Transaction
Date
|
Maturity
Date
|
Rate
|
Transaction
Amount
|
||||||||||
KeyBank
(FirstEnergy Revolver - $2 Billion 5-Year Facility)
|
|||||||||||||
FirstEnergy
|
7/1/2005
|
7/6/2005
7/7/2005
|
3.83
|
%
|
$
|
44,000,000
|
|||||||
FirstEnergy
|
7/8/2005
|
7/12/2005
|
3.80
|
%
|
$
|
20,000,000
|
|||||||
FirstEnergy
|
7/11/2005
|
7/12/2005
|
3.83
|
%
|
$
|
18,000,000
|
|||||||
FirstEnergy
|
7/15/2005
|
7/18/2005
|
3.92
|
%
|
$
|
32,000,000
|
|||||||
FirstEnergy
|
7/18/2005
|
7/19/2005
|
3.84
|
%
|
$
|
2,000,000
|
|||||||
FirstEnergy
|
7/20/2005
|
7/21/2005
7/25/2005
7/26/2005
|
3.76
|
%
|
$
|
73,000,000
|
|||||||
FirstEnergy
|
7/29/2005
|
8/2/2005
|
3.91
|
%
|
$
|
46,000,000
|
|||||||
FirstEnergy
|
8/1/2005
|
8/2/2005
8/3/2005
|
3.88
|
%
|
$
|
17,500,000
|
|||||||
FirstEnergy
|
9/1/2005
|
9/2/2005
9/6/2005
|
4.17
|
%
|
$
|
15,000,000
|
|||||||
FirstEnergy
|
9/20/2005
|
9/21/2005
|
4.22
|
%
|
$
|
32,000,000
|
Transaction
Date
|
Maturity
Date
|
Rate
|
Transaction
Amount
|
||||||||||
CitiBank
(FirstEnergy Revolver - $2 Billion 5-Year Facility)
|
|||||||||||||
Ohio
Edison
Company (OE)
|
7/1/2005
|
7/11/2005
|
3.80
|
%
|
$
|
30,000,000
|
|||||||
Union
Bank of
California (Pennsylvania Electric Company (Penelec) $100 Million
Term Loan
Facility)
|
|||||||||||||
Penelec
|
7/15/2005
|
8/15/2005
|
3.81
|
%
|
$
|
75,000,000
|
|||||||
Penelec
|
8/15/2005
|
9/15/2005
|
4.00
|
%
|
$
|
75,000,000
|
|||||||
Penelec
|
9/15/2005
|
10/7/2005
|
4.19
|
%
|
$
|
75,000,000
|
Regulated
Money Pool Loan to/(Borrowing from): |
Average
Interest
Rate
|
Principal
Balance
|
|||||
OE
|
3.5021
|
%
|
$
|
793,126,314
|
|||
Pennsylvania
Power Company (Penn)
|
3.5021
|
%
|
(34,821,229
|
)
|
|||
The
Cleveland
Electric Illuminating Company (CEI)
|
3.5021
|
%
|
(466,432,871
|
)
|
|||
The
Toledo
Edison Company (TE)
|
3.5021
|
%
|
(378,072,481
|
)
|
|||
American
Transmission Systems, Incorporated (ATSI)
|
3.5021
|
%
|
22,160,179
|
||||
Jersey
Central
Power & Light Company (JCP&L)
|
3.5021
|
%
|
(114,932,142
|
)
|
|||
Metropolitan
Edison Company (Met-Ed)
|
3.5021
|
%
|
(76,755,046
|
)
|
|||
Penelec
|
3.5021
|
%
|
(114,748,754
|
)
|
|||
York
Haven
Power Company
|
3.5021
|
%
|
15,792,901
|
Beneficiary
|
Amount
|
Terms
|
Purpose
of
Guarantee
|
|||||||
FirstEnergy
Solutions Corp. (FES) (Trading - Electric)
|
||||||||||
CMS
Energy
Resource Mgmt Co.
