For
the transition period from
|
to
|
Commission
|
Registrant;
State of Incorporation;
|
I.R.S.
Employer
|
File
Number
|
Address; and Telephone
Number
|
Identification
No.
|
1-2578
|
OHIO
EDISON COMPANY
|
34-0437786
|
(An
Ohio Corporation)
|
||
c/o
FirstEnergy Corp.
|
||
76
South Main Street
|
||
Akron,
OH 44308
|
||
Telephone (800)736-3402
|
||
1-2323
|
THE
CLEVELAND ELECTRIC ILLUMINATING COMPANY
|
34-0150020
|
(An
Ohio Corporation)
|
||
c/o
FirstEnergy Corp.
|
||
76
South Main Street
|
||
Akron,
OH 44308
|
||
Telephone (800)736-3402
|
||
1-3583
|
THE
TOLEDO EDISON COMPANY
|
34-4375005
|
(An
Ohio Corporation)
|
||
c/o
FirstEnergy Corp.
|
||
76
South Main Street
|
||
Akron,
OH 44308
|
||
Telephone (800)736-3402
|
||
1-3522
|
PENNSYLVANIA
ELECTRIC COMPANY
|
25-0718085
|
(A
Pennsylvania Corporation)
|
||
c/o
FirstEnergy Corp.
|
||
76
South Main Street
|
||
Akron,
OH 44308
|
||
Telephone (800)736-3402
|
Yes (X) No ( )
|
Ohio Edison
Company, The Cleveland Electric Illuminating Company, The Toledo Edison
Company and Pennsylvania Electric
Company
|
Large
Accelerated Filer
( )
|
N/A
|
Accelerated
Filer
( )
|
N/A
|
Non-accelerated
Filer (Do not check if a smaller reporting company)
(X)
|
Ohio Edison
Company, The Cleveland Electric Illuminating Company, The Toledo Edison
Company and Pennsylvania Electric
Company
|
Smaller
Reporting Company
( )
|
N/A
|
Yes ( )
No (X)
|
Ohio Edison
Company, The Cleveland Electric Illuminating Company, The Toledo Edison
Company and Pennsylvania Electric
Company
|
OUTSTANDING
|
|
CLASS
|
AS
OF November 6, 2008
|
Ohio Edison
Company, no par value
|
60
|
The Cleveland
Electric Illuminating Company, no par value
|
67,930,743
|
The Toledo
Edison Company, $5 par value
|
29,402,054
|
Pennsylvania
Electric Company, $20 par value
|
4,427,577
|
·
|
the speed and
nature of increased competition in the electric utility industry and
legislative and regulatory changes affecting how generation rates will be
determined following the expiration of existing rate plans in Ohio and
Pennsylvania,
|
·
|
the impact of
the PUCO’s rulemaking process on the Ohio Companies’ ESP and MRO
filings,
|
·
|
economic or
weather conditions affecting future sales and
margins,
|
·
|
changes in
markets for energy services,
|
·
|
changing
energy and commodity market prices and
availability,
|
·
|
replacement
power costs being higher than anticipated or inadequately
hedged,
|
·
|
the continued
ability of FirstEnergy’s regulated utilities to collect transition and
other charges or to recover increased transmission
costs,
|
·
|
maintenance
costs being higher than
anticipated,
|
·
|
other
legislative and regulatory changes, revised environmental requirements,
including possible GHG emission
regulations,
|
·
|
the impact of
the U.S. Court of Appeals’ July 11, 2008 decision to vacate the CAIR
rules and the scope of any laws, rules or regulations that may ultimately
take their place,
|
·
|
the
uncertainty of the timing and amounts of the capital expenditures needed
to, among other things, implement the Air Quality Compliance Plan
(including that such amounts could be higher than anticipated) or levels
of emission reductions related to the Consent Decree resolving the NSR
litigation or other potential regulatory
initiatives,
|
·
|
adverse
regulatory or legal decisions and outcomes (including, but not limited to,
the revocation of necessary licenses or operating permits and oversight)
by the NRC (including, but not limited to, the Demand for Information
issued to FENOC on May 14,
2007),
|
·
|
the timing and
outcome of various proceedings before the PUCO (including, but not limited
to, the ESP and MRO proceedings as well as the distribution rate cases and
the generation supply plan filing for the Ohio Companies and the
successful resolution of the issues remanded to the PUCO by the Ohio
Supreme Court regarding the RSP and RCP, including the recovery of
deferred fuel costs),
|
·
|
Met-Ed’s and
Penelec’s transmission service charge filings with the PPUC as well as the
resolution of the Petitions for Review filed with the Commonwealth Court
of Pennsylvania with respect to the transition rate plan for Met-Ed and
Penelec,
|
·
|
the continuing
availability of generating units and their ability to operate at or near
full capacity,
|
·
|
the ability to
comply with applicable state and federal reliability
standards,
|
·
|
the ability to
accomplish or realize anticipated benefits from strategic goals (including
employee workforce initiatives),
|
·
|
the ability to
improve electric commodity margins and to experience growth in the
distribution business,
|
·
|
the changing
market conditions that could affect the value of assets held in the
registrants’ nuclear decommissioning trusts, pension trusts and other
trust funds, and cause FirstEnergy to make additional contributions
sooner, or in an amount that is larger than currently
anticipated,
|
·
|
the ability to
access the public securities and other capital and credit markets in
accordance with FirstEnergy’s financing plan and the cost of such
capital,
|
·
|
changes in
general economic conditions affecting the
registrants,
|
·
|
the state of
the capital and credit markets affecting the registrants,
and
|
·
|
the risks and
other factors discussed from time to time in the registrants’ SEC filings,
and other similar factors.
|
Pages
|
||
Glossary of Terms
|
ii-iv
|
|
Part
I. Financial Information
|
||
Item 1. Financial
Statements.
|
1
|
|
Ohio Edison
Company
|
||
Report of
Independent Registered Public Accounting Firm
|
2
|
|
Consolidated
Statements of Income and Comprehensive Income
|
3
|
|
Consolidated
Balance Sheets
|
4
|
|
Consolidated
Statements of Cash Flows
|
5
|
|
The Cleveland Electric
Illuminating Company
|
||
Report of
Independent Registered Public Accounting Firm
|
6
|
|
Consolidated
Statements of Income and Comprehensive Income
|
7
|
|
Consolidated
Balance Sheets
|
8
|
|
Consolidated
Statements of Cash Flows
|
9
|
|
The Toledo Edison
Company
|
||
Report of
Independent Registered Public Accounting Firm
|
10
|
|
Consolidated
Statements of Income and Comprehensive Income
|
11
|
|
Consolidated
Balance Sheets
|
12
|
|
Consolidated
Statements of Cash Flows
|
13
|
|
Pennsylvania Electric
Company
|
||
Report of
Independent Registered Public Accounting Firm
|
14
|
|
Consolidated
Statements of Income and Comprehensive Income
|
15
|
|
Consolidated
Balance Sheets
|
16
|
|
Consolidated
Statements of Cash Flows
|
17
|
|
Combined Notes to Consolidated
Financial Statements
|
18-59
|
|
Item
4T. Controls and Procedures – OE, CEI, TE and
Penelec.
|
60
|
|
Part
II. Other Information
|
||
Item
6. Exhibits.
|
61
|
ATSI
|
American
Transmission Systems, Incorporated, owns and operates transmission
facilities
|
|
CEI
|
The Cleveland
Electric Illuminating Company, an Ohio electric utility operating
subsidiary
|
|
FENOC
|
FirstEnergy
Nuclear Operating Company, operates nuclear generating
facilities
|
|
FES
|
FirstEnergy
Solutions Corp., provides energy-related products and
services
|
|
FESC
|
FirstEnergy
Service Company, provides legal, financial and other corporate support
services
|
|
FGCO
|
FirstEnergy
Generation Corp., owns and operates non-nuclear generating
facilities
|
|
FirstEnergy
|
FirstEnergy
Corp., a public utility holding company
|
|
GPU
|
GPU, Inc.,
former parent of JCP&L, Met-Ed and Penelec, which merged with
FirstEnergy on
November 7,
2001
|
|
JCP&L
|
Jersey Central
Power & Light Company, a New Jersey electric utility operating
subsidiary
|
|
JCP&L
Transition
Funding
|
JCP&L
Transition Funding LLC, a Delaware limited liability company and issuer of
transition
bonds
|
|
JCP&L
Transition
Funding
II
|
JCP&L
Transition Funding II LLC, a Delaware limited liability company and issuer
of transition bonds
|
|
Met-Ed
|
Metropolitan
Edison Company, a Pennsylvania electric utility operating
subsidiary
|
|
NGC
|
FirstEnergy
Nuclear Generation Corp., owns nuclear generating
facilities
|
|
OE
|
Ohio Edison
Company, an Ohio electric utility operating subsidiary
|
|
Ohio
Companies
|
CEI, OE and
TE
|
|
Penelec
|
Pennsylvania
Electric Company, a Pennsylvania electric utility operating
subsidiary
|
|
Penn
|
Pennsylvania
Power Company, a Pennsylvania electric utility operating subsidiary of
OE
|
|
Pennsylvania
Companies
|
Met-Ed,
Penelec and Penn
|
|
PNBV
|
PNBV Capital
Trust, a special purpose entity created by OE in 1996
|
|
Shippingport
|
Shippingport
Capital Trust, a special purpose entity created by CEI and TE in
1997
|
|
Signal
Peak
|
A joint
venture between FirstEnergy Ventures Corp. and Boich Companies, that owns
mining and coal transportation operations near Roundup, Montana, formerly
known as Bull Mountain
|
|
TE
|
The Toledo
Edison Company, an Ohio electric utility operating
subsidiary
|
|
Utilities
|
OE, CEI, TE,
JCP&L, Met-Ed and Penelec
|
|
The following
abbreviations and acronyms are used to identify frequently used terms in
this report:
|
||
ACO
|
Administrative
Consent Order
|
|
AEP
|
American
Electric Power Company, Inc.
|
|
ALJ
|
Administrative
Law Judge
|
|
AMP-Ohio
|
American
Municipal Power-Ohio, Inc.
|
|
AOCL
|
Accumulated
Other Comprehensive Loss
|
|
ARB
|
Accounting
Research Bulletin
|
|
ARO
|
Asset
Retirement Obligation
|
|
ASM
|
Ancillary
Services Market
|
|
BGS
|
Basic
Generation Service
|
|
CAA
|
Clean Air
Act
|
|
CAIR
|
Clean Air
Interstate Rule
|
|
CAMR
|
Clean Air
Mercury Rule
|
|
CBP
|
Competitive
Bid Process
|
|
CO2
|
Carbon
Dioxide
|
|
DFI
|
Demand for
Information
|
|
DOJ
|
United States
Department of Justice
|
|
DRA
|
Division of
Ratepayer Advocate
|
|
EIS
|
Energy
Independence Strategy
|
|
EITF
|
Emerging
Issues Task Force
|
|
EMP
|
Energy Master
Plan
|
|
EPA
|
United States
Environmental Protection Agency
|
|
EPACT
|
Energy Policy
Act of 2005
|
|
ESP
|
Electric
Security Plan
|
|
FASB
|
Financial
Accounting Standards Board
|
|
FERC
|
Federal Energy
Regulatory Commission
|
|
FIN
|
FASB
Interpretation
|
|
FIN
46R
|
FIN 46
(revised December 2003), "Consolidation of Variable Interest
Entities"
|
FIN
47
|
FIN 47,
"Accounting for Conditional Asset Retirement Obligations - an
interpretation of FASB
Statement
No. 143"
|
|
FIN
48
|
FIN 48,
“Accounting for Uncertainty in Income Taxes - an interpretation of FASB
Statement
No.
109”
|
|
FMB
|
First Mortgage
Bond
|
|
FTR
|
Financial
Transmission Rights
|
|
GAAP
|
Accounting
Principles Generally Accepted in the United States
|
|
GHG
|
Greenhouse
Gases
|
|
IRS
|
Internal
Revenue Service
|
|
ISO
|
Independent
System Operator
|
|
kV
|
Kilovolt
|
|
KWH
|
Kilowatt-hours
|
|
LIBOR
|
London
Interbank Offered Rate
|
|
LOC
|
Letter of
Credit
|
|
MEIUG
|
Met-Ed
Industrial Users Group
|
|
MEW
|
Mission Energy
Westside, Inc.
|
|
MISO
|
Midwest
Independent Transmission System Operator, Inc.
|
|
Moody’s
|
Moody’s
Investors Service
|
|
MRO
|
Market Rate
Offer
|
|
MW
|
Megawatts
|
|
NAAQS
|
National
Ambient Air Quality Standards
|
|
NERC
|
North American
Electric Reliability Corporation
|
|
NJBPU
|
New Jersey
Board of Public Utilities
|
|
NOV
|
Notice of
Violation
|
|
NOX
|
Nitrogen
Oxide
|
|
NRC
|
Nuclear
Regulatory Commission
|
|
NSR
|
New Source
Review
|
|
NUG
|
Non-Utility
Generation
|
|
NUGC
|
Non-Utility
Generation Charge
|
|
NYMEX
|
New York
Mercantile Exchange
|
|
OCA
|
Office of
Consumer Advocate
|
|
OTC
|
Over the
Counter
|
|
OVEC
|
Ohio Valley
Electric Corporation
|
|
PCRB
|
Pollution
Control Revenue Bond
|
|
PICA
|
Penelec
Industrial Customer Alliance
|
|
PJM
|
PJM
Interconnection L. L. C.
|
|
PLR
|
Provider of
Last Resort
|
|
PPUC
|
Pennsylvania
Public Utility Commission
|
|
PRP
|
Potentially
Responsible Party
|
|
PSA
|
Power Supply
Agreement
|
|
PUCO
|
Public
Utilities Commission of Ohio
|
|
PUHCA
|
Public Utility
Holding Company Act of 1935
|
|
RCP
|
Rate Certainty
Plan
|
|
RECB
|
Regional
Expansion Criteria and Benefits
|
|
RFP
|
Request for
Proposal
|
|
RPM
|
Reliability
Pricing Model
|
|
RSP
|
Rate
Stabilization Plan
|
|
RTC
|
Regulatory
Transition Charge
|
|
RTO
|
Regional
Transmission Organization
|
|
S&P
|
Standard &
Poor’s Ratings Service
|
|
SB221
|
Amended
Substitute Senate Bill 221
|
|
SBC
|
Societal
Benefits Charge
|
|
SEC
|
U.S.
