Attached files
Consolidated Report to the Financial Community | ||||
Fourth Quarter 2011 | ||||
(Released February 28, 2012)
|
||||
HIGHLIGHTS |
After-Tax EPS Variance Analysis
|
4th.Qtr.
|
||
4Q 2010 Basic EPS – GAAP (a)
|
$0.27
|
|||
Special Items – 2010 (a)
|
0.50
|
|||
● | Normalized non-GAAP* earnings, excluding special items, were |
4Q 2010 Normalized Basic EPS – Non-GAAP * (a)
|
$0.77
|
|
$0.77 per basic share for the fourth quarter of 2011, compared with |
Distribution Deliveries
|
(0.03)
|
||
revised fourth quarter 2010 earnings of $0.77 per basic share. |
Commodity Margin
|
(0.10) | ||
GAAP earnings for the fourth quarter of 2011 were $0.23 per basic | O&M Expenses |
0.06
|
||
share, compared with revised fourth quarter 2010 earnings of $0.27 |
Depreciation
|
(0.02)
|
||
per basic share. | Investment Income | (0.02) | ||
Financing Costs |
(0.02)
|
|||
Increased Shares Outstanding
|
(0.22)
|
|||
Normalized non-GAAP earnings for 2011, excluding special items, | Allegheny Companies - Fourth Quarter 2011 | 0.27 | ||
were $3.64 per basic share. Revised normalized non-GAAP earnings |
Purchase Accounting
|
0.04
|
||
for 2010, excluding special items, were $3.90 per basic share. GAAP | Effective Income Tax Rate | 0.03 | ||
earnings for 2011 were $2.22 per basic share, compared with revised | Other | 0.01 | ||
earnings of $2.44 per basic share in 2010. | 4Q 2011 Normalized Basic EPS – Non-GAAP * | $0.77 | ||
Special Items - 2011 | (0.54) | |||
4Q 2011 Basic EPS – GAAP | $0.23 | |||
In December 2011, FirstEnergy Corp. adopted a change in accounting | ||||
methodology for pensions and other post-employment benefits (OPEB). | (a) Revised to reflect a change in method of accounting for pensions | |||
The change was retroactively applied to prior years. The impact of the | and OPEB | |||
revisions in the fourth quarter of 2010 and the full year of 2010 are | ||||
shown below. | ||||
4Q10
|
2010
|
||||||||||||||
Basic EPS
|
As Reported
|
Adjustments
|
Revised
|
As Reported
|
Adjustments
|
Revised
|
|||||||||
GAAP
|
$0.61
|
($0.34)
|
$0.27
|
$2.58
|
($0.14)
|
$2.44
|
|||||||||
Special Items
|
0.10 | 0.40 | 0.50 | 1.04 |
0.42
|
1.46 | |||||||||
Non-GAAP
|
$0.71
|
$0.06
|
$0.77
|
$3.62
|
$0.28
|
$3.90
|
|||||||||
*The 2011 GAAP to non-GAAP reconciliation statements can be found on page 18 of this report and all GAAP to non-GAAP reconciliation statements are available on the Investor Information section of FirstEnergy Corp.'s website at www.firstenergycorp.com/ir.
4Q 2011 Results vs. 4Q 2010 (FE Pre-Merger)
The following explanations reflect variances for FirstEnergy, excluding the Allegheny Companies. Fourth quarter 2011 earnings associated with the Allegheny Companies are noted separately.
·
|
Distribution Deliveries – Lower distribution delivery revenues decreased earnings by $0.03 per share. Electric distribution deliveries decreased 893,000 MWH, or 3%, primarily due to the impact of mild weather. Heating-degree-days were 21% lower than the same period last year and 17% below normal. Residential deliveries decreased 694,000 MWH or 7%, while commercial deliveries decreased 203,000 MWH, or 3%. Industrial deliveries increased slightly.
|
·
|
Commodity Margin EPS Summary
|
Commodity Margin EPS - 4Q11 vs 4Q10
|
Rate | Volume | Total | ||||||
Contract Generation Sales
|
|||||||||
- Direct Sales
|
($0.05)
|
$0.38
|
$0.33
|
||||||
- Governmental Aggregation Sales
|
$0.00
|
$0.01
|
$0.01
|
||||||
- Mass Market Sales
|
$0.00
|
$0.06
|
$0.06
|
||||||
- POLR Sales
|
$0.01
|
($0.44)
|
($0.43)
|
||||||
- Structured Sales
|
$0.00
|
($0.04)
|
($0.04)
|
||||||
Subtotal - Contract Generation Sales
|
($0.04)
|
($0.03)
|
($0.07)
|
||||||
Wholesale Sales
|
$0.06
|
($0.07)
|
($0.01)
|
||||||
PJM Capacity, FRR Auction
|
($0.02)
|
$0.14
|
$0.12
|
||||||
Fuel Expense
|
($0.04)
|
$0.09
|
$0.05
|
||||||
Purchased Power
|
($0.02)
|
($0.03)
|
($0.05)
|
||||||
Capacity Expense
|
$0.04
|
($0.14)
|
($0.10)
|
||||||
Net MISO - PJM Transmission
|
($0.13)
|
$0.09
|
($0.04)
|
||||||
Total Increase / (Decrease)
|
($0.15)
|
$0.05
|
($0.10)
|
||||||
(a)
|
Contract Generation Sales – FirstEnergy Solutions Corp.’s (FES) contract generation sales decreased by 1.1 million MWH, or 5%, and decreased earnings by $0.07 per share.
|
|
In line with FES’ strategy to realign its sales portfolio, POLR generation sales decreased by 5.5 million MWH, or 73%, as a result of the elimination of our POLR requirement in Pennsylvania in December 2010, as well as lower POLR obligations and increased shopping in Ohio. Structured sales decreased by 696,000 MWH, or 58%.
|
The reduction in POLR and structured sales was partially offset by higher direct, mass market, and governmental aggregation sales, which increased by 5.2 million MWH, or 45%. Direct sales increased by 4.5 million MWH, or 57%; mass market sales increased by 632,000 MWH, or 419%; and governmental aggregation sales increased 57,000 MWH, or 2%. FES continues to successfully execute its retail strategy by gaining new customers in recently deregulated markets in Pennsylvania following the expiration of POLR obligations in December 2010. FES retail sales also grew significantly in Ohio and continue to expand in other markets, including Illinois, Michigan, New Jersey, and Maryland.
Consolidated Report to the Financial Community - 4th Quarter 2011 |
2
|
FES Contract Generation Sales - 4Q11 vs. 4Q10
|
||||||||||||||||
(thousand MWH) | Retail | Non-Retail | ||||||||||||||
Direct | Aggr. | Mass Market | POLR | Structured | Total | |||||||||||
Contract Generation Sales Increase / (Decrease)
|
4,470
|
57
|
632
|
(5,528)
|
(696)
|
(1,065)
|
||||||||||
|
(b) Wholesale Sales – FES wholesale electricity sales decreased by 1.9 million MWH, or 90%, and decreased earnings by $0.01 per share.
|
|
(c) PJM Capacity, Fixed Resource Requirement (FRR) Auction – Higher capacity revenues increased earnings by $0.12 per share, primarily due to FES receiving capacity revenues beginning in June 2011 in connection with transitioning the ATSI zone from MISO to PJM.
|
|
(d)
|
Fuel Expenses – Lower fuel expenses increased earnings by $0.05 per share, as competitive generation output for the quarter decreased by 3.1 million MWH, or 16%.
|
Nuclear output decreased by 1.2 million MWH, primarily due to a mid-cycle outage at Davis-Besse to replace the reactor vessel head (66 days) and a forced outage at Perry (17 days) in the fourth quarter of 2011 compared to a 33-day refueling outage at Beaver Valley Unit 1 in the fourth quarter of 2010. Fossil supercritical generation output decreased by 900,000 MWH, while subcritical units’ generation output decreased by 1 million MWH, in part due to lower demand and soft power prices.
Generation Output - 4Q11 vs. 4Q10
|
|||||||||
(thousand MWH)
|
Fossil
|
Nuclear
|
Total
|
||||||
Generation Output Increase / (Decrease)
|
(1,946)
|
(1,199)
|
(3,145)
|
||||||
|
(e) Purchased Power – Economic power purchases increased by 395,000 MWH, or 11%, and decreased earnings by $0.05 per share.
|
FES Purchased Power - 4Q11 vs. 4Q10
|
|||||||||
(thousand MWH)
|
Bilaterals
|
Spot
|
Total
|
||||||
Purchased Power Increase / (Decrease)
|
(446)
|
841
|
395
|
||||||
|
(f) Capacity Expenses – Higher capacity expenses decreased earnings by $0.10 per share as a result of FES serving more retail load.
|
|
(g) Net MISO-PJM Transmission Expenses – The Competitive Energy Services segment’s net MISO-PJM transmission costs decreased earnings by $0.04 per share due primarily to higher congestion, network, and transmission line loss expense in PJM.
|
Consolidated Report to the Financial Community - 4th Quarter 2011 |
3
|
·
|
O&M Expenses – Lower O&M expenses increased earnings by $0.06 per share.
|
(a)
|
Lower generation O&M expenses increased earnings by $0.04 per share. Lower nuclear O&M expenses increased earnings by $0.02 per share. The absence of a refueling outage in the fourth quarter of 2011 (compared to a 33-day refueling outage at Beaver Valley Unit 1 in the fourth quarter of 2010), lower employee benefit costs and more work devoted to capital projects in the fourth quarter of 2011 were partially offset by increased O&M expenses associated with the 66-day mid-cycle outage at Davis-Besse. Lower fossil O&M expenses increased earnings by $0.02 per share.
|
(b)
|
Lower energy delivery O&M expenses increased earnings by $0.02 per share. Continued cost reduction efforts in the Regulated Distribution segment were partially offset by higher non-deferred expenses associated with the October 2011 snow storm in our east coast service territories. Restoration costs associated with the October snow storm, primarily impacting JCP&L and Met-Ed, totaled $125 million. A total of $60 million was related to O&M activities, of which $54 million was deferred for future recovery from customers.
|
·
|
Depreciation – Higher depreciation expense decreased earnings by $0.02 per share, primarily due to the placement of the Sammis Air Quality Control projects in-service at the end of 2010.
|
·
|
Investment Income – Lower nuclear decommissioning trust income decreased earnings by $0.02 per share.
|
·
|
Financing Costs – Higher net financing costs decreased earnings by $0.02 per share. Lower capitalized interest decreased earnings by $0.05 per share, while lower interest expense increased earnings by $0.03 per share.
|
·
|
Increased Shares Outstanding – The increase in shares outstanding, resulting from the merger with Allegheny Energy, reduced earnings by $0.22 per share.
|
·
|
Allegheny Companies – Fourth Quarter 2011 – The Allegheny Companies contributed $0.27 per share in earnings during the fourth quarter of 2011.
|
·
|
Purchase Accounting – The impact of purchase accounting associated with the merger with Allegheny Energy contributed $0.04 per share in earnings during the fourth quarter of 2011.
|
·
|
Effective Income Tax Rate – A lower effective income tax rate increased earnings by $0.03 per share, principally due to the reversal of tax valuation allowances previously established for state income tax benefits.
|
Consolidated Report to the Financial Community - 4th Quarter 2011 |
4
|
·
|
Special Items – The following special items were recognized during the fourth quarter of 2011:
|
Special Items
|
EPS
|
||||||||||
Income Tax Charge - Retiree Drug Subsidy
|
$0.06
|
||||||||||
Merger Transaction / Integration Costs
|
0.01
|
||||||||||
Non-Core Asset Sales / Impairments
|
(0.81)
|
||||||||||
Mark-to-Market Adjustments - Pension / OPEB
|
0.74
|
||||||||||
Mark-to-Market Adjustments - Other
|
(0.03)
|
||||||||||
Merger Accounting - Commodity Contracts
|
0.08
|
||||||||||
Generating Plant Charges
|
0.49
|
||||||||||
Total
|
$0.54
|
||||||||||
Merger Benefits
FirstEnergy exceeded the 2011 merger benefits target resulting from the merger with Allegheny Energy. In 2011, FirstEnergy captured merger benefits of approximately $270 million pre-tax on an annual basis, compared to the annual target of $210 million.
