GPU INC /PA/
U-1/A, 2000-02-18
ELECTRIC SERVICES
Previous: GENERAL MOTORS CORP, 8-K, 2000-02-18
Next: GPU INC /PA/, U-1, 2000-02-18




                                                              Amendment No. 1 to
                                                             SEC File No.70-9593


                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM U-l

                                   DECLARATION

                                      UNDER

             THE PUBLIC UTILITY HOLDING COMPANY ACT OF 1935 ("Act")


                     METROPOLITAN EDISON COMPANY ("Met-Ed")
                    PENNSYLVANIA ELECTRIC COMPANY ("Penelec")
                              2800 Pottsville Pike
                           Reading, Pennsylvania 19640

                  (Names of companies filing this statement and
                     address of principal executive office)

                                GPU, INC. ("GPU")
                  -----------------------------------------
          (Name of top registered holding company parent of applicants)

T. G. Howson, Vice President and             Douglas E. Davidson, Esq.
  Treasurer                                  Berlack, Israels & Liberman LLP
S. L. Guibord, Secretary                     120 West 45th Street
GPU Service, Inc.                            New York, New York 10036
300 Madison Avenue
Morristown, New Jersey 07962                 W. Edwin Ogden, Esq.
                                             Ryan, Russell, Ogden & Seltzer LLP
S. L. Guibord, Secretary                     1100 Berkshire Boulevard
Metropolitan Edison Company                  P.O. Box 6219
Pennsylvania Electric Company                Reading, Pennsylvania 19601-0219
2800 Pottsville Pike
Reading, Pennsylvania 19640


        ----------------------------------------------------------------
                   (Names and addresses of agents for service)






<PAGE>


         Met-Ed and Penelec hereby amend their Declaration on Form U-1, docketed
in SEC File No. 70-9593, in its entirety as follows:

            Item 1.  Description of Proposed Transactions.
                     ------------------------------------

         A. Met-Ed and Penelec (collectively,  the "Pennsylvania  Subsidiaries")
are wholly owned public utility  subsidiaries of GPU. Subject to the limitations
set forth in  Paragraph  C,  below,  the  Pennsylvania  Subsidiaries  propose to
declare and pay dividends out of their capital and unearned surplus from time to
time  commencing  with the  effectiveness  of the  authorization  herein  sought
through December 31, 2001.

         Rule 46 under the Act  prohibits  subsidiaries  of  registered  holding
companies from declaring or paying  dividends out of capital or unearned surplus
except as the Commission may otherwise  authorize.  At December 31, 1999, Met-Ed
and Penelec had consolidated stockholders equity as follows:

                                               Met-Ed                  Penelec
                                               ------                  -------
Capital Stock                              $ 66,273,400           $ 105,811,920
Paid in Capital                              400,200,00             285,487,454
Retained Earnings                            13,580,727              59,264,607
Accumulated Other                            21,362,773              10,618,251
Comprehensive Income

         Accordingly,  as of December  31,  1999,  Rule 46 would have  permitted
Met-Ed and Penelec to declare and pay dividends of approximately $14 million and
$59 million, respectively.

         B. In November  1997,  GPU announced that it would begin the process of
divesting its fossil fuel and hydroelectric  generating  assets. In 1998, Jersey
Central  Power & Light  Company  ("JCP&L"),  Met-Ed and  Penelec  agreed to sell
substantially  all of  their  fossil  and  hydroelectric  assets  for a total of
approximately $2.6 billion.  The sales of Penelec's  ownership  interests in the
Homer City and Seneca  Stations - totaling  about $950 million -- were completed
in March 1999 and July 1999, respectively, and the sales of substantially all of
the remaining fossil and hydroelectric assets closed in November 1999.

