SlideShare a Scribd company logo
1 of 36
Download to read offline
Second Quarter 2005
Earnings Discussion




     August 2, 2005
Slide 1: Safe Harbor Statement & Regulation G


   This presentation contains forward-looking statements, which are
   subject to various risks and uncertainties. Discussion of risks and
   uncertainties that could cause actual results to differ materially from
   management's current projections, forecasts, estimates and
   expectations is contained in the Company's earnings release and
   SEC filings.

   Regulation G
   This presentation includes certain non-GAAP financial measures. A
   reconciliation of these measures to the most directly comparable
   GAAP measure is included in the appendix of the printed version of
   the slides and the version included on the company’s website at
   www.txucorp.com under Investor Resources/Presentations.
Slide 2: Solid Performance By All Core Businesses …

 Operational Earnings Contribution by Segment
 Q2 04 vs. Q2 05; YTD 04 vs. YTD 05; $ per diluted share

 TXU Corp. Consolidated                       TXU Corp. Consolidated
                                                              2.58
                  1.57


                               208%                                    177%
                                                   0.93
                               208%                                    177%
      0.51


     Q2 04       Q2 05                            YTD 04     YTD 05
  TXU Energy Holdings                         TXU Energy Holdings
                                                              2.27
                  1.43

                                                   0.78
                               218%                                    191%
                               218%                                    191%
      0.45


     Q2 04        Q2 05                           YTD 04     YTD 05
  TXU Electric Delivery                       TXU Electric Delivery
                  0.35                                        0.65
      0.18                     94%                                     86%
                                                   0.35
                               94%                                     86%


     Q2 04       Q2 05                           YTD 04      YTD 05
Slide 3: … Enabled By An Industrial Skill Set




                                     Market Leadership
  Operational Excellence                                      Risk/Return Mindset

                                 • Superior customer
 • Top decile throughput                                    • Strict capital allocation
                                   service/ brand             discipline
 • World class industrial
                                   management
   production costs                                         • Risk/return
                                 • Customer segmentation      restructuring
 • Industry leading
                                   and pricing
   reliability                                              • Commodity risk
                                 • Distinctive commodity      management
 • Lean corporate SG&A
                                   sourcing

                                  Performance Management
                            •   High performance culture
                            •   Integrated performance measurement system
                            •   Employee development
                            •   Incentives linked to key value drivers
Slide 4: Operational Excellence Is Reflected In Improved Production
Levels …
                     Lignite Units                                   Nuclear Units
Capacity Factor1                                        Capacity Factor1
Q2 04 vs. Q2 05; percent                                Q2 04 vs. Q2 05; percent
                              96.2
                                                                            101.4
        92.9                                                  98.5
                                                   4%                                 3%
                                                   4%                                 3%


       Q2 04                 Q2 05                           Q2 04          Q2 05
Plant Outage Days- Planned                              Plant Outage Days- Planned
Q2 04 vs. Q2 05; days                                   Q2 04 vs. Q2 05; days
                                                              33.3
                              63.5
         62.1
                                                                             27.0

                                                                                      19%
                                                                                      19%
                                                   2%
                                                   2%


                                                                            Q2 05
        Q2 04                 Q2 05                          Q2 04
    Improved production results added ~ $30 million of contribution margin for the quarter.
     Improved production results added ~ $30 million of contribution margin for the quarter.
1   Excludes planned outages and economic back-down.
Slide 5: … And Improved Productivity And Cost Management

    Lignite Fuel Costs                                      Nuclear Fuel Costs
    Q2 04 vs. Q2 05; $/MWh                                  Q2 04 vs. Q2 05; $/MWh

           12.36                   12.02
                                                                 4.25           4.20

                                                                                              1%
                                                  3%                                          1%
                                                  3%




           Q2 04                   Q2 05                         Q2 04          Q2 05

                                                            SG&A Expense1 – TXU Energy Holdings
    Operating Costs – TXU Energy Holdings
    Q2 04 vs. Q2 05; $ millions                             Q2 04 vs. Q2 05; $ millions

            200                                                    160
                                                                                  113
                                                  12%                                         29%
                                                  12%                                         29%
                                    177



           Q2 04                   Q2 05                          Q2 04          Q2 05
                       Improved costs results added ~ $74 million of EBIT for the quarter.
                        Improved costs results added ~ $74 million of EBIT for the quarter.
1   Q2 04 excludes $3 million of special items.
Slide 6: TXU Energy’s Operational Metrics Improved For The Quarter …

      Call Answer Times                                                     PUC Complaints/100K Customers
      Q2 04 vs. Q2 05; seconds                                              Q2 04 vs. Q2 05; number of
            27                                                                   22
                                                                                                21
                                                                                                          5%
                                                         56%                                              5%
                                                         56%
                                      12




                                                                               Q2 04          Q2 05
            Q2 04                   Q2 05


      Time In IVR                                                           Retail Bad Debt
      Q2 04 vs. Q2 05; seconds                                              Q2 04 vs. Q2 05; $ millions

                                                                                 20
               99
                                                         21%                                              55%
                                                         21%                                              55%
                                       78
                                                                                                 9



                                                                                Q2 04         Q2 05
            Q2 04                   Q2 05
Source: PUC complaint data via Regulatory Compliance Services; TXU Energy
Slide 7: … As Commodity Prices Continue To Challenge Retail
Economics

Gas Prices: NYMEX vs. Embedded PTB Fuel Factor
Q2 04 vs. Q2 05; $/MMBtu
                                                                                                                   N. Texas Residential
                                            NYMEX 12 month                                                                 PTB
           Q2 04                                                          Q2 05
                                            forward curve
    8.50                                                                                                                Economics
                                                                                                                Average gas
    8.00
                                                                                                                                             8.61
                                                                                                                price
                                                                                                                ($/MMBtu)1
    7.50
                                                                                                                Gas price
                                                                                                                                             7.87
                                                                                                                embedded in
    7.00
                                                                                                                PTB ($/MMBtu)
    6.50                                                                                                        Headroom at
                                                                                                                                               3%
                                                                                                                average gas
    6.00                                                                                                        price2
                                              Fuel Factor Adjustment                                            Net margin3                  (2)%
    5.50                                      (FFA) to $7.87

    5.00
      Apr-04        Jul-04         Oct-04          Jan-05          Apr-05          Jul-05

1 NYMEX 12 month strip as of 08/01/05 closing.
2 Based on average customer usage of ~16,000 kWh/yr. Headroom defined as PTB rate – cost of energy (avg. NYMEX 12 mo. strip x 8.0 heat rate x
  assumed 25% - 28% for load shaping, congestion, line losses and other ancillary costs) - avg. wires cost (based on published TXU Electric Delivery
  Rates, excluding clawback).
3 Net margin includes impact of SG&A, bad debt, income taxes at 35% rate, revenue taxes of 1.8%.

Source: NYMEX, PUC, TXU Energy estimates
Slide 8: Sustaining The Profitability Of Competitive Offers Is
Challenging In This Commodity Environment


    Campaign Economics1 - Illustrative
    05; mixed measures

    Date                                           June 1                July 1              Aug 1                       Timing of
                                                                                                                         campaign
    Gas Price ($/MMBtu)                                 7.04                7.74                 8.61
                                                                                                                         alone can
    Heat Rate (MMBtu/MWh)                                7.8                 8.1                  8.0
                                                                                                                         considerably
    Headroom2 (%)                                           18                  10                    3                  change the
                                                                                                                         outlook of the
    Discount (%)                                            -7                  -7                   -7
                                                                                                                         opportunity3
    Gross Margin (%)                                        11                    3                  -4



1   Based on average customer usage of ~16,000 kWh/yr.
2   Headroom defined as PTB rate less cost of energy (avg. NYMEX 12 month strip x heat rate x assumed 25% - 28% for load shaping, congestion, line
    losses and other ancillary costs) less average wires cost (based on published TXU Electric Delivery Rates, excluding clawback).
3   Example highlights commodity considerations. A complete opportunity evaluation would need to include additional campaign costs (customer
    incentives, cost of acquisition, bad debt, SG&A) and campaign risks (campaign performance, load forecasting, incremental price volatility, wires
    rates, early termination, and execution/operations).

Source: NYMEX, PUC, TXU Energy estimates
Slide 9: Customer Churn Is Driven In Part By Competitive Intensity
And Bad Debt Management
Higher customer loss rates driven by                            … are more than offset by customer mix
collections and competitor activity …                           and bad debt improvements
    Customer Churn1                                              Retail Bad Debt Expense
    1H 03-1H 05; percent                                         03-05E; $ millions
                                                  4.4
            3.9
                                                                     120
            22%                                   41%
                                                                                  95
                                   2.2
                                                                                            55-65
            78%                    54%
                                                  59%
                                   46%


                                                                                  04
                                                                     03                      05E
           1H03                                   1H05
                                 1H04
         Premise losses due to collections related activities
         Premise losses due to competitive activities

       Full-year retail bad debt is expected to be $30-40 million less than 2004.
        Full-year retail bad debt is expected to be $30-40 million less than 2004.
    At headroom levels of 10% (headroom at current forward curves is 3%), this is
    At headroom levels of 10% (headroom at current forward curves is 3%), this is
             economically equivalent to more than 10% customer churn.11
              economically equivalent to more than 10% customer churn.
1   Native residential excluding drops to AREP.
Slide 10: Applying The Risk Return Mindset Has Resulted In Significant
 Improvement In TXU’s Risk Profile
 Major Business Risks
 03-05; $ billions and $ per share

