American Electric Power
Financial Results by Business Unit
for the Period Ended June 30, 2001 vs. 2000
in millions, except per share amounts
(Data based on preliminary, unaudited results) (a)
Three Months Ended     Six Months Ended    
2001 2000 Variance 2001 2000 Variance
Wholesale: (b) (c)
Gross Margin - Energy Sales      873.8      844.6        29.2    1,692.8   1,587.0      105.8
Gross Margin - Trading and Marketing:
Power      136.7       64.4        72.3      243.5      104.3      139.2
Gas      126.9       11.0      115.9      180.1        20.9      159.2
Cook Restart & Jurisdictional Settlements       (30.8)     (118.3)        87.5       (63.2)     (239.8)      176.6
O&M Expense     (446.9)     (382.0)       (64.9)     (897.7)     (729.8)     (167.9)
Depreciation & Amortization     (136.6)     (137.5)          0.9     (273.6)     (274.2)          0.6
Taxes Other Than FIT       (87.8)      (74.5)       (13.3)     (174.4)     (147.2)       (27.2)
Other       (30.3)      (19.0)       (11.3)       (63.7)       (30.6)       (33.1)
Federal Income Tax     (141.4)      (66.8)       (74.6)     (226.9)     (101.9)     (125.0)
Total Wholesale      263.6      122.0      216.3      416.9      188.8      353.2
Energy Delivery: (b) (d)
Revenue      799.5      788.2        11.3    1,527.0   1,501.6        25.4
O&M Expense     (288.0)     (275.0)       (13.0)     (551.4)     (523.5)       (27.9)
Depreciation & Amortization     (140.8)     (117.0)       (23.8)     (262.1)     (246.3)       (15.8)
Taxes Other Than FIT     (100.8)     (100.1)         (0.7)     (195.6)     (197.1)          1.5
Federal Income Tax       (94.0)     (104.5)        10.6     (181.1)     (186.8)          5.6
Total Energy Delivery      175.9      191.6       (26.2)      336.8      347.9       (16.8)
Other Investments (After Tax):
SEEBOARD        19.3       19.5         (0.2)        52.8        50.8          2.0
CitiPower         3.1         5.7         (2.6)          5.0         4.9          0.1
Other       (17.3)        (9.3)         (8.0)       (36.3)       (30.6)         (5.7)
Total Other Investments         5.1       15.9       (10.8)        21.5        25.1         (3.6)
           
Capital Costs     (157.5)     (175.7)        18.3     (264.0)     (292.6)        28.6
On-going Earnings      287.1      153.8      133.3      511.2      269.2      242.0
Extraordinary and Special Items (After Tax):
Merger Costs        (4.4)     (145.6)      141.2       (11.2)     (145.6)      134.4
Sale of Frontera Generation            -             -             -         46.0            -         46.0
Merger - 2000 Severance Adj.            -             -             -           3.4            -           3.4
Extraordinary Item - Dscnt SFAS 71            -          8.9         (8.9)            -          8.9         (8.9)
Extraordinary Item - Ohio Gross Receipts Tax       (47.8)            -        (47.8)       (47.8)            -        (47.8)
Yorkshire            -          7.8         (7.8)          6.8        32.0       (25.2)
Other Investment Write-offs        (3.1)      (33.9)        30.8       (10.5)       (33.9)        23.4
Total Extraordinary & Special Items       (55.3)     (162.8)       (13.4)     (138.6)
           
Reported Earnings      231.8        (9.0)      240.8      497.9      130.6      367.3
Average Shares Outstanding      322.2      321.7      322.1      321.7
Earnings Per Share  $    0.72  $   (0.03)  $    0.75  $    1.54  $    0.41  $    1.14
Dividend Per Share  $    0.60  $    0.60  $        -    $    1.20  $    1.20  $        -  
Footnotes:
   a)  For analysis purposes, certain financial statement amounts have been reclassified
         for this effect on earnings presentation.
   b)  The data presented for the Wholesale and Energy Delivery business segments represent
         on-going earnings before interest expense.
   c)  Wholesale includes wholesale sales in the U. S., the generation component of sales to
         domestic retail customers, worldwide trading, and other related businesses
         including Pro Serv, AEP Energy Services, CSW Energy, and LIG.
   d)  Energy Delivery includes the domestic electric transmission and distribution businesses.