         These generation asset sales followed  Pennsylvania's  enactment of the
Consumer  Choice Act in December  1996  providing for the  restructuring  of all
Pennsylvania   electric  utilities.   After  extended   proceedings  before  the
Pennsylvania  Public  Utility  Commission  ("PaPUC")  in the  fall of  1998  the
Pennsylvania Subsidiaries entered into settlement agreements with parties to the
restructuring  proceedings and the PaPUC issued  Restructuring Orders in October
1998.   The   Restructuring    Orders,    among   other   things,    established
"administratively  determined" stranded costs for the Pennsylvania  Subsidiaries
generating assets and provided that these costs would be offset by any after tax
gain received from the generation sales. The balance of the stranded

                                        2


<PAGE>


costs,  if  any,  would  be  recovered  from  customers  through  a  Competitive
Transition  Charge.  Met-Ed's after tax stranded costs total  approximately $625
million and Penelec's after tax stranded costs total approximately $740 million.
The  amount of the after  tax gain  from the sale of  fossil  and  hydroelectric
generation  assets is  currently  estimated  at  approximately  $195 million for
Met-Ed  and  $520  million  for  Penelec.  Because  the  after  tax  gain on the
generation  divestiture  will  ultimately  be  applied  to  reduce a  regulatory
liability, it will have no effect on the Pennsylvania  Subsidiaries' net income,
resulting in no increase in the Pennsylvania Subsidiaries' retained earnings.

         As a result of the  generation  sale,  the  Pennsylvania  Subsidiaries'
intend to return to GPU the "equity  capital  component"  associated  with these
generation  assets and recovered  stranded costs.  However,  in the past, it had
been the practice of GPU's subsidiaries to pay out in dividends  essentially all
of their  retained  earnings  on a  quarterly  basis.  GPU would  then make cash
capital contributions to its subsidiaries as and to the extent needed to support
their  construction  programs  and  capital  structures.  As a  result  of  this
practice,  the  Pennsylvania  Subsidiaries  have not  built  up any  significant
retained  earnings  "cushion"  from  which they are able to return  this  equity
capital component to GPU.

         Consequently,  the Pennsylvania  Subsidiaries' equity capital component
(approximately 50%) supporting both their generation asset investment being sold
and their  stranded  costs  cannot be returned  to GPU, as the equity  investor,
without essentially  eliminating all of the Pennsylvania  Subsidiaries' retained
earnings.(1)  The debt  component  associated  with these  assets will have been
retired through the redemption or repurchase of outstanding first mortgage bonds
at the respective  company.  The elimination of retained earnings is detrimental
to the ability of the companies to declare and pay dividends to GPU.

            Met-Ed and  Penelec  are each  incorporated  under the  Pennsylvania
Business  Corporation Law ("BCL")(15 Pa. C.S.  section 101 et seq.). In general,
the BCL permits the payment of  dividends  by a  corporation  if,  after  giving
effect to the dividend payment,  (a) the corporation is able to pay its debts as
they become due in the usual course of business, and (b) the corporation's total
assets are not less than its total liabilities.

- ---------------
1        The capital  supporting JCP&L's generation assets is approximately $210
         million,  which  amount  consists  of an  equity  investment  by GPU of
         approximately  $105 million and the issuance of first mortgage bonds by
         JCP&L in the amount of approximately $105 million. After the generation
         sale, JCP&L will have  approximately  $750 million in retained earnings
         available from which it could declare and pay dividends.  Consequently,
         JCP&L is not seeking the authorization  requested herein for Met-Ed and
         Penelec.
                                        3


<PAGE>


BCL  section  1551.   Accordingly,   the  BCL  does  not  restrict  Pennsylvania
corporations to paying dividends only from retained earnings. As of December 31,
1999,  therefore,  Pennsylvania  law would have permitted  Met-Ed and Penelec to
declare and pay  dividends  of  approximately  $501  million  and $461  million,
respectively.  Under their  existing first  mortgage bond  indentures,  however,
Met-Ed and Penelec are required to maintain  retained  earnings of not less than
$3.4 million and $10.1 million, respectively.

