American Electric Power
Financial Results for June 2004 YTD Actual vs June 2003 YTD Actual
2003 Actual 2004 Actual
($ millions) EPS ($ millions) EPS
UTILITY OPERATIONS:
Gross Margin:
1 Regulated Integrated Utilities          1,383           1,500
2 Ohio Cos.            960              981
3 Texas Wires            331              206
4 Texas Supply / REP            226              183
5 Off-System Sales            222                282  
6 Other Wholesale Transactions               (5)                13
7 Transmission Revenue - 3rd Party            229              243
8 Other Operating Revenue            179              160
9      Total Gross Margin          3,525           3,568
10 Operations & Maintenance         (1,421)          (1,556)
11 Depreciation & Amortization           (610)             (618)
12 Taxes Other than Income Taxes           (339)             (355)
13 Interest Exp & Preferred Dividend           (331)             (320)
14 Other Income & Deductions                7                25
15 Income Taxes           (297)             (258)
16       Net Earnings Utility Operations            534             1.42              486        1.23
INVESTMENTS:
17 AEPES, inclds Gas HoldCo (HPL & LIG)             (44)               (13)
18 MEMCO                2                  4
19 IPPs and Wind Farms               (9)                  6
20 AEP Resources - Other             (18)                 (1)
21 Other             (21)                 (9)
22      Total Investments             (90)            (0.24)               (13)       (0.03)
23 Parent Company             (18)            (0.05)               (34)       (0.09)
24      ON-GOING EARNINGS            426             1.13              439        1.11
Note: For analysis purposes, certain financial statement amounts have been reclassified for this effect on earnings presentation.