Securities and Exchange Commission
|
|
SECA
|
Seams
Elimination Cost Adjustment
|
|
SFAS
|
Statement of
Financial Accounting Standards
|
|
SFAS
133
|
SFAS No. 133,
“Accounting for Derivative Instruments and Hedging
Activities”
|
SFAS
142
|
SFAS No. 142,
“Goodwill and Other Intangible Assets”
|
SFAS
143
|
SFAS No. 143,
“Accounting for Asset Retirement Obligations”
|
SFAS
157
|
SFAS No. 157,
“Fair Value Measurements”
|
SFAS
159
|
SFAS No. 159,
“The Fair Value Option for Financial Assets and Financial Liabilities –
Including an
Amendment
of FASB Statement No. 115”
|
SIP
|
State
Implementation Plan(s) Under the Clean Air Act
|
SNCR
|
Selective
Non-Catalytic Reduction
|
SO2
|
Sulfur
Dioxide
|
TMI-1
|
Three Mile
Island Unit 1
|
TMI-2
|
Three Mile
Island Unit 2
|
TSC
|
Transmission
Service Charge
|
VIE
|
Variable
Interest Entity
|
PricewaterhouseCoopers
LLP
Cleveland,
Ohio
November 6,
2008, except as to the error correction described in Note 1,
which is as of
November 24, 2008.
|
OHIO
EDISON COMPANY
|
||||||||||||||||
CONSOLIDATED
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months | Nine Months | |||||||||||||||
Ended September 30 | Ended September 30 | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
(In
thousands)
|
||||||||||||||||
REVENUES:
|
||||||||||||||||
Electric
sales
|
$ | 671,761 | $ | 638,336 | $ | 1,877,300 | $ | 1,802,110 | ||||||||
Excise tax
collections
|
30,500 | 30,472 | 87,165 | 89,077 | ||||||||||||
Total
revenues
|
702,261 | 668,808 | 1,964,465 | 1,891,187 | ||||||||||||
EXPENSES:
|
||||||||||||||||
Purchased
power
|
349,374 | 364,709 | 997,609 | 1,037,200 | ||||||||||||
Other
operating costs
|
146,048 | 144,869 | 423,993 | 424,970 | ||||||||||||
Provision for
depreciation
|
14,997 | 19,482 | 57,904 | 57,440 | ||||||||||||
Amortization
of regulatory assets
|
57,660 | 53,026 | 154,054 | 144,569 | ||||||||||||
Deferral of
new regulatory assets
|
(15,078 | ) | (41,417 | ) | (66,390 | ) | (132,410 | ) | ||||||||
General
taxes
|
49,255 | 46,158 | 144,097 | 141,296 | ||||||||||||
Total
expenses
|
602,256 | 586,827 | 1,711,267 | 1,673,065 | ||||||||||||
OPERATING
INCOME
|
100,005 | 81,981 | 253,198 | 218,122 | ||||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||
Investment
income
|
19,323 | 19,827 | 45,866 | 67,803 | ||||||||||||
Miscellaneous
income (expense)
|
(1,089 | ) | 670 | (5,180 | ) | 3,362 | ||||||||||
Interest
expense
|
(17,309 | ) | (20,311 | ) | (51,851 | ) | (62,749 | ) | ||||||||
Capitalized
interest
|
55 | 136 | 324 | 398 | ||||||||||||
Total other
income (expense)
|
980 | 322 | (10,841 | ) | 8,814 | |||||||||||
INCOME
BEFORE INCOME TAXES
|
100,985 | 82,303 | 242,357 | 226,936 | ||||||||||||
INCOME
TAXES
|
28,501 | 34,089 | 77,122 | 79,074 | ||||||||||||
NET
INCOME
|
72,484 | 48,214 | 165,235 | 147,862 | ||||||||||||
OTHER
COMPREHENSIVE INCOME (LOSS):
|
||||||||||||||||
Pension and
other postretirment benefits
|
(3,994 | ) | (3,423 | ) | (11,982 | ) | (10,270 | ) | ||||||||
Change in
unrealized gain on available-for-sale securities
|
(9,936 | ) | 2,442 | (20,310 | ) | 7,415 | ||||||||||
Other
comprehensive loss
|
(13,930 | ) | (981 | ) | (32,292 | ) | (2,855 | ) | ||||||||
Income tax
benefit related to other comprehensive loss
|
(5,105 | ) | (573 | ) | (11,931 | ) | (1,688 | ) | ||||||||
Other
comprehensive loss, net of tax
|
(8,825 | ) | (408 | ) | (20,361 | ) | (1,167 | ) | ||||||||
TOTAL
COMPREHENSIVE INCOME
|
$ | 63,659 | $ | 47,806 | $ | 144,874 | $ | 146,695 | ||||||||
The
accompanying Notes to Consolidated Financial Statements as they relate to
Ohio Edison Company are an integral part of
|
||||||||||||||||
these
statements.
|
OHIO
EDISON COMPANY
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||
(Unaudited)
|
||||||||
September 30, | December 31, | |||||||
2008 | 2007 | |||||||
(In thousands) | ||||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash and cash
equivalents
|
$ | 715 | $ | 732 | ||||
Receivables-
|
||||||||
Customers
(less accumulated provisions of $6,888,000 and 8,032,000,
|
||||||||
respectively,
for uncollectible accounts)
|
268,252 | 248,990 | ||||||
Associated
companies
|
205,776 | 185,437 | ||||||
Other (less
accumulated provisions of $13,000 and $5,639,000
|
||||||||
respectively,
for uncollectible accounts)
|
16,731 | 12,395 | ||||||
Notes
receivable from associated companies
|
362,695 | 595,859 | ||||||
Prepayments
and other
|
11,285 | 10,341 | ||||||
865,454 | 1,053,754 | |||||||
UTILITY
PLANT:
|
||||||||
In
service
|
2,854,174 | 2,769,880 | ||||||
Less -
Accumulated provision for depreciation
|
1,101,572 | 1,090,862 | ||||||
1,752,602 | 1,679,018 | |||||||
Construction
work in progress
|
41,880 | 50,061 | ||||||
1,794,482 | 1,729,079 | |||||||
OTHER
PROPERTY AND INVESTMENTS:
|
||||||||
Long-term
notes receivable from associated companies
|
257,457 | 258,870 | ||||||
Investment in
lease obligation bonds
|
248,751 | 253,894 | ||||||
Nuclear plant
decommissioning trusts
|
115,523 | 127,252 | ||||||
Other
|
31,441 | 36,037 | ||||||
653,172 | 676,053 | |||||||
DEFERRED
CHARGES AND OTHER ASSETS:
|
||||||||
Regulatory
assets
|
621,192 | 737,326 | ||||||
Pension
assets
|
250,762 | 228,518 | ||||||
Property
taxes
|
65,520 | 65,520 | ||||||
Unamortized
sale and leaseback costs
|
41,381 | 45,133 | ||||||
Other
|
33,820 | 48,075 | ||||||
1,012,675 | 1,124,572 | |||||||
$ | 4,325,783 | $ | 4,583,458 | |||||
LIABILITIES
AND CAPITALIZATION
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Currently
payable long-term debt
|
$ | 159,662 | $ | 333,224 | ||||
Short-term
borrowings-
|
||||||||
Associated
companies
|
- | 50,692 | ||||||
Other
|
242,449 | 2,609 | ||||||
Accounts
payable-
|
||||||||
Associated
companies
|
95,604 | 174,088 | ||||||
Other
|
20,902 | 19,881 | ||||||
Accrued
taxes
|
58,800 | 89,571 | ||||||
Accrued
interest
|
14,216 | 22,378 | ||||||
Other
|
123,177 | 65,163 | ||||||
714,810 | 757,606 | |||||||
CAPITALIZATION:
|
||||||||
Common
stockholder's equity-
|
||||||||
Common stock,
without par value, authorized 175,000,000 shares -
|
||||||||
60 shares
outstanding
|
1,224,039 | 1,220,512 | ||||||
Accumulated
other comprehensive income
|
28,025 | 48,386 | ||||||
Retained
earnings
|
207,512 | 307,277 | ||||||
Total common
stockholder's equity
|
1,459,576 | 1,576,175 | ||||||
Long-term debt
and other long-term obligations
|
841,871 | 840,591 | ||||||
2,301,447 | 2,416,766 | |||||||
NONCURRENT
LIABILITIES:
|
||||||||
Accumulated
deferred income taxes
|
776,042 | 781,012 | ||||||
Accumulated
deferred investment tax credits
|
14,040 | 16,964 | ||||||
Asset
retirement obligations
|
79,372 | 93,571 | ||||||
Retirement
benefits
|
173,297 | 178,343 | ||||||
Deferred
revenues - electric service programs
|
14,954 | 46,849 | ||||||
Other
|
251,821 | 292,347 | ||||||
1,309,526 | 1,409,086 | |||||||
COMMITMENTS
AND CONTINGENCIES (Note 11)
|
||||||||
$
|
4,325,783 | $ | 4,583,458 | |||||
The
accompanying Notes to Consolidated Financial Statements as they relate to
Ohio Edison Company are an integral
|
||||||||
part of these
balance sheets.
|
OHIO
EDISON COMPANY
|
||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||
(Unaudited)
|
||||||||
Nine
Months
|
||||||||
Ended
September 30
|
||||||||
Restated
|
Restated
|
|||||||
2008
|
2007
|
|||||||
(In
thousands)
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$ | 165,235 | $ | 147,862 | ||||
Adjustments to
reconcile net income to net cash from operating
activities-
|
||||||||
Provision for
depreciation
|
57,904 | 57,440 | ||||||
Amortization
of regulatory assets
|
154,054 | 144,569 | ||||||
Deferral of
new regulatory assets
|
(66,390 | ) | (132,410 | ) | ||||
Amortization
of lease costs
|
28,535 | 28,567 | ||||||
Deferred
income taxes and investment tax credits, net
|
17,267 | (29,155 | ) | |||||
Accrued
compensation and retirement benefits
|
(41,190 | ) | (34,572 | ) | ||||
Pension trust
contribution
|
- | (20,261 | ) | |||||
Decrease
(increase) in operating assets-
|
||||||||
Receivables
|
(26,009 | ) | (70,098 | ) | ||||
Prepayments
and other current assets
|
2,065 | (3,542 | ) | |||||
Increase
(decrease) in operating liabilities-
|
||||||||
Accounts
payable
|
(27,463 | ) | 4,550 | |||||
Accrued
taxes
|
(27,776 | ) | (25,734 | ) | ||||
Accrued
interest
|
(8,162 | ) | (7,277 | ) | ||||
Electric
service prepayment programs
|
(31,895 | ) | (27,455 | ) | ||||
Other
|
(1,283 | ) | 9,868 | |||||
Net cash
provided from operating activities
|
194,892 | 42,352 | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
New
Financing-
|
||||||||
Short-term
borrowings, net
|
189,148 | - | ||||||
Redemptions
and Repayments-
|
||||||||
Common
stock
|
- | (500,000 | ) | |||||
Long-term
debt
|
(175,588 | ) | (1,190 | ) | ||||
Short-term
borrowings, net
|
- | (64,475 | ) | |||||
Dividend
Payments-
|
||||||||
Common
stock
|
(315,000 | ) | (65,000 | ) | ||||
Net cash used
for financing activities
|
(301,440 | ) | (630,665 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Property
additions
|
(135,450 | ) | (109,461 | ) | ||||
Sales of
investment securities held in trusts
|
115,988 | 31,624 | ||||||
Purchases of
investment securities held in trusts
|
(121,871 | ) | (36,194 | ) | ||||
Loan
repayments from associated companies, net
|
234,577 | 685,364 | ||||||
Cash
investments
|
5,143 | 17,316 | ||||||
Other
|
8,144 | (321 | ) | |||||
Net cash
provided from investing activities
|
106,531 | 588,328 | ||||||
Net increase
(decrease) in cash and cash equivalents
|
(17 | ) | 15 | |||||
Cash and cash
equivalents at beginning of period
|
732 | 712 | ||||||
Cash and cash
equivalents at end of period
|
$ | 715 | $ | 727 | ||||
The
accompanying Notes to Consolidated Financial Statements as they relate to
Ohio Edison Company are an
|
||||||||
integral part
of these statements.
|
PricewaterhouseCoopers
LLP
Cleveland,
Ohio
November 6,
2008, except as to the error correction described in Note 1,
which is as of
November 24, 2008.
|
THE
CLEVELAND ELECTRIC ILLUMINATING COMPANY
|
||||||||||||||||
CONSOLIDATED
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three
Months
|
Nine
Months
|
|||||||||||||||
Ended
September 30
|
Ended
Septmeber 30
|
|||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
(In
thousands)
|
||||||||||||||||
REVENUES:
|
||||||||||||||||
Electric
sales
|
$ | 505,425 | $ | 510,577 | $ | 1,342,327 | $ | 1,366,396 | ||||||||
Excise tax
collections
|
18,652 | 18,514 | 53,447 | 53,009 | ||||||||||||
Total
revenues
|
524,077 | 529,091 | 1,395,774 | 1,419,405 | ||||||||||||
EXPENSES:
|
||||||||||||||||
Fuel
|
- | 12,160 | - | 39,683 | ||||||||||||
Purchased
power
|
211,445 | 216,194 | 590,300 | 575,520 | ||||||||||||
Other
operating costs
|
66,342 | 85,114 | 194,119 | 243,140 | ||||||||||||
Provision for
depreciation
|
17,677 | 18,913 | 54,497 | 56,094 | ||||||||||||
Amortization
of regulatory assets
|
48,155 | 42,077 | 124,936 | 110,253 | ||||||||||||
Deferral of
new regulatory assets
|
(16,176 | ) | (37,692 | ) | (71,443 | ) | (114,708 | ) | ||||||||
General
taxes
|
36,722 | 37,930 | 109,230 | 110,922 | ||||||||||||
Total
expenses
|
364,165 | 374,696 | 1,001,639 | 1,020,904 | ||||||||||||
OPERATING
INCOME
|
159,912 | 154,395 | 394,135 | 398,501 | ||||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||
Investment
income
|
8,390 | 13,805 | 25,972 | 47,816 | ||||||||||||
Miscellaneous
income (expense)
|
(1,114 | ) | (760 | ) | (1,319 | ) | 3,197 | |||||||||
Interest
expense
|
(31,024 | ) | (34,423 | ) | (94,479 | ) | (107,430 | ) | ||||||||
Capitalized
interest
|
200 | 309 | 584 | 655 | ||||||||||||
Total other
expense
|
(23,548 | ) | (21,069 | ) | (69,242 | ) | (55,762 | ) | ||||||||
INCOME
BEFORE INCOME TAXES
|
136,364 | 133,326 | 324,893 | 342,739 | ||||||||||||
INCOME
TAXES
|
42,977 | 54,610 | 107,082 | 131,525 | ||||||||||||
NET
INCOME
|
93,387 | 78,716 | 217,811 | 211,214 | ||||||||||||
OTHER
COMPREHENSIVE INCOME (LOSS):
|
||||||||||||||||
Pension and
other postretirement benefits
|
(213 | ) | 1,202 | (639 | ) | 3,607 | ||||||||||
Income tax
expense (benefit) related to other comprehensive income
|
(130 | ) | 356 | (239 | ) | 1,068 | ||||||||||
Other
comprehensive income (loss), net of tax
|
(83 | ) | 846 | (400 | ) | 2,539 | ||||||||||
TOTAL
COMPREHENSIVE INCOME
|
$ | 93,304 | $ | 79,562 | $ | 217,411 | $ | 213,753 | ||||||||
The
accompanying Notes to Consolidated Financial Statements as they relate to
The Cleveland Electric Illuminating Company are an
integral
|
||||||||||||||||
part of these
statements.
|
THE
CLEVELAND ELECTRIC ILLUMINATING COMPANY
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||
(Unaudited)
|
||||||||
September
30,
|
December
31,
|
|||||||
2008 | 2007 | |||||||
(In
thousands)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash and cash
equivalents
|
$ | 237 | $ | 232 | ||||
Receivables-
|
||||||||
Customers
(less accumulated provisions of $6,907,000 and $7,540,000
|
||||||||
respectively,
for uncollectible accounts)
|
292,735 | 251,000 | ||||||
Associated
companies
|
122,210 | 166,587 | ||||||
Other
|
4,151 | 12,184 | ||||||
Notes
receivable from associated companies
|
21,682 | 52,306 | ||||||
Prepayments
and other
|
2,373 | 2,327 | ||||||
443,388 | 484,636 | |||||||
UTILITY
PLANT:
|
||||||||
In
service
|
2,180,347 | 2,256,956 | ||||||
Less -
Accumulated provision for depreciation
|
836,058 | 872,801 | ||||||
|
1,344,289 | 1,384,155 | ||||||
Construction
work in progress
|
44,392 | 41,163 | ||||||
1,388,681 | 1,425,318 | |||||||
OTHER
PROPERTY AND INVESTMENTS:
|
||||||||
Investment in
lessor notes
|
425,717 | 463,431 | ||||||
Other
|
10,260 | 10,285 | ||||||
435,977 | 473,716 | |||||||
DEFERRED
CHARGES AND OTHER ASSETS:
|
||||||||
Goodwill
|
1,688,521 | 1,688,521 | ||||||
Regulatory
assets
|
796,475 | 870,695 | ||||||
Pension
assets
|
68,548 | 62,471 | ||||||
Property
taxes
|
76,000 | 76,000 | ||||||
Other
|
9,036 | 32,987 | ||||||
2,638,580 | 2,730,674 | |||||||
$ | 4,906,626 | $ | 5,114,344 | |||||
LIABILITIES
AND CAPITALIZATION
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Currently
payable long-term debt
|
$ | 207,312 | $ | 207,266 | ||||
Short-term
borrowings-
|
||||||||
Associated
companies
|
367,422 | 531,943 | ||||||
Accounts
payable-
|
||||||||
Associated
companies
|
124,335 | 169,187 | ||||||
Other
|
5,704 | 5,295 | ||||||
Accrued
taxes
|
70,515 | 94,991 | ||||||
Accrued
interest
|
37,885 | 13,895 | ||||||
Other
|
41,366 | 34,350 | ||||||
854,539 | 1,056,927 | |||||||
CAPITALIZATION:
|
||||||||
Common
stockholder's equity-
|
||||||||
Common stock,
without par value, authorized 105,000,000 shares -
|
||||||||
67,930,743
shares outstanding
|
878,199 | 873,536 | ||||||
Accumulated
other comprehensive loss
|
(69,529 | ) | (69,129 | ) | ||||
Retained
earnings
|
793,238 | 685,428 | ||||||
Total common
stockholder's equity
|
1,601,908 | 1,489,835 | ||||||
Long-term debt
and other long-term obligations
|
1,447,718 | 1,459,939 | ||||||
3,049,626 | 2,949,774 | |||||||
NONCURRENT
LIABILITIES:
|
||||||||
Accumulated
deferred income taxes
|
727,615 | 725,523 | ||||||
Accumulated
deferred investment tax credits
|
13,442 | 18,567 | ||||||
Retirement
benefits
|
95,931 | 93,456 | ||||||
Deferred
revenues - electric service programs
|
9,594 | 27,145 | ||||||
Lease
assignment payable to associated companies
|
40,827 | 131,773 | ||||||
Other
|
115,052 | 111,179 | ||||||
1,002,461 | 1,107,643 | |||||||
COMMITMENTS
AND CONTINGENCIES (Note 11)
|
||||||||
$ | 4,906,626 | $ | 5,114,344 | |||||
The
accompanying Notes to Consolidated Financial Statements as they relate to
The Cleveland Electric Illuminating
|
||||||||
Company are an
integral part of these balance sheets.