2012 and 2013 Earnings Guidance
Normalized non-GAAP* earnings guidance, excluding special items, is $3.30 to $3.60 per basic share for 2012 and $3.10 to $3.40 per basic share for 2013. On a GAAP basis, 2012 and 2013 earnings are estimated to be $2.87 to $3.17 per basic share and $2.92 to $3.22 per basic share, respectively.
* The 2011-2013 GAAP to non-GAAP reconciliation statements can be found on page 18 of this report and all GAAP to non-GAAP reconciliation statements are available on the Investor Information section of FirstEnergy Corp.'s website at www.firstenergycorp.com/ir.
For additional information, please contact:
|
|
Irene M. Prezelj
|
Meghan G. Beringer
|
Rey Y. Jimenez
|
Vice President, Investor Relations
|
Director, Investor Relations
|
Manager, Investor Relations
|
(330) 384-3859
|
(330) 384-5832
|
(330) 761-4239
|
Consolidated Report to the Financial Community - 4th Quarter 2011 |
5
|
FirstEnergy Corp.
Consolidated Statements of Income
(In millions, except for per share amounts)
Three Months Ended December 31
|
Twelve Months Ended December 31
|
||||||||||||||||||||||||
2011
|
2010
|
Change
|
2011
|
2010
|
Change
|
||||||||||||||||||||
Revenues | |||||||||||||||||||||||||
(1 | ) |
Regulated distribution
|
$ | 2,316 | $ | 2,152 | $ | 164 | $ | 10,004 | $ | 9,710 | $ | 294 | |||||||||||
(2 | ) |
Competitive energy services
|
1,747 | 1,544 | 203 | 7,173 | 5,876 | 1,297 | |||||||||||||||||
(3 | ) |
Regulated independent transmission
|
113 | 53 | 60 | 391 | 242 | 149 | |||||||||||||||||
(3 | ) |
Other corporate & intersegment revenues
|
(273 | ) | (576 | ) | 303 | (1,310 | ) | (2,489 | ) | 1,179 | |||||||||||||
(4 | ) Total Revenues | 3,903 | 3,173 | 730 | 16,258 | 13,339 | 2,919 | ||||||||||||||||||
Expenses | |||||||||||||||||||||||||
(5 | ) |
Fuel
|
597 | 348 | 249 | 2,317 | 1,432 | 885 | |||||||||||||||||
(6 | ) |
Purchased power
|
1,231 | 1,004 | 227 | 4,986 | 4,624 | 362 | |||||||||||||||||
(7 | ) |
Other operating expenses
|
899 | 701 | 198 | 3,909 | 2,696 | 1,213 | |||||||||||||||||
(8 | ) |
Pension and OPEB mark-to-market
|
507 | 190 | 317 | 507 | 190 | 317 | |||||||||||||||||
(9 | ) |
Provision for depreciation
|
312 | 188 | 124 | 1,121 | 768 | 353 | |||||||||||||||||
(10 | ) |
Amortization (deferral) of regulatory assets
|
(15 | ) | 173 | (188 | ) | 329 | 722 | (393 | ) | ||||||||||||||
(11 | ) |
General taxes
|
230 | 189 | 41 | 978 | 776 | 202 | |||||||||||||||||
(12 | ) |
Impairment of long-lived assets
|
372 | 93 | 279 | 413 | 388 | 25 | |||||||||||||||||
(13 | ) Total Expenses | 4,133 | 2,886 | 1,247 | 14,560 | 11,596 | 2,964 | ||||||||||||||||||
(14 | ) Operating Income (Loss) | (230 | ) | 287 | (517 | ) | 1,698 | 1,743 | (45 | ) | |||||||||||||||
Other Income (Expense) | |||||||||||||||||||||||||
(15 | ) |
Gain on partial sale of Signal Peak
|
569 | - | 569 | 569 | - | 569 | |||||||||||||||||
(15 | ) |
Investment income
|
14 | 24 | (10 | ) | 114 | 117 | (3 | ) | |||||||||||||||
(16 | ) |
Interest expense
|
(245 | ) | (217 | ) | (28 | ) | (1,008 | ) | (845 | ) | (163 | ) | |||||||||||
(17 | ) |
Capitalized interest
|
15 | 43 | (28 | ) | 70 | 165 | (95 | ) | |||||||||||||||
(18 | ) Total Other Income (Expense) | 353 | (150 | ) | 503 | (255 | ) | (563 | ) | 308 | |||||||||||||||
(19 | ) Income Before Income Taxes | 123 | 137 | (14 | ) | 1,443 | 1,180 | 263 | |||||||||||||||||
(20 | ) Income taxes | 24 | 59 | (35 | ) | 574 | 462 | 112 | |||||||||||||||||
(21 | ) Net Income | 99 | 78 | 21 | 869 | 718 | 151 | ||||||||||||||||||
(22 | ) Income (Loss) attributable to noncontrolling interest | 1 | (5 | ) | 6 | (16 | ) | (24 | ) | 8 | |||||||||||||||
(23 | ) Earnings Available to FirstEnergy Corp. | $ | 98 | $ | 83 | $ | 15 | $ | 885 | $ | 742 | $ | 143 | ||||||||||||
(24 | ) Earnings Per Share of Common Stock | ||||||||||||||||||||||||
(25 | ) |
Basic
|
$ | 0.23 | $ | 0.27 | $ | (0.04 | ) | $ | 2.22 | $ | 2.44 | $ | (0.22 | ) | |||||||||
(26 | ) |
Diluted
|
$ | 0.23 | $ | 0.27 | $ | (0.04 | ) | $ | 2.21 | $ | 2.42 | $ | (0.21 | ) | |||||||||
(27 | ) Weighted Average Number of | ||||||||||||||||||||||||
Common Shares Outstanding | |||||||||||||||||||||||||
(28 | ) |
Basic
|
418 | 304 | 114 | 399 | 304 | 95 | |||||||||||||||||
(29 | ) |
Diluted
|
420 | 306 | 114 | 401 | 305 | 96 | |||||||||||||||||
Consolidated Report to the Financial Community - 4th Quarter 2011 |
6
|
FirstEnergy Corp.
Consolidated Income Segments
(In millions)
Three Months Ended December 31, 2011
|
|||||||||||||||||||||
Competitive
|
Regulated
|
Other &
|
|||||||||||||||||||
Regulated
|
Energy
|
Independent
|
Reconciling
|
||||||||||||||||||
Distribution (a)
|
Services (b)
|
Transmission (c)
|
Adjustments (d)
|
Consolidated
|
|||||||||||||||||
Revenues
|
|||||||||||||||||||||
(1 | ) |
Electric sales
|
$ | 2,208 | $ | 1,406 | $ | - | $ | - | $ | 3,614 | |||||||||
(2 | ) |
Other
|
109 | 83 | 113 | (26 | ) | 279 | |||||||||||||
(3 | ) |
Internal revenues
|
(1 | ) | 261 | - | (250 | ) | 10 | ||||||||||||
(4 | ) |
Total Revenues
|
2,316 | 1,750 | 113 | (276 | ) | 3,903 | |||||||||||||
Operating Expenses
|
|||||||||||||||||||||
(5 | ) |
Fuel
|
79 | 518 | - | - | 597 | ||||||||||||||
(6 | ) |
Purchased power
|
1,056 | 425 | - | (250 | ) | 1,231 | |||||||||||||
(7 | ) |
Other operating expenses
|
415 | 496 | 17 | (29 | ) | 899 | |||||||||||||
(8 | ) |
Pension and OPEB mark-to-market
|
291 | 214 | 2 | - | 507 | ||||||||||||||
(9 | ) |
Provision for depreciation
|
182 | 107 | 17 | 6 | 312 | ||||||||||||||
(10 | ) |
Amortization of regulatory assets
|
(16 | ) | - | 1 | - | (15 | ) | ||||||||||||
(11 | ) |
General taxes
|
168 | 50 | 8 | 4 | 230 | ||||||||||||||
(12 | ) |
Impairment of long-lived assets
|
87 | 285 | - | - | 372 | ||||||||||||||
(13 | ) |
Total Operating Expenses
|
2,262 | 2,095 | 45 | (269 | ) | 4,133 | |||||||||||||
(14 | ) |
Operating Income (Loss)
|
54 | (345 | ) | 68 | (7 | ) | (230 | ) | |||||||||||
Other Income (Expense)
|
|||||||||||||||||||||
(15 | ) |
Gain on partial sale of Signal Peak
|
- | 569 | - | - | 569 | ||||||||||||||
(16 | ) |
Investment income
|
26 | 7 | - | (19 | ) | 14 | |||||||||||||
(17 | ) |
Interest expense
|
(146 | ) | (72 | ) | (12 | ) | (15 | ) | (245 | ) | |||||||||
(18 | ) |
Capitalized interest
|
3 | 9 | - | 3 | 15 | ||||||||||||||
(19 | ) |
Total Other Income (Expense)
|
(117 | ) | 513 | (12 | ) | (31 | ) | 353 | |||||||||||
(20 | ) |
Income Before Income Taxes
|
(63 | ) | 168 | 56 | (38 | ) | 123 | ||||||||||||
(21 | ) |
Income taxes
|
(26 | ) | 61 | 21 | (32 | ) | 24 | ||||||||||||
(22 | ) |
Net Income (Loss)
|
(37 | ) | 107 | 35 | (6 | ) | 99 | ||||||||||||
(23 | ) |
Income attributable to noncontrolling interest
|
1 | - | - | - | 1 | ||||||||||||||
(24 | ) |
Earnings (Loss) Available to FirstEnergy Corp.
|
$ | (38 | ) | $ | 107 | $ | 35 | $ | (6 | ) | $ | 98 | |||||||
Included in GAAP Earnings (e):
|
|||||||||||||||||||||
Pre-tax special items
|
$ | (384 | ) | $ | 36 | $ | (2 | ) | $ | (4 | ) | $ | (354 | ) | |||||||
After-tax special items
|
$ | (242 | ) | $ | 23 | $ | (1 | ) | $ | (3 | ) | $ | (223 | ) | |||||||
(a)
|
Revenues are primarily derived from the delivery of electricity within FirstEnergy’s service areas, cost recovery of regulatory assets and the sale of electric generation service to retail customers who have not selected an alternative supplier (POLR or default service). Its results reflect the commodity costs of securing electric generation from affiliated and from non-affiliated power suppliers and the deferral and amortization of certain fuel costs.
|
||||||||||||||||||||
(b)
|
Supplies electric power to end-use customers through retail and wholesale arrangements, including associated company power sales to meet a portion of the POLR and default service requirements of FirstEnergy's Ohio and Pennsylvania utility subsidiaries and competitive retail sales to customers primarily in Ohio, Pennsylvania, Illinois, Maryland, Michigan and New Jersey.
|
||||||||||||||||||||
(c)
|
Revenues are primarily derived from the formula rate recovery of costs and a return on investment for capital expenditures in connection with TrAIL, PATH and other projects and revenues from providing transmission services to electric energy providers, power marketers and receiving transmission-related revenues from operation of a portion of the FirstEnergy transmission system (ATSI). Its results reflect transmission expenses related to the delivery of the respective generation loads.
|
||||||||||||||||||||
(d)
|
Consists primarily of interest expense related to holding company debt, corporate support services revenues and expenses, and elimination of intersegment transactions.
|
||||||||||||||||||||
(e)
|
See pages 17 and 18 for additional details related to special items.
|
||||||||||||||||||||
Consolidated Report to the Financial Community - 4th Quarter 2011 |
7
|
FirstEnergy Corp.
