SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549





                                    FORM 10-Q



(Mark One)

/X/   Quarterly  Report  Pursuant to  Section 13  or  15(d)  of  the  Securities
      Exchange Act of 1934

For the quarterly period ended MARCH 31, 2004

                                       or

/ /   Transition  Report  Pursuant  to  Section 13  or 15(d) of  the  Securities
      Exchange Act of 1934



                           Commission File No. 1-3548

                                  ALLETE, INC.


                             A Minnesota Corporation
                   IRS Employer Identification No. 41-0418150
                             30 West Superior Street
                          Duluth, Minnesota 55802-2093
                           Telephone - (218) 279-5000


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months and (2) has been subject to such filing requirements for
the past 90 days.
                  Yes     X      No
                        -----       -----


Indicate  by  check  mark  whether  the  registrant is an  accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).
                  Yes     X      No
                        -----       -----


                           Common Stock, no par value,
                          88,243,607 shares outstanding
                              as of March 31, 2004






                                      INDEX

                                                                            Page

Definitions                                                                   2

Safe Harbor Statement Under the Private Securities Litigation
Reform Act of 1995                                                            3

Part I.  Financial Information

         Item 1.   Financial Statements

              Consolidated Balance Sheet -
                   March 31, 2004 and December 31, 2003                       4

              Consolidated Statement of Income -
                   Quarter Ended March 31, 2004 and 2003                      5

              Consolidated Statement of Cash Flows -
                   Quarter Ended March 31, 2004 and 2003                      6

              Notes to Consolidated Financial Statements                      7

         Item 2.   Management's Discussion and Analysis of Financial
                   Condition and Results of Operations                       17

         Item 3.   Quantitative and Qualitative Disclosures about
                   Market Risk                                               24

         Item 4.   Controls and Procedures                                   25

Part II. Other Information

         Item 1.   Legal Proceedings                                         25

         Item 5.   Other Information                                         26

         Item 6.   Exhibits and Reports on Form 8-K                          27

Signatures                                                                   28


1                     ALLETE First Quarter 2004 Form 10-Q




                                   DEFINITIONS

The following abbreviations  or  acronyms are  used in  the text.  References in
this report to "we," "us" and "our" are  to ALLETE,  Inc. and its  subsidiaries,
collectively.


ABBREVIATION OR ACRONYM               TERM
- --------------------------------------------------------------------------------

2003 Form 10-K                        ALLETE's Annual Report on Form 10-K for
                                          the Year Ended December 31, 2003
ADESA Impact                          Collectively, Automotive Recovery
                                          Services, Inc. and Impact Auto
                                          Auctions Ltd.
AFC                                   Automotive Finance Corporation
ALLETE                                ALLETE, Inc.
ALLETE Properties                     ALLETE Properties, Inc.
APB                                   Accounting Principles Board
Company                               ALLETE, Inc. and its subsidiaries
EBITDA                                Earnings Before Interest, Taxes,
                                          Depreciation and Amortization Expense
EPA                                   Environmental Protection Agency
ESOP                                  Employee Stock Ownership Plan
FASB                                  Financial Accounting Standards Board
FERC                                  Federal Energy Regulatory Commission
Florida Water                         Florida Water Services Corporation
FPSC                                  Florida Public Service Commission
GAAP                                  Generally Accepted Accounting Principles
                                          in the United States
GeoInsight                            GeoInsight, Inc.
IPO                                   Initial Public Offering
LIBOR                                 London Interbank Offered Rate
Minnesota Power                       An operating division of ALLETE, Inc.
Minnkota Power                        Minnkota Power Cooperative, Inc.
MDEP                                  Massachusetts Department of Environmental
                                          Protection
MGP                                   Manufactured Gas Plant
MPUC                                  Minnesota Public Utilities Commission
MTBE                                  Methyl Tertiary-Butyl Ether
MW                                    Megawatt(s)
NCUC                                  North Carolina Utilities Commission
NRG Energy                            NRG Energy, Inc.
PSCW                                  Public Service Commission of Wisconsin
SEC                                   Securities and Exchange Commission
SFAS                                  Statement of Financial Accounting
                                          Standards No.
Split Rock Energy                     Split Rock Energy LLC
Square Butte                          Square Butte Electric Cooperative
SWL&P                                 Superior Water, Light and Power Company
Taconite Harbor                       Taconite Harbor Energy Center
WDNR                                  Wisconsin Department of Natural Resources


                       ALLETE First Quarter 2004 Form 10-Q                     2





                              SAFE HARBOR STATEMENT
           UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

In  connection  with  the  safe  harbor  provisions  of the  Private  Securities
Litigation  Reform  Act of 1995,  we are  hereby  filing  cautionary  statements
identifying  important  factors  that could  cause our actual  results to differ
materially from those projected in  forward-looking  statements (as such term is
defined in the Private  Securities  Litigation Reform Act of 1995) made by or on
behalf of ALLETE in this  Quarterly  Report on Form 10-Q, in  presentations,  in
response to questions or otherwise.  Any  statements  that  express,  or involve
discussions as to,  expectations,  beliefs,  plans,  objectives,  assumptions or
future events or performance (often, but not always, through the use of words or
phrases such as "anticipates,"  "believes,"  "estimates,"  "expects," "intends,"
"plans,"   "projects,"   "will  likely   result,"  "will  continue"  or  similar
expressions) are not statements of historical facts and may be forward-looking.

Forward-looking   statements   involve   estimates,   assumptions,   risks   and
uncertainties  and are  qualified  in their  entirety by  reference  to, and are
accompanied by, the following important factors, which are difficult to predict,
contain  uncertainties,  are beyond our control and may cause actual  results or
outcomes  to  differ   materially  from  those   contained  in   forward-looking
statements:

   -  our ability to  successfully implement our strategic objectives, including
      the  completion  and  impact  of the  proposed  IPO  and  spin-off  of our
      Automotive   Services   business  and  the  sale  of  our  Water  Services
      businesses;
   -  war and acts of terrorism;
   -  prevailing governmental policies and regulatory  actions, including  those
      of the United States  Congress,  Canadian  federal  government,  state and
      provincial legislatures, the FERC, the MPUC, the FPSC, the NCUC, the PSCW,
      and various county regulators and city administrators, about allowed rates
      of  return,  financings,  industry  and rate  structure,  acquisition  and
      disposal of assets and  facilities,  operation and  construction  of plant
      facilities,  recovery  of  purchased  power and capital  investments,  and
      present or prospective wholesale and retail competition (including but not
      limited to transmission costs) as well as vehicle-related  laws, including
      vehicle brokerage and auction laws;
   -  unanticipated effects of  restructuring initiatives in  the  electric  and
      automotive industries;
   -  economic and geographic factors, including political and economic risks;
   -  changes in and compliance with environmental and safety laws and policies;
   -  weather conditions;
   -  natural disasters;
   -  market factors affecting supply and demand for used vehicles;
   -  wholesale power market conditions;
   -  population growth rates and demographic patterns;
   -  the effects of competition, including competition for retail and wholesale
      customers,  as well as sellers and buyers of vehicles;
   -  pricing and transportation of commodities;
   -  changes in tax rates or policies or in rates of inflation;
   -  unanticipated project  delays or changes in project costs;
   -  unanticipated  changes in operating expenses and capital expenditures;
   -  capital market conditions;
   -  competition for economic expansion or development opportunities;
   -  our ability to manage expansion and integrate acquisitions; and
   -  the  outcome  of  legal and  administrative  proceedings (whether civil or
      criminal) and  settlements  that affect the  business and profitability of
      ALLETE.

Additional  disclosures  regarding  factors  that could  cause our  results  and
performance to differ from results or performance anticipated by this report are
discussed in Item 7. under the heading  "Factors that May Affect Future Results"
beginning on page 46 of our 2003 Form 10-K. Any forward-looking statement speaks
only as of the  date on  which  such  statement  is made,  and we  undertake  no
obligation  to  update  any  forward-looking  statement  to  reflect  events  or
circumstances  after the date on which that  statement is made or to reflect the
occurrence of unanticipated  events. New factors emerge from time to time and it
is not  possible  for  management  to predict all of these  factors,  nor can it
assess the impact of each of these  factors on the  businesses  of ALLETE or the
extent to which any factor, or combination of factors,  may cause actual results
to differ  materially  from those  contained in any  forward-looking  statement.
Readers are urged to carefully review and consider the various  disclosures made
by us in our 2003  Form 10-K and in our other  reports  filed  with the SEC that
attempt  to  advise  interested  parties  of the  factors  that may  affect  our
business.

3                      ALLETE First Quarter 2004 Form 10-Q




PART I.    FINANCIAL INFORMATION
ITEM 1.    FINANCIAL STATEMENTS


                                                          ALLETE
                                                CONSOLIDATED BALANCE SHEET
                                                   Millions - Unaudited


                                                                                    MARCH 31,        DECEMBER 31,
                                                                                      2004               2003
- ------------------------------------------------------------------------------------------------------------------------
                                                                                               
ASSETS

Current Assets
     Cash and Cash Equivalents                                                      $  297.5           $  223.0
     Accounts Receivable (Less Allowance of $26.7 and $26.4)                           599.3              403.8
     Inventories                                                                        35.7               37.9
     Prepayments and Other                                                              15.1               15.8
     Discontinued Operations                                                            13.5               14.9
- ------------------------------------------------------------------------------------------------------------------------

        Total Current Assets                                                           961.1              695.4

Property, Plant and Equipment - Net                                                  1,493.4            1,499.0

Investments                                                                            189.4              204.6

Goodwill                                                                               510.5              511.0

Other Intangible Assets                                                                 31.1               33.3

Other Assets                                                                            78.2               70.1

Discontinued Operations                                                                 89.7               87.9
- ------------------------------------------------------------------------------------------------------------------------

TOTAL ASSETS                                                                        $3,353.4           $3,101.3
- ------------------------------------------------------------------------------------------------------------------------

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES

Current Liabilities
     Accounts Payable                                                               $  475.0          $   243.9
     Accrued Taxes and Interest                                                         53.3               35.2
     Notes Payable                                                                      53.0               53.0
     Long-Term Debt Due Within One Year                                                 36.0               37.5
     Other                                                                              87.4              107.1
     Discontinued Operations                                                            17.3               49.5
- ------------------------------------------------------------------------------------------------------------------------

        Total Current Liabilities                                                      722.0              526.2

Long-Term Debt                                                                         747.9              747.7

Accumulated Deferred Income Taxes                                                      165.9              160.7

Other Liabilities                                                                      163.9              161.5

Discontinued Operations                                                                 41.9               45.0

Commitments and Contingencies
- ------------------------------------------------------------------------------------------------------------------------

        Total Liabilities                                                            1,841.6            1,641.1
- ------------------------------------------------------------------------------------------------------------------------

SHAREHOLDERS' EQUITY

Common Stock Without Par Value, 130.0 Shares Authorized
     88.2 and 87.3 Shares Outstanding                                                  882.4              859.2

Unearned ESOP Shares                                                                   (44.6)             (45.4)

Accumulated Other Comprehensive Gain                                                    12.4               14.5

Retained Earnings                                                                      661.6              631.9
- ------------------------------------------------------------------------------------------------------------------------

        Total Shareholders' Equity                                                   1,511.8            1,460.2
- ------------------------------------------------------------------------------------------------------------------------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                          $3,353.4           $3,101.3
- ------------------------------------------------------------------------------------------------------------------------

                             The accompanying notes are an integral part of these statements.


                       ALLETE First Quarter 2004 Form 10-Q                     4





                                                          ALLETE
                                             CONSOLIDATED STATEMENT OF INCOME
                                      Millions Except Per Share Amounts - Unaudited


                                                                                                 QUARTER ENDED
                                                                                                   MARCH 31,
                                                                                               2004          2003
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                     
OPERATING REVENUE
     Energy Services
         Regulated Utility                                                                    $141.4        $138.0
         Nonregulated                                                                           40.9          41.1
     Automotive Services                                                                       247.7         232.9
     Investments                                                                                28.5          10.9
- ------------------------------------------------------------------------------------------------------------------------

         Total Operating Revenue                                                               458.5         422.9
- ------------------------------------------------------------------------------------------------------------------------

OPERATING EXPENSES
     Fuel and Purchased Power
         Regulated Utility                                                                      57.1          56.0
         Nonregulated                                                                           11.8          11.4
     Operations
         Regulated Utility                                                                      57.4          57.8
         Nonregulated                                                                           28.5          28.3
         Automotive and Investments                                                            203.4         190.1
     Interest                                                                                   13.1          16.9
- ------------------------------------------------------------------------------------------------------------------------

         Total Operating Expenses                                                              371.3         360.5
- ------------------------------------------------------------------------------------------------------------------------

OPERATING INCOME FROM CONTINUING OPERATIONS                                                     87.2          62.4

INCOME TAX EXPENSE                                                                              34.1          24.4
- ------------------------------------------------------------------------------------------------------------------------

