating companies have implemented fuel-hedging programs at the instruction of their respective state PSCs.
The fair value of derivative energy contracts at March 31, 2007 was as follows:
     
  First Quarter
  2007
  Changes
  Fair Value
  (in millions)
Contracts beginning of period
 $(82)
Contracts realized or settled
  28 
New contracts at inception
   
Changes in valuation techniques
   
Current period changes (a)
  65 
 
Contracts at March 31, 2007
 $11 
 
(a) Current period changes also include the changes in fair value of new contracts entered into during the period, if any.
             
  Source of March 31, 2007
  Valuation Prices
  Total Maturity
  Fair Value Year 1 1-3 Years
  (in millions)
Actively quoted
 $11  $(1) $12 
External sources
         
Models and other methods
         
 
Contracts at March 31, 2007
 $11  $(1) $12 
 
Unrealized gains and losses from mark-to-market adjustments on derivative contracts related to the traditional operating companies’ fuel hedging programs are recorded as regulatory assets and liabilities. Realized gains and losses from these programs are included in fuel expense and are recovered through the traditional operating companies’ fuel cost recovery clauses. In addition, unrealized gains and losses on energy-related derivatives used by Southern Power to hedge anticipated purchases and sales are deferred in other comprehensive income. Gains and losses on derivative contracts that are not designated as hedges are recognized in the statements of

25


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
income as incurred. At March 31, 2007, the fair value gain/(loss) of derivative energy contracts was reflected in the financial statements as follows:
     
  Amounts
  (in millions)
Regulatory liabilities, net
 $11.0 
Accumulated other comprehensive income
  (0.2)
Net income
  0.1 
 
Total fair value
 $10.9 
 
Unrealized pre-tax gains and losses recognized in income were not material for any period presented.
To reduce Southern Company’s exposure to changes in the value of synthetic fuel tax credits, which are impacted by changes in oil prices, Southern Company has entered into derivative transactions indexed to oil prices. Because these transactions are not designated as hedges, the gains and losses are recognized in the statements of income as incurred. In the first quarter of 2007, the fair value gains recognized in income to mark the transactions to market were $6.4 million.
For additional information, see MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Market Price Risk” of Southern Company in Item 7 and Notes 1 and 6 to the financial statements of Southern Company under “Financial Instruments” in Item 8 of the Form 10-K and Note (F) to the Condensed Financial Statements herein.
Financing Activities
In the first three months of 2007, Southern Company and its subsidiaries issued $1.4 billion of senior notes and issued $168 million of common stock, including treasury stock, through employee and director stock plans. Subsequent to March 31, 2007, Alabama Power issued $250 million of additional senior notes. The proceeds were primarily used to repay short-term indebtedness and to fund ongoing construction projects. See Southern Company’s Condensed Consolidated Statements of Cash Flows herein for further details on financing activities during the first three months of 2007. Southern Company and its subsidiaries also terminated interest rate derivatives related to these transactions at a cost of $3.9 million. These losses were deferred in other comprehensive income and will be amortized to income over a 10-year period. Also during the first three months of 2007, Southern Company and its subsidiaries redeemed $405.2 million in senior notes and other long-term debt. Subsequent to March 31, 2007, an additional $36.1 million in long-term debt was redeemed by Mississippi Power and $169 million of Alabama Power floating rate notes matured. Also subsequent to March 31, 2007, Georgia Power announced the planned redemption in June 2007 of $454 million of notes payable related to trust preferred securities.
During the first three months of 2007, Southern Company and its subsidiaries entered into additional derivative transactions designed to hedge interest rate risk of future debt issuances. The total notional amount of these derivatives was $740 million. Subsequent to March 31, 2007, Georgia Power entered into further derivative transactions designed to mitigate interest rate risk related to planned future debt issuances. The total notional amount of these derivatives was $300 million. See Note (F) to the Condensed Financial Statements herein for further details.
In addition to any financings that may be necessary to meet capital requirements and contractual obligations, Southern Company and its subsidiaries plan to continue, when economically feasible, a program to retire higher-cost securities and replace these obligations with lower-cost capital if market conditions permit.

26


Table of Contents

PART I
Item 3.      Quantitative And Qualitative Disclosures About Market Risk.
See MANAGEMENT’S DISCUSSION AND ANALYSIS - FINANCIAL CONDITION AND LIQUIDITY – “Market Price Risk” herein for each registrant, Notes 1 and 6 to the financial statements of Southern Company, Alabama Power, Georgia Power, Gulf Power, Mississippi Power, and Southern Power under “Financial Instruments” in Item 8 of the Form 10-K. Also, see Note (F) to the Condensed Financial Statements herein for information relating to derivative instruments.
Item 4.      Controls and Procedures.
     (a)    Evaluation of disclosure controls and procedures.
     As of the end of the period covered by this quarterly report, Southern Company, Alabama Power, Georgia Power, Gulf Power, Mississippi Power, and Southern Power conducted separate evaluations under the supervision and with the participation of each company’s management, including the Chief Executive Officer and the Chief Financial Officer, of the effectiveness of the design and operation of the disclosure controls and procedures (as defined in Sections 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934). Based upon these evaluations, the Chief Executive Officer and the Chief Financial Officer, in each case, concluded that the disclosure controls and procedures are effective in alerting them in a timely manner to information relating to their company (including its consolidated subsidiaries, if any) required to be included in periodic filings with the SEC.
     (b)    Changes in internal controls.
     There have been no changes in Southern Company’s, Alabama Power’s, Georgia Power’s, Gulf Power’s, Mississippi Power’s, or Southern Power’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934) during the first quarter of 2007 that have materially affected or are reasonably likely to materially affect Southern Company’s, Alabama Power’s, Georgia Power’s, Gulf Power’s, Mississippi Power’s, or Southern Power’s internal control over financial reporting.

27


Table of Contents

ALABAMA POWER COMPANY

28


Table of Contents

ALABAMA POWER COMPANY
CONDENSED STATEMENTS OF INCOME (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Operating Revenues:
        
Retail revenues
 $955,773  $802,209 
Wholesale revenues
        
Non-affiliates
  155,122   146,354 
Affiliates
  42,194   79,315 
Other revenues
  44,113   44,829 
 
      
Total operating revenues
  1,197,202   1,072,707 
 
      
Operating Expenses:
        
Fuel
  386,072   341,767 
Purchased power —
        
Non-affiliates
  4,638   22,086 
Affiliates
  72,714   56,665 
Other operations
  171,403   169,013 
Maintenance
  118,762   109,500 
Depreciation and amortization
  115,943   109,862 
Taxes other than income taxes
  72,718   65,657 
 
      
Total operating expenses
  942,250   874,550 
 
      
Operating Income
  254,952   198,157 
Other Income and (Expense):
        
Allowance for equity funds used during construction
  6,586   5,529 
Interest income
  4,394   4,174 
Interest expense, net of amounts capitalized
  (63,131)  (53,219)
Interest expense to affiliate trusts
  (4,059)  (4,059)
Other income (expense), net
  (2,924)  (9,005)
 
      
Total other income and (expense)
  (59,134)  (56,580)
 
      
Earnings Before Income Taxes
  195,818   141,577 
Income taxes
  72,702   53,363 
 
      
Net Income
  123,116   88,214 
Dividends on Preferred and Preference Stock
  8,182   6,072 
 
      
Net Income After Dividends on Preferred and Preference Stock
 $114,934  $82,142 
 
      
CONDENSED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Net Income After Dividends on Preferred and Preference Stock
 $114,934  $82,142 
Other comprehensive income (loss):
        
Changes in fair value of qualifying hedges, net of tax of $(102) and $1,473, respectively
  (168)  2,423 
Reclassification adjustment for amounts included in net income, net of tax of $59 and $(1,006), respectively
  96   (1,654)
 
      
COMPREHENSIVE INCOME
 $114,862  $82,911 
 
      
The accompanying notes as they relate to Alabama Power are an integral part of these condensed financial statements.

29


Table of Contents

ALABAMA POWER COMPANY
CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Operating Activities:
        
Net income
 $123,116  $88,214 
Adjustments to reconcile net income to net cash provided from operating activities —
        
Depreciation and amortization
  136,060   129,238 
Deferred income taxes and investment tax credits, net
  (889)  (43,904)
Deferred revenues
  (2,276)  (559)
Allowance for equity funds used during construction
  (6,586)  (5,529)
Pension, postretirement, and other employee benefits
  (2,439)  (292)
Stock option expense
  3,713   3,583 
Tax benefit of stock options
  286   111 
Hedge settlements
     18,006 
Other, net
  6,055   1,271 
Changes in certain current assets and liabilities —
        
Receivables
  43,143   111,212 
Fossil fuel stock
  (21,732)  (32,192)
Materials and supplies
  (2,288)  7,161 
Other current assets
  (45,381)  (21,978)
Accounts payable
  (94,769)  (152,217)
Accrued taxes
  93,770   103,107 
Accrued compensation
  (61,830)  (66,139)
Other current liabilities
  7,811   25,325 
 
      
Net cash provided from operating activities
  175,764   164,418 
 
      
Investing Activities:
        
Property additions
  (263,712)  (228,402)
Nuclear decommissioning trust fund purchases
  (73,062)  (72,384)
Nuclear decommissioning trust fund sales
  73,062   72,384 
Cost of removal, net of salvage
  (10,012)  (11,839)
Other
  (1,863)  (5,292)
 
      
Net cash used for investing activities
  (275,587)  (245,533)
 
      
Financing Activities:
        
Decrease in notes payable, net
  (44,875)  (315,278)
Proceeds —
        
Common stock issued to parent
  70,000    
Senior notes
  200,000   800,000 
Gross excess tax benefit of stock options
  741   217 
Redemptions —
        
Senior notes
     (170,000)
Payment of preferred and preference stock dividends
  (6,515)  (6,070)
Payment of common stock dividends
  (116,250)  (110,150)
Other
  (2,469)  (16,505)
 
      
Net cash provided from financing activities
  100,632   182,214 
 
      
Net Change in Cash and Cash Equivalents
  809   101,099 
Cash and Cash Equivalents at Beginning of Period
  15,539   22,472 
 
      
Cash and Cash Equivalents at End of Period
 $16,348  $123,571 
 
      
Supplemental Cash Flow Information:
        
Cash paid during the period for —
        
Interest (net of $3,346 and $2,423 capitalized for 2007 and 2006, respectively)
 $52,607  $35,993 
Income taxes (net of refunds)
 $(3,250) $(10,989)
The accompanying notes as they relate to Alabama Power are an integral part of these condensed financial statements.

30


Table of Contents

ALABAMA POWER COMPANY
CONDENSED BALANCE SHEETS (UNAUDITED)
         
  At March 31,  At December 31, 
Assets 2007  2006 
  (in thousands) 
Current Assets:
        
Cash and cash equivalents
 $16,348  $15,539 
Receivables —
        
Customer accounts receivable
  307,878   323,202 
Unbilled revenues
  88,890   90,596 
Under recovered regulatory clause revenues
  17,583   32,451 
Other accounts and notes receivable
  44,066   49,708 
Affiliated companies
  55,461   70,836 
Accumulated provision for uncollectible accounts
  (9,416)  (7,091)
Fossil fuel stock, at average cost
  173,051   153,120 
Materials and supplies, at average cost
  257,739   255,664 
Vacation pay
  46,415   46,465 
Prepaid expenses
  112,924   76,265 
Other
  31,387   66,663 
 
      
Total current assets
  1,142,326   1,173,418 
 
      
Property, Plant, and Equipment:
        
In service
  16,167,366   15,997,793 
Less accumulated provision for depreciation
  5,719,366   5,636,475 
 
      
 
  10,448,000   10,361,318 
Nuclear fuel, at amortized cost
  139,202   137,300 
Construction work in progress
  623,625   562,119 
 
      
Total property, plant, and equipment
  11,210,827   11,060,737 
 
      
Other Property and Investments:
        
Equity investments in unconsolidated subsidiaries
  48,589   47,486 
Nuclear decommissioning trusts, at fair value
  525,117   513,521 
Other
  35,647   35,980 
 
      
Total other property and investments
  609,353   596,987 
 
      
Deferred Charges and Other Assets:
        
Deferred charges related to income taxes
  373,025   354,225 
Prepaid pension costs
  731,311   722,287 
Deferred under recovered regulatory clause revenues
  311,686   301,048 
Other regulatory assets
  271,155   279,661 
Other
  157,745   166,927 
 
      
Total deferred charges and other assets
  1,844,922   1,824,148 
 
      
Total Assets
 $14,807,428  $14,655,290 
 
      
The accompanying notes as they relate to Alabama Power are an integral part of these condensed financial statements.

31


Table of Contents

ALABAMA POWER COMPANY
CONDENSED BALANCE SHEETS (UNAUDITED)
         
  At March 31,  At December 31, 
Liabilities and Stockholder’s Equity 2007  2006 
  (in thousands) 
Current Liabilities:
        
Securities due within one year
 $668,648  $668,646 
Notes payable
  74,794   119,670 
Accounts payable —
        
Affiliated
  129,618   162,951 
Other
  202,208   263,506 
Customer deposits
  62,735   62,978 
Accrued taxes —
        
Income taxes
  49,592   3,120 
Other
  49,795   29,696 
Accrued interest
  61,421   53,573 
Accrued vacation pay
  38,645   38,767 
Accrued compensation
  25,364   87,194 
Other
  56,581   79,907 
 
      
Total current liabilities
  1,419,401   1,570,008 
 
      
Long-term Debt
  4,038,399   3,838,906 
 
      
Long-term Debt Payable to Affiliated Trusts
  309,279   309,279 
 
      
Deferred Credits and Other Liabilities:
        
Accumulated deferred income taxes
  2,137,888   2,116,575 
Deferred credits related to income taxes
  97,999   98,941 
Accumulated deferred investment tax credits
  186,581   188,582 
Employee benefit obligations
  379,409   375,940 
Asset retirement obligations
  483,660   476,460 
Other cost of removal obligations
  601,049   600,278 
Other regulatory liabilities
  405,268   399,822 
Other
  30,742   35,805 
 
      
Total deferred credits and other liabilities
  4,322,596   4,292,403 
 
      
Total Liabilities
  10,089,675   10,010,596 
 
      
Preferred and Preference Stock
  612,271   612,407 
 
      
Common Stockholder’s Equity:
        
Common stock, par value $40 per share —
        
Authorized — 25,000,000 shares
        
Outstanding — March 31, 2007: 14,000,000 shares
        
— December 31, 2006: 12,250,000 shares
  560,000   490,000 
Paid-in capital
  2,033,544   2,028,963 
Retained earnings
  1,514,931   1,516,245 
Accumulated other comprehensive loss
  (2,993)  (2,921)
 
      
Total common stockholder’s equity
  4,105,482   4,032,287 
 
      
Total Liabilities and Stockholder’s Equity
 $14,807,428  $14,655,290 
 
      
The accompanying notes as they relate to Alabama Power are an integral part of these condensed financial statements.

32


Table of Contents

ALABAMA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FIRST QUARTER 2007 vs. FIRST QUARTER 2006
OVERVIEW
Alabama Power operates as a vertically integrated utility providing electricity to retail customers within its traditional service area located within the State of Alabama and to wholesale customers in the Southeast. Many factors affect the opportunities, challenges, and risks of Alabama Power’s primary business of selling electricity. These factors include the ability to maintain a stable regulatory environment, to achieve energy sales growth, and to effectively manage and secure timely recovery of rising costs. These costs include those related to growing demand, increasingly stringent environmental standards, fuel prices, and restoration following major storms.
Alabama Power continues to focus on several key performance indicators. These indicators include customer satisfaction, plant availability, system reliability, and net income. For additional information on these indicators, see MANAGEMENT’S DISCUSSION AND ANALYSIS – OVERVIEW – “Key Performance Indicators” of Alabama Power in Item 7 of the Form 10-K.
RESULTS OF OPERATIONS
Net Income
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$32.8 39.9
   
Alabama Power’s net income after dividends on preferred and preference stock for the first quarter 2007 was $114.9 million compared to $82.1 million for the corresponding period of 2006. The increase in earnings was primarily due to retail base rate increases resulting from an increase in rates under Rate RSE and Rate CNP for environmental costs (Rate CNP Environmental) that took effect January 1, 2007, as well as favorable weather conditions during the first quarter of 2007. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “PSC Matters – Retail Rate Adjustments” of Alabama Power in Item 7 and Note 3 to the financial statements of Alabama Power under “Retail Regulatory Matters” in Item 8 of the Form 10-K for additional information on Alabama Power’s rates. These increases in revenues were partially offset by increases in maintenance expense related to scheduled work performed on overhead lines and scheduled plant outages, depreciation and amortization expense as a result of additional plant-in-service, and interest expense due to higher interest rates associated with the issuance of new long-term debt that replaced debt which matured in 2006.
Retail Revenues
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$153.6 19.1
   
In the first quarter 2007, retail revenues were $955.8 million compared to $802.2 million in same period in 2006.

33


Table of Contents

ALABAMA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Details of retail revenues are as follows:
         
  First Quarter
  2007
  (in millions) % change
Retail – prior year
 $802.2     
Change in —
        
Rates and pricing
  54.0   6.7 
Sales growth
  5.0   0.6 
Weather
  14.1   1.8 
Fuel and other cost recovery
  80.5   10.0 
 
Retail – current year
 $955.8   19.1%
     
Revenues associated with changes in rates and pricing increased in the first quarter of 2007 when compared to the same period in 2006 primarily due to the Rate RSE and Rate CNP Environmental rate increases effective in January 2007. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “PSC Matters – Retail Rate Adjustments” of Alabama Power in Item 7 and Note 3 to the financial statements of Alabama Power under “Retail Regulatory Matters” in Item 8 of the Form 10-K.
Revenues attributable to changes in sales growth increased in the first quarter of 2007 when compared to the same period in 2006 due to a 0.6% overall increase in retail KWH energy sales, resulting primarily from continued residential and commercial customer and demand growth. The number of retail customers increased by 1.0% as of March 2007 compared to March 2006. This increase was offset by a decrease in KWH energy sales to industrial customers of 3.1% for the first quarter 2007 primarily as a result of decreased sales demand in the primary metals, chemicals, and forest products sectors.
Revenues resulting from changes in weather increased due to normal weather conditions in the first quarter of 2007 compared to mild weather in the first quarter of 2006 which resulted in increased KWH energy sales to residential and commercial customers of 3.5% and 1.2%, respectively.
Fuel and other cost recovery revenues increased in the first quarter of 2007 when compared to the same period in 2006. Electric rates for Alabama Power include provisions to recognize the full recovery of fuel costs, purchased power costs, PPAs certificated by the Alabama PSC, and costs associated with the replenishment of Alabama Power’s natural disaster reserve. Under these provisions, fuel and other cost recovery revenues generally equal fuel and other cost recovery expenses and do not affect net income.
Wholesale Revenues – Non-Affiliates
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$8.8
 6.0
   
Wholesale energy sales to non-affiliates will vary depending on the market cost of available energy compared to the cost of Alabama Power and Southern Company system owned generation, demand for energy within the Southern Company service territory, and availability of Southern Company system generation. In the first quarter 2007, revenues from wholesale energy sales to non-affiliates were $155.1 million compared to $146.3 million in the same period in 2006. This increase was primarily due to a 12.5% increase in KWH sales to non-affiliates partially offset by a 5.8% decrease in price.

34


Table of Contents

ALABAMA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Wholesale Revenues – Affiliates
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$(37.1) (46.8)
   
Wholesale energy sales to affiliated companies within the Southern Company system vary from period to period depending on demand and the availability and cost of generating resources at each company. These sales are made in accordance with the IIC, as approved by the FERC. In the first quarter 2007, revenues from wholesale energy sales to affiliates were $42.2 million compared to $79.3 million in the same period in 2006. This decrease was primarily due to a 30.7% decrease in KWH sales to affiliates as well as a 23.2% decrease in price. These transactions do not have a significant impact on earnings since the energy is generally sold at marginal cost.
Fuel and Purchased Power Expenses
         
First Quarter 2007 vs. First Quarter 2006
  (change in millions) % change
Fuel
 $44.3   13.0 
Purchased power-non-affiliates
  (17.4)  (79.0)
Purchased power-affiliates
  16.0   28.3 
       
Total fuel and purchased power expenses
 $42.9     
       
In the first quarter 2007, total fuel and purchased power expenses were $463.4 million compared to $420.5 million in the same period in 2006. The increase was due to a $48.4 million increase related to greater KWHs generated and purchased offset by a $5.5 million decrease in the cost of energy resulting from a decrease in the average cost of purchased power. Details of the individual components follow:
             
  First Quarter First Quarter  
Average Cost 2007 2006 % change
  (cents per net KWH)    
Fuel
  2.29   2.21   3.6 
Purchased power
  4.55   5.46   (16.7)
       
In the first quarter 2007, fuel expense was $386.1 million compared to $341.8 million in the same period in 2006. This increase was due to a 4.9% increase in overall generation from Alabama Power-owned facilities and a 2.5% increase in the average cost of coal partially offset by a 12.3% decrease in natural gas prices. These transactions did not have a significant impact on earnings since energy expenses are generally offset by energy revenues through Alabama Power’s energy cost recovery clause.
Energy purchases from non-affiliates will vary depending on market cost of available energy being lower than Southern Company system-generated energy, demand for energy within the system service territory, and availability of Southern Company system generation. In the first quarter 2007, purchased power from non-affiliates was $4.6 million compared to $22.0 million in the same period in 2006. This decrease was primarily due to a 52.1% decrease in the amount of energy purchased and a 51.9% decrease in price. These transactions did not have a significant impact on earnings since energy purchases are generally offset by energy revenues through Alabama Power’s energy cost recovery clause.

35


Table of Contents

ALABAMA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Energy purchases from affiliates will vary depending on demand and the availability and cost of generating resources at each company within the Southern Company system. These purchases are made in accordance with the IIC, as approved by the FERC. In the first quarter 2007, purchased power from affiliates was $72.7 million compared to $56.7 million in the same period in 2006. This increase was due to a 90.3% increase in the amount of energy purchased partially offset by a 20.6% decrease in price. These transactions did not have a significant impact on earnings since energy purchases are generally offset by energy revenues through Alabama Power’s energy cost recovery clause.
Maintenance Expense
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$9.3
 8.5
   
In the first quarter 2007, maintenance expense was $118.8 million compared to $109.5 million in the same period in 2006. This increase was primarily due to a $4.3 million increase in distribution expense primarily related to scheduled work performed on overhead lines and a $3.3 million increase in steam power expense associated with scheduled outage maintenance cost at various coal-fired facilities.
Depreciation and Amortization
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$6.1 5.5
   
For the first quarter 2007, depreciation and amortization was $115.9 million compared to $109.8 million in the same period in 2006. This increase was due to an increase in property, plant, and equipment related to steam power and distribution capital projects when compared to the same period in 2006.
Taxes Other than Income Taxes
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$7.1 10.8
   
For the first quarter 2007, taxes other than income taxes were $72.7 million compared to $65.6 million in the same period in 2006. This increase was primarily due to increases in state and municipal public utility license taxes which are directly related to retail revenues.
Interest Expense, Net of Amounts Capitalized
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$9.9 18.6
   
For the first quarter 2007, interest expense, net of amounts capitalized was $63.1 million compared to $53.2 million in the same period in 2006. This increase was mainly due to higher interest rates associated with the issuance of new long-term debt that replaced debt which matured in 2006. For additional information, see MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY –

36


Table of Contents

ALABAMA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
“Financing Activities” of Alabama Power in Item 7 of the Form 10-K and FINANCIAL CONDITION AND LIQUIDITY – “Financing Activities” herein.
Other Income (Expense), Net
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$6.1 67.5
   
Other income (expense), net in the first quarter 2007 was $(2.9) million compared to $(9.0) million in the same period in 2006. This increase in other income was mainly due to the recording of the $5.0 million settlement with the EPA in the NSR litigation in the first quarter of 2006. See FUTURE EARNINGS POTENTIAL – “Environmental Matters – New Source Review Litigation” and Note (B) to the Condensed Financial Statements under NEW SOURCE REVIEW LITIGATION herein for additional information.
FUTURE EARNINGS POTENTIAL
The results of operations discussed above are not necessarily indicative of Alabama Power’s future earnings potential. The level of Alabama Power’s future earnings depends on numerous factors that affect the opportunities, challenges, and risks of Alabama Power’s primary business of selling electricity. These factors include Alabama Power’s ability to maintain a stable regulatory environment that continues to allow for the recovery of all prudently incurred costs during a time of increasing costs. Future earnings in the near term will depend, in part, upon growth in energy sales, which is subject to a number of factors. These factors include weather, competition, new energy contracts with neighboring utilities, energy conservation practiced by customers, the price of electricity, the price elasticity of demand, and the rate of economic growth in Alabama Power’s service area. For additional information relating to these issues, see RISK FACTORS in Item 1A and MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL of Alabama Power in Item 7 of the Form 10-K.
Environmental Matters
Compliance costs related to the Clean Air Act and other environmental regulations could affect earnings if such costs cannot be fully recovered in rates on a timely basis. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “Environmental Matters” of Alabama Power in Item 7 and Note 3 to the financial statements of Alabama Power under “Environmental Matters” in Item 8 of the Form 10-K for additional information.
New Source Review Litigation
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “Environmental Matters – New Source Review Actions” of Alabama Power in Item 7 and Note 3 to the financial statements of Alabama Power under “Environmental Matters – New Source Review Actions” in Item 8 of the Form 10-K for additional information regarding a civil action brought by the EPA alleging that Alabama Power had violated the NSR provisions of the Clean Air Act and related state laws with respect to certain of its coal-fired generating facilities. The plaintiffs’ appeal against Alabama Power was stayed by the U.S. Court of Appeals for the Eleventh Circuit pending the U.S. Supreme Court’s decision in a similar case against Duke Energy. On April 2, 2007, the U.S. Supreme Court issued an opinion in the Duke Energy case. On April 11, 2007, Alabama Power filed a motion to lift the stay and to reset the briefing schedule. The plaintiffs have opposed the motion and have moved to vacate the district court’s decision and remand for further proceedings

37


Table of Contents

ALABAMA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
consistent with the Duke Energy decision. The final resolution of these claims is dependent on these appeals and possible further court action and, therefore, cannot be determined at this time.
Fine Particulate Matter Regulations
See MANAGEMENT’S DISCUSSION AND ANALYSIS — FUTURE EARNINGS POTENTIAL – “Environmental Matters - Environmental Statutes and Regulations — Air Quality” of Alabama Power in Item 7 of the Form 10-K for additional information regarding nonattainment designations for the fine particulate matter air quality standard. In March 2007, the EPA finalized its fine particulate matter implementation rule, requiring submittal of state plans for addressing the nonattainment designations by April 2008. The ultimate outcome of this matter cannot be determined at this time.
FERC and Alabama PSC Matters
Intercompany Interchange Contract
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “FERC Matters – Intercompany Interchange Contract” of Alabama Power in Item 7 and Note 3 to the financial statements of Alabama Power under “FERC Matters – Intercompany Interchange Contract” in Item 8 of the Form 10-K for information regarding the proceeding initiated by the FERC in May 2005 to examine (1) the provisions of the IIC among Alabama Power, Georgia Power, Gulf Power, Mississippi Power, Savannah Electric, Southern Power, and SCS, as agent, under the terms of which the Power Pool is operated, and, in particular, the propriety of the continued inclusion of Southern Power as a party to the IIC, (2) whether any parties to the IIC have violated the FERC’s standards of conduct applicable to utility companies that are transmission providers, and (3) whether Southern Company’s code of conduct defining Southern Power as a “system company” rather than a “marketing affiliate” is just and reasonable.
On April 19, 2007, the FERC approved, with certain modifications, the compliance filing submitted by Southern Company on November 6, 2006. The compliance plan largely involves functional separation and information restrictions related to marketing activities conducted on behalf of Southern Power. The implementation of the plan is not expected to have a material impact on Alabama Power’s financial statements. However, the ultimate outcome of this matter cannot now be determined.
Retail Fuel Cost Recovery
Alabama Power has established fuel cost recovery rates approved by the Alabama PSC. Alabama Power’s under recovered fuel costs as of March 31, 2007 totaled $312 million as compared to $301 million at December 31, 2006. As a result of Alabama Power’s level of recovery under the Alabama PSC’s most recent fuel recovery order, Alabama Power classified all $312 million of the under recovered regulatory clause revenues as deferred charges and other assets in the Condensed Balance Sheets as of March 31, 2007 herein. Alabama Power increased its fuel billing factor in January 2006 in accordance with Rate ECR with the expectation of fully recovering the under recovered fuel cost balance by the end of 2007. It now appears that the timing of the full recovery will not occur as originally anticipated. Alabama Power, along with the Alabama PSC, will continue to monitor the under recovered fuel cost balance to determine whether an additional adjustment to billing rates is required. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “PSC Matters – Retail Fuel Cost Recovery” of Alabama Power in Item 7 and Note 3 to the financial statements of Alabama Power under “Retail Regulatory Matters – Fuel Cost Recovery” in Item 8 of the Form 10-K for additional information.