|
$
|
7,500,000
|
(a)
|
|
(b)
|
|
||||
Midwest
ISO
|
10,000,000
|
(a)
|
|
(b)
|
|
|||||
PJM
Interconnection
|
10,000,000
|
(a)
|
|
(b)
|
|
|||||
FES
(Trading -
Gas)
|
||||||||||
Columbia
Gulf
Transmission Corp
|
2,000,000
|
(a)
|
|
(c)
|
|
|||||
FirstEnergy
Generation Corp. (Fuel Marketing / Coal)
|
||||||||||
Koch
Carbon
LLC
|
5,000,000
|
(a)
|
|
(d)
|
|
|||||
Ohio
Valley
Electric Corp.
|
300,000,000
|
(e)
|
|
(f)
|
|
|||||
FirstEnergy
|
|||
McKinley
Aircraft Holdings Inc.
|
10,167,137
|
(g)
|
(h)
|
McKinley
Aircraft Holdings Inc.
|
25,100,000
|
(i)
|
(h)
|
McKinley
Aircraft Holdings Inc.
|
6,096,606
|
(j)
|
(h)
|
(a) |
This
is a
continuing guaranty, with a ten-day termination right by
FirstEnergy.
|
(b) |
Parental
guarantees issued by FirstEnergy to provide credit support for electric
power purchases by subsidiary.
|
(c) |
Parental
guarantees issued by FirstEnergy to provide credit support for natural
gas
purchases by subsidiary.
|
(d) |
Credit
backstop to support coal purchases and/or emission
trading
|
(e) |
This
guaranty
expires December 31, 2026.
|
(f) |
Credit
backstop to support FirstEnergy Generation Corp.’s ownership share in Ohio
Valley Electric Corp.
|
(g) |
This
guaranty
expires July 10, 2010.
|
(h) |
Credit
backstop for FirstEnergy Corp. airplane
lease.
|
(i) |
This
guaranty
expires June 30, 2008.
|
(j) |
This
guaranty
expires January 5, 2008.
|
Beneficiary
|
Amount
|
Purpose
of
LOC
|
|||||
FirstEnergy
(on behalf of GPU Service Company)
|
|||||||
Cologne
Reinsurance Company (Dublin) Ltd.
|
$
|
6,008,976
|
(a)
|
|
|||
GPU
Service
Company
|
|||||||
Genesis
Insurance Co.
|
3,873,554
|
(a)
|
|
||||
FirstEnergy
Facilities Services Group, LLC
|
|||||||
Old
Republic
Insurance Company
|
6,876,385
|
(b)
|
|
(a) |
Renewed
Surety
Bonds for self-insurance claims. Original LOC was issued in the fourth
quarter of 2003.
|
(b) |
Renewed
collateral of FirstEnergy Facilities Services Group, LLC insurance.
Original LOC was issued in the third quarter of
2003.