|
THE
CLEVELAND ELECTRIC ILLUMINATING COMPANY
|
||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||
(Unaudited)
|
||||||||
Nine
Months
|
||||||||
Ended
September 30
|
||||||||
Restated
|
Restated
|
|||||||
2008
|
2007
|
|||||||
(In
thousands)
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$ | 217,811 | $ | 211,214 | ||||
Adjustments to
reconcile net income to net cash from operating
activities-
|
||||||||
Provision for
depreciation
|
54,497 | 56,094 | ||||||
Amortization
of regulatory assets
|
124,936 | 110,253 | ||||||
Deferral of
new regulatory assets
|
(71,443 | ) | (114,708 | ) | ||||
Deferred rents
and lease market valuation liability
|
- | (46,327 | ) | |||||
Deferred
income taxes and investment tax credits, net
|
4,623 | (40,964 | ) | |||||
Accrued
compensation and retirement benefits
|
(3,291 | ) | 2,575 | |||||
Pension trust
contribution
|
- | (24,800 | ) | |||||
Decrease
(increase) in operating assets-
|
||||||||
Receivables
|
43,927 | 140,359 | ||||||
Prepayments
and other current assets
|
(37 | ) | 661 | |||||
Increase
(decrease) in operating liabilities-
|
||||||||
Accounts
payable
|
(4,443 | ) | (303,210 | ) | ||||
Accrued
taxes
|
(19,613 | ) | 17,301 | |||||
Accrued
interest
|
23,990 | 22,360 | ||||||
Electric
service prepayment programs
|
(17,551 | ) | (16,819 | ) | ||||
Other
|
4,193 | 2,996 | ||||||
Net cash
provided from operating activities
|
357,599 | 16,985 | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
New
Financing-
|
||||||||
Long-term
debt
|
- | 247,424 | ||||||
Redemptions
and Repayments-
|
||||||||
Long-term
debt
|
(508 | ) | (223,555 | ) | ||||
Short-term
borrowings, net
|
(176,354 | ) | (59,328 | ) | ||||
Dividend
Payments-
|
||||||||
Common
stock
|
(150,000 | ) | (144,000 | ) | ||||
Net cash used
for financing activities
|
(326,862 | ) | (179,459 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Property
additions
|
(97,326 | ) | (100,583 | ) | ||||
Loan
repayments from (loans to) associated companies, net
|
30,624 | (13,863 | ) | |||||
Collection of
principal on long-term notes receivable
|
- | 220,974 | ||||||
Redemption of
lessor notes
|
37,714 | 56,177 | ||||||
Other
|
(1,744 | ) | (218 | ) | ||||
Net cash
provided from (used for) investing activities
|
(30,732 | ) | 162,487 | |||||
Net increase
in cash and cash equivalents
|
5 | 13 | ||||||
Cash and cash
equivalents at beginning of period
|
232 | 221 | ||||||
Cash and cash
equivalents at end of period
|
$ | 237 | $ | 234 | ||||
The
accompanying Notes to Consolidated Financial Statements as they relate to
The Cleveland Electric Illuminating
|
||||||||
Company are an
integral part of these statements.
|
PricewaterhouseCoopers
LLP
Cleveland,
Ohio
November 6,
2008, except as to the error correction described in Note 1,
which is as of
November 24, 2008.
|
THE
TOLEDO EDISON COMPANY
|
||||||||||||||||
CONSOLIDATED
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months | Nine Months | |||||||||||||||
Ended September 30 | Ended September 30 | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
(In
thousands)
|
||||||||||||||||
REVENUES:
|
||||||||||||||||
Electric
sales
|
$ | 242,866 | $ | 261,736 | $ | 660,888 | $ | 728,429 | ||||||||
Excise tax
collections
|
8,239 | 7,926 | 23,417 | 22,026 | ||||||||||||
Total
revenues
|
251,105 | 269,662 | 684,305 | 750,455 | ||||||||||||
|
||||||||||||||||
EXPENSES:
|
||||||||||||||||
Purchased
power
|
111,809 | 112,502 | 315,957 | 304,947 | ||||||||||||
Other
operating costs
|
47,010 | 73,701 | 143,144 | 218,961 | ||||||||||||
Provision for
depreciation
|
7,682 | 9,231 | 24,648 | 27,475 | ||||||||||||
Amortization
of regulatory assets
|
31,452 | 30,460 | 81,837 | 79,284 | ||||||||||||
Deferral of
new regulatory assets
|
(5,574 | ) | (15,645 | ) | (23,997 | ) | (47,373 | ) | ||||||||
General
taxes
|
13,609 | 11,912 | 40,591 | 38,646 | ||||||||||||
Total
expenses
|
205,988 | 222,161 | 582,180 | 621,940 | ||||||||||||
OPERATING
INCOME
|
45,117 | 47,501 | 102,125 | 128,515 | ||||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||
Investment
income
|
5,580 | 6,721 | 17,285 | 21,255 | ||||||||||||
Miscellaneous
expense
|
(1,529 | ) | (2,153 | ) | (4,992 | ) | (7,309 | ) | ||||||||
Interest
expense
|
(5,832 | ) | (8,786 | ) | (17,445 | ) | (25,205 | ) | ||||||||
Capitalized
interest
|
19 | 220 | 144 | 467 | ||||||||||||
Total other
expense
|
(1,762 | ) | (3,998 | ) | (5,008 | ) | (10,792 | ) | ||||||||
INCOME
BEFORE INCOME TAXES
|
43,355 | 43,503 | 97,117 | 117,723 | ||||||||||||
INCOME
TAXES
|
12,174 | 18,435 | 27,614 | 44,924 | ||||||||||||
NET
INCOME
|
31,181 | 25,068 | 69,503 | 72,799 | ||||||||||||
OTHER
COMPREHENSIVE INCOME (LOSS):
|
||||||||||||||||
Pension and
other postretirement benefits
|
(64 | ) | 574 | (191 | ) | 1,720 | ||||||||||
Change in
unrealized gain on available-for-sale-securities
|
(247 | ) | 1,946 | (767 | ) | 1,656 | ||||||||||
Other
comprehensive income (loss)
|
(311 | ) | 2,520 | (958 | ) | 3,376 | ||||||||||
Income tax
expense (benefit) related to other
|
||||||||||||||||
comprehensive
income
|
(108 | ) | 902 | (294 | ) | 1,193 | ||||||||||
Other
comprehensive income (loss), net of tax
|
(203 | ) | 1,618 | (664 | ) | 2,183 | ||||||||||
TOTAL
COMPREHENSIVE INCOME
|
$ | 30,978 | $ | 26,686 | $ | 68,839 | $ | 74,982 | ||||||||
The
accompanying Notes to Consolidated Financial Statements as they relate to
The Toledo Edison Company are an integral
|
||||||||||||||||
part of these
statements.
|
THE
TOLEDO EDISON COMPANY
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||
(Unaudited)
|
||||||||
September 30, | December 31, | |||||||
2008 | 2007 | |||||||
(In
thousands)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash and cash
equivalents
|
$ | 24 | $ | 22 | ||||
Receivables-
|
||||||||
Customers
|
931 | 449 | ||||||
Associated
companies
|
58,215 | 88,796 | ||||||
Other (less
accumulated provisions of $165,000 and $615,000,
|
||||||||
respectively,
for uncollectible accounts)
|
15,810 | 3,116 | ||||||
Notes
receivable from associated companies
|
111,519 | 154,380 | ||||||
Prepayments
and other
|
1,421 | 865 | ||||||
187,920 | 247,628 | |||||||
UTILITY
PLANT:
|
||||||||
In
service
|
860,417 | 931,263 | ||||||
Less -
Accumulated provision for depreciation
|
402,952 | 420,445 | ||||||
457,465 | 510,818 | |||||||
Construction
work in progress
|
7,626 | 19,740 | ||||||
465,091 | 530,558 | |||||||
OTHER
PROPERTY AND INVESTMENTS:
|
||||||||
Investment in
lessor notes
|
142,657 | 154,646 | ||||||
Long-term
notes receivable from associated companies
|
37,308 | 37,530 | ||||||
Nuclear plant
decommissioning trusts
|
68,438 | 66,759 | ||||||
Other
|
1,691 | 1,756 | ||||||
250,094 | 260,691 | |||||||
DEFERRED
CHARGES AND OTHER ASSETS:
|
||||||||
Goodwill
|
500,576 | 500,576 | ||||||
Regulatory
assets
|
145,404 | 203,719 | ||||||
Pension
assets
|
31,059 | 28,601 | ||||||
Property
taxes
|
21,010 | 21,010 | ||||||
Other
|
52,325 | 20,496 | ||||||
750,374 | 774,402 | |||||||
$ | 1,653,479 | $ | 1,813,279 | |||||
LIABILITIES
AND CAPITALIZATION
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Currently
payable long-term debt
|
$ | 34 | $ | 34 | ||||
Accounts
payable-
|
||||||||
Associated
companies
|
88,769 | 245,215 | ||||||
Other
|
3,368 | 4,449 | ||||||
Notes payable
to associated companies
|
95,203 | 13,396 | ||||||
Accrued
taxes
|
20,508 | 30,245 | ||||||
Lease market
valuation liability
|
36,900 | 36,900 | ||||||
Other
|
26,415 | 22,747 | ||||||
271,197 | 352,986 | |||||||
CAPITALIZATION:
|
||||||||
Common
stockholder's equity-
|
||||||||
Common stock,
$5 par value, authorized 60,000,000 shares -
|
||||||||
29,402,054
shares outstanding
|
147,010 | 147,010 | ||||||
Other paid-in
capital
|
175,643 | 173,169 | ||||||
Accumulated
other comprehensive loss
|
(11,270 | ) | (10,606 | ) | ||||
Retained
earnings
|
185,121 | 175,618 | ||||||
Total common
stockholder's equity
|
496,504 | 485,191 | ||||||
Long-term debt
and other long-term obligations
|
303,382 | 303,397 | ||||||
799,886 | 788,588 | |||||||
NONCURRENT
LIABILITIES:
|
||||||||
Accumulated
deferred income taxes
|
100,872 | 103,463 | ||||||
Accumulated
deferred investment tax credits
|
6,882 | 10,180 | ||||||
Lease market
valuation liability
|
282,325 | 310,000 | ||||||
Retirement
benefits
|
66,201 | 63,215 | ||||||
Asset
retirement obligations
|
29,715 | 28,366 | ||||||
Deferred
revenues - electric service programs
|
4,073 | 12,639 | ||||||
Lease
assignment payable to associated companies
|
30,529 | 83,485 | ||||||
Other
|
61,799 | 60,357 | ||||||
582,396 | 671,705 | |||||||
COMMITMENTS
AND CONTINGENCIES (Note 11)
|
||||||||
$ | 1,653,479 | $ | 1,813,279 | |||||
The
accompanying Notes to Consolidated Financial Statements as they relate to
The Toledo Edison Company
|
||||||||
are an
integral part of these balance sheets.
|
THE
TOLEDO EDISON COMPANY
|
||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||
(Unaudited)
|
||||||||
Nine
Months
|
||||||||
Ended
September 30
|
||||||||
Restated
|
Restated
|
|||||||
2008
|
2007
|
|||||||
(In
thousands)
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$ | 69,503 | $ | 72,799 | ||||
Adjustments to
reconcile net income to net cash from operating
activities-
|
||||||||
Provision for
depreciation
|
24,648 | 27,475 | ||||||
Amortization
of regulatory assets
|
81,837 | 79,284 | ||||||
Deferral of
new regulatory assets
|
(23,997 | ) | (47,373 | ) | ||||
Deferred rents
and lease market valuation liability
|
(32,918 | ) | (23,551 | ) | ||||
Deferred
income taxes and investment tax credits, net
|
(4,163 | ) | (32,530 | ) | ||||
Accrued
compensation and retirement benefits
|
(196 | ) | 3,493 | |||||
Pension trust
contribution
|
- | (7,659 | ) | |||||
Decrease
(increase) in operating assets-
|
||||||||
Receivables
|
29,088 | (13,368 | ) | |||||
Prepayments
and other current assets
|
(556 | ) | 224 | |||||
Increase
(decrease) in operating liabilities-
|
||||||||
Accounts
payable
|
(177,527 | ) | (55,485 | ) | ||||
Accrued
taxes
|
(9,737 | ) | 13,588 | |||||
Accrued
interest
|
4,663 | 3,444 | ||||||
Electric
service prepayment programs
|
(8,566 | ) | (7,650 | ) | ||||
Other
|
(577 | ) | 4,113 | |||||
Net cash
provided from (used for) operating activities
|
(48,498 | ) | 16,804 | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
New
Financing-
|
||||||||
Short-term
borrowings, net
|
81,807 | 37,191 | ||||||
Redemptions
and Repayments-
|
||||||||
Long-term
debt
|
(26 | ) | (30,014 | ) | ||||
Dividend
Payments-
|
||||||||
Common
stock
|
(40,000 | ) | (55,000 | ) | ||||
Net cash
provided from (used for) financing activities
|
41,781 | (47,823 | ) | |||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Property
additions
|
(44,695 | ) | (41,573 | ) | ||||
Loan
repayments from associated companies, net
|
42,948 | 21,438 | ||||||
Collection of
principal on long-term notes receivable
|
135 | 36,077 | ||||||
Redemption of
lessor notes
|
11,989 | 14,819 | ||||||
Sales of
investment securities held in trusts
|
28,774 | 39,260 | ||||||
Purchases of
investment securities held in trusts
|
(31,297 | ) | (41,717 | ) | ||||
Other
|
(1,135 | ) | 2,713 | |||||
Net cash
provided from investing activities
|
6,719 | 31,017 | ||||||
Net increase
(decrease) in cash and cash equivalents
|
2 | (2 | ) | |||||
Cash and cash
equivalents at beginning of period
|
22 | 22 | ||||||
Cash and cash
equivalents at end of period
|
$ | 24 | $ | 20 | ||||
The
accompanying Notes to Consolidated Financial Statements as they relate to
The Toledo Edison Company are
|
||||||||
an integral
part of these statements.
|
PricewaterhouseCoopers
LLP
Cleveland,
Ohio
November 6,
2008, except as to the error correction described in Note 1,
which is as of
November 24, 2008.
