


|
Year
|
Pre-Tax
Net Transformation Expense Benefits (in $MM)
|
|
|
Projections
as of 4/4/07
|
Actual
/ On-going Transformation
performance projections as of 12/21/07 |
|
|
2007
|
$(117)
to $(40)
|
$0
to $5
|
|
2008
|
$(26)
to $69
|
$0
to $80
|
|
2009
|
$146
to $233
|
$100
to $160
|
|
2010
|
$176
to $264
|
$100
to $160
|
|
2011
|
$187
to $278
|
$100
to $160
|

|
Year
|
Net
Transformation Capital Benefits (in $MM)
|
|
|
Projections
as of 4/4/07
|
Actual
/ On-going Transformation
performance projections as of 12/21/07 |
|
|
2007
|
$(128)
to $(21)
|
$(10)
to $0
|
|
2008
|
$(15)
to $130
|
$110
to $180
|
|
2009
|
$153
to $276
|
$150
to $225
|
|
2010
|
$172
to $297
|
$150
to $225
|
|
2011
|
$185
to $313
|
$150
to $225
|

|
|
Cumulative
2008
-
2011
|
|
Pre-tax
difference in Transformation expense benefits
|
$(185)
- $(285)
|
|
Pre-tax
difference in income impact of capital benefits
|
$
0 -
$ (40)
|
|
Total
|
$(185)
- $(325)
|




|
2007
Guidance:
|
Upper
half of $2.70-$2.80 per share range
|
|
2008
Guidance:
|
$2.90-$3.00
per share range
|
|
2009
Guidance:
|
$3.15-$3.25
per share range
|

|
2009
|
• Authorized
weighted average return on equity of 11.45%
• Average
rate base of $20.8 billion
• Meet
targeted CEE savings
• Realize
targeted transformation benefits
|
|
2008-2011
|
• Authorized
weighted average return on equity of 11.45%
• Average
rate base of at least $24.1 billion by 2011
• Meet
targeted CEE savings
• Realize
targeted transformation benefits
• Fund
incremental capital expenditures with Utility debt and
equity consistent with authorized capital structure • Convert
Holding Company debt in 2010
• Settle
all bankruptcy generator claims
|


|
EPS
on an Earnings from Operations Basis
|
$2.57
|
|
Items
Impacting Comparability:
|
|
|
Scheduling
Coordinator Cost Recovery
Environmental
Remediation Liability
Recovery
of Interest on PX Liability
Severance
Costs
|
0.21
(0.05)
0.08
(0.05)
|
|
EPS
on a GAAP Basis
|
$2.76
|

|
2007
|
||
|
Low
|
High
|
|
|
EPS
Guidance on an Earnings from Operations Basis*
Estimated
Items Impacting Comparability
EPS
Guidance on a GAAP Basis
|
$2.70
0.00
$2.70
|
$2.80
0.00
$2.80
|
|
2008
|
||
|
Low
|
High
|
|
|
EPS
Guidance on an Earnings from Operations Basis*
Estimated
Items Impacting Comparability
EPS
Guidance on a GAAP Basis
|
$2.90
0.00
$2.90
|
$3.00
0.00
$3.00
|
|
*
Earnings per share from operations is a non-GAAP measure. This
non-GAAP measure is used because it allows
investors to compare the core underlying financial performance from one period to another, exclusive of items that do not reflect the normal course of operations. |
||

|
2009
|
||
|
Low
|
High
|
|
|
EPS
Guidance on an Earnings from Operations Basis*
Estimated
Items Impacting Comparability
EPS
Guidance on a GAAP Basis
|
$3.15
0.00
$3.15
|
$3.25
0.00
$3.25
|
|
*
Earnings per share from operations is a non-GAAP measure. This
non-GAAP measure is used because it allows
investors to compare the core underlying financial performance from one period to another, exclusive of items that do not reflect the normal course of operations. |
||