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 ( )
No (X)
|
Ohio Edison
Company, The Cleveland Electric Illuminating Company, The Toledo Edison
Company and Pennsylvania Electric
Company
|
Yes (X) No
( )
|
The Cleveland
Electric Illuminating Company and The Toledo Edison
Company
|
Yes ( )
No (X)
|
Ohio Edison
Company and Pennsylvania Electric
Company
|
Yes (X) No ( )
|
Ohio Edison
Company and Pennsylvania Electric Company
|
Yes ( ) No (X)
|
The Cleveland
Electric Illuminating Company and The Toledo Edison
Company
|
(X)
|
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 FEBRUARY 28, 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
|
PART
OF FORM 10-K INTO WHICH
|
||
DOCUMENT
|
DOCUMENT
IS INCORPORATED
|
|
FirstEnergy
Corp. Annual Report to Stockholders for
|
||
the fiscal
year ended December 31, 2007
|
Part
II
|
|
Proxy
Statement for 2008 Annual Meeting of Stockholders
|
||
to be held
May 20, 2008
|
Part
III
|
·
|
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.
|
Contents
|
Page
|
|
Glossary of Terms
|
ii-iv
|
|
Part
II. Item 8. Financial Statements and Supplementary
Data.
|
1
|
|
Ohio Edison
Company
|
||
Report of
Independent Registered Public Accounting Firm
|
2
|
|
Consolidated
Statements of Income
|
3
|
|
Consolidated
Balance Sheets
|
4
|
|
Consolidated
Statements of Capitalization
|
5
|
|
Consolidated
Statements of Common Stockholder’s Equity
|
6
|
|
Consolidated
Statements of Cash Flows
|
7
|
|
The Cleveland Electric
Illuminating Company
|
||
Report of
Independent Registered Public Accounting Firm
|
8
|
|
Consolidated
Statements of Income
|
9
|
|
Consolidated
Balance Sheets
|
10
|
|
Consolidated
Statements of Capitalization
|
11
|
|
Consolidated
Statements of Common Stockholder’s Equity
|
12
|
|
Consolidated
Statements of Cash Flows
|
13
|
|
The Toledo Edison
Company
|
||
Report of
Independent Registered Public Accounting Firm
|
14
|
|
Consolidated
Statements of Income
|
15
|
|
Consolidated
Balance Sheets
|
16
|
|
Consolidated
Statements of Capitalization
|
17
|
|
Consolidated
Statements of Common Stockholder’s Equity
|
18
|
|
Consolidated
Statements of Cash Flows
|
19
|
|
Pennsylvania Electric
Company
|
||
Report of
Independent Registered Public Accounting Firm
|
20
|
|
Consolidated
Statements of Income
|
21
|
|
Consolidated
Balance Sheets
|
22
|
|
Consolidated
Statements of Capitalization
|
23
|
|
Consolidated
Statements of Common Stockholder’s Equity
|
24
|
|
Consolidated
Statements of Cash Flows
|
25
|
|
Combined Notes to Consolidated
Financial Statements
|
26-86
|
|
Item
9A(T). Controls and Procedures.
|
87
|
|
Item
15. Exhibits.
|
88
|
ATSI
|
American
Transmission Systems, Inc., owns and operates transmission
facilities
|
CEI
|
The Cleveland
Electric Illuminating Company, an Ohio electric utility operating
subsidiary
|
Centerior
|
Centerior
Energy Corporation, former parent of CEI and TE, which merged with OE to
form
FirstEnergy on November 8, 1997
|
Companies
|
OE, CEI, TE,
Penn, JCP&L, Met-Ed and Penelec
|
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
|
MYR
|
MYR Group,
Inc., a utility infrastructure construction service
company
|
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
|
Pennsylvania
Companies
|
Met-Ed,
Penelec and Penn
|
Penelec
|
Pennsylvania
Electric Company, a Pennsylvania electric utility operating
subsidiary
|
Penn
|
Pennsylvania
Power Company, a Pennsylvania electric utility operating subsidiary of
OE
|
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
|
TE
|
The Toledo
Edison Company, an Ohio electric utility operating
subsidiary
|
The
following abbreviations and acronyms are used to identify frequently used
terms in this report:
|
|
AEP
|
American
Electric Power Company, Inc.
|
ALJ
|
Administrative
Law Judge
|
AOCI
|
Accumulated
Other Comprehensive Income
|
AOCL
|
Accumulated
Other Comprehensive Loss
|
APIC
|
Additional
Paid-In Capital
|
AQC
|
Air Quality
Control
|
ARB
|
Accounting
Research Bulletin
|
ARO
|
Asset
Retirement Obligation
|
BGS
|
Basic
Generation Service
|
BPJ
|
Best
Professional Judgment
|
CAA
|
Clean Air
Act
|
CAIR
|
Clean Air
Interstate Rule
|
CAMR
|
Clean Air
Mercury Rule
|
CAVR
|
Clean Air
Visibility Rule
|
CAT
|
Commercial
Activity Tax
|
CBP
|
Competitive
Bid Process
|
CO2
|
Carbon
Dioxide
|
CTC
|
Competitive
Transition Charge
|
DFI
|
Demand for
Information
|
DOE
|
United States
Department of Energy
|
DOJ
|
United States
Department of Justice
|
DRA
|
Division of
Ratepayer Advocate
|
ECAR
|
East Central
Area Reliability Coordination Agreement
|
ECO
|
Electro-Catalytic
Oxidation
|
EIS
|
Energy
Independence Strategy
|
EITF
|
Emerging
Issues Task Force
|
EITF
06-11
|
EITF 06-11,
“Accounting for Income Tax Benefits of Dividends or Share-based Payment
Awards”
|
EMP
|
Energy Master
Plan
|
EPA
|
Environmental
Protection Agency
|
EPACT
|
Energy Policy
Act of 2005
|
FASB
|
Financial
Accounting Standards Board
|
FERC
|
Federal Energy
Regulatory Commission
|
FIN
|
FASB
Interpretation
|
FIN
39-1
|
FIN 39-1,
“Amendment of FASB Interpretation No. 39”
|
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
Bonds
|
FSP
|
FASB Staff
Position
|
FSP SFAS
115-1
and
SFAS 124-1
|
FSP SFAS 115-1
and SFAS 124-1, “The Meaning of Other-Than-Temporary Impairment and
its
Application
to Certain Investments”
|
FTR
|
Financial
Transmission Rights
|
GAAP
|
Accounting
Principles Generally Accepted in the United States
|
GHG
|
Greenhouse
Gases
|
HVAC
|
Heating,
Ventilation and Air-conditioning
|
IRS
|
Internal
Revenue Service
|
ISO
|
Independent
System Operator
|
kv
|
Kilovolt
|
KWH
|
Kilowatt-hours
|
LOC
|
Letter of
Credit
|
MEIUG
|
Met-Ed
Industrial Users Group
|
MISO
|
Midwest
Independent Transmission System Operator, Inc.
|
MTC
|
Market
Transition Charge
|
MW
|
Megawatts
|
NAAQS
|
National
Ambient Air Quality Standards
|
NERC
|
North American
Electric Reliability Corporation
|
NJBPU
|
New Jersey
Board of Public Utilities
|
NOPR
|
Notice of
Proposed Rulemaking
|
NOV
|
Notice of
Violation
|
NOX
|
Nitrogen
Oxide
|
NRC
|
Nuclear
Regulatory Commission
|
NSR
|
New Source
Review
|
NUG
|
Non-Utility
Generation
|
NUGC
|
Non-Utility
Generation Charge
|
OCA
|
Office of
Consumer Advocate
|
OCI
|
Other
Comprehensive Income
|
OPEB
|
Other
Post-Employment Benefits
|
PICA
|
Penelec
Industrial Customer Alliance
|
PJM
|
PJM
Interconnection L. L. C.
|
PLR
|
Provider of
Last Resort; an electric utility’s obligation to provide generation
service to customers
whose alternative supplier fails to deliver service
|
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
|
REC
|
Renewable
Energy Certificate
|
RECB
|
Regional
Expansion Criteria and Benefits
|
RFP
|
Request for
Proposal
|
ROP
|
Reactor
Oversight Process
|
RSP
|
Rate
Stabilization Plan
|
RTC
|
Regulatory
Transition Charge
|
RTO
|
Regional
Transmission Organization
|
S&P
|
Standard &
Poor’s Ratings Service
|
SBC
|
Societal
Benefits Charge
|
SCR
|
Selective
Catalytic Reduction
|
SEC
|
U.S.
Securities and Exchange Commission
|
SECA
|
Seams
Elimination Cost Adjustment
|
SERP
|
Supplemental
Executive Retirement Plan
|
SFAS
|
Statement of
Financial Accounting Standards
|
SFAS
13
|
SFAS No. 13,
“Accounting for Leases”
|
SFAS
71
|
SFAS No. 71,
"Accounting for the Effects of Certain Types of
Regulation"
|
SFAS
101
|
SFAS No. 101,
"Accounting for Discontinuation of Application of SFAS
71"
|
SFAS
107
|
SFAS No. 107,
“Disclosure about Fair Value of Financial Instruments”
|
SFAS
109
|
SFAS No. 109,
“Accounting for Income Taxes”
|
SFAS
115
|
SFAS No. 115,
"Accounting for Certain Investments in Debt and Equity
Securities"
|
SFAS
123(R)
|
SFAS No.
123(R), "Share-Based Payment"
|
SFAS
133
|
SFAS No. 133,
“Accounting for Derivative Instruments and Hedging
Activities”
|
SFAS
141(R)
|
SFAS No.
141(R), “Business Combinations”
|
SFAS
142
|
SFAS No. 142,
"Goodwill and Other Intangible Assets"
|
SFAS
143
|
SFAS No. 143,
"Accounting for Asset Retirement Obligations"
|
SFAS
144
|
SFAS No. 144,
"Accounting for the Impairment or Disposal of Long-Lived
Assets"
|
SFAS
157
|
SFAS No. 157,
“Fair Value Measurements”
|
SFAS
158
|
SFAS No. 158,
“Employers’ Accounting for Defined Benefit Pension and Other
Postretirement
Plans-an amendment of FASB Statements No. 87, 88, 106, and
132(R)”
|
SFAS
159
|
SFAS No. 159,
“The Fair Value Option for Financial Assets and Financial Liabilities –
Including an
Amendment of FASB Statement No. 115”
|
SFAS
160
|
SFAS No. 160,
“Non-controlling Interests in Consolidated Financial Statements – an
Amendment of ARB No. 51”
|
SIP
|
State
Implementation Plan(s) Under the Clean Air Act
|
SNCR
|
Selective
Non-Catalytic Reduction
|
SO2
|
Sulfur
Dioxide
|
TBC
|
Transition
Bond Charge
|
TMI-1
|
Three Mile
Island Unit 1
|
TMI-2
|
Three Mile
Island Unit 2
|
VIE
|
Variable
Interest Entity
|
PricewaterhouseCoopers
LLP
Cleveland,
Ohio
February 28,
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
|
||||||||||
For the Years Ended December
31,
|
2007
|
2006
|
2005
|
|||||||
(In
thousands)
|
||||||||||
REVENUES
(Note 3):
|
||||||||||
Electric
sales
|
$ | 2,375,306 | $ | 2,312,956 | $ | 2,861,043 | ||||
Excise
and gross receipts tax collections
|
116,223 | 114,500 | 114,510 | |||||||
Total
revenues
|
2,491,529 | 2,427,456 | 2,975,553 | |||||||
EXPENSES
(Note 3):
|
||||||||||
Fuel
|
11,691 | 11,047 | 53,113 | |||||||
Purchased
power
|
1,359,783 | 1,275,975 | 939,193 | |||||||
Nuclear
operating costs
|
174,696 | 186,377 | 337,901 | |||||||
Other
operating costs
|
381,339 | 378,717 | 404,763 | |||||||
Provision
for depreciation
|
77,405 | 72,982 | 108,583 | |||||||
Amortization
of regulatory assets
|
191,885 | 190,245 | 457,205 | |||||||
Deferral
of new regulatory assets
|
(177,633 | ) | (159,465 | ) | (151,032 | ) | ||||
General
taxes
|
181,104 | 180,446 | 193,284 | |||||||
Total
expenses
|
2,200,270 | 2,136,324 | 2,343,010 | |||||||
OPERATING
INCOME
|
291,259 | 291,132 | 632,543 | |||||||
OTHER
INCOME (EXPENSE) (Note 3):
|
||||||||||
Investment
income
|
85,848 | 130,853 | 99,269 | |||||||
Miscellaneous
income (expense)
|
4,409 | 1,751 | (25,190 | ) | ||||||
Interest
expense
|
(83,343 | ) | (90,355 | ) | (75,388 | ) | ||||
Capitalized
interest
|
266 | 2,198 | 10,849 | |||||||
Subsidiary's
preferred stock dividend requirements
|
- | (597 | ) | (1,689 | ) | |||||
Total
other income
|
7,180 | 43,850 | 7,851 | |||||||
INCOME
BEFORE INCOME TAXES AND CUMULATIVE
|
||||||||||
EFFECT
OF A CHANGE IN ACCOUNTING PRINCIPLE
|
298,439 | 334,982 | 640,394 | |||||||
INCOME
TAXES
|
101,273 | 123,343 | 309,996 | |||||||
INCOME
BEFORE CUMULATIVE EFFECT OF
|
||||||||||
A
CHANGE IN ACCOUNTING PRINCIPLE
|
197,166 | 211,639 | 330,398 | |||||||
Cumulative
effect of a change in accounting principle
|
||||||||||
(net
of income tax benefit of $9,223,000) (Note 2(G))
|
- | - | (16,343 | ) | ||||||
NET
INCOME
|
197,166 | 211,639 | 314,055 | |||||||
PREFERRED
STOCK DIVIDEND REQUIREMENTS
|
||||||||||
AND
REDEMPTION PREMIUM
|
- | 4,552 | 2,635 | |||||||
EARNINGS
ON COMMON STOCK
|
$ | 197,166 | $ | 207,087 | $ | 311,420 | ||||
The
accompanying Combined 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
|
|||||||
As of December
31,
|
2007
|
2006
|
|||||
(In
thousands)
|
|||||||
ASSETS
|
|||||||
CURRENT
ASSETS:
|
|||||||
Cash
and cash equivalents
|
$ | 732 | $ | 712 | |||
Receivables-
|
|||||||
Customers
(less accumulated provisions of $8,032,000 and $15,033,000,
respectively,
|
|||||||
for
uncollectible accounts)
|
248,990 | 234,781 | |||||
Associated
companies
|
185,437 | 141,084 | |||||
Other
(less accumulated provisions of $5,639,000 and $1,985,000,
respectively,
|
|||||||
for
uncollectible accounts)
|
12,395 | 13,496 | |||||
Notes
receivable from associated companies
|
595,859 | 458,647 | |||||
Prepayments
and other
|
10,341 | 13,606 | |||||
1,053,754 | 862,326 | ||||||
UTILITY
PLANT:
|
|||||||
In
service
|
2,769,880 | 2,632,207 | |||||
Less
- Accumulated provision for depreciation
|
1,090,862 | 1,021,918 | |||||
1,679,018 | 1,610,289 | ||||||
Construction
work in progress
|
50,061 | 42,016 | |||||
1,729,079 | 1,652,305 | ||||||
OTHER
PROPERTY AND INVESTMENTS:
|
|||||||
Long-term
notes receivable from associated companies
|
258,870 | 1,219,325 | |||||
Investment
in lease obligation bonds (Note 6)
|
253,894 | 291,393 | |||||
Nuclear
plant decommissioning trusts
|
127,252 | 118,209 | |||||
Other
|
36,037 | 38,160 | |||||
676,053 | 1,667,087 | ||||||
DEFERRED
CHARGES AND OTHER ASSETS:
|
|||||||
Regulatory
assets
|
737,326 | 741,564 | |||||
Pension
assets
|
228,518 | 68,420 | |||||
Property
taxes
|
65,520 | 60,080 | |||||
Unamortized
sale and leaseback costs
|
45,133 | 50,136 | |||||
Other
|
48,075 | 18,696 | |||||
1,124,572 | 938,896 | ||||||
$ | 4,583,458 | $ | 5,120,614 | ||||
LIABILITIES
AND CAPITALIZATION
|
|||||||
CURRENT
LIABILITIES:
|
|||||||
Currently
payable long-term debt
|
$ | 333,224 | $ | 159,852 | |||
Short-term
borrowings-
|
|||||||
Associated
companies
|
50,692 | 113,987 | |||||
Other
|
2,609 | 3,097 | |||||
Accounts
payable-
|
|||||||
Associated
companies
|
174,088 | 115,252 | |||||
Other
|
19,881 | 13,068 | |||||
Accrued
taxes
|
89,571 | 187,306 | |||||
Accrued
interest
|
22,378 | 24,712 | |||||
Other
|
65,163 | 64,519 | |||||
757,606 | 681,793 | ||||||
CAPITALIZATION
(See Consolidated Statements of
Capitalization):
|
|||||||
Common
stockholder's equity
|
1,576,175 | 1,972,385 | |||||
Long-term
debt and other long-term obligations
|
840,591 | 1,118,576 | |||||
2,416,766 | 3,090,961 | ||||||
NONCURRENT
LIABILITIES:
|
|||||||
Accumulated
deferred income taxes
|
781,012 | 674,288 | |||||
Accumulated
deferred investment tax credits
|
16,964 | 20,532 | |||||
Asset
retirement obligations
|
93,571 | 88,223 | |||||
Retirement
benefits
|
178,343 | 167,379 | |||||
Deferred
revenues - electric service programs
|
46,849 | 86,710 | |||||
Other
|
292,347 | 310,728 | |||||
1,409,086 | 1,347,860 | ||||||
COMMITMENTS
AND CONTINGENCIES (Notes 6 and 13)
|
|||||||
$ | 4,583,458 | $ | 5,120,614 | ||||
The
accompanying Combined 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 CAPITALIZATION
|
|||||||
As of December 31,
|
2007
|
2006
|
|||||
(In
thousands)
|
|||||||
COMMON
STOCKHOLDER'S EQUITY:
|
|||||||
Common
stock, without par value, 175,000,000 shares authorized,
|
|||||||
60
and 80 shares outstanding, respectively
|
$ | 1,220,512 | $ | 1,708,441 | |||
Accumulated
other comprehensive income (Note 2(F))
|
48,386 | 3,208 | |||||
Retained
earnings (Note 10(A))
|
307,277 | 260,736 | |||||
Total
|
1,576,175 | 1,972,385 | |||||
LONG-TERM
DEBT AND OTHER LONG-TERM OBLIGATIONS (Note 10(C)):
|
|||||||
Ohio
Edison Company-
|
|||||||
Secured
notes:
|
|||||||
5.375%
due 2028
|
13,522 | 13,522 | |||||
*
3.780% due 2029
|
- | 100,000 | |||||
*
3.750% due 2029
|
- | 6,450 | |||||
7.008%
weighted average interest rate due 2007-2010
|
3,900 | 8,253 | |||||
Total
|
17,422 | 128,225 | |||||
Unsecured
notes:
|
|||||||
4.000%
due 2008
|
175,000 | 175,000 | |||||
*
3.400% due 2014
|
50,000 | 50,000 | |||||
5.450%
due 2015
|
150,000 | 150,000 | |||||
6.400%
due 2016
|
250,000 | 250,000 | |||||
*
3.850% due 2018
|
33,000 | 33,000 | |||||
*
3.800% due 2018
|
23,000 | 23,000 | |||||
*
3.750% due 2023
|
50,000 | 50,000 | |||||
6.875%
due 2036
|
350,000 | 350,000 | |||||
Total
|
1,081,000 | 1,081,000 | |||||
Pennsylvania
Power Company-
|
|||||||
First
mortgage bonds:
|
|||||||
9.740%
due 2007-2019
|
11,721 | 12,695 | |||||
7.625%
due 2023
|
6,500 | 6,500 | |||||
Total
|
18,221 | 19,195 | |||||
Secured
notes:
|
|||||||
5.400%
due 2013
|
1,000 | 1,000 | |||||
5.375%
due 2028
|
1,734 | 1,734 | |||||
Total
|
2,734 | 2,734 | |||||
Unsecured
notes:
|
|||||||
5.390%
due 2010 to associated company
|
62,900 | 62,900 | |||||
Total
|
62,900 | 62,900 | |||||
Capital
lease obligations (Note 6)
|
329 | 362 | |||||
Net
unamortized discount on debt
|
(8,791 | ) | (15,988 | ) | |||
Long-term
debt due within one year
|
(333,224 | ) | (159,852 | ) | |||
Total
long-term debt and other long-term obligations
|
840,591 | 1,118,576 | |||||
TOTAL
CAPITALIZATION
|
$ | 2,416,766 | $ | 3,090,961 | |||
*
Denotes variable rate issue with applicable year-end interest rate
shown.
|
|||||||
The
accompanying Combined Notes to Consolidated Financial Statements as they
relate to Ohio Edison Company are an
|
|||||||
integral
part of these statements.
|
OHIO EDISON
COMPANY
|
||||||||||||||||
CONSOLIDATED
STATEMENTS OF COMMON STOCKHOLDER'S EQUITY
|
||||||||||||||||
Accumulated
|
||||||||||||||||
Common
Stock
|
Other
|
|||||||||||||||
Comprehensive
|
Number
|
Carrying
|
Comprehensive
|
Retained
|
||||||||||||
Income
|
of
Shares
|
Value
|
Income
(Loss)
|
Earnings
|
||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
Balance,
January 1, 2005
|
100 | $ | 2,098,729 | $ | (47,118 | ) | $ | 442,198 | ||||||||
Net
income
|
$ | 314,055 | 314,055 | |||||||||||||
Minimum
liability for unfunded retirement
|
||||||||||||||||
benefits,
net of $49,027,000 of income taxes
|
69,463 | 69,463 | ||||||||||||||
Unrealized
loss on investments, net of
|
||||||||||||||||
$13,068,000
of income tax benefits
|
(18,251 | ) | (18,251 | ) | ||||||||||||
Comprehensive
income
|
$ | 365,267 | ||||||||||||||
Affiliated
company asset transfers
|
198,147 | (106,774 | ) | |||||||||||||
Restricted
stock units
|
32 | |||||||||||||||
Preferred
stock redemption adjustment
|
345 | |||||||||||||||
Cash
dividends on preferred stock
|
(2,635 | ) | ||||||||||||||
Cash
dividends on common stock
|
(446,000 | ) | ||||||||||||||
Balance,
December 31, 2005
|
100 | 2,297,253 | 4,094 | 200,844 | ||||||||||||
Net
income
|
$ | 211,639 | 211,639 | |||||||||||||
Unrealized
gain on investments, net of
|
||||||||||||||||
$4,455,000
of income taxes
|
7,954 | 7,954 | ||||||||||||||
Comprehensive
income
|
$ | 219,593 | ||||||||||||||
Net
liability for unfunded retirement benefits
|
||||||||||||||||
due
to the implementation of SFAS 158, net
|
||||||||||||||||
of
$22,287,000 of income tax benefits (Note 4)
|
(8,840 | ) | ||||||||||||||
Affiliated
company asset transfers
|
(87,893 | ) | ||||||||||||||
Restricted
stock units
|
58 | |||||||||||||||
Stock
based compensation
|
82 | |||||||||||||||
Repurchase
of common stock
|
(20 | ) | (500,000 | ) | ||||||||||||
Preferred
stock redemption adjustments
|
(1,059 | ) | 604 | |||||||||||||
Preferred
stock redemption premiums
|
(2,928 | ) | ||||||||||||||
Cash
dividends on preferred stock
|
(1,423 | ) | ||||||||||||||
Cash
dividends on common stock
|
(148,000 | ) | ||||||||||||||
Balance,
December 31, 2006
|
80 | 1,708,441 | 3,208 | 260,736 | ||||||||||||
Net
income
|
$ | 197,166 | 197,166 | |||||||||||||
Unrealized
gain on investments, net of
|
||||||||||||||||
$2,784,000
of income taxes
|
3,874 | 3,874 | ||||||||||||||
Pension
and other postretirement benefits, net
|
||||||||||||||||
of
$37,820,000 of income taxes (Note 4)
|
41,304 | 41,304 | ||||||||||||||
Comprehensive
income
|
$ | 242,344 | ||||||||||||||
Restricted
stock units
|
129 | |||||||||||||||
Stock
based compensation
|
17 | |||||||||||||||
Repurchase
of common stock
|
(20 | ) | (500,000 | ) | ||||||||||||
Consolidated
tax benefit allocation
|
11,925 | |||||||||||||||
FIN
48 cumulative effect adjustment
|
(625 | ) | ||||||||||||||
Cash
dividends on common stock
|
(150,000 | ) | ||||||||||||||
Balance,
December 31, 2007
|
60 | $ | 1,220,512 | $ | 48,386 | $ | 307,277 | |||||||||
The
accompanying Combined Notes to Consolidated Financial Statements as the
relate to Ohio Edison Company are an integral
|
||||||||||||||||
part
of these statements.