|
PENNSYLVANIA
ELECTRIC COMPANY
|
||||||||||||||||
CONSOLIDATED
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months | Nine Months | |||||||||||||||
Ended September 30 | Ended September 30 | |||||||||||||||
2008 | 2007 | 2008 |
2007
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
REVENUES:
|
||||||||||||||||
Electric
sales
|
$ | 372,576 | $ | 336,798 | $ | 1,083,986 | $ | 991,769 | ||||||||
Gross receipts
tax collections
|
17,200 | 16,637 | 52,704 | 48,989 | ||||||||||||
Total
revenues
|
389,776 | 353,435 | 1,136,690 | 1,040,758 | ||||||||||||
EXPENSES:
|
||||||||||||||||
Purchased
power
|
230,656 | 203,247 | 657,681 | 588,583 | ||||||||||||
Other
operating costs
|
54,727 | 51,571 | 175,904 | 169,299 | ||||||||||||
Provision for
depreciation
|
14,097 | 12,566 | 40,531 | 36,678 | ||||||||||||
Amortization
of regulatory assets, net
|
23,415 | 20,861 | 55,346 | 32,648 | ||||||||||||
General
taxes
|
20,285 | 19,433 | 60,485 | 57,634 | ||||||||||||
Total
expenses
|
343,180 | 307,678 | 989,947 | 884,842 | ||||||||||||
OPERATING
INCOME
|
46,596 | 45,757 | 146,743 | 155,916 | ||||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||
Miscellaneous
income (expense)
|
(93 | ) | 1,483 | 774 | 5,035 | |||||||||||
Interest
expense
|
(14,934 | ) | (14,017 | ) | (45,157 | ) | (38,426 | ) | ||||||||
Capitalized
interest
|
57 | 194 | (679 | ) | 737 | |||||||||||
Total other
expense
|
(14,970 | ) | (12,340 | ) | (45,062 | ) | (32,654 | ) | ||||||||
INCOME
BEFORE INCOME TAXES
|
31,626 | 33,417 | 101,681 | 123,262 | ||||||||||||
INCOME
TAXES
|
9,058 | 10,387 | 39,324 | 49,025 | ||||||||||||
NET
INCOME
|
22,568 | 23,030 | 62,357 | 74,237 | ||||||||||||
OTHER
COMPREHENSIVE INCOME (LOSS):
|
||||||||||||||||
Pension and
other postretirement benefits
|
(3,474 | ) | (2,825 | ) | (10,421 | ) | (8,475 | ) | ||||||||
Unrealized
gain on derivative hedges
|
16 | 16 | 48 | 49 | ||||||||||||
Change in
unrealized gain on available-for-sale securities
|
2 | 10 | (8 | ) | (6 | ) | ||||||||||
Other
comprehensive loss
|
(3,456 | ) | (2,799 | ) | (10,381 | ) | (8,432 | ) | ||||||||
Income tax
benefit related to other comprehensive loss
|
(1,510 | ) | (1,294 | ) | (4,536 | ) | (3,894 | ) | ||||||||
Other
comprehensive loss, net of tax
|
(1,946 | ) | (1,505 | ) | (5,845 | ) | (4,538 | ) | ||||||||
TOTAL
COMPREHENSIVE INCOME
|
$ | 20,622 | $ | 21,525 | $ | 56,512 | $ | 69,699 | ||||||||
The
accompanying Notes to Consolidated Financial Statements as they relate to
Pennsylvania Electric Company are an integral
|
||||||||||||||||
part of these
statements.
|
PENNSYLVANIA
ELECTRIC COMPANY
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||
(Unaudited)
|
||||||||
September
30,
|
December
31,
|
|||||||
2008 |
2007
|
|||||||
(In
thousands)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash and cash
equivalents
|
$ | 36 | $ | 46 | ||||
Receivables-
|
||||||||
Customers
(less accumulated provisions of $3,240,000 and $3,905,000
|
||||||||
respectively,
for uncollectible accounts)
|
130,427 | 137,455 | ||||||
Associated
companies
|
57,715 | 22,014 | ||||||
Other
|
20,367 | 19,529 | ||||||
Notes
receivable from associated companies
|
15,406 | 16,313 | ||||||
Prepaid
taxes
|
31,313 | 1,796 | ||||||
Other
|
494 | 1,281 | ||||||
255,758 | 198,434 | |||||||
UTILITY
PLANT:
|
||||||||
In
service
|
2,290,777 | 2,219,002 | ||||||
Less -
Accumulated provision for depreciation
|
858,150 | 838,621 | ||||||
1,432,627 | 1,380,381 | |||||||
Construction
work in progress
|
29,503 | 24,251 | ||||||
1,462,130 | 1,404,632 | |||||||
OTHER
PROPERTY AND INVESTMENTS:
|
||||||||
Nuclear plant
decommissioning trusts
|
128,594 | 137,859 | ||||||
Non-utility
generation trusts
|
115,938 | 112,670 | ||||||
Other
|
299 | 531 | ||||||
244,831 | 251,060 | |||||||
DEFERRED
CHARGES AND OTHER ASSETS:
|
||||||||
Goodwill
|
771,085 | 777,904 | ||||||
Pension
assets
|
75,992 | 66,111 | ||||||
Other
|
29,610 | 33,893 | ||||||
876,687 | 877,908 | |||||||
$ | 2,839,406 | $ | 2,732,034 | |||||
LIABILITIES
AND CAPITALIZATION
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Currently
payable long-term debt
|
$ | 145,000 | $ | - | ||||
Short-term
borrowings-
|
||||||||
Associated
companies
|
30,483 | 214,893 | ||||||
Other
|
250,000 | - | ||||||
Accounts
payable-
|
||||||||
Associated
companies
|
83,058 | 83,359 | ||||||
Other
|
47,796 | 51,777 | ||||||
Accrued
taxes
|
3,923 | 15,111 | ||||||
Accrued
interest
|
14,034 | 13,167 | ||||||
Other
|
30,297 | 25,311 | ||||||
604,591 | 403,618 | |||||||
CAPITALIZATION:
|
||||||||
Common
stockholder's equity-
|
||||||||
Common stock,
$20 par value, authorized 5,400,000 shares-
|
||||||||
4,427,577
shares outstanding
|
88,552 | 88,552 | ||||||
Other paid-in
capital
|
914,863 | 920,616 | ||||||
Accumulated
other comprehensive income (loss)
|
(899 | ) | 4,946 | |||||
Retained
earnings
|
50,300 | 57,943 | ||||||
Total common
stockholder's equity
|
1,052,816 | 1,072,057 | ||||||
Long-term debt
and other long-term obligations
|
632,910 | 777,243 | ||||||
1,685,726 | 1,849,300 | |||||||
NONCURRENT
LIABILITIES:
|
||||||||
Regulatory
liabilities
|
104,927 | 73,559 | ||||||
Asset
retirement obligations
|
85,748 | 81,849 | ||||||
Accumulated
deferred income taxes
|
253,798 | 210,776 | ||||||
Retirement
benefits
|
40,864 | 41,298 | ||||||
Other
|
63,752 | 71,634 | ||||||
549,089 | 479,116 | |||||||
COMMITMENTS
AND CONTINGENCIES (Note 11)
|
||||||||
$ | 2,839,406 | $ | 2,732,034 | |||||
The
accompanying Notes to Consolidated Financial Statements as they relate to
Pennsylvania Electric Company are
|
||||||||
an integral
part of these statements.
|
PENNSYLVANIA
ELECTRIC COMPANY
|
||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||
(Unaudited)
|
||||||||
Nine
Months
|
||||||||
Ended
September 30
|
||||||||
Restated
|
Restated
|
|||||||
2008
|
2007
|
|||||||
(In
thousands)
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$ | 62,357 | $ | 74,237 | ||||
Adjustments to
reconcile net income to net cash from operating
activities-
|
||||||||
Provision for
depreciation
|
40,531 | 36,678 | ||||||
Amortization
of regulatory assets, net
|
55,346 | 32,648 | ||||||
Deferred costs
recoverable as regulatory assets
|
(20,304 | ) | (54,228 | ) | ||||
Deferred
income taxes and investment tax credits, net
|
68,377 | 8,065 | ||||||
Accrued
compensation and retirement benefits
|
(21,190 | ) | (16,032 | ) | ||||
Cash
collateral
|
- | 50 | ||||||
Pension trust
contribution
|
- | (13,436 | ) | |||||
Decrease
(increase) in operating assets-
|
||||||||
Receivables
|
(42,971 | ) | 13,809 | |||||
Prepayments
and other current assets
|
(28,730 | ) | (4,757 | ) | ||||
Increase
(decrease) in operating liabilities-
|
||||||||
Accounts
payable
|
(8,437 | ) | (70,701 | ) | ||||
Accrued
taxes
|
(11,521 | ) | (4,930 | ) | ||||
Accrued
interest
|
867 | 6,608 | ||||||
Other
|
14,663 | 9,197 | ||||||
Net cash
provided from operating activities
|
108,988 | 17,208 | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
New
Financing-
|
||||||||
Long-term
debt
|
45,000 | 297,149 | ||||||
Short-term
borrowings, net
|
65,590 | 53,082 | ||||||
Redemptions
and Repayments-
|
||||||||
Long-term
debt
|
(45,332 | ) | - | |||||
Common
stock
|
- | (200,000 | ) | |||||
Dividend
Payments-
|
||||||||
Common
stock
|
(65,000 | ) | (40,000 | ) | ||||
Net cash
provided from financing activities
|
258 | 110,231 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Property
additions
|
(94,810 | ) | (70,076 | ) | ||||
Loan
repayments from associated companies, net
|
907 | 2,378 | ||||||
Sales of
investment securities held in trust
|
84,499 | 94,292 | ||||||
Purchases of
investment securities held in trust
|
(96,950 | ) | (150,711 | ) | ||||
Other
|
(2,902 | ) | (3,328 | ) | ||||
Net cash used
for investing activities
|
(109,256 | ) | (127,445 | ) | ||||
Net decrease
in cash and cash equivalents
|
(10 | ) | (6 | ) | ||||
Cash and cash
equivalents at beginning of period
|
46 | 44 | ||||||
Cash and cash
equivalents at end of period
|
$ | 36 | $ | 38 | ||||
The
accompanying Notes to Consolidated Financial Statements as they relate to
Pennsylvania Electric Company are
|
||||||||
an integral
part of these statements.
|
OE
|
||||||||||||||||
Nine
Months
|
||||||||||||||||
Ended
September 30,
|
||||||||||||||||
2008
|
2007
|
|||||||||||||||
As
|
As
|
|||||||||||||||
Previously
|
As
|
Previously
|
As
|
|||||||||||||
Reported
|
Restated
|
Reported
|
Restated
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net
income
|
$ | 165,235 | $ | 165,235 | $ | 147,862 | $ | 147,862 | ||||||||
Adjustments to
reconcile net income to net cash
|
||||||||||||||||
from operating
activities-
|
||||||||||||||||
Provision for
depreciation
|
57,904 | 57,904 | 57,440 | 57,440 | ||||||||||||
Amortization
of regulatory assets
|
154,054 | 154,054 | 144,569 | 144,569 | ||||||||||||
Deferral of
new regulatory assets
|
(66,390 | ) | (66,390 | ) | (132,410 | ) | (132,410 | ) | ||||||||
Amortization
of lease costs
|
28,535 | 28,535 | 28,567 | 28,567 | ||||||||||||
Deferred
income taxes and investment
|
||||||||||||||||
tax credits,
net
|
17,267 | 17,267 | (29,155 | ) | (29,155 | ) | ||||||||||
Accrued
compensation and retirement benefits
|
(41,190 | ) | (41,190 | ) | (34,572 | ) | (34,572 | ) | ||||||||
Pension trust
contribution
|
- | - | (20,261 | ) | (20,261 | ) | ||||||||||
Decrease
(increase) in operating assets-
|
||||||||||||||||
Receivables
|
(26,009 | ) | (26,009 | ) | (70,098 | ) | (70,098 | ) | ||||||||
Prepayments
and other current assets
|
2,065 | 2,065 | (3,542 | ) | (3,542 | ) | ||||||||||
Increase
(decrease) in operating liabilities-
|
||||||||||||||||
Accounts
payable
|
(77,463 | ) | (27,463 | ) | 89,550 | 4,550 | ||||||||||
Accrued
taxes
|
(27,776 | ) | (27,776 | ) | (25,734 | ) | (25,734 | ) | ||||||||
Accrued
interest
|
(8,162 | ) | (8,162 | ) | (7,277 | ) | (7,277 | ) | ||||||||
Electric
service prepayment programs
|
(31,895 | ) | (31,895 | ) | (27,455 | ) | (27,455 | ) | ||||||||
Other
|
(1,283 | ) | (1,283 | ) | 9,868 | 9,868 | ||||||||||
Net cash
provided from operating activities
|
144,892 | 194,892 | 127,352 | 42,352 | ||||||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
New
Financing-
|
||||||||||||||||
Short-term
borrowings, net
|
189,148 | 189,148 | - | - | ||||||||||||
Redemptions
and Repayments-
|
||||||||||||||||
Common
stock
|
- | - | (500,000 | ) | (500,000 | ) | ||||||||||
Long-term
debt
|
(175,588 | ) | (175,588 | ) | (1,190 | ) | (1,190 | ) | ||||||||
Short-term
borrowings, net
|
- | - | (64,475 | ) | (64,475 | ) | ||||||||||
Dividend
Payments-
|
||||||||||||||||
Common
stock
|
(265,000 | ) | (315,000 | ) | (150,000 | ) | (65,000 | ) | ||||||||
Net cash used
for financing activities
|
(251,440 | ) | (301,440 | ) | (715,665 | ) | (630,665 | ) | ||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Property
additions
|
(135,450 | ) | (135,450 | ) | (109,461 | ) | (109,461 | ) | ||||||||
Sales of
investment securities held in trusts
|
115,988 | 115,988 | 31,624 | 31,624 | ||||||||||||
Purchases of
investment securities held in trusts
|
(121,871 | ) | (121,871 | ) | (36,194 | ) | (36,194 | ) | ||||||||
Loan
repayments from associated companies, net
|
234,577 | 234,577 | 685,364 | 685,364 | ||||||||||||
Cash
investments
|
5,143 | 5,143 | 17,316 | 17,316 | ||||||||||||
Other
|
8,144 | 8,144 | (321 | ) | (321 | ) | ||||||||||
Net cash
provided from investing activities
|
106,531 | 106,531 | 588,328 | 588,328 | ||||||||||||
Net increase
(decrease) in cash and cash equivalents
|
$ | (17 | ) | $ | (17 | ) | $ | 15 | $ | 15 |
CEI
|
||||||||||||||||
Nine
Months
|
||||||||||||||||
Ended
September 30
|
||||||||||||||||
2008
|
2007
|
|||||||||||||||
As
|
As
|
|||||||||||||||
Previously
|
As
|
Previously
|
As
|
|||||||||||||
Reported
|
Restated
|
Reported
|
Restated