          December 03
     •   Underwater gas hedge
     •   Poor financial forecasting
     •   Poor performance management
     •   High fixed costs
     •   Poor customer service
     •   Underfunded capital programs
                                                  October 04
     •   Weak governance
     •   Uneconomic leases/contracts       •   Uneconomic leases/contracts
     •   Litigation                        •   Litigation
     •   Unregulated pension costs         •   Unregulated pension costs
     •   Above market OPEB                 •   Above market OPEB
     •   Substantial bad debt              •   Substantial bad debt
                                                                                    June 05
     •   Legislative risk                  •   Legislative risk
                                                                               • Single plant nuclear risk
     •   Single plant nuclear risk         •   Single plant nuclear risk
                                                                               • Environmental risk
     •   Environmental risk                •   Environmental risk
                                                                               • Gas price/heat rate risk
     •   Gas price/heat rate risk          •   Gas price/heat rate risk




05E normalized FCF per share $2.52                                     $3.75                   $7.00 – $7.45

Enterprise value           $18.7 billion                       $27.8 billion                    $32.6 billion
Slide 11: Electric Delivery Operational Earnings Improved Substantially


 Electric Delivery Segment - Operational Earnings Reconciliation
 Q2 04 to Q2 05; $ millions and $ per share
  Earnings Factor                                           $ Millions    $ Per Share
                                                                    60           0.18
  Q2 04 operational earnings
   Contribution margin (revenues)                                   46           0.14
   Operating costs                                                  (1)             -
                                                                   (25)        (0.08)
   Depreciation and amortization
   SG&A                                                              9           0.03
   Franchise and revenue based taxes                                 3           0.01
   Other income and deductions                                      (3)        (0.01)
   Net interest                                                      3           0.01
   Income taxes                                                     (6)        (0.02)
   Effect of reduced shares                                           -          0.09
  Q2 05 operational earnings                                        86           0.35
Slide 12: TXU Corp. Earnings Improved Substantially
Reported Earnings Per Share            Operational Earnings Per Share
Q2 04 vs. Q2 05; $ per diluted share   Q2 04 vs. Q2 05; $ per diluted share
                    1.39
                                                         1.57

                                                                         208%
                                                                         208%

                                               0.51
       (1.87)

                                              Q2 04      Q2 05
       Q2 04      Q2 05

Reported Earnings                       Operational Earnings
Q2 04 vs. Q2 05; $ millions             Q2 04 vs. Q2 05; $ millions
                   375
                                                          381

                                                                         127%
                                                                         127%
                                               168


       (598)
       Q2 04      Q2 05                       Q2 04      Q2 05
Slide 13: TXU Corp. Operational Earnings Improved In Each Segment

 Consolidated – Operational Earnings Reconciliation
 Q2 04 to Q2 05; $millions and $ per share after tax

  Earnings Factor                                      $ Millions   $ Per Share

                                                             168           0.51
  Q2 04 operational earnings

   Energy Holdings segment                                   197           0.58

   Electric Delivery segment                                  26           0.08

                                                             (10)        (0.03)
   Corporate expenses
   Effect of reduced shares                                     -          0.43

  Q2 05 operational earnings                                 381           1.57
Slide 14: Energy Holdings Operational Earnings Improved Substantially


 Energy Holdings Segment - Operational Earnings Reconciliation
 Q2 04 to Q2 05; $ millions and $ per share
  Earnings Factor                                         $ Millions     $ Per Share
                                                                  150           0.45
  Q2 04 operational earnings
   Contribution margin                                            244           0.72
   Operating costs                                                 23           0.07
                                                                   11           0.03
   Depreciation and amortization
   SG&A                                                            47           0.14
   Franchise and revenue based taxes                                3           0.01
   Other income and deductions                                    (12)        (0.04)
   Net interest                                                     3           0.01
   Income taxes                                                  (122)        (0.36)
   Effect of reduced shares                                          -          0.40
  Q2 05 operational earnings                                      347           1.43
Slide 15: TXU Corp. Financial Flexibility Measures And Cash From
Operations Continue To Improve
Consolidated – Financial Flexibility Measures
Twelve Months Ended 6/30/05 and 6/30/04; $ millions and ratios
  Financial Flexibility Measure                                                    6/30/05      6/30/04   Change % Change
  EBITDA1                                                                             3,220      2,466       754        30.6
  Cash interest expense                                                                  712       721        (9)       (1.2)
  Debt 2                                                                            12,784      12,287       497         4.0
  EBITDA/interest                                                                         4.5       3.4       1.1       32.4
  Debt/EBITDA                                                                             4.0       5.0     (1.0)      (20.0)


Consolidated – Cash and Free Cash Flow
YTD 05 and YTD 04; $ millions
  Cash Flow Factor                                                                 YTD 05       YTD 04    Change    % Change
  Cash provided by operating activities                                                  594       487       107        22.0
     Capital expenditures                                                              (507)      (355)     (152)      (42.8)
     Nuclear fuel                                                                        (26)      (47)       21        44.7
  Free cash flow                                                                           61       85       (24)      (28.2)

1 Adjusted   for special items as shown on Table 12.
2 Excludes    transition bonds and debt-related restricted cash as shown on Tables 11 and 12.
Slide 16: Forward Natural Gas Prices And Heat Rates Increased In
  The Second Quarter And Year-To-Date
          NYMEX NG Contract Prices1                                                      ERCOT North Zone 7x24 Heat Rates2
          12/31/04 to 8/01/05; $/MMBtu                                                   12/31/04 to 8/01/05; MMBtu/MWh
                                                                                         8.30
          8.50           Cal 06                                                                         Cal 06
                         Cal 07                                                                         Cal 07
          8.00                                                                           8.10




                                                                             MMBtu/MWh
          7.50
$/MMBtu




                                                                                         7.90
          7.00

          6.50
                                                                                         7.70
          6.00

          5.50                                                                           7.50
                                                                                                12/04      2/05    4/05         6/05   8/053
                 12/04      2/05       4/05         6/05        8/053

           Declining ERCOT reserve margins have caused market heat-rates to expand. This
            Declining ERCOT reserve margins have caused market heat-rates to expand. This
            expansion combined with increasing natural gas prices has driven aasignificant
             expansion combined with increasing natural gas prices has driven significant
                              increase in ERCOT forward power prices.
                               increase in ERCOT forward power prices.
    1 NYMEX close prices for forward 12 month calendar strip as of dates indicated.
    2 TXU forward price curve for 12 month calendar strip as of dates indicated. Curves are derived from OTC market-observed prices.
    3 8/05 prices as of close of business 8/1/05.
Slide 17: TXU’s Natural Gas Position Is Balanced In 05 But Becomes
Long Over Time…

                                                                05 Nat Gas                       06 Nat Gas                        07 Nat Gas
                                                                 Position1,5                       Position1                         Position1
                                                            Million MMBtu                    Million MMBtu                     Million MMBtu
    Baseload production                                                          480                              490                               480
    Gas plants2                                                                       0                                0                                  0
    PPAs/tolls/other3                                                               13                                 5                                  0
    Total sources                                                                493                              495                               480
    Retail4                                                                   (488)                    (405-425)                         (350-365)
    Net position                                                                      5                        70-90                        115-130

TXU’s exposure to natural gas prices goes from long 5 million MMBtu in 2005 to
 TXU’s exposure to natural gas prices goes from long 5 million MMBtu in 2005 to
 long 115-130 million MMBtu in 2007 (in other words, a +/-$1/MMBtu shift in the
  long 115-130 million MMBtu in 2007 (in other words, a +/-$1/MMBtu shift in the
     2007 natural gas price curve impacts EBITDA by +/-$115-$130 million).
      2007 natural gas price curve impacts EBITDA by +/-$115-$130 million).
1   Estimate based on projected market heat rates, price-to-beat volumes net of churn rates, planned production levels, and current contract positions.
2   Since TXU gas plants run close to the margin (when market heat rate approx=plant heat rate) the net position is approximately 0. If gas plants are
    able to run at more positive spark spreads, they will make the gas equivalent position longer.
3   Other items include wholesale heat rate positions that do not create incremental natural gas price exposure.
4   Assumes no fuel factor adjustment.
5   05 numbers are representative of full year positions. 05 net positions show positions as of June 30, 2005.
Slide 18: … As Does The Company’s Heat Rate Position



                                                               05 Heat Rate                     06 Heat Rate                     07 Heat Rate
                                                                 Position1,3                       Position1                        Position1
                                                                       TWh                              TWh                              TWh
    Baseload production                                                            60                               62                     60
    Gas plants                                                                       8                                8                    10
    PPAs/tolls/other                                                                 9                                4                     4
    Total sources                                                                  77                               74                     74
    Retail2                                                                     (61)                       (52-54)                     (44-46)
    Net underlying position                                                        16                         20-22                     28-30


TXU’s exposure to ERCOT market heat rates grows from being long 16 TWh in
 TXU’s exposure to ERCOT market heat rates grows from being long 16 TWh in
                   2005 to being long 28-30 TWh in 2007.
                    2005 to being long 28-30 TWh in 2007.