INCOME FROM CONTINUING OPERATIONS                                                               53.1          38.0
INCOME (LOSS) FROM DISCONTINUED OPERATIONS - NET OF TAX                                         (0.6)          6.3
- ------------------------------------------------------------------------------------------------------------------------

NET INCOME                                                                                    $ 52.5        $ 44.3
- ------------------------------------------------------------------------------------------------------------------------

AVERAGE SHARES OF COMMON STOCK
     Basic                                                                                      84.3          82.2
     Diluted                                                                                    84.8          82.3
- ------------------------------------------------------------------------------------------------------------------------

BASIC AND DILUTED
     EARNINGS (LOSS) PER SHARE OF COMMON STOCK
         Continuing Operations                                                                 $0.63         $0.46
         Discontinued Operations                                                               (0.01)         0.08
- ------------------------------------------------------------------------------------------------------------------------

                                                                                               $0.62         $0.54
- ------------------------------------------------------------------------------------------------------------------------


DIVIDENDS PER SHARE OF COMMON STOCK                                                          $0.2825       $0.2825
- ------------------------------------------------------------------------------------------------------------------------

                             The accompanying notes are an integral part of these statements.


5                      ALLETE First Quarter 2004 Form 10-Q




                                                          ALLETE
                                           CONSOLIDATED STATEMENT OF CASH FLOWS
                                                   Millions - Unaudited


                                                                                            QUARTER ENDED
                                                                                              MARCH 31,
                                                                                     2004                    2003
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                      
OPERATING ACTIVITIES
       Net Income                                                                   $ 52.5                  $ 44.3
       Depreciation and Amortization                                                  21.7                    20.9
       Deferred Income Taxes                                                           3.6                    10.6
       Gain on Sale of Plant                                                             -                   (12.5)
       Changes in Operating Assets and Liabilities
          Accounts Receivable                                                       (194.5)                  (79.0)
          Inventories                                                                  2.2                     4.4
          Prepayments and Other                                                        1.3                    (1.0)
          Accounts Payable                                                           228.9                   123.5
          Other Current Liabilities                                                  (32.5)                  (17.8)
       Other Assets                                                                   (8.6)                   (4.9)
       Other Liabilities                                                               2.4                    (2.4)
- ------------------------------------------------------------------------------------------------------------------------

              Cash from Operating Activities                                          77.0                    86.1
- ------------------------------------------------------------------------------------------------------------------------

INVESTING ACTIVITIES
       Proceeds from Sale of Available-For-Sale Securities                             1.4                       -
       Changes to Investments                                                         11.1                    (3.0)
       Additions to Property, Plant and Equipment                                    (16.6)                  (27.1)
       Other                                                                           4.4                    (9.6)
- ------------------------------------------------------------------------------------------------------------------------

              Cash from (for) Investing Activities                                     0.3                   (39.7)
- ------------------------------------------------------------------------------------------------------------------------

FINANCING ACTIVITIES
       Issuance of Common Stock                                                       23.2                    11.3
       Issuance of Long-Term Debt                                                      2.8                    11.1
       Changes in Notes Payable - Net                                                  0.9                   (58.1)
       Reductions of Long-Term Debt                                                   (4.3)                   (2.9)
       Dividends on Common Stock                                                     (22.8)                  (22.2)
- ------------------------------------------------------------------------------------------------------------------------

              Cash for Financing Activities                                           (0.2)                  (60.8)
- ------------------------------------------------------------------------------------------------------------------------

EFFECT OF EXCHANGE RATE CHANGES ON CASH                                               (2.5)                   13.0
- ------------------------------------------------------------------------------------------------------------------------

CHANGE IN CASH AND CASH EQUIVALENTS                                                   74.6                    (1.4)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                     229.5                   203.0
- ------------------------------------------------------------------------------------------------------------------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD <F1>                                     $304.1                  $201.6
- ------------------------------------------------------------------------------------------------------------------------

SUPPLEMENTAL CASH FLOW INFORMATION
       Cash Paid During the Period for
          Interest - Net of Capitalized                                              $18.4                   $21.7
          Income Taxes                                                               $29.6                    $1.3

- ------------------------------------------------------------------------------------------------------------------------
<FN>
<F1>  Included $6.6 million of cash from Discontinued Operations at March 31, 2004 ($7.9 million at March 31, 2003).
</FN>
                             The accompanying notes are an integral part of these statements.



                       ALLETE First Quarter 2004 Form 10-Q                     6




                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The accompanying unaudited consolidated financial statements and notes should be
read in  conjunction  with our 2003 Form 10-K. In our opinion,  all  adjustments
necessary for a fair  presentation  of the results for the interim  periods have
been  included.  The results of operations  for an interim period may not give a
true indication of the results for the year.

NOTE 1.    BUSINESS SEGMENTS
Millions


                                                                           ENERGY SERVICES
                                                                        ---------------------                    INVESTMENTS
                                                                        REGULATED     NON-       AUTOMOTIVE     AND CORPORATE
                                                       CONSOLIDATED      UTILITY    REGULATED     SERVICES         CHARGES
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                 
FOR THE QUARTER ENDED MARCH 31, 2004

Operating Revenue                                         $458.5         $141.4        $40.9        $247.7<F3>       $28.5
Operation and Other Expense                                336.5          104.6         37.8         179.5            14.6
Depreciation and Amortization Expense                       21.7            9.9          2.5           9.3               -
Interest Expense                                            13.1            4.7          0.3           4.0             4.1
- --------------------------------------------------------------------------------------------------------------------------------

Operating Income from Continuing Operations                 87.2           22.2          0.3          54.9             9.8
Income Tax Expense (Benefit)                                34.1            8.3         (0.1)         21.6             4.3
- --------------------------------------------------------------------------------------------------------------------------------

Income from Continuing Operations                           53.1           13.9          0.4          33.3             5.5
Loss from Discontinued Operations - Net of Tax              (0.6)<F1>         -            -             -               -
- --------------------------------------------------------------------------------------------------------------------------------

Net Income                                                $ 52.5<F1>     $ 13.9        $ 0.4        $ 33.3           $ 5.5
- --------------------------------------------------------------------------------------------------------------------------------

Total Assets                                            $3,353.4<F2>     $970.7       $234.1      $1,900.8<F4>      $144.6
Property, Plant and Equipment - Net                     $1,493.4         $728.3       $189.0        $572.1            $4.0
Accumulated Depreciation                                  $854.9         $700.7        $45.2        $109.0               -
Capital Expenditures                                       $16.6<F2>      $10.9         $2.8          $1.3            $0.1