38


Table of Contents

ALABAMA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Other Matters
Alabama Power is subject to certain claims and legal actions arising in the ordinary course of business. In addition, Alabama Power’s business activities are subject to extensive governmental regulation related to public health and the environment. Litigation over environmental issues and claims of various types, including property damage, personal injury, and citizen enforcement of environmental requirements such as opacity and other air quality standards, has increased generally throughout the United States. In particular, personal injury claims for damages caused by alleged exposure to hazardous materials have become more frequent. The ultimate outcome of such pending or potential litigation against Alabama Power cannot be predicted at this time; however, for current proceedings not specifically reported herein or in Note 3 to the financial statements of Alabama Power in Item 8 of the Form 10-K, management does not anticipate that the liabilities, if any, arising from such current proceedings would have a material adverse effect on Alabama Power’s financial statements.
See the Notes to the Condensed Financial Statements herein for discussion of various other contingencies, regulatory matters, and other matters being litigated which may affect future earnings potential.
ACCOUNTING POLICIES
Application of Critical Accounting Policies and Estimates
Alabama Power prepares its financial statements in accordance with accounting principles generally accepted in the United States. Significant accounting policies are described in Note 1 to the financial statements of Alabama Power in Item 8 of the Form 10-K. In the application of these policies, certain estimates are made that may have a material impact on Alabama Power’s results of operations and related disclosures. Different assumptions and measurements could produce estimates that are significantly different from those recorded in the financial statements. See MANAGEMENT’S DISCUSSION AND ANALYSIS – ACCOUNTING POLICIES – “Application of Critical Accounting Policies and Estimates” of Alabama Power in Item 7 of the Form 10-K for a complete discussion of Alabama Power’s critical accounting policies and estimates related to Electric Utility Regulation, Contingent Obligations, and Unbilled Revenues.
New Accounting Standards
Income Taxes
On January 1, 2007, Alabama Power adopted FASB Interpretation No. 48 (FIN 48), “Accounting for Uncertainty in Income Taxes.” FIN 48 requires companies to determine whether it is “more likely than not” that a tax position will be sustained upon examination by the appropriate taxing authorities before any part of the benefit can be recorded in the financial statements. It also provides guidance on the recognition, measurement, and classification of income tax uncertainties, along with any related interest and penalties. The provisions of FIN 48 were applied to all tax positions beginning January 1, 2007. The adoption of FIN 48 did not have a material impact on Alabama Power’s financial statements.
Fair Value Measurement
The FASB issued FASB Statement No. 157 (SFAS No. 157), “Fair Value Measurements” in September 2006. This standard provides guidance on how to measure fair value where it is permitted or required under other accounting pronouncements. SFAS No. 157 also requires additional disclosures about fair value measurements. Alabama Power plans to adopt SFAS No. 157 on January 1, 2008 and is currently assessing the impact of this standard.

39


Table of Contents

ALABAMA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Fair Value Option
In February 2007, the FASB issued FASB Statement No. 159 (SFAS No. 159), “Fair Value Option for Financial Assets and Financial Liabilities – Including an Amendment of FASB Statement No. 115.” This standard permits an entity to choose to measure many financial instruments and certain other items at fair value. Alabama Power plans to adopt SFAS No. 159 on January 1, 2008 and is currently assessing its impact.
FINANCIAL CONDITION AND LIQUIDITY
Overview
Alabama Power’s financial condition remained stable at March 31, 2007. Net cash provided from operating activities totaled $175.7 million for the first quarter of 2007, compared to $164.4 million for the first quarter of 2006. The $11.3 million increase in cash provided from operating activities in the first quarter of 2007 is primarily due to the increase in net income as previously discussed and a decrease in cash outflow for accounts payable, partially offset by an increase in under recovered fuel costs. Property additions to utility plant were $263.7 million in the first three months of 2007 and are included in Alabama Power’s Condensed Balance Sheets herein. These additions were primarily related to construction of transmission and distribution facilities, purchases of nuclear fuel, and installation of equipment to comply with environmental standards.
Capital Requirements and Contractual Obligations
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Capital Requirements and Contractual Obligations” of Alabama Power in Item 7 of the Form 10-K for a description of Alabama Power’s capital requirements for its construction program, scheduled maturities of long-term debt, as well as the related interest, preferred and preference stock dividends, lease obligations, purchase commitments, and trust funding requirements. Approximately $669 million will be required through March 31, 2008 for maturities of long-term debt.
Sources of Capital
Alabama Power plans to obtain the funds required for construction and other purposes from sources similar to those utilized in the past. Recently, Alabama Power has primarily utilized funds from operating cash flows, short-term debt, external security offerings, and equity contributions from Southern Company. However, the amount, type, and timing of any future financings, if needed, will depend upon regulatory approval, prevailing market conditions, and other factors. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Sources of Capital” of Alabama Power in Item 7 of the Form 10-K for additional information.
Alabama Power’s current liabilities frequently exceed current assets because of the continued use of short-term debt as a funding source to meet scheduled maturities of long-term debt as well as cash needs which can fluctuate significantly due to the seasonality of the business. To meet short-term cash needs and contingencies, Alabama Power had at March 31, 2007 approximately $16 million of cash and cash equivalents, unused committed lines of credit of approximately $965 million (including $563 million of such lines which are dedicated to funding purchase obligations related to variable rate pollution control bonds), and an extendible commercial note program. Of the unused credit facilities, $365 million will expire at various times in 2007 (of which $198 million allow for one-year term loans). The remaining $600 million of credit facilities expire in 2011. Alabama Power expects to renew its credit facilities, as needed, prior to expiration. See Note 6 to the financial statements of Alabama Power under “Bank Credit Arrangements” in Item 8 of the Form 10-K for additional information. Alabama Power may also meet short-term cash needs through a Southern Company subsidiary organized to issue and sell commercial paper and extendible commercial notes at the request and for

40


Table of Contents

ALABAMA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
the benefit of Alabama Power and other Southern Company subsidiaries. Alabama Power has regulatory authority for up to $1.4 billion of short-term borrowings. At March 31, 2007, Alabama Power had $75 million of commercial paper outstanding. There were no extendible commercial notes outstanding. Management believes that the need for working capital can be adequately met by issuing commercial paper or utilizing lines of credit without maintaining large cash balances.
Credit Rating Risk
Alabama Power does not have any credit arrangements that would require material changes in payment schedules or terminations as a result of a credit rating downgrade. However, Alabama Power, along with all members of the Power Pool, is party to certain derivative agreements that could require collateral and/or accelerated payment in the event of a credit rating change to below investment grade for it and/or Georgia Power. These agreements are primarily for natural gas and power price risk management activities. At March 31, 2007, Alabama Power’s total exposure to these types of agreements was not material.
Market Price Risk
Alabama Power’s market risk exposures relative to interest rate changes have not changed materially compared with the December 31, 2006 reporting period. In addition, Alabama Power is not aware of any facts or circumstances that would significantly affect such exposures in the near term.
Due to cost-based rate regulations, Alabama Power has limited exposure to market volatility in interest rates, commodity fuel prices, and prices of electricity. To mitigate residual risks relative to movements in electricity prices, Alabama Power enters into physical fixed-price contracts for the purchase and sale of electricity through the wholesale electricity market. Alabama Power has also implemented a retail fuel hedging program at the instruction of the Alabama PSC.
The fair value of derivative energy contracts at March 31, 2007 was as follows:
     
  First Quarter
  2007
  Changes
  Fair Value
  (in thousands)
Contracts beginning of period
 $(32,628)
Contracts realized or settled
  12,826 
New contracts at inception
   
Changes in valuation techniques
   
Current period changes (a)
  19,441 
   
Contracts at March 31, 2007
 $(361)
   
(a) Current period changes also include the changes in fair value of new contracts entered into during the period, if any.
             
  Source of March 31, 2007
  Valuation Prices
  Total Maturity
  Fair Value Year 1 1-3 Years
  (in thousands)
Actively quoted
 $(281) $(3,829) $3,548 
External sources
  (80)  (80)   
Models and other methods
         
       
Contracts at March 31, 2007
 $(361) $(3,909) $3,548 
       

41


Table of Contents

ALABAMA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Unrealized gains and losses from mark-to-market adjustments on derivative contracts related to Alabama Power’s fuel hedging programs are recorded as regulatory assets and liabilities. Realized gains and losses from these programs are included in fuel expense and are recovered through Alabama Power’s fuel cost recovery clause. Certain other energy related derivatives, designated as hedges, are deferred in other comprehensive income. Gains and losses on derivative contracts that are not designated as hedges are recognized in the statements of income as incurred. At March 31, 2007, the fair value gain/(loss) of derivative energy contracts was reflected in the financial statements as follows:
     
  Amounts
  (in thousands)
Regulatory assets, net
 $(307)
Accumulated other comprehensive income
  (57)
Net income
  3 
 
Total fair value
 $(361)
   
Unrealized pre-tax gains and losses on energy contracts recognized in income were not material for any period presented.
For additional information, see MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY “Market Price Risk” of Alabama Power in Item 7 and Notes 1 and 6 to the financial statements of Alabama Power under “Financial Instruments” in Item 8 of the Form 10-K and Note (F) to the Condensed Financial Statements herein.
Financing Activities
In February 2007, Alabama Power issued $200 million of Series 2007A 5.55% Senior Notes due February 1, 2017. The proceeds were used to repay a portion of Alabama Power’s outstanding short-term indebtedness and for other general corporate purposes, including Alabama Power’s continuing construction activities.
In March 2007, Alabama Power issued 1,750,000 shares of common stock to Southern Company at $40.00 a share ($70 million aggregate purchase price). On May 1, 2007, Alabama Power issued an additional 1,750,000 shares of common stock to Southern Company at $40.00 a share ($70 million aggregate purchase price). The proceeds from both sales were used by Alabama Power for general corporate purposes.
Subsequent to March 31, 2007, Alabama Power issued $250 million of Series 2007B 5.875% Senior Notes due April 1, 2047. The proceeds were used to repay a portion of Alabama Power’s outstanding short-term indebtedness and for other general corporate purposes, including Alabama Power’s continuing construction activities. Also subsequent to March 31, 2007, $169 million in aggregate principal amount of Series W Floating Rate Extendible Senior Notes matured.
In addition to any financings that may be necessary to meet capital requirements and contractual obligations, Alabama Power plans to continue, when economically feasible, a program to retire higher-cost securities and replace these obligations with lower-cost capital if market conditions permit.

42


Table of Contents

GEORGIA POWER COMPANY

43


Table of Contents

GEORGIA POWER COMPANY
CONDENSED STATEMENTS OF INCOME (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Operating Revenues:
        
Retail revenues
 $1,412,329  $1,358,523 
Wholesale revenues —
        
Non-affiliates
  143,767   134,658 
Affiliates
  41,788   37,203 
Other revenues
  59,286   53,637 
 
      
Total operating revenues
  1,657,170   1,584,021 
 
      
Operating Expenses:
        
Fuel
  593,894   460,724 
Purchased power —
        
Non-affiliates
  46,093   58,798 
Affiliates
  184,542   217,876 
Other operations
  230,748   235,184 
Maintenance
  124,442   128,551 
Depreciation and amortization
  126,149   123,825 
Taxes other than income taxes
  72,341   71,257 
 
      
Total operating expenses
  1,378,209   1,296,215 
 
      
Operating Income
  278,961   287,806 
Other Income and (Expense):
        
Allowance for equity funds used during construction
  13,179   5,981 
Interest income
  475   325 
Interest expense, net of amounts capitalized
  (70,587)  (64,377)
Interest expense to affiliate trusts
  (14,878)  (14,878)
Other income (expense), net
  (4,216)  (1,332)
 
      
Total other income and (expense)
  (76,027)  (74,281)
 
      
Earnings Before Income Taxes
  202,934   213,525 
Income taxes
  70,980   79,900 
 
      
Net Income
  131,954   133,625 
Dividends on Preferred Stock
  689   1,685 
 
      
Net Income After Dividends on Preferred Stock
 $131,265  $131,940 
 
      
CONDENSED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Net Income After Dividends on Preferred Stock
 $131,265  $131,940 
Other comprehensive income (loss):
        
Change in fair value of marketable securities, net of tax of $42 and $(97), respectively
  65   (155)
Changes in fair value of qualifying hedges, net of tax of $(1,082) and $5,596, respectively
  (1,714)  8,866 
Reclassification adjustment for amounts included in net income, net of tax of $(29) and $113, respectively
  (46)  179 
 
      
COMPREHENSIVE INCOME
 $129,570  $140,830 
 
      
The accompanying notes as they relate to Georgia Power are an integral part of these condensed financial statements.

44


Table of Contents

GEORGIA POWER COMPANY
CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Operating Activities:
        
Net income
 $131,954  $133,625 
Adjustments to reconcile net income to net cash provided from operating activities —
        
Depreciation and amortization
  149,339   145,167 
Deferred income taxes and investment tax credits
  12,709   1,924 
Deferred expenses — affiliates
  21,524   19,937 
Allowance for equity funds used during construction
  (13,179)  (5,981)
Pension, postretirement, and other employee benefits
  5,289   846 
Stock option expense
  3,911   3,997 
Tax benefit of stock options
  794   202 
Other, net
  (12,848)  1,153 
Changes in certain current assets and liabilities —
        
Receivables
  81,442   125,870 
Fossil fuel stock
  (14,009)  (50,694)
Materials and supplies
  (2,412)  (18,240)
Prepaid income taxes
  19,084   61,863 
Other current assets
  (5,635)  (20,602)
Accounts payable
  (86,459)  (229,697)
Accrued taxes
  (124,431)  (77,501)
Accrued compensation
  (111,026)  (111,434)
Other current liabilities
  35,473   5,021 
 
      
Net cash provided from (used for) operating activities
  91,520   (14,544)
 
      
Investing Activities:
        
Property additions
  (352,475)  (215,969)
Nuclear decommissioning trust fund purchases
  (94,131)  (100,167)
Nuclear decommissioning trust fund sales
  87,251   93,287 
Cost of removal, net of salvage
  (8,937)  (6,034)
Change in construction payables, net of joint owner portion
  379   (24,192)
Other
  (11,714)  444 
 
      
Net cash used for investing activities
  (379,627)  (252,631)
 
      
Financing Activities:
        
Increase (decrease) in notes payable, net
  (58,951)  333,852 
Proceeds —
        
Senior notes
  250,000    
Capital contributions from parent company
  269,949   261,000 
Gross excess tax benefit of stock options
  2,208   465 
Redemptions —
        
Senior notes
     (150,000)
Capital leases
  (1,841)   
Preferred stock
     (14,569)
Payment of preferred stock dividends
  (832)  (1,362)
Payment of common stock dividends
  (172,475)  (157,500)
Other
  (3,768)  151 
 
      
Net cash provided from financing activities
  284,290   272,037 
 
      
Net Change in Cash and Cash Equivalents
  (3,817)  4,862 
Cash and Cash Equivalents at Beginning of Period
  16,850   11,138 
 
      
Cash and Cash Equivalents at End of Period
 $13,033  $16,000 
 
      
Supplemental Cash Flow Information:
        
Cash paid during the period for —
        
Interest (net of $5,251 and $2,512 capitalized for 2007 and 2006, respectively)
 $64,595  $81,610 
Income taxes (net of refunds)
 $6,585  $(25,786)
The accompanying notes as they relate to Georgia Power are an integral part of these condensed financial statements.

45


Table of Contents

GEORGIA POWER COMPANY
CONDENSED BALANCE SHEETS (UNAUDITED)
         
  At March 31,  At December 31, 
Assets 2007  2006 
  (in thousands) 
Current Assets:
        
Cash and cash equivalents
 $13,033  $16,850 
Receivables —
        
Customer accounts receivable
  438,277   474,046 
Unbilled revenues
  117,771   130,585 
Under recovered regulatory clause revenues
  391,923   353,976 
Other accounts and notes receivable
  89,285   93,656 
Affiliated companies
  15,677   21,941 
Accumulated provision for uncollectible accounts
  (8,929)  (10,030)
Fossil fuel stock, at average cost
  406,019   392,011 
Materials and supplies, at average cost
  306,101   304,514 
Vacation pay
  61,835   61,907 
Prepaid expenses
  65,514   74,788 
Other
  32,590   72,041 
 
      
Total current assets
  1,929,096   1,986,285 
 
      
Property, Plant, and Equipment:
        
In service
  21,375,467   21,279,792 
Less accumulated provision for depreciation
  8,431,908   8,343,309 
 
      
 
  12,943,559   12,936,483 
Nuclear fuel, at amortized cost
  184,526   180,129 
Construction work in progress
  1,141,872   923,948 
 
      
Total property, plant, and equipment
  14,269,957   14,040,560 
 
      
Other Property and Investments:
        
Equity investments in unconsolidated subsidiaries
  73,632   70,879 
Nuclear decommissioning trusts, at fair value
  561,132   544,013 
Other
  58,251   58,848 
 
      
Total other property and investments
  693,015   673,740 
 
      
Deferred Charges and Other Assets:
        
Deferred charges related to income taxes
  513,238   510,531 
Prepaid pension costs
  695,535   688,671 
Deferred under recovered regulatory clause revenues
  485,465   544,152 
Other regulatory assets
  630,741   629,003 
Other
  224,660   235,788 
 
      
Total deferred charges and other assets
  2,549,639   2,608,145 
 
      
Total Assets
 $19,441,707  $19,308,730 
 
      
The accompanying notes as they relate to Georgia Power are an integral part of these condensed financial statements.

46


Table of Contents

GEORGIA POWER COMPANY
CONDENSED BALANCE SHEETS (UNAUDITED)
         
  At March 31,  At December 31, 
Liabilities and Stockholder’s Equity 2007  2006 
  (in thousands) 
Current Liabilities:
        
Securities due within one year
 $756,605  $303,906 
Notes payable
  674,330   733,281 
Accounts payable —
        
Affiliated
  164,839   238,093 
Other
  394,121   402,222 
Customer deposits
  162,308   155,763 
Accrued taxes —
        
Income taxes
  174,402   217,603 
Other
  121,055   275,098 
Dividends payable to parent
  172,475    
Accrued interest
  87,768   74,643 
Accrued vacation pay
  49,485   49,704 
Accrued compensation
  31,997   141,356 
Other
  102,263   125,494 
 
      
Total current liabilities
  2,891,648   2,717,163 
 
      
Long-term Debt
  4,489,726   4,242,839 
 
      
Long-term Debt Payable to Affiliated Trusts
  515,465   969,073 
 
      
Deferred Credits and Other Liabilities:
        
Accumulated deferred income taxes
  2,842,780   2,815,724 
Deferred credits related to income taxes
  154,775   157,297 
Accumulated deferred investment tax credits
  278,833   282,070 
Employee benefit obligations
  708,154   698,274 
Asset retirement obligations
  635,857   626,681 
Other cost of removal obligations
  434,367   436,137 
Other regulatory liabilities
  281,244   281,391 
Other
  146,133   80,839 
 
      
Total deferred credits and other liabilities
  5,482,143   5,378,413 
 
      
Total Liabilities
  13,378,982   13,307,488 
 
      
Preferred Stock
  45,000   44,991 
 
      
Common Stockholder’s Equity:
        
Common stock, without par value—
        
Authorized - 20,000,000 shares
        
Outstanding - 9,261,500 shares
  398,473   398,473 
Paid-in capital
  3,316,707   3,039,845 
Retained earnings
  2,316,133   2,529,826 
Accumulated other comprehensive loss
  (13,588)  (11,893)
 
      
Total common stockholder’s equity
  6,017,725   5,956,251 
 
      
Total Liabilities and Stockholder’s Equity
 $19,441,707  $19,308,730 
 
      
The accompanying notes as they relate to Georgia Power are an integral part of these condensed financial statements.

47


Table of Contents

GEORGIA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FIRST QUARTER 2007 vs. FIRST QUARTER 2006
OVERVIEW
Georgia Power operates as a vertically integrated utility providing electricity to retail customers within its traditional service area located within the State of Georgia and to wholesale customers in the Southeast. Many factors affect the opportunities, challenges, and risks of Georgia Power’s business of selling electricity. These factors include the ability to maintain a stable regulatory environment, to achieve energy sales growth, and to effectively manage and secure timely recovery of rising costs. These costs include those related to growing demand and increasingly stringent environmental standards. These issues are expected to be addressed in a general rate case required to be filed by July 1, 2007. The rate case will determine whether the existing rate plan (2004 Retail Rate Plan) should be continued, modified, or discontinued. In addition, fuel costs rose significantly during 2005 and 2006. Georgia Power received a Georgia PSC order to increase its fuel recovery rate effective March 1, 2007, and continues to work with the Georgia PSC to enable the timely recovery of these costs.
Effective July 1, 2006, Savannah Electric was merged into Georgia Power. Georgia Power has accounted for the merger in a manner similar to a pooling of interests. See MANAGEMENT’S DISCUSSION AND ANALYSIS – OVERVIEW – “Business Activities” of Georgia Power in Item 7 of the Form 10-K for additional information.
Georgia Power continues to focus on several key performance indicators. These indicators include customer satisfaction, plant availability, system reliability, and net income. For additional information on these indicators, see MANAGEMENT’S DISCUSSION AND ANALYSIS – OVERVIEW – “Key Performance Indicators” of Georgia Power in Item 7 of the Form 10-K.
RESULTS OF OPERATIONS
Net Income
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$(0.7) (0.5)
   
Georgia Power’s net income after dividends on preferred stock for the first quarter 2007 was $131.3 million compared to $131.9 million for the corresponding period in 2006. The decrease was primarily attributed to lower base retail revenues and increased interest expense due to additional long-term debt and generally higher short-term interest rates. These factors were partially offset by higher wholesale non-fuel revenues, lower non-fuel operations and maintenance expenses, and a slightly lower effective income tax rate.
Retail Revenues
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$53.8 4.0
   
In the first quarter 2007, retail revenues were $1.41 billion compared to $1.36 billion in the corresponding period in the prior year.