Consolidated Income Segments
(In millions)
Three Months Ended December 31, 2010
|
|||||||||||||||||||||
Competitive
|
Regulated
|
Other &
|
|||||||||||||||||||
Regulated
|
Energy
|
Independent
|
Reconciling
|
||||||||||||||||||
Distribution (a)
|
Services (b)
|
Transmission (c)
|
Adjustments (d)
|
Consolidated
|
|||||||||||||||||
Revenues
|
|||||||||||||||||||||
(1 | ) |
Electric sales
|
$ | 2,025 | $ | 902 | $ | - | $ | 2,927 | |||||||||||
(2 | ) |
Other
|
67 | 153 | 53 | (34 | ) | 239 | |||||||||||||
(3 | ) |
Internal revenues
|
60 | 489 | - | (542 | ) | 7 | |||||||||||||
(4 | ) |
Total Revenues
|
2,152 | 1,544 | 53 | (576 | ) | 3,173 | |||||||||||||
Operating Expenses
|
|||||||||||||||||||||
(5 | ) |
Fuel
|
- | 348 | - | - | 348 | ||||||||||||||
(6 | ) |
Purchased power
|
1,114 | 439 | - | (549 | ) | 1,004 | |||||||||||||
(7 | ) |
Other operating expenses
|
307 | 392 | 16 | (14 | ) | 701 | |||||||||||||
(8 | ) |
Pension and OPEB mark-to-market
|
82 | 107 | (2 | ) | 3 | 190 | |||||||||||||
(9 | ) |
Provision for depreciation
|
107 | 68 | 9 | 4 | 188 | ||||||||||||||
(10 | ) |
Amortization of regulatory assets
|
169 | - | 4 | - | 173 | ||||||||||||||
(11 | ) |
General taxes
|
146 | 32 | 8 | 3 | 189 | ||||||||||||||
(12 | ) |
Impairment of long-lived assets
|
- | 93 | - | - | 93 | ||||||||||||||
(13 | ) |
Total Operating Expenses
|
1,925 | 1,479 | 35 | (553 | ) | 2,886 | |||||||||||||
(14 | ) |
Operating Income
|
227 | 65 | 18 | (23 | ) | 287 | |||||||||||||
Other Income (Expense)
|
|||||||||||||||||||||
(15 | ) |
Gain on partial sale of Signal Peak
|
- | - | - | - | - | ||||||||||||||
(16 | ) |
Investment income
|
24 | 10 | - | (10 | ) | 24 | |||||||||||||
(17 | ) |
Interest expense
|
(125 | ) | (63 | ) | (5 | ) | (24 | ) | (217 | ) | |||||||||
(18 | ) |
Capitalized interest
|
2 | 25 | 1 | 15 | 43 | ||||||||||||||
(19 | ) |
Total Other Expense
|
(99 | ) | (28 | ) | (4 | ) | (19 | ) | (150 | ) | |||||||||
(20 | ) |
Income Before Income Taxes
|
128 | 37 | 14 | (42 | ) | 137 | |||||||||||||
(21 | ) |
Income taxes
|
38 | 17 | 6 | (2 | ) | 59 | |||||||||||||
(22 | ) |
Net Income
|
90 | 20 | 8 | (40 | ) | 78 | |||||||||||||
(23 | ) |
Loss attributable to noncontrolling interest
|
- | - | - | (5 | ) | (5 | ) | ||||||||||||
(24 | ) |
Earnings Available to FirstEnergy Corp.
|
$ | 90 | $ | 20 | $ | 8 | $ | (35 | ) | $ | 83 | ||||||||
Included in GAAP Earnings (e):
|
|||||||||||||||||||||
Pre-tax special items
|
$ | (99 | ) | $ | (126 | ) | $ | (3 | ) | $ | (6 | ) | $ | (234 | ) | ||||||
After-tax special items
|
$ | (89 | ) | $ | (123 | ) | $ | (3 | ) | $ | 62 | $ | (153 | ) | |||||||
(a)
|
Revenues are primarily derived from the delivery of electricity within FirstEnergy’s service areas, cost recovery of regulatory assets and the sale of electric generation service to retail customers who have not selected an alternative supplier (POLR or default service). Its results reflect the commodity costs of securing electric generation from affiliated and from non-affiliated power suppliers and the deferral and amortization of certain fuel costs.
|
||||||||||||||||||||
(b)
|
Supplies electric power to end-use customers through retail and wholesale arrangements, including associated company power sales to meet a portion of the POLR and default service requirements of FirstEnergy's Ohio and Pennsylvania utility subsidiaries and competitive retail sales to customers primarily in Ohio, Pennsylvania, Illinois, Maryland, Michigan and New Jersey.
|
||||||||||||||||||||
(c)
|
Revenues are primarily derived from the formula rate recovery of costs and a return on investment for capital expenditures in connection with TrAIL, PATH and other projects and revenues from providing transmission services to electric energy providers, power marketers and receiving transmission-related revenues from operation of a portion of the FirstEnergy transmission system (ATSI). Its results reflect transmission expenses related to the delivery of the respective generation loads.
|
||||||||||||||||||||
(d)
|
Consists primarily of interest expense related to holding company debt, corporate support services revenues and expenses, and elimination of intersegment transactions.
|
||||||||||||||||||||
(e)
|
See pages 17 and 18 for additional details related to special items.
|
||||||||||||||||||||
Consolidated Report to the Financial Community - 4th Quarter 2011 |
8
|
FirstEnergy Corp.
Consolidated Income Segments
(In millions)
Three Months Ended December 31, 2011 vs. Three Months Ended December 31, 2010
|
|||||||||||||||||||||
Energy
|
Competitive
|
Regulated
|
Other &
|
||||||||||||||||||
Delivery
|
Energy
|
Independent
|
Reconciling
|
||||||||||||||||||
Services (a)
|
Services (b)
|
Transmission (c)
|
Adjustments (d)
|
Consolidated
|
|||||||||||||||||
Revenues
|
|||||||||||||||||||||
(1 | ) |
Electric sales
|
$ | 183 | $ | 504 | $ | - | $ | - | $ | 687 | |||||||||
(2 | ) |
Other
|
42 | (70 | ) | 60 | 8 | 40 | |||||||||||||
(3 | ) |
Internal revenues
|
(61 | ) | (228 | ) | - | 292 | 3 | ||||||||||||
(4 | ) |
Total Revenues
|
164 | 206 | 60 | 300 | 730 | ||||||||||||||
Operating Expenses
|
|||||||||||||||||||||
(5 | ) |
Fuel
|
79 | 170 | - | - | 249 | ||||||||||||||
(6 | ) |
Purchased power
|
(58 | ) | (14 | ) | - | 299 | 227 | ||||||||||||
(7 | ) |
Other operating expenses
|
108 | 104 | 1 | (15 | ) | 198 | |||||||||||||
(8 | ) |
Pension and OPEB mark-to-market
|
209 | 107 | 4 | (3 | ) | 317 | |||||||||||||
(9 | ) |
Provision for depreciation
|
75 | 39 | 8 | 2 | 124 | ||||||||||||||
(10 | ) |
Amortization of regulatory assets
|
(185 | ) | - | (3 | ) | - | (188 | ) | |||||||||||
(11 | ) |
General taxes
|
22 | 18 | - | 1 | 41 | ||||||||||||||
(12 | ) |
Impairment of long-lived assets
|
87 | 192 | - | - | 279 | ||||||||||||||
(13 | ) |
Total Operating Expenses
|
337 | 616 | 10 | 284 | 1,247 | ||||||||||||||
(14 | ) |
Operating Income (Loss)
|
(173 | ) | (410 | ) | 50 | 16 | (517 | ) | |||||||||||
Other Income (Expense)
|
|||||||||||||||||||||
(15 | ) |
Gain on partial sale of Signal Peak
|
- | 569 | - | - | 569 | ||||||||||||||
(16 | ) |
Investment income (loss)
|
2 | (3 | ) | - | (9 | ) | (10 | ) | |||||||||||
(17 | ) |
Interest expense
|
(21 | ) | (9 | ) | (7 | ) | 9 | (28 | ) | ||||||||||
(18 | ) |
Capitalized interest
|
1 | (16 | ) | (1 | ) | (12 | ) | (28 | ) | ||||||||||
(19 | ) |
Total Other Income (Expense)
|
(18 | ) | 541 | (8 | ) | (12 | ) | 503 | |||||||||||
(20 | ) |
Income Before Income Taxes
|
(191 | ) | 131 | 42 | 4 | (14 | ) | ||||||||||||
(21 | ) |
Income taxes
|
(64 | ) | 44 | 15 | (30 | ) | (35 | ) | |||||||||||
(22 | ) |
Net Income
|
(127 | ) | 87 | 27 | 34 | 21 | |||||||||||||
(23 | ) |
Income attributable to noncontrolling interest
|
1 | - | - | 5 | 6 | ||||||||||||||
(24 | ) |
Earnings Available to FirstEnergy Corp.
|
$ | (128 | ) | $ | 87 | $ | 27 | $ | 29 | $ | 15 | ||||||||
Included in GAAP Earnings (e):
|
|||||||||||||||||||||
Pre-tax special items
|
$ | (285 | ) | $ | 162 | $ | 1 | $ | 2 | $ | (120 | ) | |||||||||
After-tax special items
|
$ | (153 | ) | $ | 146 | $ | 2 | $ | (65 | ) | $ | (70 | ) | ||||||||
(a)
|
Revenues are primarily derived from the delivery of electricity within FirstEnergy’s service areas, cost recovery of regulatory assets and the sale of electric generation service to retail customers who have not selected an alternative supplier (POLR or default service). Its results reflect the commodity costs of securing electric generation from affiliated and from non-affiliated power suppliers and the deferral and amortization of certain fuel costs.
|
||||||||||||||||||||
(b)
|
Supplies electric power to end-use customers through retail and wholesale arrangements, including associated company power sales to meet a portion of the POLR and default service requirements of FirstEnergy's Ohio and Pennsylvania utility subsidiaries and competitive retail sales to customers primarily in Ohio, Pennsylvania, Illinois, Maryland, Michigan and New Jersey.
|
||||||||||||||||||||
(c)
|
Revenues are primarily derived from the formula rate recovery of costs and a return on investment for capital expenditures in connection with TrAIL, PATH and other projects and revenues from providing transmission services to electric energy providers, power marketers and receiving transmission-related revenues from operation of a portion of the FirstEnergy transmission system (ATSI). Its results reflect transmission expenses related to the delivery of the respective generation loads.
|
||||||||||||||||||||
(d)
|
Consists primarily of interest expense related to holding company debt, corporate support services revenues and expenses, and elimination of intersegment transactions.
|
||||||||||||||||||||
(e)
|
See pages 17 and 18 for additional details related to special items.
|
||||||||||||||||||||
Consolidated Report to the Financial Community - 4th Quarter 2011 |
9
|
FirstEnergy Corp.