FOR THE QUARTER ENDED MARCH 31, 2003

Operating Revenue                                         $422.9         $138.0        $41.1       $ 232.9<F3>       $10.9
Operation and Other Expense                                322.7          103.5         37.2         176.2             5.8
Depreciation and Amortization Expense                       20.9           10.3          2.5           8.1               -
Interest Expense                                            16.9            5.2          0.4           4.4             6.9
- --------------------------------------------------------------------------------------------------------------------------------

Operating Income (Loss) from Continuing Operations          62.4           19.0          1.0          44.2            (1.8)
Income Tax Expense (Benefit)                                24.4            7.6          0.2          17.5            (0.9)
- --------------------------------------------------------------------------------------------------------------------------------

Income (Loss) from Continuing Operations                    38.0           11.4          0.8          26.7            (0.9)
Income from Discontinued Operations - Net of Tax             6.3<F1>          -            -           0.5               -
- --------------------------------------------------------------------------------------------------------------------------------

Net Income (Loss)                                         $ 44.3<F1>     $ 11.4       $  0.8        $ 27.2           $(0.9)
- --------------------------------------------------------------------------------------------------------------------------------

Total Assets                                            $3,273.7<F2>     $915.2       $208.0      $1,603.5<F4>      $161.8
Property, Plant and Equipment - Net                     $1,388.4         $728.4       $165.9        $490.1            $4.0
Accumulated Depreciation                                  $801.7         $677.5        $38.6         $85.6               -
Capital Expenditures                                       $27.1<F2>      $10.2         $3.5          $7.2               -

- --------------------------------------------------------------------------------------------------------------------------------
<FN>
<F1> Included a $0.6 million loss from the Water Services businesses in 2004 ($5.8 million of income in 2003).
<F2> Discontinued Operations represented $103.2 million of total assets in 2004 ($385.2 million in 2003) and $1.5 million
     of capital expenditures in 2004 ($6.2 million in 2003).
<F3> Included $45.8 million of Canadian operating revenue in 2004 ($40.1 million in 2003).
<F4> Included $273.5 million of Canadian assets in 2004 ($198.0 million in 2003).
</FN>


7                      ALLETE First Quarter 2004 Form 10-Q




NOTE 2.    OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

ACCOUNTS  RECEIVABLE.  AFC sells the majority of U.S. dollar denominated finance
receivables on a revolving basis to a wholly owned,  bankruptcy remote,  special
purpose  subsidiary that is consolidated  for accounting  purposes.  The special
purpose subsidiary has entered into a securitization agreement, which expires in
2005,  that allows for the revolving sale to a bank conduit  facility of up to a
maximum of $500 million in undivided interests in eligible finance  receivables.
Receivables sold are not reported on our consolidated financial statements.

At March 31, 2004 AFC managed  total finance  receivables  of $618 million ($539
million  at  December  31,  2003),  of which $527  million  had been sold to the
special  purpose  subsidiary  ($464 million at December 31,  2003).  The special
purpose  subsidiary  then in turn sold,  with  recourse to the  special  purpose
subsidiary,  $350 million to the bank  conduit  facility at March 31, 2004 ($334
million at  December  31,  2003)  leaving  $268  million of finance  receivables
recorded on our  consolidated  balance  sheet at March 31, 2004 ($205 million at
December 31, 2003).

AFC's  proceeds  from the  revolving  sale of  receivables  to the bank  conduit
facility  were  used to repay  borrowings  from  ALLETE  and  fund new  loans to
customers.  AFC  and  the  special  purpose  subsidiary  must  maintain  certain
financial  covenants such as minimum tangible net worth to comply with the terms
of the securitization  agreement. AFC has historically performed better than the
covenant  thresholds set forth in the securitization  agreement,  and we are not
aware of any changing circumstances that would put AFC in noncompliance with the
covenants.

ACCOUNTING  FOR  STOCK-BASED  COMPENSATION.  We  have  elected  to  account  for
stock-based  compensation in accordance with APB Opinion No. 25, "Accounting for
Stock Issued to Employees."  Accordingly,  we recognize  expense for performance
share awards  granted and do not  recognize  expense for employee  stock options
granted.  The after-tax  expense  recognized  for  performance  share awards was
approximately  $0.4 million for the first three months of 2004 ($0.7 million for
the first three months of 2003).  The following table  illustrates the effect on
net income and earnings  per share if we had applied the fair value  recognition
provisions of SFAS 123, "Accounting for Stock-Based Compensation."


                                                                                                QUARTER ENDED
EFFECT OF SFAS 123                                                                                MARCH 31,
ACCOUNTING FOR STOCK-BASED COMPENSATION                                                     2004            2003
- --------------------------------------------------------------------------------------------------------------------
Millions Except Per Share Amounts
                                                                                                      
Net Income
     As Reported                                                                           $52.5            $44.3
     Less: Employee Stock Compensation Expense
           Determined Under SFAS 123 - Net of Tax                                           (0.1)            (0.1)
- --------------------------------------------------------------------------------------------------------------------

     Pro Forma Net Income                                                                  $52.4            $44.2
- --------------------------------------------------------------------------------------------------------------------

Basic Earnings Per Share
     As Reported                                                                           $0.62            $0.54
     Pro Forma                                                                             $0.62            $0.54

Diluted Earnings Per Share
     As Reported                                                                           $0.62            $0.54
     Pro Forma                                                                             $0.62            $0.54
- --------------------------------------------------------------------------------------------------------------------

In the previous table, the expense for employee stock options granted determined under SFAS 123 was calculated using
the Black-Scholes option pricing model and the following assumptions:


                                                                           2004                            2003
- --------------------------------------------------------------------------------------------------------------------
                                                                                                    
Risk-Free Interest Rate                                                     3.3%                           3.1%
Expected Life - Years                                                          5                              5
Expected Volatility                                                        28.1%                          25.2%
Dividend Growth Rate                                                          2%                             2%
- --------------------------------------------------------------------------------------------------------------------


                       ALLETE First Quarter 2004 Form 10-Q                     8





NOTE 2.    OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

NEW  ACCOUNTING  STANDARDS.  In January 2004 the FASB issued FASB Staff Position
SFAS 106-1,  "Accounting  and  Disclosure  Requirements  Related to the Medicare
Prescription Drug,  Improvement and Modernization Act of 2003" (Act). This Staff
Position allows employers who sponsor a postretirement health plan that provides
prescription  drug  benefits  to defer  recognizing  the  effects  of the Act in
accounting   for  its  plan  under   SFAS  106,   "Employers'   Accounting   for
Postretirement  Benefits Other Than  Pensions"  until  authoritative  accounting
guidance is issued.  We provide  postretirement  health  benefits  that  include
prescription  drug benefits,  and in accordance with this Staff  Position,  have
elected not to reflect the impact of the Act in our 2003  financial  statements.
We expect the Act will  eventually  reduce our costs for  postretirement  health
benefits and are reviewing the impact on our accumulated plan benefit obligation
and expense going forward.