            C. As noted above, under covenants contained in their first mortgage
bond indentures,  Met-Ed and Penelec must maintain retained earnings of at least
$3.4  million  and $10.1  million  respectively.  Met-Ed and  Penelec  would not
declare and pay dividends from their capital or unearned  surplus until they had
first paid dividends from their retained  earnings down to the amounts permitted
by their respective first mortgage bond indentures. In addition, without further
Commission  authorization,  neither  Met-Ed  nor  Penelec  would  declare or pay
dividends  from their  capital or unearned  surplus if, in its  reasonable  good
faith judgment at the time after giving effect to such  declaration and payment,
either (1) its common equity ratio or (2) GPU's consolidated common equity ratio
as of the end of the fiscal quarter during which such declaration and payment is
made is  expected  to be less than 30%.  Finally,  all such  dividends  would be
declared and paid only in compliance with applicable Pennsylvania law.

         D.  GPU  intends  to  maintain  for  the   Pennsylvania   Subsidiaries'
capitalization ratios that approximate the current target ranges of 51% debt; 8%
preferred  securities and 41% common equity and future dividend  payments by the
Pennsylvania Subsidiaries would be consistent with maintaining these targets.

         E.       Rule 54 Analysis

         The  proposed   transactions  (the   "Transactions")   contemplate  the
declaration and payment of dividends by the Pennsylvania Subsidiaries and do not
relate to exempt  wholesale  generators  ("EWGs") and foreign utility  companies
("FUCOs").  Accordingly, the Transactions are subject to Rule 54, which provides
that, in determining whether to approve an application or declaration which does
not relate to any EWG or FUCO, the  Commission  shall not consider the effect of
the  capitalization or earnings of any such EWG or FUCO which is a subsidiary of
a registered holding company if the requirements of Rule 53 (a), (b) and (c) are
satisfied.

                  (a) As described  below,  GPU meets all of the  conditions  of
Rule 53,  except for Rule  53(a)(1).  By Order dated  November 5, 1997 (HCAR No.
35-26773) (the "November 5 Order"), the Commission authorized GPU to increase to
100% of its "average consolidated retained earnings," as defined in Rule 53, the
aggregate amount which it may invest in EWGs and FUCOs.

                                        4


<PAGE>


At  December  31,  1999,  GPU's  average  consolidated   retained  earnings  was
approximately  $2.416 billion and GPU's  aggregate  investment in EWGs and FUCOs
was approximately $2.172 billion.  Accordingly,  under the November 5 Order, GPU
may invest up to an additional $244 million in FUCOs as of December 31, 1999.

                           (i) GPU  maintains  books  and  records  to  identify
                  investments  in, and earnings from, each EWG and FUCO in which
                  it directly or indirectly holds an interest.

                               (A) For each United  States EWG in which GPU
                  directly or indirectly holds an interest:

                                   (1)  the books and records for such EWG will
                                        be kept in  conformity  with United
                                        States generally accepted accounting
                                        principles ("GAAP");

                                   (2)  the financial statements will be
                                        prepared in accordance with GAAP; and

                                   (3)  GPU  directly  or  through  its
                                        subsidiaries   undertakes   to  provide
                                        the Commission access to such books and
                                        records and financial  statements as
                                        the Commission may request.

                               (B) For each FUCO or foreign  EWG which is a
                  majority owned subsidiary of GPU:

                                   (1)  the books and records for such
                                        subsidiary will be kept in accordance
                                        with GAAP;

                                   (2)  the financial  statements for such
                                        subsidiary will be prepared in
                                        accordance with GAAP; and

                                   (3)  GPU  directly  or  through  its
                                        subsidiaries   undertakes   to  provide
                                        the Commission  access to such books and
                                        records and financial statements,  or
                                        copies thereof in English, as the
                                        Commission may request.

                               (C) For each  FUCO or  foreign  EWG in which
                  GPU owns 50% or less of the voting securities, GPU directly or
                  through its  subsidiaries  will proceed in good faith,  to the
                  extent reasonable under the circumstances, to cause

                                   (1)  such entity to maintain books and
                                        records in accordance with GAAP;

                                        5


<PAGE>


                                   (2)  the  financial  statements of such
                                        entity to be prepared in accordance with
                                        GAAP; and

                                   (3)  access by the Commission to such
                                        books and records and  financial
                                        statements (or  copies   thereof)  in
                                        English  as  the Commission  may request
                                        and, in any event, GPU will provide the
                                        Commission  on request copies  of  such
                                        materials   as  are  made available  to
                                        GPU and its  subsidiaries.  If
                                        and to the extent that such entity's
                                        books, records  or  financial statements
                                        are not maintained  in  accordance  with
                                        GAAP, GPU will,   upon  request  of  the
                                        Commission, describe  and  quantify each
                                        material variation  therefrom  as and to
                                        the  extent required by subparagraphs
                                        (a) (2) (iii) (A) and (a) (2) (iii) (B)
                                        of Rule 53.