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net
income
|
$ | 217,811 | $ | 217,811 | $ | 211,214 | $ | 211,214 | ||||||||
Adjustments to
reconcile net income to net cash
|
||||||||||||||||
from operating
activities-
|
||||||||||||||||
Provision for
depreciation
|
54,497 | 54,497 | 56,094 | 56,094 | ||||||||||||
Amortization
of regulatory assets
|
124,936 | 124,936 | 110,253 | 110,253 | ||||||||||||
Deferral of
new regulatory assets
|
(71,443 | ) | (71,443 | ) | (114,708 | ) | (114,708 | ) | ||||||||
Deferred rents
and lease market valuation liability
|
- | - | (46,327 | ) | (46,327 | ) | ||||||||||
Deferred
income taxes and investment
|
||||||||||||||||
tax credits,
net
|
4,623 | 4,623 | (40,964 | ) | (40,964 | ) | ||||||||||
Accrued
compensation and retirement benefits
|
(3,291 | ) | (3,291 | ) | 2,575 | 2,575 | ||||||||||
Pension trust
contribution
|
- | - | (24,800 | ) | (24,800 | ) | ||||||||||
Decrease
(increase) in operating assets-
|
||||||||||||||||
Receivables
|
43,927 | 43,927 | 140,359 | 140,359 | ||||||||||||
Prepayments
and other current assets
|
(37 | ) | (37 | ) | 661 | 661 | ||||||||||
Increase
(decrease) in operating liabilities-
|
||||||||||||||||
Accounts
payable
|
(44,443 | ) | (4,443 | ) | (143,210 | ) | (303,210 | ) | ||||||||
Accrued
taxes
|
(19,613 | ) | (19,613 | ) | 17,301 | 17,301 | ||||||||||
Accrued
interest
|
23,990 | 23,990 | 22,360 | 22,360 | ||||||||||||
Electric
service prepayment programs
|
(17,551 | ) | (17,551 | ) | (16,819 | ) | (16,819 | ) | ||||||||
Other
|
4,193 | 4,193 | 2,996 | 2,996 | ||||||||||||
Net cash
provided from operating activities
|
317,599 | 357,599 | 176,985 | 16,985 | ||||||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
New
Financing-
|
||||||||||||||||
Long-term
debt
|
- | - | 247,424 | 247,424 | ||||||||||||
Redemptions
and Repayments-
|
||||||||||||||||
Long-term
debt
|
(508 | ) | (508 | ) | (223,555 | ) | (223,555 | ) | ||||||||
Short-term
borrowings, net
|
(176,354 | ) | (176,354 | ) | (59,328 | ) | (59,328 | ) | ||||||||
Dividend
Payments-
|
||||||||||||||||
Common
stock
|
(110,000 | ) | (150,000 | ) | (304,000 | ) | (144,000 | ) | ||||||||
Net cash used
for financing activities
|
(286,862 | ) | (326,862 | ) | (339,459 | ) | (179,459 | ) | ||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Property
additions
|
(97,326 | ) | (97,326 | ) | (100,583 | ) | (100,583 | ) | ||||||||
Loan
repayments from (loans to)
|
||||||||||||||||
associated
companies, net
|
30,624 | 30,624 | (13,863 | ) | (13,863 | ) | ||||||||||
Collection of
principal on long-term notes receivable
|
- | - | 220,974 | 220,974 | ||||||||||||
Redemption of
lessor notes
|
37,714 | 37,714 | 56,177 | 56,177 | ||||||||||||
Other
|
(1,744 | ) | (1,744 | ) | (218 | ) | (218 | ) | ||||||||
Net cash
provided from (used for)
|
||||||||||||||||
investing
activities
|
(30,732 | ) | (30,732 | ) | 162,487 | 162,487 | ||||||||||
Net increase
in cash and cash equivalents
|
$ | 5 | $ | 5 | $ | 13 | $ | 13 |
TE
|
||||||||||||||||
Nine
Months
|
||||||||||||||||
Ended
September 30
|
||||||||||||||||
2008 |
2007
|
|||||||||||||||
As
|
As
|
|||||||||||||||
Previously
|
As
|
Previously
|
As
|
|||||||||||||
Reported
|
Restated
|
Reported
|
Restated
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net
income
|
$ | 69,503 | $ | 69,503 | $ | 72,799 | $ | 72,799 | ||||||||
Adjustments to
reconcile net income to net cash
|
||||||||||||||||
from operating
activities-
|
||||||||||||||||
Provision for
depreciation
|
24,648 | 24,648 | 27,475 | 27,475 | ||||||||||||
Amortization
of regulatory assets
|
81,837 | 81,837 | 79,284 | 79,284 | ||||||||||||
Deferral of
new regulatory assets
|
(23,997 | ) | (23,997 | ) | (47,373 | ) | (47,373 | ) | ||||||||
Deferred rents
and lease market valuation liability
|
(32,918 | ) | (32,918 | ) | (23,551 | ) | (23,551 | ) | ||||||||
Deferred
income taxes and investment
|
||||||||||||||||
tax credits,
net
|
(4,163 | ) | (4,163 | ) | (32,530 | ) | (32,530 | ) | ||||||||
Accrued
compensation and retirement benefits
|
(196 | ) | (196 | ) | 3,493 | 3,493 | ||||||||||
Pension trust
contribution
|
- | - | (7,659 | ) | (7,659 | ) | ||||||||||
Decrease
(increase) in operating assets-
|
||||||||||||||||
Receivables
|
29,088 | 29,088 | (13,368 | ) | (13,368 | ) | ||||||||||
Prepayments
and other current assets
|
(556 | ) | (556 | ) | 224 | 224 | ||||||||||
Increase
(decrease) in operating liabilities-
|
||||||||||||||||
Accounts
payable
|
(157,527 | ) | (177,527 | ) | 9,515 | (55,485 | ) | |||||||||
Accrued
taxes
|
(9,737 | ) | (9,737 | ) | 13,588 | 13,588 | ||||||||||
Accrued
interest
|
4,663 | 4,663 | 3,444 | 3,444 | ||||||||||||
Electric
service prepayment programs
|
(8,566 | ) | (8,566 | ) | (7,650 | ) | (7,650 | ) | ||||||||
Other
|
(577 | ) | (577 | ) | 4,113 | 4,113 | ||||||||||
Net cash
provided from (used for)
|
||||||||||||||||
operating
activities
|
(28,498 | ) | (48,498 | ) | 81,804 | 16,804 | ||||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
New
Financing-
|
||||||||||||||||
Short-term
borrowings, net
|
81,807 | 81,807 | 37,191 | 37,191 | ||||||||||||
Redemptions
and Repayments-
|
||||||||||||||||
Long-term
debt
|
(26 | ) | (26 | ) | (30,014 | ) | (30,014 | ) | ||||||||
Dividend
Payments-
|
||||||||||||||||
Common
stock
|
(60,000 | ) | (40,000 | ) | (120,000 | ) | (55,000 | ) | ||||||||
Net cash
provided from (used for)
|
||||||||||||||||
financing
activities
|
21,781 | 41,781 | (112,823 | ) | (47,823 | ) | ||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Property
additions
|
(44,695 | ) | (44,695 | ) | (41,573 | ) | (41,573 | ) | ||||||||
Loan
repayments from associated companies, net
|
42,948 | 42,948 | 21,438 | 21,438 | ||||||||||||
Collection of
principal on long-term notes receivable
|
135 | 135 | 36,077 | 36,077 | ||||||||||||
Redemption of
lessor notes
|
11,989 | 11,989 | 14,819 | 14,819 | ||||||||||||
Sales of
investment securities held in trusts
|
28,774 | 28,774 | 39,260 | 39,260 | ||||||||||||
Purchases of
investment securities held in trusts
|
(31,297 | ) | (31,297 | ) | (41,717 | ) | (41,717 | ) | ||||||||
Other
|
(1,135 | ) | (1,135 | ) | 2,713 | 2,713 | ||||||||||
Net cash
provided from investing activities
|
6,719 | 6,719 | 31,017 | 31,017 | ||||||||||||
Net increase
(decrease) in cash and cash equivalents
|
$ | 2 | $ | 2 | $ | (2 | ) | $ | (2 | ) |
PENELEC
|
||||||||||||||||
Nine
Months
|
||||||||||||||||
Ended
September 30
|
||||||||||||||||
2008
|
2007
|
|||||||||||||||
As
|
As
|
|||||||||||||||
Previously
|
As
|
Previously
|
As
|
|||||||||||||
Reported
|
Restated
|
Reported
|
Restated
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net
income
|
$ | 62,357 | $ | 62,357 | $ | 74,237 | $ | 74,237 | ||||||||
Adjustments to
reconcile net income to net cash
|
||||||||||||||||
from operating
activities-
|
||||||||||||||||
Provision for
depreciation
|
40,531 | 40,531 | 36,678 | 36,678 | ||||||||||||
Amortization
of regulatory assets, net
|
55,346 | 55,346 | 32,648 | 32,648 | ||||||||||||
Deferred costs
recoverable as regulatory assets
|
(20,304 | ) | (20,304 | ) | (54,228 | ) | (54,228 | ) | ||||||||
Deferred
income taxes and investment
|
||||||||||||||||
tax credits,
net
|
68,377 | 68,377 | 8,065 | 8,065 | ||||||||||||
Accrued
compensation and retirement benefits
|
(21,190 | ) | (21,190 | ) | (16,032 | ) | (16,032 | ) | ||||||||
Cash
collateral
|
- | - | 50 | 50 | ||||||||||||
Pension trust
contribution
|
- | - | (13,436 | ) | (13,436 | ) | ||||||||||
Decrease
(increase) in operating assets-
|
||||||||||||||||
Receivables
|
(42,971 | ) | (42,971 | ) | 13,809 | 13,809 | ||||||||||
Prepayments
and other current assets
|
(28,730 | ) | (28,730 | ) | (4,757 | ) | (4,757 | ) | ||||||||
Increase
(decrease) in operating liabilities-
|
||||||||||||||||
Accounts
payable
|
(3,437 | ) | (8,437 | ) | 14,299 | (70,701 | ) | |||||||||
Accrued
taxes
|
(11,521 | ) | (11,521 | ) | (4,930 | ) | (4,930 | ) | ||||||||
Accrued
interest
|
867 | 867 | 6,608 | 6,608 | ||||||||||||
Other
|
14,663 | 14,663 | 9,197 | 9,197 | ||||||||||||
Net cash
provided from operating activities
|
113,988 | 108,988 | 102,208 | 17,208 | ||||||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
New
Financing-
|
||||||||||||||||
Long-term
debt
|
45,000 | 45,000 | 297,149 | 297,149 | ||||||||||||
Short-term
borrowings, net
|
65,590 | 65,590 | 53,082 | 53,082 | ||||||||||||
Redemptions
and Repayments-
|
||||||||||||||||
Long-term
debt
|
(45,332 | ) | (45,332 | ) | - | - | ||||||||||
Common
stock
|
- | - | (200,000 | ) | (200,000 | ) | ||||||||||
Dividend
Payments-
|
||||||||||||||||
Common
stock
|
(70,000 | ) | (65,000 | ) | (125,000 | ) | (40,000 | ) | ||||||||
Net cash
provided from (used for)
|
||||||||||||||||
financing
activities
|
(4,742 | ) | 258 | 25,231 | 110,231 | |||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Property
additions
|
(94,810 | ) | (94,810 | ) | (70,076 | ) | (70,076 | ) | ||||||||
Loan
repayments from associated companies, net
|
907 | 907 | 2,378 | 2,378 | ||||||||||||
Sales of
investment securities held in trust
|
84,499 | 84,499 | 94,292 | 94,292 | ||||||||||||
Purchases of
investment securities held in trust
|
(96,950 | ) | (96,950 | ) | (150,711 | ) | (150,711 | ) | ||||||||
Other
|
(2,902 | ) | (2,902 | ) | (3,328 | ) | (3,328 | ) | ||||||||
Net cash used
for investing activities
|
(109,256 | ) | (109,256 | ) | (127,445 | ) | (127,445 | ) | ||||||||
Net decrease
in cash and cash equivalents
|
$ | (10 | ) | $ | (10 | ) | $ | (6 | ) | $ | (6 | ) |
Three
Months
|
Nine
Months
|
||||||||||||
Ended
September 30
|
Ended
September 30
|
||||||||||||
Reconciliation
of Basic and Diluted Earnings per Share
|
2008
|
2007
|
2008
|
2007
|
|||||||||
(In
millions, except per share amounts)
|
|||||||||||||
Net
income
|
$
|
471
|
$
|
413
|
$
|
1,010
|
$
|
1,041
|
|||||
Average shares
of common stock outstanding – Basic
|
304
|
304
|
304
|
307
|
|||||||||
Assumed
exercise of dilutive stock options and awards
|
3
|
3
|
3
|
4
|
|||||||||
Average shares
of common stock outstanding – Dilutive
|
307
|
307
|
307
|
311
|
|||||||||
Basic earnings
per share
|
$
|
1.55
|
$
|
1.36
|
$
|
3.32
|
$
|
3.39
|
|||||
Diluted
earnings per share
|
$
|
1.54
|
$
|
1.34
|
$
|
3.29
|
$
|
3.35
|
Three
Months Ended
|
FirstEnergy
|
FES
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||||
(In
millions)
|
||||||||||||||||||||||
Balance as of
July 1, 2008
|
$
|
5,606
|
$
|
24
|
$
|
1,689
|
$
|
501
|
$
|
1,826
|
$
|
424
|
$
|
778
|
||||||||
Adjustments
related to GPU acquisition
|
(23
|
)
|
-
|
-
|
-
|
(11
|
)
|
(5
|
)
|
(7
|
)
|
|||||||||||
Balance as of
September 30, 2008
|
$
|
5,583
|
$
|
24
|
$
|
1,689
|
$
|
501
|
$
|
1,815
|
$
|
419
|
$
|
771
|
Nine
Months Ended
|
FirstEnergy
|
FES
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||||
(In
millions)
|
||||||||||||||||||||||
Balance as of
January 1, 2008
|
$
|
5,607
|
$
|
24
|
$
|
1,689
|
$
|
501
|
$
|
1,826
|
$
|
425
|
$
|
778
|
||||||||
Adjustments
related to GPU acquisition
|
(24
|
)
|
-
|
-
|
-
|
(11
|
)
|
(6
|
)
|
(7
|
)
|
|||||||||||
Balance as of
September 30, 2008
|
$
|
5,583
|
$
|
24
|
$
|
1,689
|
$
|
501
|
$
|
1,815
|
$
|
419
|
$
|
771
|
September
30, 2008
|
|||||||||||||
Recurring
Fair Value Measures
|
Level
1
|
Level
2
|
Level
3
|
Total
|
|||||||||
(In
millions)
|
|||||||||||||
Assets:
|
|||||||||||||
Derivatives
|
$
|
-
|
$
|
45
|
$
|
-
|
$
|
45
|
|||||
Nuclear
decommissioning trusts
|
761
|
1,112
|
-
|
1,873
|
|||||||||
Other
investments
|
19
|
312
|
-
|
331
|
|||||||||
Total
|
$
|
780
|
$
|
1,469
|
$
|
-
|
$
|
2,249
|
|||||
Liabilities:
|
|||||||||||||
Derivatives
|
$
|
8
|
$
|
19
|
$
|
-
|
$
|
27
|
|||||
NUG
contracts(1)
|
-
|
-
|
603
|
603
|
|||||||||
Total
|
$
|
8
|
$
|
19
|
$
|
603
|
$
|
630
|
(1)
|
NUG contracts
are completely offset by regulatory
assets.