48


Table of Contents

GEORGIA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Details of retail revenues are as follows:
         
  First Quarter 2007
  (in millions) % change
Retail – prior year
 $1,358.5     
Change in —
        
Rates and pricing
  (27.9)  (2.1)
Sales growth
  12.1   0.9 
Weather
  (0.3)   
Fuel cost recovery
  69.9   5.2 
     
Retail – current year
 $1,412.3   4.0 
     
Revenues associated with changes in rates and pricing decreased in the first quarter 2007 when compared to the corresponding period in 2006 due to lower market-driven rates for sales to large commercial and industrial customers.
Revenues attributable to sales growth increased in the first quarter 2007 when compared to the corresponding period for 2006. This increase was primarily due to a 3.0% increase in total retail KWH energy sales. The KWH increase was due to a 5.5% increase in sales to residential customers resulting from a 3.6% increase in residential customer usage and a 1.8% increase in residential customers.
Revenues attributable to changes in weather decreased slightly in the first quarter 2007 when compared to the corresponding period for 2006.
Fuel cost recovery revenues increased by $69.9 million in the first quarter 2007 when compared to the corresponding period for 2006. Georgia Power electric rates include provisions to adjust billings for fluctuations in fuel costs, including the energy component of purchased power costs. Under these provisions, fuel revenues generally equal fuel expenses, including the fuel component of purchased power costs, and do not affect net income.
Wholesale Revenues– Non-Affiliates
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$9.1
 6.8
   
Wholesale energy sales to non-affiliates will vary depending on the market cost of available energy compared to the cost of Georgia Power and Southern Company system owned generation, demand for energy within the Southern Company service territory, and availability of Southern Company system generation. In the first quarter 2007, revenue from wholesale – non-affiliates was $143.8 million compared to $134.7 million in the corresponding period in 2006. This increase was a result of a 21.8% increase in KWH sales volume primarily due to a new long-term contract with an electrical membership corporation that went into effect in April 2006.
Wholesale Revenues– Affiliates
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$4.6 12.3
   

49


Table of Contents

GEORGIA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Wholesale energy sales to affiliated companies within the Southern Company system will vary depending on demand and the availability and cost of generating resources at each company. These sales are made in accordance with the IIC, as approved by the FERC. These transactions do not have a significant impact on earnings since this energy is generally sold at marginal cost. In the first quarter 2007, revenues from wholesale – affiliates were $41.8 million compared to $37.2 million for the corresponding period in 2006. The increase was a result of a 25% increase in KWH for short-term affiliate sales through the Power Pool due to the comparatively lower incremental cost of Georgia Power-owned generation. Also contributing to the wholesale – affiliate revenue increase was higher wholesale fuel revenues due to the higher cost of fuel.
Other Revenues
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$5.7 10.5
   
In the first quarter 2007, other revenues were $59.3 million compared to $53.6 million for the corresponding period in 2006. This increase was primarily due to increased transmission and outdoor lighting revenues. Transmission revenues increased $4.3 million compared to the same period in the prior year primarily due to a $3.9 million increase in tariff related revenues for transmission service. Outdoor lighting revenues also increased by $1.5 million primarily due to a 6.0% increase in customers.
Fuel and Purchased Power Expenses
         
First Quarter 2007 vs. First Quarter 2006
  (change in millions) % change
Fuel
 $133.2   28.9 
Purchased power-non-affiliates
  (12.7)  (21.6)
Purchased power-affiliates
  (33.4)  (15.3)
       
Total fuel and purchased power expenses
 $87.1     
       
In the first quarter 2007, total fuel and purchase power expenses were $824.5 million compared to $737.4 million for the corresponding period in 2006. The increase in fuel and purchase power expenses was due to a $63.6 million increase in the average cost of fuel and purchased power as well as a $23.5 million increase due to the KWH volume generated or purchased.
Details of Georgia Power’s cost of generation and purchased power are as follows:
             
  First Quarter First Quarter  
Average Cost 2007 2006 % change
  (cents per net KWH)     
Fuel
  2.64   2.33   13.3 
Purchased Power
  5.95   5.95    
       
In the first quarter 2007, fuel expense was $593.9 million compared to $460.7 for the corresponding period in 2006. This increase was the result of a 13.3% increase in the average cost of fuel per net KWH generated primarily due to higher coal prices. These expenses do not have a significant impact on earnings since fuel expenses are generally offset by fuel revenues through Georgia Power’s fuel cost recovery clause. See FUTURE EARNINGS POTENTIAL – “FERC and Georgia PSC Matters – Retail Fuel Cost Recovery” herein for additional information.

50


Table of Contents

GEORGIA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
In the first quarter 2007, purchased power expense — non-affiliates was $46.1 million compared to $58.8 million for the corresponding period in 2006. This decrease was primarily due to a 21.2% decrease in KWH volume purchased compared to the same period in 2006 due to a 4.9% increase in Georgia Power’s self-owned generation. Also contributing to the decrease was a slight decrease of 0.4% in the average cost of purchased power per net KWH compared to the corresponding period in 2006.
In the first quarter 2007, purchased power from affiliates was $184.5 million compared with $217.9 million for the corresponding period in 2006. The decrease was primarily the result of a 1.4% decrease in the average cost of purchased power per net KWH. This was offset by a 6.3% increase in KWH volume purchased compared to the same period in 2006.
Energy purchases from affiliated companies within the Southern Company system will vary depending on demand and the availability and cost of generating resources at each company. These purchases are made in accordance with the IIC, as approved by the FERC. These transactions did not have a significant impact on earnings since the energy purchases are generally offset by energy revenues through Georgia Power’s fuel cost recovery clause.
These expenses do not have a significant impact on earnings since energy expenses are generally offset by energy revenues through Georgia Power’s fuel cost recovery clause.
Other Operations Expense
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$(4.5)
 (1.9)
   
In the first quarter 2007, other operations expense was $230.7 million compared with $235.2 million for the corresponding period in 2006. The decrease was primarily related to a $3.6 million decrease in employee benefits and a $0.7 million decrease in uncollectible account expense.
Maintenance Expense
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$(4.2) (3.2)
   
In the first quarter 2007, maintenance expense was $124.4 million compared with $128.6 million for the corresponding period in 2006. The timing of maintenance outages at Georgia Power’s larger steam units resulted in $3.5 million of the decrease and $0.9 million resulted from the timing of transmission maintenance activities. These decreases were partially offset by a $1.7 million increase in distribution expense related to overhead line maintenance.
Allowance for Equity Funds Used During Construction
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$7.2 120.3
   

51


Table of Contents

GEORGIA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
In the first quarter 2007, the allowance for equity funds used during construction was $13.2 million compared with $6.0 million for the corresponding period in 2006. This increase was primarily related to increases in expenditures related to new and ongoing construction activities.
Interest Expense, Net of Amounts Capitalized
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$6.2 9.6
   
In the first quarter 2007, interest expense, net of amounts capitalized was $70.6 million compared with $64.4 million for the corresponding period in 2006. This increase was primarily the result of generally higher interest rates on variable rate debt and commercial paper and the issuance of additional long-term debt.
Income Taxes
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$(8.9) (11.2)
   
In the first quarter 2007, income taxes were $71.0 million compared with $79.9 million for the corresponding period in 2006. This was primarily the result of lower pre-tax net income, as well as a $3.5 million increase in state income tax credits. See Note (H) to the Condensed Financial Statements herein for additional information related to the tax impact of state income tax credits on Georgia Power’s effective tax rate.
FUTURE EARNINGS POTENTIAL
The results of operations discussed above are not necessarily indicative of Georgia Power’s future earnings potential. The level of Georgia Power’s future earnings depends on numerous factors that affect the opportunities, challenges, and risks of Georgia Power’s business of selling electricity. These factors include Georgia Power’s ability to maintain a stable regulatory environment that continues to allow for the recovery of all prudently incurred costs during a time of increasing costs. Future earnings in the near term will depend, in part, upon growth in energy sales which is subject to a number of factors. These factors include weather, competition, new energy contracts with neighboring utilities, energy conservation practiced by customers, the price of electricity, the price elasticity of demand, and the rate of economic growth in Georgia Power’s service area. For additional information relating to these issues, see RISK FACTORS in Item 1A and MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL of Georgia Power in Item 7 of the Form 10-K.
Environmental Matters
Compliance costs related to the Clean Air Act and other environmental regulations could affect earnings if such costs cannot be fully recovered in rates on a timely basis. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “Environmental Matters” of Georgia Power in Item 7 and Note 3 to the financial statements of Georgia Power under “Environmental Matters” in Item 8 of the Form 10-K for additional information.

52


Table of Contents

GEORGIA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Fine Particulate Matter Regulations
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “Environmental Matters – Environmental Statutes and Regulations — Air Quality” of Georgia Power in Item 7 of the Form 10-K for additional information regarding nonattainment designations for the fine particulate matter air quality standard. In March 2007, the EPA finalized its fine particulate matter implementation rule, requiring submittal of state plans for addressing the nonattainment designations by April 2008. The ultimate outcome of this matter cannot be determined at this time.
Plant Wansley Environmental Litigation
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “Environmental Matters – Plant Wansley Environmental Litigation” of Georgia Power in Item 7 and Note 3 to the financial statements of Georgia Power under “Environmental Matters – Plant Wansley Environmental Litigation” in Item 8 of the Form 10-K for additional information on litigation involving alleged violations of the Clean Air Act at four of the units at Plant Wansley. On March 30, 2007, the parties filed a joint motion seeking entry of a proposed consent decree resolving all remaining issues in the case. If the consent decree is approved as proposed, the resolution of this case will not have a material impact on Georgia Power’s financial statements.
FERC and Georgia PSC Matters
Intercompany Interchange Contract
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “FERC Matters – Intercompany Interchange Contract” of Georgia Power in Item 7 and Note 3 to the financial statements of Georgia Power under “FERC Matters – Intercompany Interchange Contract” in Item 8 of the Form 10-K for information regarding the proceeding initiated by the FERC in May 2005 to examine (1) the provisions of the IIC among Alabama Power, Georgia Power, Gulf Power, Mississippi Power, Savannah Electric, Southern Power, and SCS, as agent, under the terms of which the Power Pool is operated, and, in particular, the propriety of the continued inclusion of Southern Power as a party to the IIC, (2) whether any parties to the IIC have violated the FERC’s standards of conduct applicable to utility companies that are transmission providers, and (3) whether Southern Company’s code of conduct defining Southern Power as a “system company” rather than a “marketing affiliate” is just and reasonable.
On April 19, 2007, the FERC approved, with certain modifications, the compliance filing submitted by Southern Company on November 6, 2006. The compliance plan largely involves functional separation and information restrictions related to marketing activities conducted on behalf of Southern Power. The implementation of the plan is not expected to have a material impact on Georgia Power’s financial statements. However, the ultimate outcome of this matter cannot now be determined.
Retail Fuel Cost Recovery
As of March 31, 2007, Georgia Power had an under recovered fuel balance of approximately $877.4 million. On February 6, 2007, the Georgia PSC approved an increase in Georgia Power’s total annual billings of approximately $383 million related to fuel cost recovery effective March 1, 2007. The order also requires Georgia Power to file for a new fuel cost recovery rate no later than March 1, 2008. Fuel cost recovery revenues as recorded on the financial statements are adjusted for differences in actual recoverable costs and amounts billed in current regulated rates. Accordingly, any changes in the billing factor will have no significant effect on Georgia Power’s revenues or net income, but will affect cash flow. See MANAGEMENT’S DISCUSSION

53


Table of Contents

GEORGIA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “PSC Matters – Fuel Cost Recovery” of Georgia Power in Item 7 and Note 3 to the financial statements of Georgia Power under “Retail Regulatory Matters – Fuel Cost Recovery” in Item 8 of the Form 10-K for additional information.
Retail General Rate Recovery
As of March 31, 2007, work is continuing on the preparation of a rate case to be filed on or before July 1, 2007. The rate case will determine whether the existing 2004 Retail Rate Plan should be continued, modified, or discontinued.
Other Matters
See Note 3 to the financial statements of Georgia Power under “Property Tax Dispute” in Item 8 of the Form 10-K for information on the property tax dispute with Monroe County, Georgia (Monroe County). The administrative appeals and notices of arbitration have been expanded to include tax year 2006. The appeals remain stayed pending the outcome of the related litigation. On March 30, 2007, the Georgia Court of Appeals reversed the trial court and ruled that the Monroe County Board of Tax Assessors (Monroe Board) had exceeded its legal authority and remanded the case for entry of an injunction prohibiting the Monroe Board from collecting taxes based on its independent valuation of Plant Scherer. On April 16, 2007, the Monroe Board filed an appeal to the Georgia Supreme Court. Georgia Power intends to oppose that action. The suit could impact all co-owners. If Georgia Power is successful, the litigation will be concluded. Otherwise, Georgia Power could be subject to total taxes through March 31, 2007 of up to $20 million, plus penalties and interest. The ultimate outcome of this matter cannot currently be determined.
Georgia Power is subject to certain claims and legal actions arising in the ordinary course of business. In addition, Georgia Power’s business activities are subject to extensive governmental regulation related to public health and the environment. Litigation over environmental issues and claims of various types, including property damage, personal injury, and citizen enforcement of environmental requirements such as opacity and other air quality standards, has increased generally throughout the United States. In particular, personal injury claims for damages caused by alleged exposure to hazardous materials have become more frequent. The ultimate outcome of such pending or potential litigation against Georgia Power cannot be predicted at this time; however, for current proceedings not specifically reported herein or in Note 3 to the financial statements of Georgia Power in Item 8 of the Form 10-K, management does not anticipate that the liabilities, if any, arising from such current proceedings would have a material adverse effect on Georgia Power’s financial statements.
See the Notes to the Condensed Financial Statements herein for discussion of various other contingencies, regulatory matters, and other matters being litigated which may affect future earnings potential.
ACCOUNTING POLICIES
Application of Critical Accounting Policies and Estimates
Georgia Power prepares its financial statements in accordance with accounting principles generally accepted in the United States. Significant accounting policies are described in Note 1 to the financial statements of Georgia Power in Item 8 of the Form 10-K. In the application of these policies, certain estimates are made that may have a material impact on Georgia Power’s results of operations and related disclosures. Different assumptions and measurements could produce estimates that are significantly different from those recorded in the financial statements. Also see MANAGEMENT’S DISCUSSION AND ANALYSIS — ACCOUNTING POLICIES – “Application of Critical Accounting Policies and Estimates” of Georgia Power in Item 7 of the Form 10-K for a

54


Table of Contents

GEORGIA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
complete discussion of Georgia Power’s critical accounting policies and estimates related to Electric Utility Regulation, Contingent Obligations, and Unbilled Revenues.
New Accounting Standards
Income Taxes
On January 1, 2007, Georgia Power adopted FASB Interpretation No. 48 (FIN 48), “Accounting for Uncertainty in Income Taxes.” FIN 48 requires companies to determine whether it is “more likely than not” that a tax position will be sustained upon examination by the appropriate taxing authorities before any part of the benefit can be recorded in the financial statements. It also provides guidance on the recognition, measurement, and classification of income tax uncertainties, along with any related interest and penalties. The provisions of FIN 48 were applied to all tax positions beginning January 1, 2007. The adoption of FIN 48 did not have a material impact on Georgia Power’s financial statements. See Note (I) to the Condensed Financial Statements herein for additional information.
Fair Value Measurement
The FASB issued FASB Statement No. 157 (SFAS No. 157), “Fair Value Measurements” in September 2006. This standard provides guidance on how to measure fair value where it is permitted or required under other accounting pronouncements. SFAS No. 157 also requires additional disclosures about fair value measurements. Georgia Power plans to adopt SFAS No. 157 on January 1, 2008 and is currently assessing the impact of this standard.
Fair Value Option
In February 2007, the FASB issued FASB Statement No. 159 (SFAS No. 159), “Fair Value Option for Financial Assets and Financial Liabilities — Including an Amendment of FASB Statement No. 115.” This standard permits an entity to choose to measure many financial instruments and certain other items at fair value. Georgia Power plans to adopt SFAS No. 159 on January 1, 2008 and is currently assessing its impact.
FINANCIAL CONDITION AND LIQUIDITY
Overview
Georgia Power’s financial condition remained stable at March 31, 2007. Net cash provided from operating activities increased $106.1 million for the first quarter of 2007 compared to the same period in 2006. The increase in 2007 is primarily the result of $53.8 million of higher retail revenues and $52.5 million less cash used for fuel and materials. In first quarter 2007, gross property additions were $372.3 million. These additions were primarily related to the construction of transmission and distribution facilities, purchases of nuclear fuel, and purchases of equipment to comply with environmental standards. The majority of funds for these additions and other capital requirements were derived primarily from operating activities and capital contributions from Southern Company. See Georgia Power’s Condensed Statements of Cash Flows herein for further details.
Capital Requirements and Contractual Obligations
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY “Capital Requirements and Contractual Obligations” of Georgia Power in Item 7 of the Form 10-K for a description of Georgia Power’s capital requirements for its construction program, scheduled maturities of long-term debt, as well as related interest, preferred stock dividends, lease obligations, purchase commitments, and trust funding requirements. Since December 31, 2006, Georgia Power has entered into four additional PPAs totaling approximately 1,863 MW annually. These contracts begin in 2009 and 2010 and are expected to result

55


Table of Contents

GEORGIA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
in additional obligations of $1.3 million in 2008-2009, $191.4 million in 2010-2011, and $1.08 billion thereafter. Of the total capacity, approximately 561 MW will expire in 2017, 1,274 MW in 2025, and 28 MW in 2029. These contracts are subject to certification by the Georgia PSC. Two of the contracts are with Southern Power and are also subject to FERC approval. Approximately $756.6 million will be required through March 31, 2008 for redemptions and maturities of long-term debt.
Sources of Capital
Georgia Power plans to obtain the funds required for construction and other purposes from sources similar to those utilized in the past. Recently, Georgia Power has primarily utilized funds from operating cash flows, short-term debt, external security offerings, and equity contributions from Southern Company. However, the amount, type, and timing of any future financings, if needed, will depend upon regulatory approval, prevailing market conditions and other factors. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Sources of Capital” of Georgia Power in Item 7 of the Form 10-K for additional information.
Georgia Power’s current liabilities frequently exceed current assets because of the continued use of short-term debt as a funding source to meet scheduled maturities of long-term debt as well as cash needs which can fluctuate significantly due to the seasonality of the business. To meet short-term cash needs and contingencies, Georgia Power had at March 31, 2007 approximately $13.0 million of cash and cash equivalents and $902 million of unused credit arrangements with banks. Of the unused credit arrangements, $40 million expire in 2007 and $862 million expire in 2011.
Of the facilities that expire in 2007, all contain provisions allowing two-year term loans executable at expiration. Georgia Power expects to renew its credit facilities, as needed, prior to expiration. See Note 6 to the financial statements of Georgia Power under “Bank Credit Arrangements” in Item 8 of the Form 10-K for additional information. These unused credit arrangements provide liquidity support to Georgia Power’s obligations with respect to variable rate pollution control bonds and commercial paper. Georgia Power may also meet short-term cash needs through a Southern Company subsidiary organized to issue and sell commercial paper and extendible commercial notes at the request and for the benefit of Georgia Power and other Southern Company subsidiaries. At March 31, 2007, Georgia Power had approximately $499 million of commercial paper, $25 million of extendible commercial notes, and $150 million of bank loans outstanding. Management believes that the need for working capital can be adequately met by utilizing commercial paper programs and lines of credit without maintaining large cash balances.
Credit Rating Risk
Georgia Power does not have any credit arrangements that would require material changes in payment schedules or terminations as a result of a credit rating downgrade. There are certain contracts that could require collateral, but not accelerated payment, in the event of a credit rating change to BBB- or Baa3 or below. These contracts are primarily for physical electricity purchases and sales. At March 31, 2007, the maximum potential collateral requirements at a BBB- or Baa3 rating were approximately $8 million. The maximum potential collateral requirements at a rating below BBB- or Baa3 were approximately $251 million. Subsequent to March 31, 2007, Georgia Power entered into certain contracts for the purchase of electric capacity and energy. These contracts also contain provisions that could require collateral, but not accelerated payment, in the event of a change in credit rating. Under these contracts, the maximum potential collateral requirement at a rating of BBB- was not material. The maximum potential collateral requirement at rating below BBB- was $137 million. Generally, collateral may be provided for by a Southern Company guaranty, letter of credit, or cash. Georgia Power, along with all members of the Power Pool, is also party to certain derivative agreements that could require collateral and/or accelerated payment in the event of a credit rating change to below investment grade for it and/or

56


Table of Contents

GEORGIA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Alabama Power. These agreements are primarily for natural gas and power price risk management activities. At March 31, 2007, Georgia Power’s total exposure to these types of agreements was not material.
Market Price Risk
Georgia Power’s market risk exposures relative to interest rate changes have not changed materially compared with the December 31, 2006 reporting period. In addition, Georgia Power is not aware of any facts or circumstances that would significantly affect such exposures in the near term.
Due to cost-based rate regulations, Georgia Power has limited exposure to market volatility in interest rates, commodity fuel prices, and prices of electricity. To mitigate residual risks relative to movements in electricity prices, Georgia Power enters into physical fixed-price contracts for the purchase and sale of electricity through the wholesale electricity market. Georgia Power continues to manage a fuel hedging program at the instruction of the Georgia PSC.
The fair value of derivative energy contracts at March 31, 2007 was as follows:
     
  First Quarter 2007
  Changes
  Fair Value
  (in thousands)
Contracts beginning of period
 $(38,003)
Contracts realized or settled
  12,498 
New contracts at inception
   
Changes in valuation techniques
   
Current period changes (a)
  29,276 
   
Contracts at March 31, 2007
 $3,771 
   
(a) Current period changes also include the changes in fair value of new contracts entered into during the period, if any.
             
  Source of March 31, 2007
  Valuation Prices
  Total Maturity
  Fair Value Year 1 1-3 Years
  (in thousands)
Actively quoted
 $3,876  $(1,332) $5,208 
External sources
  (105)  (105)   
Models and other methods
         
       
Contracts at March 31, 2007
 $3,771  $(1,437) $5,208 
       
Unrealized gains and losses from mark to market adjustments on derivative contracts related to Georgia Power’s fuel hedging programs are recorded as regulatory assets and liabilities. Realized gains and losses from these programs are included in fuel expense and are recovered through Georgia Power’s fuel cost recovery mechanism. Gains and losses on derivative contracts that are not designated as hedges are recognized in the statements of income as incurred. At March 31, 2007, the fair value gain/(loss) of all derivative energy contracts was reflected in the financial statements as follows:
     
  Amounts
  (in thousands)
Regulatory liabilities, net
 $3,767 
Accumulated other comprehensive income
   
Net income
  4 
 
Total fair value
 $3,771 
   

57


Table of Contents

GEORGIA POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Unrealized pre-tax gains and losses on energy contracts recognized in income were not material for any period presented.
For additional information, see MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Market Price Risk” of Georgia Power in Item 7 and Notes 1 and 6 to the financial statements of Georgia Power under “Financial Instruments” in Item 8 of the Form 10-K and Note (F) to the Condensed Financial Statements herein.
Financing Activities
In the first quarter of 2007, Georgia Power issued $250 million of Series 2007A 5.65% Senior Notes due March 1, 2037. The proceeds were used to repay a portion of Georgia Power’s outstanding short-term indebtedness and for other general corporate purposes, including Georgia Power’s continuing construction activities. At the same time, Georgia Power terminated derivative transactions related to the note issuance at a cost of $3.9 million. The loss will be amortized over a 10-year period. Also, in the first three months of 2007, Georgia Power entered into derivative transactions designed to mitigate interest rate risk related to planned future debt issuances. The total notional amount of these derivatives was $575 million. See Note (F) to the Condensed Financial Statements for further details. Subsequent to March 31, 2007, Georgia Power announced the planned redemption on June 21, 2007 of all $454 million of notes payable related to Georgia Power Capital Trust V 7-1/8% Trust Preferred Securities. Also, subsequent to March 31, 2007, Georgia Power entered into further derivative transactions designed to mitigate interest rate risk related to planned future debt issuances. The total notional amount of these derivatives was $300 million.
In addition to any financings that may be necessary to meet capital requirements and contractual obligations, Georgia Power plans to continue, when economically feasible, a program to retire higher-cost securities and replace these obligations with lower-cost capital if market conditions permit.

58


Table of Contents

GULF POWER COMPANY

59


Table of Contents

GULF POWER COMPANY
CONDENSED STATEMENTS OF INCOME (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Operating Revenues:
        
Retail revenues
 $219,584  $179,317 
Wholesale revenues —
        
Non-affiliates
  23,400   20,838 
Affiliates
  40,080   52,608 
Other revenues
  13,169   10,279 
 
      
Total operating revenues
  296,233   263,042 
 
      
Operating Expenses:
        
Fuel
  146,474   121,241 
Purchased power —
        
Non-affiliates
  1,388   4,796 
Affiliates
  7,041   6,990 
Other operations
  46,050   43,490 
Maintenance
  13,202   14,572 
Depreciation and amortization
  21,097   21,985 
Taxes other than income taxes
  20,206   18,889 
 
      
Total operating expenses
  255,458   231,963 
 
      
Operating Income
  40,775   31,079 
Other Income and (Expense):
        
Interest income
  1,608   781 
Interest expense, net of amounts capitalized
  (10,576)  (9,272)
Interest expense to affiliate trusts
  (577)  (1,148)
Other income (expense), net
  (171)  (550)
 
      
Total other income and (expense)
  (9,716)  (10,189)
 
      
Earnings Before Income Taxes
  31,059   20,890 
Income taxes
  11,371   7,663 
 
      
Net Income
  19,688   13,227 
Dividends on Preference Stock
  825   825 
 
      
Net Income After Dividends on Preference Stock
 $18,863  $12,402 
 
      
CONDENSED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Net Income After Dividends on Preference Stock
 $18,863  $12,402 
Other comprehensive income (loss):
        
Changes in fair value of qualifying hedges, net of tax of $559 and $-, respectively
  890    
Reclassification adjustment for amounts included in net income, net of tax of $84 and $31, respectively
  133   50 
 
      
COMPREHENSIVE INCOME
 $19,886  $12,452 
 
      
The accompanying notes as they relate to Gulf Power are an integral part of these condensed financial statements.