|
FirstEnergy
|
Amount
|
Ratio
|
|||||
Common
Equity
|
$
|
8,827,959
|
44.91
|
%
|
|||
Preferred
Stock
|
183,719
|
0.93
|
%
|
||||
Long-Term
Debt
|
10,402,146
|
52.91
|
%
|
||||
Short-Term
Debt
|
246,505
|
1.25
|
%
|
||||
Total
Capitalization
|
$
|
19,660,329
|
100.00
|
%
|
|||
OE
|
|||||||
Common
Equity
|
$
|
2,475,088
|
59.39
|
%
|
|||
Preferred
Stock
|
75,070
|
1.80
|
%
|
||||
Long-Term
Debt
|
1,372,803
|
32.94
|
%
|
||||
Short-Term
Debt
|
244,555
|
5.87
|
%
|
||||
Total
Capitalization
|
$
|
4,167,516
|
100.00
|
%
|
|||
CEI
|
|||||||
Common
Equity
|
$
|
1,943,540
|
43.07
|
%
|
|||
Preferred
Stock
|
-
|
-
|
%
|
||||
Long-Term
Debt
|
2,015,436
|
44.66
|
%
|
||||
Short-Term
Debt
|
553,784
|
12.27
|
%
|
||||
Total
Capitalization
|
$
|
4,512,760
|
100.00
|
%
|
|||
TE
|
|||||||
Common
Equity
|
$
|
865,338
|
51.22
|
%
|
|||
Preferred
Stock
|
96,000
|
5.68
|
%
|
||||
Long-Term
Debt
|
350,023
|
20.72
|
%
|
||||
Short-Term
Debt
|
378,190
|
22.38
|
%
|
||||
Total
Capitalization
|
$
|
1,689,551
|
100.00
|
%
|
|||
Penn
|
|||||||
Common
Equity
|
$
|
371,943
|
65.51
|
%
|
|||
Preferred
Stock
|
14,105
|
2.48
|
%
|
||||
Long-Term
Debt
|
146,944
|
25.88
|
%
|
||||
Short-Term
Debt
|
34,821
|
6.13
|
%
|
||||
Total
Capitalization
|
$
|
567,813
|
100.00
|
%
|
|||
JCP&L
|
|||||||
Common
Equity
|
$
|
3,217,806
|
71.03
|
%
|
|||
Preferred
Stock
|
12,649
|
0.28
|
%
|
||||
Long-Term
Debt
|
1,184,523
|
26.15
|
%
|
||||
Short-Term
Debt
|
114,932
|
2.54
|
%
|
||||
Total
Capitalization
|
$
|
4,529,910
|
100.00
|
%
|
|||
Met-Ed
|
|||||||
Common
Equity
|
$
|
1,275,103
|
62.32
|
%
|
|||
Preferred
Stock
|
-
|
-
|
%
|
||||
Long-Term
Debt
|
694,116
|
33.93
|
%
|
||||
Short-Term
Debt
|
76,755
|
3.75
|
%
|
||||
Total
Capitalization
|
$
|
2,045,974
|
100.00
|
%
|
|||
Penelec
|
|||||||
Common
Equity
|
$
|
1,298,303
|
66.00
|
%
|
|||
Preferred
Stock
|
-
|
-
|
%
|
||||
Long-Term
Debt
|
478,958
|
24.35
|
%
|
||||
Short-Term
Debt
|
189,749
|
9.65
|
%
|
||||
Total
Capitalization
|
$
|
1,967,010
|
100.00
|
%
|
FirstEnergy
|
OE
|
CEI
|
TE
|
||||||||||
Balance,
December 31, 2004
|
$
|
1,856,863
|
$
|
442,198
|
$
|
553,740
|
$
|
191,059
|
|||||
Net
Income
|
670,078
|
235,251
|
164,578
|
50,268
|
|||||||||
Cash
Dividends
on Preferred Stock
|
-
|
(1,976
|
)
|
(1,429
|
)
|
(6,109
|
)
|
||||||
Cash
Dividends
on Common Stock
|
(411,507
|
)
|
(241,000
|
)
|
(141,000
|
)
|
(10,000
|
)
|
|||||
Other
|
-
|
-
|
(1,495
|
)
|
-
|
||||||||
Balance,
September 30, 2005
|
$
|
2,115,434
|
$
|
434,473
|
$
|
574,394
|
$
|
225,218
|
|||||
|
Penn
|
JCP&L
|
Met-Ed
|
Penelec
|
|||||||||
Balance,
December 31, 2004
|
$
|
87,695
|
$
|
43,271
|
$
|
38,966
|
$
|
46,068
|
|||||
Net
Income
|
53,753
|
145,008
|
33,144
|
24,852
|
|||||||||
Cash
Dividends
on Preferred Stock
|
(1,534
|
)
|
(375
|
)
|
-
|
-
|
|||||||
Cash
Dividends
on Common Stock
|
(8,000
|
)
|
(83,000
|
)
|
(44,000
|
)
|
(32,000
|
)
|
|||||
Other
|
-
|
-
|
-
|
-
|
|||||||||
Balance,
September 30, 2005
|
$
|
131,914
|
$
|
104,904
|
$
|
28,110
|
$
|
38,920
|
(In
Thousands
|
||||
FirstEnergy
Generation Corp.
