American Electric Power
Financial Results for 2nd Quarter 2004 Actual vs 2nd Quarter 2003 Actual
2003 Actual 2004 Actual
($ millions) EPS ($ millions) EPS
UTILITY OPERATIONS:
Gross Margin:
1 Regulated Integrated Utilities            655              751
2 Ohio Cos.            464              468
3 Texas Wires            174              106
4 Texas Supply / REP            115                84
5 Off-System Sales            104                113  
6 Other Wholesale Transactions               (2)                  9
7 Transmission Revenue - 3rd Party            116              119
8 Other Operating Revenue              83                73
9      Total Gross Margin          1,709           1,723
10 Operations & Maintenance           (735)             (824)
11 Depreciation & Amortization           (315)             (308)
12 Taxes Other than Income Taxes           (154)             (174)
13 Interest Exp & Preferred Dividend           (167)             (157)
14 Other Income & Deductions                5                16
15 Income Taxes           (118)               (93)
16       Net Earnings Utility Operations            225             0.57              183           0.46
INVESTMENTS:
17 AEPES, inclds Gas HoldCo (HPL)             (26)                 (4)
18 MEMCO                1                  2
19 IPPs and Wind Farms               (2)                  1
20 AEP Resources - Other             (11)                 (4)
21 Other             (14)                 (3)
22      Total Investments             (52)            (0.13)                 (8)          (0.02)
23 Parent Company               (3)            (0.01)               (25)          (0.06)
24      ON-GOING EARNINGS            170             0.43              150           0.38
Note: For analysis purposes, certain financial statement amounts have been reclassified for this effect on earnings presentation.