|
OHIO
EDISON
COMPANY
|
||||||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||||||
Restated
|
||||||||||||
For
the Years Ended December 31,
|
2007
|
2006
|
2005
|
|||||||||
(In
thousands)
|
||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
income
|
$ | 197,166 | $ | 211,639 | $ | 314,055 | ||||||
Adjustments to
reconcile net income to net cash from operating
activities-
|
||||||||||||
Provision for
depreciation
|
77,405 | 72,982 | 108,583 | |||||||||
Amortization
of regulatory assets
|
191,885 | 190,245 | 457,205 | |||||||||
Deferral of
new regulatory assets
|
(177,633 | ) | (159,465 | ) | (151,032 | ) | ||||||
Nuclear fuel
and lease amortization
|
33 | 735 | 45,769 | |||||||||
Amortization
of lease costs
|
(7,425 | ) | (7,928 | ) | (6,365 | ) | ||||||
Deferred
income taxes and investment tax credits, net
|
423 | (68,259 | ) | (29,750 | ) | |||||||
Accrued
compensation and retirement benefits
|
(46,313 | ) | 5,004 | 14,506 | ||||||||
Cumulative
effect of a change in accounting principle
|
- | - | 16,343 | |||||||||
Pension trust
contributions
|
(20,261 | ) | - | (106,760 | ) | |||||||
Decrease
(increase) in operating assets-
|
||||||||||||
Receivables
|
(57,461 | ) | 103,925 | 84,688 | ||||||||
Materials and
supplies
|
- | - | (3,367 | ) | ||||||||
Prepayments
and other current assets
|
3,265 | 1,275 | (1,778 | ) | ||||||||
Increase
(decrease) in operating liabilities-
|
||||||||||||
Accounts
payable
|
15,649 | (53,798 | ) | 45,149 | ||||||||
Accrued
taxes
|
(81,079 | ) | 23,436 | 10,470 | ||||||||
Accrued
interest
|
(2,334 | ) | 16,379 | (3,659 | ) | |||||||
Electric
service prepayment programs
|
(39,861 | ) | (34,983 | ) | 121,692 | |||||||
Other
|
6,096 | 5,882 | (464 | ) | ||||||||
Net cash
provided from operating activities
|
59,555 | 307,069 | 915,285 | |||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
New
Financing-
|
||||||||||||
Long-term
debt
|
- | 592,180 | 146,450 | |||||||||
Short-term
borrowings, net
|
- | - | 26,404 | |||||||||
Redemptions
and Repayments-
|
||||||||||||
Common
stock
|
(500,000 | ) | (500,000 | ) | - | |||||||
Preferred
stock
|
- | (78,480 | ) | (37,750 | ) | |||||||
Long-term
debt
|
(112,497 | ) | (613,002 | ) | (414,020 | ) | ||||||
Short-term
borrowings, net
|
(114,475 | ) | (186,511 | ) | - | |||||||
Dividend
Payments-
|
||||||||||||
Common
stock
|
(100,000 | ) | (148,000 | ) | (446,000 | ) | ||||||
Preferred
stock
|
- | (1,423 | ) | (2,635 | ) | |||||||
Net cash used
for financing activities
|
(826,972 | ) | (935,236 | ) | (727,551 | ) | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Property
additions
|
(145,311 | ) | (123,210 | ) | (266,823 | ) | ||||||
Sales of
investment securities held in trusts
|
37,736 | 39,226 | 283,816 | |||||||||
Purchases of
investment securities held in trusts
|
(43,758 | ) | (41,300 | ) | (315,356 | ) | ||||||
Loan
repayments from (loans to) associated companies, net
|
(79,115 | ) | 78,101 | (35,553 | ) | |||||||
Collection of
principal on long-term notes receivable
|
960,327 | 553,734 | 199,848 | |||||||||
Cash
investments
|
37,499 | 112,584 | (49,270 | ) | ||||||||
Other
|
59 | 8,815 | (4,697 | ) | ||||||||
Net cash
provided from (used for) investing activities
|
767,437 | 627,950 | (188,035 | ) | ||||||||
Net increase
(decrease) in cash and cash equivalents
|
20 | (217 | ) | (301 | ) | |||||||
Cash and cash
equivalents at beginning of year
|
712 | 929 | 1,230 | |||||||||
Cash and cash
equivalents at end of year
|
$ | 732 | $ | 712 | $ | 929 | ||||||
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
||||||||||||
Cash Paid
During the Year-
|
||||||||||||
Interest (net
of amounts capitalized)
|
$ | 80,958 | $ | 57,243 | $ | 67,239 | ||||||
Income
taxes
|
$ | 133,170 | $ | 156,610 | $ | 285,819 | ||||||
The
accompanying Combined Notes to Consolidated Financial Statements as the
relate to Ohio Edison Company are an integral part of
|
||||||||||||
these
statements.
|
PricewaterhouseCoopers
LLP
Cleveland,
Ohio
February 28,
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
|
||||||||||
For the Years Ended December
31,
|
2007
|
2006
|
2005
|
|||||||
(In
thousands)
|
||||||||||
REVENUES
(Note 3):
|
||||||||||
Electric
sales
|
$ | 1,753,385 | $ | 1,702,089 | $ | 1,799,211 | ||||
Excise
tax collections
|
69,465 | 67,619 | 68,950 | |||||||
Total
revenues
|
1,822,850 | 1,769,708 | 1,868,161 | |||||||
EXPENSES
(Note 3):
|
||||||||||
Fuel
|
40,551 | 50,291 | 85,993 | |||||||
Purchased
power
|
748,214 | 704,517 | 557,593 | |||||||
Nuclear
operating costs
|
- | - | 142,698 | |||||||
Other
operating costs
|
310,274 | 290,904 | 301,366 | |||||||
Provision
for depreciation
|
75,238 | 63,589 | 127,959 | |||||||
Amortization
of regulatory assets
|
144,370 | 127,403 | 227,221 | |||||||
Deferral
of new regulatory assets
|
(149,556 | ) | (128,220 | ) | (163,245 | ) | ||||
General
taxes
|
141,551 | 134,663 | 152,678 | |||||||
Total
expenses
|
1,310,642 | 1,243,147 | 1,432,263 | |||||||
OPERATING
INCOME
|
512,208 | 526,561 | 435,898 | |||||||
OTHER
INCOME (EXPENSE) (Note 3):
|
||||||||||
Investment
income
|
57,724 | 100,816 | 86,898 | |||||||
Miscellaneous
income (expense)
|
7,902 | 6,428 | (9,031 | ) | ||||||
Interest
expense
|
(138,977 | ) | (141,710 | ) | (132,226 | ) | ||||
Capitalized
interest
|
918 | 2,618 | 2,533 | |||||||
Total
other expense
|
(72,433 | ) | (31,848 | ) | (51,826 | ) | ||||
INCOME
BEFORE INCOME TAXES AND CUMULATIVE
|
||||||||||
EFFECT
OF A CHANGE IN ACCOUNTING PRINCIPLE
|
439,775 | 494,713 | 384,072 | |||||||
INCOME
TAXES
|
163,363 | 188,662 | 153,014 | |||||||
INCOME
BEFORE CUMULATIVE EFFECT OF
|
||||||||||
A
CHANGE IN ACCOUNTING PRINCIPLE
|
276,412 | 306,051 | 231,058 | |||||||
Cumulative
effect of a change in accounting principle (net of income
|
||||||||||
tax
benefit of $2,101,000) (Note 2(G))
|
- | - | (3,724 | ) | ||||||
NET
INCOME
|
276,412 | 306,051 | 227,334 | |||||||
PREFERRED
STOCK DIVIDEND REQUIREMENTS
|
- | - | 2,918 | |||||||
EARNINGS
ON COMMON STOCK
|
$ | 276,412 | $ | 306,051 | $ | 224,416 | ||||
The
accompanying Combined 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
|
|||||||
As
of December 31,
|
2007
|
2006
|
|||||
(In
thousands)
|
|||||||
ASSETS
|
|||||||
CURRENT ASSETS:
|
|||||||
Cash
and cash equivalents
|
$ | 232 | $ | 221 | |||
Receivables-
|
|||||||
Customers
(less accumulated provisions of $7,540,000 and
|
251,000 | 245,193 | |||||
$6,783,000,
respectively, for uncollectible accounts)
|
|||||||
Associated
companies
|
166,587 | 249,735 | |||||
Other
|
12,184 | 14,240 | |||||
Notes
receivable from associated companies
|
52,306 | 27,191 | |||||
Prepayments
and other
|
2,327 | 2,314 | |||||
484,636 | 538,894 | ||||||
UTILITY
PLANT:
|
|||||||
In
service
|
2,256,956 | 2,136,766 | |||||
Less
- Accumulated provision for depreciation
|
872,801 | 819,633 | |||||
1,384,155 | 1,317,133 | ||||||
Construction
work in progress
|
41,163 | 46,385 | |||||
1,425,318 | 1,363,518 | ||||||
OTHER
PROPERTY AND INVESTMENTS:
|
|||||||
Long-term
notes receivable from associated companies
|
- | 486,634 | |||||
Investment
in lessor notes (Note 7)
|
463,431 | 519,611 | |||||
Other
|
10,285 | 13,426 | |||||
473,716 | 1,019,671 | ||||||
DEFERRED
CHARGES AND OTHER ASSETS:
|
|||||||
Goodwill
|
1,688,521 | 1,688,521 | |||||
Regulatory
assets
|
870,695 | 854,588 | |||||
Pension
assets (Note 4)
|
62,471 | - | |||||
Property
taxes
|
76,000 | 65,000 | |||||
Other
|
32,987 | 33,306 | |||||
2,730,674 | 2,641,415 | ||||||
$ | 5,114,344 | $ | 5,563,498 | ||||
LIABILITIES
AND CAPITALIZATION
|
|||||||
CURRENT
LIABILITIES:
|
|||||||
Currently
payable long-term debt
|
$ | 207,266 | $ | 120,569 | |||
Short-term
borrowings-
|
|||||||
Associated
companies
|
531,943 | 218,134 | |||||
Accounts
payable-
|
|||||||
Associated
companies
|
169,187 | 365,678 | |||||
Other
|
5,295 | 7,194 | |||||
Accrued
taxes
|
94,991 | 128,829 | |||||
Accrued
interest
|
13,895 | 19,033 | |||||
Lease
market valuation liability
|
- | 60,200 | |||||
Other
|
34,350 | 52,101 | |||||
1,056,927 | 971,738 | ||||||
CAPITALIZATION (See
Consolidated Statements of Capitalization):
|
|||||||
Common
stockholder's equity
|
1,489,835 | 1,468,903 | |||||
Long-term
debt and other long-term obligations
|
1,459,939 | 1,805,871 | |||||
2,949,774 | 3,274,774 | ||||||
NONCURRENT
LIABILITIES:
|
|||||||
Accumulated
deferred income taxes
|
725,523 | 470,707 | |||||
Accumulated
deferred investment tax credits
|
18,567 | 20,277 | |||||
Lease
market valuation liability
|
- | 547,800 | |||||
Retirement
benefits
|
93,456 | 122,862 | |||||
Deferred
revenues - electric service programs
|
27,145 | 51,588 | |||||
Lease
assignment payable to associated companies
|
131,773 | - | |||||
111,179 | 103,752 | ||||||
1,107,643 | 1,316,986 | ||||||
COMMITMENTS
AND CONTINGENCIES (Notes 6 and 13)
|
|||||||
$ | 5,114,344 | $ | 5,563,498 | ||||
The
accompanying Combined 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 CAPITALIZATION
|
|||||||
As of December 31,
|
2007
|
2006
|
|||||
(In
thousands)
|
|||||||
COMMON
STOCKHOLDER'S EQUITY:
|
|||||||
Common
stock, without par value, 105,000,000 shares authorized,
|
|||||||
67,930,743
shares outstanding
|
$ | 873,536 | $ | 860,133 | |||
Accumulated
other comprehensive loss (Note 2(F))
|
(69,129 | ) | (104,431 | ) | |||
Retained
earnings (Note 10(A))
|
685,428 | 713,201 | |||||
Total
|
1,489,835 | 1,468,903 | |||||
LONG-TERM
DEBT AND OTHER LONG-TERM OBLIGATIONS (Note 10(C)):
|
|||||||
First
mortgage bonds-
|
|||||||
6.860%
due 2008
|
125,000 | 125,000 | |||||
Total
|
125,000 | 125,000 | |||||
Secured
notes-
|
|||||||
7.130%
due 2007
|
- | 120,000 | |||||
7.430%
due 2009
|
150,000 | 150,000 | |||||
7.880%
due 2017
|
300,000 | 300,000 | |||||
6.000%
due 2020
|
- | 62,560 | |||||
6.100%
due 2020
|
- | 70,500 | |||||
5.375%
due 2028
|
5,993 | 5,993 | |||||
*
3.750% due 2030
|
81,640 | 81,640 | |||||
*
3.650% due 2035
|
- | 53,900 | |||||
Total
|
537,633 | 844,593 | |||||
Unsecured
notes-
|
|||||||
6.000%
due 2013
|
- | 78,700 | |||||
5.650%
due 2013
|
300,000 | 300,000 | |||||
5.700%
due 2017
|
250,000 | - | |||||
9.000%
due 2031
|
- | 103,093 | |||||
5.950%
due 2036
|
300,000 | 300,000 | |||||
7.651%
due to associated companies 2008-2016 (Note 7)
|
153,044 | 167,696 | |||||
Total
|
1,003,044 | 949,489 | |||||
Capital
lease obligations (Note 6)
|
3,748 | 4,371 | |||||
Net
unamortized premium (discount) on debt
|
(2,220 | ) | 2,987 | ||||
Long-term
debt due within one year
|
(207,266 | ) | (120,569 | ) | |||
Total
long-term debt and other long-term obligations
|
1,459,939 | 1,805,871 | |||||
TOTAL
CAPITALIZATION
|
$ | 2,949,774 | $ | 3,274,774 | |||
*
Denotes variable rate issue with applicable year-end interest rate
shown.
|
|||||||
The
accompanying Combined 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
STATEMENTS OF COMMON STOCKHOLDER'S EQUITY
|
||||||||||||||||
Accumulated
|
||||||||||||||||
Common
Stock
|
Other
|
|||||||||||||||
Comprehensive
|
Number
|
Carrying
|
Comprehensive
|
Retained
|
||||||||||||
Income
|
of
Shares
|
Value
|
Income
(Loss)
|
Earnings
|
||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
Balance,
January 1, 2005
|
79,590,689 | $ | 1,281,962 | $ | 17,859 | $ | 553,740 | |||||||||
Net
income
|
$ | 227,334 | 227,334 | |||||||||||||
Unrealized
loss on investments, net of
|
||||||||||||||||
$27,734,000
of income tax benefits
|
(39,472 | ) | (39,472 | ) | ||||||||||||
Minimum
liability for unfunded retirement benefits,
|
||||||||||||||||
net
of $15,186,000 of income taxes
|
21,613 | 21,613 | ||||||||||||||
Comprehensive
income
|
$ | 209,475 | ||||||||||||||
Equity
contribution from parent
|
75,000 | |||||||||||||||
Affiliated
company asset transfers
|
(2,086 | ) | ||||||||||||||
Restricted
stock units
|
48 | |||||||||||||||
Cash
dividends on preferred stock
|
(2,924 | ) | ||||||||||||||
Cash
dividends on common stock
|
(191,000 | ) | ||||||||||||||
Balance,
December 31, 2005
|
79,590,689 | 1,354,924 | - | 587,150 | ||||||||||||
Net
income and comprehensive income
|
$ | 306,051 | 306,051 | |||||||||||||
Net
liability for unfunded retirement benefits
|
||||||||||||||||
due
to the implementation of SFAS 158, net
|
||||||||||||||||
of
$69,609,000 of income tax benefits (Note 4)
|
(104,431 | ) | ||||||||||||||
Repurchase
of common stock
|
(11,659,946 | ) | (300,000 | ) | ||||||||||||
Affiliated
company asset transfers
|
(194,910 | ) | ||||||||||||||
Restricted
stock units
|
86 | |||||||||||||||
Stock
based compensation
|
33 | |||||||||||||||
Cash
dividends on common stock
|
(180,000 | ) | ||||||||||||||
Balance,
December 31, 2006
|
67,930,743 | 860,133 | (104,431 | ) | 713,201 | |||||||||||
Net
income
|
$ | 276,412 | 276,412 | |||||||||||||
Pension
and other postretirement benefits, net
|
||||||||||||||||
of
$30,705,000 of income taxes (Note 4)
|
35,302 | 35,302 | ||||||||||||||
Comprehensive
income
|
$ | 311,714 | ||||||||||||||
Restricted
stock units
|
184 | |||||||||||||||
Stock
based compensation
|
10 | |||||||||||||||
Consolidated
tax benefit allocation
|
13,209 | |||||||||||||||
FIN
48 cumulative effect adjustment
|
(185 | ) | ||||||||||||||
Cash
dividends on common stock
|
(304,000 | ) | ||||||||||||||
Balance,
December 31, 2007
|
67,930,743 | $ | 873,536 | $ | (69,129 | ) | $ | 685,428 | ||||||||
The
accompanying Combined 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
STATEMENTS OF CASH FLOWS
|
||||||||||||
Restated
|
||||||||||||
For
the Years Ended December 31,
|
2007
|
2006
|
2005
|
|||||||||
|
(In
thousands)
|
|||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
income
|
$ | 276,412 | $ | 306,051 | $ | 227,334 | ||||||
Adjustments to
reconcile net income to net cash from operating
activities-
|
||||||||||||
Provision for
depreciation
|
75,238 | 63,589 | 127,959 | |||||||||
Amortization
of regulatory assets
|
144,370 | 127,403 | 227,221 | |||||||||
Deferral of
new regulatory assets
|
(149,556 | ) | (128,220 | ) | (163,245 | ) | ||||||
Nuclear fuel
and capital lease amortization
|
235 | 239 | 25,803 | |||||||||
Deferred rents
and lease market valuation liability
|
(357,679 | ) | (71,943 | ) | (67,353 | ) | ||||||
Deferred
income taxes and investment tax credits, net
|
(22,767 | ) | (17,093 | ) | 42,024 | |||||||
Accrued
compensation and retirement benefits
|
3,196 | 2,367 | 4,624 | |||||||||
Cumulative
effect of a change in accounting principle
|
- | - | 3,724 | |||||||||
Pension trust
contributions
|
(24,800 | ) | - | (93,269 | ) | |||||||
Tax refund
related to pre-merger period
|
- | - | 9,636 | |||||||||
Decrease
(increase) in operating assets-
|
||||||||||||
Receivables
|
209,426 | (137,711 | ) | (103,018 | ) | |||||||
Materials and
supplies
|
- | - | (12,934 | ) | ||||||||
Prepayments
and other current assets
|
(152 | ) | 160 | 233 | ||||||||
Increase
(decrease) in operating liabilities-
|
||||||||||||
Accounts
payable
|
(316,638 | ) | 293,214 | (82,434 | ) | |||||||
Accrued
taxes
|
(33,659 | ) | 7,342 | (7,967 | ) | |||||||
Accrued
interest
|
(5,138 | ) | 147 | (3,216 | ) | |||||||
Electric
service prepayment programs
|
(24,443 | ) | (19,673 | ) | 53,447 | |||||||
Other
|
471 | (6,626 | ) | (40,878 | ) | |||||||
Net cash
provided from (used for) operating activities
|
(225,484 | ) | 419,246 | 147,691 | ||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
New
Financing-
|
||||||||||||
Long-term
debt
|
247,362 | 295,662 | 141,004 | |||||||||
Short-term
borrowings, net
|
277,581 | - | 155,883 | |||||||||
Equity
contribution from parent
|
- | - | 75,000 | |||||||||
Redemptions
and Repayments-
|
||||||||||||
Common
stock
|
- | (300,000 | ) | - | ||||||||
Preferred
stock
|
- | - | (101,900 | ) | ||||||||
Long-term
debt
|
(493,294 | ) | (376,702 | ) | (147,923 | ) | ||||||
Short-term
borrowings, net
|
- | (143,272 | ) | - | ||||||||
Dividend
Payments-
|
||||||||||||
Common
stock
|
(204,000 | ) | (180,000 | ) | (191,000 | ) | ||||||
Preferred
stock
|
- | - | (2,260 | ) | ||||||||
Net cash used
for financing activities
|
(172,351 | ) | (704,312 | ) | (71,196 | ) | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Property
additions
|
(149,131 | ) | (119,795 | ) | (148,783 | ) | ||||||
Loan
repayments from (loans to) associated companies, net
|
6,714 | (7,813 | ) | (387,746 | ) | |||||||
Collection of
principal on long-term notes receivable
|
486,634 | 376,135 | 466,378 | |||||||||
Investments in
lessor notes
|
56,179 | 44,556 | 32,479 | |||||||||
Sales of
investment securities held in trusts
|
- | - | 490,126 | |||||||||
Purchases of
investment securities held in trusts
|
- | - | (519,150 | ) | ||||||||
Other
|
(2,550 | ) | (8,003 | ) | (9,789 | ) | ||||||
Net cash
provided from (used for) investing activities
|
397,846 | 285,080 | (76,485 | ) | ||||||||
Net increase
in cash and cash equivalents
|
11 | 14 | 10 | |||||||||
Cash and cash
equivalents at beginning of year
|
221 | 207 | 197 | |||||||||
Cash and cash
equivalents at end of year
|
$ | 232 | $ | 221 | $ | 207 | ||||||
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
||||||||||||
Cash Paid
During the Year-
|
||||||||||||
Interest (net
of amounts capitalized)
|
$ | 141,390 | $ | 135,276 | $ | 144,730 | ||||||
Income
taxes
|
$ | 186,874 | $ | 180,941 | $ | 116,323 | ||||||
The
accompanying Combined 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
February 28,
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
|
||||||||||
For the Years Ended December
31,
|
2007
|
2006
|
2005
|
|||||||
(In
thousands)
|
||||||||||
REVENUES
(Note 3):
|
||||||||||
Electric
sales
|
$ | 934,772 | $ | 899,930 | $ | 1,011,239 | ||||
Excise
tax collections
|
29,173 | 28,071 | 28,947 | |||||||
Total
revenues
|
963,945 | 928,001 | 1,040,186 | |||||||
EXPENSES
(Note 3):
|
||||||||||
Fuel
|
31,199 | 36,313 | 58,897 | |||||||
Purchased
power
|