Consolidated Income Segments
(In millions)
Twelve Months Ended December 31, 2011
|
|||||||||||||||||||||
Competitive
|
Regulated
|
Other &
|
|||||||||||||||||||
Regulated
|
Energy
|
Independent
|
Reconciling
|
||||||||||||||||||
Distribution (a)
|
Services (b)
|
Transmission (c)
|
Adjustments (d)
|
Consolidated
|
|||||||||||||||||
Revenues
|
|||||||||||||||||||||
(1 | ) |
Electric sales
|
$ | 9,544 | $ | 5,573 | $ | - | $ | - | $ | 15,117 | |||||||||
(2 | ) |
Other
|
460 | 363 | 391 | (140 | ) | 1,074 | |||||||||||||
(3 | ) |
Internal revenues
|
- | 1,237 | - | (1,170 | ) | 67 | |||||||||||||
(4 | ) |
Total Revenues
|
10,004 | 7,173 | 391 | (1,310 | ) | 16,258 | |||||||||||||
Operating Expenses
|
|||||||||||||||||||||
(5 | ) |
Fuel
|
268 | 2,049 | - | - | 2,317 | ||||||||||||||
(6 | ) |
Purchased power
|
4,672 | 1,491 | - | (1,177 | ) | 4,986 | |||||||||||||
(7 | ) |
Other operating expenses
|
1,662 | 2,256 | 68 | (77 | ) | 3,909 | |||||||||||||
(8 | ) |
Pension and OPEB mark-to-market
|
290 | 215 | 2 | - | 507 | ||||||||||||||
(9 | ) |
Provision for depreciation
|
620 | 415 | 60 | 26 | 1,121 | ||||||||||||||
(10 | ) |
Amortization of regulatory assets
|
323 | - | 6 | - | 329 | ||||||||||||||
(11 | ) |
General taxes
|
724 | 200 | 33 | 21 | 978 | ||||||||||||||
(12 | ) |
Impairment of long-lived assets
|
87 | 315 | - | 11 | 413 | ||||||||||||||
(13 | ) |
Total Operating Expenses
|
8,646 | 6,941 | 169 | (1,196 | ) | 14,560 | |||||||||||||
(14 | ) |
Operating Income
|
1,358 | 232 | 222 | (114 | ) | 1,698 | |||||||||||||
Other Income (Expense)
|
|||||||||||||||||||||
(15 | ) |
Gain on partial sale of Signal Peak
|
- | 569 | - | - | 569 | ||||||||||||||
(16 | ) |
Investment income
|
110 | 56 | - | (52 | ) | 114 | |||||||||||||
(17 | ) |
Interest expense
|
(573 | ) | (298 | ) | (46 | ) | (91 | ) | (1,008 | ) | |||||||||
(18 | ) |
Capitalized interest
|
10 | 40 | 2 | 18 | 70 | ||||||||||||||
(19 | ) |
Total Other Income (Expense)
|
(453 | ) | 367 | (44 | ) | (125 | ) | (255 | ) | ||||||||||
(20 | ) |
Income Before Income Taxes
|
905 | 599 | 178 | (239 | ) | 1,443 | |||||||||||||
(21 | ) |
Income taxes
|
335 | 222 | 66 | (49 | ) | 574 | |||||||||||||
(22 | ) |
Net Income
|
570 | 377 | 112 | (190 | ) | 869 | |||||||||||||
(23 | ) |
Loss attributable to noncontrolling interest
|
- | - | - | (16 | ) | (16 | ) | ||||||||||||
(24 | ) |
Earnings Available to FirstEnergy Corp.
|
$ | 570 | $ | 377 | $ | 112 | $ | (174 | ) | $ | 885 | ||||||||
Included in GAAP Earnings (e):
|
|||||||||||||||||||||
Pre-tax special items
|
$ | (488 | ) | $ | (260 | ) | $ | (6 | ) | $ | (73 | ) | $ | (827 | ) | ||||||
After-tax special items
|
$ | (307 | ) | $ | (164 | ) | $ | (4 | ) | $ | (92 | ) | $ | (567 | ) | ||||||
(a)
|
Revenues are primarily derived from the delivery of electricity within FirstEnergy’s service areas, cost recovery of regulatory assets and the sale of electric generation service to retail customers who have not selected an alternative supplier (POLR or default service). Its results reflect the commodity costs of securing electric generation from affiliated and from non-affiliated power suppliers and the deferral and amortization of certain fuel costs.
|
||||||||||||||||||||
(b)
|
Supplies electric power to end-use customers through retail and wholesale arrangements, including associated company power sales to meet a portion of the POLR and default service requirements of FirstEnergy's Ohio and Pennsylvania utility subsidiaries and competitive retail sales to customers primarily in Ohio, Pennsylvania, Illinois, Maryland, Michigan and New Jersey.
|
||||||||||||||||||||
(c)
|
Revenues are primarily derived from the formula rate recovery of costs and a return on investment for capital expenditures in connection with TrAIL, PATH and other projects and revenues from providing transmission services to electric energy providers, power marketers and receiving transmission-related revenues from operation of a portion of the FirstEnergy transmission system (ATSI). Its results reflect transmission expenses related to the delivery of the respective generation loads.
|
||||||||||||||||||||
(d)
|
Consists primarily of interest expense related to holding company debt, corporate support services revenues and expenses, and elimination of intersegment transactions.
|
||||||||||||||||||||
(e)
|
See pages 17 and 18 for additional details related to special items.
|
||||||||||||||||||||
Consolidated Report to the Financial Community - 4th Quarter 2011 |
10
|
FirstEnergy Corp.
Consolidated Income Segments
(In millions)
Twelve Months Ended December 31, 2010
|
|||||||||||||||||||||
Competitive
|
Regulated
|
Other &
|
|||||||||||||||||||
Regulated
|
Energy
|
Independent
|
Reconciling
|
||||||||||||||||||
Distribution (a)
|
Services (b)
|
Transmission (c)
|
Adjustments (d)
|
Consolidated
|
|||||||||||||||||
Revenues
|
|||||||||||||||||||||
(1 | ) |
Electric sales
|
$ | 9,271 | $ | 3,252 | $ | - | $ | - | $ | 12,523 | |||||||||
(2 | ) |
Other
|
300 | 323 | 242 | (123 | ) | 742 | |||||||||||||
(3 | ) |
Internal revenues
|
139 | 2,301 | - | (2,366 | ) | 74 | |||||||||||||
(4 | ) |
Total Revenues
|
9,710 | 5,876 | 242 | (2,489 | ) | 13,339 | |||||||||||||
Operating Expenses
|
|||||||||||||||||||||
(5 | ) |
Fuel
|
- | 1,432 | - | - | 1,432 | ||||||||||||||
(6 | ) |
Purchased power
|
5,273 | 1,724 | - | (2,373 | ) | 4,624 | |||||||||||||
(7 | ) |
Other operating expenses
|
1,320 | 1,393 | 61 | (78 | ) | 2,696 | |||||||||||||
(8 | ) |
Pension and OPEB mark-to-market
|
82 | 106 | (2 | ) | 4 | 190 | |||||||||||||
(9 | ) |
Provision for depreciation
|
433 | 284 | 37 | 14 | 768 | ||||||||||||||
(10 | ) |
Amortization of regulatory assets
|
712 | - | 10 | - | 722 | ||||||||||||||
(11 | ) |
General taxes
|
605 | 124 | 30 | 17 | 776 | ||||||||||||||
(12 | ) |
Impairment of long-lived assets
|
- | 388 | - | - | 388 | ||||||||||||||
(13 | ) |
Total Operating Expenses
|
8,425 | 5,451 | 136 | (2,416 | ) | 11,596 | |||||||||||||
(14 | ) |
Operating Income
|
1,285 | 425 | 106 | (73 | ) | 1,743 | |||||||||||||
Other Income (Expense)
|
|||||||||||||||||||||
(15 | ) |
Gain on partial sale of Signal Peak
|
- | - | - | - | - | ||||||||||||||
(16 | ) |
Investment income
|
102 | 51 | - | (36 | ) | 117 | |||||||||||||
(17 | ) |
Interest expense
|
(500 | ) | (232 | ) | (22 | ) | (91 | ) | (845 | ) | |||||||||
(18 | ) |
Capitalized interest
|
4 | 95 | 2 | 64 | 165 | ||||||||||||||
(19 | ) |
Total Other Expense
|
(394 | ) | (86 | ) | (20 | ) | (63 | ) | (563 | ) | |||||||||
(20 | ) |
Income Before Income Taxes
|
891 | 339 | 86 | (136 | ) | 1,180 | |||||||||||||
(21 | ) |
Income taxes
|
339 | 128 | 32 | (37 | ) | 462 | |||||||||||||
(22 | ) |
Net Income
|
552 | 211 | 54 | (99 | ) | 718 | |||||||||||||
(23 | ) |
Loss attributable to noncontrolling interest
|
- | - | - | (24 | ) | (24 | ) | ||||||||||||
(24 | ) |
Earnings Available to FirstEnergy Corp.
|
$ | 552 | $ | 211 | $ | 54 | $ | (75 | ) | $ | 742 | ||||||||
Included in GAAP Earnings (e):
|
|||||||||||||||||||||
Pre-tax special items
|
$ | (166 | ) | $ | (492 | ) | $ | (5 | ) | $ | (8 | ) | $ | (671 | ) | ||||||
After-tax special items
|
$ | (146 | ) | $ | (353 | ) | $ | (4 | ) | $ | 59 | $ | (444 | ) | |||||||
(a)
|
Revenues are primarily derived from the delivery of electricity within FirstEnergy’s service areas, cost recovery of regulatory assets and the sale of electric generation service to retail customers who have not selected an alternative supplier (POLR or default service). Its results reflect the commodity costs of securing electric generation from affiliated and from non-affiliated power suppliers and the deferral and amortization of certain fuel costs.
|
||||||||||||||||||||
(b)
|
Supplies electric power to end-use customers through retail and wholesale arrangements, including associated company power sales to meet a portion of the POLR and default service requirements of FirstEnergy's Ohio and Pennsylvania utility subsidiaries and competitive retail sales to customers primarily in Ohio, Pennsylvania, Illinois, Maryland, Michigan and New Jersey.
|
||||||||||||||||||||
(c)
|
Revenues are primarily derived from the formula rate recovery of costs and a return on investment for capital expenditures in connection with TrAIL, PATH and other projects and revenues from providing transmission services to electric energy providers, power marketers and receiving transmission-related revenues from operation of a portion of the FirstEnergy transmission system (ATSI). Its results reflect transmission expenses related to the delivery of the respective generation loads.
|
||||||||||||||||||||
(d)
|
Consists primarily of interest expense related to holding company debt, corporate support services revenues and expenses, and elimination of intersegment transactions.
|
||||||||||||||||||||
(e)
|
See pages 17 and 18 for additional details related to special items.
|
||||||||||||||||||||
Consolidated Report to the Financial Community - 4th Quarter 2011 |
11
|
FirstEnergy Corp.
Consolidated Income Segments
(In millions)
Twelve Months Ended December 31, 2011 vs. Twelve Months Ended December 31, 2010
|
|||||||||||||||||||||
Energy
|
Competitive
|
Regulated
|
Other &
|
||||||||||||||||||
Delivery
|
Energy
|
Independent
|
Reconciling
|
||||||||||||||||||
Services (a)
|
Services (b)
|
Transmission (c)
|
Adjustments (d)
|
Consolidated
|
|||||||||||||||||
Revenues
|
|||||||||||||||||||||
(1 | ) |
Electric sales
|
$ | 273 | $ | 2,321 | $ | - | $ | - | $ | 2,594 | |||||||||
(2 | ) |
Other
|
160 | 40 | 149 | (17 | ) | 332 | |||||||||||||
(3 | ) |
Internal revenues
|
(139 | ) | (1,064 | ) | - | 1,196 | (7 | ) | |||||||||||
(4 | ) |
Total Revenues
|
294 | 1,297 | 149 | 1,179 | 2,919 | ||||||||||||||
Operating Expenses
|
|||||||||||||||||||||
(5 | ) |
Fuel
|
268 | 617 | - | - | 885 | ||||||||||||||
(6 | ) |
Purchased power
|
(601 | ) | (233 | ) | - | 1,196 | 362 | ||||||||||||
(7 | ) |
Other operating expenses
|
342 | 863 | 7 | 1 | 1,213 | ||||||||||||||
(8 | ) |
Pension and OPEB mark-to-market
|
208 | 109 | 4 | (4 | ) | 317 | |||||||||||||
(9 | ) |
Provision for depreciation
|
187 | 131 | 23 | 12 | 353 | ||||||||||||||
(10 | ) |
Amortization of regulatory assets
|
(389 | ) | - | (4 | ) | - | (393 | ) | |||||||||||
(11 | ) |
General taxes
|
119 | 76 | 3 | 4 | 202 | ||||||||||||||
(12 | ) |
Impairment of long-lived assets
|
87 | (73 | ) | - | 11 | 25 | |||||||||||||
(13 | ) |
Total Operating Expenses
|
221 | 1,490 | 33 | 1,220 | 2,964 | ||||||||||||||
(14 | ) |
Operating Income (Loss)
|
73 | (193 | ) | 116 | (41 | ) | (45 | ) | |||||||||||
Other Income (Expense)
|
|||||||||||||||||||||
(15 | ) |
Gain on partial sale of Signal Peak
|
- | 569 | - | - | 569 | ||||||||||||||
(16 | ) |
Investment income (loss)
|
8 | 5 | - | (16 | ) | (3 | ) | ||||||||||||
(17 | ) |
Interest expense
|
(73 | ) | (66 | ) | (24 | ) | - | (163 | ) | ||||||||||
(18 | ) |
Capitalized interest
|
6 | (55 | ) | - | (46 | ) | (95 | ) | |||||||||||
(19 | ) |
Total Other Income (Expense)
|
(59 | ) | 453 | (24 | ) | (62 | ) | 308 | |||||||||||
(20 | ) |
Income Before Income Taxes
|
14 | 260 | 92 | (103 | ) | 263 | |||||||||||||
(21 | ) |
Income taxes
|
(4 | ) | 94 | 34 | (12 | ) | 112 | ||||||||||||
(22 | ) |
Net Income
|
18 | 166 | 58 | (91 | ) | 151 | |||||||||||||
(23 | ) |
Loss attributable to noncontrolling interest
|
- | - | - | 8 | 8 | ||||||||||||||
(24 | ) |
Earnings Available to FirstEnergy Corp.
|
$ | 18 | $ | 166 | $ | 58 | $ | (99 | ) | $ | 143 | ||||||||
Included in GAAP Earnings (e):
|
|||||||||||||||||||||
Pre-tax special items
|
$ | (322 | ) | $ | 232 | $ | (1 | ) | $ | (65 | ) | $ | (156 | ) | |||||||
After-tax special items
|
$ | (161 | ) | $ | 189 | $ | - | $ | (151 | ) | $ | (123 | ) | ||||||||
(a)
|
Revenues are primarily derived from the delivery of electricity within FirstEnergy’s service areas, cost recovery of regulatory assets and the sale of electric generation service to retail customers who have not selected an alternative supplier (POLR or default service). Its results reflect the commodity costs of securing electric generation from affiliated and from non-affiliated power suppliers and the deferral and amortization of certain fuel costs.
|
||||||||||||||||||||
(b)
|
Supplies electric power to end-use customers through retail and wholesale arrangements, including associated company power sales to meet a portion of the POLR and default service requirements of FirstEnergy's Ohio and Pennsylvania utility subsidiaries and competitive retail sales to customers primarily in Ohio, Pennsylvania, Illinois, Maryland, Michigan and New Jersey.
|
||||||||||||||||||||
(c)
|
Revenues are primarily derived from the formula rate recovery of costs and a return on investment for capital expenditures in connection with TrAIL, PATH and other projects and revenues from providing transmission services to electric energy providers, power marketers and receiving transmission-related revenues from operation of a portion of the FirstEnergy transmission system (ATSI). Its results reflect transmission expenses related to the delivery of the respective generation loads.
|
||||||||||||||||||||
(d)
|
Consists primarily of interest expense related to holding company debt, corporate support services revenues and expenses, and elimination of intersegment transactions.
|
||||||||||||||||||||
(e)
|
See pages 17 and 18 for additional details related to special items.
|
||||||||||||||||||||
Consolidated Report to the Financial Community - 4th Quarter 2011 |
12
|
FirstEnergy Corp.
Financial Statements
(In millions)
Condensed Consolidated Balance Sheets
|
||||||||
As of
|
As of
|
|||||||
Assets
|
Dec. 31, 2011
|
Dec. 31, 2010
|
||||||
Current Assets:
|
||||||||
Cash and cash equivalents
|
$ | 202 | $ | 1,019 | ||||
Receivables
|
1,794 | 1,568 | ||||||
Other
|
1,359 | 1,111 | ||||||
Total Current Assets
|
3,355 | 3,698 | ||||||
Property, Plant and Equipment
|
30,337 | 20,510 | ||||||
Investments
|
3,522 | 3,002 | ||||||
Deferred Charges and Other Assets
|
10,112 | 8,321 | ||||||
Total Assets
|
$ | 47,326 | $ | 35,531 | ||||
Liabilities and Capitalization
|
||||||||
Current Liabilities:
|
||||||||
Currently payable long-term debt
|
$ | 1,621 | $ | 1,486 | ||||
Short-term borrowings
|
- | 700 | ||||||
Accounts payable
|
1,174 | 872 | ||||||
Other
|
2,060 | 1,646 | ||||||
Total Current Liabilities
|
4,855 | 4,704 | ||||||
Capitalization:
|
||||||||
Total equity
|
13,299 | 8,952 | ||||||
Long-term debt and other long-term obligations
|
15,716 | 12,579 | ||||||
Total Capitalization
|
29,015 | 21,531 | ||||||
Noncurrent Liabilities
|
13,456 | 9,296 | ||||||
Total Liabilities and Capitalization
|
$ | 47,326 | $ | 35,531 | ||||
General Information
|
||||||||||||||||
Three Months Ended Dec. 31
|
Twelve Months Ended Dec. 31
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Debt redemptions
|
$ | (328 | ) | $ | (593 | ) | $ | (1,909 | ) | $ | (1,015 | ) | ||||
New long-term debt issues
|
$ | 1 | $ | 848 | $ | 604 | $ | 1,099 | ||||||||
Short-term borrowings decrease
|
$ | - | $ | (207 | ) | $ | (700 | ) | $ | (378 | ) | |||||
Property additions
|
$ | 749 | $ | 496 | $ | 2,278 | $ | 1,963 | ||||||||
Adjusted Capitalization
|
||||||||||||||||
As of December 31
|
||||||||||||||||
2011
|
% Total
|
2010
|
% Total
|
|||||||||||||
Total equity
|
$ | 13,299 | 43 | % | $ | 8,952 | 38 | % | ||||||||
Long-term debt and other long-term obligations
|
15,716 | 51 | % | 12,579 | 52 | % | ||||||||||
Currently payable long-term debt
|
1,621 | 5 | % | 1,486 | 6 | % | ||||||||||
Short-term borrowings
|
- | 0 | % | 700 | 3 | % | ||||||||||
Adjustments:
|
||||||||||||||||
Sale-leaseback net debt equivalents
|
1,278 | 4 | % | 1,357 | 6 | % | ||||||||||
Securitization debt and cash
|
(971 | ) | -3 | % | (1,295 | ) | -5 | % | ||||||||
Total
|
$ | 30,943 | 100 | % | $ | 23,779 | 100 | % | ||||||||
Consolidated Report to the Financial Community - 4th Quarter 2011 |
13
|
FirstEnergy Corp.
Financial Statements
(In millions)
Condensed Consolidated Statements of Cash Flows
|
||||||||||||||||
Three Months Ended Dec. 31
|
Twelve Months Ended Dec. 31
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Cash flows from operating activities
|
||||||||||||||||
Net income
|
$ | 99 | $ | 78 | $ | 869 | $ | 718 | ||||||||
Adjustments to reconcile net income to net cash from operating activities:
|
||||||||||||||||
Depreciation, amortization, and deferral of regulatory assets
|
346 | 406 | 1,651 | 1,658 | ||||||||||||
Deferred purchased power and other costs
|
(56 | ) | (62 | ) | (278 | ) | (254 | ) | ||||||||
Deferred income taxes and investment tax credits
|
102 | 152 | 798 | 450 | ||||||||||||
Deferred rents and lease market valuation liability
|
(32 | ) | (33 | ) | (49 | ) | (54 | ) | ||||||||
Pensions and OPEB mark-to-market
|
507 | 190 | 507 | 190 | ||||||||||||
Accrued compensation and retirement benefits
|
(57 | ) | 4 | (82 | ) | (65 | ) | |||||||||
Gain on sale of assets
|
(545 | ) | (2 | ) | (545 | ) | (2 | ) | ||||||||
Cash collateral, net
|
(13 | ) | 28 | (79 | ) | (26 | ) | |||||||||
Commodity derivative transactions, net
|
(5 | ) | (41 | ) | (27 | ) | (81 | ) | ||||||||
Interest rate swap transactions
|
- | - | - | 129 | ||||||||||||
Impairment of long-lived assets
|
372 | 93 | 413 | 388 | ||||||||||||
Pension trust contribution
|
- | - | (372 | ) | - | |||||||||||
Gain on investment securities held in trusts, net
|
(3 | ) | (16 | ) | (59 | ) | (55 | ) | ||||||||
Change in working capital and other
|
119 | 206 | 316 | 80 | ||||||||||||
Cash flows provided from operating activities
|
834 | 1,003 | 3,063 | 3,076 | ||||||||||||
Cash flows provided from (used for) financing activities
|
(522 | ) | (113 | ) | (2,924 | ) | (983 | ) | ||||||||
Cash flows used for investing activities
|
(401 | ) | (503 | ) | (956 | ) | (1,948 | ) | ||||||||
Net change in cash and cash equivalents
|
$ | (89 | ) | $ | 387 | $ | (817 | ) | $ | 145 | ||||||
Deferral and Amortization
|
Three Months Ended December 31
|
Twelve Months Ended December 31
|
|||||||||||||||||||||||
2011
|
2010
|
Change
|
2011
|
2010
|
Change
|
||||||||||||||||||||
Ohio Amended ESP Amortization (Deferral)
|
|||||||||||||||||||||||||
Uncollectible customer accounts
|
$ | 1 | $ | 1 | $ | - | $ | (1 | ) | $ | (2 | ) | $ | 1 | |||||||||||
Economic development costs & interest
|
(7 | ) | (10 | ) | 3 | (4 | ) | (2 | ) | (2 | ) | ||||||||||||||
Generation cost rider true-up & interest
|
3 | 18 | (15 | ) | (8 | ) | 19 | (27 | ) | ||||||||||||||||
Distribution reliability costs (RDD/NDD)
|
(1 | ) | 47 | (48 | ) | 122 | 133 | (11 | ) | ||||||||||||||||
Ohio Transmission Amortization
|
|||||||||||||||||||||||||
Transmission costs
|
- | 3 | (3 | ) | 5 | (34 | ) | 39 | |||||||||||||||||
Ohio Other Amortization (Deferral)
|
|||||||||||||||||||||||||
Generation related deferral
|
(39 | ) | (27 | ) | (12 | ) | (84 | ) | (63 | ) | (21 | ) | |||||||||||||
Distribution related deferral
|
6 | 8 | (2 | ) | 42 | 58 | (16 | ) | |||||||||||||||||
All Other
|
- | 26 | (26 | ) | - | 155 | (155 | ) | |||||||||||||||||
Pennsylvania Amortization (Deferral)
|
|||||||||||||||||||||||||
PJM transmission costs
|
(49 | ) | 6 | (55 | ) | (175 | ) | 2 | (177 | ) | |||||||||||||||
NUG costs
|
41 | 10 | 31 | 203 | 48 | 155 | |||||||||||||||||||
Storm costs
|
(14 | ) | - | (14 | ) | (32 | ) | - | (32 | ) | |||||||||||||||
All Other
|
60 | 21 | 39 | 172 | 88 | 84 | |||||||||||||||||||
New Jersey Amortization (Deferral)
|
|||||||||||||||||||||||||
NUG costs
|
19 | 58 | (39 | ) | 141 | 265 | (124 | ) | |||||||||||||||||
Storm costs
|
(41 | ) | - | (41 | ) | (91 | ) | (19 | ) | (72 | ) | ||||||||||||||
All Other
|
12 | 12 | - | 58 | 74 | (16 | ) | ||||||||||||||||||
Allegheny Amortization (Deferral)*
|
(6 | ) | N/A | (6 | ) | (19 | ) | N/A | (19 | ) | |||||||||||||||
Total Amortization (Deferral)
|
$ | (15 | ) | $ | 173 | $ | (188 | ) | $ | 329 | $ | 722 | $ | (393 | ) | ||||||||||
*Represents data for March 2011 - December 2011 only.
|
|||||||||||||||||||||||||
Consolidated Report to the Financial Community - 4th Quarter 2011 |
14
|
FirstEnergy Corp.
Statistical Summary
Electric Sales Statistics (MWh in thousands)
|
||||||||||||||||
Three Months Ended December 31 | Twelve Months Ended December 31 | |||||||||||||||
Electric Distribution Deliveries | 2011 | 2010 | Change | 2011 | 2010 | Change | ||||||||||
Ohio
|
- Residential
|
3,995
|
4,286
|
-6.8%
|
17,819
|
17,809
|
0.1%
|
|||||||||
- Commercial
|
3,728
|
3,737
|
-0.2%
|
15,520
|
15,545
|
-0.2%
|
||||||||||
- Industrial
|
4,843
|
4,853
|
-0.2%
|
20,273
|
19,602
|
3.4%
|
||||||||||
- Other
|
88
|
87
|
1.1%
|
346
|
350
|
-1.1%
|
||||||||||
Total Ohio
|
12,654
|
12,963
|
-2.4%
|
53,958
|
53,306
|
1.2%
|
||||||||||
Pennsylvania
|
- Residential
|
2,730
|
2,955
|
-7.6%
|
11,853
|
12,018
|
-1.4%
|
|||||||||
- Commercial
|
1,877
|
1,963
|
-4.4%
|
7,808
|
7,988
|
-2.3%
|
||||||||||
- Industrial
|
3,083
|
3,041
|
1.4%
|
12,951
|
12,524
|
3.4%
|
||||||||||
- Other
|
19
|
20
|
-5.0%
|
77
|
83
|
-7.2%
|
||||||||||
Total Pennsylvania
|
7,709
|
7,979
|
-3.4%
|
32,689
|
32,613
|
0.2%
|
||||||||||
New Jersey
|
- Residential
|
1,940
|
2,118
|
-8.4%
|
9,697
|
9,993
|
-3.0%
|
|||||||||
- Commercial
|
2,187
|
2,295
|
-4.7%
|
9,282
|
9,563
|
-2.9%
|
||||||||||
- Industrial
|
548
|
576
|
-4.9%
|
2,413
|
2,487
|
-3.0%
|
||||||||||
- Other
|
22
|
22
|
0.0%
|
90
|
89
|
1.1%
|
||||||||||
Total New Jersey
|
4,697
|
5,011
|
-6.3%
|
21,482
|
22,132
|
-2.9%
|
||||||||||
Total Residential
|
8,665
|
9,359
|
-7.4%
|
39,369
|
39,820
|
-1.1%
|
||||||||||
Total Commercial
|
7,792
|
7,995
|
-2.5%
|
32,610
|
33,096
|
-1.5%
|
||||||||||
Total Industrial
|
8,474
|
8,470
|
0.0%
|
35,637
|
34,613
|
3.0%
|
||||||||||
Total Other
|
129
|
129
|
0.0%
|
513
|
522
|
-1.7%
|
||||||||||
Total Distribution Deliveries
|
25,060
|
25,953
|
-3.4%
|
108,129
|
108,051
|
0.1%
|
||||||||||
Three Months Ended Dec. 31 | Twelve Months Ended Dec. 31 | |||||||||||||||
2011 | 2010 | Normal | 2011 | 2010 | Normal | |||||||||||
Composite Heating-Degree-Days
|
1,631
|
2,052
|
1,958
|
5,116
|
5,292
|
5,572
|
||||||||||
Composite Cooling-Degree-Days
|
5
|
7
|
12
|
1,150
|
1,249
|
897
|
||||||||||
Shopping Statistics | Three Months Ended December 31 | Twelve Months Ended December 31 (1) | |||||||||||
2011
|
2010
|
2011
|
2010
|
||||||||||
OE
|
74%
|
67%
|
73%
|
59%
|
|||||||||
PP
|
61%
|
56%
|
58%
|
55%
|
|||||||||
CEI
|
83%
|
70%
|
82%
|
63%
|
|||||||||
TE
|
73%
|
68%
|
73%
|
66%
|
|||||||||
JCP&L
|
49%
|
41%
|
44%
|
35%
|
|||||||||
Met-Ed
|
54%
|
8%
|
47%
|
3%
|
|||||||||
Penelec
|
61%
|
4%
|
55%
|
4%
|
|||||||||
MP
|
N/A
|
N/A
|
N/A
|
N/A
|
|||||||||
PE(2)
|
43%
|
N/A
|
61%
|
N/A
|
|||||||||
WP
|
55%
|
N/A
|
52%
|
N/A
|
|||||||||
(1) MP, PE and WP are based upon March - December MWH.
|
|||||||||||||
(2) Represents Maryland only.
|
|||||||||||||
Operating Statistics | Three Months Ended Dec. 31 | Twelve Months Ended Dec. 31 | ||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||
Capacity Factors:
|
||||||||||||||
Nuclear
|
77%
|
91%
|
85%
|
88%
|
||||||||||
Fossil - Baseload
|
66%
|
88%
|
68%
|
76%
|
||||||||||
Fossil - Load Following
|
25%
|
37%
|
44%
|
52%
|
||||||||||
Generation Output:
|
||||||||||||||
Nuclear
|
29%
|
42%
|
31%
|
41%
|
||||||||||
Fossil - Baseload
|
60%
|
45%
|
53%
|
39%
|
||||||||||
Fossil - Load Following
|
8%
|
13%
|
13%
|
18%
|
||||||||||
Peaking/Hydro
|
2%
|
1%
|
2%
|
1%
|
||||||||||
Consolidated Report to the Financial Community - 4th Quarter 2011 |
15
|
FirstEnergy Corp.
Statistical Summary
Summary of Sales, Power Purchases and Generation Output (MWh in thousands)
|
||||||||||||||||||
Pre-Merged Companies
|
Three Months Ended Dec 31
|
Twelve Months Ended Dec 31
|
||||||||||||||||
FES Generation Sales
|
2011
|
2010
|
Change
|
2011
|
2010
|
Change
|
||||||||||||
POLR
|
||||||||||||||||||
- OH
|
715
|
3,121
|
(2,406)
|
6,097
|
15,601
|
(9,504)
|
||||||||||||
- PA
|
1,333
|
4,455
|
(3,122)
|
7,747
|
19,988
|
(12,241)
|
||||||||||||
Total POLR
|
2,048
|
7,576
|
(5,528)
|
13,844
|
35,589
|
(21,745)
|
||||||||||||
Structured Sales
|
||||||||||||||||||
- Bilaterals
|
503
|
1,199
|
(696)
|
1,496
|
3,318
|
(1,822)
|
||||||||||||
Total Structured Sales
|
503
|
1,199
|
(696)
|
1,496
|
3,318
|
(1,822)
|
||||||||||||
Direct - LCI
|
|
|||||||||||||||||
- OH
|
6,135
|
4,793
|
1,342
|
22,974
|
17,486
|
5,488
|
||||||||||||
- PA
|
3,635
|
1,341
|
2,294
|
13,399
|
4,524
|
8,875
|
||||||||||||
- NJ
|
368
|
358
|
10
|
1,646
|
1,374
|
272
|
||||||||||||
- MI
|
539
|
392
|
147
|
1,979
|
1,518
|
461
|
||||||||||||
- IL
|
716
|
551
|
165
|
2,947
|
2,152
|
795
|
||||||||||||
- MD
|
130
|
73
|
57
|
571
|
281
|
290
|
||||||||||||
Total Direct - LCI
|
11,523
|
7,508
|
4,015
|
43,516
|
27,335
|
16,181
|
||||||||||||
Direct - MCI
|
||||||||||||||||||
- OH
|
541
|
309
|
232
|
1,885
|
1,141
|
744
|
||||||||||||
- PA
|
230
|
7
|
223
|
786
|
23
|
763
|
||||||||||||
- IL
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
Total Direct - MCI
|
771
|
316
|
455
|
2,671
|
1,164
|
1,507
|
||||||||||||
Aggregation
|
||||||||||||||||||
- OH
|
3,460
|
3,407
|
53
|
15,779
|
12,239
|
3,540
|
||||||||||||
- IL
|
4
|
-
|
4
|
7
|
-
|
7
|
||||||||||||
Total Aggregation
|
3,464
|
3,407
|
57
|
15,786
|
12,239
|
3,547
|
||||||||||||
Mass Market
|
||||||||||||||||||
- OH
|
214
|
125
|
89
|
743
|
467
|
276
|
||||||||||||
- PA
|
567
|
26
|
541
|
1,191
|
90
|
1,101
|
||||||||||||
- IL
|
2
|
-
|
2
|
2
|
-
|
2
|
||||||||||||
Total Mass Market
|
783
|
151
|
632
|
1,936
|
557
|
1,379
|
||||||||||||
Total Contract Generation Sales
|
19,092
|
20,157
|
(1,065)
|
79,249
|
80,202
|
(953)
|
||||||||||||
Wholesale Sales
|
||||||||||||||||||
- Spot
|
203
|
2,111
|
(1,908)
|
2,916
|
5,391
|
(2,475)
|
||||||||||||
Total Wholesale Sales
|
203
|
2,111
|
(1,908)
|
2,916
|
5,391
|
(2,475)
|
||||||||||||
Purchased Power
|
||||||||||||||||||
- Bilaterals
|
605
|
1,051
|
(446)
|
2,613
|
3,562
|
(949)
|
||||||||||||
- Spot
|
3,391
|
2,550
|
841
|
12,512
|
9,241
|
3,271
|
||||||||||||
Total Purchased Power
|
3,996
|
3,601
|
395
|
15,125
|
12,803
|
2,322
|
||||||||||||
Generation Output
|
||||||||||||||||||
- Fossil
|
9,307
|
11,253
|
(1,946)
|
40,204
|
44,063
|
(3,859)
|
||||||||||||
- Nuclear
|
6,796
|
7,995
|
(1,199)
|
29,835
|
30,871
|
(1,036)
|
||||||||||||
Total Generation Output
|
16,103
|
19,248
|
(3,145)
|
70,039
|
74,934
|
(4,895)
|
||||||||||||
Allegheny Companies | Twelve Months | |||||||||||||||||
Three Months Ended Dec 31
|
Ended Dec 31 | |||||||||||||||||
AS Generation Sales
|
2011
|
2010
|
Change
|
2011
|
||||||||||||||
POLR
|
2,389
|
7,974
|
||||||||||||||||
Structured Sales
|
164
|
1,492
|
||||||||||||||||
Direct - LCI
|
407
|
1,390
|
||||||||||||||||
Total Generation Sales
|
2,960
|
10,856
|
||||||||||||||||
Wholesale Sales
|
4,031
|
15,754
|
||||||||||||||||
Purchased Power
|
87
|
385
|
||||||||||||||||
Generation Output - Competitive
|
6,962
|
6,519
|
443
|
26,454
|
||||||||||||||
Consolidated Report to the Financial Community - 4th Quarter 2011 |
16
|
FirstEnergy Corp.