1   Estimate based on projected price-to-beat volumes net of churn rates, planned production levels, and current contract positions.
2   Assumes no fuel factor adjustment.
3   05 numbers are representative of full year positions. 05 net positions show positions as of June 30, 2005.
Slide 19: The Increases In Natural Gas Prices And Heat Rates Positively
Impact TXU
Estimated EBITDA Impact Relative to 2006 Guidance
06E; $ millions

                                                      Gas price ($/MMBtu)
                         Heat rate
                                                                      7.711              8.572
                                                      4.00    6.00              8.00
                       (MMBtu/MWh)

                                 9.0                  (188)    27     210       242       303

                                                                                                 As of
                               8.052                  (267)   (93)     57        82       132
                                                                                                 August 1st, 2005
                                7.71                  (297)   (137)    0         23       69

                                 7.5                  (314)   (162)   (32)      (10)      33

                                                                            As of
                                                                            March 31st, 2005

    Based on current curves/position estimates, the following thumbrules apply22:
     Based on current curves/position estimates, the following thumbrules apply:
        Gas price: +/- $1/MMBtu ~ +/- 80 million in EBITDA in 06
         Gas price: +/- $1/MMBtu ~ +/- 80 million in EBITDA in 06
        Heat rate: +/- 11MMBtu/MWh ~ +/- $180 million in EBITDA in 06
         Heat rate: +/- MMBtu/MWh ~ +/- $180 million in EBITDA in 06

1 Based   on forward curves as of March 31st, 2005.
2   Based on forward curves as of August 1st, 2005.
Slide 20: TXU’s Financial Profile Has Significantly Improved
                                                     Normalized OCF2
Operational EPS1                                                                                        Normalized FCF3
                                                     03-05E; $ billions
03-05E; $ per share                                                                                     03-05E; $ billions
                                                                                                                       1.7-1.8
                                                                             2.6-2.7
                       6.25-6.45
                                                                    2.0                                               1.0
                                                        1.5
               2.82                                                                                        0.7
                                                                                           77%
                                      302%                                                                                                   150%
                                                                                           77%
                                      302%                                                                                                   150%
    1.58


                                                         03         04         05E
     03          04         05E                                                                             03         04         05E
ROIC1                                                EBITDA1/interest                                   Total debt4/EBITDA1
03-05E; percent                                      03-05E; ratio                                      03-05E; percent

                           14.6
                                                                                                           5.1
                                                                            4.8-4.9
                                                                                                                      4.2
                                                                    4.0
                 8.4                                                                                                           3.0-3.2        39%
                                                                                           62%
                                                         3.0                                                                                  39%
                                      161%                                                 62%
                                      161%
     5.6



     03          04         05E                          03          04        05E                          03        04         05E
1   Results are from continuing operations excluding special items.
2   2003 normalized operating cash flow (OCF) ($2.4B) excluding cash tax refund ($0.6B) and 2002 collections; 2004 normalized OCF ($1.8B) excluding
    special items (-$0.3B); 2005 normalized OCF excludes an estimated $125 million of special items.
3   Normalized free cash flow is defined as normalized operating cash flow less capital expenditures and nuclear fuel.
4   Total debt excludes transition bonds.
Slide 21: Understanding TXU’s Short-Term Growth Outlook


    Component                                                                                                                  $ Per Share
    05E guidance midpoint (4th quarter 04)                                                                                            5.75
    Expected growth 05E-06E (16%-20%)                                                                                          0.90 – 1.15
    06E guidance (4th quarter 04)                                                                                              6.65 – 6.90
    Higher natural gas and wholesale prices1                                                                                          1.20
    Pro forma 06E                                                                                                              7.85 – 8.10
    Increased share count2                                                                                                          (0.10)
    Increased churn and demand elasticity                                                                                           (0.15)
    Contingency                                                                                                                     (0.25)
    Current 06E guidance3                                                                                                       7.35 - 7.60
    Commodity movements                                                                                                               0.35
    06E guidance at 8/1 commodity prices                                                                                        7.70 - 7.95


    Initial revised guidance based on Cal 06 natural gas price of $7.07/MMBtu
     Initial revised guidance based on Cal 06 natural gas price of $7.07/MMBtu
    Based on 8/1/05 Cal 06 gas price of $8.57/MMBtu, the new range would be $7.70 -$7.95
     Based on 8/1/05 Cal 06 gas price of $8.57/MMBtu, the new range would be $7.70 -$7.95

1 Includes increased wholesale prices due to higher gas prices, and fuel factor adjustments to $7.87/MMBtu natural gas.
2 Includes change in dilution due to long-term compensation, increase in share price, other.
3 TXU plans to conduct a detailed review of the 06 business plan over the summer and provide an updated outlook in the fall.
Q&A
Discussion
Appendix –
Regulation G Reconciliations
Table 1: TXU Corp. Operational Earnings Reconciliation
Quarter Ended June 30, 2005 and 2004
$ millions and $ per share after tax

                                            Q2 05   Q2 05    Q2 04 Q2 04
 Net income (loss) available for common      375     1.39    (598) (1.87)
   Discontinued operations                     4     0.02    (330) (1.03)
   Extraordinary gain                           -        -    (16) (0.05)
   Buyback premium on EPMI                      -        -    849    2.65
   Preference stock dividends                  4     0.02       5    0.02
 Income (loss) from continuing operations    383     1.43     (90) (0.28)
   Effect of ASR true-up                        -    0.15        -      -
   Effect of share dilution                     -        -       -   0.03
   Preference stock dividends                 (4)   (0.02)     (5) (0.02)
   Special items                               2     0.01     263    0.78
 Operational earnings                        381     1.57     168    0.51
Table 2: TXU Corp. Operational Earnings Reconciliation
Year-To-Date June 30, 2005 and 2004
$ millions and $ per share after tax

                                            YTD 05   YTD 05    YTD 04   YTD 04
 Net income (loss) available for common        791     1.21     (425)    (1.32)
  Discontinued operations                     (11)    (0.05)    (380)    (1.18)
  Extraordinary gain                             -         -     (16)    (0.05)
  Buyback premium on EPMI                        -         -      849     2.64
  Preference stock dividends                    10     0.04        11     0.03
 Income (loss) from continuing operations      790     1.20        39     0.12
  Effect of ASR true-up                          -     2.05         -         -
  Effect of share dilution/rounding              -         -        -     0.04
  Preference stock dividends                  (10)    (0.04)     (11)    (0.03)
  Special items                              (152)    (0.63)      288     0.80
 Operational earnings                          628     2.58       316     0.93
Table 3: TXU Energy Holdings Operational Earnings Reconciliation
Quarter Ended June 30, 2005 and 2004
$ millions and $ per share after tax

                                            Q2 05   Q2 05   Q2 04 Q2 04
 Net income (loss) available for common      344     1.42    (46) (0.14)
   Discontinued operations                     1        -     27    0.08
 Income (loss) from continuing operations    345     1.42    (19) (0.06)
   Special items                               2     0.01    169    0.50
   Effect of share dilution/rounding            -       -       -   0.01
 Operational earnings                        347     1.43    150    0.45
Table 4: TXU Energy Holdings Operational Earnings Reconciliation
Year-To-Date June 30, 2005 and 2004
$ millions and $ per share after tax

                                            YTD 05   YTD 05    YTD 04   YTD 04
 Net income (loss) available for common        544     2.24        67     0.21
  Discontinued operations                        4     0.02        30     0.09
 Income (loss) from continuing operations      548     2.26        97     0.30
  Effect of ASR true-up/rounding                 -    (0.01)        -         -
  Effect of share dilution/rounding              -         -        1    (0.02)
  Special items                                  4     0.02       180     0.50
 Operational earnings                          552     2.27       278     0.78
Table 5: TXU Electric Delivery Operational Earnings Reconciliation
Quarter Ended June 30, 2005 and 2004
$ millions and $ per share after tax


                                            Q2 05   Q2 05   Q2 04 Q2 04
 Net income (loss) available for common       86     0.35      63    0.20
   Extraordinary gain                           -       -    (16) (0.05)
 Income (loss) from continuing operations     86     0.35      47    0.15
   Effect of share dilution/rounding            -       -       - (0.01)
   Special items                                -       -      13    0.04
 Operational earnings                         86     0.35      60    0.18
Table 6: TXU Electric Delivery Operational Earnings Reconciliation
Year-To-Date June 30, 2005 and 2004
$ millions and $ per share after tax

                                            YTD 05 YTD 05 YTD 04 YTD 04
 Net income (loss) available for common       157    0.65    129      0.40
   Extraordinary gain                            -      -    (16)    (0.05)
 Income (loss) from continuing operations     157    0.65    113      0.35
   Effect of share dilution/rounding             -      -       -    (0.04)
   Special items                                1       -     13      0.04
 Operational earnings                         158    0.65    126      0.35
Table 7: TXU Corp. Operational Earnings Reconciliation
Twelve Months Ended December 31, 2004 and 2003
$ per share after tax

                                                           04       03
    Net income (loss) available for common              (1.29)    1.62
      Discontinued operations                           (1.26)   (0.20)
      Extraordinary gain                                (0.05)        -
      Cum. effect of changes in accounting principles   (0.03)    0.15
      Premium on EPMI                                    2.83         -
      Preference stock dividends                         0.07     0.06
    Income from continuing operations                    0.27     1.63
      Preference stock dividends                        (0.07)   (0.06)
      Effect of diluted shares calculation               0.04     0.01
      Special items                                      2.58         -
    Operational earnings                                 2.82     1.58
Table 8: TXU Energy Holdings SG&A Reconciliation
Quarter Ended June 30, 2005 and 2004
$ millions and $ per share after tax


                                                            Q2 05   Q2 04
 Selling, general and administrative expenses                113     163
   Special items                                                -     (3)
 Operational selling, general and administrative expenses    113     160
Table 9: TXU Corp. Normalized Operating and Free Cash Flow
Twelve Months Ended December 31, 2004 and 2003
$ millions