                          (ii) No more than 2% of GPU's domestic public utility
                  subsidiary  employees  will render any  services,  directly or
                  indirectly,  to any EWG and  FUCO in  which  GPU  directly  or
                  indirectly holds an interest.

                        (iii)  Copies  of this  Declaration  on Form  U-1 are
                  being provided to the New Jersey Board of Public Utilities and
                  the Pennsylvania Public Utility Commission,  the only federal,
                  state or local regulatory  agencies having  jurisdiction  over
                  the retail rates of GPU's electric utility subsidiaries.(2) In
                  addition,  GPU will submit to each such  commission  copies of
                  any  amendments  to this  Declaration  and a copy of Item 9 of
                  GPU's Form U5S and Exhibits H and I thereof  (commencing  with
                  the Form U5S to be filed  for the  calendar  year in which the
                  authorization herein requested is granted).

                          (iv) None of the  provisions of paragraph (b) of Rule
                  53  render  paragraph  (a) of that  Rule  unavailable  for the
                  proposed transactions.

                               (A) Neither GPU nor any  subsidiary  of GPU
                  having  a  book  value  exceeding  10% of  GPU's  consolidated
                  retained earnings is the subject of any pending  bankruptcy or
                  similar proceeding.


- ---------------
2        Penelec  is also  subject  to retail  rate  regulation  by the New York
         Public   Service   Commission   with  respect  to  retail   service  to
         approximately  3,700  customers in Waverly,  New York served by Waverly
         Electric  Power  &  Light  Company,  a  Penelec   subsidiary.   Waverly
         Electric's  revenues  are  immaterial,  accounting  for less than 1% of
         Penelec's total operating revenues.

                                        6


<PAGE>


                               (B) GPU's  average  consolidated   retained
                  earnings   for  the  four  most   recent   quarterly   periods
                  (approximately  $2.416  billion)  represented  an  increase of
                  approximately  $49 million (or  approximately  2%) compared to
                  the average  consolidated  retained  earnings for the previous
                  four quarterly periods (approximately $2.367 billion).

                               (C) GPU did not incur operating  losses from
                  direct or  indirect  investments  in EWGs and FUCOs in 1999 in
                  excess of 5% of GPU's December 31, 1999 consolidated  retained
                  earnings.

         As described above, GPU meets all the conditions of Rule 53(a),  except
for clause (1).  With respect to clause (1), the  Commission  determined  in the
November 5 Order that GPU's  financing  of  investments  in EWGs and FUCOs in an
amount  greater  than 50% of GPU's  average  consolidated  retained  earnings as
otherwise  permitted  by Rule  53(a)(1)  would not have  either  of the  adverse
effects set forth in Rule 53(c).

         Moreover,  even if the effect of the  capitalization  and  earnings  of
subsidiary EWGs and FUCOs were considered,  there is no basis for the Commission
to withhold or deny approval for the transactions  proposed in this Declaration.
The  Transactions  would not, by themselves,  or even  considered in conjunction
with the effect of the  capitalization and earnings of GPU's subsidiary EWGs and
FUCOs,  have a material  adverse  effect on the  financial  integrity of the GPU
system,  or an  adverse  impact  on GPU's  public  utility  subsidiaries,  their
customers,  or the ability of State  commissions  to protect such public utility
customers.