NOTE 3.    SPIN-OFF AND IPO OF AUTOMOTIVE SERVICES

In  October  2003 our Board of  Directors  approved a plan to spin off to ALLETE
shareholders  our  Automotive  Services  business  which will  become a publicly
traded  company doing  business as ADESA,  Inc. The spin-off is expected to take
the form of a  tax-free  stock  dividend  to  ALLETE's  shareholders,  who would
receive a pro rata  number of shares  of ADESA  common  stock for each  share of
ALLETE  common  stock they own.  The  spin-off is subject to the approval of the
final plan by ALLETE's Board of Directors,  favorable market conditions, receipt
of  tax  opinions,   satisfaction  of  SEC   requirements  and  other  customary
conditions, and is expected to occur in the third quarter of 2004. In accordance
with SFAS 144, "Accounting for the Impairment or Disposal of Long-Lived Assets,"
we will report the Automotive Services business in discontinued operations after
the spin-off.

In March  2004 our Board of  Directors  approved  an IPO of  approximately  $150
million  in common  shares of ADESA,  representing  less than 20  percent of all
ADESA common stock outstanding.  A registration statement was filed with the SEC
in March 2004,  with the sale of ADESA  stock  expected to take place as soon as
practical after the registration statement becomes effective.  Subsequent to the
IPO, ALLETE will continue to own and consolidate the remaining  portion of ADESA
until the completion of the spin-off.


NOTE 4.    DISCONTINUED OPERATIONS

During 2003, we sold,  under  condemnation or imminent  threat of  condemnation,
substantially  all of our water  assets in Florida  for a total  sales  price of
approximately  $445  million.  In addition,  we reached an agreement to sell our
North Carolina water assets for $48 million and the assumption of  approximately
$28  million  in debt by the  purchaser.  The North  Carolina  sale is  awaiting
approval  of the NCUC and is  expected  to close in  mid-2004.  In April 2004 we
reached an agreement to sell our  remaining 72 water and  wastewater  systems in
Florida to Aqua America,  Inc. for $18 million.  The transaction is scheduled to
close by the end of June 2004 and is subject to regulatory approval by the FPSC.
This approval  process may result in an adjustment of the final  purchase  price
based on the  FPSC's  determination  of plant  investment  for the  system.  The
ultimate  ownership of nine of the 72 water and wastewater systems is subject to
the outcome of an asserted right of first refusal with a local municipality.  We
expect to sell our water assets in Georgia in 2004. We exited our vehicle import
business in the first quarter of 2003.

Earnings from  Discontinued  Operations  for 2003 included a $71.6  million,  or
$0.86  per  share,  after-tax  gain on the sale of  substantially  all our Water
Services  businesses  ($0.2  million  first  quarter  and second  quarter;  $3.0
million,  or $0.04 per share, third quarter;  $68.2 million, or $0.82 per share,
fourth  quarter).  The gain was net of all  selling,  transaction  and  employee
termination benefit expenses,  as well as impairment losses on certain remaining
assets.  The net  cash  proceeds  from  the  sale  of all  water  assets,  after
transaction  costs,  retirement of most Florida Water debt and payment of income
taxes,  are expected to be approximately  $300 million.  These net proceeds have
been, and will be, used to retire debt at ALLETE.

In October 2003 the FPSC voted to initiate a proceeding  to examine  whether the
sale of  Florida  Water's  assets  involves  a gain that  should be shared  with
Florida Water's  customers.  The question raised is whether the entire gain from
the asset sales should go to Florida Water and its shareholders, or should it be
shared with customers.  In November 2003 the FPSC issued a final order regarding
a similar gain on sale for  Utilities,  Inc. In that order the FPSC made several
findings that could be helpful to Florida  Water's case including  among others;
that courts have found that rates paid by customers do not vest

9                      ALLETE First Quarter 2004 Form 10-Q




NOTE 4.    DISCONTINUED OPERATIONS (CONTINUED)

ratepayers  with ownership  rights to the property used to render  service,  and
shareholders  bear the risk of gain or loss associated with  investments made to
provide  service.  Florida Water  intends to vigorously  contest any decision to
seek sharing of the gain with customers.  Florida Water is unable to predict the
outcome of this proceeding.



SUMMARY OF DISCONTINUED OPERATIONS
- ----------------------------------------------------------------------------------------------------------------------
Millions
                                                                                          QUARTER ENDED
                                                                                            MARCH 31,
INCOME STATEMENT                                                                   2004                    2003
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                     
Operating Revenue                                                                  $7.6                    $30.9
- ----------------------------------------------------------------------------------------------------------------------

Pre-Tax Income (Loss) from Operations                                             $(0.4)                   $ 7.9
Income Tax Expense (Benefit)                                                       (0.2)                     3.1
- ----------------------------------------------------------------------------------------------------------------------

                                                                                   (0.2)                     4.8
- ----------------------------------------------------------------------------------------------------------------------

Gain (Loss) on Disposal                                                            (0.6)                     2.7<F1>
Income Tax Expense (Benefit)                                                       (0.2)                     1.2
- ----------------------------------------------------------------------------------------------------------------------

                                                                                   (0.4)                     1.5
- ----------------------------------------------------------------------------------------------------------------------

Income (Loss) from Discontinued Operations                                        $(0.6)                    $6.3
- ----------------------------------------------------------------------------------------------------------------------

                                                                                MARCH 31,              DECEMBER 31,
BALANCE SHEET INFORMATION                                                         2004                     2003
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                 
Assets of Discontinued Operations
    Cash and Cash Equivalents                                                    $  6.6                   $  6.5
    Other Current Assets                                                            6.9                      8.4
    Property, Plant and Equipment                                                  83.0                     81.2
    Other Assets                                                                    6.7                      6.7
- ----------------------------------------------------------------------------------------------------------------------

                                                                                 $103.2                   $102.8
- ----------------------------------------------------------------------------------------------------------------------

Liabilities of Discontinued Operations
    Current Liabilities                                                           $17.3                    $49.5
    Long-Term Debt                                                                 19.7                     19.9
    Other Liabilities                                                              22.2                     25.1
- ----------------------------------------------------------------------------------------------------------------------

                                                                                  $59.2                    $94.5
- ----------------------------------------------------------------------------------------------------------------------
<FN>
<F1> Included a $2.0 million recovery from a settlement related to the 2002 sale of our vehicle transport business in
     2003.
</FN>


NOTE 5.    INVESTMENTS

Investments  includes  the real  estate  assets of ALLETE  Properties,  debt and
equity securities  consisting  primarily of $43.9 million of securities held for
employee  benefits  ($41.4  million at December 31,  2003) and $34.5  million of
economic  development  revenue bonds held by ADESA in conjunction with a capital
lease of a vehicle  auction  facility in Georgia  ($34.5 million at December 31,
2003), and our emerging technology investments.




                                                                                MARCH 31,            DECEMBER 31,
INVESTMENTS                                                                       2004                   2003
- ----------------------------------------------------------------------------------------------------------------------
Millions
                                                                                               

Real Estate Assets                                                               $ 75.5                 $ 78.5
Debt and Equity Securities                                                         78.8                   88.6
Emerging Technology Investments                                                    35.1                   37.5
- ----------------------------------------------------------------------------------------------------------------------

                                                                                 $189.4                 $204.6
- ----------------------------------------------------------------------------------------------------------------------


                       ALLETE First Quarter 2004 Form 10-Q                    10




NOTE 6.    GOODWILL AND OTHER INTANGIBLES

We conduct our annual goodwill  impairment testing in the second quarter of each
year and the 2003  test  resulted  in no  impairment.  No  event or  change  has
occurred that would  indicate the carrying  amount has been  impaired  since our
annual test.



GOODWILL
- -----------------------------------------------------------------------------------------------------------------
Millions
                                                                                                  
Carrying Value, December 31, 2003                                                                    $511.0
Acquired during Year                                                                                      -

Change due to Foreign Currency Translation Adjustment                                                  (0.5)
- -----------------------------------------------------------------------------------------------------------------
Carrying Value, March 31, 2004                                                                       $510.5
- -----------------------------------------------------------------------------------------------------------------

                                                          MARCH 31,                               DECEMBER 31,
OTHER INTANGIBLE ASSETS                                     2004                                      2003
- -----------------------------------------------------------------------------------------------------------------
Millions
                                                                                            
Customer Relationships                                     $29.6                                      $29.6
Computer Software                                           27.7                                       28.1
Other                                                        5.7                                        5.7
Accumulated Amortization                                   (31.9)                                     (30.1)
- -----------------------------------------------------------------------------------------------------------------
                                                           $31.1                                      $33.3
- -----------------------------------------------------------------------------------------------------------------


Other  Intangible   Assets  are  amortized  using  the   straight-line   method.
Amortization periods are three to fifty years for Customer Relationships, one to
seven years for Computer Software and three to ten years for Other.


NOTE 7.    SHORT-TERM BORROWINGS AND COMPENSATING BALANCES

In July 2003 ALLETE entered into a credit  agreement to borrow $250 million from
a  consortium  of  financial  institutions,  the  proceeds of which were used to
redeem $250 million of the  Company's  Floating  Rate First  Mortgage  Bonds due
October 20, 2003.  The credit  agreement  expires in July 2004,  has an interest
rate of LIBOR plus 0.875% and is secured by the lien of the  Company's  Mortgage
and Deed of Trust.  The credit agreement also has certain  mandatory  prepayment
provisions,  including a  requirement  to repay an amount equal to 75 percent of
the net  proceeds  from the sale of  water  assets.  In  accordance  with  these
provisions,  $197.0  million was repaid in 2003.  The  remaining  $53.0  million
outstanding at March 31, 2004 was repaid in April 2004.

Our lines of credit contain financial  covenants.  The most restrictive of these
covenants  requires  ALLETE (1) not to exceed a maximum  ratio of funded debt to
total  capital of .60 to 1.0 and (2) to maintain an interest  coverage  ratio of
not less than 3.00 to 1.00.  Failure to meet these  covenants could give rise to
an event of default,  if not  corrected  after notice from the lender;  in which
event ALLETE may need to pursue alternative  sources of funding. As of March 31,
2004 ALLETE's ratio of funded debt to total capital was .36 to 1.0, the interest
coverage  ratio  was  6.53 to 1.00  and  ALLETE  was in  compliance  with  these
financial covenants.

ALLETE's lines of credit contain a cross-default provision, under which an event
of default  would arise if other  ALLETE  obligations  in excess of $5.0 million
were in default.

11                     ALLETE First Quarter 2004 Form 10-Q




NOTE 8.    LONG-TERM DEBT

In January 2004 we used internally  generated funds to retire approximately $3.5
million in  principal  amount of  Industrial  Development  Revenue  Bonds Series
1994-A, due January 1, 2004.

ALLETE's  long-term debt  arrangements  contain  financial  covenants.  The most
restrictive  covenant  requires  ALLETE not to exceed a maximum  ratio of funded
debt to total capital of .65 to 1.0.  Failure to meet this  covenant  could give
rise to an event of default,  if not corrected  after notice from the trustee or
security holder; in which event ALLETE may need to pursue alternative sources of
funding. As of March 31, 2004 ALLETE's ratio of funded debt to total capital was
..36 to 1.0 and ALLETE was in compliance with its financial covenants.

Some of ALLETE's long-term debt arrangements contain "cross-default"  provisions
that  would  result in an event of  default  if there is a failure  under  other
financing  arrangements to meet payment terms or to observe other covenants that
would result in an acceleration of payments due.


NOTE 9.    PENSION AND OTHER POSTRETIREMENT BENEFIT PLANS


                                                                                            POSTRETIREMENT HEALTH
                                                                  PENSION                         AND LIFE
COMPONENTS OF PERIODIC BENEFIT EXPENSE                    -----------------------         -------------------------
THREE MONTHS ENDED MARCH 31,                               2004             2003             2004           2003
- -------------------------------------------------------------------------------------------------------------------
Millions
                                                                                                
Service Cost                                               $2.1            $ 1.7            $1.1            $ 0.9
Interest Cost                                               5.2              4.9             1.8              1.7
Expected Return on Plan Assets                             (6.9)            (7.2)           (1.1)            (1.0)
Amortization of Prior Service Costs                         0.2              0.2               -                -
Amortization of Net Loss                                    0.4                -             0.2                -
Amortization of Transition Obligation                       0.1              0.1             0.6              0.6
- -------------------------------------------------------------------------------------------------------------------

     Periodic Benefit Expense (Benefit)                    $1.1            $(0.3)           $2.6            $ 2.2
- -------------------------------------------------------------------------------------------------------------------


NOTE 10.      INCOME TAX EXPENSE


                                                                                                QUARTER ENDED
                                                                                                  MARCH 31,
                                                                                            2004            2003
- -------------------------------------------------------------------------------------------------------------------
Millions
                                                                                                      
Current Tax Expense
     Federal                                                                               $22.1            $16.6
     Foreign                                                                                 3.7              1.9
     State                                                                                   5.0              3.7
- -------------------------------------------------------------------------------------------------------------------

                                                                                            30.8             22.2
- -------------------------------------------------------------------------------------------------------------------

Deferred Tax Expense
     Federal                                                                                 3.6              2.2
     State                                                                                   0.3              0.4
- -------------------------------------------------------------------------------------------------------------------

                                                                                             3.9              2.6
- -------------------------------------------------------------------------------------------------------------------

Deferred Tax Credits                                                                        (0.6)            (0.4)
- -------------------------------------------------------------------------------------------------------------------

Income Tax Expense on Continuing Operations                                                 34.1             24.4
Income Tax Expense (Benefit) on Discontinued Operations                                     (0.4)             4.3
- -------------------------------------------------------------------------------------------------------------------

Total Income Tax Expense                                                                   $33.7            $28.7
- -------------------------------------------------------------------------------------------------------------------


                       ALLETE First Quarter 2004 Form 10-Q                    12




NOTE 11.      EARNINGS PER SHARE

The  difference  between  basic  and  diluted  earnings  per share  arises  from
outstanding  stock  options  and  performance  share  awards  granted  under our
Executive and Director Long-Term Incentive  Compensation Plans. For the quarters
ended  March 31,  2004 and 2003,  there were no  differences  between  basic and
diluted earnings per share.



RECONCILIATION OF                                       QUARTER ENDED                         QUARTER ENDED
BASIC AND DILUTED SHARES                               MARCH 31, 2004                        MARCH 31, 2003
- -------------------------------------------------------------------------------------------------------------------
Millions
                                                          Dilutive                              Dilutive
                                                 Basic   Securities    Diluted        Basic    Securities   Diluted
                                                 -----------------------------        -----------------------------

                                                                                          
Common Shares                                    84.3        0.5        84.8          82.2        0.1         82.3
- -------------------------------------------------------------------------------------------------------------------


NOTE 12.      COMPREHENSIVE INCOME

For the  quarter  ended  March 31,  2004  total  comprehensive  income was $50.4
million   ($56.6   million  for  the  quarter  ended  March  31,  2003).   Total
comprehensive  income  includes  net  income,  unrealized  gains  and  losses on
securities  classified as  available-for-sale,  additional pension liability and
foreign currency translation adjustments.


                                                                                   MARCH 31,         DECEMBER 31,
ACCUMULATED OTHER COMPREHENSIVE GAIN                                                 2004                2003
- -------------------------------------------------------------------------------------------------------------------
Millions
                                                                                               
Unrealized Gain on Securities                                                        $ 1.2               $ 0.8
Foreign Currency Translation Gain                                                     21.0                23.5
Additional Pension Liability                                                          (9.8)               (9.8)
- -------------------------------------------------------------------------------------------------------------------

                                                                                     $12.4               $14.5
- -------------------------------------------------------------------------------------------------------------------


NOTE 13.      COMMITMENTS, GUARANTEES AND CONTINGENCIES

SQUARE BUTTE POWER  PURCHASE  AGREEMENT.  Minnesota  Power has a power  purchase
agreement with Square Butte that extends through 2026 (Agreement). It provides a
long-term  supply  of  low-cost  energy to  customers  in our  electric  service
territory and enables  Minnesota Power to meet power pool reserve  requirements.
Square Butte, a North Dakota cooperative  corporation,  owns a 455-MW coal-fired
generating  unit (Unit) near  Center,  North  Dakota.  The Unit is adjacent to a
generating unit owned by Minnkota Power, a North Dakota cooperative  corporation
whose Class A members are also members of Square Butte. Minnkota Power serves as
the operator of the Unit and also purchases power from Square Butte.

Minnesota  Power is entitled to  approximately  71 percent of the Unit's  output
under the  Agreement.  After 2005 and upon  compliance  with a two-year  advance
notice  requirement,  Minnkota Power has the option to reduce Minnesota  Power's
entitlement by 5 percent annually,  to a minimum of 50 percent. In December 2003
we  received  notice  from  Minnkota  Power  that they will  reduce  our  output
entitlement,  effective  January  1,  2006,  by 5 percent  to  approximately  66
percent.  Minnesota  Power  is  obligated  to pay its pro rata  share of  Square
Butte's costs based on Minnesota Power's  entitlement to Unit output.  Minnesota
Power's  payment  obligation  is  suspended if Square Butte fails to deliver any
power,  whether produced or purchased,  for a period of one year. Square Butte's
fixed costs consist  primarily of debt  service.  At March 31, 2004 Square Butte
had total debt  outstanding  of $284.5  million.  Total  annual debt service for
Square  Butte is expected to be  approximately  $23 million in each of the years
2004 through 2008.  Variable operating costs include the price of coal purchased
from BNI Coal, our subsidiary,  under a long-term  contract.  Minnesota  Power's
payments to Square Butte are approved as purchased  power expense for ratemaking
purposes by both the MPUC and the FERC.

13                     ALLETE First Quarter 2004 Form 10-Q




NOTE 13.      COMMITMENTS, GUARANTEES AND CONTINGENCIES (CONTINUED)

LEASING  AGREEMENTS.  We lease  properties and equipment  under  operating lease
agreements  with terms expiring  through 2019.  The aggregate  amount of minimum
lease  payments for all operating  leases  during 2004 is $19.9  million  ($16.1
million in 2005; $13.6 million in 2006;  $6.5  million in 2007;  $5.9 million in
2008;  and $49.5  million  thereafter).  Automotive  Services'  portion of these
minimum  lease  payments is $18.8 million in 2004 ($15.2  million in 2005; $12.7
million in 2006;  $5.9 million in 2007;  $5.6 million in 2008; and $48.8 million
thereafter).