398,423 | 368,654 | 296,720 | |||||||
Nuclear
operating costs
|
71,657 | 81,845 | 181,410 | |||||||
Other
operating costs
|
176,191 | 166,403 | 168,522 | |||||||
Provision
for depreciation
|
36,743 | 33,310 | 62,486 | |||||||
Amortization
of regulatory assets
|
104,348 | 95,032 | 141,343 | |||||||
Deferral
of new regulatory assets
|
(62,664 | ) | (54,946 | ) | (58,566 | ) | ||||
General
taxes
|
50,640 | 50,869 | 57,108 | |||||||
Total
expenses
|
806,537 | 777,480 | 907,920 | |||||||
OPERATING
INCOME
|
157,408 | 150,521 | 132,266 | |||||||
OTHER
INCOME (EXPENSE) (Note 3):
|
||||||||||
Investment
income
|
27,713 | 38,187 | 49,440 | |||||||
Miscellaneous
expense
|
(6,651 | ) | (7,379 | ) | (10,587 | ) | ||||
Interest
expense
|
(34,135 | ) | (23,179 | ) | (21,489 | ) | ||||
Capitalized
interest
|
640 | 1,123 | 465 | |||||||
Total
other income (expense)
|
(12,433 | ) | 8,752 | 17,829 | ||||||
INCOME
BEFORE INCOME TAXES
|
144,975 | 159,273 | 150,095 | |||||||
INCOME
TAXES
|
53,736 | 59,869 | 73,931 | |||||||
NET
INCOME
|
91,239 | 99,404 | 76,164 | |||||||
PREFERRED
STOCK DIVIDEND REQUIREMENTS
|
- | 9,409 | 7,795 | |||||||
EARNINGS
ON COMMON STOCK
|
$ | 91,239 | $ | 89,995 | $ | 68,369 | ||||
The
accompanying Combined 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
|
|||||||
As
of December 31,
|
2007
|
2006
|
|||||
(In
thousands)
|
|||||||
ASSETS
|
|||||||
CURRENT
ASSETS:
|
|||||||
Cash
and cash equivalents
|
$ | 22 | $ | 22 | |||
Receivables-
|
|||||||
Customers
|
449 | 772 | |||||
Associated
companies
|
88,796 | 13,940 | |||||
Other
(less accumulated provisions of $615,000
and $430,000,
|
|||||||
respectively,
for uncollectible accounts)
|
3,116 | 3,831 | |||||
Notes
receivable from associated companies
|
154,380 | 100,545 | |||||
Prepayments
and other
|
865 | 851 | |||||
247,628 | 119,961 | ||||||
UTILITY
PLANT:
|
|||||||
In
service
|
931,263 | 894,888 | |||||
Less
- Accumulated provision for depreciation
|
420,445 | 394,225 | |||||
510,818 | 500,663 | ||||||
Construction
work in progress
|
19,740 | 16,479 | |||||
530,558 | 517,142 | ||||||
OTHER
PROPERTY AND INVESTMENTS:
|
|||||||
Investment
in lessor notes
|
154,646 | 169,493 | |||||
Long-term
notes receivable from associated companies
|
37,530 | 128,858 | |||||
Nuclear
plant decommissioning trusts
|
66,759 | 61,094 | |||||
Other
|
|
1,756 | 1,871 | ||||
260,691 | 361,316 | ||||||
DEFERRED
CHARGES AND OTHER ASSETS:
|
|||||||
Goodwill
|
500,576 | 500,576 | |||||
Regulatory
assets
|
203,719 | 247,595 | |||||
Pension
assets (Note 4)
|
28,601 | - | |||||
Property
taxes
|
21,010 | 22,010 | |||||
Other
|
20,496 | 30,042 | |||||
774,402 | 800,223 | ||||||
$ | 1,813,279 | $ | 1,798,642 | ||||
LIABILITIES
AND CAPITALIZATION
|
|||||||
CURRENT
LIABILITIES:
|
|||||||
Currently
payable long-term debt
|
$ | 34 | $ | 30,000 | |||
Accounts
payable-
|
|||||||
Associated
companies
|
245,215 | 84,884 | |||||
Other
|
4,449 | 4,021 | |||||
Notes
payable to associated companies
|
13,396 | 153,567 | |||||
Accrued
taxes
|
30,245 | 47,318 | |||||
Lease
market valuation liability
|
36,900 | 24,600 | |||||
Other
|
22,747 | 37,551 | |||||
352,986 | 381,941 | ||||||
CAPITALIZATION (See
Statements of Capitalization):
|
|||||||
Common
stockholder's equity
|
485,191 | 481,415 | |||||
Long-term
debt and other long-term obligations
|
303,397 | 358,281 | |||||
788,588 | 839,696 | ||||||
NONCURRENT
LIABILITIES:
|
|||||||
Accumulated
deferred income taxes
|
103,463 | 161,024 | |||||
Accumulated
deferred investment tax credits
|
10,180 | 11,014 | |||||
Lease
market valuation liability
|
310,000 | 218,800 | |||||
Retirement
benefits
|
63,215 | 77,843 | |||||
Asset
retirement obligations
|
28,366 | 26,543 | |||||
Deferred
revenues - electric service programs
|
12,639 | 23,546 | |||||
Lease
assignment payable to associated companies
|
83,485 | - | |||||
Other
|
60,357 | 58,235 | |||||
671,705 | 577,005 | ||||||
COMMITMENTS
AND CONTINGENCIES (Notes 6 and 13)
|
|||||||
$ | 1,813,279 | $ | 1,798,642 | ||||
The
accompanying Combined 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 CAPITALIZATION
|
|||||||
As of December 31,
|
2007
|
2006
|
|||||
(In
thousands)
|
|||||||
COMMON
STOCKHOLDER'S EQUITY:
|
|||||||
Common
stock, $5 par value, 60,000,000 shares authorized,
|
|||||||
29,402,054
shares outstanding
|
$ | 147,010 | $ | 147,010 | |||
Other
paid-in capital
|
173,169 | 166,786 | |||||
Accumulated
other comprehensive loss (Note 2(F))
|
(10,606 | ) | (36,804 | ) | |||
Retained
earnings (Note 10(A))
|
175,618 | 204,423 | |||||
Total
|
485,191 | 481,415 | |||||
LONG-TERM
DEBT AND OTHER LONG-TERM OBLIGATIONS (Note 10(C)):
|
|||||||
Secured
notes-
|
|||||||
7.130%
due 2007
|
- | 30,000 | |||||
6.100%
due 2027
|
- | 10,100 | |||||
5.375%
due 2028
|
3,751 | 3,751 | |||||
*
3.750% due 2035
|
- | 45,000 | |||||
Total
|
3,751 | 88,851 | |||||
Unsecured
notes-
|
|||||||
6.150%
due 2037
|
300,000 | 300,000 | |||||
Total
|
300,000 | 300,000 | |||||
Capital
lease obligations (Note 6)
|
114 | - | |||||
Net
unamortized discount on debt
|
(434 | ) | (570 | ) | |||
Long-term
debt due within one year
|
(34 | ) | (30,000 | ) | |||
Total
long-term debt
|
303,397 | 358,281 | |||||
TOTAL
CAPITALIZATION
|
$ | 788,588 | $ | 839,696 | |||
*
Denotes variable-rate issue with applicable year-end interest rate
shown.
|
|||||||
The
accompanying Combined 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
STATEMENTS OF COMMON STOCKHOLDER'S EQUITY
|
|||||||||||||||||||
Accumulated
|
|||||||||||||||||||
Common
Stock
|
Other
|
Other
|
|||||||||||||||||
Comprehensive
|
Number
|
Par
|
Paid-In
|
Comprehensive
|
Retained
|
||||||||||||||
Income
|
of
Shares
|
Value
|
Capital
|
Income
(Loss)
|
Earnings
|
||||||||||||||
(Dollars
in thousands)
|
|||||||||||||||||||
Balance,
January 1, 2005
|
39,133,887 | $ | 195,670 | $ | 428,559 | $ | 20,039 | $ | 191,059 | ||||||||||
Net
income
|
$ | 76,164 | 76,164 | ||||||||||||||||
Unrealized
loss on investments, net
|
|||||||||||||||||||
of
$16,884,000 of income tax benefits
|
(23,654 | ) | (23,654 | ) | |||||||||||||||
Minimum
liability for unfunded retirement benefits,
|
|||||||||||||||||||
net
of $5,836,000 of income taxes
|
8,305 | 8,305 | |||||||||||||||||
Comprehensive
income
|
$ | 60,815 | |||||||||||||||||
Affiliated
company asset transfers
|
45,060 | ||||||||||||||||||
Restricted
stock units
|
19 | ||||||||||||||||||
Cash
dividends on preferred stock
|
(7,795 | ) | |||||||||||||||||
Cash
dividends on common stock
|
(70,000 | ) | |||||||||||||||||
Balance,
December 31, 2005
|
39,133,887 | 195,670 | 473,638 | 4,690 | 189,428 | ||||||||||||||
Net
income
|
$ | 99,404 | 99,404 | ||||||||||||||||
Unrealized
gain on investments, net
|
|||||||||||||||||||
of
$211,000 of income taxes
|
462 | 462 | |||||||||||||||||
Comprehensive
income
|
$ | 99,866 | |||||||||||||||||
Net
liability for unfunded retirement benefits
|
|||||||||||||||||||
due
to the implementation of SFAS 158, net
|
|||||||||||||||||||
of
$26,929,000 of income tax benefits (Note 4)
|
(41,956 | ) | |||||||||||||||||
Affiliated
company asset transfers
|
(130,571 | ) | |||||||||||||||||
Repurchase
of common stock
|
(9,731,833 | ) | (48,660 | ) | (176,341 | ) | |||||||||||||
Preferred
stock redemption premiums
|
(4,840 | ) | |||||||||||||||||
Restricted
stock units
|
38 | ||||||||||||||||||
Stock
based compensation
|
22 | ||||||||||||||||||
Cash
dividends on preferred stock
|
(4,569 | ) | |||||||||||||||||
Cash
dividends on common stock
|
(75,000 | ) | |||||||||||||||||
Balance,
December 31, 2006
|
29,402,054 | 147,010 | 166,786 | (36,804 | ) | 204,423 | |||||||||||||
Net
income
|
$ | 91,239 | 91,239 | ||||||||||||||||
Unrealized
gain on investments, net
|
|||||||||||||||||||
of
$1,089,000 of income taxes
|
1,901 | 1,901 | |||||||||||||||||
Pension
and other postretirement benefits, net
|
|||||||||||||||||||
of
$15,077,000 of income taxes (Note 4)
|
24,297 | 24,297 | |||||||||||||||||
Comprehensive
income
|
$ | 117,437 | |||||||||||||||||
Restricted
stock units
|
53 | ||||||||||||||||||
Stock
based compensation
|
2 | ||||||||||||||||||
Consolidated
tax benefit allocation
|
6,328 | ||||||||||||||||||
FIN
48 cumulative effect adjustment
|
(44 | ) | |||||||||||||||||
Cash
dividends on common stock
|
(120,000 | ) | |||||||||||||||||
Balance,
December 31, 2007
|
29,402,054 | $ | 147,010 | $ | 173,169 | $ | (10,606 | ) | $ | 175,618 | |||||||||
The
accompanying Combined 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
STATEMENTS OF CASH FLOWS
|
||||||||||||
Restated
|
||||||||||||
For
the Years Ended December 31,
|
2007
|
2006
|
2005
|
|||||||||
|
(In
thousands)
|
|||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
income
|
$ | 91,239 | $ | 99,404 | $ | 76,164 | ||||||
Adjustments to
reconcile net income to net cash from operating
activities-
|
||||||||||||
Provision for
depreciation
|
36,743 | 33,310 | 62,486 | |||||||||
Amortization
of regulatory assets
|
104,348 | 95,032 | 141,343 | |||||||||
Deferral of
new regulatory assets
|
(62,664 | ) | (54,946 | ) | (58,566 | ) | ||||||
Nuclear fuel
and capital lease amortization
|
23 | - | 18,463 | |||||||||
Deferred rents
and lease market valuation liability
|
265,981 | (32,925 | ) | (30,088 | ) | |||||||
Deferred
income taxes and investment tax credits, net
|
(26,318 | ) | (37,133 | ) | (6,519 | ) | ||||||
Accrued
compensation and retirement benefits
|
5,276 | 4,415 | 5,396 | |||||||||
Pension trust
contributions
|
(7,659 | ) | - | (19,933 | ) | |||||||
Tax refund
related to pre-merger period
|
- | - | 8,164 | |||||||||
Decrease
(increase) in operating assets-
|
||||||||||||
Receivables
|
(64,489 | ) | 6,387 | 10,813 | ||||||||
Materials and
supplies
|
- | - | (3,210 | ) | ||||||||
Prepayments
and other current assets
|
(13 | ) | 208 | 91 | ||||||||
Increase
(decrease) in operating liabilities-
|
||||||||||||
Accounts
payable
|
8,722 | 39,847 | (45,416 | ) | ||||||||
Accrued
taxes
|
(14,954 | ) | (2,026 | ) | 2,387 | |||||||
Accrued
interest
|
(1,350 | ) | 1,899 | (1,557 | ) | |||||||
Electric
service prepayment programs
|
(10,907 | ) | (9,060 | ) | 32,605 | |||||||
Other
|
5,165 | 4,640 | (36,939 | ) | ||||||||
Net cash
provided from operating activities
|
329,143 | 149,052 | 155,684 | |||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
New
Financing-
|
||||||||||||
Long-term
debt
|
- | 296,663 | 45,000 | |||||||||
Short-term
borrowings, net
|
- | 62,909 | - | |||||||||
Redemptions
and Repayments-
|
||||||||||||
Common
stock
|
- | (225,000 | ) | - | ||||||||
Preferred
stock
|
- | (100,840 | ) | (30,000 | ) | |||||||
Long-term
debt
|
(85,797 | ) | (202,550 | ) | (138,859 | ) | ||||||
Short-term
borrowings, net
|
(153,567 | ) | - | (8,996 | ) | |||||||
Dividend
Payments-
|
||||||||||||
Common
stock
|
(85,000 | ) | (75,000 | ) | (70,000 | ) | ||||||
Preferred
stock
|
- | (4,569 | ) | (7,795 | ) | |||||||
Net cash used
for financing activities
|
(324,364 | ) | (248,387 | ) | (210,650 | ) | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Property
additions
|
(58,871 | ) | (61,232 | ) | (71,976 | ) | ||||||
Loans to
associated companies
|
(51,002 | ) | (52,178 | ) | (409,409 | ) | ||||||
Collection of
principal on long-term notes receivable
|
91,308 | 202,787 | 552,613 | |||||||||
Redemption of
lessor notes (Note 6)
|
14,847 | 9,305 | 11,894 | |||||||||
Sales of
investment securities held in trusts
|
44,682 | 53,458 | 365,807 | |||||||||
Purchases of
investment securities held in trusts
|
(47,853 | ) | (53,724 | ) | (394,348 | ) | ||||||
Other
|
2,110 | 926 | 385 | |||||||||
Net cash
provided from (used for) investing activities
|
(4,779 | ) | 99,342 | 54,966 | ||||||||
Net change in
cash and cash equivalents
|
- | 7 | - | |||||||||
Cash and cash
equivalents at beginning of year
|
22 | 15 | 15 | |||||||||
Cash and cash
equivalents at end of year
|
$ | 22 | $ | 22 | $ | 15 | ||||||
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
||||||||||||
Cash Paid
During the Year-
|
||||||||||||
Interest (net
of amounts capitalized)
|
$ | 33,841 | $ | 17,785 | $ | 29,709 | ||||||
Income
taxes
|
$ | 73,845 | $ | 95,753 | $ | 78,265 | ||||||
The
accompanying Combined Notes to Consolidated Financial Statements as they
relate to The Toledo Edison Company are an integral
|
||||||||||||
part of these
statements.
|
PricewaterhouseCoopers
LLP
Cleveland,
Ohio
February 28,
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
|
||||||||||
For the Years Ended December
31,
|
2007
|
2006
|
2005
|
|||||||
(In
thousands)
|
||||||||||
REVENUES:
|
||||||||||
Electric
sales
|
$ | 1,336,517 | $ | 1,086,781 | $ | 1,063,841 | ||||
Gross
receipts tax collections
|
65,508 | 61,679 | 58,184 | |||||||
Total
revenues
|
1,402,025 | 1,148,460 | 1,122,025 | |||||||
EXPENSES:
|
||||||||||
Purchased
power (Note 3)
|
790,354 | 626,367 | 620,509 | |||||||
Other
operating costs (Note 3)
|
234,949 | 203,868 | 257,869 | |||||||
Provision
for depreciation
|
49,558 | 48,003 | 49,410 | |||||||
Amortization
of regulatory assets
|
55,863 | 52,477 | 50,348 | |||||||
Deferral
of new regulatory assets
|
(9,102 | ) | (30,590 | ) | (3,239 | ) | ||||
General
taxes
|
76,050 | 72,612 | 68,984 | |||||||
Total
expenses
|
1,197,672 | 972,737 | 1,043,881 | |||||||
OPERATING
INCOME
|
204,353 | 175,723 | 78,144 | |||||||
OTHER
INCOME (EXPENSE):
|
||||||||||
Miscellaneous
income
|
6,501 | 8,986 | 5,013 | |||||||
Interest
expense (Note 3)
|
(54,840 | ) | (45,278 | ) | (39,900 | ) | ||||
Capitalized
interest
|
939 | 1,290 | 908 | |||||||
Total
other expense
|
(47,400 | ) | (35,002 | ) | (33,979 | ) | ||||
INCOME
BEFORE INCOME TAXES
|
156,953 | 140,721 | 44,165 | |||||||
INCOME
TAX EXPENSE
|
64,015 | 56,539 | 16,612 | |||||||
INCOME
BEFORE CUMULATIVE EFFECT
|
||||||||||
OF
A CHANGE IN ACCOUNTING PRINCIPLE
|
92,938 | 84,182 | 27,553 | |||||||
Cumulative
effect of a change in accounting principle
|
||||||||||
(net
of income tax benefit of $566,000) (Note 2(G))
|
- | - | (798 | ) | ||||||
NET
INCOME
|
$ | 92,938 | $ | 84,182 | $ | 26,755 | ||||
The
accompanying Combined 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
|
|||||||
As of December 31,
|
2007
|
2006
|
|||||
(In
thousands)
|
|||||||
ASSETS
|
|||||||
CURRENT
ASSETS:
|
|||||||
Cash
and cash equivalents
|
$ | 46 | $ | 44 | |||
Receivables-
|
|||||||
Customers
(less accumulated provisions of $3,905,000 and $3,814,000,
|
|||||||
respectively,
for uncollectible accounts)
|
137,455 | 126,639 | |||||
Associated
companies
|
22,014 | 49,728 | |||||
Other
|
19,529 | 16,367 | |||||
Notes
receivable from associated companies
|
16,313 | 19,548 | |||||
Prepayments
and other
|
3,077 | 4,236 | |||||
198,434 | 216,562 | ||||||
UTILITY
PLANT:
|
|||||||
In
service
|
2,219,002 | 2,141,324 | |||||
Less
- Accumulated provision for depreciation
|
838,621 | 809,028 | |||||
1,380,381 | 1,332,296 | ||||||
Construction
work in progress
|
24,251 | 22,124 | |||||
1,404,632 | 1,354,420 | ||||||
OTHER
PROPERTY AND INVESTMENTS:
|
|||||||
Nuclear
plant decommissioning trusts
|
137,859 | 125,216 | |||||
Non-utility
generation trusts
|
112,670 | 99,814 | |||||
Other
|
531 | 531 | |||||
251,060 | 225,561 | ||||||
DEFERRED
CHARGES AND OTHER ASSETS:
|
|||||||
Goodwill
|
777,904 | 860,716 | |||||
Pension
assets
|
66,111 | 11,474 | |||||
Other
|
33,893 | 36,059 | |||||
877,908 | 908,249 | ||||||
$ | 2,732,034 | $ | 2,704,792 | ||||
LIABILITIES
AND CAPITALIZATION
|
|||||||
CURRENT
LIABILITIES:
|
|||||||
Short-term
borrowings-
|
|||||||
Associated
companies
|
$ | 214,893 | $ | 199,231 | |||
Accounts
payable-
|
|||||||
Associated
companies
|
83,359 | 92,020 | |||||
Other
|
51,777 | 47,629 | |||||
Accrued
taxes
|
15,111 | 11,670 | |||||
Accrued
interest
|
13,167 | 7,224 | |||||
Other
|
25,311 | 21,178 | |||||
403,618 | 378,952 | ||||||
CAPITALIZATION (See
Consolidated Statements of Capitalization):
|
|||||||
Common
stockholder's equity
|
1,072,057 | 1,378,058 | |||||
Long-term
debt and other long-term obligations
|
777,243 | 477,304 | |||||
1,849,300 | 1,855,362 | ||||||
NONCURRENT
LIABILITIES:
|
|||||||
Regulatory
liabilities
|
73,559 | 96,151 | |||||
Accumulated
deferred income taxes
|
210,776 | 193,662 | |||||
Retirement
benefits
|
41,298 | 50,394 | |||||
Asset
retirement obligations
|
81,849 | 76,924 | |||||
Other
|
71,634 | 53,347 | |||||
479,116 | 470,478 | ||||||
COMMITMENTS
AND CONTINGENCIES (Notes 6 and 13)
|
|||||||
$ | 2,732,034 | $ | 2,704,792 | ||||
The
accompanying Combined 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 CAPITALIZATION
|
|||||||
As of December 31,
|
2007
|
2006
|
|||||
(In
thousands)
|
|||||||
COMMON
STOCKHOLDER'S EQUITY:
|
|||||||
Common
stock, $20 par value, 5,400,000 shares authorized,
|
|||||||
4,427,577
and 5,290,596 shares outstanding, respectively
|
$ | 88,552 | $ | 105,812 | |||
Other
paid-in capital
|
920,616 | 1,189,434 | |||||
Accumulated
other comprehensive income (loss) (Note 2(F))
|
4,946 | (7,193 | ) | ||||
Retained
earnings (Note 10(A))
|
57,943 | 90,005 | |||||
Total
|
1,072,057 | 1,378,058 | |||||
LONG-TERM
DEBT (Note 10(C)):
|
|||||||
First
mortgage bonds-
|
|||||||
5.350%
due 2010
|
12,310 | 12,310 | |||||
5.350%
due 2010
|
12,000 | 12,000 | |||||
Total
|
24,310 | 24,310 | |||||
Unsecured
notes-
|
|||||||
6.125%
due 2009
|
100,000 | 100,000 | |||||
7.770%
due 2010
|
35,000 | 35,000 | |||||
5.125%
due 2014
|
150,000 | 150,000 | |||||
6.050%
due 2017
|
300,000 | - | |||||
6.625%
due 2019
|
125,000 | 125,000 | |||||
*
4.250% due 2020
|
20,000 | 20,000 | |||||
*
4.350% due 2025
|
25,000 | 25,000 | |||||
Total
|
755,000 | 455,000 | |||||
Net
unamortized discount on debt
|
(2,067 | ) | (2,006 | ) | |||
Total
long-term debt
|
777,243 | 477,304 | |||||
TOTAL
CAPITALIZATION
|
$ | 1,849,300 | $ | 1,855,362 | |||
*
Denotes variable rate issue with applicable year-end interest rate
shown.