60


Table of Contents

GULF POWER COMPANY
CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Operating Activities:
        
Net income
 $19,688  $13,227 
Adjustments to reconcile net income to net cash provided from operating activities —
        
Depreciation and amortization
  22,384   23,488 
Deferred income taxes
  (3,997)  (6,462)
Pension, postretirement, and other employee benefits
  388   1,358 
Stock option expense
  721   599 
Tax benefit of stock options
  105   48 
Other, net
  (1,159)  3,222 
Changes in certain current assets and liabilities —
        
Receivables
  1,208   26,332 
Fossil fuel stock
  (17,154)  (7,852)
Materials and supplies
  (105)  (153)
Prepaid income taxes
  7,306   295 
Property damage cost recovery
  5,325   5,116 
Other current assets
  945   556 
Accounts payable
  2,078   (3,142)
Accrued taxes
  6,885   10,280 
Accrued compensation
  (12,345)  (15,594)
Other current liabilities
  1,089   5,889 
 
      
Net cash provided from operating activities
  33,362   57,207 
 
      
Investing Activities:
        
Property additions
  (43,526)  (38,277)
Cost of removal, net of salvage
  (2,755)  (945)
Construction payables
  (7,287)  (3,747)
Other
  (80)  (19)
 
      
Net cash used for investing activities
  (53,648)  (42,988)
 
      
Financing Activities:
        
Decrease in notes payable, net
  (42,232)  (8,184)
Proceeds —
        
Common stock issued to parent
  80,000    
Capital contributions from parent company
     21,000 
Gross excess tax benefit of stock options
  218   125 
Payment of preference stock dividends
  (825)  (825)
Payment of common stock dividends
  (18,525)  (17,575)
Other
  (122)  (602)
 
      
Net cash provided from (used for) financing activities
  18,514   (6,061)
 
      
Net Change in Cash and Cash Equivalents
  (1,772)  8,158 
Cash and Cash Equivalents at Beginning of Period
  7,526   3,847 
 
      
Cash and Cash Equivalents at End of Period
 $5,754  $12,005 
 
      
Supplemental Cash Flow Information:
        
Cash paid during the period for —
        
Interest (net of $167 and $7 capitalized for 2007 and 2006, respectively)
 $8,826  $9,261 
Income taxes (net of refunds)
 $264  $2,935 
The accompanying notes as they relate to Gulf Power are an integral part of these condensed financial statements.

61


Table of Contents

GULF POWER COMPANY
CONDENSED BALANCE SHEETS (UNAUDITED)
         
  At March 31,  At December 31, 
Assets 2007  2006 
  (in thousands) 
Current Assets:
        
Cash and cash equivalents
 $5,754  $7,526 
Receivables —
        
Customer accounts receivable
  57,995   56,489 
Unbilled revenues
  35,479   38,287 
Under recovered regulatory clause revenues
  77,217   79,235 
Other accounts and notes receivable
  8,998   9,015 
Affiliated companies
  17,264   15,302 
Accumulated provision for uncollectible accounts
  (973)  (1,279)
Fossil fuel stock, at average cost
  93,190   76,036 
Materials and supplies, at average cost
  35,411   35,306 
Property damage cost recovery
  29,048   28,771 
Other regulatory assets
  10,778   15,977 
Other
  8,388   14,259 
 
      
Total current assets
  378,549   374,924 
 
      
Property, Plant, and Equipment:
        
In service
  2,581,545   2,574,517 
Less accumulated provision for depreciation
  913,540   901,564 
 
      
 
  1,668,005   1,672,953 
Construction work in progress
  91,406   62,815 
 
      
Total property, plant, and equipment
  1,759,411   1,735,768 
 
      
Other Property and Investments
  16,558   14,846 
 
      
Deferred Charges and Other Assets:
        
Deferred charges related to income taxes
  17,169   17,148 
Prepaid pension costs
  70,278   69,895 
Other regulatory assets
  102,197   110,077 
Other
  21,033   17,831 
 
      
Total deferred charges and other assets
  210,677   214,951 
 
      
Total Assets
 $2,365,195  $2,340,489 
 
      
The accompanying notes as they relate to Gulf Power are an integral part of these condensed financial statements.

62


Table of Contents

GULF POWER COMPANY
CONDENSED BALANCE SHEETS (UNAUDITED)
         
  At March 31,  At December 31, 
Liabilities and Stockholder’s Equity 2007  2006 
  (in thousands) 
Current Liabilities:
        
Notes payable
 $78,214  $120,446 
Accounts payable —
        
Affiliated
  50,813   44,375 
Other
  36,971   49,979 
Customer deposits
  23,640   21,363 
Accrued taxes —
        
Income taxes
  35,602   29,771 
Other
  14,362   15,033 
Accrued interest
  8,946   7,645 
Accrued compensation
  4,587   16,932 
Other regulatory liabilities
  12,235   9,029 
Other
  21,716   30,975 
 
      
Total current liabilities
  287,086   345,548 
 
      
Long-term Debt
  654,956   654,860 
 
      
Long-term Debt Payable to Affiliated Trusts
  41,238   41,238 
 
      
Deferred Credits and Other Liabilities:
        
Accumulated deferred income taxes
  236,677   237,862 
Accumulated deferred investment tax credits
  14,259   14,721 
Employee benefit obligations
  74,518   73,922 
Other cost of removal obligations
  167,077   165,410 
Other regulatory liabilities
  48,443   46,485 
Other
  70,647   72,533 
 
      
Total deferred credits and other liabilities
  611,621   610,933 
 
      
Total Liabilities
  1,594,901   1,652,579 
 
      
Preference Stock
  53,887   53,887 
 
      
Common Stockholder’s Equity:
        
Common stock, without par value—
        
Authorized — 20,000,000 shares
        
Outstanding — March 31, 2007: 1,792,717 shares
        
— December 31, 2006: 992,717 shares
  118,060   38,060 
Paid-in capital
  429,615   428,592 
Retained earnings
  172,306   171,968 
Accumulated other comprehensive loss
  (3,574)  (4,597)
 
      
Total common stockholder’s equity
  716,407   634,023 
 
      
Total Liabilities and Stockholder’s Equity
 $2,365,195  $2,340,489 
 
      
The accompanying notes as they relate to Gulf Power are an integral part of these condensed financial statements.

63


Table of Contents

GULF POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FIRST QUARTER 2007 vs. FIRST QUARTER 2006
OVERVIEW
Gulf Power operates as a vertically integrated utility providing electricity to retail customers within its traditional service area located in northwest Florida and to wholesale customers in the Southeast. Many factors affect the opportunities, challenges, and risks of Gulf Power’s business of selling electricity. These factors include the ability to maintain a stable regulatory environment, to achieve energy sales growth, and to effectively manage and secure timely recovery of rising costs. These costs include those related to growing demand, increasingly stringent environmental standards, fuel prices, and storm restoration costs. Appropriately balancing environmental expenditures with customer prices will continue to challenge Gulf Power for the foreseeable future.
Gulf Power continues to focus on several key performance indicators. These indicators include customer satisfaction, plant availability, system reliability, and net income. For additional information on these indicators, see MANAGEMENT’S DISCUSSION AND ANALYSIS – OVERVIEW – “Key Performance Indicators” of Gulf Power in Item 7 of the Form 10-K.
RESULTS OF OPERATIONS
Net Income
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$6.5 52.1
 
Gulf Power’s net income after dividends on preference stock for the first quarter 2007 was $18.9 million compared to $12.4 million for the corresponding period in 2006. The increase in the first quarter 2007 over the corresponding period in 2006 was primarily due to more favorable weather and increased customer growth.
Retail Revenues
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$40.3 22.5
 
In the first quarter 2007, retail revenues were $219.6 million compared to $179.3 million in the corresponding period in 2006. Details of retail revenues are as follows:
         
  First Quarter
  2007
  (in millions) % change
Retail – prior year
 $179.3     
Change in —
        
Rates and pricing
  2.7   1.5 
Sales growth
  4.3   2.4 
Weather
  3.2   1.8 
Fuel cost recovery
  30.1   16.8 
 
Retail – current year
 $219.6   22.5 
 

64


Table of Contents

GULF POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Revenues associated with changes in rates and pricing increased in the first quarter 2007 when compared to the same period of 2006 primarily due to cost recovery provisions. These cost recovery provisions include energy conservation costs, purchased power capacity costs, and environmental compliance costs. Annually, Gulf Power petitions for recovery of projected costs including any true-up amount from prior periods, and approved rates are implemented each January. Cost recovery provisions also include revenues related to the recovery of storm damage restoration costs. The recovery provisions generally equal the related expenses and have no material effect on net income. See Note 1 to the financial statements of Gulf Power under “Revenues,” “Property Damage Reserve,” and “Environmental Remediation Cost Recovery” and Note 3 to the financial statements under “Retail Regulatory Matters – Environmental Cost Recovery” and “Storm Damage Cost Recovery” in Item 8 of the Form 10-K for additional information.
Revenues attributable to changes in sales growth increased in the first quarter 2007 when compared to the same period in 2006 due to a 10.2% increase, 7.4% increase, and 4.7% decrease in retail energy sales to residential, commercial, and industrial customers, respectively. Increased energy sales to residential and commercial customers were primarily due to increases in usage and customer additions. Decreased energy sales to industrial customers were primarily due to increased customer cogeneration due to lower cost of natural gas.
Revenues resulting from changes in weather improved because of cooler temperatures in the first quarter of 2007 compared to mild weather in the first quarter of 2006.
The increase in fuel cost recovery is primarily due to recovery provisions for fuel expenses and the energy component of purchased power costs. Annually, Gulf Power petitions for recovery of projected costs including any true-up amount from prior periods, and approved rates are implemented each January. The recovery provisions generally equal the related expenses and have no material effect on net income. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “FERC and Florida PSC Matters – Retail Fuel Cost Recovery” herein and MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “PSC Matters – Fuel Cost Recovery” of Gulf Power in Item 7 and Note 1 to the financial statements of Gulf Power under “Revenues” in Item 8 of the Form 10-K for additional information.
Wholesale Revenues – Affiliates
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
($12.5)
 (23.8)
 
Wholesale revenues from affiliates will vary depending on demand and the availability and cost of generating resources at each company within the Southern Company system. These affiliate sales are made in accordance with the IIC, as approved by the FERC. These transactions do not have a significant impact on earnings since this energy is generally sold at marginal cost.
In the first quarter 2007, wholesale revenues from affiliates were $40.1 million compared to $52.6 million in the corresponding period in 2006. The decrease was primarily a result of increased availability of lower cost affiliate generating units.

65


Table of Contents

GULF POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Other Revenues
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$2.9 28.1
 
In the first quarter 2007, other revenues were $13.2 million compared to $10.3 million in the same period in 2006. The increase was primarily a result of other energy services and higher franchise fees, which have no impact on earnings. Franchise fees are generally proportional to sales revenue and are offset by franchise and gross receipt taxes. The increased revenues from other energy services did not have a material impact on earnings since they were offset by associated expenses.
Fuel and Purchased Power Expenses
         
First Quarter 2007 vs. First Quarter 2006 
  (change in millions)  % change 
Fuel
 $25.2   20.8 
Purchased power-non-affiliates
  (3.4)  (71.1)
Purchased power-affiliates
  0.1   0.7 
     
Total fuel and purchased power expenses
 $21.9     
     
In the first quarter 2007, fuel expense was $146.4 million compared to $121.2 million in the same period in 2006. This increase was due to a $20.6 million increase in the average cost of fuel as well as a $4.6 million increase due to the KWH volume generated. See FUTURE EARNINGS POTENTIAL – “FERC and Florida PSC Matters – Retail Fuel Cost Recovery” herein for additional information. In the first quarter 2007, purchased power from non-affiliates was $1.4 million compared to $4.8 million in the same period in 2006. The decrease was due to a $0.1 million decrease in KWH purchases and a $3.3 million decrease resulting from lower average cost per net KWH. The quarterly change in purchased power affiliates is not material.
             
  First Quarter First Quarter  
Average Cost 2007 2006 % change
  (cents per net KWH)    
 
Fuel
  3.48   2.99   16.4 
Purchased power
  4.41   6.75   (34.7)
 
Since energy expenses are generally offset by revenues through Gulf Power’s fuel cost recovery mechanism, these expenses do not have a significant impact on net income.
Other Operations Expense
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$2.6
 5.9
 
In the first quarter 2007, other operations expense was $46.1 million compared to $43.5 million in the same period in 2006. The increase was primarily due to other energy services and increased environmental compliance costs. The increased expenses from other energy services did not have a material impact on earnings since they were offset by associated revenues. These environmental costs are generally recovered as expended, so there is no significant impact on net income. See Note 3 to the financial statements of Gulf Power

66


Table of Contents

GULF POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
under “Retail Regulatory Matters – Environmental Cost Recovery” in Item 8 of the Form 10-K and FUTURE EARNINGS POTENTIAL – “Environmental Matters” herein for additional information.
Maintenance Expense
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
($1.4) (9.4)
 
For the first quarter 2007, maintenance expense was $13.2 million compared to $14.6 million in the same period in 2006. This decrease was primarily due to a delay in scheduled maintenance.
Income Taxes
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$3.7 48.4
 
In the first quarter 2007, income tax expense was $11.4 million compared to $7.7 million when compared to the same period in 2006. This increase was primarily as a result of higher earnings before income taxes.
FUTURE EARNINGS POTENTIAL
The results of operations discussed above are not necessarily indicative of Gulf Power’s future earnings potential. The level of Gulf Power’s future earnings depends on numerous factors that affect the opportunities, challenges, and risks of Gulf Power’s business of selling electricity. These factors include Gulf Power’s ability to maintain a stable regulatory environment that continues to allow for the recovery of all prudently incurred costs during a time of increasing environmental and fuel costs. Future earnings in the near term will depend, in part, upon growth in energy sales, which is subject to a number of factors. These factors include weather, competition, new energy contracts with neighboring utilities, energy conservation practiced by customers, the price of electricity, the price elasticity of demand, and the rate of economic growth in Gulf Power’s service area. For additional information relating to these issues, see RISK FACTORS in Item 1A and MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL of Gulf Power in Item 7 of the Form 10-K.
Environmental Matters
Compliance costs related to the Clean Air Act and other environmental regulations could affect earnings if such costs cannot be fully recovered in rates on a timely basis. See MANAGEMENT’S DISCUSSION AND ANALYSIS — FUTURE EARNINGS POTENTIAL – “Environmental Matters” of Gulf Power in Item 7 and Note 3 to the financial statements of Gulf Power under “Environmental Matters” in Item 8 of the Form 10-K for additional information.
Fine Particulate Matter Regulations
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “Environmental Matters – Environmental Statutes and Regulations – Air Quality” of Gulf Power in Item 7 of the Form 10-K for additional information regarding nonattainment designations for the fine particulate matter air quality standard. In March 2007, the EPA finalized its fine particulate matter implementation rule, requiring

67


Table of Contents

GULF POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
submittal of state plans for addressing the nonattainment designations by April 2008. The ultimate outcome of this matter cannot be determined at this time.
FERC and Florida PSC Matters
Intercompany Interchange Contract
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “FERC Matters – Intercompany Interchange Contract” of Gulf Power in Item 7 and Note 3 to the financial statements of Gulf Power under “FERC Matters – Intercompany Interchange Contract” in Item 8 of the Form 10-K for information regarding the proceeding initiated by the FERC in May 2005 to examine (1) the provisions of the IIC among Alabama Power, Georgia Power, Gulf Power, Mississippi Power, Savannah Electric, Southern Power, and SCS, as agent, under the terms of which the Power Pool is operated, and, in particular, the propriety of the continued inclusion of Southern Power as a party to the IIC, (2) whether any parties to the IIC have violated the FERC’s standards of conduct applicable to utility companies that are transmission providers, and (3) whether Southern Company’s code of conduct defining Southern Power as a “system company” rather than a “marketing affiliate” is just and reasonable.
On April 19, 2007, the FERC approved, with certain modifications, the compliance filing submitted by Southern Company on November 6, 2006. The compliance plan largely involves functional separation and information restrictions related to marketing activities conducted on behalf of Southern Power. The implementation of the plan is not expected to have a material impact on Gulf Power’s financial statements. However, the ultimate outcome of this matter cannot now be determined.
Retail Fuel Cost Recovery
Gulf Power has established fuel cost recovery rates approved by the Florida PSC. In recent years, Gulf Power has experienced higher than expected fuel costs for coal and natural gas. If the projected fuel revenue over or under recovery exceeds 10% of the projected fuel costs for the period, Gulf Power is required to notify the Florida PSC and to indicate if an adjustment to the fuel cost recovery factor is being requested. Under recovered fuel costs at March 31, 2007 totaled $75.6 million, and are included in under recovered regulatory clause revenues on Gulf Power’s Condensed Balance Sheets herein. Fuel cost recovery revenues, as recorded on the financial statements, are adjusted for differences in actual recoverable costs and amounts billed in current regulated rates. Accordingly, any change in the billing factor would have no significant effect on Gulf Power’s revenues or net income, but would affect cash flow. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “PSC Matters – Fuel Cost Recovery” of Gulf Power in Item 7 and Note 1 to the financial statements of Gulf Power under “Revenues” in Item 8 of the Form 10-K for additional information.
Other Matters
See Note 3 to the financial statements of Gulf Power under “Property Tax Dispute” in Item 8 of the Form 10-K for information on the property tax dispute with Monroe County, Georgia (Monroe County). The administrative appeals and notices of arbitration have been expanded to include tax year 2006. The appeals remain stayed pending the outcome of the related litigation. On March 30, 2007, the Georgia Court of Appeals reversed the trial court and ruled that the Monroe County Board of Tax Assessors (Monroe Board) had exceeded its legal authority and remanded the case for entry of an injunction prohibiting the Monroe Board from collecting taxes based on its independent valuation of Plant Scherer. On April 16, 2007, the Monroe Board filed an appeal to the Georgia Supreme Court. Gulf Power and Georgia Power intend to oppose that action. The suit could impact all

68


Table of Contents

GULF POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
co-owners. If Gulf Power and Georgia Power are successful, the litigation will be concluded. Otherwise, Gulf Power could be subject to total taxes through March 31, 2007 of up to $4.4 million, plus penalties and interest. In accordance with Gulf Power’s unit power sales contract for Plant Scherer, such property taxes would be recoverable from the customer. The ultimate outcome of this matter cannot currently be determined.
Gulf Power is subject to certain claims and legal actions arising in the ordinary course of business. In addition, Gulf Power’s business activities are subject to extensive governmental regulation related to public health and the environment. Litigation over environmental issues and claims of various types, including property damage, personal injury, and citizen enforcement of environmental requirements such as opacity and other air quality standards, has increased generally throughout the United States. In particular, personal injury claims for damages caused by alleged exposure to hazardous materials have become more frequent. The ultimate outcome of such pending or potential litigation against Gulf Power cannot be predicted at this time; however, for current proceedings not specifically reported herein or in Note 3 to the financial statements of Gulf Power in Item 8 of the Form 10-K, management does not anticipate that the liabilities, if any, arising from such current proceedings would have a material adverse effect on Gulf Power’s financial statements.
See Note (B) to the Condensed Financial Statements herein for discussion of various other contingencies, regulatory matters, and other matters being litigated which may affect future earnings potential.
ACCOUNTING POLICIES
Application of Critical Accounting Policies and Estimates
Gulf Power prepares its financial statements in accordance with accounting principles generally accepted in the United States. Significant accounting policies are described in Note 1 to the financial statements of Gulf Power in Item 8 of the Form 10-K. In the application of these policies, certain estimates are made that may have a material impact on Gulf Power’s results of operations and related disclosures. Different assumptions and measurements could produce estimates that are significantly different from those recorded in the financial statements. See MANAGEMENT’S DISCUSSION AND ANALYSIS – ACCOUNTING POLICIES – “Application of Critical Accounting Policies and Estimates” of Gulf Power in Item 7 of the Form 10-K for a complete discussion of Gulf Power’s critical accounting policies and estimates related to Electric Utility Regulation, Contingent Obligations, and Unbilled Revenues.
New Accounting Standards
Income Taxes
On January 1, 2007, Gulf Power adopted FASB Interpretation No. 48 (FIN 48), “Accounting for Uncertainty in Income Taxes.” FIN 48 requires companies to determine whether it is “more likely than not” that a tax position will be sustained upon examination by the appropriate taxing authorities before any part of the benefit can be recorded in the financial statements. It also provides guidance on the recognition, measurement, and classification of income tax uncertainties, along with any related interest and penalties. The provisions of FIN 48 were applied to all tax positions beginning January 1, 2007. The adoption of FIN 48 did not have a material impact on Gulf Power’s financial statements.
Fair Value Measurement
The FASB issued FASB Statement No. 157 (SFAS No. 157), “Fair Value Measurements” in September 2006. This standard provides guidance on how to measure fair value where it is permitted or required under other accounting pronouncements. SFAS No. 157 also requires additional disclosures about fair value measurements. Gulf Power plans to adopt SFAS No. 157 on January 1, 2008 and is currently assessing the impact of this standard.

69


Table of Contents

GULF POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Fair Value Option
In February 2007, the FASB issued FASB Statement No. 159 (SFAS No. 159), “Fair Value Option for Financial Assets and Financial Liabilities — Including an Amendment of FASB Statement No. 115.” This standard permits an entity to choose to measure many financial instruments and certain other items at fair value. Gulf Power plans to adopt SFAS No. 159 on January 1, 2008 and is currently assessing its impact.
FINANCIAL CONDITION AND LIQUIDITY
Overview
Gulf Power’s financial condition remained stable at March 31, 2007. Net cash provided from operating activities totaled $33.4 million for the first three months of 2007, compared to $57.2 million for the corresponding period in 2006. The $23.8 million decrease in 2007 resulted primarily from a decrease in cash flows from affiliated company and customer account receivables. Gross property additions to utility plant were $41.9 million in the first three months of 2007. Funds for Gulf Power’s property additions were provided by operating activities and other financing activities. See Gulf Power’s Condensed Statements of Cash Flows herein for further details.
Capital Requirements and Contractual Obligations
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY “Capital Requirements and Contractual Obligations” of Gulf Power in Item 7 of the Form 10-K for a description of Gulf Power’s capital requirements for its construction program, lease obligations, preference stock dividends, purchase commitments, and trust funding requirements. Gulf Power has no maturities or redemptions of long-term debt required by March 31, 2008.
Sources of Capital
Gulf Power plans to obtain the funds required for construction and other purposes from sources similar to those utilized in the past. Recently, Gulf Power has primarily utilized funds from operating cash flows, short-term debt, external security offerings, and equity contributions from Southern Company. However, the amount, type, and timing of any future financings, if needed, will depend upon regulatory approval, prevailing market conditions, and other factors. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Sources of Capital” of Gulf Power in Item 7 of the Form 10-K for additional information.
Gulf Power’s current liabilities frequently exceed current assets because of the continued use of short-term debt as a funding source to meet scheduled maturities of long-term debt as well as cash needs which can fluctuate significantly due to the seasonality of the business. To meet short-term cash needs and contingencies, Gulf Power had at March 31, 2007 approximately $5.8 million of cash and cash equivalents and $120 million of unused committed lines of credit with banks. All credit agreements expire in 2007 and $100 million contain provisions allowing one-year term loans executable at expiration. Gulf Power expects to renew its credit facilities, as needed, prior to expiration. See Note 6 to the financial statements of Gulf Power under “Bank Credit Arrangements” in Item 8 of the Form 10-K for additional information. These credit arrangements provide liquidity support to Gulf Power’s obligations with respect to variable rate pollution control bonds and commercial paper. Gulf Power may also meet short-term cash needs through a Southern Company subsidiary organized to issue and sell commercial paper and extendible commercial notes at the request and for the benefit of Gulf Power and other Southern Company subsidiaries. At March 31, 2007, Gulf Power had outstanding

70


Table of Contents

GULF POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
$78.2 million in commercial paper. Management believes that the need for working capital can be adequately met by utilizing commercial paper programs and lines of credit without maintaining large cash balances.
Credit Rating Risk
Gulf Power does not have any credit arrangements that would require material changes in payment schedules or terminations as a result of a credit rating downgrade. There are certain contracts that could require collateral, but not accelerated payment, in the event of a credit rating change to BBB- or Baa3, or below. Generally, collateral may be provided for by a Southern Company guaranty, letter of credit, or cash. These contracts are primarily for physical electricity purchases and sales. At March 31, 2007, the maximum potential collateral requirements at a BBB- or Baa3 rating were approximately $23 million. The maximum potential collateral requirements at a rating below BBB- or Baa3 were approximately $46 million. Gulf Power, along with all members of the Power Pool, is also party to certain derivative agreements that could require collateral and/or accelerated payment in the event of a credit rating change to below investment grade for Alabama Power and/or Georgia Power. These agreements are primarily for natural gas and power price risk management activities. At March 31, 2007, Gulf Power’s total exposure to these types of agreements was not material.
Market Price Risk
Gulf Power’s market risk exposures relative to interest rate changes have not changed materially compared with the December 31, 2006 reporting period. In addition, Gulf Power is not aware of any facts or circumstances that would significantly affect such exposures in the near term.
Due to cost-based rate regulation, Gulf Power has limited exposure to market volatility in interest rates, commodity fuel prices, and prices of electricity. To mitigate residual risks relative to movements in electricity prices, Gulf Power enters into physical fixed-price contracts for the purchase and sale of electricity through the wholesale electricity market. Gulf Power has also implemented a fuel-hedging program with the approval of the Florida PSC.
The fair value of derivative energy contracts at March 31, 2007 was as follows:
     
  First Quarter
  2007
  Changes
  Fair Value
  (in thousands)
Contracts beginning of period
 $(7,186)
Contracts realized or settled
  3,089 
New contracts at inception
   
Changes in valuation techniques
   
Current period changes (a)
  4,998 
 
Contracts at March 31, 2007
 $901 
 
 
(a) Current period changes also include the changes in fair value of new contracts entered into during the period, if any.