|
Three
Months
|
Nine
Months
|
|||||||
(In
millions)
|
||||||||
Balance at
beginning of period
|
$
|
644
|
$
|
750
|
||||
Realized
and unrealized gains (losses)(1)
|
(32
|
)
|
(120
|
)
|
||||
Purchases,
sales, issuances and settlements, net(1)
|
(9
|
)
|
(27
|
)
|
||||
Net
transfers to (from) Level 3
|
-
|
-
|
||||||
Balance as of
September 30, 2008
|
$
|
603
|
$
|
603
|
||||
Change in
unrealized gains (losses) relating to
|
||||||||
instruments
held as of September 30, 2008
|
$
|
(32
|
)
|
$
|
(120
|
)
|
(1) Changes in the
fair value of NUG contracts are completely offset by regulatory assets and
do not impact earnings
|
ARO
Reconciliation
|
FirstEnergy
|
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||||||
(In
millions)
|
|||||||||||||||||||||||||
Balance, July
1, 2008
|
$
|
1,307
|
$
|
836
|
$
|
96
|
$
|
2
|
$
|
29
|
$
|
92
|
$
|
166
|
$
|
84
|
|||||||||
Liabilities
incurred
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Liabilities
settled
|
(1
|
)
|
(1
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Accretion
|
21
|
14
|
1
|
-
|
1
|
2
|
2
|
2
|
|||||||||||||||||
Revisions in
estimated cash flows
|
(18
|
)
|
-
|
(18
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Balance,
September 30, 2008
|
$
|
1,314
|
$
|
849
|
$
|
79
|
$
|
2
|
$
|
30
|
$
|
94
|
$
|
168
|
$
|
86
|
|||||||||
Balance, July
1, 2007
|
$
|
1,228
|
$
|
784
|
$
|
91
|
$
|
2
|
$
|
27
|
$
|
87
|
$
|
156
|
$
|
79
|
|||||||||
Liabilities
incurred
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Liabilities
settled
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Accretion
|
19
|
13
|
1
|
-
|
1
|
1
|
2
|
2
|
|||||||||||||||||
Revisions in
estimated cash flows
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Balance,
September 30, 2007
|
$
|
1,247
|
$
|
797
|
$
|
92
|
$
|
2
|
$
|
28
|
$
|
88
|
$
|
158
|
$
|
81
|
ARO
Reconciliation
|
FirstEnergy
|
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||||||
(In
millions)
|
|||||||||||||||||||||||||
Balance,
January 1, 2008
|
$
|
1,267
|
$
|
810
|
$
|
94
|
$
|
2
|
$
|
28
|
$
|
90
|
$
|
161
|
$
|
82
|
|||||||||
Liabilities
incurred
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Liabilities
settled
|
(2
|
)
|
(1
|
)
|
(1
|
)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
Accretion
|
62
|
40
|
4
|
-
|
2
|
4
|
7
|
4
|
|||||||||||||||||
Revisions in
estimated cash flows
|
(18
|
)
|
-
|
(18
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Balance,
September 30, 2008
|
$
|
1,314
|
$
|
849
|
$
|
79
|
$
|
2
|
$
|
30
|
$
|
94
|
$
|
168
|
$
|
86
|
|||||||||
Balance,
January 1, 2007
|
$
|
1,190
|
$
|
760
|
$
|
88
|
$
|
2
|
$
|
27
|
$
|
84
|
$
|
151
|
$
|
77
|
|||||||||
Liabilities
incurred
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Liabilities
settled
|
(2
|
)
|
(1
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Accretion
|
59
|
38
|
4
|
-
|
1
|
4
|
7
|
4
|
|||||||||||||||||
Revisions in
estimated cash flows
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Balance,
September 30, 2007
|
$
|
1,247
|
$
|
797
|
$
|
92
|
$
|
2
|
$
|
28
|
$
|
88
|
$
|
158
|
$
|
81
|
Three
Months
|
Nine
Months
|
||||||||||||
Ended
September 30
|
Ended
September 30
|
||||||||||||
Pension
Benefits
|
2008
|
2007
|
2008
|
2007
|
|||||||||
(In
millions)
|
|||||||||||||
Service
cost
|
$
|
21
|
$
|
21
|
$
|
62
|
$
|
63
|
|||||
Interest
cost
|
72
|
71
|
217
|
213
|
|||||||||
Expected
return on plan assets
|
(116
|
)
|
(112
|
)
|
(347
|
)
|
(337
|
)
|
|||||
Amortization
of prior service cost
|
3
|
2
|
7
|
7
|
|||||||||
Recognized net
actuarial loss
|
1
|
10
|
4
|
31
|
|||||||||
Net periodic
cost (credit)
|
$
|
(19
|
)
|
$
|
(8
|
)
|
$
|
(57
|
)
|
$
|
(23
|
)
|
Three
Months
|
Nine
Months
|
||||||||||||
Ended
September 30
|
Ended
September 30
|
||||||||||||
Other
Postretirement Benefits
|
2008
|
2007
|
2008
|
2007
|
|||||||||
(In
millions)
|
|||||||||||||
Service
cost
|
$
|
5
|
$
|
5
|
$
|
14
|
$
|
16
|
|||||
Interest
cost
|
18
|
17
|
55
|
52
|
|||||||||
Expected
return on plan assets
|
(13
|
)
|
(12
|
)
|
(38
|
)
|
(38
|
)
|
|||||
Amortization
of prior service cost
|
(37
|
)
|
(37
|
)
|
(111
|
)
|
(112
|
)
|
|||||
Recognized net
actuarial loss
|
12
|
11
|
35
|
34
|
|||||||||
Net periodic
cost (credit)
|
$
|
(15
|
)
|
$
|
(16
|
)
|
$
|
(45
|
)
|
$
|
(48
|
)
|
Three
Months
|
Nine
Months
|
||||||||||||
Ended
September 30
|
Ended
September 30
|
||||||||||||
Pension
Benefit Cost (Credit)
|
2008
|
2007
|
2008
|
2007
|
|||||||||
(In
millions)
|
|||||||||||||
FES
|
$
|
4
|
$
|
5
|
$
|
11
|
$
|
16
|
|||||
OE
|
(6
|
)
|
(4
|
)
|
(20
|
)
|
(12
|
)
|
|||||
CEI
|
(1
|
)
|
-
|
(3
|
)
|
1
|
|||||||
TE
|
(1
|
)
|
-
|
(2
|
)
|
-
|
|||||||
JCP&L
|
(4
|
)
|
(2
|
)
|
(11
|
)
|
(7
|
)
|
|||||
Met-Ed
|
(3
|
)
|
(2
|
)
|
(8
|
)
|
(5
|
)
|
|||||
Penelec
|
(3
|
)
|
(2
|
)
|
(10
|
)
|
(8
|
)
|
|||||
Other
FirstEnergy subsidiaries
|
(5
|
)
|
(3
|
)
|
(14
|
)
|
(8
|
)
|
|||||
$
|
(19
|
)
|
$
|
(8
|
)
|
$
|
(57
|
)
|
$
|
(23
|
)
|
Three
Months
|
Nine
Months
|
||||||||||||
Ended
September 30
|
Ended
September 30
|
||||||||||||
Other
Postretirement Benefit Cost (Credit)
|
2008
|
2007
|
2008
|
2007
|
|||||||||
(In
millions)
|
|||||||||||||
FES
|
$
|
(2
|
)
|
$
|
(2
|
)
|
$
|
(5
|
)
|
$
|
(7
|
)
|
|
OE
|
(2
|
)
|
(3
|
)
|
(5
|
)
|
(8
|
)
|
|||||
CEI
|
1
|
1
|
2
|
3
|
|||||||||
TE
|
1
|
1
|
3
|
4
|
|||||||||
JCP&L
|
(4
|
)
|
(4
|
)
|
(12
|
)
|
(12
|
)
|
|||||
Met-Ed
|
(3
|
)
|
(3
|
)
|
(8
|
)
|
(8
|
)
|
|||||
Penelec
|
(3
|
)
|
(3
|
)
|
(10
|
)
|
(10
|
)
|
|||||
Other
FirstEnergy subsidiaries
|
(3
|
)
|
(3
|
)
|
(10
|
)
|
(10
|
)
|
|||||
$
|
(15
|
)
|
$
|
(16
|
)
|
$
|
(45
|
)
|
$
|
(48
|
)
|
Maximum
Exposure
|
Discounted
Lease
Payments, net
|
Net
Exposure
|
|||||||
(in
millions)
|
|||||||||
FES
|
$
|
1,363
|
$
|
1,209
|
$
|
154
|
|||
OE
|
788
|
597
|
191
|
||||||
CEI
|
718
|
79
|
639
|
||||||
TE
|
718
|
421
|
297
|
Three
Months Ended
|
Nine
Months Ended
|
||||||||||||
September
30
|
September
30
|
||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||
(In
millions)
|
|||||||||||||
JCP&L
|
$
|
26
|
$
|
30
|
$
|
67
|
$
|
71
|
|||||
Met-Ed
|
12
|
13
|
44
|
40
|
|||||||||
Penelec
|
8
|
7
|
25
|
22
|
|||||||||
Total
|
$
|
46
|
$
|
50
|
$
|
136
|
$
|
133
|
(B)
|
ENVIRONMENTAL
MATTERS
|
·
|
the utility or
its transmission service affiliate belongs to a FERC approved RTO, or
there is comparable and nondiscriminatory access to the electric
transmission grid;
|
·
|
the RTO has a
market-monitor function and the ability to mitigate market power or the
utility’s market conduct, or a similar market monitoring function exists
with the ability to identify and monitor market conditions and conduct;
and
|
·
|
a published
source of information is available publicly or through subscription that
identifies pricing information for traded electricity products, both on-
and off-peak, scheduled for delivery two years into the
future.
|
·
|
a phase-in of
new generation rates for up to a three-year period, whereby customers
would receive a 10% phase-in credit; related costs (expected to
approximate $429 million in 2009, $488 million in 2010 and
$553 million in 2011) would be deferred for future collection over a
period not to exceed 10 years;
|
·
|
a reconcilable
rider to recover fuel transportation cost surcharges in excess of $30
million in 2009, $20 million in 2010 and $10 million in
2011;
|
·
|
generation
rate adjustments to recover any increase in fuel costs in 2011 over fuel
costs incurred in 2010 for FES’ generation assets used to support the
ESP;
|
·
|
generation
rate adjustments to recover the costs of complying with new requirements
for certain renewable energy resources, new taxes and new environmental
laws or new interpretations of existing laws that take effect after
January 1, 2008 and exceed $50 million during the plan
period;
|
·
|
an RCP fuel
rider to recover the 2006 and 2007 deferred fuel costs and carrying
charges (described above) over a period not to exceed 25
years;
|
·
|
the resolution
of outstanding issues pending in the Ohio Companies’ distribution rate
case (described above), including annual electric distribution rate
increases of $75 million for OE, $34.5 million for CEI and $40.5 million
for TE. The new distribution rates would be effective January 1, 2009, for
OE and TE and May 1, 2009 for CEI, with a commitment to maintain
distribution rates through 2013. CEI also would be authorized to defer
$25 million in distribution-related costs incurred from January 1,
2009, through April 30, 2009;
|
·
|
an adjustable
delivery service improvement rider, effective January 1, 2009, through
December 31, 2013, to ensure the Ohio Companies maintain and improve
customer standards for service and
reliability;
|
·
|
the waiver of
RTC charges for CEI’s customers as of January 1, 2009, which would
result in CEI’s write-off of approximately $485 million of estimated
unrecoverable transition costs ($1.01 per share of common
stock);
|
·
|
the continued
recovery of transmission costs, including MISO, ancillary services and
congestion charges, through an annually adjusted transmission rider; a
separate rider will be established to recover costs incurred annually
between May 1st
and September 30th
for capacity purchases required to meet FERC, NERC, MISO and other
applicable standards for planning reserve margin requirements in excess of
amounts provided by FES as described in the ESP (the separate application
for the recovery of these costs was filed on October 17,
2008);
|
·
|
a deferred
transmission cost recovery rider effective January 1, 2009, through
December 31, 2010 to recover transmission costs deferred by the Ohio
Companies in 2005 and accumulated carrying charges through
December 31, 2008; a deferred distribution cost recovery rider
effective January 1, 2011, to recover distribution costs deferred
under the RCP, CEI’s additional $25 million of cost deferrals in
2009, line extension deferrals and transition tax
deferrals;
|
·
|
the deferral
of annual storm damage expenses in excess of $13.9 million, certain line
extension costs, as well as depreciation, property tax obligations and
post in-service carrying charges on energy delivery capital investments
for reliability and system efficiency placed in service after December 31,
2008. Effective January 1, 2014, a rider will be established to
collect the deferred balance and associated carrying charges over a
10-year period; and
|
·
|
a commitment
by the Ohio Companies to invest in aggregate at least $1 billion in
capital improvements in their energy delivery systems through 2013 and
fund $25 million for energy efficiency programs and $25 million
for economic development and job retention programs through
2013.
|
·
|
power acquired
by utilities to serve customers after rate caps expire will be procured
through a competitive procurement process that must include a mix of
long-term and short-term contracts and spot market
purchases;
|
·
|
the
competitive procurement process must be approved by the PPUC and may
include auctions, request for proposals, and/or bilateral
agreements;
|
·
|
utilities must
provide for the installation of smart meter technology within 15
years;
|
·
|
a minimum
reduction in peak demand of 4.5% by May 31,
2013;
|
·
|
minimum
reductions in energy consumption of 1% and 3% by May 31, 2011 and May 31,
2013, respectively; and
|
·
|
an expanded
definition of alternative energy to include additional types of
hydroelectric and biomass
facilities.
|
·
|
maximize
energy efficiency to achieve a 20% reduction in energy consumption by
2020;
|
·
|
reduce peak
demand for electricity by 5,700 MW by
2020;
|
·
|
meet 30% of
the state’s electricity needs with renewable energy by
2020;
|
·
|
examine smart
grid technology and develop additional cogeneration and other generation
resources consistent with the state’s greenhouse gas targets;
and
|
·
|
invest in
innovative clean energy technologies and businesses to stimulate the
industry’s growth in New Jersey.
|
|
SFAS
161 - “Disclosures about Derivative Instruments and Hedging Activities –
an Amendment of FASB Statement No.
133”
|
Segment
Financial Information
|
||||||||||||||||||||||||
Ohio
|
||||||||||||||||||||||||
Energy
|
Competitive
|
Transitional
|
||||||||||||||||||||||
Delivery
|
Energy
|
Generation
|
Reconciling
|
|||||||||||||||||||||
Three
Months Ended
|
Services
|
Services
|
Services
|
Other
|
Adjustments
|
Consolidated
|
||||||||||||||||||
(In
millions)
|
||||||||||||||||||||||||
September 30,
2008
|
||||||||||||||||||||||||
External
revenues
|
$ | 2,657 | $ | 460 | $ | 813 | $ | 5 | $ | (31 | ) | $ | 3,904 | |||||||||||
Internal
revenues
|
- | 786 | - | - | (786 | ) | - | |||||||||||||||||
Total
revenues
|
2,657 | 1,246 | 813 | 5 | (817 | ) | 3,904 | |||||||||||||||||
Depreciation
and amortization
|
286 | 67 | 46 | 1 | 1 | 401 | ||||||||||||||||||
Investment
income
|
48 | 13 | 1 | - | (22 | ) | 40 | |||||||||||||||||
Net interest
charges
|
101 | 31 | 1 | - | 44 | 177 | ||||||||||||||||||
Income
taxes
|
188 | 109 | 14 | (46 | ) | (27 | ) | 238 | ||||||||||||||||
Net
income
|
283 | 164 | 19 | 48 | (43 | ) | 471 | |||||||||||||||||
Total
assets
|
23,088 | 9,360 | 270 | 457 | 387 | 33,562 | ||||||||||||||||||
Total
goodwill
|
5,559 | 24 | - | - | - | 5,583 | ||||||||||||||||||
Property
additions
|
170 | 285 | - | 85 | 20 | 560 | ||||||||||||||||||
September 30,
2007
|
||||||||||||||||||||||||
External
revenues
|
$ | 2,520 | $ | 370 | $ | 723 | $ | 9 | $ | 19 | $ | 3,641 | ||||||||||||
Internal
revenues
|
- | 806 | - | - | (806 | ) | - | |||||||||||||||||
Total
revenues
|
2,520 | 1,176 | 723 | 9 | (787 | ) | 3,641 | |||||||||||||||||
Depreciation
and amortization
|
299 | 51 | (16 | ) | 1 | 8 | 343 | |||||||||||||||||
Investment
income
|
58 | 5 | - | 1 | (34 | ) | 30 | |||||||||||||||||
Net interest
charges
|
117 | 39 | - | 1 | 37 | 194 | ||||||||||||||||||
Income
taxes
|
175 | 99 | 11 | (2 | ) | (10 | ) | 273 | ||||||||||||||||
Net
income
|
269 | 148 | 16 | 6 | (26 | ) | 413 | |||||||||||||||||
Total
assets
|
23,308 | 7,182 | 268 | 232 | 663 | 31,653 | ||||||||||||||||||
Total
goodwill
|
5,585 | 24 | - | - | - | 5,609 | ||||||||||||||||||
Property
additions
|
209 | 199 | - | 3 | 19 | 430 | ||||||||||||||||||
Nine
Months Ended
|
||||||||||||||||||||||||
September 30,
2008
|
||||||||||||||||||||||||
External
revenues
|
$ | 7,051 | $ | 1,164 | $ | 2,203 | $ | 65 | $ | (57 | ) | $ | 10,426 | |||||||||||
Internal
revenues
|
- | 2,266 | - | - | (2,266 | ) | - | |||||||||||||||||
Total
revenues
|
7,051 | 3,430 | 2,203 | 65 | (2,323 | ) | 10,426 | |||||||||||||||||
Depreciation
and amortization
|
782 | 179 | 61 | 2 | 10 | 1,034 | ||||||||||||||||||
Investment
income
|
133 | (1 | ) | 1 | 6 | (66 | ) | 73 | ||||||||||||||||
Net interest
charges
|
303 | 86 | 1 | - | 133 | 523 | ||||||||||||||||||
Income
taxes
|
436 | 212 | 42 | (33 | ) | (72 | ) | 585 | ||||||||||||||||
Net
income
|
655 | 317 | 62 | 96 | (120 | ) | 1,010 | |||||||||||||||||
Total
assets
|
23,088 | 9,360 | 270 | 457 | 387 | 33,562 | ||||||||||||||||||
Total
goodwill
|
5,559 | 24 | - | - | - | 5,583 | ||||||||||||||||||
Property
additions
|
621 | 1,430 | - | 106 | 20 | 2,177 | ||||||||||||||||||
September 30,
2007
|
||||||||||||||||||||||||
External
revenues
|
$ | 6,655 | $ | 1,089 | $ | 1,968 | $ | 29 | $ | (18 | ) | $ | 9,723 | |||||||||||
Internal
revenues
|
- | 2,210 | - | - | (2,210 | ) | - | |||||||||||||||||
Total
revenues
|
6,655 | 3,299 | 1,968 | 29 | (2,228 | ) | 9,723 | |||||||||||||||||
Depreciation
and amortization
|
767 | 153 | (80 | ) | 3 | 20 | 863 | |||||||||||||||||
Investment
income
|
190 | 13 | 1 | 1 | (112 | ) | 93 | |||||||||||||||||
Net interest
charges
|
340 | 131 | 1 | 3 | 97 | 572 | ||||||||||||||||||
Income
taxes
|
464 | 259 | 46 | - | (74 | ) | 695 | |||||||||||||||||
Net
income
|
695 | 388 | 69 | 13 | (124 | ) | 1,041 | |||||||||||||||||
Total
assets
|
23,308 | 7,182 | 268 | 232 | 663 | 31,653 | ||||||||||||||||||
Total
goodwill
|
5,585 | 24 | - | - | - | 5,609 | ||||||||||||||||||
Property
additions
|
609 | 462 | - | 6 | 50 | 1,127 |
FIRSTENERGY
SOLUTIONS CORP.
|
||||||||||||||||||||
CONSOLIDATING
STATEMENTS OF INCOME
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
For
the Three Months Ended September 30, 2008
|
FES | FGCO | NGC | Eliminations | Consolidated | |||||||||||||||
(In
thousands)
|
||||||||||||||||||||
REVENUES
|
$ | 1,222,783 | $ | 574,394 | $ | 267,017 | $ | (822,590 | ) | $ | 1,241,604 | |||||||||
EXPENSES:
|
||||||||||||||||||||
Fuel
|
8,177 | 307,646 | 34,123 | - | 349,946 | |||||||||||||||
Purchased
power from non-affiliates
|
221,493 | - | - | - | 221,493 | |||||||||||||||
Purchased
power from affiliates
|
815,243 | 7,347 | 15,821 | (822,590 | ) | 15,821 | ||||||||||||||
Other
operating expenses
|
35,596 | 110,701 | 120,697 | 12,190 | 279,184 | |||||||||||||||
Provision for
depreciation
|
1,978 | 33,432 | 30,559 | (1,336 | ) | 64,633 | ||||||||||||||
General
taxes
|
4,829 | 10,768 | 6,139 | - | 21,736 | |||||||||||||||
Total
expenses
|
1,087,316 | 469,894 | 207,339 | (811,736 | ) | 952,813 | ||||||||||||||
- | - | - | - | |||||||||||||||||
OPERATING
INCOME
|
135,467 | 104,500 | 59,678 | (10,854 | ) | 288,791 | ||||||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||||||
Miscellaneous
income (expense), including
|
||||||||||||||||||||
net income
from equity investees
|
102,777 | (515 | ) | 13,287 | (97,122 | ) | 18,427 | |||||||||||||
Interest
expense - affiliates
|
(120 | ) | (4,963 | ) | (2,932 | ) | - | (8,015 | ) | |||||||||||
Interest
expense - other
|
(8,464 | ) | (23,447 | ) | (17,183 | ) | 16,325 | (32,769 | ) | |||||||||||
Capitalized
interest
|
41 | 11,376 | 978 | - | 12,395 | |||||||||||||||
Total other
income (expense)
|
94,234 | (17,549 | ) | (5,850 | ) | (80,797 | ) | (9,962 | ) | |||||||||||
INCOME
BEFORE INCOME TAXES
|
229,701 | 86,951 | 53,828 | (91,651 | ) | 278,829 | ||||||||||||||
INCOME
TAXES
|
44,046 | 31,863 | 14,995 | 2,270 | 93,174 | |||||||||||||||
NET
INCOME
|
$ | 185,655 | $ | 55,088 | $ | 38,833 | $ | (93,921 | ) | $ | 185,655 |
FIRSTENERGY
SOLUTIONS CORP.
|
||||||||||||||||||||
CONSOLIDATING
STATEMENTS OF INCOME
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
For the Three Months Ended September 30, 2007 | FES | FGCO | NGC | Eliminations | Consolidated | |||||||||||||||
(In
thousands)
|
||||||||||||||||||||
REVENUES
|
$ | 1,180,449 | $ | 496,204 | $ | 280,072 | $ | (785,817 | ) | $ | 1,170,908 | |||||||||
EXPENSES:
|
||||||||||||||||||||
Fuel
|
10,944 | 261,759 | 29,083 | - | 301,786 | |||||||||||||||
Purchased
power from non-affiliates
|
228,755 | - | - | - | 228,755 | |||||||||||||||
Purchased
power from affiliates
|
774,873 | 57,927 | 15,525 | (785,817 | ) | 62,508 | ||||||||||||||
Other
operating expenses
|
41,828 | 75,985 | 117,220 | - | 235,033 | |||||||||||||||
Provision for
depreciation
|
650 | 24,669 | 23,181 | - | 48,500 | |||||||||||||||
General
taxes
|
5,406 | 11,788 | 5,048 | - | 22,242 | |||||||||||||||
Total
expenses
|
1,062,456 | 432,128 | 190,057 | (785,817 | ) | 898,824 | ||||||||||||||
OPERATING
INCOME
|
117,993 | 64,076 | 90,015 | - | 272,084 | |||||||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||||||
Miscellaneous
income, including
|
||||||||||||||||||||
net income
from equity investees
|
82,870 | 2,375 | 3,935 | (76,525 | ) | 12,655 | ||||||||||||||
Interest
expense - affiliates
|
(676 | ) | (4,769 | ) | (4,196 | ) | - | (9,641 | ) | |||||||||||
Interest
expense - other
|
(808 | ) | (21,274 | ) | (9,712 | ) | - | (31,794 | ) | |||||||||||
Capitalized
interest
|
9 | 3,889 | 1,233 | - | 5,131 | |||||||||||||||
Total other
income (expense)
|
81,395 | (19,779 | ) | (8,740 | ) | (76,525 | ) | (23,649 | ) | |||||||||||
INCOME
BEFORE INCOME TAXES
|
199,388 | 44,297 | 81,275 | (76,525 | ) | 248,435 | ||||||||||||||
INCOME
TAXES
|
44,624 | 19,850 | 29,197 | - | 93,671 | |||||||||||||||
NET
INCOME
|
$ | 154,764 | $ | 24,447 | $ | 52,078 | $ | (76,525 | ) | $ | 154,764 |
FIRSTENERGY
SOLUTIONS CORP.
|
||||||||||||||||||||
CONSOLIDATING
STATEMENTS OF INCOME
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
For
the Nine Months Ended September 30, 2008
|
FES
|
FGCO
|
NGC
|
Eliminations
|
Consolidated
|
|||||||||||||||
(In
thousands)
|
||||||||||||||||||||
REVENUES
|
$ | 3,387,258 | $ | 1,707,320 | $ | 879,729 | $ | (2,562,309 | ) | $ | 3,411,998 | |||||||||
EXPENSES:
|
||||||||||||||||||||
Fuel
|
13,920 | 876,077 | 92,188 | - | 982,185 | |||||||||||||||
Purchased
power from non-affiliates
|
648,556 | - | - | - | 648,556 | |||||||||||||||
Purchased
power from affiliates
|
2,549,892 | 12,417 | 75,834 | (2,562,309 | ) | 75,834 | ||||||||||||||
Other
operating expenses
|
103,034 | 342,041 | 381,826 | 36,567 | 863,468 | |||||||||||||||
Provision for
depreciation
|
3,885 | 90,058 | 80,646 | (4,054 | ) | 170,535 | ||||||||||||||
General
taxes
|
14,971 | 33,842 | 15,915 | - | 64,728 | |||||||||||||||
Total
expenses
|
3,334,258 | 1,354,435 | 646,409 | (2,529,796 | ) | 2,805,306 | ||||||||||||||
OPERATING
INCOME
|
53,000 | 352,885 | 233,320 | (32,513 | ) | 606,692 | ||||||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||||||
Miscellaneous
income (expense), including
|
||||||||||||||||||||
net income
from equity investees
|
323,092 | (1,234 | ) | (2,699 | ) | (305,710 | ) | 13,449 | ||||||||||||
Interest
expense - affiliates
|
(252 | ) | (18,172 | ) | (7,529 | ) | - | (25,953 | ) | |||||||||||
Interest
expense - other
|
(19,105 | ) | (73,112 | ) | (38,833 | ) | 49,241 | (81,809 | ) | |||||||||||
Capitalized
interest
|
90 | 27,460 | 2,049 | - | 29,599 | |||||||||||||||
Total other
income (expense)
|
303,825 | (65,058 | ) | (47,012 | ) | (256,469 | ) | (64,714 | ) | |||||||||||
INCOME
BEFORE INCOME TAXES
|
356,825 | 287,827 | 186,308 | (288,982 | ) | 541,978 | ||||||||||||||
INCOME
TAXES
|
13,092 | 109,615 | 68,597 | 6,941 | 198,245 | |||||||||||||||
NET
INCOME
|
$ | 343,733 | $ | 178,212 | $ | 117,711 | $ | (295,923 | ) | $ | 343,733 |
FIRSTENERGY
SOLUTIONS CORP.
|
||||||||||||||||||||
CONSOLIDATING
STATEMENTS OF INCOME
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
For
the Nine Months Ended September 30, 2007
|
FES
|
FGCO
|
NGC
|
Eliminations
|
Consolidated
|
|||||||||||||||
(In
thousands)
|
||||||||||||||||||||
REVENUES
|
$ | 3,274,694 | $ | 1,501,112 | $ | 793,255 | $ | (2,311,129 | ) | $ | 3,257,932 | |||||||||
EXPENSES:
|
||||||||||||||||||||
Fuel
|
20,824 | 698,643 | 84,734 | - | 804,201 | |||||||||||||||
Purchased
power from non-affiliates
|
577,831 | - | - | - | 577,831 | |||||||||||||||
Purchased
power from affiliates
|
2,290,305 | 176,654 | 53,746 | (2,311,129 | ) | 209,576 | ||||||||||||||
Other
operating expenses
|
123,596 | 240,774 | 367,404 | - | 731,774 | |||||||||||||||
Provision for
depreciation
|
1,572 | 74,844 | 68,614 | - | 145,030 | |||||||||||||||
General
taxes
|
15,942 | 31,406 | 17,522 | - | 64,870 | |||||||||||||||
Total
expenses
|
3,030,070 | 1,222,321 | 592,020 | (2,311,129 | ) | 2,533,282 | ||||||||||||||
OPERATING
INCOME
|
244,624 | 278,791 | 201,235 | - | 724,650 | |||||||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||||||
Miscellaneous
income, including
|
||||||||||||||||||||
net income
from equity investees
|
271,599 | 2,669 | 13,350 | (239,862 | ) | 47,756 | ||||||||||||||
Interest
expense - affiliates
|
(676 | ) | (47,090 | ) | (14,138 | ) | - | (61,904 | ) | |||||||||||
Interest
expense - other
|
(7,966 | ) | (34,150 | ) | (28,729 | ) | - | (70,845 | ) | |||||||||||
Capitalized
interest
|
20 | 9,044 | 3,699 | - | 12,763 | |||||||||||||||
Total other
income (expense)
|
262,977 | (69,527 | ) | (25,818 | ) | (239,862 | ) | (72,230 | ) | |||||||||||
INCOME
BEFORE INCOME TAXES
|
507,601 | 209,264 | 175,417 | (239,862 | ) | 652,420 | ||||||||||||||
INCOME
TAXES
|
98,917 | 82,031 | 62,788 | - | 243,736 | |||||||||||||||
NET
INCOME
|
$ | 408,684 | $ | 127,233 | $ | 112,629 | $ | (239,862 | ) | $ | 408,684 |
FIRSTENERGY
SOLUTIONS CORP.
|
||||||||||||||||||||
CONSOLIDATING
BALANCE SHEETS
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
As
of September 30, 2008
|
FES
|
FGCO
|
NGC
|
Eliminations
|
Consolidated
|
|||||||||||||||
(In
thousands)
|
||||||||||||||||||||
ASSETS
|
||||||||||||||||||||
CURRENT
ASSETS:
|
||||||||||||||||||||
Cash and cash
equivalents
|
$ | 2 | $ | - | $ | - | $ | - | $ | 2 | ||||||||||
Receivables-
|
||||||||||||||||||||
Customers
|
137,126 | - | - | - | 137,126 | |||||||||||||||
Associated
companies
|
267,777 | 195,005 | 100,481 | (299,484 | ) | 263,779 | ||||||||||||||
Other
|
910 | 1,595 | 20,419 | - | 22,924 | |||||||||||||||
Notes
receivable from associated companies
|
118,526 | 38,400 | - | - | 156,926 | |||||||||||||||
Materials and
supplies, at average cost
|
3,519 | 288,623 | 205,134 | - | 497,276 | |||||||||||||||
Prepayments
and other
|
64,585 | 84,138 | 30,807 | - | 179,530 | |||||||||||||||
592,445 | 607,761 | 356,841 | (299,484 | ) | 1,257,563 | |||||||||||||||
PROPERTY,
PLANT AND EQUIPMENT:
|
||||||||||||||||||||
In
service
|
108,733 | 5,413,310 | 4,704,478 | (391,859 | ) | 9,834,662 | ||||||||||||||
Less -
Accumulated provision for depreciation
|
10,990 | 2,712,638 | 1,658,863 | (170,774 | ) | 4,211,717 | ||||||||||||||
97,743 | 2,700,672 | 3,045,615 | (221,085 | ) | 5,622,945 | |||||||||||||||
Construction
work in progress
|
2,827 | 1,225,381 | 157,444 | - | 1,385,652 | |||||||||||||||
100,570 | 3,926,053 | 3,203,059 | (221,085 | ) | 7,008,597 | |||||||||||||||
OTHER
PROPERTY AND INVESTMENTS:
|
||||||||||||||||||||
Nuclear plant
decommissioning trusts
|
- | - | 1,145,384 | - | 1,145,384 | |||||||||||||||
Long-term
notes receivable from associated companies
|
- | - | 62,900 | - | 62,900 | |||||||||||||||
Investment in
associated companies
|
3,581,979 | - | - | (3,581,979 | ) | - | ||||||||||||||
Other
|
2,124 | 38,247 | 202 | - | 40,573 | |||||||||||||||
3,584,103 | 38,247 | 1,208,486 | (3,581,979 | ) | 1,248,857 | |||||||||||||||
DEFERRED
CHARGES AND OTHER ASSETS:
|
||||||||||||||||||||
Accumulated
deferred income taxes
|
9,655 | 471,718 | - | (251,032 | ) | 230,341 | ||||||||||||||
Lease
assignment receivable from associated companies
|
- | 71,356 | - | - | 71,356 | |||||||||||||||
Goodwill
|
24,248 | - | - | - | 24,248 | |||||||||||||||
Property
taxes
|
- | 25,007 | 22,767 | - | 47,774 | |||||||||||||||
Pension
assets
|
3,208 | 11,556 | - | - | 14,764 | |||||||||||||||
Unamortized
sale and leaseback costs
|
- | 8,445 | - | 48,920 | 57,365 | |||||||||||||||
Other
|
18,343 | 59,511 | 18,717 | (46,869 | ) | 49,702 | ||||||||||||||
55,454 | 647,593 | 41,484 | (248,981 | ) | 495,550 | |||||||||||||||
$ | 4,332,572 | $ | 5,219,654 | $ | 4,809,870 | $ | (4,351,529 | ) | $ | 10,010,567 | ||||||||||
LIABILITIES
AND CAPITALIZATION
|
||||||||||||||||||||
CURRENT
LIABILITIES:
|
||||||||||||||||||||
Currently
payable long-term debt
|
$ | 4,679 | $ | 873,562 | $ | 1,077,289 | $ | (17,315 | ) | $ | 1,938,215 | |||||||||
Short-term
borrowings-
|
||||||||||||||||||||
Associated
companies
|
- | 147,108 | 164,642 | - | 311,750 | |||||||||||||||
Other
|
1,000,000 | - | - | - | 1,000,000 | |||||||||||||||
Accounts
payable-
|
||||||||||||||||||||
Associated
companies
|
276,155 | 202,678 | 158,215 | (275,601 | ) | 361,447 | ||||||||||||||
Other
|
36,724 | 126,449 | - | - | 163,173 | |||||||||||||||
Accrued
taxes
|
4,109 | 88,826 | 17,661 | (29,877 | ) | 80,719 | ||||||||||||||
Other
|
36,491 | 116,637 | 26,777 | 38,009 | 217,914 | |||||||||||||||
1,358,158 | 1,555,260 | 1,444,584 | (284,784 | ) | 4,073,218 | |||||||||||||||
CAPITALIZATION:
|
||||||||||||||||||||
Common
stockholder's equity
|
2,916,934 | 1,813,911 | 1,755,054 | (3,568,965 | ) | 2,916,934 | ||||||||||||||
Long-term debt
and other long-term obligations
|
40,333 | 1,364,207 | 451,365 | (1,296,982 | ) | 558,923 | ||||||||||||||
2,957,267 | 3,178,118 | 2,206,419 | (4,865,947 | ) | 3,475,857 | |||||||||||||||
NONCURRENT
LIABILITIES:
|
||||||||||||||||||||
Deferred gain
on sale and leaseback transaction
|
- | - | - | 1,035,013 | 1,035,013 | |||||||||||||||
Accumulated
deferred income taxes
|
- | - | 235,811 | (235,811 | ) | - | ||||||||||||||
Accumulated
deferred investment tax credits
|
- | 40,209 | 23,759 | - | 63,968 | |||||||||||||||
Asset
retirement obligations
|
- | 24,148 | 825,327 | - | 849,475 | |||||||||||||||
Retirement
benefits
|
9,745 | 57,822 | - | - | 67,567 | |||||||||||||||
Property
taxes
|
- | 25,328 | 22,767 | - | 48,095 | |||||||||||||||
Lease market
valuation liability
|
- | 319,129 | - | - | 319,129 | |||||||||||||||
Other
|
7,402 | 19,640 | 51,203 | - | 78,245 | |||||||||||||||
17,147 | 486,276 | 1,158,867 | 799,202 | 2,461,492 | ||||||||||||||||
$ | 4,332,572 | $ | 5,219,654 | $ | 4,809,870 | $ | (4,351,529 | ) | $ | 10,010,567 |
FIRSTENERGY
SOLUTIONS CORP.