         The November 5 Order was  predicated,  in part,  upon the assessment of
GPU's overall financial condition which took into account,  among other factors,
GPU's  consolidated  capitalization  ratio and the recent  growth trend in GPU's
retained  earnings.  As of June 30, 1997, the most recent  quarterly  period for
which  financial  statement  information  was evaluated in the November 5 Order,
GPU's consolidated  capitalization  consisted of 49.2% equity and 50.8% debt. As
stated in the  November 5 Order,  GPU's June 30, 1997 pro forma  capitalization,
reflecting  the November 6, 1997  acquisition  of PowerNet  Victoria,  was 39.3%
equity and 61.7% debt.

         At December 31, 1999,  GPU's common equity and debt  represented  30.2%
and 66.2%,  respectively.  As set forth in  Exhibit H hereto,  GPU  expects  its
common equity ratio to increase during 2000 to approximately 35% of consolidated
capitalization,  principally  as a result of the  planned  sale of certain  FUCO
investments.  Thus,  since the date of the  November 5 Order,  there has been no
material adverse change in GPU's consolidated


                                        7


<PAGE>


capitalization  ratio,  which  remains  within  acceptable  ranges and limits as
evidenced by the credit ratings of GPU's electric utility subsidiaries.(3)

         GPU's consolidated retained earnings grew on average approximately 6.5%
per year from 1994 through 1999.  Earnings  attributable to GPU's investments in
EWGs and FUCOs have contributed positively to consolidated earnings.

         Accordingly, since the date of the November 5 Order, the capitalization
and earnings  attributable  to GPU's  investments in EWGs and FUCOs have not had
any adverse impact on GPU's financial integrity.

         Reference  is made to  Exhibit H which sets  forth  GPU's  consolidated
capitalization  at December 31, 1999 and after giving effect to the transactions
proposed herein.  As set forth in such exhibit,  the proposed  transactions will
not have a material impact on GPU's capitalization or earnings.

         Item 2.   Fees, Commissions and Expenses.
                   ------------------------------

         The estimated fees,  commissions and expenses to be incurred by the GPU
Energy Companies in connection with the proposed  transactions  will be filed by
amendment.

         Item 3.  Applicable Statutory Provisions.
                  -------------------------------

         The GPU Energy  Companies  believe that Section 12 of the Act and Rules
46 and 54 are applicable to the transactions proposed herein.

         Item 4.  Regulatory Approval.
                  -------------------

         No  Federal  or State  Commission,  other  than  your  Commission,  has
jurisdiction with respect to the proposed transactions.

         Item 5.  Procedure.
                  ---------

         It is requested that the Commission  issue an order with respect to the
transactions proposed herein at the earliest practicable date but, in any event,
not later than March 17, 2000. It is further  requested  that (i) there not be a
recommended decision by an Administrative Law Judge or other responsible officer
of the Commission,  (ii) the Office of Public Utility Regulation be permitted to
assist in the preparation of


- ---------------
3        The first  mortgage  bonds of JCP&L,  Met-Ed and Penelec are rated A+
         by Standard & Poors  Corporation,  and Baa1,  A3 and A2, respectively,
         by Moody's Investors Service, Inc.

                                        8


<PAGE>


the  Commission's  decision,  and (iii) there be no waiting  period  between the
issuance  of the  Commission's  order  and the  date on  which  it is to  become
effective.

         Item 6.  Exhibits And Financial Statements.
                  ---------------------------------

Exhibits:

         a)       A        -        Not applicable
                  B        -        Not applicable
                  C        -        Not applicable
                  D        -        Not applicable
                  E        -        Not applicable
                  F(1)(a) - Opinion of Berlack,  Israels & Liberman LLP -- to be
filed by amendment.

                  F(2)(a)    -    Opinion of Ryan, Russell, Ogden & Seltzer LLP
                                  -- to be filed by amendment.

                  G          -    Financial Data Schedules -- to be filed by
                                  amendment.

                  H          -    Actual and Pro Forma Capitalization and
                                  Capitalization Ratios as at December 31, 1999.