                                                    04         03
     Cash provided by operating activities        1,758      2,413
       Special items                               284           -
       2003 tax refund                                -      (601)
       2002 collections in 2003                       -      (337)
     Normalized operating cash flow               2,042      1,475
       Capital expenditures                       (912)      (721)
       Nuclear fuel                                (87)       (44)
     Normalized free cash flow                    1,043       710
Table 10: TXU Corp. Return On Average Invested Capital Calculation
Twelve Months Ended December 31, 2004 and 2003
$ millions unless otherwise noted
                                                                                   04       03 Ref
   Net income                                                                     485      582
   After-tax interest expense and related charges net of interest income          434      486
     Total return (based on net income)                                           919     1,068   A
   Operational earnings                                                           887      544
   Preference stock dividends                                                      22       22
   After-tax interest expense and related charges net of interest income(1)       434      486
      Total return (based on operational earnings)                               1,343    1,052   B
   Average total capitalization                                                 16,019   18,831   C
   Return on average invested capital–based on net income - % (A/C)                5.7      5.7
   Return on average invested capital–based on operational earnings - % (B/C)      8.4      5.6
   ___________
   (1)After-tax   interest expense and related charges net of interest income
      Interest expense                                                            695      784
      Interest income                                                             (28)     (36)
        Net                                                                       667      748
     Tax at 35%                                                                   233      262
        Net of tax                                                                434      486
Table 11: TXU Corp. Total Debt
Years Ended June 30, 2005, 2004 and December 31, 2004, 2003
$ millions

                                                 6/30/05 12/31/04 6/30/04 12/31/03
 Debt
  Notes payable                                   1,320      210    2,675        -
  Long-term debt due currently                    1,313      229     534      678
  Long-term debt held by sub Trusts                    -        -    309      546
  All other long-term debt, less due currently   11,325    12,412 10,463    10,608
  Preferred securities of subs                       38       38     113      759
   Total debt                                    13,996    12,889 14,094    12,591
Table 12: TXU Corp. Interest and Debt Coverage Ratios
Twelve Months Ended June 30, 2005, 2004 and December 31, 2004, 2003
$ millions unless otherwise noted
                                                                                6/30/05   12/31/04   6/30/04   12/31/03   Ref

    Income from continuing operations before taxes and extraordinary items       1,124        123       493        818

     Interest expense and related charges                                          721        695       739        784
     Interest income                                                               (41)       (28)      (27)       (36)
     Depreciation and amortization                                                 769        760       740        724

       EBITDA                                                                    2,573      1,550     1,945      2,290
     Special Items                                                                 647      1,190       521           -
       EBITDA (excluding special items)                                          3,220      2,740     2,466      2,290     A
    Interest expense and related charges                                           721        695       739        784
    Amortization of discount and reacquired debt expense                           (25)       (27)      (29)       (31)
    Capitalized interest                                                            16         12        11         12
       Cash interest expense                                                       712        680       721        765     B
    Total debt                                                                  13,996     12,889    14,094     12,591     C
     Transition bonds                                                           (1,212)    (1,258)   (1,282)      (500)
     Debt-related restricted cash                                                     -          -     (525)      (525)
       Total debt less transition bonds and debt-related restricted cash        12,784     11,631    12,287     11,566     D
    Cash provided by operating activities                                        1,865      1,758     1,662      2,413     E
    Reconciling adjustments from cash flow statement                             1,034      1,677     1,250      1,847
    Income from continuing operations                                              831         81       412        566
    EBITDA/interest – ratio (A/B)                                                   4.5        4.0       3.4        3.0
    Debt/EBITDA – ratio (D/A)                                                       4.0        4.2       5.0        5.1
    Cash provided by operating activities/cash interest expense – ratio (E/B)       3.6        2.6       3.3        3.2
    Total debt/cash flow from operating activities – ratio (C/E)                    7.5        7.3       8.5        5.2

More Related Content

Viewers also liked

ashland ADC%20info
ashland ADC%20infoashland ADC%20info
ashland ADC%20infofinance29
 
energy future holindings Q107ER_Exhibits_FINAL
energy future holindings  Q107ER_Exhibits_FINALenergy future holindings  Q107ER_Exhibits_FINAL
energy future holindings Q107ER_Exhibits_FINALfinance29
 
MGMM FinOver00
MGMM  FinOver00MGMM  FinOver00
MGMM FinOver00finance29
 
MGM_MIRAGE_2004_AR
MGM_MIRAGE_2004_ARMGM_MIRAGE_2004_AR
MGM_MIRAGE_2004_ARfinance29
 
energy future holindings TXUMergerPresentation081307
energy future holindings  TXUMergerPresentation081307energy future holindings  TXUMergerPresentation081307
energy future holindings TXUMergerPresentation081307finance29
 
calpine 1Q05CalGen10Q
calpine  1Q05CalGen10Qcalpine  1Q05CalGen10Q
calpine 1Q05CalGen10Qfinance29
 
MGM MIRAGE SuppProForma_022306
MGM MIRAGE  SuppProForma_022306MGM MIRAGE  SuppProForma_022306
MGM MIRAGE SuppProForma_022306finance29
 
calpine 10K_2006
calpine 10K_2006calpine 10K_2006
calpine 10K_2006finance29
 
MGM_MIRAGE_2004_AR
MGM_MIRAGE_2004_ARMGM_MIRAGE_2004_AR
MGM_MIRAGE_2004_ARfinance29
 
nisource annual reports 2003
nisource annual reports 2003nisource annual reports 2003
nisource annual reports 2003finance29
 
energy future holindings _020205
energy future holindings _020205energy future holindings _020205
energy future holindings _020205finance29
 
calpine q2_2007_As_Filed
calpine  q2_2007_As_Filedcalpine  q2_2007_As_Filed
calpine q2_2007_As_Filedfinance29
 
energy future holindings Q206 Earnings Release_Combined_FINAL
energy future holindings Q206 Earnings Release_Combined_FINALenergy future holindings Q206 Earnings Release_Combined_FINAL
energy future holindings Q206 Earnings Release_Combined_FINALfinance29
 
energy future holindings _062805
energy future holindings _062805energy future holindings _062805
energy future holindings _062805finance29
 
sherwin-williams _2005_AR
sherwin-williams  _2005_ARsherwin-williams  _2005_AR
sherwin-williams _2005_ARfinance29
 
energy future holindings 032905
energy future holindings 032905energy future holindings 032905
energy future holindings 032905finance29
 
calpine 004ProxyStatement
calpine  004ProxyStatementcalpine  004ProxyStatement
calpine 004ProxyStatementfinance29
 
calpine 8K041905
calpine  8K041905calpine  8K041905
calpine 8K041905finance29
 
energy future holindings StatisticalSummary2004
energy future holindings StatisticalSummary2004energy future holindings StatisticalSummary2004
energy future holindings StatisticalSummary2004finance29
 

Viewers also liked (19)

ashland ADC%20info
ashland ADC%20infoashland ADC%20info
ashland ADC%20info
 
energy future holindings Q107ER_Exhibits_FINAL
energy future holindings  Q107ER_Exhibits_FINALenergy future holindings  Q107ER_Exhibits_FINAL
energy future holindings Q107ER_Exhibits_FINAL
 
MGMM FinOver00
MGMM  FinOver00MGMM  FinOver00
MGMM FinOver00
 
MGM_MIRAGE_2004_AR
MGM_MIRAGE_2004_ARMGM_MIRAGE_2004_AR
MGM_MIRAGE_2004_AR
 
energy future holindings TXUMergerPresentation081307
energy future holindings  TXUMergerPresentation081307energy future holindings  TXUMergerPresentation081307
energy future holindings TXUMergerPresentation081307
 
calpine 1Q05CalGen10Q
calpine  1Q05CalGen10Qcalpine  1Q05CalGen10Q
calpine 1Q05CalGen10Q
 
MGM MIRAGE SuppProForma_022306
MGM MIRAGE  SuppProForma_022306MGM MIRAGE  SuppProForma_022306
MGM MIRAGE SuppProForma_022306
 
calpine 10K_2006
calpine 10K_2006calpine 10K_2006
calpine 10K_2006
 
MGM_MIRAGE_2004_AR
MGM_MIRAGE_2004_ARMGM_MIRAGE_2004_AR
MGM_MIRAGE_2004_AR
 
nisource annual reports 2003
nisource annual reports 2003nisource annual reports 2003
nisource annual reports 2003
 
energy future holindings _020205
energy future holindings _020205energy future holindings _020205
energy future holindings _020205
 
calpine q2_2007_As_Filed
calpine  q2_2007_As_Filedcalpine  q2_2007_As_Filed
calpine q2_2007_As_Filed
 
energy future holindings Q206 Earnings Release_Combined_FINAL
energy future holindings Q206 Earnings Release_Combined_FINALenergy future holindings Q206 Earnings Release_Combined_FINAL
energy future holindings Q206 Earnings Release_Combined_FINAL
 
energy future holindings _062805
energy future holindings _062805energy future holindings _062805
energy future holindings _062805
 
sherwin-williams _2005_AR
sherwin-williams  _2005_ARsherwin-williams  _2005_AR
sherwin-williams _2005_AR
 
energy future holindings 032905
energy future holindings 032905energy future holindings 032905
energy future holindings 032905
 
calpine 004ProxyStatement
calpine  004ProxyStatementcalpine  004ProxyStatement
calpine 004ProxyStatement
 
calpine 8K041905
calpine  8K041905calpine  8K041905
calpine 8K041905
 
energy future holindings StatisticalSummary2004
energy future holindings StatisticalSummary2004energy future holindings StatisticalSummary2004
energy future holindings StatisticalSummary2004
 