|
|||||||
The
accompanying Combined 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 COMMON STOCKHOLDER'S EQUITY
|
|||||||||||||||||||
Accumulated
|
|||||||||||||||||||
Common
Stock
|
Other
|
Other
|
|||||||||||||||||
Comprehensive
|
Number
|
Par
|
Paid-In
|
Comprehensive
|
Retained
|
||||||||||||||
Income
(Loss)
|
of Shares
|
Value
|
Capital
|
Income
(Loss)
|
Earnings
|
||||||||||||||
(Dollars
in thousands)
|
|||||||||||||||||||
Balance,
January 1, 2005
|
5,290,596 | $ | 105,812 | $ | 1,205,948 | $ | (52,813 | ) | $ | 46,068 | |||||||||
Net
income
|
$ | 26,755 | 26,755 | ||||||||||||||||
Net
unrealized gain on investments, net
|
|||||||||||||||||||
of
$4,000 of income taxes
|
3 | 3 | |||||||||||||||||
Net
unrealized gain on derivative instruments, net
|
|||||||||||||||||||
of
$24,000 of income taxes
|
40 | 40 | |||||||||||||||||
Minimum
liability for unfunded retirement benefits,
|
|||||||||||||||||||
net
of $37,206,000 of income taxes
|
52,461 | 52,461 | |||||||||||||||||
Comprehensive
income
|
$ | 79,259 | |||||||||||||||||
Restricted
stock units
|
20 | ||||||||||||||||||
Cash
dividends on common stock
|
(47,000 | ) | |||||||||||||||||
Purchase accounting fair value
adjustment
|
(3,417 | ) | |||||||||||||||||
Balance,
December 31, 2005
|
5,290,596 | 105,812 | 1,202,551 | (309 | ) | 25,823 | |||||||||||||
Net
income
|
$ | 84,182 | 84,182 | ||||||||||||||||
Net
unrealized gain on investments, net
|
|||||||||||||||||||
of
$4,000 of income taxes
|
2 | 2 | |||||||||||||||||
Net
unrealized gain on derivative instruments, net
|
|||||||||||||||||||
of
$27,000 of income taxes
|
38 | 38 | |||||||||||||||||
Comprehensive
income
|
$ | 84,222 | |||||||||||||||||
Net
liability for unfunded retirement benefits
|
|||||||||||||||||||
due
to the implementation of SFAS 158, net
|
|||||||||||||||||||
of
$17,340,000 of income tax benefits (Note 4)
|
(6,924 | ) | |||||||||||||||||
Restricted
stock units
|
46 | ||||||||||||||||||
Stock
based compensation
|
21 | ||||||||||||||||||
Cash
dividends on common stock
|
(20,000 | ) | |||||||||||||||||
Purchase accounting fair value
adjustment
|
(13,184 | ) | |||||||||||||||||
Balance,
December 31, 2006
|
5,290,596 | 105,812 | 1,189,434 | (7,193 | ) | 90,005 | |||||||||||||
Net
income
|
$ | 92,938 | 92,938 | ||||||||||||||||
Net
unrealized gain on investments net of
|
|||||||||||||||||||
of
$12,000 of income tax benefits
|
21 | 21 | |||||||||||||||||
Net
unrealized gain on derivative instruments, net
|
|||||||||||||||||||
of
$16,000 of income taxes
|
49 | 49 | |||||||||||||||||
Pension
and other postretirement benefits, net
|
|||||||||||||||||||
of
$15,413,000 of income taxes (Note 4)
|
12,069 | 12,069 | |||||||||||||||||
Comprehensive
income
|
$ | 105,077 | |||||||||||||||||
Restricted
stock units
|
107 | ||||||||||||||||||
Stock
based compensation
|
7 | ||||||||||||||||||
Consolidated
tax benefit allocation
|
1,261 | ||||||||||||||||||
Repurchase
of common stock
|
(863,019 | ) | (17,260 | ) | (182,740 | ) | |||||||||||||
Cash
dividends on common stock
|
(125,000 | ) | |||||||||||||||||
Purchase accounting fair value
adjustment
|
(87,453 | ) | |||||||||||||||||
Balance,
December 31,
2007
|
4,427,577 | $ | 88,552 | $ | 920,616 | $ | 4,946 | $ | 57,943 | ||||||||||
The
accompanying Combined 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
|
||||||||||||
Restated
|
||||||||||||
For
the Years Ended December 31,
|
2007
|
2006
|
2005
|
|||||||||
|
(In
thousands)
|
|||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
income
|
$ | 92,938 | $ | 84,182 | $ | 26,755 | ||||||
Adjustments to
reconcile net income to net cash from operating
activities-
|
||||||||||||
Provision for
depreciation
|
49,558 | 48,003 | 49,410 | |||||||||
Amortization
of regulatory assets
|
55,863 | 52,477 | 50,348 | |||||||||
Deferral of
new regulatory assets
|
(9,102 | ) | (30,590 | ) | (3,239 | ) | ||||||
Deferred costs
recoverable as regulatory assets
|
(71,939 | ) | (80,942 | ) | (59,224 | ) | ||||||
Deferred
income taxes and investment tax credits, net
|
10,713 | 28,568 | 8,823 | |||||||||
Accrued
compensation and retirement benefits
|
(20,830 | ) | 5,125 | 3,596 | ||||||||
Cumulative
effect of a change in accounting principle
|
- | - | 798 | |||||||||
Pension trust
contributions
|
(13,436 | ) | - | (20,000 | ) | |||||||
Decrease
(increase) in operating assets-
|
||||||||||||
Receivables
|
18,771 | 14,299 | 70,330 | |||||||||
Prepayments
and other current assets
|
1,159 | 683 | (737 | ) | ||||||||
Increase
(decrease) in operating liabilities-
|
||||||||||||
Accounts
payable
|
(59,513 | ) | 67,602 | (10,067 | ) | |||||||
Accrued
taxes
|
4,743 | (1,524 | ) | 19,905 | ||||||||
Accrued
interest
|
5,943 | (638 | ) | (790 | ) | |||||||
Other
|
13,125 | 8,363 | 7,158 | |||||||||
Net cash
provided from operating activities
|
77,993 | 195,608 | 143,066 | |||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
New
Financing-
|
||||||||||||
Long-term
debt
|
296,899 | - | 45,000 | |||||||||
Short-term
borrowings, net
|
15,662 | - | 19,663 | |||||||||
Redemptions
and Repayments-
|
||||||||||||
Common
Stock
|
(200,000 | ) | - | - | ||||||||
Long-term
debt
|
- | - | (56,538 | ) | ||||||||
Short-term
borrowings, net
|
- | (61,928 | ) | - | ||||||||
Dividend
Payments-
|
||||||||||||
Common
stock
|
(70,000 | ) | (20,000 | ) | (47,000 | ) | ||||||
Net cash
provided from (used for) financing activities
|
42,561 | (81,928 | ) | (38,875 | ) | |||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Property
additions
|
(94,991 | ) | (106,980 | ) | (107,602 | ) | ||||||
Loan
repayments from (loans to) associated companies, net
|
3,235 | (1,924 | ) | 3,730 | ||||||||
Sales of
investment securities held in trusts
|
175,222 | 99,469 | 92,623 | |||||||||
Purchases of
investment securities held in trusts
|
(199,375 | ) | (99,469 | ) | (92,623 | ) | ||||||
Other,
net
|
(4,643 | ) | (4,767 | ) | (320 | ) | ||||||
Net
cash used for investing activities
|
(120,552 | ) | (113,671 | ) | (104,192 | ) | ||||||
Net increase
(decrease) in cash and cash equivalents
|
2 | 9 | (1 | ) | ||||||||
Cash and cash
equivalents at beginning of year
|
44 | 35 | 36 | |||||||||
Cash and cash
equivalents at end of year
|
$ | 46 | $ | 44 | $ | 35 | ||||||
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
||||||||||||
Cash Paid
During the Year-
|
||||||||||||
Interest (net
of amounts capitalized)
|
$ | 44,503 | $ | 41,976 | $ | 35,387 | ||||||
Income taxes
(refund)
|
$ | 2,996 | $ | 29,189 | $ | (42,324 | ) | |||||
The
accompanying Combined Notes to Consolidated Financial Statements as they
relate to Pennsylvania Electric Company are an integral part of these
statements.
|
OE
|
||||||||
Year
Ended
|
||||||||
December
31, 2007
|
||||||||
As
Previously
|
As
|
|||||||
Reported
|
Restated
|
|||||||
(In
thousands)
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$ | 197,166 | $ | 197,166 | ||||
Adjustments to
reconcile net income to net cash from operating
activities-
|
||||||||
Provision for
depreciation
|
77,405 | 77,405 | ||||||
Amortization
of regulatory assets
|
191,885 | 191,885 | ||||||
Deferral of
new regulatory assets
|
(177,633 | ) | (177,633 | ) | ||||
Nuclear fuel
and lease amortization
|
33 | 33 | ||||||
Amortization
of lease costs
|
(7,425 | ) | (7,425 | ) | ||||
Deferred
income taxes and investment tax credits, net
|
423 | 423 | ||||||
Accrued
compensation and retirement benefits
|
(46,313 | ) | (46,313 | ) | ||||
Pension trust
contributions
|
(20,261 | ) | (20,261 | ) | ||||
Decrease
(increase) in operating assets-
|
||||||||
Receivables
|
(57,461 | ) | (57,461 | ) | ||||
Prepayments
and other current assets
|
3,265 | 3,265 | ||||||
Increase
(decrease) in operating liabilities-
|
||||||||
Accounts
payable
|
65,649 | 15,649 | ||||||
Accrued
taxes
|
(81,079 | ) | (81,079 | ) | ||||
Accrued
interest
|
(2,334 | ) | (2,334 | ) | ||||
Electric
service prepayment programs
|
(39,861 | ) | (39,861 | ) | ||||
Other
|
6,096 | 6,096 | ||||||
Net cash
provided from operating activities
|
109,555 | 59,555 | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Redemptions
and Repayments-
|
||||||||
Common
stock
|
(500,000 | ) | (500,000 | ) | ||||
Long-term
debt
|
(112,497 | ) | (112,497 | ) | ||||
Short-term
borrowings, net
|
(114,475 | ) | (114,475 | ) | ||||
Dividend
Payments-
|
||||||||
Common
stock
|
(150,000 | ) | (100,000 | ) | ||||
Net cash used
for financing activities
|
(876,972 | ) | (826,972 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Property
additions
|
(145,311 | ) | (145,311 | ) | ||||
Sales of
investment securities held in trusts
|
37,736 | 37,736 | ||||||
Purchases of
investment securities held in trusts
|
(43,758 | ) | (43,758 | ) | ||||
Loans to
associated companies, net
|
(79,115 | ) | (79,115 | ) | ||||
Collection of
principal on long-term notes receivable
|
960,327 | 960,327 | ||||||
Cash
investments
|
37,499 | 37,499 | ||||||
Other
|
59 | 59 | ||||||
Net cash
provided from investing activities
|
767,437 | 767,437 | ||||||
Net increase
in cash and cash equivalents
|
$ | 20 | $ | 20 |
CEI
|
||||||||
Year
Ended
|
||||||||
December
31, 2007
|
||||||||
As
Previously
|
As
|
|||||||
Reported
|
Restated
|
|||||||
(In
thousands)
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$ | 276,412 | $ | 276,412 | ||||
Adjustments to
reconcile net income to net cash from operating
activities-
|
||||||||
Provision for
depreciation
|
75,238 | 75,238 | ||||||
Amortization
of regulatory assets
|
144,370 | 144,370 | ||||||
Deferral of
new regulatory assets
|
(149,556 | ) | (149,556 | ) | ||||
Nuclear fuel
and capital lease amortization
|
235 | 235 | ||||||
Deferred rents
and lease market valuation liability
|
(357,679 | ) | (357,679 | ) | ||||
Deferred
income taxes and investment tax credits, net
|
(22,767 | ) | (22,767 | ) | ||||
Accrued
compensation and retirement benefits
|
3,196 | 3,196 | ||||||
Pension trust
contributions
|
(24,800 | ) | (24,800 | ) | ||||
Decrease
(increase) in operating assets-
|
||||||||
Receivables
|
209,426 | 209,426 | ||||||
Prepayments
and other current assets
|
(152 | ) | (152 | ) | ||||
Increase
(decrease) in operating liabilities-
|
||||||||
Accounts
payable
|
(216,638 | ) | (316,638 | ) | ||||
Accrued
taxes
|
(33,659 | ) | (33,659 | ) | ||||
Accrued
interest
|
(5,138 | ) | (5,138 | ) | ||||
Electric
service prepayment programs
|
(24,443 | ) | (24,443 | ) | ||||
Other
|
471 | 471 | ||||||
Net cash
used for operating activities
|
(125,484 | ) | (225,484 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
New
Financing-
|
||||||||
Long-term debt
|
247,362 | 247,362 | ||||||
Short-term
borrowings, net
|
277,581 | 277,581 | ||||||
Redemptions
and Repayments-
|
||||||||
Long-term debt
|
(493,294 | ) | (493,294 | ) | ||||
Dividend
Payments-
|
||||||||
Common
stock
|
(304,000 | ) | (204,000 | ) | ||||
Net cash used
for financing activities
|
(272,351 | ) | (172,351 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Property
additions
|
(149,131 | ) | (149,131 | ) | ||||
Loan
repayments from associated companies, net
|
6,714 | 6,714 | ||||||
Collection of
principal on long-term notes receivable
|
486,634 | 486,634 | ||||||
Investments
in lessor notes
|
56,179 | 56,179 | ||||||
Other
|
(2,550 | ) | (2,550 | ) | ||||
Net cash
provided from investing activities
|
397,846 | 397,846 | ||||||
Net increase
in cash and cash equivalents
|
$ | 11 | $ | 11 | ||||
TE
|
||||||||
Year
Ended
|
||||||||
December
31, 2007
|
||||||||
As
Previously
|
As
|
|||||||
Reported
|
Restated
|
|||||||
(In
thousands)
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$ | 91,239 | $ | 91,239 | ||||
Adjustments to
reconcile net income to net cash from operating
activities-
|
||||||||
Provision for
depreciation
|
36,743 | 36,743 | ||||||
Amortization
of regulatory assets
|
104,348 | 104,348 | ||||||
Deferral of
new regulatory assets
|
(62,664 | ) | (62,664 | ) | ||||
Nuclear fuel
and capital lease amortization
|
23 | 23 | ||||||
Deferred rents
and lease market valuation liability
|
265,981 | 265,981 | ||||||
Deferred
income taxes and investment tax credits, net
|
(26,318 | ) | (26,318 | ) | ||||
Accrued
compensation and retirement benefits
|
5,276 | 5,276 | ||||||
Pension trust
contributions
|
(7,659 | ) | (7,659 | ) | ||||
Decrease
(increase) in operating assets-
|
||||||||
Receivables
|
(64,489 | ) | (64,489 | ) | ||||
Prepayments
and other current assets
|
(13 | ) | (13 | ) | ||||
Increase
(decrease) in operating liabilities-
|
||||||||
Accounts
payable
|
43,722 | 8,722 | ||||||
Accrued
taxes
|
(14,954 | ) | (14,954 | ) | ||||
Accrued
interest
|
(1,350 | ) | (1,350 | ) | ||||
Electric
service prepayment programs
|
(10,907 | ) | (10,907 | ) | ||||
Other
|
5,165 | 5,165 | ||||||
Net cash
provided from operating activities
|
364,143 | 329,143 | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Redemptions
and Repayments-
|
||||||||
Long-term
debt
|
(85,797 | ) | (85,797 | ) | ||||
Short-term
borrowings, net
|
(153,567 | ) | (153,567 | ) | ||||
Dividend
Payments-
|
||||||||
Common
stock
|
(120,000 | ) | (85,000 | ) | ||||
Net cash used
for financing activities
|
(359,364 | ) | (324,364 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Property
additions
|
(58,871 | ) | (58,871 | ) | ||||
Loans to
associated companies
|
(51,002 | ) | (51,002 | ) | ||||
Collection of
principal on long-term notes receivable
|
91,308 | 91,308 | ||||||
Redemption of
lessor notes
|
14,847 | 14,847 | ||||||
Sales of
investment securities held in trusts
|
44,682 | 44,682 | ||||||
Purchases of
investment securities held in trusts
|
(47,853 | ) | (47,853 | ) | ||||
Other
|
2,110 | 2,110 | ||||||
Net cash used
for investing activities
|
(4,779 | ) | (4,779 | ) | ||||
Net change in
cash and cash equivalents
|
$ | - | $ | - |
PENELEC
|
||||||||
Year
Ended
|
||||||||
December
31, 2007
|
||||||||
As
Previously
|
As
|
|||||||
Reported
|
Restated
|
|||||||
(In
thousands)
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$ | 92,938 | $ | 92,938 | ||||
Adjustments to
reconcile net income to net cash from operating
activities-
|
||||||||
Provision for
depreciation
|
49,558 | 49,558 | ||||||
Amortization
of regulatory assets
|
55,863 | 55,863 | ||||||
Deferral of
new regulatory assets
|
(9,102 | ) | (9,102 | ) | ||||
Deferred costs
recoverable as regulatory assets
|
(71,939 | ) | (71,939 | ) | ||||
Deferred
income taxes and investment tax credits, net
|
10,713 | 10,713 | ||||||
Accrued
compensation and retirement benefits
|
(20,830 | ) | (20,830 | ) | ||||
Pension trust
contributions
|
(13,436 | ) | (13,436 | ) | ||||
Decrease in
operating assets-
|
||||||||
Receivables
|
18,771 | 18,771 | ||||||
Prepayments
and other current assets
|
1,159 | 1,159 | ||||||
Increase
(decrease) in operating liabilities-
|
||||||||
Accounts
payable
|
(4,513 | ) | (59,513 | ) | ||||
Accrued
taxes
|
4,743 | 4,743 | ||||||
Accrued
interest
|
5,943 | 5,943 | ||||||
Other
|
13,125 | 13,125 | ||||||
Net cash
provided from operating activities
|
132,993 | 77,993 | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
New
Financing-
|
||||||||
Long-term
debt
|
296,899 | 296,899 | ||||||
Short-term
borrowings, net
|
15,662 | 15,662 | ||||||
Redemptions
and Repayments-
|
||||||||
Common
Stock
|
(200,000 | ) | (200,000 | ) | ||||
Dividend
Payments-
|
||||||||
Common
stock
|
(125,000 | ) | (70,000 | ) | ||||
Net cash
provided from (used for) financing activities
|
(12,439 | ) | 42,561 | |||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Property
additions
|
(94,991 | ) | (94,991 | ) | ||||
Loan
repayments from associated companies, net
|
3,235 | 3,235 | ||||||
Sales of
investment securities held in trusts
|
175,222 | 175,222 | ||||||
Purchases of
investment securities held in trusts
|
(199,375 | ) | (199,375 | ) | ||||
Other,
net
|
(4,643 | ) | (4,643 | ) | ||||
Net cash used
for investing activities
|
(120,552 | ) | (120,552 | ) | ||||
Net increase
in cash and cash equivalents
|
$ | 2 | $ | 2 |
▪
|
are
established by a third-party regulator with the authority to set rates
that bind customers;
|
▪
|
are
cost-based; and
|
▪
|
can
be charged to and collected from
customers.
|
|
▪
|
restructuring
the electric generation business and allowing the Companies' customers to
select a competitive electric generation supplier other than the
Companies;
|
|
▪
|
establishing
or defining the PLR obligations to customers in the Companies' service
areas;
|
|
▪
|
providing
the Companies with the opportunity to recover potentially stranded
investment (or transition costs) not otherwise recoverable in a
competitive generation market;
|
|
▪
|
itemizing
(unbundling) the price of electricity into its component elements
including generation, transmission, distribution and stranded costs
recovery charges;
|
|
▪
|
continuing
regulation of the Companies' transmission and distribution systems;
and
|
|
▪
|
requiring
corporate separation of regulated and unregulated business
activities.
|
Regulatory
Assets *
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
|||||||||||
December 31,
2007
|
(In
millions)
|
|||||||||||||||
Regulatory
transition costs
|
$ | 197 | $ | 227 | $ | 71 | $ | 1,630 | $ | 237 | ||||||
Customer
shopping incentives
|
91 | 393 | 32 | - | - | |||||||||||
Customer
receivables (payables) for future income taxes
|
101 | 18 | (1 | ) | 51 | 126 | ||||||||||
Loss
(Gain) on reacquired debt
|
23 | 2 | (3 | ) | 25 | 10 | ||||||||||
Employee
postretirement benefit costs
|
- | 8 | 4 | 17 | 10 | |||||||||||
Nuclear
decommissioning, decontamination
|
||||||||||||||||
and
spent fuel disposal costs
|
- | - | - | - | (115 | ) | ||||||||||
Asset
removal costs
|
(6 | ) | (18 | ) | (11 | ) | (148 | ) | - | |||||||
Property
losses and unrecovered plant costs
|
- | - | - | 9 | - | |||||||||||
MISO/PJM
transmission costs
|
56 | 34 | 24 | - | 226 | |||||||||||
Fuel
costs RCP
|
111 | 77 | 33 | - | - | |||||||||||
Distribution
costs RCP
|
148 | 122 | 51 | - | - | |||||||||||
Other
|
16 | 8 | 4 | 12 | 1 | |||||||||||
Total
|
$ | 737 | $ | 871 | $ | 204 | $ | 1,596 | $ | 495 | ||||||
December 31,
2006
|
||||||||||||||||
Regulatory
transition costs
|
$ | 280 | $ | 360 | $ | 134 | $ | 2,207 | $ | 285 | ||||||
Customer
shopping incentives
|
174 | 368 | 61 | - | - | |||||||||||
Customer
receivables (payables) for future income taxes
|
81 | 3 | (4 | ) | 22 | 116 | ||||||||||
Societal
benefits charge
|
- | - | - | 11 | - | |||||||||||
Loss
(Gain) on reacquired debt
|
24 | - | (3 | ) | 11 | 11 | ||||||||||
Employee
postretirement benefit costs
|
- | 10 | 5 | 20 | 12 | |||||||||||
Nuclear
decommissioning, decontamination
|
||||||||||||||||
and
spent fuel disposal costs
|
- | - | - | (1 | ) | (144 | ) | |||||||||
Asset
removal costs
|
(2 | ) | (12 | ) | (5 | ) | (148 | ) | - | |||||||
Property
losses and unrecovered plant costs
|
- | - | - | 19 | - | |||||||||||
MISO/PJM
transmission costs
|
44 | 26 | 16 | - | 127 | |||||||||||
Fuel
costs RCP
|
57 | 39 | 17 | - | - | |||||||||||
Distribution
costs RCP
|
74 | 57 | 24 | - | - | |||||||||||
Other
|
9 | 4 | 3 | 11 | 2 | |||||||||||
Total
|
$ | 741 | $ | 855 | $ | 248 | $ | 2,152 | $ | 409 |
*
|
Penn
had net regulatory liabilities of approximately $67 million and
$68 million as of December 31, 2007 and 2006, respectively.
Penelec had net regulatory liabilities of approximately $74 million
and $96 million as of December 31, 2007 and 2006, respectively.
These net regulatory liabilities are included in Other Non-current
Liabilities on the Consolidated Balance
Sheets.
|
Amortization
|
||||||||||
Period
|
OE
|
CEI
|
TE
|
|||||||
(In
millions)
|
||||||||||
2008
|
$ | 207 | $ | 126 | $ | 113 | ||||
2009
|
- | 212 | - | |||||||
2010
|
- | 273 | - | |||||||
Total
Amortization
|
$ | 207 | $ | 611 | $ | 113 |
Customer
Receivables
|
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||||
December 31,
2007
|
(In
millions)
|
|||||||||||||||||||||
Billed
|
$ | 107 | $ | 143 | $ | 144 | $ | - | $ | 162 | $ | 80 | $ | 75 | ||||||||
Unbilled
|
27 | 106 | 107 | - | 159 | 63 | 62 | |||||||||||||||
Total
|
$ | 134 | $ | 249 | $ | 251 | $ | - | $ | 321 | $ | 143 | $ | 137 | ||||||||
December 31,
2006
|
||||||||||||||||||||||
Billed
|
$ | 104 | $ | 127 | $ | 137 | $ | 1 | $ | 128 | $ | 70 | $ | 69 | ||||||||
Unbilled
|
26 | 108 | 108 | - | 126 | 57 | 58 | |||||||||||||||
Total
|
$ | 130 | $ | 235 | $ | 245 | $ | 1 | $ | 254 | $ | 127 | $ | 127 | ||||||||
Annual
Composite
|
||||||||||
Depreciation
Rate
|
||||||||||
2007
|
2006
|
2005
|
||||||||
OE
|
2.9 | % | 2.8 | % | 2.1 | % | ||||
CEI
|
3.6 | 3.2 | 2.9 | |||||||
TE
|
3.9 | 3.8 | 3.1 | |||||||
Penn
|
2.3 | 2.6 | 2.4 | |||||||
JCP&L
|
2.1 | 2.1 | 2.2 | |||||||
Met-Ed
|
2.3 | 2.3 | 2.4 | |||||||
Penelec
|
2.3 | 2.3 | 2.6 | |||||||
FGCO
|
4.0 | 4.1 | N/A | |||||||
NGC
|
2.8 | 2.7 | N/A |
Goodwill
|
FES
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||
(In
millions)
|
|||||||||||||||||||
Balance
as of January 1, 2005
|
$ | 26 | $ | 1,694 | $ | 505 | $ | 1,998 | $ | 870 | $ | 888 | |||||||
Non-core sset sales | (2 | ) |
-
|
- | - | - | - | ||||||||||||
Adjustments
related to GPU acquisition
|
(12 | ) | (6 | ) | (6 | ) | |||||||||||||
Adjustments
related to Centerior acquisition
|
(5 | ) | (4 | ) | |||||||||||||||
Balance
as of December 31, 2005
|
24 | 1,689 | 501 | 1,986 | 864 | 882 | |||||||||||||
Impairment
charges
|
(355 | ) | |||||||||||||||||
Adjustments
related to Centerior acquisition
|
|||||||||||||||||||
Adjustments
related to GPU acquisition
|
(24 | ) | (13 | ) | (21 | ) | |||||||||||||
Balance
as of December 31, 2006
|
24 | 1,689 | 501 | 1,962 | 496 | 861 | |||||||||||||
Adjustments
related to GPU acquisition
|
(136 | ) | (72 | ) | (83 | ) | |||||||||||||
Balance
as of December 31, 2007
|
$ | 24 | $ | 1,689 | $ | 501 | $ | 1,826 | $ | 424 | $ | 778 |
Accumulated
Other Comprehensive Income (Loss)
|
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||||
(In
millions)
|
||||||||||||||||||||||
Net
liability for unfunded retirement benefits
including
the implementation of SFAS 158
|
$ | (4 | ) | $ | (9 | ) | $ | (104 | ) | $ | (42 | ) | $ | (42 | ) | $ | (25 | ) | $ | (7 | ) | |
Unrealized
gain on investments
|
126 | 12 | - | 5 | - | - | - | |||||||||||||||
Unrealized
gain (loss) on derivative hedges
|
(10 | ) | - | - | - | (2 | ) | (1 | ) | - | ||||||||||||
AOCI
(AOCL) Balance, December 31, 2006
|
$ | 112 | $ | 3 | $ | (104 | ) | $ | (37 | ) | $ | (44 | ) | $ | (26 | ) | $ | (7 | ) | |||
Net
liability for unfunded retirement benefits
including
the implementation of SFAS 158
|
$ | (11 | ) | $ | 32 | $ | (69 | ) | $ | (18 | ) | $ | (18 | ) | $ | (14 | ) | $ | 5 | |||
Unrealized
gain on investments
|
168 | 16 | - | 7 | - | - | - | |||||||||||||||
Unrealized
gain (loss) on derivative hedges
|
(16 | ) | - | - | - | (2 | ) | (1 | ) | - | ||||||||||||
AOCI
(AOCL) Balance, December 31, 2007
|
$ | 141 | $ | 48 | $ | (69 | ) | $ | (11 | ) | $ | (20 | ) | $ | (15 | ) | $ | 5 | ||||
2007 |
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||||
(In
millions)
|
||||||||||||||||||||||
Pension
and other postretirement
benefits
|
$ | (5 | ) | $ | (14 | ) | $ | 5 | $ | 2 | $ | (8 | ) | $ | (6 | ) | $ | (11 | ) | |||
Loss
on investments
|
(13 | ) | (3 | ) | - | - | - | - | - | |||||||||||||
Loss
on derivative hedges
|
(12 | ) | - | - | - | - | - | - | ||||||||||||||
Reclassification
to net income
|
(30 | ) | (17 | ) | 5 | 2 | (8 | ) | (6 | ) | (11 | ) | ||||||||||
Income
taxes (benefits) related to
reclassification
to net income
|
(13 | ) | (6 | ) | 2 | 1 | (4 | ) | (3 | ) | (5 | ) | ||||||||||
Reclassification
to net income, net of
income
taxes (benefits)
|
$ | (17 | ) | $ | (11 | ) | $ | 3 | $ | 1 | $ | (4 | ) | $ | (3 | ) | $ | (6 | ) | |||
2006
|
||||||||||||||||||||||
Gain
(Loss) on investments
|
$ | 28 | $ | - | $ | - | $ | (1 | ) | $ | - | $ | - | $ | - | |||||||
Loss
on derivative hedges
|
(9 | ) | - | - | - | - | - | - | ||||||||||||||
Reclassification
to net income
|
19 | - | - | (1 | ) | - | - | - | ||||||||||||||
Income
taxes related to
reclassification
to net income
|
7 | - | - | - | - | - | - | |||||||||||||||
Reclassification
to net income, net of
income
taxes
|
$ | 12 | $ | - | $ | - | $ | (1 | ) | $ | - | $ | - | $ | - | |||||||
2005
|
||||||||||||||||||||||
Gain
on investments
|
$ | 1 | $ | 18 | $ | 28 | $ | 20 | $ | - | $ | - | $ | - | ||||||||
Gain
on derivative hedges
|
3 | - | - | - | - | - | - | |||||||||||||||
Reclassification
to net income
|
4 | 18 | 28 | 20 | - | - | - | |||||||||||||||
Income
taxes related to
reclassification
to net income
|
2 | 7 | 11 | 8 | - | - | - | |||||||||||||||
Reclassification
to net income, net of
income
taxes
|
$ | 2 | $ | 11 | $ | 17 | $ | 12 | $ | - | $ | - | $ | - |
Affiliated
Company Transactions - 2007
|
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||||
(In
millions)
|
||||||||||||||||||||||
Revenues:
|
||||||||||||||||||||||
Electric
sales to affiliates
|
$ | 2,901 | $ | 73 | $ | 92 | $ | 167 | $ | - | $ | - | $ | - | ||||||||
Ground
lease with ATSI
|
- | 12 | 7 | 2 | - | - | - | |||||||||||||||
Expenses:
|
||||||||||||||||||||||
Purchased
power from affiliates
|
234 | 1,261 | 770 | 392 | - | 290 | 285 | |||||||||||||||
Support
services
|
560 | 146 | 70 | 55 | 100 | 54 | 58 | |||||||||||||||
Investment
Income:
|
||||||||||||||||||||||
Interest
income from affiliates
|
- | 30 | 17 | 18 | 1 | 1 | 1 | |||||||||||||||
Interest
income from FirstEnergy
|
28 | 29 | 2 | - | - | - | - | |||||||||||||||
Interest
Expense:
|
||||||||||||||||||||||
Interest
expense to affiliates
|
31 | 1 | 1 | - | 1 | 1 | 1 | |||||||||||||||
Interest
expense to FirstEnergy
|
34 | - | 1 | 10 | 11 | 10 | 11 |
Affiliated
Company Transactions - 2006
|
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||||
(In
millions)
|
||||||||||||||||||||||
Revenues:
|
||||||||||||||||||||||
Electric
sales to affiliates
|
$ | 2,609 | $ | 80 | $ | 95 | $ | 170 | $ | 14 | $ | - | $ | - | ||||||||
Ground
lease with ATSI
|
- | 12 | 7 | 2 | - | - | - | |||||||||||||||
Expenses:
|
||||||||||||||||||||||
Purchased
power from affiliates
|
257 | 1,264 | 727 | 363 | 25 | 178 | 154 | |||||||||||||||
Support
services
|
602 | 143 | 63 | 63 | 93 | 51 | 55 | |||||||||||||||
Investment
Income:
|
||||||||||||||||||||||
Interest
income from affiliates
|
- | 75 | 58 | 32 | 1 | 1 | 1 | |||||||||||||||
Interest
income from FirstEnergy
|
12 | 25 | - | - | - | - | - | |||||||||||||||
Interest
Expense:
|
||||||||||||||||||||||
Interest
expense to affiliates
|
109 | - | - | - | - | - | - | |||||||||||||||
Interest
expense to FirstEnergy
|
53 | - | 7 | 7 | 11 | 5 | 11 | |||||||||||||||
Affiliated
Company Transactions - 2005
|
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||||
(In
millions)
|
||||||||||||||||||||||
Revenues:
|
||||||||||||||||||||||
Electric
sales to affiliates
|
$ | 2,425 | $ | 355 | $ | 362 | $ | 300 | $ | 33 | $ | - | $ | - | ||||||||
Generating
units rent from FES
|
- | 146 | 49 | 12 | - | - | - | |||||||||||||||
Ground
lease with ATSI
|
- | 12 | 7 | 2 | - | - | - | |||||||||||||||
Expenses:
|
||||||||||||||||||||||
Purchased
power from affiliates
|
308 | 938 | 557 | 295 | 78 | 348 | 321 | |||||||||||||||
Support
services
|
64 | 314 | 257 | 171 | 94 | 45 | 51 | |||||||||||||||
Investment
Income:
|
||||||||||||||||||||||
Interest
income from affiliates
|
- | 25 | 7 | 22 | - | - | - | |||||||||||||||
Interest
income from FirstEnergy
|
- | 22 | - | - | - | - | - | |||||||||||||||
Interest
Expense:
|
||||||||||||||||||||||
Interest
expense to affiliates
|
129 | - | - | - | - | - | - | |||||||||||||||
Interest
expense to FirstEnergy
|
55 | 1 | - | 11 | 4 | 2 | 4 | |||||||||||||||
Obligations
and Funded Status
|
Pension
Benefits
|
Other
Benefits
|
|||||||||||
As
of December 31
|
2007
|
2006
|
2007
|
2006
|
|||||||||
(In
millions)
|
|||||||||||||
Change
in benefit obligation
|
|||||||||||||
Benefit
obligation as of January 1
|
$ | 5,031 | $ | 4,911 | $ | 1,201 | $ | 1,884 | |||||
Service
cost
|
88 | 87 | 21 | 34 | |||||||||
Interest
cost
|
294 | 276 | 69 | 105 | |||||||||
Plan
participants' contributions
|
- | - | 23 | 20 | |||||||||
Plan
amendments
|
- | - | - | (620 | ) | ||||||||
Medicare
retiree drug subsidy
|
- | - | - | 6 | |||||||||
Actuarial
(gain) loss
|
(381 | ) | 38 | (30 | ) | (119 | ) | ||||||
Benefits
paid
|
(282 | ) | (281 | ) | (102 | ) | (109 | ) | |||||
Benefit
obligation as of December 31
|
$ | 4,750 | $ | 5,031 | $ | 1,182 | $ | 1,201 | |||||
Change
in fair value of plan assets
|
|||||||||||||
Fair
value of plan assets as of January 1
|
$ | 4,818 | $ | 4,525 | $ | 607 | $ | 573 | |||||
Actual
return on plan assets
|
438 | 567 | 43 | 69 | |||||||||
Company
contribution
|
311 | 7 | 47 | 54 | |||||||||
Plan
participants' contribution
|
- | - | 23 | 20 | |||||||||
Benefits
paid
|
(282 | ) | (281 | ) | (102 | ) | (109 | ) | |||||
Fair
value of plan assets as of December
31
|
$ | 5,285 | $ | 4,818 | $ | 618 | $ | 607 | |||||
Qualified plan | $ | 700 | $ | (43 | ) | ||||||||
Non qualified plans | (165 | ) | (170 | ) | |||||||||
Funded
status
|
$ | 535 | $ | (213 | ) | $ | (564 | ) | $ | (594 | ) | ||
Accumulated benefit obligation | $ | 4,397 | $ | 4,585 | |||||||||
Amounts
Recognized in the Statement of
|
|||||||||||||
Financial
Position
|
|||||||||||||
Noncurrent
assets
|
$ | 700 | $ | - | $ | - | $ | - | |||||
Current
liabilities
|
(7 | ) | (7 | ) | - | - | |||||||
Noncurrent
liabilities
|
(158 | ) | (206 | ) | (564 | ) | (594 | ) | |||||
Net
asset (liability) as of December 31
|
$ | 535 | $ | (213 | )) | $ | (564 | ) | $ | (594 | ) | ||
Amounts
Recognized in
|
|||||||||||||
Accumulated
Other Comprehensive Income
|
|||||||||||||
Prior
service cost (credit)
|
$ | 83 | $ | 97 | $ | (1,041 | ) | $ | (1,190 | ) | |||
Actuarial
loss
|
623 | 1,039 | 635 | 702 | |||||||||
Net
amount recognized
|
$ | 706 | $ | 1,136 | $ | (406 | ) | $ | (488 | ) | |||
Assumptions
Used to Determine
|
|||||||||||||
Benefit
Obligations As of December 31
|
|||||||||||||
Discount
rate
|
6.50 | % | 6.00 | % | 6.50 | % | 6.00 | % | |||||
Rate
of compensation increase
|
5.20 | % | 3.50 | % | |||||||||
Allocation
of Plan Assets
|
|||||||||||||
As
of December 31
|
|||||||||||||
Asset
Category
|
|||||||||||||
Equity
securities
|
61 | % | 64 | % | 69 | % | 72 | % | |||||
Debt
securities
|
30 | 29 | 27 | 26 | |||||||||
Real
estate
|
7 | 5 | 2 | 1 | |||||||||
Private
equities
|
1 | 1 | - | - | |||||||||
Cash
|
1 | 1 | 2 | 1 | |||||||||
Total
|
100 | % | 100 | % | 100 | % | 100 | % |
Pension
Benefits
|
Other
Benefits
|
||||||||||||
Net
Pension and OPEB Asset (Liability)
|
2007
|
2006
|
2007
|
2006
|
|||||||||
(In
millions)
|
|||||||||||||
FES
|
$ | 42 | $ | (157 | ) | $ | (102 | ) | $ | (81 | ) | ||
OE
|
229 | 68 | (178 | ) | (167 | ) | |||||||
CEI
|
62 | (13 | ) | (93 | ) | (110 | ) | ||||||
TE
|
29 | (3 | ) | (63 | ) | (74 | ) | ||||||
JCP&L
|
93 | 15 | 8 | (8 | ) | ||||||||
Met-Ed
|
51 | 7 | (8 | ) | (19 | ) | |||||||
Penelec
|
66 | 11 | (40 | ) | (49 | ) |
Estimated
Items to be Amortized in 2008
|
|||||||
Net
Periodic Pension Cost from
|
Pension
|
Other
|
|||||
Accumulated
Other Comprehensive Income
|
Benefits
|
Benefits
|
|||||
(In
millions)
|
|||||||
Prior
service cost (credit)
|
$ | 13 | $ | (149 | ) | ||
Actuarial
loss
|
$ | 8 | $ | 47 |
Pension
Benefits
|
Other
Benefits
|
||||||||||||||||||
Components of Net Periodic Benefit Costs |
2007
|
2006
|
2005
|
2007
|
2006
|
2005
|
|||||||||||||
(In
millions)
|
|||||||||||||||||||
Service
cost
|
$ | 88 | $ | 87 | $ | 80 | $ | 21 | $ | 34 | $ | 40 | |||||||
Interest
cost
|
294 | 276 | 262 | 69 | 105 | 111 | |||||||||||||
Expected
return on plan assets
|
(449 | ) | (396 | ) | (345 | ) | (50 | ) | (46 | ) | (45 | ) | |||||||
Amortization
of prior service cost
|
13 | 13 | 10 | (149 | ) | (76 | ) | (45 | ) | ||||||||||
Recognized
net actuarial loss
|
45 | 62 | 39 | 45 | 56 | 40 | |||||||||||||
Net
periodic cost
|
$ | (9 | ) | $ | 42 | $ | 46 | $ | (64 | ) | $ | 73 | $ | 101 | |||||
Weighted-Average
Assumptions Used
|
|||||||||||||||||||
to Determine Net Periodic Benefit Cost |
Pension
Benefits
|
Other
Benefits
|
|||||||||||||||||
for
Years Ended December 31
|
2007
|
2006
|
2005
|
2007
|
2006
|
2005
|
|||||||||||||
Discount
rate
|
6.00 | % | 5.75 | % | 6.00 | % | 6.00 | % | 5.75 | % | 6.00 | % | |||||||
Expected
long-term return on plan assets
|
9.00 | % | 9.00 | % | 9.00 | % | 9.00 | % | 9.00 | % | 9.00 | % | |||||||
Rate
of compensation increase
|
3.50 | % | 3.50 | % | 3.50 | % |
Pension
Benefits
|
Other
Benefits
|
||||||||||||||||||
Net
Periodic Pension and OPEB Costs
|
2007
|
2006
|
2005
|
2007
|
2006
|
2005
|
|||||||||||||
(In
millions)
|
|||||||||||||||||||
FES
|
$ | 21 | $ | 40 | $ | 33 | $ | (10 | ) | $ | 14 | $ | 23 | ||||||
OE
|
(16 | ) | (6 | ) | 0 | (11 | ) | 17 | 28 | ||||||||||
CEI
|
1 | 4 | 1 | 4 | 11 | 15 | |||||||||||||
TE
|
- | 1 | 1 | 5 | 8 | 9 | |||||||||||||
JCP&L
|
(9 | ) | (5 | ) | (1 | ) | (16 | ) | 2 | 7 | |||||||||
Met-Ed
|
(7 | ) | (7 | ) | (4 | ) | (10 | ) | 3 | 1 | |||||||||
Penelec
|
(10 | ) | (5 | ) | (5 | ) | (13 | ) | 7 | 8 |
Assumed
Health Care Cost Trend Rates
|
|||||||
As
of December 31
|
2007
|
2006
|
|||||
Health
care cost trend rate assumed for next
|
|||||||
year
(pre/post-Medicare)
|
9-11 | % | 9-11 | % | |||
Rate
to which the cost trend rate is assumed to
|
|||||||
decline
(the ultimate trend rate)
|
5 | % | 5 | % | |||
Year
that the rate reaches the ultimate trend
|
|||||||
rate
(pre/post-Medicare)
|
2015-2017 | 2011-2013 |
1-Percentage-
|
1-Percentage-
|
||||||
Point
Increase
|
Point
Decrease
|
||||||
(In
millions)
|
|||||||
Effect
on total of service and interest cost
|
$ | 5 | $ | (4 | ) | ||
Effect
on accumulated postretirement benefit obligation
|
$ | 48 | $ | (42 | ) |
Pension
|
Other
|
||||||
Benefits
|
Benefits
|
||||||
(In
millions)
|
|||||||
2008
|
$ | 300 | $ | 83 | |||
2009
|
300 | 86 | |||||
2010
|
307 | 90 | |||||
2011
|
313 | 94 | |||||
2012
|
322 | 95 | |||||
Years
2013- 2017
|
1,808 | 495 |
2007
|
2006
|
|||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||
Value
|
Value
|
Value
|
Value
|
|||||||||
(In
millions)
|
||||||||||||
FES
|
$ | 1,975 | $ | 1,971 | $ | 3,084 | $ | 3,084 | ||||
OE
|
1,182 | 1,197 | 1,294 | 1,337 | ||||||||
CEI
|
1,666 | 1,706 | 1,919 | 2,000 | ||||||||
TE
|
304 | 283 | 389 | 388 | ||||||||
JCP&L
|
1,597 | 1,560 | 1,366 | 1,388 | ||||||||
Met-Ed
|
542 | 535 | 592 | 572 | ||||||||
Penelec
|
779 | 779 | 479 | 490 |
2007
|
2006
|
|||||||||||
Debt
|
Equity
|
Debt
|
Equity
|
|||||||||
Securities
|
Securities
|
Securities
|
Securities
|
|||||||||
(In
millions)
|
||||||||||||
FES
|
$ | 417 | $ | 916 | $ | 365 | $ | 873 | ||||
OE
|
45 | 82 | 38 | 80 | ||||||||
TE
|
67 | - | 61 | - | ||||||||
JCP&L(1)
|
248 | 102 | 235 | 97 | ||||||||
Met-Ed
|
115 | 172 | 106 | 164 | ||||||||
Penelec(2)
|
167 | 83 | 151 | 72 | ||||||||
(1)
|
Excludes
$2 million and $3 million of cash in 2007 and 2006,
respectively
|
(2)
|
Excludes
$1 million and $2 million of cash in 2007 and 2006,
respectively
|
2007
|
2006
|
||||||||||||||||||||||||
Cost
|
Unrealized
|
Unrealized
|
Fair
|
Cost
|
Unrealized
|
Unrealized
|
Fair
|
||||||||||||||||||
Basis
|
Gains
|
Losses
|
Value
|
Basis
|
Gains
|
Losses
|
Value
|
||||||||||||||||||
Debt
securities
|
(In
millions)
|
||||||||||||||||||||||||
FES
|
$ | 402 | $ | 15 | $ | - | $ | 417 | $ | 360 | $ | 5 | $ | - | $ | 365 | |||||||||
OE
|
43 | 2 | - | 45 | 38 | - | - | 38 | |||||||||||||||||
TE
|
63 | 4 | - | 67 | 61 | - | - | 61 | |||||||||||||||||
JCP&L
|
249 | 3 | 4 | 248 | 237 | 2 | 4 | 235 | |||||||||||||||||
Met-Ed
|
112 | 3 | - | 115 | 105 | 1 | - | 106 | |||||||||||||||||
Penelec
|
166 | 1 | - | 167 | 150 | 1 | - | 151 | |||||||||||||||||
Equity
securities
|
|||||||||||||||||||||||||
FES
|
$ | 631 | $ | 285 | $ | - | $ | 916 | $ | 652 | $ | 221 | $ | - | $ | 873 | |||||||||
OE
|
59 | 23 | - | 82 | 61 | 19 | - | 80 | |||||||||||||||||
JCP&L
|
89 | 13 | - | 102 | 73 | 24 | - | 97 | |||||||||||||||||
Met-Ed
|
136 | 36 | - | 172 | 114 | 50 | - | 164 | |||||||||||||||||
Penelec
|
80 | 3 | - | 83 | 55 | 17 | - | 72 |
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
||||||||||||||||
(In
millions)
|
||||||||||||||||||||||
2007
|
||||||||||||||||||||||
Proceeds
from sales
|
$ | 656 | $ | 38 | $ | - | $ | 45 | $ | 196 | $ | 185 | $ | 175 | ||||||||
Realized
gains
|
29 | 1 | - | 1 | 23 | 30 | 19 | |||||||||||||||
Realized
losses
|
42 | 4 | - | 1 | 3 | 2 | 1 | |||||||||||||||
Interest
and dividend income
|
42 | 4 | - | 3 | 13 | 8 | 10 | |||||||||||||||
2006
|
||||||||||||||||||||||
Proceeds
from sales
|
$ | 1,066 | $ | 39 | $ | - | $ | 53 | $ | 217 | $ | 176 | $ | 99 | ||||||||
Realized
gains
|
118 | 1 | - | - | 1 | 1 | - | |||||||||||||||
Realized
losses
|
90 | 1 | - | 1 | 5 | 4 | 4 | |||||||||||||||
Interest
and dividend income
|
36 | 3 | - | 3 | 13 | 7 | 7 | |||||||||||||||
2005
|
||||||||||||||||||||||
Proceeds
from sales
|
$ | 1,097 | $ | 284 | $ | 490 | $ | 366 | $ | 165 | $ | 167 | $ | 93 | ||||||||
Realized
gains
|
109 | 35 | 49 | 35 | 4 | 6 | 4 | |||||||||||||||
Realized
losses
|
39 | 7 | 20 | 15 | 5 | 7 | 6 | |||||||||||||||
Interest
and dividend income
|
32 | 13 | 12 | 9 | 13 | 6 | 7 | |||||||||||||||
2007
|
2006
|
|||||||||||||||||||
Cost
|
Unrealized
|
Unrealized
|
Fair
|
Cost
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Basis
|
Gains
|
Losses
|
Value
|
Basis
|
Gains
|
Losses
|
Value
|
|||||||||||||
Debt
securities
|
(In
millions)
|
|||||||||||||||||||
OE
|
254
|
28
|
-
|
282
|
291
|
34
|
-
|
325
|
||||||||||||
CEI
|
463
|
68
|
-
|
531
|
523
|
65
|
-
|
588
|
||||||||||||
JCP&L
|
1
|
-
|
-
|
1
|
-
|
-
|
-
|
-
|
||||||||||||
Equity
securities
|
||||||||||||||||||||
OE
|
2
|
-
|
-
|
2
|
3
|
-
|
-
|
3
|
2007
|
2006
|
|||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||
Value
|
Value
|
Value
|
Value
|
|||||||
Notes
receivable
|
(In
millions)
|
|||||||||
FES
|
65
|
63
|
69
|
66
|
||||||
OE
|
259
|
299
|
1,219
|
1,251
|
||||||
CEI
|
1
|
1
|
487
|
487
|
||||||
TE
|
192
|
223
|
298
|
327
|
LEASES
|
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
||||||||||||||||
(In
millions)
|
||||||||||||||||||||||
2007
|
||||||||||||||||||||||
Operating
leases
|
||||||||||||||||||||||
Interest
element
|
$ | 29.8 | $ | 82.8 | $ | 23.8 | $ | 38.2 | $ | 2.9 | $ | 2.1 | $ | 0.8 | ||||||||
Other
|
14.6 | 62.2 | 37.6 | 62.8 | 5.4 | 1.6 | 3.9 | |||||||||||||||
Capital
leases
|
||||||||||||||||||||||
Interest
element
|
- | 0.1 | 0.4 | - | - | - | - | |||||||||||||||
Other
|
0.1 | - | 0.6 | - | - | - | - | |||||||||||||||
Total
rentals
|
$ | 44.5 | $ | 145.1 | $ | 62.4 | $ | 101.0 | $ | 8.3 | $ | 3.7 | $ | 4.7 | ||||||||
2006
|
||||||||||||||||||||||
Operating
leases
|
||||||||||||||||||||||
Interest
element
|
$ | - | $ | 87.1 | $ | 26.3 | $ | 41.1 | $ | 2.8 | $ | 2.0 | $ | 0.6 | ||||||||
Other
|
- | 57.5 | 48.1 | 68.2 | 4.5 | 1.4 | 3.8 | |||||||||||||||
Capital
leases
|
||||||||||||||||||||||
Interest
element
|
- | 0.3 | 0.4 | - | - | - | - | |||||||||||||||
Other
|
- | 1.3 | 0.6 | - | - | - | - | |||||||||||||||
Total
rentals
|
$ | - | $ | 146.2 | $ | 75.4 | $ | 109.3 | $ | 7.3 | $ | 3.4 | $ | 4.4 | ||||||||
2005
|
||||||||||||||||||||||
Operating
leases
|
||||||||||||||||||||||
Interest
element
|
$ | - | $ | 93.4 | $ | 28.4 | $ | 43.9 | $ | 2.6 | $ | 1.9 | $ | 0.7 | ||||||||
Other
|
- | 52.3 | 40.9 | 62.3 | 3.2 | 1.0 | 2.1 | |||||||||||||||
Capital
leases
|
||||||||||||||||||||||
Interest
element
|
- | 0.8 | 0.5 | - | - | - | - | |||||||||||||||
Other
|
- | 1.9 | 0.5 | - | - | - | - | |||||||||||||||
Total
rentals
|
$ | - | $ | 148.4 | $ | 70.3 | $ | 106.2 | $ | 5.8 | $ | 2.9 | $ | 2.8 | ||||||||
Capital
Leases
|
FES
|
OE
|
CEI
|
TE
|
|||||||||
(In
millions)
|
|||||||||||||
2008
|
$ | 0.1 | $ | 0.1 | $ | 1.0 | $ | - | |||||
2009
|
- | 0.2 | 1.0 | 0.1 | |||||||||
2010
|
0.1 | 0.1 | 1.0 | - | |||||||||
2011
|
- | 0.2 | 1.0 | - | |||||||||
2012
|
- | 0.1 | 0.6 | - | |||||||||
Years
thereafter
|
- | - | - | - | |||||||||
Total
minimum lease payments
|
0.2 | 0.7 | 4.6 | 0.1 | |||||||||
Executory
costs
|
- | - | - | - | |||||||||
Net
minimum lease payments
|
0.2 | 0.7 | 4.6 | 0.1 | |||||||||
Interest
portion
|
- | 0.4 | 0.9 | - | |||||||||
Present
value of net minimum
|
|||||||||||||
lease payments
|
0.2 | 0.3 | 3.7 | 0.1 | |||||||||
Less
current portion
|
0.1 | 0.1 | 0.6 | - | |||||||||
Noncurrent
portion
|
$ | 0.1 | $ | 0.2 | $ | 3.1 | $ | 0.1 | |||||
Operating
Leases
|
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||||
(In
millions)
|
||||||||||||||||||||||
2008
|
$ | 172.7 | $ | 147.8 | $ | 5.7 | $ | 64.9 | $ | 8.9 | $ | 4.2 | $ | 5.5 | ||||||||
2009
|
175.9 | 148.8 | 6.2 | 65.0 | 9.4 | 4.7 | 5.8 | |||||||||||||||
2010
|
176.8 | 149.5 | 6.1 | 65.0 | 8.9 | 4.6 | 5.6 | |||||||||||||||
2011
|
171.8 | 148.5 | 5.8 | 64.9 | 7.9 | 4.2 | 5.1 | |||||||||||||||
2012
|
215.0 | 148.3 | 5.2 | 64.8 | 7.0 | 3.8 | 4.5 | |||||||||||||||
Years
thereafter
|
2,544.6 | 615.8 | 29.6 | 275.2 | 64.3 | 47.1 | 15.0 | |||||||||||||||
Total
minimum lease payments
|
$ | 3,456.8 | $ | 1,358.7 | $ | 58.6 | $ | 599.8 | $ | 106.4 | $ | 68.6 | $ | 41.5 | ||||||||
7.
|
VARIABLE
INTEREST ENTITIES
|
Maximum
Exposure
|
Discounted
Lease
Payments, net
|
Net
Exposure
|
||||||||
(In
millions)
|
||||||||||
FES
|
$ | 1,338 | $ | 1,198 | $ | 140 | ||||
OE
|
837 | 610 | 227 | |||||||
CEI
|
753 | 85 | 668 | |||||||
TE
|
753 | 449 | 304 |
2007
|
2006
|
2005
|
|||||||
(In
millions)
|
|||||||||
JCP&L
|
$ | 90 | $ | 81 | $ | 101 | |||
Met-Ed
|
56 | 60 | 50 | ||||||
Penelec
|
30 | 29 | 28 |
PROVISION FOR INCOME TAXES
|
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||||
(In
millions)
|
||||||||||||||||||||||
2007
|
||||||||||||||||||||||
Currently
payable-
|
||||||||||||||||||||||
Federal
|
$ | 528 | $ | 105 | $ | 166 | $ | 73 | $ | 138 | $ | 26 | $ | 41 | ||||||||
State
|
111 | (4 | ) | 20 | 7 | 42 | 7 | 12 | ||||||||||||||
639 | 101 | 186 | 80 | 180 | 33 | 53 | ||||||||||||||||
Deferred,
net-
|
||||||||||||||||||||||
Federal
|
(288 | ) | - | (23 | ) | (27 | ) | (25 | ) | 30 | 10 | |||||||||||
State
|
(42 | ) | 4 | 2 | 2 | (5 | ) | 6 | 1 | |||||||||||||
(330 | ) | 4 | (21 | ) | (25 | ) | (30 | ) | 36 | 11 | ||||||||||||
Investment
tax credit amortization
|
(4 | ) | (4 | ) | (2 | ) | (1 | ) | (1 | ) | (1 | ) | - | |||||||||
Total
provision for income taxes
|
$ | 305 | $ | 101 | $ | 163 | $ | 54 | $ | 149 | $ | 68 | $ | 64 | ||||||||
2006
|
||||||||||||||||||||||
Currently
payable-
|
||||||||||||||||||||||
Federal
|
$ | 102 | $ | 162 | $ | 174 | $ | 83 | $ | 79 | $ | 21 | $ | 21 | ||||||||
State
|
18 | 30 | 32 | 14 | 24 | 6 | 7 | |||||||||||||||
120 | 192 | 206 | 97 | 103 | 27 | 28 | ||||||||||||||||
Deferred,
net-
|
||||||||||||||||||||||
Federal
|
110 | (58 | ) | (14 | ) | (35 | ) | 34 | 40 | 26 | ||||||||||||
State
|
11 | (7 | ) | 1 | (1 | ) | 11 | 11 | 3 | |||||||||||||
121 | (65 | ) | (13 | ) | (36 | ) | 45 | 51 | 29 | |||||||||||||
Investment
tax credit amortization
|
(5 | ) | (4 | ) | (4 | ) | (1 | ) | (1 | ) | (1 | ) | - | |||||||||
Total
provision for income taxes
|
$ | 236 | $ | 123 | $ | 189 | $ | 60 | $ | 147 | $ | 77 | $ | 57 | ||||||||
2005
|
||||||||||||||||||||||
Currently
payable-
|
||||||||||||||||||||||
Federal
|
$ | 29 | $ | 275 | $ | 90 | $ | 62 | $ | 78 | $ | 24 | $ | 7 | ||||||||
State
|
1 | 74 | 23 | 18 | 22 | 8 | 1 | |||||||||||||||
30 | 349 | 113 | 80 | 100 | 32 | 8 | ||||||||||||||||
Deferred,
net-
|
||||||||||||||||||||||
Federal
|
94 | (60 | ) | 28 | (19 | ) | 27 | 2 | 11 | |||||||||||||
State
|
5 | 37 | 17 | 15 | 10 | (3 | ) | (1 | ) | |||||||||||||
99 | (23 | ) | 45 | (4 | ) | 37 | (1 | ) | 10 | |||||||||||||
Investment
tax credit amortization
|
(5 | ) | (16 | ) | (5 | ) | (2 | ) | (1 | ) | (1 | ) | (1 | ) | ||||||||
Total
provision for income taxes
|
$ | 124 | $ | 310 | $ | 153 | $ | 74 | $ | 136 | $ | 30 | $ | 17 |
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
||||||||||||||||
(In
millions)
|
||||||||||||||||||||||
2007
|
||||||||||||||||||||||
Book
income before provision for income taxes
|
$ | 833 | $ | 298 | $ | 440 | $ | 145 | $ | 335 | $ | 164 | $ | 157 | ||||||||
Federal
income tax expense at statutory rate
|
$ | 292 | $ | 104 | $ | 154 | $ | 51 | $ | 117 | $ | 57 | $ | 55 | ||||||||
Increases
(reductions) in taxes resulting from-
|
||||||||||||||||||||||
Amortization
of investment tax credits
|
(4 | ) | (4 | ) | (2 | ) | (1 | ) | (1 | ) | (1 | ) | - | |||||||||
State
income taxes, net of federal tax benefit
|
45 | - | 14 | 6 | 24 | 9 | 8 | |||||||||||||||
Manufacturing
deduction
|
(6 | ) | (2 | ) | (1 | ) | - | - | - | - | ||||||||||||
Other,
net
|
(22 | ) | 3 | (2 | ) | (2 | ) | 9 | 3 | 1 | ||||||||||||
Total
provision for income taxes
|
$ | 305 | $ | 101 | $ | 163 | $ | 54 | $ | 149 | $ | 68 | $ | 64 | ||||||||
2006 | ||||||||||||||||||||||
Book
income before provision for income taxes
|
$ | 655 | $ | 335 | $ | 495 | $ | 159 | $ | 337 | $ | (163 | ) | $ | 141 | |||||||
Federal
income tax expense at statutory rate
|
$ | 229 | $ | 117 | $ | 173 | $ | 56 | $ | 118 | $ | (57 | ) | $ | 49 | |||||||
Increases
(reductions) in taxes resulting from-
|
||||||||||||||||||||||
Amortization
of investment tax credits
|
(5 | ) | (4 | ) | (4 | ) | (1 | ) | (1 | ) | (1 | ) | - | |||||||||
State
income taxes, net of federal tax benefit
|
18 | 15 | 22 | 8 | 23 | 11 | 6 | |||||||||||||||
Goodwill
impairment
|
- | - | - | - | - | 124 | - | |||||||||||||||
Other,
net
|
(6 | ) | (5 | ) | (2 | ) | (3 | ) | 7 | - | 2 | |||||||||||
Total
provision for income taxes
|
$ | 236 | $ | 123 | $ | 189 | $ | 60 | $ | 147 | $ | 77 | $ | 57 | ||||||||
2005 | ||||||||||||||||||||||
Book
income before provision for income taxes
|
$ | 333 | $ | 640 | $ | 384 | $ | 150 | $ | 319 | $ | 76 | $ | 44 | ||||||||
Federal
income tax expense at statutory rate
|
$ | 117 | $ | 224 | $ | 134 | $ | 52 | $ | 112 | $ | 27 | $ | 16 | ||||||||
Increases
(reductions) in taxes resulting from-
|
||||||||||||||||||||||
Amortization
of investment tax credits
|
(5 | ) | (16 | ) | (5 | ) | (2 | ) | (1 | ) | (1 | ) | (1 | ) | ||||||||
State
income taxes, net of federal tax benefit
|
4 | 72 | 26 | 22 | 21 | 3 | - | |||||||||||||||
Penalties
|
10 | 3 | - | - | - | - | - | |||||||||||||||
Other,
net
|
(2 | ) | 27 | (2 | ) | 2 | 4 | 1 | 2 | |||||||||||||
Total
provision for income taxes
|
$ | 124 | $ | 310 | $ | 153 | $ | 74 | $ | 136 | $ | 30 | $ | 17 |
ACCUMULATED
DEFERRED INCOME TAXES
|
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||||
(In
millions)
|
||||||||||||||||||||||
AS
OF DECEMBER 31, 2007
|
||||||||||||||||||||||
Property
basis differences
|
$ | 281 | $ | 463 | $ | 372 | $ | 154 | $ | 439 | $ | 266 | $ | 319 | ||||||||
Regulatory
transition charge
|
- | 139 | 156 | 116 | 235 | 60 | - | |||||||||||||||
Customer
receivables for future income taxes
|
- | 22 | 1 | - | 14 | 49 | 62 | |||||||||||||||
Deferred
customer shopping incentive
|
- | 61 | 172 | 29 | - | - | - | |||||||||||||||
Deferred
sale and leaseback gain
|
(455 | ) | (49 | ) | - | - | (20 | ) | (11 | ) | - | |||||||||||
Nonutility
generation costs
|
- | - | - | - | - | 22 | (112 | ) | ||||||||||||||
Unamortized
investment tax credits
|
(23 | ) | (6 | ) | (7 | ) | (4 | ) | (2 | ) | (6 | ) | (5 | ) | ||||||||
Other
comprehensive income
|
84 | 25 | (39 | ) | (8 | ) | (20 | ) | (16 | ) | (2 | ) | ||||||||||
Retirement
benefits
|
(13 | ) | (14 | ) | 25 | (1 | ) | 39 | 16 | (17 | ) | |||||||||||
Lease
market valuation liability
|
(148 | ) | - | - | (135 | ) | - | - | - | |||||||||||||
Oyster
Creek securitization (Note 10(C))
|
- | - | - | - | 149 | - | - | |||||||||||||||
Asset
retirement obligations
|
34 | (2 | ) | (3 | ) | 7 | (48 | ) | (57 | ) | (64 | ) | ||||||||||
Deferred
gain for asset sales - affiliated companies
|
- | 45 | 30 | 10 | - | - | - | |||||||||||||||
Allowance
for equity funds used during construction
|
- | 21 | - | - | - | - | - | |||||||||||||||
PJM
transmission costs
|
- | - | - | - | - | 97 | 13 | |||||||||||||||
All
other
|
(37 | ) | 76 | 19 | (65 | ) | 14 | 19 | 17 | |||||||||||||
Net
deferred income tax liability (asset)
|
$ | (277 | ) | $ | 781 | $ | 726 | $ | 103 | $ | 800 | $ | 439 | $ | 211 | |||||||
AS
OF DECEMBER 31, 2006
|
||||||||||||||||||||||
Property
basis differences
|
$ | 112 | $ | 497 | $ | 534 | $ | 243 | $ | 436 | $ | 277 | $ | 329 | ||||||||
Regulatory
transition charge
|
- | (28 | ) | 116 | 33 | 254 | 82 | - | ||||||||||||||
Customer
receivables for future income taxes
|
- | 31 | 3 | (3 | ) | 4 | 44 | 62 | ||||||||||||||
Deferred
customer shopping incentive
|
- | 68 | 132 | 18 | - | - | - | |||||||||||||||
Deferred
sale and leaseback gain
|
- | (55 | ) | - | - | (20 | ) | (11 | ) | - | ||||||||||||
Nonutility
generation costs
|
- | - | - | - | - | 1 | (123 | ) | ||||||||||||||
Unamortized
investment tax credits
|
(24 | ) | (8 | ) | (9 | ) | (3 | ) | (3 | ) | (7 | ) | (5 | ) | ||||||||
Other
comprehensive income
|
60 | (15 | ) | (70 | ) | (24 | ) | (44 | ) | (28 | ) | (18 | ) | |||||||||
Retirement
benefits
|
(28 | ) | 30 | 11 | 8 | 36 | 12 | (19 | ) | |||||||||||||
Lease
market valuation liability
|
- | - | (235 | ) | (96 | ) | - | - | - | |||||||||||||
Oyster
Creek securitization (Note 10(C))
|
- | - | - | - | 162 | - | - | |||||||||||||||
Asset
retirement obligations
|
29 | 10 | 2 | 4 | (16 | ) | (42 | ) | (59 | ) | ||||||||||||
Deferred
gain for asset sales - affiliated companies
|
- | 47 | 31 | 10 | - | - | - | |||||||||||||||
Allowance
for equity funds used during construction
|
- | 23 | - | - | - | - | - | |||||||||||||||
PJM
transmission costs
|
- | - | - | - | - | 53 | 13 | |||||||||||||||
All
other
|
(28 | ) | 74 | (44 | ) | (29 | ) | (5 | ) | 6 | 14 | |||||||||||
Net
deferred income tax liability
|
$ | 121 | $ | 674 | $ | 471 | $ | 161 | $ | 804 | $ | 387 | $ | 194 |
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
||||||||||||||||
(In
millions)
|
||||||||||||||||||||||
Balance
as of January 1, 2007
|
$ | 14 | $ | (19 | ) | $ | (15 | ) | $ | (3 | ) | $ | 44 | $ | 18 | $ | 20 | |||||
Increase for
tax positions related to the
current
year
|
- | 1 | - | - | - | - | - | |||||||||||||||
Increase for
tax positions related to
prior
years
|
4 | 10 | 2 | 2 | - | 6 | - | |||||||||||||||
Decrease for
tax positions of
prior
years
|
(4 | ) | (4 | ) | (4 | ) | - | (6 | ) | - | (4 | ) | ||||||||||
Balance
as of December 31, 2007
|
$ | 14 | $ | (12 | ) | $ | (17 | ) | $ | (1 | ) | $ | 38 | $ | 24 | $ | 16 |
Balance
Sheet Classifications
|
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||||
(In
millions)
|
||||||||||||||||||||||
Current-
|
||||||||||||||||||||||
Accrued
taxes
|
$ | 3 | $ | 4 | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||
Non-Current-
|
||||||||||||||||||||||
Other
asset
|
(16 | ) | (17 | ) | (1 | ) | ||||||||||||||||
Other
non-current liabilities
|
11 | - | - | - | 38 | 24 | 16 | |||||||||||||||
Net
liabilities (assets)
|
$ | 14 | $ | (12 | ) | $ | (17 | ) | $ | (1 | ) | $ | 38 | $ | 24 | $ | 16 |
Net
Interest Expense (Income)
|
Net
Interest Payable
|
||||||||||||||
For
the Years Ended
|
(Receivable)
|
||||||||||||||
December
31,
|
As
of December 31,
|
||||||||||||||
2007
|
2006
|
2005
|
2007
|
2006
|
|||||||||||
(In
millions)
|
(In
millions)
|
||||||||||||||
FES
|
$ | - | $ | 1 | $ | - | $ | 2 | $ | 3 | |||||
OE
|
1 | 1 | (8 | ) | (5 | ) | (6 | ) | |||||||
CEI
|
(1 | ) | 1 | (3 | ) | (2 | ) | (3 | ) | ||||||
TE
|
- | 1 | (1 | ) | - | - | |||||||||
JCP&L
|
1 | (2 | ) | 5 | 10 | 9 | |||||||||
Met-Ed
|
2 | - | 2 | 5 | 3 | ||||||||||
Penelec
|
- | (1 | ) | 3 | 4 | 4 |
Expiration
Period
|
FES
|
Met-Ed
|
Penelec
|
|||||||
(In
millions)
|
||||||||||
2008-2012 | $ | - | $ | - | $ | - | ||||
2013-2017 | - | - | - | |||||||
2018-2022 | 22 | 5 | 229 | |||||||
2023-2027 | 16 | - | 14 | |||||||
$ | 38 | $ | 5 | $ | 243 |
GENERAL TAXES
|
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||||
(In
millions)
|
||||||||||||||||||||||
2007
|
||||||||||||||||||||||
Kilowatt-hour
excise
|
$ | 1 | $ | 99 | $ | 69 | $ | 29 | $ | 52 | $ | - | $ | - | ||||||||
State
gross receipts
|
18 | 17 | - | - | - | 73 | 66 | |||||||||||||||
Real
and personal property
|
53 | 59 | 65 | 19 | 5 | 2 | 2 | |||||||||||||||
Social
security and unemployment
|
14 | 8 | 6 | 3 | 9 | 5 | 5 | |||||||||||||||
Other
|
1 | (2 | ) | 2 | - | - | - | 3 | ||||||||||||||
Total
general taxes
|
$ | 87 | $ | 181 | $ | 142 | $ | 51 | $ | 66 | $ | 80 | $ | 76 | ||||||||
2006
|
||||||||||||||||||||||
Kilowatt-hour
excise
|
$ | - | $ | 95 | $ | 68 | $ | 28 | $ | 50 | $ | - | $ | - | ||||||||
State
gross receipts
|
10 | 19 | - | - | - | 67 | 62 | |||||||||||||||
Real
and personal property
|
49 | 55 | 61 | 20 | 5 | 2 | 1 | |||||||||||||||
Social
security and unemployment
|
13 | 7 | 5 | 2 | 9 | 4 | 5 | |||||||||||||||
Other
|
1 | 4 | 1 | 1 | - | 4 | 5 | |||||||||||||||
Total
general taxes
|
$ | 73 | $ | 180 | $ | 135 | $ | 51 | $ | 64 | $ | 77 | $ | 73 | ||||||||
2005
|
||||||||||||||||||||||
Kilowatt-hour
excise
|
$ | - | $ | 94 | $ | 69 | $ | 29 | $ | 52 | $ | - | $ | - | ||||||||
State
gross receipts
|
9 | 20 | - | - | - | 63 | 58 | |||||||||||||||
Real
and personal property
|
44 | 67 | 78 | 25 | 5 | 2 | 1 | |||||||||||||||
Social
security and unemployment
|
12 | 8 | 5 | 2 | 8 | 4 | 5 | |||||||||||||||
Other
|
2 | 4 | 1 | 1 | - | 5 | 5 | |||||||||||||||
Total
general taxes
|
$ | 67 | $ | 193 | $ | 153 | $ | 57 | $ | 65 | $ | 74 | $ | 69 |
FES
|
$
(7
|
)
|
OE
|
$32
|
|
CEI
|
$ 4
|
|
TE
|
$18
|
FES
|
$1
|
OE
|
$3
|
CEI
|
$5
|
TE
|
$1
|
▪
|
Reduce
the total projected electricity demand by 20% by
2020;
|
|
▪
|
Meet
22.5% of New Jerseys electricity needs with renewable energy resources by
that date;
|
▪
|
Reduce
air pollution related to energy
use;
|
▪
|
Encourage
and maintain economic growth and
development;
|
|
▪
|
Achieve
a 20% reduction in both Customer Average Interruption Duration Index and
System Average Interruption Frequency Index by
2020;
|
|
▪
|
Maintain
unit prices for electricity to no more than +5% of the regional average
price (region includes New York, New Jersey, Pennsylvania, Delaware,
Maryland and the District of Columbia);
and
|
▪
|
Eliminate
transmission congestion by 2020.