                  I          -    Form of public notice - previously filed.

         b)                Financial Statements:

                  1-A        -    GPU  and   Subsidiary   Companies
                                  Consolidated Balance Sheets,  actual
                                  and pro forma,  as at  December  31,
                                  1999, and Consolidated  Statement of
                                  Income and Retained Earnings, actual
                                  and pro forma, for the twelve months
                                  December 31, 1999; pro forma journal
                                  entries -- to be filed by amendment.

                  1-B        -    GPU  (Corporate)  Balance  Sheets,
                                  actual and pro forma, as at December
                                  31,  1999 and  Statements  of Income
                                  and  Retained  Earnings,  actual and
                                  pro  forma,  for the  twelve  months
                                  ended  December 31, 1999;  pro forma
                                  journal  entries  -- to be  filed by
                                  amendment.

                                        9


<PAGE>


                  l-C        -    Met-Ed   Consolidated    Balance
                                  Sheets,  actual and pro forma, as at
                                  December 31, 1999, and  Consolidated
                                  Statements  of Income  and  Retained
                                  Earnings,  actual and pro forma, for
                                  the twelve months ended December 31,
                                  1999;  pro forma journal  entries --
                                  to be filed by amendment.

                  l-D        -    Penelec   Consolidated   Balance
                                  Sheets,  actual and pro forma, as at
                                  December 31, 1999, and  Consolidated
                                  Statements  of Income  and  Retained
                                  Earnings,  actual and pro forma, for
                                  the twelve months ended December 31,
                                  1999;  pro forma journal  entries --
                                  to be filed by amendment.

                  2          -    Reference is made to the financial statements
                                  included in 1 above.

                  3          -    None.

                  4          -    None, except as set forth in the Notes to the
                                  Financial Statements.


         Item 7.   Information as to Environmental Effects.
                   ----------------------------------------

                  (a) The  proposed  transactions  will be  carried  out for the
purpose of financing the  Pennsylvania  Subsidiaries'  business  activities.  As
such, the issuance of an order by your  Commission with respect thereto is not a
major  Federal  action   significantly   affecting  the  quality  of  the  human
environment.

                  (b)  No  Federal  agency  has  prepared  or  is  preparing  an
environmental  impact statement with respect to the proposed  transactions which
are the subject hereof.








                                       10


<PAGE>



                                    SIGNATURE

                  PURSUANT TO THE  REQUIREMENTS  OF THE PUBLIC  UTILITY  HOLDING
COMPANY ACT OF 1935, THE  UNDERSIGNED  COMPANIES HAVE DULY CAUSED THIS STATEMENT
TO BE SIGNED ON THEIR BEHALF BY THE UNDERSIGNED THEREUNTO DULY AUTHORIZED.



                               METROPOLITAN EDISON COMPANY
                               PENNSYLVANIA ELECTRIC COMPANY



                                          By: /s/ T. G. Howson
                                             -----------------
                                                T. G. Howson,
                                                Vice President and Treasurer



Date:  February 18, 2000



                                       11



                          EXHIBIT TO BE FILED BY EDGAR



Exhibit:



                  H - Actual  and Pro Forma  Capitalization  and  Capitalization
                      Ratios as at December 31, 1999.














                                                                       Exhibit H
                                                                     Page 1 of 2
<TABLE>

GPU, INC. CONSOLIDATED
ACTUAL AND PRO FORMA CAPITALIZATION
(IN THOUSANDS)
<CAPTION>

         The actual and pro forma capitalization of GPU, Inc. and Subsidiary
Companies at December 31, 1999 is as follows:

                                                                          Actual                         Pro Forma(1)
                                                                    ---------------                    ---------------
                                                              Amount               %             Amount               %
                                                              ------              ---            ------              ---
<S>                                                       <C>                <C>             <C>                   <C>
Long-term debt                                            $ 6,420,910          56.0%         $5,365,228             56.5%
Notes payable                                               1,171,869          10.2%            385,832              4.0%
Trust preferred securities                                    200,000           1.7%            200,000              2.1%
Subsidiary-obligated mantadorily
  Redeemable preferred securities                             125,000           1.1%            125,000              1.3%
Preferred stock                                                96,649           0.8%             96,649              1.0%
Common equity                                               3,464,953          30.2%          3,339,953             35.1%
                                                           ----------         -----           ---------            -----

         Total                                            $11,479,381         100.0%         $9,502,662            100.0%
                                                           ==========         =====           =========            =====

(1)      Reflects the following adjustments:

      (a)     The sale in April 2000 of GPU Powernet and GPU Gasnet for their book value of $2,389 million (which amount includes
              the related acquisition and other debt).