Similar to energy future holindings _080205

energy future holindings 110105
energy future holindings 110105energy future holindings 110105
energy future holindings 110105finance29
 
energy future holindings _110105
energy future holindings _110105energy future holindings _110105
energy future holindings _110105finance29
 
energy future holindings txu_080106
energy future holindings txu_080106energy future holindings txu_080106
energy future holindings txu_080106finance29
 
energy future holindings xu_080106
energy future holindings xu_080106energy future holindings xu_080106
energy future holindings xu_080106finance29
 
energy future holindings _EEI
energy future holindings _EEIenergy future holindings _EEI
energy future holindings _EEIfinance29
 
energy future holindings _EEI
energy future holindings _EEIenergy future holindings _EEI
energy future holindings _EEIfinance29
 
energy future holindings _020206b
energy future holindings _020206benergy future holindings _020206b
energy future holindings _020206bfinance29
 
energy future holindings _020206b
energy future holindings _020206benergy future holindings _020206b
energy future holindings _020206bfinance29
 
energy future holindings txu_050206
energy future holindings txu_050206energy future holindings txu_050206
energy future holindings txu_050206finance29
 
energy future holindings xu_050206
energy future holindings xu_050206energy future holindings xu_050206
energy future holindings xu_050206finance29
 
6 Prudential's "Inside Our Best Ideas" Conference
6	Prudential's "Inside Our Best Ideas" Conference6	Prudential's "Inside Our Best Ideas" Conference
6 Prudential's "Inside Our Best Ideas" Conferencefinance10
 
energy future holindings txu_110906slides
energy future holindings txu_110906slidesenergy future holindings txu_110906slides
energy future holindings txu_110906slidesfinance29
 
energy future holindings txu_110906slides
energy future holindings txu_110906slidesenergy future holindings txu_110906slides
energy future holindings txu_110906slidesfinance29
 
Calpine_3Q08_Earnings_Presentation
Calpine_3Q08_Earnings_PresentationCalpine_3Q08_Earnings_Presentation
Calpine_3Q08_Earnings_Presentationfinance29
 
Calpine_3Q08_Earnings_Presentation
Calpine_3Q08_Earnings_PresentationCalpine_3Q08_Earnings_Presentation
Calpine_3Q08_Earnings_Presentationfinance29
 

Similar to energy future holindings _080205 (20)

energy future holindings 110105
energy future holindings 110105energy future holindings 110105
energy future holindings 110105
 
energy future holindings _110105
energy future holindings _110105energy future holindings _110105
energy future holindings _110105
 
energy future holindings txu_080106
energy future holindings txu_080106energy future holindings txu_080106
energy future holindings txu_080106
 
energy future holindings xu_080106
energy future holindings xu_080106energy future holindings xu_080106
energy future holindings xu_080106
 
energy future holindings _EEI
energy future holindings _EEIenergy future holindings _EEI
energy future holindings _EEI
 
energy future holindings _EEI
energy future holindings _EEIenergy future holindings _EEI
energy future holindings _EEI
 
energy future holindings _020206b
energy future holindings _020206benergy future holindings _020206b
energy future holindings _020206b
 
energy future holindings _020206b
energy future holindings _020206benergy future holindings _020206b
energy future holindings _020206b
 
energy future holindings txu_050206
energy future holindings txu_050206energy future holindings txu_050206
energy future holindings txu_050206
 
energy future holindings xu_050206
energy future holindings xu_050206energy future holindings xu_050206
energy future holindings xu_050206
 
3Q12 Presentation
3Q12 Presentation3Q12 Presentation
3Q12 Presentation
 
2Q12 Presentation
2Q12 Presentation2Q12 Presentation
2Q12 Presentation
 
6 Prudential's "Inside Our Best Ideas" Conference
6	Prudential's "Inside Our Best Ideas" Conference6	Prudential's "Inside Our Best Ideas" Conference
6 Prudential's "Inside Our Best Ideas" Conference
 
EDP Energias do Brasil Presentation
EDP Energias do Brasil PresentationEDP Energias do Brasil Presentation
EDP Energias do Brasil Presentation
 
2Q09 Results
2Q09 Results2Q09 Results
2Q09 Results
 
energy future holindings txu_110906slides
energy future holindings txu_110906slidesenergy future holindings txu_110906slides
energy future holindings txu_110906slides
 
energy future holindings txu_110906slides
energy future holindings txu_110906slidesenergy future holindings txu_110906slides
energy future holindings txu_110906slides
 
Calpine_3Q08_Earnings_Presentation
Calpine_3Q08_Earnings_PresentationCalpine_3Q08_Earnings_Presentation
Calpine_3Q08_Earnings_Presentation
 
Calpine_3Q08_Earnings_Presentation
Calpine_3Q08_Earnings_PresentationCalpine_3Q08_Earnings_Presentation
Calpine_3Q08_Earnings_Presentation
 
Webcast 2 q12 eng
Webcast 2 q12 engWebcast 2 q12 eng
Webcast 2 q12 eng
 

More from finance29

Chesapeake Latest_IR_Presentation
Chesapeake Latest_IR_PresentationChesapeake Latest_IR_Presentation
Chesapeake Latest_IR_Presentationfinance29
 
ChesapeakeEnergy07ARFINAL
ChesapeakeEnergy07ARFINALChesapeakeEnergy07ARFINAL
ChesapeakeEnergy07ARFINALfinance29
 
ChesapeakeEnergy07ARFINAL
ChesapeakeEnergy07ARFINALChesapeakeEnergy07ARFINAL
ChesapeakeEnergy07ARFINALfinance29
 
Chesapeake Latest_IR_Presentation
Chesapeake Latest_IR_PresentationChesapeake Latest_IR_Presentation
Chesapeake Latest_IR_Presentationfinance29
 
Chesapeake Latest_IR_Presentation
Chesapeake Latest_IR_PresentationChesapeake Latest_IR_Presentation
Chesapeake Latest_IR_Presentationfinance29
 
ChesapeakeEnergy07ARFINAL
ChesapeakeEnergy07ARFINALChesapeakeEnergy07ARFINAL
ChesapeakeEnergy07ARFINALfinance29
 
Chesapeake Energy07ARFINAL
Chesapeake Energy07ARFINALChesapeake Energy07ARFINAL
Chesapeake Energy07ARFINALfinance29
 
Chesapeake Latest_IR_Presentation
Chesapeake Latest_IR_PresentationChesapeake Latest_IR_Presentation
Chesapeake Latest_IR_Presentationfinance29
 
MGM MIRAGE MandalayHist
MGM MIRAGE  MandalayHistMGM MIRAGE  MandalayHist
MGM MIRAGE MandalayHistfinance29
 
MGM MIRAGE ProForma
MGM MIRAGE  ProFormaMGM MIRAGE  ProForma
MGM MIRAGE ProFormafinance29
 
MGM MIRAGE Actual
MGM MIRAGE  ActualMGM MIRAGE  Actual
MGM MIRAGE Actualfinance29
 
MGM 93005SuppDataMandalayHistorical
MGM 93005SuppDataMandalayHistoricalMGM 93005SuppDataMandalayHistorical
MGM 93005SuppDataMandalayHistoricalfinance29
 
MGMMIRAGE 93005SuppDataProForma
MGMMIRAGE 93005SuppDataProFormaMGMMIRAGE 93005SuppDataProForma
MGMMIRAGE 93005SuppDataProFormafinance29
 
MGMMIRAGE 93005SuppDataActual
MGMMIRAGE 93005SuppDataActualMGMMIRAGE 93005SuppDataActual
MGMMIRAGE 93005SuppDataActualfinance29
 
MGM MIRAGE Mandalayhist_022306
MGM MIRAGE  Mandalayhist_022306MGM MIRAGE  Mandalayhist_022306
MGM MIRAGE Mandalayhist_022306finance29
 
MGM MIRAGE SuppActual_022306
MGM MIRAGE  SuppActual_022306MGM MIRAGE  SuppActual_022306
MGM MIRAGE SuppActual_022306finance29
 
MGM Mandalay
MGM MandalayMGM Mandalay
MGM Mandalayfinance29
 
MGM ProForma
MGM ProFormaMGM ProForma
MGM ProFormafinance29
 
MGM MIRAGE SuppData05307
MGM MIRAGE  SuppData05307MGM MIRAGE  SuppData05307
MGM MIRAGE SuppData05307finance29
 

More from finance29 (20)

Chesapeake Latest_IR_Presentation
Chesapeake Latest_IR_PresentationChesapeake Latest_IR_Presentation
Chesapeake Latest_IR_Presentation
 
ChesapeakeEnergy07ARFINAL
ChesapeakeEnergy07ARFINALChesapeakeEnergy07ARFINAL
ChesapeakeEnergy07ARFINAL
 
ChesapeakeEnergy07ARFINAL
ChesapeakeEnergy07ARFINALChesapeakeEnergy07ARFINAL
ChesapeakeEnergy07ARFINAL
 
Chesapeake Latest_IR_Presentation
Chesapeake Latest_IR_PresentationChesapeake Latest_IR_Presentation
Chesapeake Latest_IR_Presentation
 
Chesapeake Latest_IR_Presentation
Chesapeake Latest_IR_PresentationChesapeake Latest_IR_Presentation
Chesapeake Latest_IR_Presentation
 
ChesapeakeEnergy07ARFINAL
ChesapeakeEnergy07ARFINALChesapeakeEnergy07ARFINAL
ChesapeakeEnergy07ARFINAL
 
Chesapeake Energy07ARFINAL
Chesapeake Energy07ARFINALChesapeake Energy07ARFINAL
Chesapeake Energy07ARFINAL
 
Chesapeake Latest_IR_Presentation
Chesapeake Latest_IR_PresentationChesapeake Latest_IR_Presentation
Chesapeake Latest_IR_Presentation
 
MGM MIRAGE MandalayHist
MGM MIRAGE  MandalayHistMGM MIRAGE  MandalayHist
MGM MIRAGE MandalayHist
 
MGM MIRAGE ProForma
MGM MIRAGE  ProFormaMGM MIRAGE  ProForma
MGM MIRAGE ProForma
 
MGM MIRAGE Actual
MGM MIRAGE  ActualMGM MIRAGE  Actual
MGM MIRAGE Actual
 
MGM 93005SuppDataMandalayHistorical
MGM 93005SuppDataMandalayHistoricalMGM 93005SuppDataMandalayHistorical
MGM 93005SuppDataMandalayHistorical
 
MGMMIRAGE 93005SuppDataProForma
MGMMIRAGE 93005SuppDataProFormaMGMMIRAGE 93005SuppDataProForma
MGMMIRAGE 93005SuppDataProForma
 
MGMMIRAGE 93005SuppDataActual
MGMMIRAGE 93005SuppDataActualMGMMIRAGE 93005SuppDataActual
MGMMIRAGE 93005SuppDataActual
 
MGM MIRAGE Mandalayhist_022306
MGM MIRAGE  Mandalayhist_022306MGM MIRAGE  Mandalayhist_022306
MGM MIRAGE Mandalayhist_022306
 
MGM MIRAGE SuppActual_022306
MGM MIRAGE  SuppActual_022306MGM MIRAGE  SuppActual_022306
MGM MIRAGE SuppActual_022306
 
MGM Mandalay
MGM MandalayMGM Mandalay
MGM Mandalay
 
MGM ProForma
MGM ProFormaMGM ProForma
MGM ProForma
 
MGM Supp
MGM SuppMGM Supp
MGM Supp
 
MGM MIRAGE SuppData05307
MGM MIRAGE  SuppData05307MGM MIRAGE  SuppData05307
MGM MIRAGE SuppData05307
 

energy future holindings _080205

  • 1. Second Quarter 2005 Earnings Discussion August 2, 2005
  • 2. Slide 1: Safe Harbor Statement & Regulation G This presentation contains forward-looking statements, which are subject to various risks and uncertainties. Discussion of risks and uncertainties that could cause actual results to differ materially from management's current projections, forecasts, estimates and expectations is contained in the Company's earnings release and SEC filings. Regulation G This presentation includes certain non-GAAP financial measures. A reconciliation of these measures to the most directly comparable GAAP measure is included in the appendix of the printed version of the slides and the version included on the company’s website at www.txucorp.com under Investor Resources/Presentations.
  • 3. Slide 2: Solid Performance By All Core Businesses … Operational Earnings Contribution by Segment Q2 04 vs. Q2 05; YTD 04 vs. YTD 05; $ per diluted share TXU Corp. Consolidated TXU Corp. Consolidated 2.58 1.57 208% 177% 0.93 208% 177% 0.51 Q2 04 Q2 05 YTD 04 YTD 05 TXU Energy Holdings TXU Energy Holdings 2.27 1.43 0.78 218% 191% 218% 191% 0.45 Q2 04 Q2 05 YTD 04 YTD 05 TXU Electric Delivery TXU Electric Delivery 0.35 0.65 0.18 94% 86% 0.35 94% 86% Q2 04 Q2 05 YTD 04 YTD 05
  • 4. Slide 3: … Enabled By An Industrial Skill Set Market Leadership Operational Excellence Risk/Return Mindset • Superior customer • Top decile throughput • Strict capital allocation service/ brand discipline • World class industrial management production costs • Risk/return • Customer segmentation restructuring • Industry leading and pricing reliability • Commodity risk • Distinctive commodity management • Lean corporate SG&A sourcing Performance Management • High performance culture • Integrated performance measurement system • Employee development • Incentives linked to key value drivers
  • 5. Slide 4: Operational Excellence Is Reflected In Improved Production Levels … Lignite Units Nuclear Units Capacity Factor1 Capacity Factor1 Q2 04 vs. Q2 05; percent Q2 04 vs. Q2 05; percent 96.2 101.4 92.9 98.5 4% 3% 4% 3% Q2 04 Q2 05 Q2 04 Q2 05 Plant Outage Days- Planned Plant Outage Days- Planned Q2 04 vs. Q2 05; days Q2 04 vs. Q2 05; days 33.3 63.5 62.1 27.0 19% 19% 2% 2% Q2 05 Q2 04 Q2 05 Q2 04 Improved production results added ~ $30 million of contribution margin for the quarter. Improved production results added ~ $30 million of contribution margin for the quarter. 1 Excludes planned outages and economic back-down.
  • 6. Slide 5: … And Improved Productivity And Cost Management Lignite Fuel Costs Nuclear Fuel Costs Q2 04 vs. Q2 05; $/MWh Q2 04 vs. Q2 05; $/MWh 12.36 12.02 4.25 4.20 1% 3% 1% 3% Q2 04 Q2 05 Q2 04 Q2 05 SG&A Expense1 – TXU Energy Holdings Operating Costs – TXU Energy Holdings Q2 04 vs. Q2 05; $ millions Q2 04 vs. Q2 05; $ millions 200 160 113 12% 29% 12% 29% 177 Q2 04 Q2 05 Q2 04 Q2 05 Improved costs results added ~ $74 million of EBIT for the quarter. Improved costs results added ~ $74 million of EBIT for the quarter. 1 Q2 04 excludes $3 million of special items.
  • 7. Slide 6: TXU Energy’s Operational Metrics Improved For The Quarter … Call Answer Times PUC Complaints/100K Customers Q2 04 vs. Q2 05; seconds Q2 04 vs. Q2 05; number of 27 22 21 5% 56% 5% 56% 12 Q2 04 Q2 05 Q2 04 Q2 05 Time In IVR Retail Bad Debt Q2 04 vs. Q2 05; seconds Q2 04 vs. Q2 05; $ millions 20 99 21% 55% 21% 55% 78 9 Q2 04 Q2 05 Q2 04 Q2 05 Source: PUC complaint data via Regulatory Compliance Services; TXU Energy
  • 8. Slide 7: … As Commodity Prices Continue To Challenge Retail Economics Gas Prices: NYMEX vs. Embedded PTB Fuel Factor Q2 04 vs. Q2 05; $/MMBtu N. Texas Residential NYMEX 12 month PTB Q2 04 Q2 05 forward curve 8.50 Economics Average gas 8.00 8.61 price ($/MMBtu)1 7.50 Gas price 7.87 embedded in 7.00 PTB ($/MMBtu) 6.50 Headroom at 3% average gas 6.00 price2 Fuel Factor Adjustment Net margin3 (2)% 5.50 (FFA) to $7.87 5.00 Apr-04 Jul-04 Oct-04 Jan-05 Apr-05 Jul-05 1 NYMEX 12 month strip as of 08/01/05 closing. 2 Based on average customer usage of ~16,000 kWh/yr. Headroom defined as PTB rate – cost of energy (avg. NYMEX 12 mo. strip x 8.0 heat rate x assumed 25% - 28% for load shaping, congestion, line losses and other ancillary costs) - avg. wires cost (based on published TXU Electric Delivery Rates, excluding clawback). 3 Net margin includes impact of SG&A, bad debt, income taxes at 35% rate, revenue taxes of 1.8%. Source: NYMEX, PUC, TXU Energy estimates
  • 9. Slide 8: Sustaining The Profitability Of Competitive Offers Is Challenging In This Commodity Environment Campaign Economics1 - Illustrative 05; mixed measures Date June 1 July 1 Aug 1 Timing of campaign Gas Price ($/MMBtu) 7.04 7.74 8.61 alone can Heat Rate (MMBtu/MWh) 7.8 8.1 8.0 considerably Headroom2 (%) 18 10 3 change the outlook of the Discount (%) -7 -7 -7 opportunity3 Gross Margin (%) 11 3 -4 1 Based on average customer usage of ~16,000 kWh/yr. 2 Headroom defined as PTB rate less cost of energy (avg. NYMEX 12 month strip x heat rate x assumed 25% - 28% for load shaping, congestion, line losses and other ancillary costs) less average wires cost (based on published TXU Electric Delivery Rates, excluding clawback). 3 Example highlights commodity considerations. A complete opportunity evaluation would need to include additional campaign costs (customer incentives, cost of acquisition, bad debt, SG&A) and campaign risks (campaign performance, load forecasting, incremental price volatility, wires rates, early termination, and execution/operations). Source: NYMEX, PUC, TXU Energy estimates
  • 10. Slide 9: Customer Churn Is Driven In Part By Competitive Intensity And Bad Debt Management Higher customer loss rates driven by … are more than offset by customer mix collections and competitor activity … and bad debt improvements Customer Churn1 Retail Bad Debt Expense 1H 03-1H 05; percent 03-05E; $ millions 4.4 3.9 120 22% 41% 95 2.2 55-65 78% 54% 59% 46% 04 03 05E 1H03 1H05 1H04 Premise losses due to collections related activities Premise losses due to competitive activities Full-year retail bad debt is expected to be $30-40 million less than 2004. Full-year retail bad debt is expected to be $30-40 million less than 2004. At headroom levels of 10% (headroom at current forward curves is 3%), this is At headroom levels of 10% (headroom at current forward curves is 3%), this is economically equivalent to more than 10% customer churn.11 economically equivalent to more than 10% customer churn. 1 Native residential excluding drops to AREP.
  • 11. Slide 10: Applying The Risk Return Mindset Has Resulted In Significant Improvement In TXU’s Risk Profile Major Business Risks 03-05; $ billions and $ per share December 03 • Underwater gas hedge • Poor financial forecasting • Poor performance management • High fixed costs • Poor customer service • Underfunded capital programs October 04 • Weak governance • Uneconomic leases/contracts • Uneconomic leases/contracts • Litigation • Litigation • Unregulated pension costs • Unregulated pension costs • Above market OPEB • Above market OPEB • Substantial bad debt • Substantial bad debt June 05 • Legislative risk • Legislative risk • Single plant nuclear risk • Single plant nuclear risk • Single plant nuclear risk • Environmental risk • Environmental risk • Environmental risk • Gas price/heat rate risk • Gas price/heat rate risk • Gas price/heat rate risk 05E normalized FCF per share $2.52 $3.75 $7.00 – $7.45 Enterprise value $18.7 billion $27.8 billion $32.6 billion
  • 12. Slide 11: Electric Delivery Operational Earnings Improved Substantially Electric Delivery Segment - Operational Earnings Reconciliation Q2 04 to Q2 05; $ millions and $ per share Earnings Factor $ Millions $ Per Share 60 0.18 Q2 04 operational earnings Contribution margin (revenues) 46 0.14 Operating costs (1) - (25) (0.08) Depreciation and amortization SG&A 9 0.03 Franchise and revenue based taxes 3 0.01 Other income and deductions (3) (0.01) Net interest 3 0.01 Income taxes (6) (0.02) Effect of reduced shares - 0.09 Q2 05 operational earnings 86 0.35
  • 13. Slide 12: TXU Corp. Earnings Improved Substantially Reported Earnings Per Share Operational Earnings Per Share Q2 04 vs. Q2 05; $ per diluted share Q2 04 vs. Q2 05; $ per diluted share 1.39 1.57 208% 208% 0.51 (1.87) Q2 04 Q2 05 Q2 04 Q2 05 Reported Earnings Operational Earnings Q2 04 vs. Q2 05; $ millions Q2 04 vs. Q2 05; $ millions 375 381 127% 127% 168 (598) Q2 04 Q2 05 Q2 04 Q2 05
  • 14. Slide 13: TXU Corp. Operational Earnings Improved In Each Segment Consolidated – Operational Earnings Reconciliation Q2 04 to Q2 05; $millions and $ per share after tax Earnings Factor $ Millions $ Per Share 168 0.51 Q2 04 operational earnings Energy Holdings segment 197 0.58 Electric Delivery segment 26 0.08 (10) (0.03) Corporate expenses Effect of reduced shares - 0.43 Q2 05 operational earnings 381 1.57
  • 15. Slide 14: Energy Holdings Operational Earnings Improved Substantially Energy Holdings Segment - Operational Earnings Reconciliation Q2 04 to Q2 05; $ millions and $ per share Earnings Factor $ Millions $ Per Share 150 0.45 Q2 04 operational earnings Contribution margin 244 0.72 Operating costs 23 0.07 11 0.03 Depreciation and amortization SG&A 47 0.14 Franchise and revenue based taxes 3 0.01 Other income and deductions (12) (0.04) Net interest 3 0.01 Income taxes (122) (0.36) Effect of reduced shares - 0.40 Q2 05 operational earnings 347 1.43
  • 16. Slide 15: TXU Corp. Financial Flexibility Measures And Cash From Operations Continue To Improve Consolidated – Financial Flexibility Measures Twelve Months Ended 6/30/05 and 6/30/04; $ millions and ratios Financial Flexibility Measure 6/30/05 6/30/04 Change % Change EBITDA1 3,220 2,466 754 30.6 Cash interest expense 712 721 (9) (1.2) Debt 2 12,784 12,287 497 4.0 EBITDA/interest 4.5 3.4 1.1 32.4 Debt/EBITDA 4.0 5.0 (1.0) (20.0) Consolidated – Cash and Free Cash Flow YTD 05 and YTD 04; $ millions Cash Flow Factor YTD 05 YTD 04 Change % Change Cash provided by operating activities 594 487 107 22.0 Capital expenditures (507) (355) (152) (42.8) Nuclear fuel (26) (47) 21 44.7 Free cash flow 61 85 (24) (28.2) 1 Adjusted for special items as shown on Table 12. 2 Excludes transition bonds and debt-related restricted cash as shown on Tables 11 and 12.
  • 17. Slide 16: Forward Natural Gas Prices And Heat Rates Increased In The Second Quarter And Year-To-Date NYMEX NG Contract Prices1 ERCOT North Zone 7x24 Heat Rates2 12/31/04 to 8/01/05; $/MMBtu 12/31/04 to 8/01/05; MMBtu/MWh 8.30 8.50 Cal 06 Cal 06 Cal 07 Cal 07 8.00 8.10 MMBtu/MWh 7.50 $/MMBtu 7.90 7.00 6.50 7.70 6.00 5.50 7.50 12/04 2/05 4/05 6/05 8/053 12/04 2/05 4/05 6/05 8/053 Declining ERCOT reserve margins have caused market heat-rates to expand. This Declining ERCOT reserve margins have caused market heat-rates to expand. This expansion combined with increasing natural gas prices has driven aasignificant expansion combined with increasing natural gas prices has driven significant increase in ERCOT forward power prices. increase in ERCOT forward power prices. 1 NYMEX close prices for forward 12 month calendar strip as of dates indicated. 2 TXU forward price curve for 12 month calendar strip as of dates indicated. Curves are derived from OTC market-observed prices. 3 8/05 prices as of close of business 8/1/05.