71


Table of Contents

GULF POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
             
  Source of March 31, 2007
  Valuation Prices
  Total Maturity
  Fair Value Year 1 1-3 Years
      (in thousands)    
 
Actively quoted
 $917  $(56) $973 
External sources
  (16)  (16)   
Models and other methods
         
 
Contracts at March 31, 2007
 $901  $(72) $973 
 
Unrealized gains and losses from mark-to-market adjustments on derivative contracts related to Gulf Power’s fuel hedging programs are recorded as regulatory assets and liabilities. Realized gains and losses from these programs are included in fuel expense and are recovered through Gulf Power’s fuel cost recovery clause. Gains and losses on derivative energy contracts that are not designated as hedges are recognized in the statements of income as incurred. At March 31, 2007, the fair value gain/(loss) of derivative energy contracts was reflected in the financial statements as follows:
     
  Amounts
  (in thousands)
Regulatory liabilities, net
 $900 
Accumulated other comprehensive income
   
Net income
  1 
 
Total fair value
 $901 
 
Unrealized pre-tax gains and losses recognized in income were not material for any period presented.
For additional information, see MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Market Price Risk” of Gulf Power in Item 7 and Notes 1 and 6 to the financial statements of Gulf Power under “Financial Instruments” in Item 8 of the Form 10-K and Note (F) to the Condensed Financial Statements herein.
Financing Activities
Gulf Power did not issue or redeem any long-term debt securities in the first three months of 2007. In January 2007, Gulf Power issued 800,000 shares of common stock to Southern Company at $100 stated value per share ($80 million aggregate purchase price). The proceeds were used to repay a portion of Gulf Power’s short-term indebtedness and for other general corporate purposes. In the first three months of 2007, Gulf Power entered into derivative transactions designed to mitigate interest rate risk related to future planned debt issuances. The total notional amount of these derivatives was $165 million. See Note (F) to the Condensed Financial Statements for further details.
In addition to any financings that may be necessary to meet capital requirements, contractual obligations, and storm-recovery, Gulf Power plans to continue, when economically feasible, a program to retire higher-cost securities and replace these obligations with lower-cost capital if market conditions permit.

72


Table of Contents

MISSISSIPPI POWER COMPANY

73


Table of Contents

MISSISSIPPI POWER COMPANY
CONDENSED STATEMENTS OF INCOME (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Operating Revenues:
        
Retail revenues
 $156,124  $131,364 
Wholesale revenues —
        
Non-affiliates
  77,294   61,322 
Affiliates
  18,915   11,772 
Other revenues
  4,493   4,483 
 
      
Total operating revenues
  256,826   208,941 
 
      
Operating Expenses:
        
Fuel
  121,759   78,263 
Purchased power —
        
Non-affiliates
  954   4,702 
Affiliates
  12,424   19,036 
Other operations
  43,847   37,277 
Maintenance
  13,947   14,415 
Depreciation and amortization
  14,228   12,320 
Taxes other than income taxes
  12,843   14,200 
 
      
Total operating expenses
  220,002   180,213 
 
      
Operating Income
  36,824   28,728 
Other Income and (Expense):
        
Interest income
  575   49 
Interest expense
  (4,423)  (4,291)
Interest expense to affiliate trusts
  (649)  (649)
Other income (expense), net
  (128)  943 
 
      
Total other income and (expense)
  (4,625)  (3,948)
 
      
Earnings Before Income Taxes
  32,199   24,780 
Income taxes
  12,130   9,065 
 
      
Net Income
  20,069   15,715 
Dividends on Preferred Stock
  433   433 
 
      
Net Income After Dividends on Preferred Stock
 $19,636  $15,282 
 
      
CONDENSED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Net Income After Dividends on Preferred Stock
 $19,636  $15,282 
Other comprehensive income (loss):
        
Changes in fair value of qualifying hedges, net of tax of $(362) and $140, respectively
  (584)  225 
 
      
COMPREHENSIVE INCOME
 $19,052  $15,507 
 
      
The accompanying notes as they relate to Mississippi Power are an integral part of these condensed financial statements.

74


Table of Contents

MISSISSIPPI POWER COMPANY
CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Operating Activities:
        
Net income
 $20,069  $15,715 
Adjustments to reconcile net income to net cash provided from operating activities —
        
Depreciation and amortization
  16,949   16,680 
Deferred income taxes and investment tax credits, net
  9,224   10,943 
Plant Daniel capacity
  (1,415)  (3,252)
Pension, postretirement, and other employee benefits
  2,680   1,506 
Stock option expense
  711   743 
Tax benefit of stock options
  71   25 
Other, net
  (4,151)  (8,790)
Changes in certain current assets and liabilities —
        
Receivables
  11,469   54,402 
Fossil fuel stock
  (10,693)  12,561 
Materials and supplies
  (532)  460 
Prepaid income taxes
  18,301   (7,904)
Other current assets
  803   4,140 
Hurricane Katrina accounts payable
  (1,588)  (36,088)
Other accounts payable
  (9,578)  (51,267)
Accrued taxes
  (28,308)  (31,003)
Accrued compensation
  (17,828)  (18,661)
Over recovered regulatory clause revenues
     (10,797)
Other current liabilities
  459   (6,681)
 
      
Net cash provided from (used for) operating activities
  6,643   (57,268)
 
      
Investing Activities:
        
Property additions
  (23,545)  (52,798)
Cost of removal, net of salvage
  (420)  (12,229)
Construction payables
  (2,926)  (10,112)
Other
  (50)  (37)
 
      
Net cash used for investing activities
  (26,941)  (75,176)
 
      
Financing Activities:
        
Increase in notes payable, net
  35,354   140,974 
Proceeds —
        
Gross excess tax benefit of stock options
  178   9 
Capital contributions from parent company
  (3)   
Payment of preferred stock dividends
  (433)  (433)
Payment of common stock dividends
  (16,825)  (16,300)
 
      
Net cash provided from financing activities
  18,271   124,250 
 
      
Net Change in Cash and Cash Equivalents
  (2,027)  (8,194)
Cash and Cash Equivalents at Beginning of Period
  4,214   14,301 
 
      
Cash and Cash Equivalents at End of Period
 $2,187  $6,107 
 
      
Supplemental Cash Flow Information:
        
Cash paid during the period for —
        
Interest
 $5,183  $7,073 
Income taxes (net of refunds)
 $(21,559) $5,824 
The accompanying notes as they relate to Mississippi Power are an integral part of these condensed financial statements.

75


Table of Contents

MISSISSIPPI POWER COMPANY
CONDENSED BALANCE SHEETS (UNAUDITED)
         
  At March 31,  At December 31, 
Assets 2007  2006 
  (in thousands) 
Current Assets:
        
Cash and cash equivalents
 $2,187  $4,214 
Receivables —
        
Customer accounts receivable
  36,215   42,099 
Unbilled revenues
  22,243   23,807 
Under recovered regulatory clause revenues
  40,483   50,778 
Other accounts and notes receivable
  4,381   5,870 
Insurance receivable
  20,975   20,551 
Affiliated companies
  31,394   23,696 
Accumulated provision for uncollectible accounts
  (621)  (855)
Fossil fuel stock, at average cost
  53,372   42,679 
Materials and supplies, at average cost
  28,459   27,927 
Prepaid income taxes
  3,730   22,031 
Other regulatory assets
  39,980   42,391 
Other
  11,765   15,091 
 
      
Total current assets
  294,563   320,279 
 
      
Property, Plant, and Equipment:
        
In service
  2,074,011   2,054,151 
Less accumulated provision for depreciation
  848,063   836,922 
 
      
 
  1,225,948   1,217,229 
Construction work in progress
  45,678   40,608 
 
      
Total property, plant, and equipment
  1,271,626   1,257,837 
 
      
Other Property and Investments
  4,685   4,636 
 
      
Deferred Charges and Other Assets:
        
Deferred charges related to income taxes
  9,161   9,280 
Prepaid pension costs
  36,144   36,424 
Other regulatory assets
  58,593   61,086 
Other
  22,240   18,834 
 
      
Total deferred charges and other assets
  126,138   125,624 
 
      
Total Assets
 $1,697,012  $1,708,376 
 
      
The accompanying notes as they relate to Mississippi Power are an integral part of these condensed financial statements.

76


Table of Contents

MISSISSIPPI POWER COMPANY
CONDENSED BALANCE SHEETS (UNAUDITED)
         
  At March 31,  At December 31, 
Liabilities and Stockholder’s Equity 2007  2006 
  (in thousands) 
Current Liabilities:
        
Securities due within one year
 $36,082  $ 
Notes payable
  86,731   51,377 
Accounts payable —
        
Affiliated
  26,915   24,615 
Other
  57,454   73,236 
Customer deposits
  8,927   8,676 
Accrued taxes —
        
Income taxes
  5,911   4,171 
Other
  16,201   50,346 
Accrued interest
  1,964   2,332 
Accrued compensation
  6,130   23,958 
Plant Daniel capacity
  4,244   5,659 
Other regulatory liabilities
  14,619   11,386 
Other
  27,193   28,880 
 
      
Total current liabilities
  292,371   284,636 
 
      
Long-term Debt
  242,553   242,553 
 
      
Long-term Debt Payable to Affiliated Trusts
     36,082 
 
      
Deferred Credits and Other Liabilities:
        
Accumulated deferred income taxes
  248,878   236,202 
Deferred credits related to income taxes
  15,912   16,218 
Accumulated deferred investment tax credits
  16,136   16,402 
Employee benefit obligations
  93,854   92,403 
Other cost of removal obligations
  84,807   82,397 
Other regulatory liabilities
  24,421   22,559 
Other
  52,296   56,324 
 
      
Total deferred credits and other liabilities
  536,304   522,505 
 
      
Total Liabilities
  1,071,228   1,085,776 
 
      
Preferred Stock
  32,780   32,780 
 
      
Common Stockholder’s Equity:
        
Common stock, without par value —
        
Authorized - 1,130,000 shares
        
Outstanding - 1,121,000 shares
  37,691   37,691 
Paid-in capital
  307,975   307,019 
Retained earnings
  247,323   244,511 
Accumulated other comprehensive income
  15   599 
 
      
Total common stockholder’s equity
  593,004   589,820 
 
      
Total Liabilities and Stockholder’s Equity
 $1,697,012  $1,708,376 
 
      
The accompanying notes as they relate to Mississippi Power are an integral part of these condensed financial statements.

77


Table of Contents

MISSISSIPPI POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FIRST QUARTER 2007 vs. FIRST QUARTER 2006
OVERVIEW
Mississippi Power operates as a vertically integrated utility providing electricity to retail customers within its traditional service area located within the State of Mississippi and to wholesale customers in the Southeast. Many factors affect the opportunities, challenges, and risks of Mississippi Power’s business of selling electricity. These factors include the ability to maintain a stable regulatory environment, to achieve energy sales growth, and to effectively manage and secure timely recovery of rising costs. These costs include those related to growing demand, increasingly stringent environmental standards, fuel prices, and storm restoration following Hurricane Katrina.
Mississippi Power continues to focus on several key performance indicators. In recognition that Mississippi Power’s long-term financial success is dependent upon how well it satisfies its customers’ needs, Mississippi Power’s retail base rate mechanism, PEP, includes performance indicators that directly tie customer service indicators to Mississippi Power’s allowed return. In addition to the PEP performance indicators, Mississippi Power focuses on other performance measures, including broader measures of customer satisfaction, plant availability, system reliability, and net income. For additional information on these indicators, see MANAGEMENT’S DISCUSSION AND ANALYSIS – OVERVIEW – “Key Performance Indicators” of Mississippi Power in Item 7 of the Form 10-K.
RESULTS OF OPERATIONS
Net Income
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$4.3 28.5
 
Mississippi Power’s net income after dividends on preferred stock for the first quarter 2007 was $19.6 million compared to $15.3 million for the corresponding period in 2006. The increase was primarily a result of a $14.7 million increase in base revenues from customers within Mississippi Power’s service territory, of which $5.2 million is due to a retail base rate increase effective April 1, 2006 and $9.5 million is from sales growth and higher demand compared to the same period in 2006. The increases were partially offset by a $6.6 million increase in other operations expenses and a $1.9 million increase in depreciation and amortization expense due to the amortization of a regulatory liability related to Plant Daniel capacity.
Retail Revenues
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$24.7 18.8
 
In the first quarter 2007, retail revenues were $156.1 million compared to $131.4 million in the same period in 2006. Details of the change to retail revenues are as follows:

78


Table of Contents

MISSISSIPPI POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
         
  First Quarter
  2007
  (in millions) % change
Retail – prior year
 $131.4     
Change in —
        
Rates and pricing
  3.8   2.9 
Sales growth
  2.8   2.1 
Weather
  2.8   2.1 
Fuel cost recovery
  15.3   11.7 
 
Retail – current year
 $156.1   18.8%
 
Revenues associated with changes in rates and pricing increased in the first quarter 2007 when compared to the same period of 2006 due to a base rate increase effective April 1, 2006 and continued recovery following Hurricane Katrina.
Revenues attributable to changes in sales growth increased in the first quarter 2007 when compared to the same period in 2006 due to a 13.2%, 14.6%, and 8.9% increase in KWH sales to residential, commercial, and industrial customers, respectively, primarily due to increase in usage and customer additions resulting from recovery after Hurricane Katrina.
Revenues resulting from changes in weather increased because of normal weather in the first quarter of 2007 compared to mild weather in the first quarter of 2006.
Fuel revenues increased in the first quarter of 2007 when compared to the same period in 2006. Electric rates include provisions to adjust billings for fluctuations in fuel costs, including the energy component of purchased power costs. Under these provisions, fuel revenues generally equal fuel expenses, including the fuel component of purchased power costs, and do not affect net income.
Wholesale Revenues – Non-Affiliates
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$16.0
 26.0
 
Revenues from wholesale sales to non-affiliates will vary depending on the market cost of available energy compared to the cost of Mississippi Power and Southern Company system owned generation, demand for energy within the Southern Company service territory, and availability of Southern Company system generation. In the first quarter 2007, wholesale revenues to non-affiliates were $77.3 million compared to $61.3 million in the same period in 2006. The increase was primarily due to increased fuel costs and higher demand by customers within Mississippi Power’s service territory of $11.4 million and increased sales to customers outside Mississippi Power’s service territory of $4.6 million.
Wholesale Revenues – Affiliates
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$7.1 60.7
 
Revenues from wholesale sales to affiliates will vary depending on demand and the availability and cost of generating resources at each company. These affiliate sales are made in accordance with the IIC, as approved by the FERC.

79


Table of Contents

MISSISSIPPI POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
These transactions do not have a significant impact on earnings since the energy is generally sold at marginal cost. In the first quarter 2007, wholesale revenues to affiliates were $18.9 million compared to $11.8 million in the same period in 2006. The increase was primarily due to a $7.9 million increase in energy revenues, of which a $14.0 million increase was associated with increased sales and a $6.1 million decrease was associated with lower fuel prices. Capacity revenues decreased $0.7 million.
Fuel and Purchased Power Expenses
         
First Quarter 2007 vs. First Quarter 2006
  (change in millions) % change
Fuel
 $43.5   55.6 
Purchased power-non-affiliates
  (3.8)  (79.7)
Purchased power-affiliates
  (6.6)  (34.7)
     
Total fuel and purchased power expenses
 $33.1     
     
In the first quarter 2007, total fuel and purchased power expenses was $135.1 million compared to $102.0 million in the same period in 2006. The increase in fuel and purchased power expenses was primarily due to a $10.3 million increase in the average cost of fuel and purchased power as well as a $22.8 million increase due to the KWH volume generated or purchased. Details of the individual components follow.
In the first quarter 2007, fuel expense was $121.8 million compared to $78.3 million in the same period in 2006. The increase was primarily due to a $29.1 million increase in generation from Mississippi Power-owned facilities and a $14.4 million increase in the cost of fuel.
Details of Mississippi Power’s cost of generation and purchased power are as follows:
             
  First Quarter First Quarter  
Average Cost 2007 2006 % change
  (cents per net KWH)    
Fuel
  3.56   3.14   13.4 
Purchased power
  3.37   4.38   (23.1)
 
In the first quarter 2007, purchased power expense – non-affiliates was $1.0 million compared to $4.7 million in the same period in 2006. The decrease was primarily as the result of a 50.6% decrease in KWH volume purchased due to more of Mississippi Power’s generation being available to meet customer demand and a 58.9% decrease in the average cost of purchased power per KWH.
In the first quarter 2007, purchased power from affiliates was $12.4 million compared to $19.0 million in the same period in 2006. The decrease was primarily due to a 25.0% decrease in the average cost of purchased power per KWH due to decreased fuel costs and a 13.0% decrease in KWH volume purchased due to more of Mississippi Power’s generation being available to meet customer demand.
Energy purchases from affiliated companies within the Southern Company system will vary depending on demand and the availability and cost of generating resources at each company. These purchases are made in accordance with the IIC, as approved by the FERC. These transactions did not have a significant impact on earnings since the energy purchases are generally offset by energy revenues through Mississippi Power’s retail and wholesale fuel cost recovery clauses.

80


Table of Contents

MISSISSIPPI POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Other Operations Expense
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$6.6
 17.6
 
In the first quarter 2007, other operations expense was $43.8 million compared to $37.3 million in the same period in 2006. The increase was primarily the result of a $3 million insurance recovery for restoration expense recognized in 2006, a $2.4 million increase in employee benefit expenses which is primarily due to an increase in medical expense, and a $1.1 million increase in production operations expense.
Depreciation and Amortization Expense
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$1.9 15.5
 
In the first quarter 2007, depreciation and amortization expense was $14.2 million compared to $12.3 million in the same period in 2006. The increase was primarily due to amortization related to a regulatory liability recorded in 2003 in connection with the Mississippi PSC’s accounting order on Plant Daniel capacity. See Note 3 to the financial statements of Mississippi Power under “Retail Regulatory Matters” in Item 8 of the Form 10-K for additional information.
Taxes Other Than Income Taxes
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$(1.4) (9.6)
 
In the first quarter 2007, taxes other than income taxes were $12.8 million compared to $14.2 million in the same period in 2006. The change was primarily due to a $1.4 million decrease in ad valorem taxes. The retail portion, or approximately 83%, of the decrease in ad valorem taxes is recoverable under Mississippi Power’s ad valorem tax cost recovery clause, and, therefore, does not affect net income.
Total Other Income and (Expense)
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$(0.7) (17.1)
 
In the first quarter 2007, total other income and (expense) was $(4.6) million compared to $(3.9) million in the same period in 2006. The change was primarily the result of a $0.3 million decrease in interest income related to the recovery mechanism for fuel hedging and energy cost hedging and a $0.4 million decrease in income associated with customer projects.

81


Table of Contents

MISSISSIPPI POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Income Taxes
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$3.1 33.8
 
In the first quarter 2007, income taxes were $12.1 million compared to $9.1 million in the same period in 2006. The increase was primarily due to the increase in pre-tax income.
FUTURE EARNINGS POTENTIAL
The results of operations discussed above are not necessarily indicative of Mississippi Power’s future earnings potential. The level of Mississippi Power’s future earnings depends on numerous factors that affect the opportunities, challenges, and risks of Mississippi Power’s business of selling electricity. These factors include Mississippi Power’s ability to maintain a stable regulatory environment that continues to allow for the recovery of all prudently incurred costs during a time of increasing costs. Future earnings in the near term will depend, in part, upon growth in energy sales, which is subject to a number of factors. These factors include weather, competition, new energy contracts with neighboring utilities, energy conservation practiced by customers, the price of electricity, the price elasticity of demand, and the rate of economic growth in Mississippi Power’s service area in the aftermath of Hurricane Katrina. For additional information relating to these issues, see RISK FACTORS in Item 1A and MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL of Mississippi Power in Item 7 of the Form 10-K.
Environmental Matters
Compliance costs related to the Clean Air Act and other environmental regulations could affect earnings if such costs cannot be fully recovered in rates on a timely basis. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “Environmental Matters” of Mississippi Power in Item 7 and Note 3 to the financial statements of Mississippi Power under “Environmental Matters” in Item 8 of the Form 10-K for additional information.
FERC and Mississippi PSC Matters
Intercompany Interchange Contract
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “FERC Matters – Intercompany Interchange Contract” of Mississippi Power in Item 7 and Note 3 to the financial statements of Mississippi Power under “FERC Matters – Intercompany Interchange Contract” in Item 8 of the Form 10-K for information regarding the proceeding initiated by the FERC in May 2005 to examine (1) the provisions of the IIC among Alabama Power, Georgia Power, Gulf Power, Mississippi Power, Savannah Electric, Southern Power, and SCS, as agent, under the terms of which the Power Pool is operated, and, in particular, the propriety of the continued inclusion of Southern Power as a party to the IIC, (2) whether any parties to the IIC have violated the FERC’s standards of conduct applicable to utility companies that are transmission providers, and (3) whether Southern Company’s code of conduct defining Southern Power as a “system company” rather than a “marketing affiliate” is just and reasonable.
On April 19, 2007, the FERC approved, with certain modifications, the compliance filing submitted by Southern Company on November 6, 2006. The compliance plan largely involves functional separation and information restrictions related to marketing activities conducted on behalf of Southern Power. The implementation of the plan is not expected to have a material impact on Mississippi Power’s financial statements. However, the ultimate outcome of this matter cannot now be determined.

82


Table of Contents

MISSISSIPPI POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Retail Regulatory Matters
See Note 3 to the financial statements of Mississippi Power under “Retail Regulatory Matters – Environmental Compliance Overview Plan” in Item 8 of the Form 10-K for information on Mississippi Power’s annual environmental filing with the Mississippi PSC. In February 2007, Mississippi Power filed with the Mississippi PSC its annual ECO Plan evaluation for 2007. Mississippi Power requested an 86 cent per 1,000 KWH increase for retail customers. This increase represents approximately $7.5 million in annual revenues for Mississippi Power. On April 13, 2007, the Mississippi PSC approved Mississippi Power’s ECO Plan as filed. The new rates are effective in May 2007.
In April 2007, the Mississippi PSC issued an order allowing Mississippi Power to defer approximately $10.4 million of certain reliability related maintenance costs beginning January 1, 2007 and recover them over a four-year period beginning January 1, 2008. These costs relate to system upgrades and improvements that are now being made as a follow-up to the emergency repairs that were made subsequent to Hurricane Katrina. As of March 31, 2007, Mississippi Power had incurred and deferred approximately $2.1 million of such costs, which are included in Other Regulatory Assets on the Condensed Balance Sheets herein.
Fuel Cost Recovery
Mississippi Power has an established fuel cost recovery factor that is approved by the Mississippi PSC. Over the past several years, Mississippi Power experienced higher than expected fuel costs for coal and gas, which led to an increase in the under recovered fuel costs. Mississippi Power is required to file for an adjustment to the fuel cost recovery factor annually. The last such filing was made in November 2006. The Mississippi PSC approved an increase in the fuel cost recovery factor effective January 2007 in an amount equal to 4.6 % of total retail revenues. At March 31, 2007, the under recovered balance of fuel recorded in Mississippi Power’s Condensed Balance Sheets herein was $40.5 million compared to $50.8 million at December 31, 2006. Mississippi Power’s operating revenues are adjusted for differences in actual recoverable fuel cost and amounts billed in accordance with the currently approved cost recovery rate. Accordingly, changes to the billing factor will have no significant effect on Mississippi Power’s revenues or net income but will affect cash flow. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “PSC Matters – Fuel Cost Recovery” of Mississippi Power in Item 7 of the Form 10-K for additional information.
Other Matters
Mississippi Power is subject to certain claims and legal actions arising in the ordinary course of business. In addition, Mississippi Power’s business activities are subject to extensive governmental regulation related to public health and the environment. Litigation over environmental issues and claims of various types, including property damage, personal injury, and citizen enforcement of environmental requirements such as opacity and other air quality standards, has increased generally throughout the United States. In particular, personal injury claims for damages caused by alleged exposure to hazardous materials have become more frequent. The ultimate outcome of such pending or potential litigation against Mississippi Power cannot be predicted at this time; however, for current proceedings not specifically reported herein or in Note 3 to the financial statements of Mississippi Power in Item 8 of the Form 10-K, management does not anticipate that the liabilities, if any, arising from such current proceedings would have a material adverse effect on Mississippi Power’s financial statements.
See the Notes to the Condensed Financial Statements herein for discussion of various other contingencies, regulatory matters, and other matters being litigated which may affect future earnings potential.

83


Table of Contents

MISSISSIPPI POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
ACCOUNTING POLICIES
Application of Critical Accounting Policies and Estimates
Mississippi Power prepares its financial statements in accordance with accounting principles generally accepted in the United States. Significant accounting policies are described in Note 1 to the financial statements of Mississippi Power in Item 8 of the Form 10-K. In the application of these policies, certain estimates are made that may have a material impact on Mississippi Power’s results of operations and related disclosures. Different assumptions and measurements could produce estimates that are significantly different from those recorded in the financial statements. See MANAGEMENT’S DISCUSSION AND ANALYSIS – ACCOUNTING POLICIES – “Application of Critical Accounting Policies and Estimates” of Mississippi Power in Item 7 of the Form 10-K for a complete discussion of Mississippi Power’s critical accounting policies and estimates related to Electric Utility Regulation, Contingent Obligations, Unbilled Revenues, and Plant Daniel Operating Lease.
New Accounting Standards
Income Taxes
On January 1, 2007, Mississippi Power adopted FASB Interpretation No. 48 (FIN 48), “Accounting for Uncertainty in Income Taxes.” FIN 48 requires companies to determine whether it is “more likely than not” that a tax position will be sustained upon examination by the appropriate taxing authorities before any part of the benefit can be recorded in the financial statements. It also provides guidance on the recognition, measurement, and classification of income tax uncertainties, along with any related interest and penalties. The provisions of FIN 48 were applied to all tax positions beginning January 1, 2007. The adoption of FIN 48 did not have a material impact on Mississippi Power’s financial statements.
Fair Value Measurement
The FASB issued FASB Statement No. 157 (SFAS No. 157), “Fair Value Measurements” in September 2006. This standard provides guidance on how to measure fair value where it is permitted or required under other accounting pronouncements. SFAS No. 157 also requires additional disclosures about fair value measurements. Mississippi Power plans to adopt SFAS No. 157 on January 1, 2008 and is currently assessing the impact of this standard.
Fair Value Option
In February 2007, the FASB issued FASB Statement No. 159 (SFAS No. 159), “Fair Value Option for Financial Assets and Financial Liabilities — Including an Amendment of FASB Statement No. 115.” This standard permits an entity to choose to measure many financial instruments and certain other items at fair value. Mississippi Power plans to adopt SFAS No. 159 on January 1, 2008 and is currently assessing its impact.
FINANCIAL CONDITION AND LIQUIDITY
Overview
Mississippi Power’s financial condition remained stable at March 31, 2007. Net cash provided from operating activities totaled $6.6 million for the first three months of 2007, compared to net cash flow used for operating activities of $57.3 million for the same period in 2006. The $63.9 million increase in the first three months of 2007 resulted primarily from fuel and base rate increases in effect in the first quarter of 2007 and cash outflows for restoration costs in the first quarter 2006 due to the impact of Hurricane Katrina.

84


Table of Contents

MISSISSIPPI POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Capital Requirements and Contractual Obligations
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Capital Requirements and Contractual Obligations” of Mississippi Power in Item 7 of the Form 10-K for a description of Mississippi Power’s capital requirements for its construction program, lease obligations, purchase commitments, preferred stock dividends, and trust funding requirements.
Sources of Capital
Mississippi Power plans to obtain the funds required for construction and other purposes from sources similar to those utilized in the past. Recently, Mississippi Power has primarily utilized funds from operating cash flows, short-term debt, external security offerings, and equity contributions from Southern Company. However, the amount, type, and timing of any future financings, if needed, will depend upon, regulatory approval, prevailing market conditions, and other factors. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Sources of Capital” of Mississippi Power in Item 7 of the Form 10-K for additional information.
Mississippi Power’s current liabilities frequently exceed current assets because of the continued use of short-term debt as a funding source to meet scheduled maturities of long-term debt as well as cash needs which can fluctuate significantly due to the seasonality of the business. To meet short-term cash needs and contingencies, Mississippi Power had at March 31, 2007 approximately $2.2 million of cash and cash equivalents and $181 million of unused committed credit arrangements with banks. Of these unused facilities, $101 million expire in 2007 and $80 million expire in 2008. Approximately $39 million of these credit arrangements contain provisions allowing two-year term loans executable at expiration and $15 million contain provisions allowing one-year term loans executable at expiration. Subsequent to March 31, 2007, Mississippi Power increased an existing credit agreement by $25 million. Mississippi Power expects to renew its credit facilities, as needed, prior to expiration. See Note 6 to the financial statements of Mississippi Power under “Bank Credit Arrangements” in Item 8 of the Form 10-K for additional information. The credit arrangements provide liquidity support to Mississippi Power’s obligations with respect to variable rate pollution control bonds and commercial paper. Mississippi Power may also meet short-term cash needs through a Southern Company subsidiary organized to issue and sell commercial paper and extendible commercial notes at the request and for the benefit of Mississippi Power and other Southern Company subsidiaries. At March 31, 2007, Mississippi Power had $86.7 million in commercial paper outstanding. Management believes that the need for working capital can be adequately met by utilizing commercial paper programs and lines of credit without maintaining large cash balances.
Off-Balance Sheet Financing Arrangements
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Off-Balance Sheet Financing Arrangements” of Mississippi Power in Item 7 and Note 7 to the financial statements of Mississippi Power under “Operating Leases” in Item 8 of the Form 10-K for information related to Mississippi Power’s lease of a combined cycle generating facility at Plant Daniel.
Credit Rating Risk
Mississippi Power does not have any credit arrangements that would require material changes in payment schedules or terminations as a result of a credit rating downgrade. There are certain contracts that could require collateral, but not accelerated payment, in the event of a credit rating change to below BBB- or Baa3. These contracts are primarily for physical electricity purchases and sales. At March 31, 2007, the maximum potential collateral requirements were $4.5 million. Further, Mississippi Power, along with all members of the Power Pool, is party to certain derivative agreements that could require collateral and/or accelerated payment in the

85


Table of Contents

MISSISSIPPI POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
event of a credit rating change to below investment grade for Alabama Power and/or Georgia Power. These agreements are primarily for natural gas and power price risk management activities. At March 31, 2007, Mississippi Power’s total exposure to these types of agreements was not material.
Market Price Risk
Mississippi Power’s market risk exposures relative to interest rate changes have not changed materially compared with the December 31, 2006 reporting period. In addition, Mississippi Power is not aware of any facts or circumstances that would significantly affect such exposures in the near term.
Due to cost-based rate regulation, Mississippi Power has limited exposure to market volatility in interest rates, commodity fuel prices, and prices of electricity. To mitigate residual risks relative to movements in electricity prices, Mississippi Power enters into physical fixed-price contracts for the purchase and sale of electricity through the wholesale electricity market. Mississippi Power has also implemented retail fuel hedging programs at the instruction of the Mississippi PSC and wholesale fuel hedging programs under agreements with wholesale customers.
The fair value of derivative, fuel, and energy contracts at March 31, 2007 was as follows:
     
  First Quarter
  2007
  Changes
  Fair Value
  (in thousands)
Contracts beginning of period
 $(6,360)
Contracts realized or settled
  1,497 
New contracts at inception
   
Changes in valuation techniques
   
Current period changes (a)
  11,506 
 
Contracts at March 31, 2007
 $6,643 
 
 
(a) Current period changes also include the changes in fair value of new contracts entered into during the period, if any.
             
  Source of March 31, 2007
  Valuation Prices
  Total Maturity
  Fair Value Year 1 1-3 Years
  (in thousands)
 
Actively quoted
 $6,616  $4,286  $2,330 
External sources
  27   27    
Models and other methods
         
 
Contracts at March 31, 2007
 $6,643  $4,313  $2,330 
 
Unrealized gains and losses from mark-to-market adjustments on derivative contracts related to Mississippi Power’s fuel hedging programs are recorded as regulatory assets and liabilities. Realized gains and losses from these programs are included in fuel expense and are recovered through Mississippi Power’s energy cost management clause. In addition, any unrealized gains and losses on energy-related derivatives used to hedge anticipated purchases and sales are deferred in other comprehensive income. Gains and losses on derivative contracts that are not designated as hedges are recognized in the statements of income as incurred. These

86


Table of Contents

MISSISSIPPI POWER COMPANY
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
amounts were not material in any period presented. At March 31, 2007, the fair value gain/(loss) of derivative energy contracts was reflected in the financial statements as follows:
     
  Amounts
  (in thousands)
Regulatory liabilities, net
 $6,591 
Accumulated other comprehensive income
  24 
Net income
  28 
 
Total fair value
 $6,643 
 
Unrealized pre-tax gains (losses) recognized in income were not material for any period presented.
For additional information, see MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Market Price Risk” of Mississippi Power in Item 7 and Notes 1 and 6 to the financial statements of Mississippi Power under “Financial Instruments” in Item 8 of the Form 10-K and Note (F) to the Condensed Financial Statements herein.
Financing Activities
Mississippi Power did not issue or redeem any long-term securities in the first three months of 2007. Subsequent to March 31, 2007, Mississippi Power redeemed $36.1 million of long-term debt payable to affiliated trusts. In addition to any financings that may be necessary to meet capital requirements, contractual obligations, and storm restoration costs, Mississippi Power plans to continue, when economically feasible, a program to retire higher-cost securities and replace these obligations with lower-cost capital if market conditions permit.

87


Table of Contents

SOUTHERN POWER COMPANY
AND SUBSIDIARY COMPANIES

88


Table of Contents

SOUTHERN POWER COMPANY AND SUBSIDIARY COMPANIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Operating Revenues:
        
Wholesale revenues —
        
Non-affiliates
 $81,117  $51,697 
Affiliates
  109,502   87,323 
Other revenues
  1,873   809 
 
      
Total operating revenues
  192,492   139,829 
 
      
Operating Expenses:
        
Fuel
  27,366   14,259 
Purchased power —
        
Non-affiliates
  11,030   13,971 
Affiliates
  31,287   19,407 
Other operations
  20,889   17,507 
Maintenance
  5,298   5,885 
Depreciation and amortization
  18,394   14,707 
Taxes other than income taxes
  3,711   3,661 
 
      
Total operating expenses
  117,975   89,397 
 
      
Operating Income
  74,517   50,432 
Other Income and (Expense):
        
Interest expense, net of amounts capitalized
  (20,894)  (20,342)
Other income (expense), net
  (82)  2,403 
 
      
Total other income and (expense)
  (20,976)  (17,939)
 
      
Earnings Before Income Taxes
  53,541   32,493 
Income taxes
  21,505   12,593 
 
      
Net Income
 $32,036  $19,900 
 
      
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Net Income
 $32,036  $19,900 
Other comprehensive income (loss):
        
Changes in fair value of qualifying hedges, net of tax of $(580) and $(79), respectively
  (891)  (122)
Reclassification adjustment for amounts included in net income, net of tax of $1,156 and $1,112, respectively
  2,037   1,732 
 
      
COMPREHENSIVE INCOME
 $33,182  $21,510 
 
      
The accompanying notes as they relate to Southern Power are an integral part of these condensed financial statements.

89


Table of Contents

SOUTHERN POWER COMPANY AND SUBSIDIARY COMPANIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
         
  For the Three Months 
  Ended March 31, 
  2007  2006 
  (in thousands) 
Operating Activities:
        
Net income
 $32,036  $19,900 
Adjustments to reconcile net income to net cash provided from operating activities —
        
Depreciation and amortization
  22,086   18,070 
Deferred income taxes and investment tax credits, net
  20,953   17,251 
Deferred revenues
  (27,924)  (26,672)
Accumulated deferred billings on construction contract
  15,098   5,490 
Accumulated deferred costs on construction contract
  (4,408)   
Other, net
  927   (2,010)
Changes in certain current assets and liabilities —
        
Receivables
  5,399   38,672 
Fossil fuel stock
  149   (293)
Materials and supplies
  (650)  (356)
Other current assets
  80   (8,517)
Accounts payable
  (3,065)  (46,701)
Accrued taxes
  (2,961)  2,899 
Accrued interest
  (12,067)  (15,365)
 
      
Net cash provided from operating activities
  45,653   2,368 
 
      
Investing Activities:
        
Property additions
  (45,852)  (1,175)
Change in construction payables, net
  5,104   2 
 
      
Net cash used for investing activities
  (40,748)  (1,173)
 
      
Financing Activities:
        
Increase in notes payable, net
  21,380   231 
Payment of common stock dividends
  (22,450)  (19,425)
Other
  (26)   
 
      
Net cash used for financing activities
  (1,096)  (19,194)
 
      
Net Change in Cash and Cash Equivalents
  3,809   (17,999)
Cash and Cash Equivalents at Beginning of Period
  29,929   27,631 
 
      
Cash and Cash Equivalents at End of Period
 $33,738  $9,632 
 
      
Supplemental Cash Flow Information:
        
Cash paid during the period for —
        
Interest (net of $3,409 and $0 capitalized for 2007 and 2006, respectively)
 $29,293  $32,260 
Income taxes (net of refunds)
 $6,948  $4,227 
The accompanying notes as they relate to Southern Power are an integral part of these condensed financial statements.

90


Table of Contents

SOUTHERN POWER COMPANY AND SUBSIDIARY COMPANIES
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
         
  At March 31,  At December 31, 
Assets 2007  2006 
  (in thousands) 
Current Assets:
        
Cash and cash equivalents
 $33,738  $29,929 
Receivables —
        
Customer accounts receivable
  16,379   16,789 
Other accounts receivable
  1,182   125 
Affiliated companies
  21,034   26,215 
Fossil fuel stock, at average cost
  11,337   11,056 
Materials and supplies, at average cost
  20,096   19,877 
Prepaid service agreements — current
  32,542   30,280 
Other prepaid expenses
  12,671   5,878 
Other
  512   2,006 
 
      
Total current assets
  149,491   142,155 
 
      
Property, Plant, and Equipment:
        
In service
  2,437,160   2,434,146 
Less accumulated provision for depreciation
  238,028   219,654 
 
      
 
  2,199,132   2,214,492 
Construction work in progress
  297,571   260,279 
 
      
Total property, plant, and equipment
  2,496,703   2,474,771 
 
      
Deferred Charges and Other Assets:
        
Prepaid long-term service agreements
  55,161   51,615 
Other—
        
Affiliated
  4,389   4,473 
Other
  16,461   17,929 
 
      
Total deferred charges and other assets
  76,011   74,017 
 
      
Total Assets
 $2,722,205  $2,690,943 
 
      
The accompanying notes as they relate to Southern Power are an integral part of these condensed financial statements.

91


Table of Contents

SOUTHERN POWER COMPANY AND SUBSIDIARY COMPANIES
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
         
  At March 31,  At December 31, 
Liabilities and Stockholder’s Equity 2007  2006 
  (in thousands) 
Current Liabilities:
        
Securities due within one year
 $1,209  $1,209 
Notes payable
  145,132   123,752 
Accounts payable —
        
Affiliated
  28,936   33,205 
Other
  23,032   16,453 
Accrued taxes —
        
Income taxes
     393 
Other
  6,354   2,183 
Accrued interest
  17,781   29,849 
Other
  2,701   4,840 
 
      
Total current liabilities
  225,145   211,884 
 
      
Long-term Debt
  1,296,909   1,296,845 
 
      
Deferred Credits and Other Liabilities:
        
Accumulated deferred income taxes
  128,005   106,016 
Deferred capacity revenues — Affiliated
  10,041   36,313 
Other—
        
Affiliated
  8,459   8,958 
Other
  17,413   5,423 
 
      
Total deferred credits and other liabilities
  163,918   156,710 
 
      
Total Liabilities
  1,685,972   1,665,439 
 
      
Common Stockholder’s Equity:
        
Common stock, par value $.01 per share —
        
Authorized - 1,000,000 shares
        
Outstanding - 1,000 shares
      
Paid-in capital
  854,930   854,933 
Retained earnings
  220,881   211,295 
Accumulated other comprehensive loss
  (39,578)  (40,724)
 
      
Total common stockholder’s equity
  1,036,233   1,025,504 
 
      
Total Liabilities and Stockholder’s Equity
 $2,722,205  $2,690,943 
 
      
The accompanying notes as they relate to Southern Power are an integral part of these condensed financial statements.

92


Table of Contents

SOUTHERN POWER COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FIRST QUARTER 2007 vs. FIRST QUARTER 2006
OVERVIEW
Southern Power and its wholly-owned subsidiaries construct, acquire, own, and manage generation assets and sell electricity at market-based prices in the southeastern wholesale market. Southern Power continues to focus on executing its regional strategy in 2007 in the Southeast, one of the fastest growing regions of the country, including potential acquisition and/or expansion opportunities. Southern Power continues to face challenges at the federal regulatory level relative to market power and affiliate transactions. See FUTURE EARNINGS POTENTIAL – “FERC Matters” herein for additional detail.
To evaluate operating results and to ensure Southern Power’s ability to meet its contractual commitments to customers, Southern Power focuses on several key performance indicators. These indicators consist of plant availability, peak season equivalent forced outage rate (EFOR), and net income. Plant availability shows the percentage of time during the year that Southern Power’s generating units are available to be called upon to generate (the higher the better), whereas the EFOR more narrowly defines the hours during peak demand times when Southern Power’s generating units are not available due to forced outages (the lower the better). For additional information on these indicators, see MANAGEMENT’S DISCUSSION AND ANALYSIS – OVERVIEW – “Key Performance Indicators” of Southern Power in Item 7 of the Form 10-K.
RESULTS OF OPERATIONS
Net Income
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$12.1 61.0
 
Southern Power’s net income for the first quarter 2007 was $32.0 million compared to $19.9 million for the corresponding period of 2006. This increase was primarily the result of increased energy sales from existing resources due to more favorable weather than the corresponding period in 2006. Also contributing to the increase in income were additional sales from the acquisitions of Plant DeSoto in June 2006 and Plant Rowan in September 2006.
Wholesale Revenues Affiliates and Wholesale Revenues Non-Affiliates
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$51.6 37.1
 
Wholesale revenues for the first quarter 2007 were $190.6 million compared to $139.0 million for the corresponding period of 2006. Wholesale energy sales to non-affiliates will vary depending on the energy demand of those customers and their generation capacity, as well as the market cost of available energy compared to the cost of Southern Power. Energy sales to affiliated companies within the Southern Company system will vary depending on demand and the availability and cost of generating resources at each company. Sales to affiliate companies that are not covered by PPAs are made in accordance with the IIC, as approved by the FERC. In the first quarter 2007, wholesale revenues to non-affiliates and affiliates increased when compared to the corresponding period in 2006. Wholesale revenues to non-affiliates increased $29.4 million during the period, primarily due to short-term market energy sales and sales from Plants DeSoto and Rowan. Wholesale revenues to affiliates increased $22.2 million during the

93


Table of Contents

SOUTHERN POWER COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
period, primarily due to increased demand under existing PPAs with affiliates due to favorable weather within the Southern Company service territory. These increases were partially offset by lower energy revenues due to a decrease in natural gas prices.
See MANAGEMENT’S DISCUSSION AND ANALYSIS — FUTURE EARNINGS POTENTIAL — “Power Sales Agreements” of Southern Power in Item 7 of the Form 10-K and FUTURE EARNINGS POTENTIAL — “Plant Acquisitions” and “Power Sales Agreements” herein for additional information.
Fuel and Purchased Power Expenses
         
First Quarter 2007 vs. First Quarter 2006
  (change in millions) % change
Fuel
 $13.1   91.9 
Purchased power-non-affiliates
  (2.9)  (21.1)
Purchased power-affiliates
  11.9   61.2 
     
Total fuel and purchased power expenses
 $22.1     
     
In the first quarter 2007, fuel and purchased power expenses were $69.7 million compared to $47.6 million for the corresponding period in 2006. This increase was primarily due to increased generation and purchases in order to meet the higher energy sales, partially offset by a decrease in the average cost of fuel and purchased power.
Other Operations Expense
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$3.4
 19.3
 
In the first quarter 2007, other operations expense was $20.9 million compared to $17.5 million for the corresponding period in 2006. This increase was primarily due to approximately $1.1 million of additional administrative and general expense, $1.5 million of operations expense primarily related to the newly acquired Plants DeSoto and Rowan, and $0.8 million increase in transmission expenses related to a PPA which provides for recovery of substantially all direct transmission costs; therefore, these transmission expenses do not have a significant impact on net income.
Maintenance Expense
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$(0.6) (10.0)
 
In the first quarter 2007, maintenance expense was $5.3 million compared to $5.9 million for the corresponding period in 2006. This decrease was primarily due to the timing of plant maintenance activities.

94


Table of Contents

SOUTHERN POWER COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Depreciation and Amortization Expense
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$3.7 25.1
 
In the first quarter 2007, depreciation and amortization expense was $18.4 million compared to $14.7 million for the corresponding period in 2006. This increase was primarily a result of additional plant in service relating to Plants DeSoto and Rowan, acquired in June 2006 and September 2006, respectively. These new plants contributed $2.9 million to the first quarter increase. Higher depreciation rates also contributed approximately $0.8 million to the first quarter 2007 expense due to the change in rates adopted in March 2006. See Note 1 to the financial statements of Southern Power under “Depreciation” in Item 8 of the Form 10-K for additional information.
Other Income (Expense), Net
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$(2.5) (103.4)
 
In the first quarter 2007, other income (expense), net was $(0.1) million compared to $2.4 million for the corresponding period in 2006. This decrease was primarily due to unrealized mark-to-market gains on derivative positions recognized in the first quarter of 2006.
Income Tax Expense
   
First Quarter 2007 vs. First Quarter 2006
(change in millions) % change
$8.9 70.8
 
In the first quarter 2007, income tax expense was $21.5 million compared to $12.6 million for the corresponding period in 2006. This increase was primarily due to higher earnings before taxes. Other factors include a higher state tax rate due to changes in state tax apportionment rules and new activity in the state of North Carolina related to the newly acquired Plant Rowan.
FUTURE EARNINGS POTENTIAL
The results of operations discussed above are not necessarily indicative of Southern Power’s future earnings potential. Several factors affect the opportunities, challenges, and risks of Southern Power’s competitive wholesale energy business. These factors include the ability to achieve sales growth while containing costs. Another major factor is federal regulatory policy, which may impact Southern Power’s level of participation in this market. The level of future earnings depends on numerous factors, including regulatory matters, especially those related to affiliate contracts, sales, creditworthiness of customers, total generating capacity available in the Southeast, and the successful remarketing of capacity as current contracts expire. For additional information relating to these issues, see RISK FACTORS in Item 1A and MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL of Southern Power in Item 7 of the Form 10-K.

95


Table of Contents

SOUTHERN POWER COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FERC Matters
Intercompany Interchange Contract
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “FERC Matters – Intercompany Interchange Contract” of Southern Power in Item 7 and Note 3 to the financial statements of Southern Power under “FERC Matters – Intercompany Interchange Contract” in Item 8 of the Form 10-K for information regarding the proceeding initiated by the FERC in May 2005 to examine (1) the provisions of the IIC among Alabama Power, Georgia Power, Gulf Power, Mississippi Power, Savannah Electric, Southern Power, and SCS, as agent, under the terms of which the Power Pool is operated, and, in particular, the propriety of the continued inclusion of Southern Power as a party to the IIC, (2) whether any parties to the IIC have violated the FERC’s standards of conduct applicable to utility companies that are transmission providers, and (3) whether Southern Company’s code of conduct defining Southern Power as a “system company” rather than a “marketing affiliate” is just and reasonable.
On April 19, 2007, the FERC approved, with certain modifications, the compliance filing submitted by Southern Company on November 6, 2006. The compliance plan largely involves functional separation and information restrictions related to marketing activities conducted on behalf of Southern Power. Southern Power’s cost of implementing the compliance plan, including the modifications, is expected to be approximately $9 million pre-tax per year. However, the ultimate outcome of this matter cannot now be determined.
Integrated Gasification Combined Cycle (IGCC) Project
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “Construction Projects – Integrated Gasification Combined Cycle (IGCC)” of Southern Power in Item 7 of the Form 10-K for information regarding the development by Southern Power and the Orlando Utilities Commission (OUC) of an IGCC project in Orlando, Florida at OUC’s Stanton Energy site. Since the definitive agreements relating to the development of the project were executed in December 2005, the estimated costs of the gasifier portion have increased due primarily to increases in commodity costs and increased market demand for labor. Southern Power had the option under the original agreements to end its participation in the gasifier portion of the project at the end of the project definition phase, which has been completed. On March 29, 2007, Southern Power’s Board of Directors approved the continuation and the completion of the design, engineering, and construction of the gasifier portion of the project. This approval is contingent on the approval of a request for additional funding from the DOE of $58.75 million and OUC’s approval of amended agreements to share the remaining cost increases between Southern Power and OUC. Southern Power and OUC will share 65% and 35% of the estimated cost increase, respectively, under the proposed amended agreements. In April 2007, OUC approved its portion of the cost increase, subject to the DOE’s approval of the additional funding. The ultimate outcome of this matter cannot now be determined.
Power Sales Agreements
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “Power Sales Agreements” of Southern Power in Item 7 of the Form 10-K for additional information on long-term PPAs. Southern Power’s PPAs with non-affiliated counterparties have provisions that require the posting of collateral or an acceptable substitute guarantee in the event that the counterparty does not meet certain rating or financial requirements. The PPAs are expected to provide Southern Power with a stable source of revenue during their respective terms.

96


Table of Contents

SOUTHERN POWER COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
On April 4, 2007, Southern Power entered into two purchased power agreements with Georgia Power. Under the first agreement, Southern Power will provide Georgia Power with a total of 561 megawatts of capacity annually from Plant Wansley Unit 6 for the period from June 2010 through May 2017. Under the second agreement, Southern Power will provide Georgia Power with a total of 292 megawatts of capacity annually from Plant Dahlberg Units 2, 6, 8, and 10 for the period June 2010 through May 2025. The contracts provide for fixed capacity payments and variable energy payments based on actual energy delivered. These contracts are contingent upon approval from the Georgia PSC and the FERC. The final outcome of this matter cannot now be determined.
Other Matters
See MANAGEMENT’S DISCUSSION AND ANALYSIS — FUTURE EARNINGS POTENTIAL – “Environmental Matters” of Southern Power in Item 7 of the Form 10-K for information on the development by federal and state environmental regulatory agencies of additional control strategies for emission of air pollution from industrial sources, including electric generating facilities. Compliance with possible additional federal or state legislation or regulations related to global climate change, air quality, or other environmental and health concerns could also affect earnings. While Southern Power’s PPAs generally contain provisions that permit charging the counterparty with some of the new costs incurred as a result of changes in environmental laws and regulations, the full impact of any such regulatory or legislative changes cannot be determined at this time.
Southern Power is subject to certain claims and legal actions arising in the ordinary course of business. In addition, Southern Power’s business activities are subject to extensive governmental regulation related to public health and the environment. Litigation over environmental issues and claims of various types, including property damage, personal injury, and citizen enforcement of environmental requirements such as opacity and other air quality standards, has increased generally throughout the United States. In particular, personal injury claims for damages caused by alleged exposure to hazardous materials have become more frequent. The ultimate outcome of such potential litigation against Southern Power and its subsidiaries cannot be predicted at this time; however, management does not anticipate that the liabilities, if any, arising from any such proceedings would have a material adverse effect on Southern Power’s financial statements.
See Note (B) to the Condensed Financial Statements herein for discussion of various other contingencies, regulatory matters, and other matters being litigated which may affect future earnings potential.
ACCOUNTING POLICIES
Application of Critical Accounting Policies and Estimates
Southern Power prepares its consolidated financial statements in accordance with accounting principles generally accepted in the United States. Significant accounting policies are described in Note 1 to the financial statements of Southern Power in Item 8 of the Form 10-K. In the application of these policies, certain estimates are made that may have a material impact on Southern Power’s results of operations and related disclosures. Different assumptions and measurements could produce estimates that are significantly different from those recorded in the financial statements. See MANAGEMENT’S DISCUSSION AND ANALYSIS – ACCOUNTING POLICIES – “Application of Critical Accounting Policies and Estimates” of Southern Power in Item 7 of the Form 10-K for a complete discussion of Southern Power’s critical accounting policies and estimates related to Revenue Recognition, Asset Impairments, and Acquisition Accounting.