Special Items
(In millions)
Competitive
|
Regulated
|
|||||||||||||||||||||
Regulated
|
Energy
|
Independent
|
||||||||||||||||||||
Special Items - Three Months Ended Dec. 31, 2011 |
Distribution
|
Services
|
Transmission
|
Other
|
Consolidated
|
|||||||||||||||||
Pre-Tax Items: | ||||||||||||||||||||||
Regulatory charges | $ | (2 | ) | $ | - | $ | - | $ | - | $ | (2 | ) | ||||||||||
Trust securities impairment | - | (1 | ) | - | - | (1 | ) | |||||||||||||||
Merger transaction/integration costs | (2 | ) | (2 | ) | - | (1 | ) | (5 | ) | |||||||||||||
Non-core asset sales/impairments | - | 526 | - | (3 | ) | 523 | ||||||||||||||||
Mark-to-market adjustments - | ||||||||||||||||||||||
Pensions/OPEB actuarial assumptions | (291 | ) | (214 | ) | (2 | ) | - | (507 | ) | |||||||||||||
Other | - | 23 | - | - | 23 | |||||||||||||||||
Merger accounting - commodity contracts | (2 | ) | (49 | ) | - | - | (51 | ) | ||||||||||||||
Generating plant charges | (87 | ) | (247 | ) | - | - | (334 | ) | ||||||||||||||
Subtotal | (384 | ) | 36 | (2 | ) | (4 | ) | (354 | ) | |||||||||||||
Income tax charge (retiree drug subsidy) | - | - | - | (26 | ) | (26 | ) | |||||||||||||||
Income taxes | 142 | (13 | ) | 1 | 27 | 157 | ||||||||||||||||
After-Tax Effect | $ | (242 | ) | $ | 23 | $ | (1 | ) | $ | (3 | ) | $ | (223 | ) | ||||||||
Competitive
|
Regulated
|
|||||||||||||||||||||
Regulated
|
Energy
|
Independent
|
||||||||||||||||||||
Special Items - Three Months Ended Dec. 31, 2010 |
Distribution
|
Services
|
Transmission
|
Other
|
Consolidated
|
|||||||||||||||||
Pre-Tax Items: | ||||||||||||||||||||||
Trust securities impairment | - | (11 | ) | - | - | (11 | ) | |||||||||||||||
Merger transaction/integration costs | (19 | ) | (9 | ) | (1 | ) | - | (29 | ) | |||||||||||||
Mark-to-market adjustments - | ||||||||||||||||||||||
Pensions/OPEB actuarial assumptions | (78 | ) | (107 | ) | (2 | ) | (3 | ) | (190 | ) | ||||||||||||
Other | - | - | - | - | - | |||||||||||||||||
Non-core asset sales/impairments | (2 | ) | 85 | (3 | ) | 80 | ||||||||||||||||
Generating plant charges | - | (84 | ) | - | - | (84 | ) | |||||||||||||||
Subtotal | (99 | ) | (126 | ) | (3 | ) | (6 | ) | (234 | ) | ||||||||||||
Income tax charge (retiree drug subsidy) | (2 | ) | (1 | ) | - | - | (3 | ) | ||||||||||||||
Income taxes | 12 | 4 | - | 68 | 84 | |||||||||||||||||
After-Tax Effect | $ | (89 | ) | $ | (123 | ) | $ | (3 | ) | $ | 62 | $ | (153 | ) | ||||||||
Competitive
|
Regulated
|
|||||||||||||||||||||
Regulated
|
Energy
|
Independent
|
||||||||||||||||||||
Special Items - Twelve Months Ended Dec. 31, 2011 |
Distribution
|
Services
|
Transmission
|
Other
|
Consolidated
|
|||||||||||||||||
Pre-Tax Items: | ||||||||||||||||||||||
Regulatory charges | $ | (26 | ) | $ | - | $ | - | $ | (10 | ) | $ | (36 | ) | |||||||||
Trust securities impairment | (2 | ) | (17 | ) | - | - | (19 | ) | ||||||||||||||
Merger transaction/integration costs | (78 | ) | (100 | ) | (4 | ) | (2 | ) | (184 | ) | ||||||||||||
Non-core asset sales/impairments | - | 504 | - | (30 | ) | 474 | ||||||||||||||||
Mark-to-market adjustments - | ||||||||||||||||||||||
Pensions/OPEB actuarial assumptions | (291 | ) | (214 | ) | (2 | ) | - | (507 | ) | |||||||||||||
Other | - | (14 | ) | - | - | (14 | ) | |||||||||||||||
Merger accounting - commodity contracts | (6 | ) | (161 | ) | - | - | (167 | ) | ||||||||||||||
Litigation resolution | 2 | (10 | ) | - | (29 | ) | (37 | ) | ||||||||||||||
Debt redemption costs | - | (1 | ) | - | (2 | ) | (3 | ) | ||||||||||||||
Generating plant charges | (87 | ) | (247 | ) | (334 | ) | ||||||||||||||||
Subtotal | (488 | ) | (260 | ) | (6 | ) | (73 | ) | (827 | ) | ||||||||||||
Income tax charge (retiree drug subsidy) | - | - | - | (26 | ) | (26 | ) | |||||||||||||||
Income tax effect of pre-tax items | 181 | 96 | 2 | 7 | 286 | |||||||||||||||||
After-Tax Effect | $ | (307 | ) | $ | (164 | ) | $ | (4 | ) | $ | (92 | ) | $ | (567 | ) | |||||||
Competitive
|
Regulated
|
|||||||||||||||||||||
Regulated
|
Energy
|
Independent
|
||||||||||||||||||||
Special Items - Twelve Months Ended Dec. 31, 2010 |
Distribution
|
Services
|
Transmission
|
Other
|
Consolidated
|
|||||||||||||||||
Pre-Tax Items: | ||||||||||||||||||||||
Regulatory charges | $ | (52 | ) | $ | - | $ | - | $ | - | $ | (52 | ) | ||||||||||
Trust securities impairment | - | (32 | ) | - | - | (32 | ) | |||||||||||||||
Merger transaction/integration costs | (41 | ) | (19 | ) | (3 | ) | (2 | ) | (65 | ) | ||||||||||||
Mark-to-market adjustments - | ||||||||||||||||||||||
Pensions/OPEB actuarial assumptions | (78 | ) | (107 | ) | (2 | ) | (3 | ) | (190 | ) | ||||||||||||
Other | - | (30 | ) | - | - | (30 | ) | |||||||||||||||
Non-core asset sales/impairments | (2 | ) | 76 | - | (3 | ) | 71 | |||||||||||||||
Litigation resolution | 7 | - | - | - | 7 | |||||||||||||||||
Generating plant charges | - | (380 | ) | - | - | (380 | ) | |||||||||||||||
Subtotal | (166 | ) | (492 | ) | (5 | ) | (8 | ) | (671 | ) | ||||||||||||
Income tax charge (retiree drug subsidy) | (15 | ) | (1 | ) | - | - | (16 | ) | ||||||||||||||
Income tax effect of pre-tax items | 35 | 140 | 1 | 67 | 243 | |||||||||||||||||
After-Tax Effect | $ | (146 | ) | $ | (353 | ) | $ | (4 | ) | $ | 59 | $ | (444 | ) | ||||||||
Consolidated Report to the Financial Community - 4th Quarter 2011 |
17
|
FirstEnergy Corp.
Special Items, EPS Reconciliations and Liquidity
(In millions, except for per share amounts)
Special Items | ||||||||||||||||||||
Three Months Ended December 31 | Twelve Months Ended December 31 | |||||||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||||||
Pre-tax Items - Income Increase (Decrease)
|
||||||||||||||||||||
Regulatory charges (a)
|
$ | (2 | ) | $ | - | $ | (36 | ) | $ | (52 | ) | |||||||||
Trust securities impairment (b)
|
(1 | ) | (11 | ) | (19 | ) | (32 | ) | ||||||||||||
Merger transaction/integration costs (c)
|
(5 | ) | (29 | ) | (184 | ) | (65 | ) | ||||||||||||
Non-core asset sales/impairments (d)
|
523 | 80 | 474 | 71 | ||||||||||||||||
Mark-to-market adjustments -
|
||||||||||||||||||||
Pension/OPEB actuarial assumptions (e)
|
(507 | ) | (190 | ) | (507 | ) | (190 | ) | ||||||||||||
Other (f)
|
23 | - | (14 | ) | (30 | ) | ||||||||||||||
Merger accounting - commodity contracts (g)
|
(51 | ) | - | (167 | ) | - | ||||||||||||||
Litigation resolution (h)
|
- | - | (37 | ) | 7 | |||||||||||||||
Debt redemption costs (i)
|
- | - | (3 | ) | - | |||||||||||||||
Generating plant charges (j)
|
(334 | ) | (84 | ) | (334 | ) | (380 | ) | ||||||||||||
Total-Pretax Items
|
$ | (354 | ) | $ | (234 | ) | $ | (827 | ) | $ | (671 | ) | ||||||||
Income tax charge (retiree drug subsidy)
|
$ | (26 | ) | $ | (3 | ) | $ | (26 | ) | $ | (16 | ) | ||||||||
Basic EPS Effect
|
$ | (0.54 | ) | $ | (0.50 | ) | $ | (1.42 | ) | $ | (1.46 | ) | ||||||||
(a)
|
For YTD 2011, $17 million included in "Amortization of regulatory assets"; $13 million included in "Other operating expenses"; $6 million included in "Revenues". For YTD 2010, $35 million included in "Amortization of regulatory assets"; $17 million included in "Other operating expenses".
|
|||||||||||||||||||
(b)
|
Included in "Investment income".
|
|||||||||||||||||||
(c)
|
For YTD 2011, $176 million Included in "Other operating expenses"; $8 million included in "Fuel". For YTD 2010, included in "Other operating expenses".
|
|||||||||||||||||||
(d)
|
For YTD 2011, $(569) million in "Gain on partial sale of Signal Peak"; $85 million included in "Impairment of long-lived assets"; $8 million included in "Revenues"; and $2 million in "Other operating expenses". For YTD 2010, $7 million included in "Depreciation"; $64 million included in Revenues
|
|||||||||||||||||||
(e)
|
Included in "Other operating expenses".
|
|||||||||||||||||||
(f)
|
For YTD 2011, included in "Other operating expenses". For YTD, 2010 included in "Purchased power"
|
|||||||||||||||||||
(g)
|
For YTD 2011, $49 million included in "Fuel"; $58 million included in Revenues - "Competitive energy services"; $60 million included in "Other operating expenses".
|
|||||||||||||||||||
(h)
|
For YTD 2011, $29 million included in "Other operating expenses"; $22 million included in "Revenues"; ($9) million included in "Amortization of regulatory assets; ($5) million included in "Purchased power". For YTD 2010, included in "Other operating expenses.
|
|||||||||||||||||||
(i)
|
Included in "Interest expense".
|
|||||||||||||||||||
(j)
|
Included in "Impairment of long-lived assets".
|
|||||||||||||||||||
Basic Earnings Per Share (EPS)
|
||||||||||||||||||||||||
(Reconciliation of GAAP to Non-GAAP)
|
||||||||||||||||||||||||
Three Months Ended Dec. 31
|
Twelve Months Ended Dec. 31
|
Estimated
|
||||||||||||||||||||||
2011
|
2010
|
2011
|
2010
|
2012
|
2013
|
|||||||||||||||||||
Basic EPS (GAAP basis) | $ | 0.23 | $ | 0.27 | $ | 2.22 | $ | 2.44 | $ | 2.87 - $3.17 | $ | 2.92 - $3.22 | ||||||||||||
Excluding Special Items:
|
||||||||||||||||||||||||
Regulatory charges
|
- | - | 0.05 | 0.11 | 0.04 | 0.05 | ||||||||||||||||||
Trust securities impairment
|
- | 0.02 | 0.03 | 0.07 | - | - | ||||||||||||||||||
Income tax charge - retiree drug subsidy
|
0.06 | - | 0.07 | 0.04 | 0.08 | - | ||||||||||||||||||
Merger transaction/integration costs
|
0.01 | 0.07 | 0.41 | 0.15 | 0.01 | - | ||||||||||||||||||
Impact of non-core asset sales/impairments
|
(0.81 | ) | (0.16 | ) | (0.78 | ) | (0.14 | ) | 0.03 | 0.03 | ||||||||||||||
Mark-to-market adjustments --
|
||||||||||||||||||||||||
Pension/OPEB actuarial assumptions
|
0.74 | 0.40 | 0.78 | 0.40 | - | - | ||||||||||||||||||
Other
|
(0.03 | ) | - | 0.02 | 0.06 | - | - | |||||||||||||||||
Merger accounting - commodity contracts
|
0.08 | - | 0.26 | - | 0.15 | 0.10 | ||||||||||||||||||
Litigation resolution
|
- | - | 0.06 | (0.01 | ) | - | - | |||||||||||||||||
Plant closing costs
|
- | - | - | - | 0.12 | - | ||||||||||||||||||
Generating plant charges
|
0.49 | 0.17 | 0.52 | 0.78 | - | - | ||||||||||||||||||
Basic EPS (Non-GAAP basis)
|
$ | 0.77 | $ | 0.77 | $ | 3.64 | $ | 3.90 | $ | 3.30 - $3.60 | $ | 3.10 - $3.40 | ||||||||||||
Consolidated Report to the Financial Community - 4th Quarter 2011 |
18
|
Liquidity position as of January 31, 2012
|
|||||||
|
|
||||||
(in millions)
|
|||||||
Company | Type | Maturity | Commitment | Available | |||
FirstEnergy(1)
|
Revolving
|
June 2016
|
$2,000
|
$1,395
|
|||
FES/AE Supply
|
Revolving
|
June 2016
|
2,500
|
2,498
|
|||
TrAIL
|
Revolving
|
Jan. 2013
|
450
|
450
|
|||
AGC
|
Revolving
|
Dec. 2013
|
50
|
0
|
|||
(1) FirstEnergy Corp. and subsidiary borrowers
|
Subtotal:
|
5,000
|
4,343
|
||||
Cash:
|
-
|
49
|
|||||
Total:
|
$5,000
|
$4,392
|
|||||
Consolidated Report to the Financial Community - 4th Quarter 2011 |
19
|
Recent Developments
Board of Directors
On December 20, 2011, FirstEnergy Corp. (FirstEnergy or FE) announced the election of Donald T. Misheff to serve on its Board of Directors effective January 1, 2012. Misheff retired from Ernst & Young at the end of 2011, where he was the Northeast Ohio Managing Partner.
On February 21, 2012, FE announced that Jesse T. Williams, Sr., will retire from its Board of Directors, effective March 1, 2012, following 20 years of service.
Financial Matters
Dividend
On December 20, 2011, the Board of Directors declared an unchanged quarterly dividend of $0.55 per share of outstanding FE common stock. The dividend will be payable March 1, 2012, to shareholders of record as of February 7, 2012.
Financing Activities
On November 15, 2011, FE retired $250 million of 6.45% senior unsecured notes.
On December 1, 2011, FirstEnergy Nuclear Generation Corp. (NGC) repurchased $54.6 million of Pollution Control Revenue Bonds. Subject to market conditions and other considerations, the company expects to hold these bonds for future remarketing.
On January 18, 2012, Moody's Investors Service upgraded Trans-Allegheny Interstate Line Company’s (TrAILCo) senior unsecured rating to A3 from Baa2 based on its low business risk profile, strong supportive regulatory environment provided by the Federal Energy Regulatory Commission, and strong expected financial performance. TrAILCo’s primary investment is the Trans-Allegheny Interstate Line, a transmission project completed in May 2011 that runs from southwestern Pennsylvania through West Virginia to northern Virginia.
On January 26, 2012, FE announced several initiatives designed to enhance the transparency of its operational performance and further strengthen its balance sheet, including changing the method of accounting for pensions and OPEB, contributing $600 million to its pension plan, lowering its assumed pension and OPEB asset rates of return from 8.25% in 2011 to 7.75% in 2012, reducing the pension discount rate from 5.50% at the end of 2010 to 5.00% at the end of 2011, and reducing the OPEB discount rate from 5.00% at the end of 2010 to 4.75% at the end of 2011. More information regarding these initiatives can be found in the Letter to the Investment Community issued on January 26, 2012, which is available on FE’s Investor Information website – www.firstenergycorp.com/ir.
Regulatory Matters
West Virginia Fuel, Purchased Power Cost Decision
On December 30, 2011, Monongahela Power Company (MP) and Potomac Edison Company (PE), subsidiaries of FE, announced that the Public Service Commission of West Virginia (WVPSC) issued an order regarding MP’s and PE’s adjustment of fuel and purchased power costs. The WVPSC’s order approved a settlement agreement between MP and PE and the Consumer Advocate Division and Staff of the WVPSC and the West Virginia Energy Users Group. In the approved settlement, parties have agreed that MP and PE will recover an additional $19.6 million in 2012, an approximate 1.7% increase, primarily reflecting rising coal prices over the past two years, with certain additional amounts to be recovered in future years.
Consolidated Report to the Financial Community - 4th Quarter 2011 |
20
|
Operational Matters
Retiring of Coal-Fired Units
On February 8, 2012, FirstEnergy announced that its MP subsidiary will be retiring the following older coal-fired power plants located in West Virginia by September 1, 2012:
Albright 292 MW
Willow Island 242
Rivesville 126
Total 660 MW
On January 26, 2012, FE announced that its generation subsidiaries will retire the following older coal-fired plants located in Ohio, Pennsylvania and Maryland by September 1, 2012:
Ashtabula 244 MW
Armstrong 1-2 356
Bayshore 2-4 495
Eastlake 1-5 1,233
Lake Shore 245
R. Paul Smith 3-4 116
Total 2,689 MW
The decision to close the plants is based on the U.S. Environmental Protection Agency Mercury and Air Toxics Standards, which were recently finalized, and other environmental regulations. Additional investment to implement these standards would make these plants even more incapable of being dispatched under current market rules. These closures are subject to review for reliability impacts by PJM Interconnection LLC, the regional transmission organization that controls the area where these power plants are located. In addition, MP will file information with the WVPSC regarding the retirement of its plants. More information can be found in the forms 8-K filed with the Securities and Exchange Commission on January 24 and February 7, 2012.
Recently, these plants served mostly as peaking or intermediate facilities, generating, on average, approximately 10 percent of the electricity produced by the company over the past three years.
Davis-Besse Returns to Service
On December 6, 2011, FirstEnergy Nuclear Operating Company announced its Davis-Besse Nuclear Power Station returned to service following replacement of the reactor vessel head and other scheduled maintenance, which began on October 1, 2011. The new reactor vessel head features control rod nozzles made of an enhanced material and further promotes safe and reliable operation of the plant.
Consolidated Report to the Financial Community - 4th Quarter 2011 |
21
|
Forward-Looking Statements: This Consolidated Report to the Financial Community includes forward-looking statements based on information currently available to management. Such statements are subject to certain risks and uncertainties. These statements include declarations regarding management's intents, beliefs and current expectations. These statements typically contain, but are not limited to, the terms “anticipate,” “potential,” “expect,” “believe,” “estimate” and similar words. Forward-looking statements involve estimates, assumptions, known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Actual results may differ materially due to: the speed and nature of increased competition in the electric utility industry, the impact of the regulatory process on the pending matters before FERC and in the various states in which we do business including, but not limited to, matters related to rates, the status of the PATH project in light of the PJM Interconnection, L.L.C., (PJM) direction to suspend work on the project pending review of its planning process, its re-evaluation of the need for the project and the uncertainty of the timing and amounts of any related capital expenditures, business and regulatory impacts from ATSI's realignment into PJM, economic or weather conditions affecting future sales and margins, changes in markets for energy services, changing energy and commodity market prices and availability, financial derivative reforms that could increase our liquidity needs and collateral costs, the continued ability of FirstEnergy's regulated utilities to collect transition and other costs, operation and maintenance costs being higher than anticipated, other legislative and regulatory changes, and revised environmental requirements, including possible GHG emission, water intake and coal combustion residual regulations, the potential impacts of any laws, rules or regulations that ultimately replace CAIR, including CSAPR which was stayed by the courts on December 30, 2011, and the effects of the EPA's MATS rules, the uncertainty of the timing and amounts of the capital expenditures that may arise in connection with any litigation including NSR litigation or potential regulatory initiatives or rulemakings (including that such expenditures could result in our decision to shut down or idle certain generating units), the uncertainty associated with the company's plan to retire its older unscrubbed regulated and competitive fossil units, including the impact on vendor commitments and PJM's review of the company's plans, adverse regulatory or legal decisions and outcomes with respect to our nuclear operations (including, but not limited to the revocation or non-renewal of necessary licenses, approvals or operating permits by the NRC including as a result of the incident at Japan's Fukushima Daiichi Nuclear Plant), issues that could result from our continuing investigation and analysis of the indications of cracking in the plant shield building at Davis-Besse, adverse legal decisions and outcomes related to Met-Ed's and Penelec's ability to recover certain transmission costs through their transmission service charge riders, the continuing availability of generating units and changes in their ability to operate at or near full capacity, replacement power costs being higher than anticipated or inadequately hedged, the ability to comply with applicable state and federal reliability standards and energy efficiency mandates, changes in customers' demand for power, including but not limited to, changes resulting from the implementation of state and federal energy efficiency mandates, the ability to accomplish or realize anticipated benefits from strategic goals, FirstEnergy's ability to improve electric commodity margins and the impact of, among other factors, the increased cost of fuel and fuel transportation on such margins, the ability to experience growth in the distribution business, the changing market conditions that could affect the value of assets held in FirstEnergy's NDTs, pension trusts and other trust funds, and cause FirstEnergy and its subsidiaries to make additional contributions sooner, or in amounts that are larger than currently anticipated, the impact of changes to material accounting policies, the ability to access the public securities and other capital and credit markets in accordance with FirstEnergy's financing plan, the cost of such capital and overall condition of the capital and credit markets affecting FirstEnergy and its subsidiaries, changes in general economic conditions affecting FirstEnergy and its subsidiaries, interest rates and any actions taken by credit rating agencies that could negatively affect FirstEnergy's and its subsidiaries' access to financing or their costs and increase requirements to post additional collateral to support outstanding commodity positions, LOCs and other financial guarantees, the continuing uncertainty of the national and regional economy and its impact on major industrial and commercial customers of FirstEnergy and its subsidiaries, issues concerning the soundness of financial institutions and counterparties with which FirstEnergy and its subsidiaries do business, issues arising from the completed merger of FirstEnergy and Allegheny Energy and the ongoing coordination of their combined operations including FirstEnergy's ability to maintain relationships with customers, employees and suppliers, as well as the ability to continue to successfully integrate the businesses and realize cost savings and other synergies, the risks and other factors discussed from time to time in FirstEnergy's and its applicable subsidiaries' SEC filings, and other similar factors. Dividends declared from time to time on FirstEnergy's common stock during any annual period may in the aggregate vary from the indicated amount due to circumstances considered by FirstEnergy's Board of Directors at the time of the actual declarations. A security rating is not a recommendation to buy or hold securities and is subject to revision or withdrawal at any time by the assigning rating agency. Each rating should be evaluated independently of any other rating. The foregoing review of factors should not be construed as exhaustive. New factors emerge from time to time, and it is not possible for management to predict all such factors, nor assess the impact of any such factor on FirstEnergy's business or the extent to which any factor, or combination of factors, may cause results to differ materially from those contained in any forward-looking statements. FirstEnergy expressly disclaims any current intention to update, except as required by law, any forward-looking statements contained herein as a result of new information, future events or otherwise.
Consolidated Report to the Financial Community - 4th Quarter 2011 |
22
|