  • 18. Slide 17: TXU’s Natural Gas Position Is Balanced In 05 But Becomes Long Over Time… 05 Nat Gas 06 Nat Gas 07 Nat Gas Position1,5 Position1 Position1 Million MMBtu Million MMBtu Million MMBtu Baseload production 480 490 480 Gas plants2 0 0 0 PPAs/tolls/other3 13 5 0 Total sources 493 495 480 Retail4 (488) (405-425) (350-365) Net position 5 70-90 115-130 TXU’s exposure to natural gas prices goes from long 5 million MMBtu in 2005 to TXU’s exposure to natural gas prices goes from long 5 million MMBtu in 2005 to long 115-130 million MMBtu in 2007 (in other words, a +/-$1/MMBtu shift in the long 115-130 million MMBtu in 2007 (in other words, a +/-$1/MMBtu shift in the 2007 natural gas price curve impacts EBITDA by +/-$115-$130 million). 2007 natural gas price curve impacts EBITDA by +/-$115-$130 million). 1 Estimate based on projected market heat rates, price-to-beat volumes net of churn rates, planned production levels, and current contract positions. 2 Since TXU gas plants run close to the margin (when market heat rate approx=plant heat rate) the net position is approximately 0. If gas plants are able to run at more positive spark spreads, they will make the gas equivalent position longer. 3 Other items include wholesale heat rate positions that do not create incremental natural gas price exposure. 4 Assumes no fuel factor adjustment. 5 05 numbers are representative of full year positions. 05 net positions show positions as of June 30, 2005.
  • 19. Slide 18: … As Does The Company’s Heat Rate Position 05 Heat Rate 06 Heat Rate 07 Heat Rate Position1,3 Position1 Position1 TWh TWh TWh Baseload production 60 62 60 Gas plants 8 8 10 PPAs/tolls/other 9 4 4 Total sources 77 74 74 Retail2 (61) (52-54) (44-46) Net underlying position 16 20-22 28-30 TXU’s exposure to ERCOT market heat rates grows from being long 16 TWh in TXU’s exposure to ERCOT market heat rates grows from being long 16 TWh in 2005 to being long 28-30 TWh in 2007. 2005 to being long 28-30 TWh in 2007. 1 Estimate based on projected price-to-beat volumes net of churn rates, planned production levels, and current contract positions. 2 Assumes no fuel factor adjustment. 3 05 numbers are representative of full year positions. 05 net positions show positions as of June 30, 2005.
  • 20. Slide 19: The Increases In Natural Gas Prices And Heat Rates Positively Impact TXU Estimated EBITDA Impact Relative to 2006 Guidance 06E; $ millions Gas price ($/MMBtu) Heat rate 7.711 8.572 4.00 6.00 8.00 (MMBtu/MWh) 9.0 (188) 27 210 242 303 As of 8.052 (267) (93) 57 82 132 August 1st, 2005 7.71 (297) (137) 0 23 69 7.5 (314) (162) (32) (10) 33 As of March 31st, 2005 Based on current curves/position estimates, the following thumbrules apply22: Based on current curves/position estimates, the following thumbrules apply: Gas price: +/- $1/MMBtu ~ +/- 80 million in EBITDA in 06 Gas price: +/- $1/MMBtu ~ +/- 80 million in EBITDA in 06 Heat rate: +/- 11MMBtu/MWh ~ +/- $180 million in EBITDA in 06 Heat rate: +/- MMBtu/MWh ~ +/- $180 million in EBITDA in 06 1 Based on forward curves as of March 31st, 2005. 2 Based on forward curves as of August 1st, 2005.
  • 21. Slide 20: TXU’s Financial Profile Has Significantly Improved Normalized OCF2 Operational EPS1 Normalized FCF3 03-05E; $ billions 03-05E; $ per share 03-05E; $ billions 1.7-1.8 2.6-2.7 6.25-6.45 2.0 1.0 1.5 2.82 0.7 77% 302% 150% 77% 302% 150% 1.58 03 04 05E 03 04 05E 03 04 05E ROIC1 EBITDA1/interest Total debt4/EBITDA1 03-05E; percent 03-05E; ratio 03-05E; percent 14.6 5.1 4.8-4.9 4.2 4.0 8.4 3.0-3.2 39% 62% 3.0 39% 161% 62% 161% 5.6 03 04 05E 03 04 05E 03 04 05E 1 Results are from continuing operations excluding special items. 2 2003 normalized operating cash flow (OCF) ($2.4B) excluding cash tax refund ($0.6B) and 2002 collections; 2004 normalized OCF ($1.8B) excluding special items (-$0.3B); 2005 normalized OCF excludes an estimated $125 million of special items. 3 Normalized free cash flow is defined as normalized operating cash flow less capital expenditures and nuclear fuel. 4 Total debt excludes transition bonds.
  • 22. Slide 21: Understanding TXU’s Short-Term Growth Outlook Component $ Per Share 05E guidance midpoint (4th quarter 04) 5.75 Expected growth 05E-06E (16%-20%) 0.90 – 1.15 06E guidance (4th quarter 04) 6.65 – 6.90 Higher natural gas and wholesale prices1 1.20 Pro forma 06E 7.85 – 8.10 Increased share count2 (0.10) Increased churn and demand elasticity (0.15) Contingency (0.25) Current 06E guidance3 7.35 - 7.60 Commodity movements 0.35 06E guidance at 8/1 commodity prices 7.70 - 7.95 Initial revised guidance based on Cal 06 natural gas price of $7.07/MMBtu Initial revised guidance based on Cal 06 natural gas price of $7.07/MMBtu Based on 8/1/05 Cal 06 gas price of $8.57/MMBtu, the new range would be $7.70 -$7.95 Based on 8/1/05 Cal 06 gas price of $8.57/MMBtu, the new range would be $7.70 -$7.95 1 Includes increased wholesale prices due to higher gas prices, and fuel factor adjustments to $7.87/MMBtu natural gas. 2 Includes change in dilution due to long-term compensation, increase in share price, other. 3 TXU plans to conduct a detailed review of the 06 business plan over the summer and provide an updated outlook in the fall.
  • 24. Appendix – Regulation G Reconciliations
  • 25. Table 1: TXU Corp. Operational Earnings Reconciliation Quarter Ended June 30, 2005 and 2004 $ millions and $ per share after tax Q2 05 Q2 05 Q2 04 Q2 04 Net income (loss) available for common 375 1.39 (598) (1.87) Discontinued operations 4 0.02 (330) (1.03) Extraordinary gain - - (16) (0.05) Buyback premium on EPMI - - 849 2.65 Preference stock dividends 4 0.02 5 0.02 Income (loss) from continuing operations 383 1.43 (90) (0.28) Effect of ASR true-up - 0.15 - - Effect of share dilution - - - 0.03 Preference stock dividends (4) (0.02) (5) (0.02) Special items 2 0.01 263 0.78 Operational earnings 381 1.57 168 0.51
  • 26. Table 2: TXU Corp. Operational Earnings Reconciliation Year-To-Date June 30, 2005 and 2004 $ millions and $ per share after tax YTD 05 YTD 05 YTD 04 YTD 04 Net income (loss) available for common 791 1.21 (425) (1.32) Discontinued operations (11) (0.05) (380) (1.18) Extraordinary gain - - (16) (0.05) Buyback premium on EPMI - - 849 2.64 Preference stock dividends 10 0.04 11 0.03 Income (loss) from continuing operations 790 1.20 39 0.12 Effect of ASR true-up - 2.05 - - Effect of share dilution/rounding - - - 0.04 Preference stock dividends (10) (0.04) (11) (0.03) Special items (152) (0.63) 288 0.80 Operational earnings 628 2.58 316 0.93
  • 27. Table 3: TXU Energy Holdings Operational Earnings Reconciliation Quarter Ended June 30, 2005 and 2004 $ millions and $ per share after tax Q2 05 Q2 05 Q2 04 Q2 04 Net income (loss) available for common 344 1.42 (46) (0.14) Discontinued operations 1 - 27 0.08 Income (loss) from continuing operations 345 1.42 (19) (0.06) Special items 2 0.01 169 0.50 Effect of share dilution/rounding - - - 0.01 Operational earnings 347 1.43 150 0.45
  • 28. Table 4: TXU Energy Holdings Operational Earnings Reconciliation Year-To-Date June 30, 2005 and 2004 $ millions and $ per share after tax YTD 05 YTD 05 YTD 04 YTD 04 Net income (loss) available for common 544 2.24 67 0.21 Discontinued operations 4 0.02 30 0.09 Income (loss) from continuing operations 548 2.26 97 0.30 Effect of ASR true-up/rounding - (0.01) - - Effect of share dilution/rounding - - 1 (0.02) Special items 4 0.02 180 0.50 Operational earnings 552 2.27 278 0.78
  • 29. Table 5: TXU Electric Delivery Operational Earnings Reconciliation Quarter Ended June 30, 2005 and 2004 $ millions and $ per share after tax Q2 05 Q2 05 Q2 04 Q2 04 Net income (loss) available for common 86 0.35 63 0.20 Extraordinary gain - - (16) (0.05) Income (loss) from continuing operations 86 0.35 47 0.15 Effect of share dilution/rounding - - - (0.01) Special items - - 13 0.04 Operational earnings 86 0.35 60 0.18
  • 30. Table 6: TXU Electric Delivery Operational Earnings Reconciliation Year-To-Date June 30, 2005 and 2004 $ millions and $ per share after tax YTD 05 YTD 05 YTD 04 YTD 04 Net income (loss) available for common 157 0.65 129 0.40 Extraordinary gain - - (16) (0.05) Income (loss) from continuing operations 157 0.65 113 0.35 Effect of share dilution/rounding - - - (0.04) Special items 1 - 13 0.04 Operational earnings 158 0.65 126 0.35
  • 31. Table 7: TXU Corp. Operational Earnings Reconciliation Twelve Months Ended December 31, 2004 and 2003 $ per share after tax 04 03 Net income (loss) available for common (1.29) 1.62 Discontinued operations (1.26) (0.20) Extraordinary gain (0.05) - Cum. effect of changes in accounting principles (0.03) 0.15 Premium on EPMI 2.83 - Preference stock dividends 0.07 0.06 Income from continuing operations 0.27 1.63 Preference stock dividends (0.07) (0.06) Effect of diluted shares calculation 0.04 0.01 Special items 2.58 - Operational earnings 2.82 1.58
  • 32. Table 8: TXU Energy Holdings SG&A Reconciliation Quarter Ended June 30, 2005 and 2004 $ millions and $ per share after tax Q2 05 Q2 04 Selling, general and administrative expenses 113 163 Special items - (3) Operational selling, general and administrative expenses 113 160
  • 33. Table 9: TXU Corp. Normalized Operating and Free Cash Flow Twelve Months Ended December 31, 2004 and 2003 $ millions 04 03 Cash provided by operating activities 1,758 2,413 Special items 284 - 2003 tax refund - (601) 2002 collections in 2003 - (337) Normalized operating cash flow 2,042 1,475 Capital expenditures (912) (721) Nuclear fuel (87) (44) Normalized free cash flow 1,043 710
  • 34. Table 10: TXU Corp. Return On Average Invested Capital Calculation Twelve Months Ended December 31, 2004 and 2003 $ millions unless otherwise noted 04 03 Ref Net income 485 582 After-tax interest expense and related charges net of interest income 434 486 Total return (based on net income) 919 1,068 A Operational earnings 887 544 Preference stock dividends 22 22 After-tax interest expense and related charges net of interest income(1) 434 486 Total return (based on operational earnings) 1,343 1,052 B Average total capitalization 16,019 18,831 C Return on average invested capital–based on net income - % (A/C) 5.7 5.7 Return on average invested capital–based on operational earnings - % (B/C) 8.4 5.6 ___________ (1)After-tax interest expense and related charges net of interest income Interest expense 695 784 Interest income (28) (36) Net 667 748 Tax at 35% 233 262 Net of tax 434 486
  • 35. Table 11: TXU Corp. Total Debt Years Ended June 30, 2005, 2004 and December 31, 2004, 2003 $ millions 6/30/05 12/31/04 6/30/04 12/31/03 Debt Notes payable 1,320 210 2,675 - Long-term debt due currently 1,313 229 534 678 Long-term debt held by sub Trusts - - 309 546 All other long-term debt, less due currently 11,325 12,412 10,463 10,608 Preferred securities of subs 38 38 113 759 Total debt 13,996 12,889 14,094 12,591
  • 36. Table 12: TXU Corp. Interest and Debt Coverage Ratios Twelve Months Ended June 30, 2005, 2004 and December 31, 2004, 2003 $ millions unless otherwise noted 6/30/05 12/31/04 6/30/04 12/31/03 Ref Income from continuing operations before taxes and extraordinary items 1,124 123 493 818 Interest expense and related charges 721 695 739 784 Interest income (41) (28) (27) (36) Depreciation and amortization 769 760 740 724 EBITDA 2,573 1,550 1,945 2,290 Special Items 647 1,190 521 - EBITDA (excluding special items) 3,220 2,740 2,466 2,290 A Interest expense and related charges 721 695 739 784 Amortization of discount and reacquired debt expense (25) (27) (29) (31) Capitalized interest 16 12 11 12 Cash interest expense 712 680 721 765 B Total debt 13,996 12,889 14,094 12,591 C Transition bonds (1,212) (1,258) (1,282) (500) Debt-related restricted cash - - (525) (525) Total debt less transition bonds and debt-related restricted cash 12,784 11,631 12,287 11,566 D Cash provided by operating activities 1,865 1,758 1,662 2,413 E Reconciling adjustments from cash flow statement 1,034 1,677 1,250 1,847 Income from continuing operations 831 81 412 566 EBITDA/interest – ratio (A/B) 4.5 4.0 3.4 3.0 Debt/EBITDA – ratio (D/A) 4.0 4.2 5.0 5.1 Cash provided by operating activities/cash interest expense – ratio (E/B) 3.6 2.6 3.3 3.2 Total debt/cash flow from operating activities – ratio (C/E) 7.5 7.3 8.5 5.2