97


Table of Contents

SOUTHERN POWER COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
New Accounting Standards
Income Taxes
On January 1, 2007, Southern Power adopted FASB Interpretation No. 48 (FIN 48), “Accounting for Uncertainty in Income Taxes.” FIN 48 requires companies to determine whether it is “more likely than not” that a tax position will be sustained upon examination by the appropriate taxing authorities before any part of the benefit can be recorded in the financial statements. It also provides guidance on the recognition, measurement, and classification of income tax uncertainties, along with any related interest and penalties. The provisions of FIN 48 were applied to all tax positions beginning January 1, 2007. The adoption of FIN 48 did not have a material impact on Southern Power’s financial statements.
Fair Value Measurement
The FASB issued FASB Statement No. 157 (SFAS No. 157), “Fair Value Measurements” in September 2006. This standard provides guidance on how to measure fair value where it is permitted or required under other accounting pronouncements. SFAS No. 157 also requires additional disclosures about fair value measurements. Southern Power plans to adopt SFAS No. 157 on January 1, 2008 and is currently assessing the impact of this standard.
Fair Value Option
In February 2007, the FASB issued FASB Statement No. 159 (SFAS No. 159), “Fair Value Option for Financial Assets and Financial Liabilities — Including an Amendment of FASB Statement No. 115.” This standard permits an entity to choose to measure many financial instruments and certain other items at fair value. Southern Power plans to adopt SFAS No. 159 on January 1, 2008 and is currently assessing its impact.
FINANCIAL CONDITION AND LIQUIDITY
Overview
Southern Power’s financial condition remained stable at March 31, 2007. Net cash provided from operating activities increased $43.3 million in the first quarter of 2007 compared to the same period in 2006. The increase in 2007 is primarily attributable to higher net income, as previously discussed, and a reduction in the outflow of cash for working capital due to a reduction in gas prices. Property additions in the first quarter of 2007 were $45.9 million primarily for ongoing construction activity at Plants Franklin and Oleander. The majority of funds for these additions were provided by cash from operations and the proceeds from the issuance of commercial paper. Southern Power paid dividends to Southern Company of $22.4 million in the first quarter of 2007.
Capital Requirements and Contractual Obligations
See MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Capital Requirements and Contractual Obligations” of Southern Power in Item 7 of the Form 10-K for a description of Southern Power’s capital requirements for its construction program, maturing debt, purchase commitments, and long-term service agreements. The total estimated cost of the gasifier portion of the IGCC project for Southern Power has increased to $212 million. As a result of the increases in commodity costs and an increase in market demand for labor, the capital program of Southern Power is projected to be $257.8 million for 2007, $537.1 million for 2008, and $865.0 million for 2009.

98


Table of Contents

SOUTHERN POWER COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
These projections include Southern Power’s share of the gasifier portion of the IGCC project cost increase. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FUTURE EARNINGS POTENTIAL – “Integrated Gasification Combined Cycle (IGCC) Project” herein for additional information.
Sources of Capital
Southern Power plans to obtain the funds required for construction and other purposes from sources similar to those utilized in the past. Recently, Southern Power has primarily utilized funds from operating cash flows, short-term debt, external security offerings and equity contributions from Southern Company. However, the amount, type, and timing of any future financings, if needed, will depend upon regulatory approval, prevailing market conditions, and other factors. See MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Sources of Capital” of Southern Power in Item 7 of the Form 10-K for additional information.
Southern Power’s current liabilities frequently exceed current assets because of the continued use of short-term debt as a funding source as well as cash needs which can fluctuate significantly due to the seasonality of the business. To meet short-term cash needs and contingencies, Southern Power had at March 31, 2007 approximately $33.7 million of cash and cash equivalents and a $400 million unused committed credit facility with banks that expires in 2011. Southern Power expects to renew its credit facilities, as needed, prior to expiration. See Note 6 to the financial statements of Southern Power under “Bank Credit Arrangements” in Item 8 of the Form 10-K for additional information. At March 31, 2007, Southern Power had approximately $145.1 million of commercial paper outstanding. Management believes that the need for working capital can be adequately met by utilizing commercial paper programs and lines of credit without maintaining large cash balances.
Credit Rating Risk
Southern Power does not have any credit arrangements that would require material changes in payment schedules or terminations as a result of a credit downgrade. There are certain contracts that could require collateral, but not accelerated payment, in the event of a credit rating change to BBB and Baa2 or to BBB- or Baa3 or below. Generally, collateral may be provided with a Southern Company guaranty, letter of credit, or cash. These contracts are primarily for physical electricity purchases and sales. At March 31, 2007, the maximum potential collateral requirements at a BBB and Baa2 rating were approximately $9 million and at a BBB- or Baa3 rating were approximately $220 million. The maximum potential collateral requirements at a rating below BBB- or Baa3 were approximately $366 million. In addition, through the acquisition of Plant Rowan, Southern Power assumed a PPA with Duke Power Company LLC that could require collateral, but not accelerated payment, in the event of a downgrade to Southern Power’s credit rating to below BBB- or Baa3. The amount of collateral required would depend upon actual losses, if any, resulting from a credit downgrade, limited to Southern Power’s remaining obligations under the PPA. Subsequent to March 31, 2007, Southern Power entered into certain contracts for the sale of electric capacity and energy. These contracts also contain provisions that could require collateral, but not accelerated payment, in the event of a change in credit rating. Under these contracts, the maximum potential collateral requirement at a rating of BBB- is $32 million. The maximum potential collateral requirement at a rating below BBB- is $64 million. Further, Southern Power, along with the other members of the Power Pool, is also party to certain derivative agreements that could require collateral and/or accelerated payment in the event of a credit rating change to below investment grade for Alabama Power and/or Georgia Power. These agreements are primarily for natural gas and power price risk management activities. At March 31, 2007, Southern Power’s total exposure to these types of agreements was not material.

99


Table of Contents

SOUTHERN POWER COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Market Price Risk
Southern Power is exposed to market risks, including changes in interest rates, certain energy-related commodity prices, and, occasionally, currency exchange rates. To manage the volatility attributable to these exposures, Southern Power nets the exposures to take advantage of natural offsets and enters into various derivative transactions for the remaining exposures pursuant to Southern Power’s policies in areas such as counterparty exposure and hedging practices. Southern Power’s policy is that derivatives are to be used primarily for hedging purposes. Derivative positions are monitored using techniques that include market valuation and sensitivity analysis.
Southern Power’s market risk exposures relative to interest rate changes have not changed materially compared with the December 31, 2006 reporting period. In addition, Southern Power is not aware of any facts or circumstances that would significantly affect such exposures in the near term.
Because energy from Southern Power’s generating facilities is primarily sold under long-term PPAs with tolling agreements and provisions shifting substantially all of the responsibility for fuel cost to the counterparties, Southern Power’s exposure to market volatility in commodity fuel prices and prices of electricity is limited. To mitigate residual risks in those areas, Southern Power enters into fixed-price contracts for the sale of electricity.
The fair value of changes in derivative energy contracts at March 31, 2007 was as follows:
     
  First Quarter
  2007
  Changes
  Fair Value
  (in thousands)
Contracts beginning of period
 $1,850 
Contracts realized or settled
  (1,378)
New contracts at inception
   
Changes in valuation techniques
   
Current period changes (a)
  (504)
 
Contracts at March 31, 2007
 $(32)
 
 
(a) Current period changes also include the changes in fair value of new contracts entered into during the period, if any.
             
  Source of March 31, 2007
  Valuation Prices
  Total Maturity
  Fair Value Year 1 1-3 Years
  (in thousands)
Actively quoted
 $(267) $(267) $ 
External sources
  235   235    
Models and other methods
         
 
Contracts at March 31, 2007
 $(32) $(32) $ 
 
Unrealized pre-tax gains and losses on electric contracts used to hedge anticipated sales, and gas contracts used to hedge anticipated purchases and sales, are deferred in other comprehensive income. Gains and losses on derivative contracts that are not designated as hedges are recognized in the statements of income as incurred.

100


Table of Contents

SOUTHERN POWER COMPANY AND SUBSIDIARY COMPANIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
At March 31, 2007, the fair value gain/(loss) of derivative energy contracts was as follows:
     
   
  Amounts
  (in thousands)
Net Income
 $84 
Accumulated other comprehensive loss
  (116)
 
Total fair value
 $(32)
 
For additional information, see MANAGEMENT’S DISCUSSION AND ANALYSIS – FINANCIAL CONDITION AND LIQUIDITY – “Market Price Risk” of Southern Power in Item 7 and Notes 1 and 6 to the financial statements of Southern Power under “Financial Instruments” in Item 8 of the Form 10-K and Note (F) to the Condensed Financial Statements herein.
Financing Activities
Southern Power did not issue or redeem any long-term securities during the three months ended March 31, 2007.

101


Table of Contents

NOTES TO THE CONDENSED FINANCIAL STATEMENTS
FOR
THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
ALABAMA POWER COMPANY
GEORGIA POWER COMPANY
GULF POWER COMPANY
MISSISSIPPI POWER COMPANY
SOUTHERN POWER COMPANY AND SUBSIDIARY COMPANIES
INDEX TO APPLICABLE NOTES TO
FINANCIAL STATEMENTS BY REGISTRANT
   
Registrant Applicable Notes
Southern Company
 A, B, C, E, F, G, H, I
 
  
Alabama Power
 A, B, F, G, I
 
  
Georgia Power
 A, B, F, G, H, I
 
  
Gulf Power
 A, B, F, G, I
 
  
Mississippi Power
 A, B, D, F, G, I
 
  
Southern Power
 A, B, F, I

102


Table of Contents

THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
ALABAMA POWER COMPANY
GEORGIA POWER COMPANY
GULF POWER COMPANY
MISSISSIPPI POWER COMPANY
SOUTHERN POWER COMPANY AND SUBSIDIARY COMPANIES
NOTES TO THE CONDENSED FINANCIAL STATEMENTS:
 (A) INTRODUCTION
 
   The condensed quarterly financial statements of the registrants included herein have been prepared by each registrant, without audit, pursuant to the rules and regulations of the SEC. The Condensed Balance Sheets as of December 31, 2006 have been derived from the audited financial statements of each registrant. In the opinion of each registrant’s management, the information regarding such registrant furnished herein reflects all adjustments necessary to present fairly the results of operations for the periods ended March 31, 2007 and 2006. Certain information and footnote disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted pursuant to such rules and regulations, although each registrant believes that the disclosures regarding such registrant are adequate to make the information presented not misleading. Disclosure which would substantially duplicate the disclosure in the latest Form 10-K and details which have not changed significantly in amount or composition since the filing of the Form 10-K are omitted from this Quarterly Report on Form 10-Q. Therefore, these condensed financial statements should be read in conjunction with the financial statements and the notes thereto included in the Form 10-K. Certain prior period amounts have been reclassified to conform to current period presentation. Due to seasonal variations in the demand for energy, operating results for the periods presented do not necessarily indicate operating results for the entire year.
 
 (B) CONTINGENCIES AND REGULATORY MATTERS
 
   See Note 3 to the financial statements of Southern Company, the traditional operating companies, and Southern Power in Item 8 of the Form 10-K for information relating to various lawsuits and other contingencies.
 
   NEW SOURCE REVIEW LITIGATION
 
   See Note 3 to the financial statements of Southern Company and Alabama Power under “Environmental Matters – New Source Review Actions” in Item 8 of the Form 10-K for additional information regarding civil actions brought by the EPA alleging that Alabama Power and Georgia Power had violated the NSR provisions of the Clean Air Act and related state laws with respect to certain of their respective coal-fired generating facilities. The plaintiffs’ appeal against Alabama Power was stayed by the U.S. Court of Appeals for the Eleventh Circuit pending the U.S. Supreme Court’s decision in a similar case against Duke Energy. On April 2, 2007, the U.S. Supreme Court issued an opinion in the Duke Energy case. On April 11, 2007, Alabama Power filed a motion to lift the stay and to reset the briefing schedule. The plaintiffs have opposed the motion and have moved to vacate the district court’s decision and remand for further proceedings consistent with the Duke Energy decision. The final resolution of these claims is dependent on these appeals and possible further court action and, therefore, cannot be determined at this time.
 
   PLANT WANSLEY ENVIRONMENTAL LITIGATION
 
   See MANAGEMENT’S DISCUSSION AND ANALYSIS - FUTURE EARNINGS POTENTIAL – “Environmental Matters – Plant Wansley Environmental Litigation” of Southern Company and Georgia Power in Item 7 and Note 3 to the financial statements of Southern Company and Georgia Power under “Environmental Matters - Plant Wansley Environmental Litigation” in Item 8 of the Form 10-K for

103


Table of Contents

NOTES TO THE CONDENSED FINANCIAL STATEMENTS: (Continued)
additional information on litigation involving alleged violations of the Clean Air Act at four of the units at Plant Wansley. On March 30, 2007, the parties filed a joint motion seeking entry of a proposed consent decree resolving all remaining issues in the case. If the consent decree is approved as proposed, the resolution of this case will not have a material impact on the financial statements of Georgia Power or Southern Company.
MIRANT MATTERS
Mirant was an energy company with businesses that included independent power projects and energy trading and risk management companies in the U.S. and selected other countries. It was a wholly-owned subsidiary of Southern Company until its initial public offering in October 2000. In April 2001, Southern Company completed a spin-off to its shareholders of its remaining ownership, and Mirant became an independent corporate entity. In July 2003, Mirant filed for voluntary reorganization under Chapter 11 of the U.S. Bankruptcy Code. See Note 3 to the financial statements of Southern Company under “Mirant Matters – Mirant Bankruptcy” in Item 8 of the Form 10-K for information regarding Southern Company’s contingent liabilities associated with Mirant, including guarantees of contractual commitments, litigation, and joint and several liabilities in connection with the consolidated federal income tax return.
Mirant Securities Litigation
See Note 3 to the financial statements of Southern Company under “Mirant Matters – Mirant Securities Litigation” in Item 8 of the Form 10-K for information regarding a class action lawsuit that several Mirant shareholders (plaintiffs) originally filed against Mirant and certain Mirant officers in May 2002. In November 2002, Southern Company, certain former and current senior officers of Southern Company, and 12 underwriters of Mirant’s initial public offering were added as defendants. On March 24, 2006, the plaintiffs filed a motion for reconsideration requesting that the court vacate that portion of its July 14, 2003 order dismissing the plaintiffs’ claims based upon Mirant’s alleged improper energy trading and marketing activities involving the California energy market. On March 6, 2007, the court granted plaintiffs’ motion for reconsideration, reinstated the California energy market claims, and granted in part and denied in part defendants’ motion to compel certain class certification discovery. On March 21, 2007, defendants filed renewed motions to dismiss the California energy claims on grounds originally set forth in their 2003 motions to dismiss, but which were not addressed by the court. The ultimate outcome of this matter cannot be determined at this time.
MC Asset Recovery Litigation
See Note 3 to the financial statements of Southern Company under “Mirant Matters – MC Asset Recovery Litigation” in Item 8 of the Form 10-K for information regarding a suit between MC Asset Recovery, a special purpose subsidiary of Reorganized Mirant, and Southern Company. On March 28, 2007, MC Asset Recovery filed a Fourth Amended Complaint. Among other things, the Fourth Amended Complaint adds a claim under the Federal Debt Collection Procedure Act (FDCPA) to avoid certain transfers from Mirant to Southern Company and withdraws the breach of fiduciary duty claim the court struck as a result of Southern Company’s motion for summary judgment. MC Asset Recovery claims to have standing to assert violations of the FDCPA and to recover property on behalf of the Mirant debtors’ estates. The ultimate outcome of this matter cannot be determined at this time.

104


Table of Contents

NOTES TO THE CONDENSED FINANCIAL STATEMENTS: (Continued)
FERC MATTERS
Intercompany Interchange Contract
See Note 3 to the financial statements of Southern Company, the traditional operating companies and Southern Power under “FERC Matters – Intercompany Interchange Contract” in Item 8 of the Form 10-K for information regarding the proceeding initiated by the FERC in May 2005 to examine (1) the provisions of the IIC among Alabama Power, Georgia Power, Gulf Power, Mississippi Power, Savannah Electric, Southern Power, and SCS, as agent, under the terms of which the Power Pool is operated, and, in particular, the propriety of the continued inclusion of Southern Power as a party to the IIC, (2) whether any parties to the IIC have violated the FERC’s standards of conduct applicable to utility companies that are transmission providers, and (3) whether Southern Company’s code of conduct defining Southern Power as a “system company” rather than a “marketing affiliate” is just and reasonable.
On April 19, 2007, the FERC approved, with certain modifications, the compliance filing submitted by Southern Company on November 6, 2006. The compliance plan largely involves functional separation and information restrictions related to marketing activities conducted on behalf of Southern Power. The implementation of the plan is not expected to have a material impact on the financial statements of Southern Company or the traditional operating companies. Southern Power’s cost of implementing the compliance plan, including the modifications, is expected to be approximately $9 million pre-tax per year. However, the ultimate outcome of this matter cannot now be determined.
INCOME TAX MATTERS
Leveraged Lease Transactions
See Note 3 to the financial statements of Southern Company under “Income Tax Matters” in Item 8 of the Form 10-K. The IRS challenged Southern Company’s deductions related to three international lease transactions (so-called SILO or sale-in-lease-out transactions), in connection with its audits of Southern Company’s 2000 through 2003 tax returns. In the third quarter 2006, Southern Company paid the full amount of the disputed tax and the applicable interest on the SILO issue for tax years 2000 - 2001 and filed a claim for refund which has now been denied by the IRS. The disputed tax amount is $79 million and the related interest is approximately $24 million for these tax years. This payment, and the subsequent IRS disallowance of the refund claim, closed the issue with the IRS and Southern Company has initiated litigation in the U.S. District Court for the Northern District of Georgia for a complete refund of tax and interest paid for the 2000 - 2001 tax years. The estimated amount of disputed tax and interest for tax years 2002 and 2003 is approximately $83 million and $15 million, respectively. The tax and interest for these tax years was paid to the IRS in the fourth quarter 2006. Southern Company has accounted for both payments in 2006 as deposits. For tax years 2000 through 2006, Southern Company has claimed $284 million in tax benefits related to these SILO transactions challenged by the IRS.
Effective January 1, 2007, Southern Company adopted both FASB Interpretation No. 48 (FIN 48), “Accounting for the Uncertainty in Income Taxes” and FASB Staff Position No. FAS 13-2 (FSP 13-2), “Accounting for a Change or Projected Change in the Timing of Cash Flows Relating to Income Taxes Generated by a Leveraged Lease Transaction.” FIN 48 requires companies to determine whether it is “more likely than not” that a tax position will be sustained upon examination by the appropriate taxing authorities before any part of the benefit can be recorded in the financial statements. It also provides guidance on the recognition, measurement, and classification of income tax uncertainties, along with any related interest and penalties. FSP 13-2 amends FASB Statement No. 13, “Accounting for Leases” requiring recalculation of the rate of return and the allocation of income whenever the projected timing of the income tax cash flows generated by a leveraged lease is revised with recognition of the resulting gain or loss in the year of the revision. FSP 13-2 also requires that all recognized tax positions in a leveraged lease must be measured in accordance with the criteria in FIN 48 and any changes resulting from FIN 48 must be reflected as a change in an important lease assumption as of the date of adoption. In

105


Table of Contents

NOTES TO THE CONDENSED FINANCIAL STATEMENTS: (Continued)
adopting these standards, Southern Company concluded that a portion of the SILO tax benefits were uncertain tax positions, as defined in FIN 48. Accordingly, Southern Company also concluded that there was a change in the projected income tax cash flows and, as required by FSP 13-2, recalculated the rate of return and allocation of income under the LILO and SILO transactions.
The cumulative effect of the initial adoption of FIN 48 and FSP 13-2 was recorded as an adjustment to beginning retained earnings. For the lease-in-lease-out (LILO) transaction settled with the IRS in February 2005, the cumulative effect of adopting FSP 13-2 was a $17 million reduction in beginning retained earnings. With respect to Southern Company’s SILO transactions, the adoption of FSP 13-2 reduced beginning retained earnings by $108 million and the adoption of FIN 48 reduced beginning retained earnings by an additional $15 million. The adoption of FSP 13-2 also resulted in a reduction to net income in the first quarter 2007 of approximately $4 million. The adjustments to retained earnings are non-cash charges and those related to FSP 13-2 will be recognized as income over the remaining terms of the affected leases. Any future changes in the projected or actual income tax cash flows will result in an additional recalculation of the net investment in the leases and will be recorded currently in income. The ultimate impact on Southern Company’s net income will be dependent on the outcome of pending litigation, but could be significant, and potentially material. Southern Company believes these transactions are valid leases for U.S. tax purposes and the related deductions are allowable. Southern Company is continuing to pursue resolution of these matters through administrative appeals or litigation; however, the ultimate outcome of these matters cannot now be determined.
Synthetic Fuel Tax Credits
Southern Company has an investment in an entity that produces synthetic fuel and receives tax credits under Section 45K (formerly Section 29) of the IRC. In accordance with Section 45K of the IRC, these tax credits are subject to limitation as the annual average price of oil (as determined by the DOE) increases over a specified, inflation-adjusted dollar amount published in the spring of the subsequent year. Southern Company, along with its partners in this investment, has continued to monitor oil prices. Reserves against tax credits earned in 2007 of $2.8 million have been recorded in the first three months of 2007 due to projected phase-outs of the credits in 2007 as a result of current and projected future oil prices.
PROPERTY TAX DISPUTE
See Note 3 to the financial statements of Georgia Power and Gulf Power under “Property Tax Dispute” in Item 8 of the Form 10-K for information on the property tax dispute with Monroe County, Georgia (Monroe County). The administrative appeals and notices of arbitration have been expanded to include tax year 2006. The appeals remain stayed pending the outcome of the related litigation. On March 30, 2007, the Georgia Court of Appeals reversed the trial court and ruled that the Monroe Board had exceeded its legal authority and remanded the case for entry of an injunction prohibiting the Monroe Board from collecting taxes based on its independent valuation of Plant Scherer. On April 16, 2007, the Monroe Board filed an appeal to the Georgia Supreme Court. Georgia Power and Gulf Power intend to oppose that action. The suit could impact all co-owners. If Georgia Power and Gulf Power are successful, the litigation will be concluded. Otherwise, Georgia Power and Gulf Power could be subject to total taxes through March 31, 2007 of up to $20.0 million and $4.4 million, respectively, plus penalties and interest. In accordance with Gulf Power’s unit power sales contract for Plant Scherer, such property taxes would be recoverable from the customer. The ultimate outcome of this matter cannot currently be determined.

106


Table of Contents

NOTES TO THE CONDENSED FINANCIAL STATEMENTS: (Continued)
 (C) SEGMENT AND RELATED INFORMATION
 
   Southern Company’s reportable business segment is the sale of electricity in the Southeast by the traditional operating companies and Southern Power. The “All Other” column includes parent Southern Company, which does not allocate operating expenses to business segments. Also, this category includes segments below the quantitative threshold for separate disclosure. These segments include investments in synthetic fuels and leveraged lease projects, telecommunications, and energy-related services. Southern Power’s revenues from sales to the traditional operating companies were $110 million and $87 million for the three months ended March 31, 2007 and March 31, 2006, respectively. All other intersegment revenues are not material. Financial data for business segments and products and services are as follows:
                             
  Electric Utilities      
  Traditional                  
  Operating             All    
  Companies Southern Power Eliminations Total Other Eliminations Consolidated
  (in millions)
Three Months Ended March 
31, 2007:
                            
Operating revenues
 $3,294  $192  $(140) $3,346  $101  $(38) $3,409 
Segment net income (loss)
  284   32      316   24   (1)  339 
Total assets at March 31, 2007
 $39,107  $2,722  $(73) $41,756  $1,993  $(644) $43,105 
                             
  Electric Utilities      
  Traditional                  
  Operating             All    
  Companies Southern Power Eliminations Total Other Eliminations Consolidated
  (in millions)
Three Months Ended March 
31, 2006:
                            
Operating revenues
 $2,964  $140  $(107) $2,997  $104  $(38) $3,063 
Segment net income (loss)
  239   20      259   1   2   262 
Total assets at December 31, 2006
 $38,825  $2,691  $(110) $41,406  $1,933  $(481) $42,858 
 
Products and Services
                 
  Electric Utilities Revenues
Period Retail Wholesale Other Total
  (in millions)
Three Months Ended March 31, 2007
 $2,744  $481  $121  $3,346 
Three Months Ended March 31, 2006
  2,471   415   111   2,997 
 
 (D) MISSISSIPPI POWER RETAIL REGULATORY MATTERS
 
   See Note 3 to the financial statements of Mississippi Power under “Retail Regulatory Matters – Environmental Compliance Overview Plan” in Item 8 of the Form 10-K for information on Mississippi Power’s annual environmental filing with the Mississippi PSC. In February 2007, Mississippi Power filed with the Mississippi PSC its annual ECO Plan evaluation for 2007. Mississippi Power requested an 86 cent per 1,000 KWH increase for retail customers. This increase represents approximately $7.5 million in annual revenues for Mississippi Power. On April 13, 2007, the Mississippi PSC approved Mississippi Power’s ECO Plan as filed. The new rates are effective in May 2007.
 
   In April 2007, the Mississippi PSC issued an order allowing Mississippi Power to defer approximately $10.4 million of certain reliability related maintenance costs beginning January 1, 2007 and recover them over a four-year period beginning January 1, 2008. These costs relate to system upgrades and improvements that are now being made as a follow-up to the emergency repairs that were made subsequent to Hurricane Katrina. As of March 31, 2007, Mississippi Power had incurred and deferred approximately $2.1 million of such costs, which are included in Other Regulatory Assets on the Condensed Balance Sheets herein.

107


Table of Contents

NOTES TO THE CONDENSED FINANCIAL STATEMENTS: (Continued)
 (E) COMMON STOCK
 
   For Southern Company, the only difference in computing basic and diluted earnings per share is attributable to exercised options and outstanding options under the stock option plan. See Note 8 to the financial statements of Southern Company in Item 8 of the Form 10-K for further information on the stock option plan. The effect of the stock options was determined using the treasury stock method. Shares used to compute diluted earnings per share are as follows (in thousands):
         
  Three Months Three Months
  Ended Ended
  March 31, March 31,
  2007 2006
   
As reported shares
  750,259   742,195 
Effect of options
  5,093   4,844 
   
Diluted shares
  755,352   747,039 
   
 (F) FINANCIAL INSTRUMENTS
 
   See Note 6 to the financial statements of Southern Company, the traditional operating companies, and Southern Power under “Financial Instruments” in Item 8 of the Form 10-K. At March 31, 2007, the fair value gain/(loss) of derivative energy contracts was reflected in the financial statements as follows (in millions):
                         
  Southern  Alabama  Georgia  Gulf  Mississippi  Southern 
  Company  Power  Power  Power  Power  Power 
   
Regulatory (assets)/ liabilities, net
 $11.0  $(0.3) $3.8  $0.9  $6.6  $ 
Accumulated other comprehensive income (loss)
  (0.2)  (0.1)           (0.1)
Net income (loss)
  0.1               0.1 
 
Total fair value
 $10.9  $(0.4) $3.8  $0.9  $6.6  $ 
 
For the three months ended March 31, 2007, the unrealized gain/loss recognized in income for derivative energy contracts that are not hedges was immaterial for all registrants. For the three months ended March 31, 2006, the unrealized gain recognized in income was $2.2 million for Southern Power and was immaterial for the other registrants.
The amounts reclassified from other comprehensive income to fuel expense for the three-month period ending March 31, 2007 and 2006 were immaterial for each registrant. Additionally, no material ineffectiveness has been recorded in net income for the three months ended March 31, 2007 and 2006. The amounts expected to be reclassified from other comprehensive income to revenue for the next twelve-month period to March 31, 2008 is also immaterial for each registrant.
During 2006 and January 2007, Southern Company entered into derivative transactions to reduce its exposure to a potential phase-out of certain income tax credits related to synthetic fuel production in 2007. In accordance with Section 45K of the IRC, these tax credits are subject to limitation as the annual average price of oil increases. At March 31, 2007, the fair value of all derivative transactions related to synthetic fuel production was a $26.5 million net asset. For the three months ended March 31, 2007, the fair value gain recognized in income to mark the transactions to market was $6.4 million. In April 2007, Southern Company entered into further derivative transactions to offset remaining exposure to a potential phase out of tax credits in 2007. Southern Company received a net premium of $4.4 million under these transactions.

108


Table of Contents

NOTES TO THE CONDENSED FINANCIAL STATEMENTS: (Continued)
     At March 31, 2007, Southern Company had $2.0 billion notional amount of interest rate derivatives outstanding with net fair value losses of $0.5 million as follows:
     Cash Flow Hedges
               
      Weighted   Fair Value
    Variable Average Hedge Gain (Loss)
  Notional Rate Fixed Rate Maturity March 31, 2007
  Amount Received Paid Date (in millions)
 
Alabama Power*
 $100 million 3-month LIBOR  6.15% November 2017 $(1.6)
Alabama Power*
 $100 million 3-month LIBOR  6.15% December 2017  (1.7)
Georgia Power*
 $300 million 3-month LIBOR  5.75% July 2037  1.1 
Georgia Power**
 $400 million Floating  3.85% December 2007 
Georgia Power
 $150 million 3-month LIBOR  5.25% June 2017  (0.9)
Georgia Power
 $100 million 3-month LIBOR  5.10% December 2017  0.7 
Georgia Power
 $225 million 3-month LIBOR  5.26% March 2018  (1.1)
Georgia Power
 $100 million 3-month LIBOR  5.12% June 2018  0.7 
Georgia Power
 $300 million 1-month LIBOR  2.68% June 2007  0.7 
Georgia Power
 $14 million BMA Index  2.50% December 2007  0.1 
Gulf Power
 $85 million 3-month LIBOR  5.07% July 2017  0.7 
Gulf Power
 $80 million 3-month LIBOR  5.10% July 2018  0.8 
 
* Interest rate collar showing rate cap
 
** Interest rate collar with variable rate based on one-month LIBOR (showing rate cap)
The amounts reclassified from other comprehensive income to interest expense for the three-month period ending March 31, 2007 and 2006 was a loss of $3.5 million and $0.6 million, respectively, for Southern Company. No material ineffectiveness has been recorded in net income for any of the periods reported.
For the next twelve-month period ending March 31, 2008, the following table reflects the estimated pre-tax gains/(losses) that will be reclassified from other comprehensive income to interest expense (in millions):
     
Southern Company
 $(17.5)
Alabama Power
  (0.9)
Georgia Power
  (2.2)
Gulf Power
  (0.8)
Southern Power
  (13.6)

109


Table of Contents

NOTES TO THE CONDENSED FINANCIAL STATEMENTS: (Continued)
 (G) RETIREMENT BENEFITS
 
   See Note 2 to the financial statements of Southern Company, Alabama Power, Georgia Power, Gulf Power, and Mississippi Power in Item 8 of the Form 10-K. Components of the pension plans’ and postretirement plans’ net periodic costs for the three-month periods ended March 31, 2007 and 2006 are as follows (in millions):
                     
  Southern Alabama Georgia Gulf Mississippi
PENSION PLANS Company Power Power Power Power
 
Three Months Ended March 31, 2007
                    
Service cost
 $37  $9  $13  $2  $2 
Interest cost
  81   21   31   4   4 
Expected return on plan assets
  (120)  (37)  (49)  (6)  (5)
Recognized net (gain)/loss
  10   3   4       
Net amortization
  2      1       
           
Net cost (income)
 $10  $(4) $  $  $1 
           
 
Three Months Ended March 31, 2006
                    
Service cost
 $38  $9  $13  $2  $2 
Interest cost
  75   19   30   3   3 
Expected return on plan assets
  (114)  (35)  (46)  (5)  (4)
Recognized net (gain)/loss
  4   1   1       
Net amortization
  7   2   2       
           
Net cost (income)
 $10  $(4) $  $  $1 
           
                     
  Southern Alabama Georgia Gulf Mississippi
POSTRETIREMENT PLANS Company Power Power Power Power
 
Three Months Ended March 31, 2007
                    
Service cost
 $7  $2  $3  $  $ 
Interest cost
  27   7   12   1   1 
Expected return on plan assets
  (13)  (5)  (7)      
Net amortization
  10   3   5      1 
           
Net cost (income)
 $31  $7  $13  $1  $2 
           
 
Three Months Ended March 31, 2006
                    
Service cost
 $7  $2  $3  $  $ 
Interest cost
  25   6   11   1   1 
Expected return on plan assets
  (12)  (4)  (6)      
Net amortization
  11   3   5       
        — -
Net cost (income)
 $31  $7  $13  $1  $1 
           
 (H) EFFECTIVE TAX RATES
 
   See Note 5 to the financial statements of Southern Company and Georgia Power in Item 8 of the Form 10-K for information on each company’s effective income tax rate. Southern Company has recorded synthetic fuel tax credits as of the three months ended March 31, 2007 that are $23.1 million less than the synthetic fuel tax credits recorded for the same period in 2006, which resulted in an increase in income tax expense. The increase in income tax expense was partially offset by a $17.3 million reduction to tax credit reserves in the first quarter of 2007 compared to the first quarter 2006. See Note (B) herein for additional information regarding the production of synthetic fuel tax credits in 2007. The impact of the reduction in synthetic fuel tax credits and these reserves is an increase in Southern Company’s effective tax rate for the three months ended March 31, 2007 as compared to the same period in 2006.

110


Table of Contents

NOTES TO THE CONDENSED FINANCIAL STATEMENTS: (Continued)
   Georgia Power recorded certain state income tax credits that resulted in a lower effective income tax rate for the first quarter ended March 31, 2007 when compared to the same period in 2006. In September 2006, Georgia Power filed its 2005 income tax returns, which included certain other state income tax credits. Georgia Power has also filed similar claims for the years 2001 through 2004. The Georgia Department of Revenue is currently reviewing these claims. If approved as filed, such claims could have a significant, and possibly material, effect on Georgia Power’s net income. The ultimate outcome of this matter cannot now be determined.
 
 (I) ADOPTION OF FIN 48
 
   On January 1, 2007, Southern Company, the traditional operating companies, and Southern Power adopted FIN 48, which requires companies to determine whether it is “more likely than not” that a tax position will be sustained upon examination by the appropriate taxing authorities before any part of the benefit can be recorded in the financial statements. It also provides guidance on the recognition, measurement, and classification of income tax uncertainties, along with any related interest and penalties. Prior to adoption of FIN 48, Southern Company had unrecognized tax benefits of approximately $65 million, which included approximately $62 million for Georgia Power. As of adoption, an additional $146 million of unrecognized tax benefits were recorded, which resulted in a total balance of $211 million. The $146 million is associated with a tax timing difference which was recorded by reclassifying a deferred tax liability to an unrecognized tax benefit. Of the total $211 million unrecognized tax benefits, $65 million would impact Southern Company’s effective tax rate if recognized, which includes $62 million for Georgia Power. For the first three months of 2007, the total amount of unrecognized tax benefits increased by $7 million, resulting in a balance of $218 million as of March 31, 2007.
 
   Southern Company classifies interest on tax uncertainties as interest expense. The net amount of interest accrued as of adoption was $24 million. The impact of adopting FIN 48 on Southern Company’s financial statements was a reduction to beginning 2007 retained earnings of approximately $15 million. The other registrants’ retained earnings balances were not impacted by the adoption of FIN 48. Net interest accrued for the three months ended March 31, 2007 was $0.2 million.
 
   Southern Company files a consolidated federal income tax return. The IRS has audited and closed all tax returns prior to 2004. Southern Company also files income tax returns in various states. The audits for these returns have either been concluded, or the statute of limitations has expired, for years prior to 2002.
 
   Southern Company does not anticipate that the total unrecognized tax benefits will significantly change due to settlement of audits or litigation, or the expiration of statute of limitations prior to March 31, 2008. See Note (B) herein for additional information regarding the implementation of FIN 48.

111


Table of Contents

PART II — OTHER INFORMATION
Item 1. Legal Proceedings.
See the Notes to the Condensed Financial Statements herein for information regarding certain legal and administrative proceedings in which Southern Company and its reporting subsidiaries are involved.
Item 1A. Risk Factors.
See RISK FACTORS in Item 1A of the Form 10-K for a discussion of the risk factors of Southern Company and the subsidiary registrants. There have been no material changes to these risk factors from those previously disclosed in the Form 10-K.

112


Table of Contents

Item 6. Exhibits.
(4) Instruments Describing Rights of Security Holders, Including Indentures
Southern Company
   
(a)1
 Second Supplemental Indenture to the Senior Note Indenture dated as of March 28, 2007, providing for the issuance of the Series 2007B Senior Notes. (Designated in Form 8-K dated March 20, 2007, File No. 1-3526, as Exhibit 4.2.)
 
  
Alabama Power
  
 
  
(b)1
 Thirty-Eighth Supplemental Indenture to Senior Note Indenture dated as of April 18, 2007, providing for the issuance of the Series 2007B Senior Notes. (Designated in Form 8-K dated April 4, 2007, File No. 1-3164, as Exhibit 4.2.)
 
  
Georgia Power
  
 
  
(c)1
 Twenty-Eighth Supplemental Indenture to Senior Note Indenture dated as of March 13, 2007, providing for the issuance of the Series 2007A Senior Notes. (Designated in Form 8-K dated March 6, 2007, File No. 1-6468, as Exhibit 4.2.)
 
  
(10) Material Contracts
 
  
Southern Company
  
 
  
(a)1
 Amended and Restated Change in Control Agreement dated November 16, 2006 between Southern Company, SCS and David M. Ratcliffe. *
 
  
(a)2
 Amended and Restated Change in Control Agreement dated November 16, 2006 between Southern Company, SCS and Thomas A. Fanning. *
 
  
(a)3
 Amended and Restated Change in Control Agreement dated November 16, 2006 between Southern Company, Georgia Power and Michael D. Garrett. *
 
  
(a)4
 Amended and Restated Change in Control Agreement dated November 16, 2006 between Southern Company, SCS and William Paul Bowers. *
 
  
(a)5
 Amended and Restated Change in Control Agreement dated November 16, 2006 between Southern Company, Alabama Power and Charles D. McCrary. *
 
  
(a)6
 The Southern Company Supplemental Benefit Plan, Amended and Restated Effective as of January 1, 2005. (Designated in Form 8-K dated March 30, 2007, File No. 1-3526, as Exhibit 10.1.)
 
  
(a)7
 The Southern Company Supplemental Executive Retirement Plan, Amended and Restated Effective as of January 1, 2005. (Designated in Form 8-K dated March 30, 2007, File No. 1-3526, as Exhibit 10.2)
 
  
(a)8
 Amended and Restated Southern Company Change in Control Benefits Protection Plan, effective February 28, 2007.

113


Table of Contents

Item 6. Exhibits. (continued)
   
Alabama Power
  
 
  
(b)1
 Amended and Restated Change in Control Agreement dated November 16, 2006 between Southern Company, Alabama Power and Charles D. McCrary. See Exhibit 10(a)5 herein. *
 
  
(b)2
 The Southern Company Supplemental Benefit Plan, Amended and Restated Effective as of January 1, 2005. Exhibit 10(a)6 herein.
 
  
(b)3
 The Southern Company Supplemental Executive Retirement Plan, Amended and Restated Effective as of January 1, 2005. See Exhibit 10(a)7 herein.
 
  
(b)4
 Amended and Restated Southern Company Change in Control Benefits Protection Plan, effective February 28, 2007. See Exhibit 10(a)8 herein.
 
  
(b)5
 Intercompany Interchange Contract as revised effective May 1, 2007, among Alabama Power, Georgia Power, Gulf Power, Mississippi Power, Southern Power and SCS.
 
  
Georgia Power
  
 
  
(c)1
 Amended and Restated Change in Control Agreement dated November 16, 2006 between Southern Company, Georgia Power and Michael D. Garrett. See Exhibit 10(a)3 herein. *
 
  
(c)2
 The Southern Company Supplemental Benefit Plan, Amended and Restated Effective as of January 1, 2005. Exhibit 10(a)6 herein.
 
  
(c)3
 The Southern Company Supplemental Executive Retirement Plan, Amended and Restated Effective as of January 1, 2005. See Exhibit 10(a)7 herein.
 
  
(c)4
 Amended and Restated Southern Company Change in Control Benefits Protection Plan, effective February 28, 2007. See Exhibit 10(a)8 herein.
 
  
(c)5
 Intercompany Interchange Contract as revised effective May 1, 2007, among Alabama Power, Georgia Power, Gulf Power, Mississippi Power, Southern Power and SCS. See Exhibit 10(b)5 herein.
 
  
Gulf Power
  
 
  
(d)1
 The Southern Company Supplemental Benefit Plan, Amended and Restated Effective as of January 1, 2005. Exhibit 10(a)6 herein.
 
  
(d)2
 The Southern Company Supplemental Executive Retirement Plan, Amended and Restated Effective as of January 1, 2005. See Exhibit 10(a)7 herein.
 
  
(d)3
 Amended and Restated Southern Company Change in Control Benefits Protection Plan, effective February 28, 2007. See Exhibit 10(a)8 herein.
 
  
(d)4
 Intercompany Interchange Contract as revised effective May 1, 2007, among Alabama Power, Georgia Power, Gulf Power, Mississippi Power, Southern Power and SCS. See Exhibit 10(b)5 herein.

114


Table of Contents

Item 6. Exhibits. (continued)
   
Mississippi Power
  
 
  
(e)1
 The Southern Company Supplemental Benefit Plan, Amended and Restated Effective as of January 1, 2005. Exhibit 10(a)6 herein.
 
  
(e)2
 The Southern Company Supplemental Executive Retirement Plan, Amended and Restated Effective as of January 1, 2005. See Exhibit 10(a)7 herein.
 
  
(e)3
 Amended and Restated Southern Company Change in Control Benefits Protection Plan, effective February 28, 2007. See Exhibit 10(a)8 herein.
 
  
(e)4
 Intercompany Interchange Contract as revised effective May 1, 2007, among Alabama Power, Georgia Power, Gulf Power, Mississippi Power, Southern Power and SCS. See Exhibit 10(b)5 herein.
 
  
Southern Power
  
 
  
(f)1
 Intercompany Interchange Contract as revised effective May 1, 2007, among Alabama Power, Georgia Power, Gulf Power, Mississippi Power, Southern Power and SCS. See Exhibit 10(b)5 herein.
 
  
(24) Power of Attorney and Resolutions
 
  
Southern Company
  
 
  
(a)1
 - Power of Attorney and resolution. (Designated in the Form 10-K for the year ended December 31, 2006, File No. 1-3526 as Exhibit 24(a) and incorporated herein by reference.)
 
  
Alabama Power
  
 
  
(b)1
 - Power of Attorney and resolution. (Designated in the Form 10-K for the year ended December 31, 2006, File No. 1-3164 as Exhibit 24(b) and incorporated herein by reference.)
 
  
Georgia Power
  
 
  
(c)1
 - Power of Attorney and resolution. (Designated in the Form 10-K for the year ended December 31, 2006, File No. 1-6468 as Exhibit 24(c) and incorporated herein by reference.)
 
  
Gulf Power
  
 
  
(d)1
 -Power of Attorney and resolution. (Designated in the Form 10-K for the year ended December 31, 2006, File No. 0-2429 as Exhibit 24(d) and incorporated herein by reference.)
 
  
Mississippi Power
  
 
  
(e)1
 - Power of Attorney and resolution. (Designated in the Form 10-K for the year ended December 31, 2006, File No. 001-11229 as Exhibit 24(e) and incorporated herein by reference.)

115


Table of Contents

Item 6. Exhibits. (continued)
   
Southern Power
  
 
  
(f)1
 - Power of Attorney and resolution. (Designated in the Form 10-K for the year ended December 31, 2006, File No. 333-98553 as Exhibit 24(f) and incorporated herein by reference.)
 
  
(31) Section 302 Certifications
 
  
Southern Company
  
 
  
(a)1
 - Certificate of Southern Company’s Chief Executive Officer required by Section 302 of the Sarbanes-Oxley Act of 2002.
 
  
(a)2
 - Certificate of Southern Company’s Chief Financial Officer required by Section 302 of the Sarbanes-Oxley Act of 2002.
 
  
Alabama Power
  
 
  
(b)1
 - Certificate of Alabama Power’s Chief Executive Officer required by Section 302 of the Sarbanes-Oxley Act of 2002.
 
  
(b)2
 - Certificate of Alabama Power’s Chief Financial Officer required by Section 302 of the Sarbanes-Oxley Act of 2002.
 
  
Georgia Power
  
 
  
(c)1
 -Certificate of Georgia Power’s Chief Executive Officer required by Section 302 of the Sarbanes-Oxley Act of 2002.
 
  
(c)2
 - Certificate of Georgia Power’s Chief Financial Officer required by Section 302 of the Sarbanes-Oxley Act of 2002.
 
  
Gulf Power
  
 
  
(d)1
 - Certificate of Gulf Power’s Chief Executive Officer required by Section 302 of the Sarbanes-Oxley Act of 2002.
 
  
(d)2
 - Certificate of Gulf Power’s Chief Financial Officer required by Section 302 of the Sarbanes-Oxley Act of 2002.
 
  
Mississippi Power
  
 
  
(e)1
 - Certificate of Mississippi Power’s Chief Executive Officer required by Section 302 of the Sarbanes-Oxley Act of 2002.
 
  
(e)2
 - Certificate of Mississippi Power’s Chief Financial Officer required by Section 302 of the Sarbanes-Oxley Act of 2002.

116


Table of Contents

Item 6. Exhibits. (continued)
   
Southern Power
  
 
  
(f)1
 - Certificate of Southern Power’s Chief Executive Officer required by Section 302 of the Sarbanes-Oxley Act of 2002.
 
  
(f)2
 - Certificate of Southern Power’s Chief Financial Officer required by Section 302 of the Sarbanes-Oxley Act of 2002.
 
  
(32) Section 906 Certifications
 
  
Southern Company
 
  
(a)
 - Certificate of Southern Company’s Chief Executive Officer and Chief Financial Officer required by Section 906 of the Sarbanes-Oxley Act of 2002.
 
  
Alabama Power
  
 
  
(b)
 - Certificate of Alabama Power’s Chief Executive Officer and Chief Financial Officer required by Section 906 of the Sarbanes-Oxley Act of 2002.
 
  
Georgia Power
  
 
  
(c)
 - Certificate of Georgia Power’s Chief Executive Officer and Chief Financial Officer required by Section 906 of the Sarbanes-Oxley Act of 2002.
 
  
Gulf Power
  
 
  
(d)
 - Certificate of Gulf Power’s Chief Executive Officer and Chief Financial Officer required by Section 906 of the Sarbanes-Oxley Act of 2002.
 
  
Mississippi Power
  
 
  
(e)
 - Certificate of Mississippi Power’s Chief Executive Officer and Chief Financial Officer required by Section 906 of the Sarbanes-Oxley Act of 2002.
 
  
Southern Power
  
 
  
(f)
 - Certificate of Southern Power’s Chief Executive Officer and Chief Financial Officer required by Section 906 of the Sarbanes-Oxley Act of 2002.
 
   
* Reflects the correction of an error in the agreement as originally filed.

117


Table of Contents

THE SOUTHERN COMPANY
SIGNATURES
     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. The signature of the undersigned company shall be deemed to relate only to matters having reference to such company and any subsidiaries thereof.
     
 
 THE SOUTHERN COMPANY  
 
    
By
 David M. Ratcliffe  
 
 Chairman, President and Chief Executive Officer  
 
 (Principal Executive Officer)  
 
    
By
 Thomas A. Fanning  
  Executive Vice President, Chief Financial Officer and Treasurer
 
 (Principal Financial Officer)  
 
    
By
 /s/ Wayne Boston  
     
 
 (Wayne Boston, Attorney-in-fact)  
Date: May 7, 2007

118


Table of Contents

ALABAMA POWER COMPANY
SIGNATURES
     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. The signature of the undersigned company shall be deemed to relate only to matters having reference to such company and any subsidiaries thereof.
     
 
 ALABAMA POWER COMPANY  
 
    
By
 Charles D. McCrary  
 
 President and Chief Executive Officer  
 
 (Principal Executive Officer)  
 
    
By
 Art P. Beattie  
  Executive Vice President, Chief Financial Officer and Treasurer
 
 (Principal Financial Officer)  
 
    
By
 /s/ Wayne Boston  
     
 
 (Wayne Boston, Attorney-in-fact)  
Date: May 7, 2007

119


Table of Contents

GEORGIA POWER COMPANY
SIGNATURES
     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. The signature of the undersigned company shall be deemed to relate only to matters having reference to such company and any subsidiaries thereof.
     
 
 GEORGIA POWER COMPANY  
 
    
By
 Michael D. Garrett  
 
 President and Chief Executive Officer  
 
 (Principal Executive Officer)  
 
    
By
 Cliff S. Thrasher  
  Executive Vice President, Chief Financial Officer and Treasurer
 
 (Principal Financial Officer)  
 
    
By
 /s/ Wayne Boston  
     
 
 (Wayne Boston, Attorney-in-fact)  
Date: May 7, 2007

120


Table of Contents

GULF POWER COMPANY
SIGNATURES
     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. The signature of the undersigned company shall be deemed to relate only to matters having reference to such company and any subsidiaries thereof.
     
 
 GULF POWER COMPANY  
 
    
By
 Susan N. Story  
 
 President and Chief Executive Officer  
 
 (Principal Executive Officer)  
 
    
By
 Ronnie R. Labrato  
  Vice President and Chief Financial Officer
 
 (Principal Financial Officer)  
 
    
By
 /s/ Wayne Boston  
     
 
 (Wayne Boston, Attorney-in-fact)  
Date: May 7, 2007

121


Table of Contents

MISSISSIPPI POWER COMPANY
SIGNATURES
     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. The signature of the undersigned company shall be deemed to relate only to matters having reference to such company and any subsidiaries thereof.
     
 
 MISSISSIPPI POWER COMPANY  
 
    
By
 Anthony J. Topazi  
 
 President and Chief Executive Officer  
 
 (Principal Executive Officer)  
 
    
By
 Frances V. Turnage  
  Vice President, Treasurer and Chief Financial Officer
 
 (Principal Financial Officer)  
 
    
By
 /s/ Wayne Boston  
     
 
 (Wayne Boston, Attorney-in-fact)  
Date: May 7, 2007

122


Table of Contents

SOUTHERN POWER COMPANY
SIGNATURES
     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. The signature of the undersigned company shall be deemed to relate only to matters having reference to such company and any subsidiaries thereof.
     
 
 SOUTHERN POWER COMPANY  
 
    
By
 Ronnie L. Bates  
 
 President and Chief Executive Officer  
 
 (Principal Executive Officer)  
 
    
By
 Michael W. Southern  
  Senior Vice President and Chief Financial Officer
 
 (Principal Financial Officer)  
 
    
By
 /s/ Wayne Boston  
     
 
 (Wayne Boston, Attorney-in-fact)  
Date: May 7, 2007

123