|
Not
Subject to
|
Subject
to
|
|||||||||||||
Mandatory
Redemption
|
Mandatory
Redemption
|
|||||||||||||
Par
or
|
Par
or
|
|||||||||||||
Number
|
Stated
|
Number
|
Stated
|
|||||||||||
of Shares
|
Value
|
of Shares
|
Value
|
|||||||||||
(Dollars
in thousands)
|
||||||||||||||
OE |
|
|||||||||||||
Balance,
January 1, 2005
|
1,000,699 | $ | 100,070 | 127,500 | $ | 12,750 | ||||||||
Redemptions-
|
||||||||||||||
7.750%
Series
|
(250,000 | ) | (25,000 | ) | ||||||||||
7.625% Series
|
(127,500 | ) | (12,750 | ) | ||||||||||
Balance,
December 31, 2005
|
750,699 | 75,070 | - | - | ||||||||||
Redemptions-
|
||||||||||||||
3.90%
Series
|
(152,510 | ) | (15,251 | ) | ||||||||||
4.40%
Series
|
(176,280 | ) | (17,628 | ) | ||||||||||
4.44%
Series
|
(136,560 | ) | (13,656 | ) | ||||||||||
4.56%
Series
|
(144,300 | ) | (14,430 | ) | ||||||||||
4.24%
Series
|
(40,000 | ) | (4,000 | ) | ||||||||||
4.25%
Series
|
(41,049 | ) | (4,105 | ) | ||||||||||
4.64% Series
|
(60,000 | ) | (6,000 | ) | ||||||||||
Balance, December 31, 2006
|
- | - | - | - | ||||||||||
Balance,
December 31, 2007
|
- | $ | - | - | $ | - | ||||||||
CEI |
|
|||||||||||||
Balance,
January 1, 2005
|
974,000 | $ | 96,404 | 40,000 | $ | 4,009 | ||||||||
Redemptions-
|
||||||||||||||
$7.40
Series A
|
(500,000 | ) | (50,000 | ) | ||||||||||
Adjustable
Series L
|
(474,000 | ) | (46,404 | ) | ||||||||||
$7.35
Series C
|
(40,000 | ) | (4,000 | ) | ||||||||||
Amortization
of fair market
|
||||||||||||||
value
adjustments-
|
||||||||||||||
$7.35 Series C
|
(9 | ) | ||||||||||||
Balance, December 31, 2005
|
- | - | - | - | ||||||||||
Balance, December 31, 2006
|
- | - | - | - | ||||||||||
Balance, December 31, 2007
|
- | $ | - | - | $ | - | ||||||||
TE |
|
|||||||||||||
Balance,
January 1, 2005
|
4,110,000 | $ | 126,000 | |||||||||||
Redemptions-
|
||||||||||||||
Adjustable Series A
|
(1,200,000 | ) | (30,000 | ) | ||||||||||
Balance,
December 31, 2005
|
2,910,000 | 96,000 | ||||||||||||
Redemptions-
|
||||||||||||||
$4.25
Series
|
(160,000 | ) | (16,000 | ) | ||||||||||
$4.56
Series
|
(50,000 | ) | (5,000 | ) | ||||||||||
$4.25
Series
|
(100,000 | ) | (10,000 | ) | ||||||||||
$2.365
Series
|
(1,400,000 | ) | (35,000 | ) | ||||||||||
Adjustable Series B
|
(1,200,000 | ) | (30,000 | ) | ||||||||||
Balance, December 31, 2006
|
- | - | ||||||||||||
Balance, December 31, 2007
|
- | $ | - | |||||||||||
JCP&L |
|
|||||||||||||
Balance, January 1, 2005
|
125,000 | $ | 12,649 | |||||||||||
Balance, December 31, 2005
|
125,000 | 12,649 | ||||||||||||
Redemptions-
|
||||||||||||||
4.00% Series
|
(125,000 | ) | (12,649 | ) | ||||||||||
Balance, December 31, 2006
|
- | - | ||||||||||||
Balance, December 31, 2007
|
- | $ | - |
Preferred
Stock
|
Preference
Stock
|
||||||||||||
Shares
|
Par
|
Shares
|
Par
|
||||||||||
Authorized
|
Value
|
Authorized
|
Value
|
||||||||||
OE
|
6,000,000 | $ | 100 | 8,000,000 |
no
par
|
||||||||
OE
|
8,000,000 | $ | 25 | ||||||||||
Penn
|
1,200,000 | $ | 100 | ||||||||||
CEI
|
4,000,000 |
no
par
|
3,000,000 |
no
par
|
|||||||||
TE
|
3,000,000 | $ | 100 | 5,000,000 | $ | 25 | |||||||
TE
|
12,000,000 | $ | 25 | ||||||||||
JCP&L
|
15,600,000 |
no
par
|
|||||||||||
Met-Ed
|
10,000,000 |
no
par
|
|||||||||||
Penelec
|
11,435,000 |
no
par
|
Sinking
Fund Requirements
|
FES
|
OE
|
CEI
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||
(In
millions)
|
|||||||||||||||||||
2008
|
$ | 1,441 | $ | 333 | $ | 207 | $ | 27 | $ | - | $ | - | |||||||
2009
|
- | 2 | 162 | 29 | - | 100 | |||||||||||||
2010
|
15 | 65 | 18 | 31 | 100 | 59 | |||||||||||||
2011
|
- | 1 | 20 | 32 | - | - | |||||||||||||
2012
|
- | 1 | 22 | 34 | - | - |
Year
|
FES
|
OE
|
CEI
|
|||||||
(In
millions)
|
||||||||||
2008
|
$ | 1,441 | $ | 156 | $ | 82 | ||||
2010
|
15 | - | - |
FES
|
OE
|
CEI
|
TE
|
Met-Ed
|
Penelec
|
||||||||||||||
(In
millions)
|
|||||||||||||||||||
Amounts
|
|||||||||||||||||||
LOCs
|
$ | 1,455 | * | $ | 158 | $ | - | $ | - | $ | - | $ | - | ||||||
Insurance
Policies
|
456 | 16 | 6 | 4 | 42 | 69 | |||||||||||||
Fees
|
|||||||||||||||||||
LOCs
|
0.15% to 0.775 % | 1.70 | % | - | - | - | - | ||||||||||||
Insurance
Policies
|
0.15 | % | - | - | - | 0.16 | % | 0.16 | % | ||||||||||
*
Includes LOC of $490 million issued for FirstEnergy on behalf of
NGC
|
2007
|
2006
|
||||||
(In
millions)
|
|||||||
FES
|
$ | 1,333 | $ | 1,238 | |||
OE
|
127 | 118 | |||||
TE
|
67 | 61 | |||||
JCP&L
|
176 | 164 | |||||
Met-Ed
|
287 | 270 | |||||
Penelec
|
138 | 125 |
ARO
Reconciliation
|
FES
|
OE
|
CEI
|
TE
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||||||||
(In
millions)
|
||||||||||||||||||||||
Balance
as of January 1, 2006
|
$ | 716 | $ | 83 | $ | 8 | $ | 25 | $ | 80 | $ | 142 | $ | 72 | ||||||||
Liabilities
incurred
|
- | - | - | - | - | - | - | |||||||||||||||
Liabilities
settled
|
- | - | (6 | ) | - | - | - | - | ||||||||||||||
Accretion
|
46 | 5 | - | 2 | 4 | 9 | 5 | |||||||||||||||
Revisions
in estimated
|
||||||||||||||||||||||
cashflows
|
(2 | ) | - | - | - | - | - | - | ||||||||||||||
Balance
as of December 31, 2006
|
760 | 88 | 2 | 27 | 84 | 151 | 77 | |||||||||||||||
Liabilities
incurred
|
- | - | - | - | - | - | - | |||||||||||||||
Liabilities
settled
|
(1 | ) | - | - | - | - | - | - | ||||||||||||||
Accretion
|
51 | 6 | - | 1 | 6 | 10 | 5 | |||||||||||||||
Revisions
in estimated
|
||||||||||||||||||||||
cashflows
|
- | - | - | - | - | - | - | |||||||||||||||
Balance
as of December 31, 2007
|
$ | 810 | $ | 94 | $ | 2 | $ | 28 | $ | 90 | $ | 161 | $ | 82 | ||||||||
Subsidiary
Company
|
Parent
Company
|
Capacity
|
Annual
Facility
Fee
|
||||||
(In
millions)
|
|||||||||
OE's
Capital, Incorporated
|
OE
|
$ | 170 | 0.15 | % | ||||
Centerior
Funding Corp.
|
CEI
|
200 | 0.15 | ||||||
Penn
Power Funding LLC
|
Penn
|
25 | 0.13 | ||||||
Met-Ed
Funding LLC
|
Met-Ed
|
80 | 0.13 | ||||||
Penelec
Funding LLC
|
Penelec
|
75 | 0.13 | ||||||
$ | 550 |
2007
|
2006
|
||||||
FES
|
5.23 | % | 5.62 | % | |||
OE
|
4.80 | % | 4.04 | % | |||
CEI
|
5.10 | % | 5.66 | % | |||
TE
|
5.04 | % | 5.41 | % | |||
JCP&L
|
5.04 | % | 5.62 | % | |||
Met-Ed
|
5.17 | % | 5.62 | % | |||
Penelec
|
5.04 | % | 5.62 | % |
FIRSTENERGY
SOLUTIONS CORP.
|
||||||||||||||||
CONSOLIDATING
CONDENSED STATEMENTS OF INCOME
|
||||||||||||||||
For the Year Ended December 31, 2007
|
FES
|
FGCO
|
NGC
|
Eliminations
|
Consolidated
|
|||||||||||
(In
thousands)
|
||||||||||||||||
REVENUES
|
$ | 4,345,790 | $ | 1,982,166 | $ | 1,062,026 | $ | (3,064,955 | ) | $ | 4,325,027 | |||||
EXPENSES:
|
||||||||||||||||
Fuel
|
26,169 | 942,946 | 117,895 | - | 1,087,010 | |||||||||||
Purchased
power from non-affiliates
|
764,090 | - | - | - | 764,090 | |||||||||||
Purchased
power from affiliates
|
3,038,786 | 186,415 | 73,844 | (3,064,955 | ) | 234,090 | ||||||||||
Other
operating expenses
|
161,797 | 352,856 | 514,389 | 11,997 | 1,041,039 | |||||||||||
Provision
for depreciation
|
2,269 | 99,741 | 92,239 | (1,337 | ) | 192,912 | ||||||||||
General
taxes
|
20,953 | 41,456 | 24,689 | - | 87,098 | |||||||||||
Total
expenses
|
4,014,064 | 1,623,414 | 823,056 | (3,054,295 | ) | 3,406,239 | ||||||||||
OPERATING
INCOME
|
331,726 | 358,752 | 238,970 | (10,660 | ) | 918,788 | ||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||
Miscellaneous
income (expense), including
|
||||||||||||||||
net
income from equity investees
|
341,978 | 4,210 | 14,880 | (308,192 | ) | 52,876 | ||||||||||
Interest
expense to affiliates
|
(1,320 | ) | (48,536 | ) | (15,645 | ) | - | (65,501 | ) | |||||||
Interest
expense - other
|
(9,503 | ) | (59,412 | ) | (39,458 | ) | 16,174 | (92,199 | ) | |||||||
Capitalized
interest
|
35 | 14,369 | 5,104 | - | 19,508 | |||||||||||
Total
other income (expense)
|
331,190 | (89,369 | ) | (35,119 | ) | (292,018 | ) | (85,316 | ) | |||||||
INCOME
BEFORE INCOME TAXES
|
662,916 | 269,383 | 203,851 | (302,678 | ) | 833,472 | ||||||||||
INCOME
TAXES
|
134,052 | 90,801 | 77,467 | 2,288 | 304,608 | |||||||||||
NET
INCOME
|
$ | 528,864 | $ | 178,582 | $ | 126,384 | $ | (304,966 | ) | $ | 528,864 |
FIRSTENERGY
SOLUTIONS CORP.
|
||||||||||||||||
CONSOLIDATING
CONDENSED STATEMENTS OF INCOME
|
||||||||||||||||
For the Year Ended December 31, 2006
|
FES
|
FGCO
|
NGC
|
Eliminations
|
Consolidated
|
|||||||||||
(In
thousands)
|
||||||||||||||||
REVENUES
|
$ | 4,023,752 | $ | 1,767,549 | $ | 1,028,159 | $ | (2,808,107 | ) | $ | 4,011,353 | |||||
EXPENSES:
|
||||||||||||||||
Fuel
|
18,265 | 983,492 | 103,900 | - | 1,105,657 | |||||||||||
Purchased
power from non-affiliates
|
590,491 | - | - | - | 590,491 | |||||||||||
Purchased
power from affiliates
|
2,804,110 | 180,759 | 80,239 | (2,808,107 | ) | 257,001 | ||||||||||
Other
operating expenses
|
202,369 | 271,718 | 553,477 | - | 1,027,564 | |||||||||||
Provision
for depreciation
|
1,779 | 93,728 | 83,656 | - | 179,163 | |||||||||||
General
taxes
|
12,459 | 38,781 | 22,092 | - | 73,332 | |||||||||||
Total
expenses
|
3,629,473 | 1,568,478 | 843,364 | (2,808,107 | ) | 3,233,208 | ||||||||||
OPERATING
INCOME
|
394,279 | 199,071 | 184,795 | - | 778,145 | |||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||
Miscellaneous
income (expense), including
|
||||||||||||||||
net
income from equity investees
|
184,267 | (596 | ) | 35,571 | (164,740 | ) | 54,502 | |||||||||
Interest
expense to affiliates
|
(241 | ) | (117,639 | ) | (44,793 | ) | - | (162,673 | ) | |||||||
Interest
expense - other
|
(720 | ) | (9,125 | ) | (16,623 | ) | - | (26,468 | ) | |||||||
Capitalized
interest
|
1 | 4,941 | 6,553 | - | 11,495 | |||||||||||
Total
other income (expense)
|
183,307 | (122,419 | ) | (19,292 | ) | (164,740 | ) | (123,144 | ) | |||||||
INCOME
BEFORE INCOME TAXES
|
577,586 | 76,652 | 165,503 | (164,740 | ) | 655,001 | ||||||||||
INCOME
TAXES
|
158,933 | 17,605 | 59,810 | - | 236,348 | |||||||||||
NET
INCOME
|
$ | 418,653 | $ | 59,047 | $ | 105,693 | $ | (164,740 | ) | $ | 418,653 |
FIRSTENERGY
SOLUTIONS CORP.
|
||||||||||||||||
CONSOLIDATING
CONDENSED STATEMENTS OF INCOME
|
||||||||||||||||
For the Year Ended December 31, 2005
|
FES
|
FGCO
|
NGC
|
Eliminations
|
Consolidated
|
|||||||||||
(In
thousands)
|
||||||||||||||||
REVENUES
|
$ | 3,998,410 | $ | 1,567,597 | $ | 671,729 | $ | (2,270,497 | ) | $ | 3,967,239 | |||||
EXPENSES:
|
||||||||||||||||
Fuel
|
37,955 | 866,583 | 101,339 | - | 1,005,877 | |||||||||||
Purchased
power from non-affiliates
|
957,570 | - | - | - | 957,570 | |||||||||||
Purchased
power from affiliates
|
2,516,399 | 60,207 | 2,493 | (2,270,497 | ) | 308,602 | ||||||||||
Other
operating expenses
|
276,896 | 261,646 | 441,640 | - | 980,182 | |||||||||||
Provision
for depreciation
|
1,597 | 95,237 | 80,397 | - | 177,231 | |||||||||||
General
taxes
|
11,640 | 37,594 | 18,068 | - | 67,302 | |||||||||||
Total
expenses
|
3,802,057 | 1,321,267 | 643,937 | (2,270,497 | ) | 3,496,764 | ||||||||||
OPERATING
INCOME
|
196,353 | 246,330 | 27,792 | - | 470,475 | |||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||
Investment
income
|
4,462 | 6,964 | 67,361 | - | 78,787 | |||||||||||
Miscellaneous
income (expense), including
|
||||||||||||||||
net
income from equity investees
|
79,371 | (2,658 | ) | (28,000 | ) | (82,856 | ) | (34,143 | ) | |||||||
Interest
expense to affiliates
|
(4,677 | ) | (102,580 | ) | (77,060 | ) | - | (184,317 | ) | |||||||
Interest
expense - other
|
(204 | ) | (2,220 | ) | (9,614 | ) | - | (12,038 | ) | |||||||
Capitalized
interest
|
82 | 3,180 | 11,033 | - | 14,295 | |||||||||||
Total
other income (expense)
|
79,034 | (97,314 | ) | (36,280 | ) | (82,856 | ) | (137,416 | ) | |||||||
INCOME
(LOSS) FROM CONTINUING
|
||||||||||||||||
OPERATIONS
BEFORE INCOME TAXES
|
275,387 | 149,016 | (8,488 | ) | (82,856 | ) | 333,059 | |||||||||
INCOME
TAXES (BENEFIT)
|
75,630 | 50,739 | (1,870 | ) | - | 124,499 | ||||||||||
INCOME
(LOSS) FROM CONTINUING OPERATIONS
|
199,757 | 98,277 | (6,618 | ) | (82,856 | ) | 208,560 | |||||||||
Discontinued
operations (net of income taxes of $3,761,000)
|
5,410 | - | - | - | 5,410 | |||||||||||
INCOME
(LOSS) BEFORE CUMULATIVE EFFECT OF
|
||||||||||||||||
A
CHANGE IN ACCOUNTING PRINCIPLE
|
205,167 | 98,277 | (6,618 | ) | (82,856 | ) | 213,970 | |||||||||
Cumulative
effect of a change in accounting principle (net
|
||||||||||||||||
of
income tax benefit of $5,507,000)
|
- | (8,803 | ) | - | - | (8,803 | ) | |||||||||
NET
INCOME (LOSS)
|
$ | 205,167 | $ | 89,474 | $ | (6,618 | ) | $ | (82,856 | ) | $ | 205,167 |
FIRSTENERGY
SOLUTIONS CORP.
|
||||||||||||||||
CONDENSED
CONSOLIDATING BALANCE SHEETS
|
||||||||||||||||
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 | |||||||||||
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 | |||||||||||
TOTAL
ASSETS
|
$ | 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
|
- | 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 | ||||||||||||
TOTAL
LIABILITIES AND CAPITALIZATION
|
$ | 3,162,511 | $ | 4,452,888 | $ | 4,092,883 | $ | (3,286,018 | ) | $ | 8,422,264 |
FIRSTENERGY
SOLUTIONS CORP.
|
||||||||||||||||
CONDENSED
CONSOLIDATING BALANCE SHEETS
|
||||||||||||||||
As of December 31, 2006
|
FES
|
FGCO
|
NGC
|
Eliminations
|
Consolidated
|
|||||||||||
(In
thousands)
|
||||||||||||||||
ASSETS
|
||||||||||||||||
CURRENT
ASSETS:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 2 | $ | - | $ | - | $ | - | $ | 2 | ||||||
Receivables-
|
||||||||||||||||
Customers
|
129,843 | - | - | - | 129,843 | |||||||||||
Associated
companies
|
201,281 | 160,965 | 69,751 | (196,465 | ) | 235,532 | ||||||||||
Other
|
2,383 | 1,702 | - | - | 4,085 | |||||||||||
Notes
receivable from associated companies
|
460,023 | - | 292,896 | - | 752,919 | |||||||||||
Materials
and supplies, at average cost
|
195 | 238,936 | 221,108 | - | 460,239 | |||||||||||
Prepayments
and other
|
45,314 | 10,389 | 1,843 | - | 57,546 | |||||||||||
839,041 | 411,992 | 585,598 | (196,465 | ) | 1,640,166 | |||||||||||
PROPERTY,
PLANT AND EQUIPMENT:
|
||||||||||||||||
In
service
|
16,261 | 4,960,453 | 3,378,630 | - | 8,355,344 | |||||||||||
Less
- Accumulated provision for depreciation
|
5,738 | 2,477,004 | 1,335,526 | - | 3,818,268 | |||||||||||
10,523 | 2,483,449 | 2,043,104 | - | 4,537,076 | ||||||||||||
Construction
work in progress
|
345 | 170,063 | 169,478 | - | 339,886 | |||||||||||
10,868 | 2,653,512 | 2,212,582 | - | 4,876,962 | ||||||||||||
INVESTMENTS:
|
||||||||||||||||
Nuclear
plant decommissioning trusts
|
- | - | 1,238,272 | - | 1,238,272 | |||||||||||
Long-term
notes receivable from associated companies
|
- | - | 62,900 | - | 62,900 | |||||||||||
Investment
in associated companies
|
1,471,184 | - | - | (1,471,184 | ) | - | ||||||||||
Other
|
6,474 | 65,833 | 202 | - | 72,509 | |||||||||||
1,477,658 | 65,833 | 1,301,374 | (1,471,184 | ) | 1,373,681 | |||||||||||
DEFERRED
CHARGES AND OTHER ASSETS:
|
||||||||||||||||
Goodwill
|
24,248 | - | - | - | 24,248 | |||||||||||
Property
taxes
|
- | 20,946 | 23,165 | - | 44,111 | |||||||||||
Accumulated
deferred income taxes
|
32,939 | - | - | (32,939 | ) | - | ||||||||||
Other
|
23,544 | 11,542 | 4,753 | - | 39,839 | |||||||||||
80,731 | 32,488 | 27,918 | (32,939 | ) | 108,198 | |||||||||||
TOTAL
ASSETS
|
$ | 2,408,298 | $ | 3,163,825 | $ | 4,127,472 | $ | (1,700,588 | ) | $ | 7,999,007 | |||||
LIABILITIES
AND CAPITALIZATION
|
||||||||||||||||
CURRENT
LIABILITIES:
|
||||||||||||||||
Currently
payable long-term debt
|
$ | - | $ | 608,395 | $ | 861,265 | $ | - | $ | 1,469,660 | ||||||
Notes
payable to associated companies
|
- | 1,022,197 | - | - | 1,022,197 | |||||||||||
Accounts
payable-
|
||||||||||||||||
Associated
companies
|
375,328 | 11,964 | 365,222 | (196,465 | ) | 556,049 | ||||||||||
Other
|
32,864 | 103,767 | - | - | 136,631 | |||||||||||
Accrued
taxes
|
54,537 | 32,028 | 26,666 | - | 113,231 | |||||||||||
Other
|
49,906 | 41,401 | 9,634 | - | 100,941 | |||||||||||
512,635 | 1,819,752 | 1,262,787 | (196,465 | ) | 3,398,709 | |||||||||||
CAPITALIZATION:
|
||||||||||||||||
Common
stockholder's equity
|
1,859,363 | 78,542 | 1,392,642 | (1,471,184 | ) | 1,859,363 | ||||||||||
Long-term
debt
|
- | 1,057,252 | 556,970 | - | 1,614,222 | |||||||||||
1,859,363 | 1,135,794 | 1,949,612 | (1,471,184 | ) | 3,473,585 | |||||||||||
NONCURRENT
LIABILITIES:
|
||||||||||||||||
Accumulated
deferred income taxes
|
- | 25,293 | 129,095 | (32,939 | ) | 121,449 | ||||||||||
Accumulated
deferred investment tax credits
|
- | 38,894 | 26,857 | - | 65,751 | |||||||||||
Asset
retirement obligations
|
- | 24,272 | 735,956 | - | 760,228 | |||||||||||
Retirement
benefits
|
10,255 | 92,772 | - | - | 103,027 | |||||||||||
Property
taxes
|
- | 21,268 | 23,165 | - | 44,433 | |||||||||||
Other
|
26,045 | 5,780 | - | - | 31,825 | |||||||||||
36,300 | 208,279 | 915,073 | (32,939 | ) | 1,126,713 | |||||||||||
TOTAL
LIABILITIES AND CAPITALIZATION
|
$ | 2,408,298 | $ | 3,163,825 | $ | 4,127,472 | $ | (1,700,588 | ) | $ | 7,999,007 |
FIRSTENERGY
SOLUTIONS CORP.
|
||||||||||||||||
CONDENSED
CONSOLIDATING STATEMENTS OF CASH FLOWS
|
||||||||||||||||
For
the Year Ended December 31, 2007
|
FES
|
FGCO
|
NGC
|
Eliminations
|
Consolidated
|
|||||||||||
(In
thousands)
|
||||||||||||||||
NET
CASH PROVIDED FROM (USED FOR)
|
||||||||||||||||
OPERATING
ACTIVITIES
|
$ | (18,017 | ) | $ | 55,172 | $ | 263,468 | $ | (6,306 | ) | $ | 294,317 | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
New
financing-
|
||||||||||||||||
Long-term
debt
|
- | 1,576,629 | 179,500 | (1,328,919 | ) | 427,210 | ||||||||||
Equity
contribution from parent
|
700,000 | 700,000 | - | (700,000 | ) | 700,000 | ||||||||||
Short-term
borrowings, net
|
300,000 | - | 25,278 | (325,278 | ) | - | ||||||||||
Redemptions
and repayments-
|
||||||||||||||||
Common
stock
|
(600,000 | ) | - | - | - | (600,000 | ) | |||||||||
Long-term
debt
|
- | (1,052,121 | ) | (495,795 | ) | 6,306 | (1,541,610 | ) | ||||||||
Short-term
borrowings, net
|
- | (783,599 | ) | - | 325,278 | (458,321 | ) | |||||||||
Common
stock dividend payments
|
(117,000 | ) | - | - | - | (117,000 | ) | |||||||||
Net
cash provided from (used for) financing activities
|
283,000 | 440,909 | (291,017 | ) | (2,022,613 | ) | (1,589,721 | ) | ||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Property
additions
|
(10,603 | ) | (502,311 | ) | (225,795 | ) | - | (738,709 | ) | |||||||
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
|
- | - | 655,541 | - | 655,541 | |||||||||||
Purchases
of investment securities held in trusts
|
- | - | (697,763 | ) | - | (697,763 | ) | |||||||||
Loans
to associated companies
|
441,966 | - | 292,896 | - | 734,862 | |||||||||||
Investment
in subsidiary
|
(700,000 | ) | - | - | 700,000 | - | ||||||||||
Other | 3,654 | (6,760 | ) | 2,670 | - | (436 | ) | |||||||||
Net
cash provided from (used for) investing activities
|
(264,983 | ) | (496,081 | ) | 27,549 | 2,028,919 | 1,295,404 | |||||||||
Net
change in cash and cash equivalents
|
- | - | - | - | - | |||||||||||
Cash
and cash equivalents at beginning of year
|
2 | - | - | - | 2 | |||||||||||
Cash
and cash equivalents at end of year
|
$ | 2 | $ | - | $ | - | $ | - | $ | 2 |
FIRSTENERGY
SOLUTIONS CORP.
|
||||||||||||||||
CONDENSED
CONSOLIDATING STATEMENTS OF CASH FLOWS
|
||||||||||||||||
For the Year Ended December 31, 2006
|
FES
|
FGCO
|
NGC
|
Eliminations
|
Consolidated
|
|||||||||||
(In
thousands)
|
||||||||||||||||
NET CASH
PROVIDED FROM OPERATING ACTIVITIES
|
$ | 250,518 | $ | 150,510 | $ | 470,578 | $ | (12,765 | ) | $ | 858,841 | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
New
financing-
|
||||||||||||||||
Long-term
debt
|
- | 565,326 | 591,515 | - | 1,156,841 | |||||||||||
Short-term
borrowings, net
|
- | 46,402 | - | - | 46,402 | |||||||||||
Redemptions
and repayments-
|
||||||||||||||||
Long-term
debt
|
- | (543,064 | ) | (594,676 | ) | - | (1,137,740 | ) | ||||||||
Dividend
payments
|
||||||||||||||||
Common
stock
|
(8,454 | ) | - | (12,765 | ) | 12,765 | (8,454 | ) | ||||||||
Net
cash provided from (used for) financing activities
|
(8,454 | ) | 68,664 | (15,926 | ) | 12,765 | 57,049 | |||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Property
additions
|
(948 | ) | (212,867 | ) | (363,472 | ) | - | (577,287 | ) | |||||||
Proceeds
from asset sales
|
- | 34,215 | - | - | 34,215 | |||||||||||
Sales
of investment securities held in trusts
|
- | - | 1,066,271 | - | 1,066,271 | |||||||||||
Purchases
of investment securities held in trusts
|
- | - | (1,066,271 | ) | - | (1,066,271 | ) | |||||||||
Loans
to associated companies
|
(242,597 | ) | - | (90,433 | ) | - | (333,030 | ) | ||||||||
Other
|
1,481 | (40,522 | ) | (747 | ) | - | (39,788 | ) | ||||||||
Net
cash used for investing activities
|
(242,064 | ) | (219,174 | ) | (454,652 | ) | - | (915,890 | ) | |||||||
Net
change in cash and cash equivalents
|
- | - | - | - | - | |||||||||||
Cash
and cash equivalents at beginning of year
|
2 | - | - | - | 2 | |||||||||||
Cash
and cash equivalents at end of year
|
$ | 2 | $ | - | $ | - | $ | - | $ | 2 |
FIRSTENERGY
SOLUTIONS CORP.
|
||||||||||||||||
CONDENSED
CONSOLIDATING STATEMENTS OF CASH FLOWS
|
||||||||||||||||
For the Year Ended December 31, 2005
|
FES
|
FGCO
|
NGC
|
Eliminations
|
Consolidated
|
|||||||||||
(In
thousands)
|
||||||||||||||||
NET CASH
PROVIDED FROM (USED FOR)
|
||||||||||||||||
OPERATING
ACTIVITIES
|
$ | 475,191 | $ | 243,683 | $ | (71,526 | ) | $ | - | $ | 647,348 | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
New
financing-
|
||||||||||||||||
Short-term
borrowings, net
|
- | 130,876 | - | (130,876 | ) | - | ||||||||||
Equity
contribution from parent
|
262,200 | - | 459,498 | (459,498 | ) | 262,200 | ||||||||||
Redemptions
and repayments-
|
||||||||||||||||
Short-term
borrowings, net
|
(245,215 | ) | - | - | 130,876 | (114,339 | ) | |||||||||
Return
of capital to parent
|
- | (197,298 | ) | 197,298 | - | |||||||||||
Net
cash provided from (used for) financing activities
|
16,985 | (66,422 | ) | 459,498 | (262,200 | ) | 147,861 | |||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Property
additions
|
(1,340 | ) | (186,176 | ) | (224,044 | ) | - | (411,560 | ) | |||||||
Proceeds
from asset sales
|
15,000 | 43,087 | - | - | 58,087 | |||||||||||
Sales
of investment securities held in trusts
|
- | - | 1,097,276 | - | 1,097,276 | |||||||||||
Purchases
of investment securities held in trusts
|
- | - | (1,186,381 | ) | - | (1,186,381 | ) | |||||||||
Loans
to associated companies
|
(217,426 | ) | - | (74,200 | ) | - | (291,626 | ) | ||||||||
Return
of capital from subsidiary
|
197,298 | - | - | (197,298 | ) | - | ||||||||||
Investment
in subsidiary
|
(459,498 | ) | - | - | 459,498 | - | ||||||||||
Other
|
(26,211 | ) | (34,199 | ) | (623 | ) | - | (61,033 | ) | |||||||
Net
cash used for investing activities
|
(492,177 | ) | (177,288 | ) | (387,972 | ) | 262,200 | (795,237 | ) | |||||||
Net
change in cash and cash equivalents
|
(1 | ) | (27 | ) | - | - | (28 | ) | ||||||||
Cash
and cash equivalents at beginning of year
|
3 | 27 | - | - | 30 | |||||||||||
Cash
and cash equivalents at end of year
|
$ | 2 | $ | - | $ | - | $ | - | $ | 2 |
Income
(Loss)
|
||||||||||||||||||
From
Continuing
|
||||||||||||||||||
Operating
|
Operations
|
|||||||||||||||||
Income
|
Before
|
Income
|
Net
|
|||||||||||||||
Three
Months Ended
|
|
Revenues
|
(Loss)
|
Income
Taxes
|
Taxes
|
Income
|
||||||||||||
(In
millions)
|
||||||||||||||||||
FES
|
|
|||||||||||||||||
March
31, 2007
|
$ | 1018.2 | $ | 188.7 | $ | 164.9 | $ | 62.4 | $ | 102.5 | ||||||||
March
31, 2006
|
956.5 | 89.7 | 56.6 | 19.4 | 37.2 | |||||||||||||
June
30, 2007
|
1068.7 | 263.8 | 239.1 | 87.7 | 151.4 | |||||||||||||
June
30, 2006
|
994.0 | 192.2 | 157.6 | 59.0 | 98.6 | |||||||||||||
September
30,2007
|
1170.1 | 272.1 | 248.4 | 93.7 | 154.8 | |||||||||||||
September
30,2006
|
1109.6 | 301.6 | 282.4 | 106.2 | 176.2 | |||||||||||||
December
31, 2007
|
1068.0 | 194.2 | 181.1 | 60.8 | 120.2 | |||||||||||||
December
31, 2006
|
951.2 | 194.6 | 158.4 | 51.7 | 106.7 | |||||||||||||
OE
|
|
|||||||||||||||||
|
March
31, 2007
|
$ | 625.6 | $ | 65.4 | $ | 71.5 | $ | 17.4 | $ | 54.0 | |||||||
March
31, 2006
|
586.2 | 86.8 | 102.1 | 38.3 | 63.8 | |||||||||||||
June
30, 2007
|
596.8 | 70.8 | 73.2 | 27.6 | 45.7 | |||||||||||||
June
30, 2006
|
573.1 | 79.3 | 94.2 | 35.0 | 59.2 | |||||||||||||
September
30,2007
|
668.8 | 82.0 | 82.3 | 34.1 | 48.2 | |||||||||||||
September
30,2006
|
673.7 | 50.8 | 61.4 | 17.9 | 43.5 | |||||||||||||
December
31, 2007
|
600.3 | 73.1 | 71.4 | 22.2 | 49.3 | |||||||||||||
December
31, 2006
|
594.5 | 74.2 | 77.2 | 32.1 | 45.1 | |||||||||||||
CEI
|
|
|||||||||||||||||
March
31, 2007
|
$ | 440.8 | $ | 115.5 | $ | 98.3 | $ | 34.8 | $ | 63.5 | ||||||||
March
31, 2006
|
407.8 | 124.3 | 116.9 | 44.5 | 72.4 | |||||||||||||
June
30, 2007
|
449.5 | 128.6 | 111.0 | 42.1 | 68.9 | |||||||||||||
June
30, 2006
|
432.4 | 152.3 | 148.8 | 57.7 | 91.1 | |||||||||||||
September
30,2007
|
529.1 | 154.4 | 133.3 | 54.6 | 78.7 | |||||||||||||
September
30,2006
|
515.9 | 140.3 | 131.9 | 48.5 | 83.4 | |||||||||||||
December
31, 2007
|
403.5 | 113.7 | 97.2 | 31.9 | 65.3 | |||||||||||||
December
31, 2006
|
413.6 | 109.7 | 97.1 | 38.0 | 59.1 | |||||||||||||
TE
|
|
|||||||||||||||||
March
31, 2007
|
$ | 240.5 | $ | 40.3 | $ | 37.0 | $ | 11.1 | $ | 25.9 | ||||||||
March
31, 2006
|
218.0 | 43.2 | 46.2 | 17.2 | 29.0 | |||||||||||||
June
30, 2007
|
240.3 | 40.8 | 37.3 | 15.4 | 21.9 | |||||||||||||
June
30, 2006
|
225.6 | 49.3 | 52.3 | 19.9 | 32.4 | |||||||||||||
September
30,2007
|
269.7 | 47.5 | 43.5 | 18.4 | 25.1 | |||||||||||||
September
30,2006
|
262.8 | 43.7 | 46.8 | 17.7 | 29.1 | |||||||||||||
December
31, 2007
|
213.4 | 28.8 | 27.2 | 8.8 | 18.3 | |||||||||||||
December
31, 2006
|
221.6 | 14.3 | 13.9 | 5.1 | 8.8 |
Income
(Loss)
|
||||||||||||||||||
From
Continuing
|
||||||||||||||||||
Operating
|
Operations
|
Net | ||||||||||||||||
Income
|
Before
|
Income
|
Income
|
|||||||||||||||
Three
Months Ended
|
|
Revenues
|
(Loss)
|
Income
Taxes
|
Taxes
|
(Loss)
|
||||||||||||
(In
millions)
|
||||||||||||||||||
Met-Ed
|
|
|||||||||||||||||
March
31, 2007
|
$ | 370.3 | $ | 57.9 | $ | 55.2 | $ | 23.6 | $ | 31.6 | ||||||||
March
31, 2006
|
311.2 | 28.7 | 29.1 | 11.2 | 17.9 | |||||||||||||
June
30, 2007
|
361.7 | 38.0 | 34.3 | 14.8 | 19.5 | |||||||||||||
June
30, 2006
|
282.2 | 70.6 | 69.6 | 29.5 | 40.1 | |||||||||||||
September
30,2007
|
410.6 | 43.8 | 39.4 | 14.7 | 24.7 | |||||||||||||
September
30,2006
|
356.2 | 42.0 | 39.6 | 14.6 | 25.0 | |||||||||||||
December
31, 2007
|
367.9 | 45.3 | 34.8 | 15.2 | 19.7 | |||||||||||||
December
31, 2006 *
|
293.5 | (300.2 | ) | (301.2 | ) | 22.0 | (323.2 | ) | ||||||||||
Penelec
|
|
|||||||||||||||||
March
31, 2007
|
$ | 355.9 | $ | 65.7 | $ | 56.0 | $ | 24.3 | $ | 31.7 | ||||||||
March
31, 2006
|
291.8 | 45.0 | 37.1 | 14.0 | 23.1 | |||||||||||||
June
30, 2007
|
331.4 | 44.5 | 33.8 | 14.4 | 19.5 | |||||||||||||
June
30, 2006
|
265.0 | 39.6 | 30.0 | 14.5 | 15.5 | |||||||||||||
September
30,2007
|
353.4 | 45.8 | 33.4 | 10.4 | 23.0 | |||||||||||||
September
30,2006
|
303.4 | 38.1 | 28.8 | 10.7 | 18.1 | |||||||||||||
December
31, 2007
|
361.3 | 48.4 | 33.8 | 14.9 | 18.7 | |||||||||||||
December
31, 2006
|
288.3 | 53.1 | 44.8 | 17.3 | 27.5 | |||||||||||||
JCP&L
|
|
|||||||||||||||||
March
31, 2007
|
$ | 683.7 | $ | 89.9 | $ | 71.0 | $ | 32.7 | $ | 38.3 | ||||||||
March
31, 2006
|
575.8 | 73.5 | 57.3 | 23.6 | 33.7 | |||||||||||||
June
30, 2007
|
780.0 | 110.2 | 89.5 | 39.7 | 49.8 | |||||||||||||
June
30, 2006
|
611.5 | 95.7 | 78.9 | 38.6 | 40.3 | |||||||||||||
September
30,2007
|
1033.2 | 143.3 | 122.1 | 46.3 | 75.8 | |||||||||||||
September
30,2006
|
911.1 | 156.0 | 137.7 | 58.3 | 79.4 | |||||||||||||
December
31, 2007
|
746.9 | 76.4 | 52.6 | 30.4 | 22.2 | |||||||||||||
December
31, 2006
|
569.3 | 78.4 | 63.4 | 26.2 | 37.2 | |||||||||||||
*
|
Met-Ed
recognized a $355 million non-cash goodwill impairment charge in the
fourth quarter of 2006.
|
Exhibit
Number
|
|||
OE
|
|||
23
|
Consent of
Independent Registered Public Accounting Firm.
|
||
31.1
|
Certification
of chief executive officer, as adopted pursuant to Rule
13a-15(e)/15d-15(e).
|
||
31.2
|
Certification
of chief financial officer, as adopted pursuant to Rule
13a-15(e)/15d-15(e).
|
||
32
|
Certification
of chief executive officer and chief financial officer, pursuant to 18
U.S.C. §1350.
|
||
CEI
|
|||
23
|
Consent of
Independent Registered Public Accounting Firm.
|
||
31.1
|
Certification
of chief executive officer, as adopted pursuant to Rule
13a-15(e)/15d-15(e).
|
||
31.2
|
Certification
of chief financial officer, as adopted pursuant to Rule
13a-15(e)/15d-15(e).
|
||
32
|
Certification
of chief executive officer and chief financial officer, pursuant to 18
U.S.C. §1350.
|
||
TE
|
|||
23
|
Consent of
Independent Registered Public Accounting Firm.
|
||
31.1
|
Certification
of chief executive officer, as adopted pursuant to Rule
13a-15(e)/15d-15(e).
|
||
31.2
|
Certification
of chief financial officer, as adopted pursuant to Rule
13a-15(e)/15d-15(e).
|
||
32
|
Certification
of chief executive officer and chief financial officer, pursuant to 18
U.S.C. §1350.
|
||
Penelec
|
|||
23
|
Consent of
Independent Registered Public Accounting Firm.
|
||
31.1
|
Certification
of chief executive officer, as adopted pursuant to Rule
13a-15(e)/15d-15(e).
|
||
31.2
|
Certification
of chief financial officer, as adopted pursuant to Rule
13a-15(e)/15d-15(e).
|
||
32
|
Certification
of chief executive officer and chief financial officer, pursuant to 18
U.S.C. §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
|