|
$
|
1,045,506
|
||
Termobarranquilla
S. A.
|
46,551
|
|||
Aggregate
Investment in EWGs
|
$
|
1,092,057*
|
Total
capitalization
|
$
|
19,660,329
|
5.6
|
%
|
|||
Net
utility
plant
|
$
|
13,773,219
|
7.9
|
%
|
|||
Total
consolidated assets
|
$
|
31,373,219
|
3.5
|
%
|
|||
Market
value
of common equity
|
$
|
17,191,067
|
6.4
|
%
|
|
FirstEnergy’s
Investment at
09/30/05
|
FirstEnergy’s
%
Equity
|
Owners
not
affiliated with FirstEnergy
|
||||||||||
Associate Company |
($000)*
|
Ownership
|
Name
of
Entity
|
Type
of
Entity
|
|||||||||
Termobarranquilla
S.A. (a)
|
$
|
46,551
|
0
|
%
|
ABB
Energy
Ventures, Inc.
|
Foreign
|
|||||||
Lancaster
Steel
|
Foreign
|
||||||||||||
|
Distral
Group
|
Foreign
|
|||||||||||
|
Corp.
Electrica
|
Foreign
|
|||||||||||
Corp.
Electrica
|
|||||||||||||
De
la
Costa
|
|||||||||||||
Atlantica
|
|||||||||||||
|
Darby
Mazzanine
|
||||||||||||
Holdings,
LLC
|
|||||||||||||
FirstEnergy
Generation Corp.
|
1,045,506
|
100
|
%
|
Not
Applicable
|
N/A
|
||||||||
Total
Aggregate Investment in EWGs
|
$
|
1,092,057
|
(a) |
FirstEnergy sold Termobarranquilla S.A. on January 31, 2004. The
remaining
investment represents outstanding LOCs issued by
FirstEnergy.
|
Amount
(000’s)
|
Ratio
|
||||||
Common
equity
|
$
|
8,827,959
|
44.9
|
%
|
|||
Preferred
stock not subject to mandatory redemption
|
183,719
|
0.9
|
%
|
||||
Long-term
debt
|
10,402,146
|
52.9
|
%
|
||||
Notes
payable
|
246,505
|
1.3
|
%
|
||||
Total
capitalization
|
$
|
19,660,329
|
100.0
|
%
|
Closing
Market
Price per Share
|
$52.12
|
Book
Value per
Share
|
$26.86
|
Market-to
Book
Ratio of Common Stock
|
194.1%
|
(In
Thousands)
|
||||
Retained
Earnings as of 09/30/05
|
$
|
2,115,434
|
||
Retained
Earnings as of 12/31/04
|
1,856,863
|
|||
Growth
in
Retained Earnings
|
$
|
258,571
|
||
Analysis
of
Growth in Retained Earnings:
|
||||
Income
contribution from regulated utility companies
|
$
|
681,458
|
||
Income
contribution from EWGs
|
20,131
|
|||
Income
contribution from all other companies
|
85,660
|
|||
FirstEnergy
Holding and Service companies
|
(117,171
|
)
|
||
Cash
dividends
declared on common stock
|
(411,507
|
)
|
||
Growth
in
Retained Earnings
|
$
|
258,571
|
FirstEnergy
Corp.
|
||
November
22,
2005
|
||
By:
|
/s/ Harvey L. Wagner
|
|
|
Harvey L. Wagner
Vice President, Controller
and
Chief
Accounting Officer
(Principal
Accounting Officer)
|