      (b)     GPU acquisition of MYR Group Inc., for $225 million in cash for which authorization is being sought in SEC File No.
              70-9599.

      (c)     The issuance through a JCP&L affiliate of asset securitization bonds for $587 million in the third quarter of 2000.

      (d)     GPU common stock repurchases of up to $125 million from time to time as subject to favorable market conditions
              following the sale of the Australian assets.

</TABLE>






<PAGE>


                                                                       Exhibit H
                                                                     Page 2 of 2
<TABLE>

GPU ENERGY SUBSIDIARIES
ACTUAL AND PRO FORMA CAPITALIZATION
(IN THOUSANDS)
<CAPTION>

         The actual and pro forma  capitalization  of JCP&L,  Met-Ed and Penelec
Companies at December 31, 1999 is as follows:

JCP&L
                                                                            Actual                             Pro Forma(1)
                                                                        ---------------                    ---------------
Capitalization                                                    Amount               %             Amount               %
- --------------                                                    ------              ---            ------              ---
<S>                                                            <C>                <C>            <C>                  <C>
Long-term debt                                                 $1,173,773           42.2%         $1,561,773            52.6%
Notes payable                                                       -                0.0%              -                 0.0%
Trust preferred securities                                          -                0.0%              -                 0.0%
Subsidiary-obligated mantadorily
  redeemable preferred securities                                 125,000            4.5%            125,000             4.2%
Preferred stock                                                    96,649            3.5%             96,649             3.3%
Common equity                                                   1,385,367           49.8%          1,185,367            39.9%
                                                                ---------          -----           ---------           -----

         Total                                                 $2,780,789          100.0%         $2,968,789           100.0%
                                                                =========          =====           =========           =====

(1)    Includes the Asset Securitization Issuance of $587 million less a paydown on debt of $199 million.


Met-Ed
                                                                       Actual          Pro Forma(2)
                                                                  ---------------     ---------------
Capitalization                                                    Amount               %            Amount                %
- --------------                                                    ------              ---           ------               ---
<S>                                                            <C>                <C>            <C>                  <C>
Long-term debt                                                 $  546,908           47.6%         $  596,908            52.0%
Notes payable                                                       -                0.0%            105,000             9.1%
Trust preferred securities                                        100,000            8.7%            100,000             8.7%
Subsidiary-obligated mantadorily
  redeemable preferred securities                                   -                0.0%              -                 0.0%
Preferred stock                                                     -                0.0%              -                 0.0%
Common equity                                                     501,417           43.7%            346,417            30.2%
                                                                ---------          -----           ---------           -----

         Total                                                 $1,148,325          100.0%         $1,148,325           100.0%
                                                                =========          =====           =========           =====

(2)      Assumes additional dividends of $155 million.


Penelec
                                                                    Actual           Pro Forma(3)
                                                               ---------------      ---------------
Capitalization                                                 Amount  %            Amount           %
- --------------                                                 ------ ---           ------          ---
<S>                                                            <C>                <C>            <C>                  <C>
Long-term debt                                             $  424,654             40.9%        $  474,654              45.7%
Notes payable                                                  53,600              5.2%           148,600              14.3%
Trust preferred securities                                    100,000              9.6%           100,000               9.6%
Subsidiary-obligated mantadorily
  redeemable preferred securities                               -                  0.0%             -                   0.0%
Preferred stock                                                 -                  0.0%             -                   0.0%
Common equity                                                 461,182             44.4%           316,182              30.4%
                                                            ---------            -----          ---------             -----

         Total                                             $1,039,436            100.0%        $1,039,436             100.0%
                                                            =========            =====          =========             =====

(3)      Assumes additional dividends of $145 million.

</TABLE>



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission