Commission | Registrant; State of Incorporation; | I.R.S. Employer | ||
File Number | Address; and Telephone Number | Identification No. | ||
333-21011 | FIRSTENERGY CORP. | 34-1843785 | ||
(An Ohio Corporation) | ||||
76 South Main Street | ||||
Akron, OH 44308 | ||||
Telephone (800)736-3402 | ||||
(d) | Exhibits |
Exhibit No. | Description | |
99.1 | Press Release issued by FirstEnergy Corp., dated February 25, 2014 | |
99.2 | Consolidated Report to the Financial Community, dated February 25, 2014 |
FIRSTENERGY CORP. | |
Registrant | |
By: | /s/ K. Jon Taylor |
K. Jon Taylor Vice President, Controller and Chief Accounting Officer |
Exhibit No. | Description | |
99.1 | Press Release issued by FirstEnergy Corp., dated February 25, 2014 | |
99.2 | Consolidated Report to the Financial Community, dated February 25, 2014 |
GAAP EPS to Operating EPS* Reconciliation (unaudited) | ||||||
Fourth Quarter | Full Year | 2014 Estimates | ||||
2013 | 2012 | 2013 | 2012 | Full Year | First Quarter | |
Basic Earnings (Loss) Per Share (GAAP) | $0.34 | $(0.35) | $0.94 | $1.85 | $2.38-$2.82 | $0.50-$0.60 |
Excluding Special Items: | ||||||
Mark-To-Market Adjustments Pension/OPEB actuarial assumptions Other | (0.38) (0.04) | 0.91 (0.03) | (0.38) (0.04) | 0.91 (0.11) | -- -- | -- -- |
Regulatory Charges | 0.12 | 0.02 | 0.54 | 0.08 | 0.05 | 0.01 |
Trust Securities Impairment | 0.02 | 0.01 | 0.12 | 0.02 | -- | -- |
Income Tax Legislative Changes | -- | 0.02 | -- | 0.08 | -- | -- |
Merger Transaction/Integration Costs | -- | 0.02 | -- | 0.04 | -- | -- |
Impact of Non-Core Asset Sales/Impairments | 0.02 | 0.04 | 0.03 | 0.03 | (0.16) | (0.18) |
Plant Deactivation Costs | 0.14 | 0.12 | 1.03 | 0.29 | 0.08 – 0.12 | -- |
Restructuring Costs | -- | 0.01 | 0.01 | 0.02 | -- | -- |
Merger Accounting-Commodity Contracts | 0.02 | 0.03 | 0.08 | 0.13 | 0.06 | 0.02 |
WV Asset Transfer Charges | 0.51 | -- | 0.51 | -- | -- | -- |
Loss on Debt Redemptions | -- | -- | 0.20 | -- | -- | -- |
Basic Earnings Per Share (Operating*) | $0.75 | $0.80 | $3.04 | $3.34 | $2.45-$2.85 | $0.35-$0.45 |
HIGHLIGHTS | |||||
• Operating earnings*, excluding special items, were $0.75 per basic share for the fourth quarter of 2013, compared with fourth quarter 2012 Operating earnings of $0.80 per basic share. GAAP earnings for the fourth quarter of 2013 were $0.34 per basic share, compared with a fourth quarter 2012 loss of $0.35 per basic share. • For the twelve months ended December 2013, Operating earnings*, excluding special items, were $3.04 per basic share, compared with Operating earnings of $3.34 per basic share for the same period last year. GAAP earnings for the twelve months ended December 2013 were $0.94 per basic share, compared with $1.85 per basic share for the same period last year. | After-Tax EPS Variance Analysis | 4th Qtr. | |||
4Q 2012 Basic EPS - GAAP | $(0.35) | ||||
Special Items - 2012 | 1.15 | ||||
4Q 2012 Basic EPS - Operating* | $0.80 | ||||
Distribution Revenues | 0.05 | ||||
Regulated Generation Operating Margin | 0.02 | ||||
CES Commodity Margin | (0.09) | ||||
O&M Expenses | (0.06) | ||||
Investment Income | 0.02 | ||||
Interest Expense | 0.01 | ||||
4Q 2013 Basic EPS - Operating* | $0.75 | ||||
Special Items - 2013 (See page 4) | (0.41) | ||||
4Q 2013 Basic EPS - GAAP | $0.34 | ||||
• | Distribution Revenues - Higher distribution revenues increased earnings by $0.05 per share, primarily resulting from colder temperatures, as heating-degree-days were 7% higher the same period last year and 2% above normal. Total electric distribution deliveries increased by 1.4M MWH, or 4%. Sales to residential and commercial customers increased by 425,000 MWH, or 3%, and 263,000 MWH, or 3%, respectively, while sales to industrial customers increased by 753,000 MWH, or 6%. |
• | Regulated Generation Operating Margin(1) - Higher operating margin at the Regulated Generation business increased earnings by $0.02 per share, primarily reflecting the impact of the Harrison Plant asset transfer in the fourth quarter of 2013. |
• | Competitive Energy Services (CES) - Lower commodity margin decreased earnings by $0.09 per share, primarily driven by higher expenses and lower average contract sales prices, partially offset by higher sales volumes and capacity revenues. |
Commodity Margin EPS - 4Q13 vs 4Q12 | Rate | Volume | Total | |||||||||||
(a) Contract Sales | ||||||||||||||
- Direct Sales (LCI & MCI) | $ | (0.02 | ) | $ | 0.03 | $ | 0.01 | |||||||
- Governmental Aggregation Sales | 0.01 | 0.04 | 0.05 | |||||||||||
- Mass Market Sales | — | 0.04 | 0.04 | |||||||||||
- Structured Sales | (0.01 | ) | 0.07 | 0.06 | ||||||||||
Subtotal - Contract Sales | $ | (0.02 | ) | $ | 0.18 | $ | 0.16 | |||||||
(b) Wholesale Sales | — | (0.02 | ) | (0.02 | ) | |||||||||
(c) PJM Capacity, FRR Auction Revenues | 0.02 | — | 0.02 | |||||||||||
(d) Fuel Expense | 0.01 | 0.13 | 0.14 | |||||||||||
(e) Purchased Power | (0.03 | ) | (0.26 | ) | (0.29 | ) | ||||||||
(f) Capacity Expense | (0.07 | ) | — | (0.07 | ) | |||||||||
(g) Net Financial Sales and Purchases | (0.01 | ) | — | (0.01 | ) | |||||||||
(h) Net MISO - PJM Transmission Cost | 0.01 | (0.03 | ) | (0.02 | ) | |||||||||
Net Decrease | $ | (0.09 | ) | $ | — | $ | (0.09 | ) | ||||||
(a) | Contract Sales - CES' contract sales increased earnings by $0.16 per share, driven by a 2.3 million MWH, or 9%, increase in sales. The total number of retail customers was 2.7 million as of December 31, 2013, an increase of approximately 100,000 customers since December 31, 2012. |
• | Structured sales increased by 1.1 million MWH, nearly doubling sales from the fourth quarter of 2012, due to increased municipal, cooperative, and bilateral sales. |
• | Governmental aggregation sales increased by 431,000 MWH, or 10%, primarily due to continued expansion in Illinois, where 108 new communities have been added since the fourth quarter of 2012. |
• | Mass market sales increased by 370,000 MWH, or 27%, primarily in Pennsylvania, Ohio, and Illinois. |
• | Direct sales to large and medium commercial / industrial customers increased by 298,000 MWH, or 2%, primarily associated with the acquisition of new customers in Central and Southern Ohio. |
CES Contract Sales - 4Q13 vs 4Q12 | |||||||||||||||
(thousand MWH) | Retail | Non-Retail | |||||||||||||
Direct | Aggr. | Mass Market | POLR | Structured | Total | ||||||||||
Contract Sales Increase | 298 | 431 | 370 | 50 | 1,115 | 2,264 | |||||||||
Planning Period | RTO | ATSI | ATSI | MAAC | ||||||
Price Per Megawatt-Day | BR | FRR | BR | BR | ||||||
June 2012 - May 2013 | $16.46 | $20.46 | N/A | $133.37 | ||||||
June 2013 - May 2014 | $27.73 | N/A | $27.73 | $226.15 | ||||||
(d) | Fuel Expense - Lower fuel expenses increased earnings by $0.14 per share. Total generation output decreased by 3.3 million MWH, primarily due to lost generation output from the transfer of the Harrison plant to Monongahela Power Company and the deactivation of the Hatfield and Mitchell plants in October 2013. |
• | O&M Expenses - Higher O&M expenses decreased earnings by $0.06 per share: |
(a) | Higher regulated distribution expenses decreased earnings by $0.05 per share primarily due to the absence of Hurricane Sandy storm costs incurred in the fourth quarter of 2012 that resulted in more work being allocated to capital. |
(b) | Higher CES O&M expenses decreased earnings by $0.01 per share, primarily due to increased plant outages, partially offset by reduced expenses following the plant deactivations. |
• | Investment Income - Higher investment income increased earnings by $0.02 per share, primarily due to higher nuclear decommissioning trust income and higher earnings from our investment in Signal Peak. |
• | Interest Expense - Lower interest expense increased earnings by $0.01 per share, primarily due to decreased interest expense at CES from long-term debt repayments, partially offset by higher interest expense from long-term debt issuances and increased short-term borrowings at FirstEnergy Corp. |
• | Special Items - The following special items were recognized during the fourth quarter of 2013: |
Special Items | EPS | ||||||
Mark-to-market adjustments - | |||||||
Pension/OPEB actuarial assumptions | $ | (0.38 | ) | ||||
Other | (0.04 | ) | |||||
WV asset transfer charges | 0.51 | ||||||
Regulatory charges | 0.12 | ||||||
Trust securities impairment | 0.02 | ||||||
Plant deactivation costs | 0.14 | ||||||
Merger accounting - commodity contracts | 0.02 | ||||||
Impact of non-core asset sales/impairments | 0.02 | ||||||
Total | $ | 0.41 | |||||
Estimate for Year 2014 | |||||||||||||||
FirstEnergy Consolidated Estimate for Q1 of 2014 | FirstEnergy Consolidated | Regulated Distribution | Regulated Transmission | Competitive Energy Services | Corporate/Other | ||||||||||
Basic EPS - GAAP | $0.50 - $0.60 | $2.38 - $2.82 | $1.80 - $2.00 | $0.52 - $0.58 | $0.33 - $0.51 | $(0.27) | |||||||||
Excluding Special Items: | |||||||||||||||
Regulatory charges | 0.01 | 0.05 | 0.05 | — | — | — | |||||||||
Non-core asset sales/impairments | (0.18) | (0.16) | — | — | (0.16) | — | |||||||||
Plant deactivation costs | — | 0.08 - 0.12 | — | — | 0.08 - 0.12 | — | |||||||||
Merger accounting - commodity contracts | 0.02 | 0.06 | — | — | 0.06 | — | |||||||||
Total Special Items | (0.15) | 0.03 - 0.07 | 0.05 | — | (0.02) - 0.02 | — | |||||||||
Basic EPS - Operating | $0.35 - $0.45 | $2.45 - $2.85 | $1.85 - $2.05 | $0.52 - $0.58 | $0.35 - $0.49 | $(0.27) | |||||||||
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 |
Three Months Ended December 31 | Year Ended December 31 | ||||||||||||||||||||||||||||
2013 | 2012 | Change | 2013 | 2012 | Change | ||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||
(1 | ) | Regulated distribution | $ | 2,145 | $ | 2,084 | $ | 61 | $ | 8,738 | $ | 9,060 | $ | (322 | ) | ||||||||||||||
(2 | ) | Regulated transmission | 195 | 183 | 12 | 741 | 740 | 1 | |||||||||||||||||||||
(3 | ) | Competitive energy services | 1,557 | 1,493 | 64 | 6,495 | 6,644 | (149 | ) | ||||||||||||||||||||
(4 | ) | Other and reconciling adjustments | (250 | ) | (267 | ) | 17 | (1,057 | ) | (1,171 | ) | 114 | |||||||||||||||||
(5 | ) | Total Revenues | 3,647 | 3,493 | 154 | 14,917 | 15,273 | (356 | ) | ||||||||||||||||||||
Expenses | |||||||||||||||||||||||||||||
(6 | ) | Fuel | 581 | 638 | (57 | ) | 2,496 | 2,471 | 25 | ||||||||||||||||||||
(7 | ) | Purchased power | 1,031 | 879 | 152 | 3,963 | 4,246 | (283 | ) | ||||||||||||||||||||
(8 | ) | Other operating expenses | 948 | 1,163 | (215 | ) | 3,593 | 3,760 | (167 | ) | |||||||||||||||||||
(9 | ) | Pensions and OPEB mark-to-market | (256 | ) | 609 | (865 | ) | (256 | ) | 609 | (865 | ) | |||||||||||||||||
(10 | ) | Provision for depreciation | 293 | 285 | 8 | 1,202 | 1,119 | 83 | |||||||||||||||||||||
(11 | ) | Deferral of storm costs | — | (327 | ) | 327 | — | (375 | ) | 375 | |||||||||||||||||||
(12 | ) | Amortization of regulatory assets, net | 96 | 61 | 35 | 539 | 307 | 232 | |||||||||||||||||||||
(13 | ) | General taxes | 231 | 224 | 7 | 978 | 984 | (6 | ) | ||||||||||||||||||||
(14 | ) | Impairment of long lived assets | 322 | — | 322 | 795 | — | 795 | |||||||||||||||||||||
(15 | ) | Total Expenses | 3,246 | 3,532 | (286 | ) | 13,310 | 13,121 | 189 | ||||||||||||||||||||
(16 | ) | Operating Income (Loss) | 401 | (39 | ) | 440 | 1,607 | 2,152 | (545 | ) | |||||||||||||||||||
Other Income (Expense) | |||||||||||||||||||||||||||||
(17 | ) | Loss on debt redemptions | — | — | — | (132 | ) | — | (132 | ) | |||||||||||||||||||
(18 | ) | Investment income | 28 | 14 | 14 | 36 | 77 | (41 | ) | ||||||||||||||||||||
(19 | ) | Interest expense | (245 | ) | (251 | ) | 6 | (1,016 | ) | (1,001 | ) | (15 | ) | ||||||||||||||||
(20 | ) | Capitalized interest | 24 | 18 | 6 | 75 | 72 | 3 | |||||||||||||||||||||
(21 | ) | Total Other Expense | (193 | ) | (219 | ) | 26 | (1,037 | ) | (852 | ) | (185 | ) | ||||||||||||||||
(22 | ) | Income (Loss) From Continuing Operations Before Income Taxes | 208 | (258 | ) | 466 | 570 | 1,300 | (730 | ) | |||||||||||||||||||
(23 | ) | Income taxes (benefits) | 66 | (105 | ) | 171 | 195 | 545 | (350 | ) | |||||||||||||||||||
(24 | ) | Income (Loss) From Continuing Operations | 142 | (153 | ) | 295 | 375 | 755 | (380 | ) | |||||||||||||||||||
(25 | ) | Discontinued operations (net of income taxes) | — | 5 | (5 | ) | 17 | 16 | 1 | ||||||||||||||||||||
(26 | ) | Net Income (Loss) | 142 | (148 | ) | 290 | 392 | 771 | (379 | ) | |||||||||||||||||||
(27 | ) | Income attributable to noncontrolling interest | — | — | — | — | 1 | (1 | ) | ||||||||||||||||||||
(28 | ) | Earnings (Loss) Available to FirstEnergy Corp. | $ | 142 | $ | (148 | ) | $ | 290 | $ | 392 | $ | 770 | $ | (378 | ) | |||||||||||||
(29 | ) | Earnings (Loss) Per Share of Common Stock | |||||||||||||||||||||||||||
(30 | ) | Basic - Continuing Operations | $ | 0.34 | $ | (0.36 | ) | $ | 0.70 | $ | 0.90 | $ | 1.81 | $ | (0.91 | ) | |||||||||||||
(31 | ) | Basic - Discontinued Operations | — | 0.01 | (0.01 | ) | 0.04 | 0.04 | — | ||||||||||||||||||||
(32 | ) | Basic - Earnings (Loss) Available to FirstEnergy Corp. | $ | 0.34 | $ | (0.35 | ) | $ | 0.69 | $ | 0.94 | $ | 1.85 | $ | (0.91 | ) | |||||||||||||
(33 | ) | Diluted - Continuing Operations | $ | 0.34 | $ | (0.36 | ) | $ | 0.70 | $ | 0.90 | $ | 1.80 | $ | (0.90 | ) | |||||||||||||
(34 | ) | Diluted - Discontinued Operations | — | 0.01 | (0.01 | ) | 0.04 | 0.04 | — | ||||||||||||||||||||
(35 | ) | Diluted - Earnings (Loss) Available to FirstEnergy Corp. | $ | 0.34 | $ | (0.35 | ) | $ | 0.69 | $ | 0.94 | $ | 1.84 | $ | (0.90 | ) | |||||||||||||
(36 | ) | Weighted Average Number of | |||||||||||||||||||||||||||
(37 | ) | Common Shares Outstanding | |||||||||||||||||||||||||||
(38 | ) | Basic | 418 | 418 | — | 418 | 418 | — | |||||||||||||||||||||
(39 | ) | Diluted | 419 | 419 | — | 419 | 419 | — | |||||||||||||||||||||
Three Months Ended December 31, 2013 | |||||||||||||||||||||||
Competitive | Other & | ||||||||||||||||||||||
Regulated | Regulated | Energy | Reconciling | FirstEnergy | |||||||||||||||||||
Distribution (a) | Transmission (b) | Services (c) | Adjustments (d) | Consolidated | |||||||||||||||||||
Revenues | |||||||||||||||||||||||
(1 | ) | Electric sales | $ | 2,085 | $ | 195 | $ | 1,338 | $ | (43 | ) | $ | 3,575 | ||||||||||
(2 | ) | Other | 60 | — | 37 | (25 | ) | 72 | |||||||||||||||
(3 | ) | Internal | — | — | 182 | (182 | ) | — | |||||||||||||||
(4 | ) | Total Revenues | 2,145 | 195 | 1,557 | (250 | ) | 3,647 | |||||||||||||||
Expenses | |||||||||||||||||||||||
(5 | ) | Fuel | 127 | — | 454 | — | 581 | ||||||||||||||||
(6 | ) | Purchased power | 761 | — | 452 | (182 | ) | 1,031 | |||||||||||||||
(7 | ) | Other operating expenses | 499 | 33 | 490 | (74 | ) | 948 | |||||||||||||||
(8 | ) | Pensions and OPEB mark-to-market | (149 | ) | — | (107 | ) | — | (256 | ) | |||||||||||||
(9 | ) | Provision for depreciation | 160 | 30 | 92 | 11 | 293 | ||||||||||||||||
(10 | ) | Amortization of regulatory assets, net | 93 | 3 | — | — | 96 | ||||||||||||||||
(11 | ) | General taxes | 170 | 13 | 44 | 4 | 231 | ||||||||||||||||
(12 | ) | Impairment of long-lived assets | 322 | — | — | — | 322 | ||||||||||||||||
(13 | ) | Total Expenses | 1,983 | 79 | 1,425 | (241 | ) | 3,246 | |||||||||||||||
(14 | ) | Operating Income | 162 | 116 | 132 | (9 | ) | 401 | |||||||||||||||
Other Income (Expense) | |||||||||||||||||||||||
(15 | ) | Investment income | 16 | — | 20 | (8 | ) | 28 | |||||||||||||||
(16 | ) | Interest expense | (139 | ) | (25 | ) | (35 | ) | (46 | ) | (245 | ) | |||||||||||
(17 | ) | Capitalized interest | 5 | 3 | 11 | 5 | 24 | ||||||||||||||||
(18 | ) | Total Other Expense | (118 | ) | (22 | ) | (4 | ) | (49 | ) | (193 | ) | |||||||||||
(19 | ) | Income From Continuing Operations Before Income Taxes | 44 | 94 | 128 | (58 | ) | 208 | |||||||||||||||
(20 | ) | Income taxes | 17 | 36 | 48 | (35 | ) | 66 | |||||||||||||||
(21 | ) | Income From Continuing Operations | 27 | 58 | 80 | (23 | ) | 142 | |||||||||||||||
(22 | ) | Discontinued operations (net of income taxes) | — | — | — | — | — | ||||||||||||||||
(23 | ) | Net Income | $ | 27 | $ | 58 | $ | 80 | $ | (23 | ) | $ | 142 | ||||||||||
(a) | Revenues are primarily derived from the delivery of electricity within FirstEnergy Corp.'s (FirstEnergy) 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 non-affiliated power suppliers and the deferral and amortization of certain fuel costs. | ||||||||||||||||||||||
(b) | Revenues are derived from rates charged to load serving entities and other transmission users that recover costs and provide a return on transmission capital investment owned and operated by certain of FirstEnergy's utilities and transmission companies. Its results reflect the net transmission expenses related to the delivery of the respective generation loads. | ||||||||||||||||||||||
(c) | Revenues are primarily derived from supplying electric power to end-use customers through retail and wholesale arrangements, including competitive retail sales to customers primarily in Ohio, Pennsylvania, Illinois, Maryland, Michigan and New Jersey, and the provision of partial POLR and default service for affiliated and non-affiliated utilities in Ohio, Pennsylvania and Maryland. | ||||||||||||||||||||||
(d) | Consists primarily of interest expense related to holding company debt, corporate support services revenues and expenses and elimination of intersegment transactions. | ||||||||||||||||||||||
Three Months Ended December 31, 2012 | ||||||||||||||||||||||||
Competitive | Other & | |||||||||||||||||||||||
Regulated | Regulated | Energy | Reconciling | FirstEnergy | ||||||||||||||||||||
Distribution (a) | Transmission (b) | Services (c) | Adjustments (d) | Consolidated | ||||||||||||||||||||
Revenues | ||||||||||||||||||||||||
(1 | ) | Electric sales | $ | 2,031 | $ | 183 | $ | 1,277 | $ | (48 | ) | $ | 3,443 | |||||||||||
(2 | ) | Other | 53 | — | 36 | (39 | ) | 50 | ||||||||||||||||
(3 | ) | Internal | — | — | 180 | (180 | ) | — | ||||||||||||||||
(4 | ) | Total Revenues | 2,084 | 183 | 1,493 | (267 | ) | 3,493 | ||||||||||||||||
Expenses | ||||||||||||||||||||||||
(5 | ) | Fuel | 90 | — | 548 | — | 638 | |||||||||||||||||
(6 | ) | Purchased power | 814 | — | 243 | (178 | ) | 879 | ||||||||||||||||
(7 | ) | Other operating expenses | 763 | 37 | 453 | (90 | ) | 1,163 | ||||||||||||||||
(8 | ) | Pensions and OPEB mark-to-market | 392 | 2 | 215 | — | 609 | |||||||||||||||||
(9 | ) | Provision for depreciation | 137 | 29 | 106 | 13 | 285 | |||||||||||||||||
(10 | ) | Deferral of storm costs | (322 | ) | (5 | ) | — | — | (327 | ) | ||||||||||||||
(11 | ) | Amortization of regulatory assets, net | 60 | 1 | — | — | 61 | |||||||||||||||||
(12 | ) | General taxes | 163 | 11 | 48 | 2 | 224 | |||||||||||||||||
(13 | ) | Total Expenses | 2,097 | 75 | 1,613 | (253 | ) | 3,532 | ||||||||||||||||
(14 | ) | Operating Income (Loss) | (13 | ) | 108 | (120 | ) | (14 | ) | (39 | ) | |||||||||||||
Other Income (Expense) | ||||||||||||||||||||||||
(15 | ) | Investment income | 22 | — | 18 | (26 | ) | 14 | ||||||||||||||||
(16 | ) | Interest expense | (135 | ) | (22 | ) | (75 | ) | (19 | ) | (251 | ) | ||||||||||||
(17 | ) | Capitalized interest | 3 | 1 | 10 | 4 | 18 | |||||||||||||||||
(18 | ) | Total Other Expense | (110 | ) | (21 | ) | (47 | ) | (41 | ) | (219 | ) | ||||||||||||
(18 | ) | Income (Loss) From Continuing Operations Before Income Taxes | (123 | ) | 87 | (167 | ) | (55 | ) | (258 | ) | |||||||||||||
(19 | ) | Income taxes (benefits) | (60 | ) | 32 | (82 | ) | 5 | (105 | ) | ||||||||||||||
(20 | ) | Income (Loss) From Continuing Operations | (63 | ) | 55 | (85 | ) | (60 | ) | (153 | ) | |||||||||||||
(21 | ) | Discontinued operations (net of income taxes) | — | — | 5 | — | 5 | |||||||||||||||||
(22 | ) | Net Income (Loss) | $ | (63 | ) | $ | 55 | $ | (80 | ) | $ | (60 | ) | $ | (148 | ) | ||||||||
(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 non-affiliated power suppliers and the deferral and amortization of certain fuel costs. | |||||||||||||||||||||||
(b) | Revenues are derived from rates charged to load serving entities and other transmission users that recover costs and provide a return on transmission capital investment owned and operated by certain of FirstEnergy's utilities and transmission companies. Its results reflect the net transmission expenses related to the delivery of the respective generation loads. | |||||||||||||||||||||||
(c) | Revenues are primarily derived from supplying electric power to end-use customers through retail and wholesale arrangements, including competitive retail sales to customers primarily in Ohio, Pennsylvania, Illinois, Maryland, Michigan and New Jersey, and the provision of partial POLR and default service for affiliated and non-affiliated utilities in Ohio, Pennsylvania and Maryland. | |||||||||||||||||||||||
(d) | Consists primarily of interest expense related to holding company debt, corporate support services revenues and expenses and elimination of intersegment transactions. | |||||||||||||||||||||||
Three Months Ended December 31, 2013 vs. Three Months Ended December 31, 2012 | ||||||||||||||||||||||||
Competitive | Other & | |||||||||||||||||||||||
Regulated | Regulated | Energy | Reconciling | FirstEnergy | ||||||||||||||||||||
Distribution (a) | Transmission (b) | Services (c) | Adjustments (d) | Consolidated | ||||||||||||||||||||
Revenues | ||||||||||||||||||||||||
(1 | ) | Electric sales | $ | 54 | $ | 12 | $ | 61 | $ | 5 | $ | 132 | ||||||||||||
(2 | ) | Other | 7 | — | 1 | 14 | 22 | |||||||||||||||||
(3 | ) | Internal revenues | — | — | 2 | (2 | ) | — | ||||||||||||||||
(4 | ) | Total Revenues | 61 | 12 | 64 | 17 | 154 | |||||||||||||||||
Expenses | ||||||||||||||||||||||||
(5 | ) | Fuel | 37 | — | (94 | ) | — | (57 | ) | |||||||||||||||
(6 | ) | Purchased power | (53 | ) | — | 209 | (4 | ) | 152 | |||||||||||||||
(7 | ) | Other operating expenses | (264 | ) | (4 | ) | 37 | 16 | (215 | ) | ||||||||||||||
(8 | ) | Pension and OPEB mark-to-market | (541 | ) | (2 | ) | (322 | ) | — | (865 | ) | |||||||||||||
(9 | ) | Provision for depreciation | 23 | 1 | (14 | ) | (2 | ) | 8 | |||||||||||||||
(10 | ) | Deferral of storm costs | 322 | 5 | — | — | 327 | |||||||||||||||||
(11 | ) | Amortization of regulatory assets, net | 33 | 2 | — | — | 35 | |||||||||||||||||
(12 | ) | General taxes | 7 | 2 | (4 | ) | 2 | 7 | ||||||||||||||||
(13 | ) | Impairment of long-lived assets | 322 | — | — | — | 322 | |||||||||||||||||
(14 | ) | Total Expenses | (114 | ) | 4 | (188 | ) | 12 | (286 | ) | ||||||||||||||
(15 | ) | Operating Income | 175 | 8 | 252 | 5 | 440 | |||||||||||||||||
Other Income (Expense) | ||||||||||||||||||||||||
(16 | ) | Investment income | (6 | ) | — | 2 | 18 | 14 | ||||||||||||||||
(17 | ) | Interest expense | (4 | ) | (3 | ) | 40 | (27 | ) | 6 | ||||||||||||||
(18 | ) | Capitalized interest | 2 | 2 | 1 | 1 | 6 | |||||||||||||||||
(19 | ) | Total Other Income (Expense) | (8 | ) | (1 | ) | 43 | (8 | ) | 26 | ||||||||||||||
(20 | ) | Income From Continuing Operations Before Income Taxes | 167 | 7 | 295 | (3 | ) | 466 | ||||||||||||||||
(21 | ) | Income taxes | 77 | 4 | 130 | (40 | ) | 171 | ||||||||||||||||
(22 | ) | Income From Continuing Operations | 90 | 3 | 165 | 37 | 295 | |||||||||||||||||
(23 | ) | Discontinued operations (net of income taxes) | — | — | (5 | ) | — | (5 | ) | |||||||||||||||
(24 | ) | Net Income | $ | 90 | $ | 3 | $ | 160 | $ | 37 | $ | 290 | ||||||||||||
(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 non-affiliated power suppliers and the deferral and amortization of certain fuel costs. | |||||||||||||||||||||||
(b) | Revenues are derived from rates charged to load serving entities and other transmission users that recover costs and provide a return on transmission capital investment owned and operated by certain of FirstEnergy's utilities and transmission companies. Its results reflect the net transmission expenses related to the delivery of the respective generation loads. | |||||||||||||||||||||||
(c) | Revenues are primarily derived from supplying electric power to end-use customers through retail and wholesale arrangements, including competitive retail sales to customers primarily in Ohio, Pennsylvania, Illinois, Maryland, Michigan and New Jersey, and the provision of partial POLR and default service for affiliated and non-affiliated utilities in Ohio, Pennsylvania and Maryland. | |||||||||||||||||||||||
(d) | Consists primarily of interest expense related to holding company debt, corporate support services revenues and expenses and elimination of intersegment transactions. | |||||||||||||||||||||||
Year Ended December 31, 2013 | |||||||||||||||||||||||
Competitive | Other & | ||||||||||||||||||||||
Regulated | Regulated | Energy | Reconciling | FirstEnergy | |||||||||||||||||||
Distribution (a) | Transmission (b) | Services (c) | Adjustments (d) | Consolidated | |||||||||||||||||||
Revenues | |||||||||||||||||||||||
(1 | ) | Electric sales | $ | 8,499 | $ | 741 | $ | 5,542 | $ | (171 | ) | $ | 14,611 | ||||||||||
(2 | ) | Other | 239 | — | 183 | (116 | ) | 306 | |||||||||||||||
(3 | ) | Internal | — | — | 770 | (770 | ) | — | |||||||||||||||
(4 | ) | Total Revenues | 8,738 | 741 | 6,495 | (1,057 | ) | 14,917 | |||||||||||||||
Expenses | |||||||||||||||||||||||
(5 | ) | Fuel | 377 | — | 2,119 | — | 2,496 | ||||||||||||||||
(6 | ) | Purchased power | 3,308 | — | 1,425 | (770 | ) | 3,963 | |||||||||||||||
(7 | ) | Other operating expenses | 1,773 | 131 | 2,007 | (318 | ) | 3,593 | |||||||||||||||
(8 | ) | Pensions and OPEB mark-to-market | (149 | ) | — | (107 | ) | — | (256 | ) | |||||||||||||
(8 | ) | Provision for depreciation | 606 | 114 | 439 | 43 | 1,202 | ||||||||||||||||
(9 | ) | Amortization of regulatory assets, net | 529 | 10 | — | — | 539 | ||||||||||||||||
(10 | ) | General taxes | 697 | 54 | 202 | 25 | 978 | ||||||||||||||||
(11 | ) | Impairment of long-lived assets | 322 | — | 473 | — | 795 | ||||||||||||||||
(11 | ) | Total Expenses | 7,463 | 309 | 6,558 | (1,020 | ) | 13,310 | |||||||||||||||
(12 | ) | Operating Income (Loss) | 1,275 | 432 | (63 | ) | (37 | ) | 1,607 | ||||||||||||||
Other Income (Expense) | |||||||||||||||||||||||
(13 | ) | Loss on debt redemptions | — | — | (149 | ) | 17 | (132 | ) | ||||||||||||||
(14 | ) | Investment income | 57 | — | 14 | (35 | ) | 36 | |||||||||||||||
(15 | ) | Interest expense | (543 | ) | (93 | ) | (222 | ) | (158 | ) | (1,016 | ) | |||||||||||
(16 | ) | Capitalized interest | 13 | 4 | 42 | 16 | 75 | ||||||||||||||||
(17 | ) | Total Other Expense | (473 | ) | (89 | ) | (315 | ) | (160 | ) | (1,037 | ) | |||||||||||
(18 | ) | Income (Loss) From Continuing Operations Before Income Taxes | 802 | 343 | (378 | ) | (197 | ) | 570 | ||||||||||||||
(19 | ) | Income taxes (benefits) | 301 | 129 | (141 | ) | (94 | ) | 195 | ||||||||||||||
(20 | ) | Income (Loss) From Continuing Operations | 501 | 214 | (237 | ) | (103 | ) | 375 | ||||||||||||||
(21 | ) | Discontinued operations (net of income taxes) | — | — | 17 | — | 17 | ||||||||||||||||
(22 | ) | Net Income (Loss) | $ | 501 | $ | 214 | $ | (220 | ) | $ | (103 | ) | $ | 392 | |||||||||
(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 non-affiliated power suppliers and the deferral and amortization of certain fuel costs. | ||||||||||||||||||||||
(b) | Revenues are derived from rates charged to load serving entities and other transmission users that recover costs and provide a return on transmission capital investment owned and operated by certain of FirstEnergy's utilities and transmission companies. Its results reflect the net transmission expenses related to the delivery of the respective generation loads. | ||||||||||||||||||||||
(c) | Revenues are primarily derived from supplying electric power to end-use customers through retail and wholesale arrangements, including competitive retail sales to customers primarily in Ohio, Pennsylvania, Illinois, Maryland, Michigan and New Jersey, and the provision of partial POLR and default service for affiliated and non-affiliated utilities in Ohio, Pennsylvania and Maryland. | ||||||||||||||||||||||
(d) | Consists primarily of interest expense related to holding company debt, corporate support services revenues and expenses and elimination of intersegment transactions. | ||||||||||||||||||||||
Year Ended December 31, 2012 | ||||||||||||||||||||||||
Competitive | Other & | |||||||||||||||||||||||
Regulated | Regulated | Energy | Reconciling | FirstEnergy | ||||||||||||||||||||
Distribution (a) | Transmission (b) | Services (c) | Adjustments (d) | Consolidated | ||||||||||||||||||||
Revenues | ||||||||||||||||||||||||
(1 | ) | Electric sales | $ | 8,849 | $ | 740 | $ | 5,632 | $ | (214 | ) | $ | 15,007 | |||||||||||
(2 | ) | Other | 211 | — | 146 | (93 | ) | 264 | ||||||||||||||||
(3 | ) | Internal | — | — | 866 | (864 | ) | 2 | ||||||||||||||||
(4 | ) | Total Revenues | 9,060 | 740 | 6,644 | (1,171 | ) | 15,273 | ||||||||||||||||
Expenses | ||||||||||||||||||||||||
(5 | ) | Fuel | 263 | — | 2,208 | — | 2,471 | |||||||||||||||||
(6 | ) | Purchased power | 3,801 | — | 1,307 | (862 | ) | 4,246 | ||||||||||||||||
(7 | ) | Other operating expenses | 2,126 | 136 | 1,840 | (342 | ) | 3,760 | ||||||||||||||||
(8 | ) | Pensions and OPEB mark-to-market | 392 | 2 | 215 | — | 609 | |||||||||||||||||
(9 | ) | Provision for depreciation | 558 | 114 | 409 | 38 | 1,119 | |||||||||||||||||
(10 | ) | Deferral of storm costs | (370 | ) | (5 | ) | — | — | (375 | ) | ||||||||||||||
(11 | ) | Amortization of regulatory assets, net | 305 | 2 | — | — | 307 | |||||||||||||||||
(12 | ) | General taxes | 706 | 44 | 209 | 25 | 984 | |||||||||||||||||
(13 | ) | Total Expenses | 7,781 | 293 | 6,188 | (1,141 | ) | 13,121 | ||||||||||||||||
(14 | ) | Operating Income | 1,279 | 447 | 456 | (30 | ) | 2,152 | ||||||||||||||||
Other Income (Expense) | ||||||||||||||||||||||||
(15 | ) | Investment income | 84 | 1 | 66 | (74 | ) | 77 | ||||||||||||||||
(16 | ) | Interest expense | (540 | ) | (92 | ) | (284 | ) | (85 | ) | (1,001 | ) | ||||||||||||
(17 | ) | Capitalized interest | 12 | 3 | 44 | 13 | 72 | |||||||||||||||||
(18 | ) | Total Other Expense | (444 | ) | (88 | ) | (174 | ) | (146 | ) | (852 | ) | ||||||||||||
(19 | ) | Income From Continuing Operations Before Income Taxes | 835 | 359 | 282 | (176 | ) | 1,300 | ||||||||||||||||
(20 | ) | Income taxes | 295 | 133 | 83 | 34 | 545 | |||||||||||||||||
(21 | ) | Income From Continuing Operations | 540 | 226 | 199 | (210 | ) | 755 | ||||||||||||||||
(22 | ) | Discontinued operations (net of income taxes) | — | — | 16 | — | 16 | |||||||||||||||||
(23 | ) | Net Income | $ | 540 | $ | 226 | $ | 215 | $ | (210 | ) | $ | 771 | |||||||||||
(24 | ) | Income attributable to noncontrolling interest | — | — | — | 1 | 1 | |||||||||||||||||
(25 | ) | Earnings Available to FirstEnergy Corp. | $ | 540 | $ | 226 | $ | 215 | $ | (211 | ) | $ | 770 | |||||||||||
(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 non-affiliated power suppliers and the deferral and amortization of certain fuel costs. | |||||||||||||||||||||||
(b) | Revenues are derived from rates charged to load serving entities and other transmission users that recover costs and provide a return on transmission capital investment owned and operated by certain of FirstEnergy's utilities and transmission companies. Its results reflect the net transmission expenses related to the delivery of the respective generation loads. | |||||||||||||||||||||||
(c) | Revenues are primarily derived from supplying electric power to end-use customers through retail and wholesale arrangements, including competitive retail sales to customers primarily in Ohio, Pennsylvania, Illinois, Maryland, Michigan and New Jersey, and the provision of partial POLR and default service for affiliated and non-affiliated utilities in Ohio, Pennsylvania and Maryland. | |||||||||||||||||||||||
(d) | Consists primarily of interest expense related to holding company debt, corporate support services revenues and expenses and elimination of intersegment transactions. | |||||||||||||||||||||||
Twelve Months Ended December 31, 2013 vs. Twelve Months Ended December 31, 2012 | ||||||||||||||||||||||||
Competitive | Other & | |||||||||||||||||||||||
Regulated | Regulated | Energy | Reconciling | FirstEnergy | ||||||||||||||||||||
Distribution (a) | Transmission (b) | Services (c) | Adjustments (d) | Consolidated | ||||||||||||||||||||
Revenues | ||||||||||||||||||||||||
(1 | ) | Electric sales | $ | (350 | ) | $ | 1 | $ | (90 | ) | $ | 43 | $ | (396 | ) | |||||||||
(2 | ) | Other | 28 | — | 37 | (23 | ) | 42 | ||||||||||||||||
(3 | ) | Internal revenues | — | — | (96 | ) | 94 | (2 | ) | |||||||||||||||
(4 | ) | Total Revenues | (322 | ) | 1 | (149 | ) | 114 | (356 | ) | ||||||||||||||
Expenses | ||||||||||||||||||||||||
(5 | ) | Fuel | 114 | — | (89 | ) | — | 25 | ||||||||||||||||
(6 | ) | Purchased power | (493 | ) | — | 118 | 92 | (283 | ) | |||||||||||||||
(7 | ) | Other operating expenses | (353 | ) | (5 | ) | 167 | 24 | (167 | ) | ||||||||||||||
(8 | ) | Pension and OPEB mark-to-market | (541 | ) | (2 | ) | (322 | ) | — | (865 | ) | |||||||||||||
(9 | ) | Provision for depreciation | 48 | — | 30 | 5 | 83 | |||||||||||||||||
(10 | ) | Deferral of storm costs | 370 | 5 | — | — | 375 | |||||||||||||||||
(11 | ) | Amortization of regulatory assets, net | 224 | 8 | — | — | 232 | |||||||||||||||||
(12 | ) | General taxes | (9 | ) | 10 | (7 | ) | — | (6 | ) | ||||||||||||||
(13 | ) | Impairment of long-lived assets | 322 | — | 473 | — | 795 | |||||||||||||||||
(14 | ) | Total Expenses | (318 | ) | 16 | 370 | 121 | 189 | ||||||||||||||||
(15 | ) | Operating Income (Loss) | (4 | ) | (15 | ) | (519 | ) | (7 | ) | (545 | ) | ||||||||||||
Other Income (Expense) | ||||||||||||||||||||||||
(16 | ) | Loss on debt redemptions | — | — | (149 | ) | 17 | (132 | ) | |||||||||||||||
(17 | ) | Investment loss | (27 | ) | (1 | ) | (52 | ) | 39 | (41 | ) | |||||||||||||
(18 | ) | Interest expense | (3 | ) | (1 | ) | 62 | (73 | ) | (15 | ) | |||||||||||||
(19 | ) | Capitalized interest | 1 | 1 | (2 | ) | 3 | 3 | ||||||||||||||||
(20 | ) | Total Other Expense | (29 | ) | (1 | ) | (141 | ) | (14 | ) | (185 | ) | ||||||||||||
(21 | ) | Income (Loss) From Continuing Operations Before Income Taxes | (33 | ) | (16 | ) | (660 | ) | (21 | ) | (730 | ) | ||||||||||||
(22 | ) | Income taxes (benefits) | 6 | (4 | ) | (224 | ) | (128 | ) | (350 | ) | |||||||||||||
(23 | ) | Income (Loss) From Continuing Operations | (39 | ) | (12 | ) | (436 | ) | 107 | (380 | ) | |||||||||||||
(24 | ) | Discontinued operations (net of income taxes) | — | — | 1 | — | 1 | |||||||||||||||||
(25 | ) | Net Income (Loss) | $ | (39 | ) | $ | (12 | ) | $ | (435 | ) | $ | 107 | $ | (379 | ) | ||||||||
(26 | ) | Income attributable to noncontrolling interest | — | — | — | (1 | ) | (1 | ) | |||||||||||||||
(27 | ) | Earnings (Loss) Available to FirstEnergy Corp. | $ | (39 | ) | $ | (12 | ) | $ | (435 | ) | $ | 108 | $ | (378 | ) | ||||||||
(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 non-affiliated power suppliers and the deferral and amortization of certain fuel costs. | |||||||||||||||||||||||
(b) | Revenues are derived from rates charged to load serving entities and other transmission users that recover costs and provide a return on transmission capital investment owned and operated by certain of FirstEnergy's utilities and transmission companies. Its results reflect the net transmission expenses related to the delivery of the respective generation loads. | |||||||||||||||||||||||
(c) | Revenues are primarily derived from supplying electric power to end-use customers through retail and wholesale arrangements, including competitive retail sales to customers primarily in Ohio, Pennsylvania, Illinois, Maryland, Michigan and New Jersey, and the provision of partial POLR and default service for affiliated and non-affiliated utilities in Ohio, Pennsylvania and Maryland. | |||||||||||||||||||||||
(d) | Consists primarily of interest expense related to holding company debt, corporate support services revenues and expenses and elimination of intersegment transactions. | |||||||||||||||||||||||
Condensed Consolidated Balance Sheets | |||||||||||
As of | As of | ||||||||||
Assets | Dec. 31, 2013 | Dec. 31, 2012 | |||||||||
Current Assets: | |||||||||||
Cash and cash equivalents | $ | 218 | $ | 172 | |||||||
Receivables | 1,918 | 1,929 | |||||||||
Other | 1,751 | 1,667 | |||||||||
Total Current Assets | 3,887 | 3,768 | |||||||||
Property, Plant and Equipment | 33,252 | 33,036 | |||||||||
Investments | 3,104 | 3,194 | |||||||||
Assets Held for Sale | 235 | — | |||||||||
Deferred Charges and Other Assets | 9,946 | 10,496 | |||||||||
Total Assets | $ | 50,424 | $ | 50,494 | |||||||
Liabilities and Capitalization | |||||||||||
Current Liabilities: | |||||||||||
Currently payable long-term debt | $ | 1,415 | $ | 1,999 | |||||||
Short-term borrowings | 3,404 | 1,969 | |||||||||
Accounts payable | 1,250 | 1,599 | |||||||||
Other | 1,568 | 2,038 | |||||||||
Total Current Liabilities | 7,637 | 7,605 | |||||||||
Capitalization: | |||||||||||
Total equity | 12,695 | 13,093 | |||||||||
Long-term debt and other long-term obligations | 15,831 | 15,179 | |||||||||
Total Capitalization | 28,526 | 28,272 | |||||||||
Noncurrent Liabilities | 14,261 | 14,617 | |||||||||
Total Liabilities and Capitalization | $ | 50,424 | $ | 50,494 | |||||||
General Information | ||||||||||||||||||
Three Months Ended December 31 | Year Ended December 31 | |||||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||||
Debt redemptions | $ | (938 | ) | $ | (70 | ) | $ | (3,600 | ) | $ | (940 | ) | ||||||
New long-term debt issues | $ | 1,000 | $ | 90 | $ | 3,745 | $ | 750 | ||||||||||
Short-term borrowings increase | $ | — | $ | 365 | $ | 1,435 | $ | 1,969 | ||||||||||
Property additions | $ | 678 | $ | 992 | $ | 2,638 | $ | 2,678 | ||||||||||
Debt to Total Capitalization Ratio as Defined Under the FE Credit Facility | ||||||||||||||||
As of December 31 | As of December 31 | |||||||||||||||
2013 | % Total | 2012 | % Total | |||||||||||||
Total Equity (GAAP) | $ | 12,695 | 37 | % | $ | 13,093 | 41 | % | ||||||||
Non-cash Charges / Non-cash Write Downs* | 1,412 | 4 | % | — | — | % | ||||||||||
Accumulated Other Comprehensive Income | (284 | ) | (1 | )% | (385 | ) | (1 | )% | ||||||||
Adjusted Equity** | 13,823 | 40 | % | 12,708 | 40 | % | ||||||||||
Long-term Debt and Other Long-term Obligations (GAAP) | 15,831 | 46 | % | 15,179 | 47 | % | ||||||||||
Currently Payable Long-term Debt (GAAP) | 1,415 | 4 | % | 1,999 | 6 | % | ||||||||||
Short-term Borrowings (GAAP) | 3,404 | 10 | % | 1,969 | 6 | % | ||||||||||
Reimbursement Obligations | 7 | — | % | 31 | — | % | ||||||||||
Guarantees of Indebtedness | 846 | 3 | % | 816 | 3 | % | ||||||||||
Less Securitization Debt | (1,123 | ) | (3 | )% | (736 | ) | (2 | )% | ||||||||
Adjusted Debt** | 20,380 | 60 | % | 19,258 | 60 | % | ||||||||||
Adjusted Capitalization** | $ | 34,203 | 100 | % | $ | 31,966 | 100 | % | ||||||||
*Includes after-tax non-cash charges and non-cash write downs as required by the amendment to the FirstEnergy Credit Agreement dated October 31, 2013, primarily associated with pension and OPEB mark-to-market adjustments, impairment of long-lived assets and regulatory asset charges. | ||||||||||||||||
**Management uses Adjusted Equity, Adjusted Debt, and Adjusted Capitalization, each of which is a non-GAAP financial measure, to calculate and monitor its compliance with the debt to total capitalization financial covenant under the FE Credit Facility. These financial measures, as calculated in accordance with the FE Credit Facility, help shareholders understand compliance and provide a basis for understanding FE Corp.'s incremental debt capacity under the debt to total capitalization financial covenant. The financial covenant requires FE Corp. to maintain a consolidated debt to total capitalization ratio of no more than 65%, measured at the end of each fiscal quarter. | ||||||||||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||||||||||||
Three Months Ended | Years Ended | |||||||||||||||||
December 31 | December 31 | |||||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||||
Cash flows from operating activities | ||||||||||||||||||
Net income | $ | 142 | $ | (148 | ) | $ | 392 | $ | 771 | |||||||||
Adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||
Depreciation and deferral / amortization of regulatory assets, net | 389 | 19 | 1,741 | 1,051 | ||||||||||||||
Asset removal costs charged to income | (7 | ) | 180 | 20 | 203 | |||||||||||||
Nuclear fuel amortization | 53 | 54 | 209 | 210 | ||||||||||||||
Deferred purchased power and other costs | (15 | ) | (24 | ) | (76 | ) | (238 | ) | ||||||||||
Deferred income taxes and investment tax credits, net | 129 | (65 | ) | 243 | 647 | |||||||||||||
Impairments of long-lived assets | 322 | — | 795 | — | ||||||||||||||
Investment impairments | 16 | 17 | 90 | 27 | ||||||||||||||
Deferred rents and lease market valuation liability | (32 | ) | (42 | ) | (54 | ) | (104 | ) | ||||||||||
Pension and OPEB mark-to-market | (256 | ) | 609 | (256 | ) | 609 | ||||||||||||
Retirement benefits | (35 | ) | (30 | ) | (168 | ) | (127 | ) | ||||||||||
Gain on asset sales | — | — | (21 | ) | (17 | ) | ||||||||||||
Commodity derivative transactions, net | (20 | ) | (15 | ) | 4 | (95 | ) | |||||||||||
Pension trust contribution | — | — | — | (600 | ) | |||||||||||||
Cash collateral, net | 25 | 19 | (42 | ) | 16 | |||||||||||||
Gain on sale of investment securities held in trusts, net | (28 | ) | (24 | ) | (56 | ) | (71 | ) | ||||||||||
Make-whole premiums paid on debt redemptions | (6 | ) | — | (187 | ) | — | ||||||||||||
Income from discontinued operations | — | (5 | ) | (17 | ) | (16 | ) | |||||||||||
Change in working capital and other | 314 | 499 | 45 | 54 | ||||||||||||||
Cash flows provided from operating activities | 991 | 1,044 | 2,662 | 2,320 | ||||||||||||||
Cash flows provided from (used for) financing activities | (177 | ) | 145 | 477 | 807 | |||||||||||||
Cash flows used for investing activities | (818 | ) | (1,167 | ) | (3,093 | ) | (3,157 | ) | ||||||||||
Net change in cash and cash equivalents | $ | (4 | ) | $ | 22 | $ | 46 | $ | (30 | ) | ||||||||
Liquidity position as of January 31, 2014 | ||||||||||
Company | Type | Maturity | Amount | Available | ||||||
FirstEnergy(1) | Revolving | May 2018 | $2,500 | $224 | ||||||
FES / AE Supply | Revolving | May 2018 | 2,500 | 2,489 | ||||||
FirstEnergy Transmission, LLC (FET)(2) | Revolving | May 2018 | 1,000 | — | ||||||
(1) FirstEnergy Corp. and Utilities | Subtotal: | $6,000 | $2,713 | |||||||
(2) Includes FET, American Transmission Systems, Incorporated (ATSI), and Trans-Allegheny Interstate Line Company, (TrAIL) | Cash: | — | 48 | |||||||
Total: | $6,000 | $2,761 | ||||||||
Electric Distribution Deliveries | Three Months Ended December 31 | Year Ended December 31 | |||||||||||||||||||
(MWH in thousand) | 2013 | 2012 | Change | 2013 | 2012 | Change | |||||||||||||||
Ohio | - Residential | 4,385 | 4,295 | 2.1 | % | 17,279 | 17,646 | -2.1 | % | ||||||||||||
- Commercial | 3,744 | 3,635 | 3.0 | % | 15,202 | 15,364 | -1.1 | % | |||||||||||||
- Industrial | 5,037 | 4,639 | 8.6 | % | 20,679 | 20,257 | 2.1 | % | |||||||||||||
- Other | 85 | 80 | 6.3 | % | 332 | 331 | 0.3 | % | |||||||||||||
Total Ohio | 13,251 | 12,649 | 4.8 | % | 53,492 | 53,598 | -0.2 | % | |||||||||||||
Pennsylvania | - Residential | 4,840 | 4,599 | 5.2 | % | 19,066 | 18,548 | 2.8 | % | ||||||||||||
- Commercial | 3,179 | 3,095 | 2.7 | % | 12,691 | 12,618 | 0.6 | % | |||||||||||||
- Industrial | 5,018 | 4,901 | 2.4 | % | 20,345 | 20,247 | 0.5 | % | |||||||||||||
- Other | 30 | 30 | 0.0 | % | 121 | 122 | -0.8 | % | |||||||||||||
Total Pennsylvania | 13,067 | 12,625 | 3.5 | % | 52,223 | 51,535 | 1.3 | % | |||||||||||||
New Jersey | - Residential | 2,075 | 1,976 | 5.0 | % | 9,460 | 9,391 | 0.7 | % | ||||||||||||
- Commercial | 2,192 | 2,150 | 2.0 | % | 9,025 | 9,015 | 0.1 | % | |||||||||||||
- Industrial | 568 | 500 | 13.6 | % | 2,321 | 2,320 | 0.0 | % | |||||||||||||
- Other | 22 | 21 | 4.8 | % | 87 | 87 | 0.0 | % | |||||||||||||
Total New Jersey | 4,857 | 4,647 | 4.5 | % | 20,893 | 20,813 | 0.4 | % | |||||||||||||
Maryland | - Residential | 814 | 813 | 0.1 | % | 3,270 | 3,136 | 4.3 | % | ||||||||||||
- Commercial | 514 | 499 | 3.0 | % | 2,078 | 2,060 | 0.9 | % | |||||||||||||
- Industrial | 418 | 365 | 14.5 | % | 1,624 | 1,595 | 1.8 | % | |||||||||||||
- Other | 4 | 4 | 0.0 | % | 16 | 17 | -5.9 | % | |||||||||||||
Total Maryland | 1,750 | 1,681 | 4.1 | % | 6,988 | 6,808 | 2.6 | % | |||||||||||||
West Virginia | - Residential | 1,370 | 1,376 | -0.4 | % | 5,404 | 5,272 | 2.5 | % | ||||||||||||
- Commercial | 895 | 882 | 1.5 | % | 3,586 | 3,588 | -0.1 | % | |||||||||||||
- Industrial | 1,350 | 1,233 | 9.5 | % | 5,274 | 4,959 | 6.4 | % | |||||||||||||
- Other | 7 | 7 | 0.0 | % | 28 | 28 | 0.0 | % | |||||||||||||
Total West Virginia | 3,622 | 3,498 | 3.5 | % | 14,292 | 13,847 | 3.2 | % | |||||||||||||
Total Residential | 13,484 | 13,059 | 3.3 | % | 54,479 | 53,993 | 0.9 | % | |||||||||||||
Total Commercial | 10,524 | 10,261 | 2.6 | % | 42,582 | 42,645 | -0.1 | % | |||||||||||||
Total Industrial | 12,391 | 11,638 | 6.4 | % | 50,243 | 49,378 | 1.8 | % | |||||||||||||
Total Other | 148 | 142 | 4.2 | % | 584 | 585 | -0.2 | % | |||||||||||||
Total Distribution Deliveries | 36,547 | 35,100 | 4.1 | % | 147,888 | 146,601 | 0.9 | % | |||||||||||||
Weather | Three Months Ended December 31 | Year Ended December 31 | |||||||||||||||||||
2013 | 2012 | Normal | 2013 | 2012 | Normal | ||||||||||||||||
Composite Heating-Degree-Days | 1,967 | 1,847 | 1,926 | 5,484 | 4,640 | 5,391 | |||||||||||||||
Composite Cooling-Degree-Days | 35 | 13 | 12 | 967 | 1,143 | 937 | |||||||||||||||
Shopping Statistics (Based Upon MWH) | Three Months Ended December 31 | Year Ended December 31 | ||||||||
2013 | 2012 | 2013 | 2012 | |||||||
OE | 79% | 77% | 79% | 76% | ||||||
Penn | 67% | 64% | 66% | 64% | ||||||
CEI | 85% | 85% | 86% | 85% | ||||||
TE | 77% | 77% | 77% | 75% | ||||||
JCP&L | 55% | 53% | 52% | 50% | ||||||
Met-Ed | 68% | 64% | 66% | 61% | ||||||
Penelec | 71% | 69% | 70% | 67% | ||||||
PE(1) | 48% | 46% | 47% | 46% | ||||||
WP | 63% | 62% | 63% | 59% | ||||||
(1) Represents Maryland only. | ||||||||||
Competitive Operating Statistics | Three Months Ended December 31 | Year Ended December 31 | |||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Ongoing Generation Capacity Factors: | |||||||||||
Nuclear | 90% | 91% | 88% | 91% | |||||||
Fossil - Baseload | 75% | 68% | 75% | 68% | |||||||
Fossil - Load Following | 63% | 27% | 57% | 36% | |||||||
Ongoing Generation Fuel Rate: | |||||||||||
Nuclear | $7.80 | $7.79 | $7.79 | $7.60 | |||||||
Fossil | $26 | $27 | $27 | $28 | |||||||
Total Fleet | $19 | $20 | $20 | $21 | |||||||
Ongoing Generation Output Mix: | |||||||||||
Nuclear | 41% | 36% | 34% | 35% | |||||||
Fossil - Baseload | 44% | 54% | 53% | 53% | |||||||
Fossil - Load Following | 8% | 4% | 8% | 6% | |||||||
Peaking/CT/Hydro | 7% | 6% | 5% | 6% | |||||||
Competitive Energy Services - Sources and Uses (MWH in thousands) | ||||||||||||||||||||||
Three Months Ended December 31 | Year Ended December 31 | |||||||||||||||||||||
Contract Sales | 2013 | 2012 | Change | 2013 | 2012 | Change | ||||||||||||||||
POLR | ||||||||||||||||||||||
- OH | 1,116 | 1,084 | 32 | 4,643 | 5,833 | (1,190 | ) | |||||||||||||||
- PA | 2,089 | 1,999 | 90 | 8,401 | 9,173 | (772 | ) | |||||||||||||||
- MD | 616 | 688 | (72 | ) | 2,714 | 2,921 | (207 | ) | ||||||||||||||
Total POLR | 3,821 | 3,771 | 50 | 15,758 | 17,927 | (2,169 | ) | |||||||||||||||
Structured Sales | ||||||||||||||||||||||
- Bilaterals | 1,644 | 702 | 942 | 5,996 | 2,925 | 3,071 | ||||||||||||||||
- Muni/Co-op | 625 | 452 | 173 | 3,051 | 1,812 | 1,239 | ||||||||||||||||
Total Structured Sales | 2,269 | 1,154 | 1,115 | 9,047 | 4,737 | 4,310 | ||||||||||||||||
Direct - LCI | ||||||||||||||||||||||
- OH | 7,146 | 7,017 | 129 | 29,602 | 27,916 | 1,686 | ||||||||||||||||
- PA | 3,681 | 3,898 | (217 | ) | 14,870 | 15,843 | (973 | ) | ||||||||||||||
- NJ | 348 | 214 | 134 | 1,157 | 1,156 | 1 | ||||||||||||||||
- MI | 733 | 588 | 145 | 2,957 | 2,346 | 611 | ||||||||||||||||
- IL | 638 | 719 | (81 | ) | 2,483 | 3,104 | (621 | ) | ||||||||||||||
- MD | 208 | 229 | (21 | ) | 832 | 818 | 14 | |||||||||||||||
Total Direct - LCI | 12,754 | 12,665 | 89 | 51,901 | 51,183 | 718 | ||||||||||||||||
Direct - MCI | ||||||||||||||||||||||
- OH | 602 | 533 | 69 | 2,501 | 2,250 | 251 | ||||||||||||||||
- PA | 381 | 277 | 104 | 1,494 | 1,055 | 439 | ||||||||||||||||
- IL | 58 | 24 | 34 | 233 | 38 | 195 | ||||||||||||||||
- MD | 1 | — | 1 | 3 | 2 | 1 | ||||||||||||||||
- NJ | 1 | — | 1 | 13 | — | 13 | ||||||||||||||||
Total Direct - MCI | 1,043 | 834 | 209 | 4,244 | 3,345 | 899 | ||||||||||||||||
Aggregation | ||||||||||||||||||||||
- OH | 3,612 | 3,622 | (10 | ) | 15,459 | 16,022 | (563 | ) | ||||||||||||||
- IL | 1,273 | 832 | 441 | 5,400 | 1,265 | 4,135 | ||||||||||||||||
Total Aggregation | 4,885 | 4,454 | 431 | 20,859 | 17,287 | 3,572 | ||||||||||||||||
Mass Market | ||||||||||||||||||||||
- OH | 469 | 391 | 78 | 1,920 | 1,486 | 434 | ||||||||||||||||
- PA | 1,178 | 923 | 255 | 4,555 | 3,639 | 916 | ||||||||||||||||
- IL | 37 | 10 | 27 | 147 | 35 | 112 | ||||||||||||||||
- MD | 32 | 22 | 10 | 139 | 52 | 87 | ||||||||||||||||
Total Mass Market | 1,716 | 1,346 | 370 | 6,761 | 5,212 | 1,549 | ||||||||||||||||
Total Contract Sales | 26,488 | 24,224 | 2,264 | 108,570 | 99,691 | 8,879 | ||||||||||||||||
Wholesale Sales* | ||||||||||||||||||||||
- Spot | — | 581 | (581 | ) | 1,229 | 4,073 | (2,844 | ) | ||||||||||||||
Total Wholesale Sales | — | 581 | (581 | ) | 1,229 | 4,073 | (2,844 | ) | ||||||||||||||
Purchased Power* | ||||||||||||||||||||||
- Bilaterals | 588 | 575 | 13 | 2,067 | 1,820 | 247 | ||||||||||||||||
- Spot | 7,492 | 2,888 | 4,604 | 19,968 | 10,514 | 9,454 | ||||||||||||||||
Total Purchased Power | 8,080 | 3,463 | 4,617 | 22,035 | 12,334 | 9,701 | ||||||||||||||||
Generation Output | ||||||||||||||||||||||
- Ongoing Fossil | 11,437 | 11,717 | (280 | ) | 52,243 | 48,137 | 4,106 | |||||||||||||||
- Nuclear | 8,005 | 8,054 | (49 | ) | 30,901 | 31,839 | (938 | ) | ||||||||||||||
Total Ongoing Generation Output | 19,442 | 19,771 | (329 | ) | 83,144 | 79,976 | 3,168 | |||||||||||||||
- Deactivated / RMR Fossil | 105 | 3,101 | (2,996 | ) | 9,776 | 16,531 | (6,755 | ) | ||||||||||||||
Total Generation Output | 19,547 | 22,872 | (3,325 | ) | 92,920 | 96,507 | (3,587 | ) | ||||||||||||||
*Actual MWH - includes deactivated and RMR coal plants | ||||||||||||||||||||||
Competitive | |||||||||||||||||||||||
Regulated | Regulated | Energy | |||||||||||||||||||||
Special Items* - Three Months Ended December 31, 2013 | Distribution | Transmission | Services | Other | Consolidated | ||||||||||||||||||
GAAP Earnings Available to FirstEnergy Corp. | $ | 27 | $ | 58 | $ | 80 | $ | (23 | ) | $ | 142 | ||||||||||||
Pre-Tax Items: | |||||||||||||||||||||||
Regulatory charges (a) | 70 | — | 8 | — | 78 | ||||||||||||||||||
Trust securities impairment (b) | 2 | — | 13 | — | 15 | ||||||||||||||||||
Impact of non-core asset sales/impairments (c) | — | — | 15 | — | 15 | ||||||||||||||||||
Mark-to-market adjustments | |||||||||||||||||||||||
Pension/OPEB actuarial assumptions (d) | (152 | ) | — | (106 | ) | — | (258 | ) | |||||||||||||||
Other (e) | — | — | (22 | ) | — | (22 | ) | ||||||||||||||||
Merger accounting - commodity contracts (f) | — | — | 11 | — | 11 | ||||||||||||||||||
Plant deactivation costs (g) | — | — | 91 | — | 91 | ||||||||||||||||||
WV asset transfer charges (h) | 350 | — | — | — | 350 | ||||||||||||||||||
Subtotal | 270 | — | 10 | — | 280 | ||||||||||||||||||
Income taxes | (101 | ) | — | (4 | ) | (1 | ) | (106 | ) | ||||||||||||||
After-Tax Effect | 169 | — | 6 | (1 | ) | 174 | |||||||||||||||||
Operating Earnings Available to FirstEnergy Corp. | $ | 196 | $ | 58 | $ | 86 | $ | (24 | ) | $ | 316 | ||||||||||||
(a) | $18 million included in "Other operating expenses"; $59 million included in "Amortization of regulatory assets, net"; $1 million included in "Purchased power". | ||||||||||||||||||||||
(b) | Included in "Investment income". | ||||||||||||||||||||||
(c) | $5 million included in "Investment Income", $10 million included in "Discontinued Operations". | ||||||||||||||||||||||
(d) | ($256) million included in "Pensions and OPEB mark-to-market", ($2) million included in "Other operating expenses". | ||||||||||||||||||||||
(e) | Included in "Other operating expenses". | ||||||||||||||||||||||
(f) | $12 million included in "Fuel", ($1) million included in "Other operating expenses". | ||||||||||||||||||||||
(g) | $68 million included in "Fuel", $22 million included in "Other operating expenses"; $1 million included in "General Taxes". | ||||||||||||||||||||||
(h) | $23 million included in "Amortization of regulatory assets, net", $5 million included in "Other operating expenses"; $322 million included in "Impairment of long-lived assets". | ||||||||||||||||||||||
* | Included in GAAP but excluded from Operating earnings. |
Competitive | |||||||||||||||||||||||
Regulated | Regulated | Energy | |||||||||||||||||||||
Special Items* - Three Months Ended December 31, 2012 | Distribution | Transmission | Services | Other | Consolidated | ||||||||||||||||||
GAAP Earnings (Loss) Available to FirstEnergy Corp. | $ | (63 | ) | $ | 55 | $ | (80 | ) | $ | (60 | ) | $ | (148 | ) | |||||||||
Pre-Tax Items: | |||||||||||||||||||||||
Regulatory charges (a) | 11 | 3 | — | — | 14 | ||||||||||||||||||
Trust securities impairment (b) | — | — | 7 | — | 7 | ||||||||||||||||||
Merger transaction/integration costs (c) | 1 | — | — | — | 1 | ||||||||||||||||||
Impact of non-core asset sales/impairments (d) | 18 | — | 9 | 14 | 41 | ||||||||||||||||||
Mark-to-market adjustments | |||||||||||||||||||||||
Pension/OPEB actuarial assumptions (e) | 406 | 2 | 215 | — | 623 | ||||||||||||||||||
Other (c) | — | — | (24 | ) | — | (24 | ) | ||||||||||||||||
Merger accounting - commodity contracts (f) | 2 | — | 20 | — | 22 | ||||||||||||||||||
Debt redemption costs (g) | — | — | 1 | — | 1 | ||||||||||||||||||
Restructuring (c) | 5 | — | 5 | — | 10 | ||||||||||||||||||
Plant deactivation costs (h) | 6 | — | 77 | — | 83 | ||||||||||||||||||
Subtotal | 449 | 5 | 310 | 14 | 778 | ||||||||||||||||||
Income tax legislative changes | — | — | — | 7 | 7 | ||||||||||||||||||
Income taxes | (164 | ) | (2 | ) | (119 | ) | (18 | ) | (303 | ) | |||||||||||||
After-Tax Effect | 285 | 3 | 191 | 3 | 482 | ||||||||||||||||||
Operating Earnings Available to FirstEnergy Corp. | $ | 222 | $ | 58 | $ | 111 | $ | (57 | ) | $ | 334 | ||||||||||||
(a) | $9 million included in "Other operating expenses"; $2 million included in Revenues; $3 million included in "Amortization of regulatory assets, net". | ||||||||||||||||||||||
(b) | Included in "Investment income". | ||||||||||||||||||||||
(c) | Included in "Other operating expenses". | ||||||||||||||||||||||
(d) | $24 million included in "Investment income", $17 million in "Other operating expenses". | ||||||||||||||||||||||
(e) | $609 included in "Pension and OPEB mark-to-market", $14 million in "Other operating expenses" | ||||||||||||||||||||||
(f) | $8 million included in "Revenues", $11 million included in "Fuel", $3 million included in Purchased Power. | ||||||||||||||||||||||
(g) | Included in "Interest expense". | ||||||||||||||||||||||
(h) | $66 million included in "Fuel", $17 million included in "Other operating expenses". | ||||||||||||||||||||||
* | Included in GAAP but excluded from Operating earnings. |
Competitive | |||||||||||||||||||||||
Regulated | Regulated | Energy | |||||||||||||||||||||
Special Items* - Twelve Months Ended December 31, 2013 | Distribution | Transmission | Services | Other | Consolidated | ||||||||||||||||||
GAAP Earnings (Loss) Available to FirstEnergy Corp. | $ | 501 | $ | 214 | $ | (220 | ) | $ | (103 | ) | $ | 392 | |||||||||||
Pre-Tax Items: | |||||||||||||||||||||||
Regulatory charges (a) | 356 | — | 18 | — | 374 | ||||||||||||||||||
Trust securities impairment (b) | 10 | — | 72 | — | 82 | ||||||||||||||||||
Merger transaction/integration costs (c) | — | — | 2 | — | 2 | ||||||||||||||||||
Impact of non-core asset sales/impairments (d) | — | — | 22 | — | 22 | ||||||||||||||||||
Mark-to-market adjustments | |||||||||||||||||||||||
Pension/OPEB actuarial assumptions (e) | (152 | ) | — | (106 | ) | — | (258 | ) | |||||||||||||||
Other (f) | (2 | ) | — | (24 | ) | — | (26 | ) | |||||||||||||||
Merger accounting - commodity contracts (g) | — | — | 56 | — | 56 | ||||||||||||||||||
Restructuring (f) | 2 | — | 1 | — | 3 | ||||||||||||||||||
Plant deactivation costs (h) | 4 | — | 649 | — | 653 | ||||||||||||||||||
WV asset transfer charges (i) | 350 | — | — | — | 350 | ||||||||||||||||||
(Gain) loss on debt redemptions (j) | 1 | — | 152 | (17 | ) | 136 | |||||||||||||||||
Subtotal | 569 | — | 842 | (17 | ) | 1,394 | |||||||||||||||||
Income taxes (k) | (214 | ) | — | (315 | ) | 13 | (516 | ) | |||||||||||||||
After-Tax Effect | 355 | — | 527 | (4 | ) | 878 | |||||||||||||||||
Operating Earnings Available to FirstEnergy Corp. | $ | 856 | $ | 214 | $ | 307 | $ | (107 | ) | $ | 1,270 | ||||||||||||
(a) | $52 million included in "Other operating expenses"; $3 million included in Revenues; $314 million included in "Amortization of regulatory assets, net"; $5 million included in "Purchased power". | ||||||||||||||||||||||
(b) | Included in "Investment income". | ||||||||||||||||||||||
(c) | $1 million included in "Fuel", $1 million included in "Other operating expenses". | ||||||||||||||||||||||
(d) | $12 million included in "Investment Income", $10 million included in "Discontinued Operations". | ||||||||||||||||||||||
(e) | ($256) million included in "Pensions and OPEB mark-to-market", ($2) million included in "Other operating expenses". | ||||||||||||||||||||||
(f) | Included in "Other operating expenses". | ||||||||||||||||||||||
(g) | $14 million included in "Revenues", $47 million included in "Fuel", ($5) million included in "Other operating expenses". | ||||||||||||||||||||||
(h) | ($17) million included in "Revenues"; $146 million included in "Fuel", $34 million included in "Other operating expenses"; $6 million included in "General Taxes", $11 million included in "Depreciation", $473 million included in "Impairment of long-lived assets". | ||||||||||||||||||||||
(i) | $23 million included in "Amortization of regulatory assets, net", $5 million included in "Other operating expenses"; $322 million included in "Impairment of long-lived assets". | ||||||||||||||||||||||
(j) | $132 million included in "Loss on debt redemptions", $4 million included in "Interest expense". | ||||||||||||||||||||||
(k) | Includes $20 million associated with valuation reserves against net operating loss carryforwards as a result of plant deactivations. | ||||||||||||||||||||||
* | Included in GAAP but excluded from Operating earnings. |
Competitive | |||||||||||||||||||||||
Regulated | Regulated | Energy | |||||||||||||||||||||
Special Items* - Twelve Months Ended December 31, 2012 | Distribution | Transmission | Services | Other | Consolidated | ||||||||||||||||||
GAAP Earnings Available to FirstEnergy Corp. | $ | 540 | $ | 226 | $ | 215 | $ | (211 | ) | $ | 770 | ||||||||||||
Pre-Tax Items: | |||||||||||||||||||||||
Regulatory charges (a) | 50 | 3 | — | — | 53 | ||||||||||||||||||
Trust securities impairment (b) | 1 | — | 14 | — | 15 | ||||||||||||||||||
Merger transaction/integration costs (c) | 4 | — | 3 | — | 7 | ||||||||||||||||||
Impact of non-core asset sales/impairments (d) | 17 | — | 5 | 15 | 37 | ||||||||||||||||||
Mark-to-market adjustments | |||||||||||||||||||||||
Pension/OPEB actuarial assumptions (e) | 406 | 2 | 215 | — | 623 | ||||||||||||||||||
Other (c) | — | — | (75 | ) | — | (75 | ) | ||||||||||||||||
Merger accounting - commodity contracts (f) | 7 | — | 85 | — | 92 | ||||||||||||||||||
Debt redemption costs (g) | — | — | 2 | — | 2 | ||||||||||||||||||
Restructuring (c) | 5 | — | 6 | — | 11 | ||||||||||||||||||
Plant deactivation costs (h) | 22 | — | 168 | — | 190 | ||||||||||||||||||
Subtotal | 512 | 5 | 423 | 15 | 955 | ||||||||||||||||||
Income tax legislative changes | — | — | — | 34 | 34 | ||||||||||||||||||
Income taxes | (188 | ) | (2 | ) | (160 | ) | (17 | ) | (367 | ) | |||||||||||||
After-Tax Effect | 324 | 3 | 263 | 32 | 622 | ||||||||||||||||||
Operating Earnings Available to FirstEnergy Corp. | $ | 864 | $ | 229 | $ | 478 | $ | (179 | ) | $ | 1,392 | ||||||||||||
(a) | $43 million included in "Other operating expenses"; $4 million included in Revenues; $6 million included in "Amortization of regulatory assets, net". | ||||||||||||||||||||||
(b) | Included in "Investment income". | ||||||||||||||||||||||
(c) | Included in "Other operating expenses". | ||||||||||||||||||||||
(d) | ($17) million included in "Revenues", $37 million included in "Investment income", $17 million in "Other operating expenses". | ||||||||||||||||||||||
(e) | $609 included in "Pension and OPEB mark-to-market", $14 million in "Other operating expenses" | ||||||||||||||||||||||
(f) | $43 million included in "Revenues", $42 million included in "Fuel", $9 million included in Purchased Power; $(2) million included in "Other operating expenses". | ||||||||||||||||||||||
(g) | Included in "Interest expense". | ||||||||||||||||||||||
(h) | ($9) million included in "Revenues", $264 million included in "Fuel", ($154) million included in Purchased Power, $81 million included in "Other operating expenses"; and $8 million included in General Taxes. | ||||||||||||||||||||||
* | Included in GAAP but excluded from Operating earnings. |
Earnings Per Share (EPS) | |||||||||||||||||||
(Reconciliation of GAAP to Operating Earnings) | |||||||||||||||||||
Three Months Ended | Years Ended | ||||||||||||||||||
December 31 | December 31 | ||||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||||
Basic EPS - GAAP | $ | 0.34 | $ | (0.35 | ) | $ | 0.94 | $ | 1.85 | ||||||||||
Excluding Special Items: | |||||||||||||||||||
Mark-to-market adjustments - | |||||||||||||||||||
Pension/OPEB actuarial assumptions | (0.38 | ) | 0.91 | (0.38 | ) | 0.91 | |||||||||||||
Other | (0.04 | ) | (0.03 | ) | (0.04 | ) | (0.11 | ) | |||||||||||
Regulatory charges | 0.12 | 0.02 | 0.54 | 0.08 | |||||||||||||||
Trust securities impairment | 0.02 | 0.01 | 0.12 | 0.02 | |||||||||||||||
Income tax legislative changes | — | 0.02 | — | 0.08 | |||||||||||||||
Merger transaction/integration costs | — | 0.02 | — | 0.04 | |||||||||||||||
Impact of non-core asset sales/impairments | 0.02 | 0.04 | 0.03 | 0.03 | |||||||||||||||
Plant deactivation costs | 0.14 | 0.12 | 1.03 | 0.29 | |||||||||||||||
Restructuring costs | — | 0.01 | 0.01 | 0.02 | |||||||||||||||
Merger accounting - commodity contracts | 0.02 | 0.03 | 0.08 | 0.13 | |||||||||||||||
WV asset transfer charges | 0.51 | — | 0.51 | — | |||||||||||||||
Loss on debt redemptions | — | — | 0.20 | — | |||||||||||||||
Total Special Items | 0.41 | 1.15 | 2.10 | 1.49 | |||||||||||||||
Basic EPS - Operating | $ | 0.75 | $ | 0.80 | $ | 3.04 | $ | 3.34 | |||||||||||