|
||||||||||||||||||||
CONSOLIDATING
BALANCE SHEETS
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
As
of December 31, 2007
|
FES
|
FGCO
|
NGC
|
Eliminations
|
Consolidated
|
|||||||||||||||
(In
thousands)
|
||||||||||||||||||||
ASSETS
|
||||||||||||||||||||
CURRENT
ASSETS:
|
||||||||||||||||||||
Cash and cash
equivalents
|
$ | 2 | $ | - | $ | - | $ | - | $ | 2 | ||||||||||
Receivables-
|
||||||||||||||||||||
Customers
|
133,846 | - | - | - | 133,846 | |||||||||||||||
Associated
companies
|
327,715 | 237,202 | 98,238 | (286,656 | ) | 376,499 | ||||||||||||||
Other
|
2,845 | 978 | - | - | 3,823 | |||||||||||||||
Notes
receivable from associated companies
|
23,772 | - | 69,012 | - | 92,784 | |||||||||||||||
Materials and
supplies, at average cost
|
195 | 215,986 | 210,834 | - | 427,015 | |||||||||||||||
Prepayments
and other
|
67,981 | 21,605 | 2,754 | - | 92,340 | |||||||||||||||
556,356 | 475,771 | 380,838 | (286,656 | ) | 1,126,309 | |||||||||||||||
PROPERTY,
PLANT AND EQUIPMENT:
|
||||||||||||||||||||
In
service
|
25,513 | 5,065,373 | 3,595,964 | (392,082 | ) | 8,294,768 | ||||||||||||||
Less -
Accumulated provision for depreciation
|
7,503 | 2,553,554 | 1,497,712 | (166,756 | ) | 3,892,013 | ||||||||||||||
18,010 | 2,511,819 | 2,098,252 | (225,326 | ) | 4,402,755 | |||||||||||||||
Construction
work in progress
|
1,176 | 571,672 | 188,853 | - | 761,701 | |||||||||||||||
19,186 | 3,083,491 | 2,287,105 | (225,326 | ) | 5,164,456 | |||||||||||||||
OTHER
PROPERTY AND INVESTMENTS:
|
||||||||||||||||||||
Nuclear plant
decommissioning trusts
|
- | - | 1,332,913 | - | 1,332,913 | |||||||||||||||
Long-term
notes receivable from associated companies
|
- | - | 62,900 | - | 62,900 | |||||||||||||||
Investment in
associated companies
|
2,516,838 | - | - | (2,516,838 | ) | - | ||||||||||||||
Other
|
2,732 | 37,071 | 201 | - | 40,004 | |||||||||||||||
2,519,570 | 37,071 | 1,396,014 | (2,516,838 | ) | 1,435,817 | |||||||||||||||
DEFERRED
CHARGES AND OTHER ASSETS:
|
||||||||||||||||||||
Accumulated
deferred income taxes
|
16,978 | 522,216 | - | (262,271 | ) | 276,923 | ||||||||||||||
Lease
assignment receivable from associated companies
|
- | 215,258 | - | - | 215,258 | |||||||||||||||
Goodwill
|
24,248 | - | - | - | 24,248 | |||||||||||||||
Property
taxes
|
- | 25,007 | 22,767 | - | 47,774 | |||||||||||||||
Pension
asset
|
3,217 | 13,506 | - | - | 16,723 | |||||||||||||||
Unamortized
sale and leaseback costs
|
- | 27,597 | - | 43,206 | 70,803 | |||||||||||||||
Other
|
22,956 | 52,971 | 6,159 | (38,133 | ) | 43,953 | ||||||||||||||
67,399 | 856,555 | 28,926 | (257,198 | ) | 695,682 | |||||||||||||||
$ | 3,162,511 | $ | 4,452,888 | $ | 4,092,883 | $ | (3,286,018 | ) | $ | 8,422,264 | ||||||||||
LIABILITIES
AND CAPITALIZATION
|
||||||||||||||||||||
CURRENT
LIABILITIES:
|
||||||||||||||||||||
Currently
payable long-term debt
|
$ | - | $ | 596,827 | $ | 861,265 | $ | (16,896 | ) | $ | 1,441,196 | |||||||||
Short-term
borrowings-
|
||||||||||||||||||||
Associated
companies
|
- | 238,786 | 25,278 | - | 264,064 | |||||||||||||||
Other
|
300,000 | - | - | - | 300,000 | |||||||||||||||
Accounts
payable-
|
||||||||||||||||||||
Associated
companies
|
287,029 | 175,965 | 268,926 | (286,656 | ) | 445,264 | ||||||||||||||
Other
|
56,194 | 120,927 | - | - | 177,121 | |||||||||||||||
Accrued
taxes
|
18,831 | 125,227 | 28,229 | (836 | ) | 171,451 | ||||||||||||||
Other
|
57,705 | 131,404 | 11,972 | 36,725 | 237,806 | |||||||||||||||
719,759 | 1,389,136 | 1,195,670 | (267,663 | ) | 3,036,902 | |||||||||||||||
CAPITALIZATION:
|
||||||||||||||||||||
Common
stockholder's equity
|
2,414,231 | 951,542 | 1,562,069 | (2,513,611 | ) | 2,414,231 | ||||||||||||||
Long-term debt
and other long-term obligations
|
- | 1,597,028 | 242,400 | (1,305,716 | ) | 533,712 | ||||||||||||||
2,414,231 | 2,548,570 | 1,804,469 | (3,819,327 | ) | 2,947,943 | |||||||||||||||
NONCURRENT
LIABILITIES:
|
||||||||||||||||||||
Deferred gain
on sale and leaseback transaction
|
- | - | - | 1,060,119 | 1,060,119 | |||||||||||||||
Accumulated
deferred income taxes
|
- | - | 259,147 | (259,147 | ) | - | ||||||||||||||
Accumulated
deferred investment tax credits
|
- | 36,054 | 25,062 | - | 61,116 | |||||||||||||||
Asset
retirement obligations
|
- | 24,346 | 785,768 | - | 810,114 | |||||||||||||||
Retirement
benefits
|
8,721 | 54,415 | - | - | 63,136 | |||||||||||||||
Property
taxes
|
- | 25,328 | 22,767 | - | 48,095 | |||||||||||||||
Lease market
valuation liability
|
- | 353,210 | - | - | 353,210 | |||||||||||||||
Other
|
19,800 | 21,829 | - | - | 41,629 | |||||||||||||||
28,521 | 515,182 | 1,092,744 | 800,972 | 2,437,419 | ||||||||||||||||
$ | 3,162,511 | $ | 4,452,888 | $ | 4,092,883 | $ | (3,286,018 | ) | $ | 8,422,264 |
FIRSTENERGY
SOLUTIONS CORP.
|
||||||||||||||||||||
CONDENSED
CONSOLIDATING STATEMENTS OF CASH FLOWS
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
For
the Nine Months Ended September 30, 2008
|
FES | FGCO | NGC | Eliminations | Consolidated | |||||||||||||||
(In
thousands)
|
||||||||||||||||||||
NET
CASH PROVIDED FROM OPERATING ACTIVITIES:
|
$ | 47,463 | $ | 267,933 | $ | 247,054 | $ | (8,317 | ) | $ | 554,133 | |||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||
New
Financing-
|
||||||||||||||||||||
Long-term
debt
|
- | 328,325 | 209,050 | - | 537,375 | |||||||||||||||
Equity
contribution from parent
|
280,000 | 675,000 | 175,000 | (850,000 | ) | 280,000 | ||||||||||||||
Short-term
borrowings, net
|
700,000 | - | 139,363 | (91,677 | ) | 747,686 | ||||||||||||||
Redemptions
and Repayments-
|
||||||||||||||||||||
Long-term
debt
|
(1,777 | ) | (286,776 | ) | (180,666 | ) | 8,317 | (460,902 | ) | |||||||||||
Short-term
borrowings, net
|
- | (91,677 | ) | - | 91,677 | - | ||||||||||||||
Common stock
dividend payment
|
(43,000 | ) | - | - | - | (43,000 | ) | |||||||||||||
Net cash
provided from financing activities
|
935,223 | 624,872 | 342,747 | (841,683 | ) | 1,061,159 | ||||||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||
Property
additions
|
(38,481 | ) | (778,329 | ) | (600,395 | ) | - | (1,417,205 | ) | |||||||||||
Proceeds from
asset sales
|
- | 15,218 | - | - | 15,218 | |||||||||||||||
Sales of
investment securities held in trusts
|
- | - | 596,291 | - | 596,291 | |||||||||||||||
Purchases of
investment securities held in trusts
|
- | - | (624,899 | ) | - | (624,899 | ) | |||||||||||||
Loan
repayments from (loans to) associated companies, net
|
(94,755 | ) | (38,399 | ) | 69,012 | - | (64,142 | ) | ||||||||||||
Investment in
subsidiary
|
(850,000 | ) | - | - | 850,000 | - | ||||||||||||||
Restricted
funds for debt redemption
|
- | (52,090 | ) | (29,550 | ) | - | (81,640 | ) | ||||||||||||
Other
|
550 | (39,205 | ) | (260 | ) | - | (38,915 | ) | ||||||||||||
Net cash used
for investing activities
|
(982,686 | ) | (892,805 | ) | (589,801 | ) | 850,000 | (1,615,292 | ) | |||||||||||
Net change in
cash and cash equivalents
|
- | - | - | - | - | |||||||||||||||
Cash and cash
equivalents at beginning of period
|
2 | - | - | - | 2 | |||||||||||||||
Cash and cash
equivalents at end of period
|
$ | 2 | $ | - | $ | - | $ | - | $ | 2 |
FIRSTENERGY
SOLUTIONS CORP.
|
||||||||||||||||||||
CONDENSED
CONSOLIDATING STATEMENTS OF CASH FLOWS
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
For
the Nine Months Ended September 30, 2007
|
FES
|
FGCO
|
NGC
|
Eliminations
|
Consolidated
|
|||||||||||||||
(In
thousands)
|
||||||||||||||||||||
NET
CASH PROVIDED FROM (USED FOR)
|
||||||||||||||||||||
OPERATING
ACTIVITIES
|
$ | (7,937 | ) | $ | 350,927 | $ | 179,037 | $ | - | $ | 522,027 | |||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||
New
Financing-
|
||||||||||||||||||||
Long-term
debt
|
- | 1,328,919 | - | (1,328,919 | ) | - | ||||||||||||||
Equity
contribution from parent
|
700,000 | 700,000 | - | (700,000 | ) | 700,000 | ||||||||||||||
Short-term
borrowings, net
|
223,942 | - | 13,128 | (237,070 | ) | - | ||||||||||||||
Redemptions
and Repayments-
|
||||||||||||||||||||
Common
stock
|
(600,000 | ) | - | - | - | (600,000 | ) | |||||||||||||
Long-term
debt
|
- | (795,019 | ) | (315,155 | ) | - | (1,110,174 | ) | ||||||||||||
Short-term
borrowings, net
|
- | (1,022,197 | ) | - | 237,070 | (785,127 | ) | |||||||||||||
Common stock
dividend payment
|
(67,000 | ) | - | - | - | (67,000 | ) | |||||||||||||
Net cash
provided from (used for) financing activities
|
256,942 | 211,703 | (302,027 | ) | (2,028,919 | ) | (1,862,301 | ) | ||||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||
Property
additions
|
(10,119 | ) | (332,499 | ) | (140,289 | ) | - | (482,907 | ) | |||||||||||
Proceeds from
asset sales
|
- | 12,990 | - | - | 12,990 | |||||||||||||||
Proceeds from
sale and leaseback transaction
|
- | - | - | 1,328,919 | 1,328,919 | |||||||||||||||
Sales of
investment securities held in trusts
|
- | - | 521,535 | - | 521,535 | |||||||||||||||
Purchases of
investment securities held in trusts
|
- | - | (552,779 | ) | - | (552,779 | ) | |||||||||||||
Loan
repayments from (loans to) associated companies, net
|
460,023 | (242,612 | ) | 292,896 | - | 510,307 | ||||||||||||||
Investment in
subsidiary
|
(700,000 | ) | - | 700,000 | - | |||||||||||||||
Other
|
1,091 | (509 | ) | 1,627 | - | 2,209 | ||||||||||||||
Net cash
provided from (used for) investing activities
|
(249,005 | ) | (562,630 | ) | 122,990 | 2,028,919 | 1,340,274 | |||||||||||||
Net change in
cash and cash equivalents
|
- | - | - | - | - | |||||||||||||||
Cash and cash
equivalents at beginning of period
|
2 | - | - | - | 2 | |||||||||||||||
Cash and cash
equivalents at end of period
|
$ | 2 | $ | - | $ | - | $ | - | $ | 2 |
Exhibit
Number
|
|||
OE
|
|||
15
|
Letter from
independent registered public accounting firm
|
||
31.1
|
Certification
of chief executive officer, as adopted pursuant to Rule
13a-14(a)
|
||
31.2
|
Certification
of chief financial officer, as adopted pursuant to Rule
13a-14(a)
|
||
32
|
Certification
of chief executive officer and chief financial officer, pursuant to 18
U.S.C. Section 1350
|
||
CEI
|
|||
15
|
Letter from
independent registered public accounting firm
|
||
31.1
|
Certification
of chief executive officer, as adopted pursuant to Rule
13a-14(a)
|
||
31.2
|
Certification
of chief financial officer, as adopted pursuant to Rule
13a-14(a)
|
||
32
|
Certification
of chief executive officer and chief financial officer, pursuant to 18
U.S.C. Section 1350
|
||
TE
|
|||
15
|
Letter from
independent registered public accounting firm
|
||
31.1
|
Certification
of chief executive officer, as adopted pursuant to Rule
13a-14(a)
|
||
31.2
|
Certification
of chief financial officer, as adopted pursuant to Rule
13a-14(a)
|
||
32
|
Certification
of chief executive officer and chief financial officer, pursuant to 18
U.S.C. Section 1350
|
||
Penelec
|
|||
15
|
Letter from
independent registered public accounting firm
|
||
31.1
|
Certification
of chief executive officer, as adopted pursuant to Rule
13a-14(a)
|
||
31.2
|
Certification
of chief financial officer, as adopted pursuant to Rule
13a-14(a)
|
||
32
|
Certification
of chief executive officer and chief financial officer, pursuant to 18
U.S.C. Section 1350
|
OHIO EDISON
COMPANY
|
|
Registrant
|
|
THE
CLEVELAND ELECTRIC
|
|
ILLUMINATING
COMPANY
|
|
Registrant
|
|
THE TOLEDO EDISON
COMPANY
|
|
Registrant
|
|
PENNSYLVANIA ELECTRIC
COMPANY
|
|
Registrant
|
/s/ Harvey
L. Wagner
|
|
Harvey L.
Wagner
|
|
Vice President
and Controller
|