KENDALL  COUNTY  POWER  PURCHASE  AGREEMENT.  We  have  275  MW of  nonregulated
generation (non rate-base generation sold at market-based rates to the wholesale
market)  through an  agreement  with NRG Energy that extends  through  September
2017.  Under the agreement we pay a fixed capacity charge for the right, but not
the  obligation,  to capacity  and energy from a 275 MW  generating  unit at NRG
Energy's  Kendall  County  facility  near  Chicago,  Illinois.  The annual fixed
capacity  charge is  approximately  $21  million.  We are also  responsible  for
arranging the natural gas fuel supply.  Our strategy is to enter into  long-term
contracts to sell a  significant  portion of the 275 MW from the Kendall  County
facility;  the  balance  will be  sold in the  spot  market  through  short-term
agreements.  We  currently  have 130 MW (100 MW in 2003) of  long-term  capacity
sales contracts for the Kendall County generation,  with 50 MW expiring in April
2012 and 80 MW in September 2017.  Neither the Kendall County  agreement nor the
related  sales  contracts  are  derivatives  under  SFAS  133,  "Accounting  for
Derivative  Instruments  and Hedging  Activities."  To date,  the Kendall County
facility has operated at a loss due to negative spark spreads (the  differential
between  electric and natural gas prices) in the wholesale  power market and our
resulting  inability  to cover the  fixed  capacity  charge  on unsold  capacity
(currently 145 MW). We expect the facility to continue to generate  losses until
such  time as spark  spreads  improve  or we are able to enter  into  additional
long-term  capacity  sales  contracts.  We are utilizing  Tenaska Power Services
Company to provide  operational  and scheduling  services for the Kendall County
generating unit.

COAL AND SHIPPING  CONTRACTS.  We have three coal supply agreements with various
expiration  dates ranging from December 2006 to December 2009. We also have rail
and  shipping  agreements  for  transportation  of all of our coal with  various
expiration dates ranging from December 2005 to December 2011. Our minimum annual
obligation under these coal and shipping agreements range from approximately $28
million in 2004 to $10 million in 2008.

EMERGING TECHNOLOGY  INVESTMENTS.  We have investments in emerging  technologies
through  minority  investments  in  venture  capital  funds  and  privately-held
start-up companies.  We have committed to make additional investments in certain
emerging  technology  holdings.  The total future commitment was $4.7 million at
March 31,  2004 ($4.8  million  at  December  31,  2003) and is  expected  to be
invested at various times through 2007.

ENVIRONMENTAL  MATTERS. Our businesses are subject to regulation by various U.S.
and  Canadian  federal,  state,  provincial  and  local  authorities  concerning
environmental   matters.   We  do  not  currently   anticipate   that  potential
expenditures for environmental matters will be material;  however, we are unable
to predict the outcome of the issues discussed below.

We review environmental matters on a quarterly basis. Accruals for environmental
matters are recorded  when it is probable that a liability has been incurred and
the amount of the liability can be  reasonably  estimated,  based on current law
and  existing   technologies.   These  accruals  are  adjusted  periodically  as
assessment and remediation efforts progress or as additional  technical or legal
information  becomes  available.  Accruals  for  environmental  liabilities  are
included in the balance  sheet at  undiscounted  amounts and exclude  claims for
recoveries from insurance or other third parties. Costs related to environmental
contamination treatment and cleanup are charged to expense unless recoverable in
rates from customers.

SWL&P  Manufactured  Gas Plant.  In May 2001 SWL&P received notice from the WDNR
that the City of Superior had found soil  contamination on property  adjoining a
former  Manufactured  Gas  Plant  (MGP)  site  owned  and  operated  by  SWL&P's
predecessors  from  1889 to  1904.  The WDNR  requested  SWL&P  to  initiate  an
environmental  investigation.  The WDNR also issued  SWL&P a  Responsible  Party
letter in  February  2002.  The  environmental  investigation  is  underway.  In
February 2003 SWL&P submitted a Phase II environmental site investigation report
to the WDNR. This report  identified some MGP-like  chemicals that were found in
the soil.  During March and April 2003  sediment  samples were taken from nearby
Superior  Bay. The report on the results of this sampling was completed and sent
to  the  WDNR

                       ALLETE First Quarter 2004 Form 10-Q                    14



NOTE 13.      COMMITMENTS, GUARANTEES AND CONTINGENCIES (CONTINUED)

during the first quarter of 2004. The next phase of the investigation will be to
determine  any impact to soil or ground  water  between  the former MGP site and
Superior Bay. A work plan for this additional  investigation  by SWL&P was filed
on December 17, 2003 with the WDNR.  Although it is not possible to quantify the
potential  clean-up cost until the investigation is completed and a work plan is
developed,  a $0.5  million  liability  was  recorded as of December 31, 2003 to
address  the known  areas of  contamination.  We have  recorded a  corresponding
dollar  amount as a  regulatory  asset to offset  this  liability.  The PSCW has
approved SWL&P's deferral of these MGP environmental investigation and potential
clean-up  costs for future  recovery in rates,  subject to  regulatory  prudency
review.

MINNESOTA POWER COAL-FIRED  GENERATING  FACILITIES.  During 2002 Minnesota Power
received and responded to a third request from the EPA, under Section 114 of the
federal  Clean Air Act  Amendments of 1990 (Clean Air Act),  seeking  additional
information  regarding capital expenditures at all of its coal-fired  generating
stations.  This  action  is part  of an  industry-wide  investigation  assessing
compliance with the New Source Review and the New Source  Performance  Standards
(emissions  standards  that apply to new and changed units) of the Clean Air Act
at electric generating stations. We have received no feedback from the EPA based
on the information we submitted. There is, however, ongoing litigation involving
the EPA and other electric  utilities for alleged  violations of these rules. It
is  expected  that the  outcome of some of the cases  could  provide the utility
industry direction on this topic. We are unable to predict what actions, if any,
may be required as a result of the EPA's request for  information.  As a result,
we have not accrued any liability for this environmental matter.

SQUARE BUTTE GENERATING  FACILITY.  In June 2002 Minnkota Power, the operator of
Square Butte,  received a Notice of Violation from the EPA regarding alleged New
Source  Review  violations at the M.R.  Young Station which  includes the Square
Butte  generating  unit. The EPA claims certain  capital  projects  completed by
Minnkota  Power  should have been  reviewed  pursuant  to the New Source  Review
regulations  potentially  resulting  in new  air  permit  operating  conditions.
Minnkota  Power has held  several  meetings  with the EPA to discuss the alleged
violations. Based on an EPA request, Minnkota Power performed a study related to
the technological  feasibility of installing  various controls for the reduction
of nitrogen oxides and sulfur dioxide  emissions.  Discussions  with the EPA are
ongoing  and we are unable to predict  the  outcome or cost  impacts.  If Square
Butte is required to make  significant  capital  expenditures to comply with EPA
requirements,  we expect such  capital  expenditures  to be debt  financed.  Our
future  cost of  purchased  power  would  include  our pro  rata  share  of this
additional debt service.

ADESA IMPACT TAUNTON FACILITY. In December 2003 the MDEP identified ADESA Impact
as a potentially  responsible  party regarding  contamination of several private
drinking  water  wells in a  residential  development  that  abuts the  Taunton,
Massachusetts salvage vehicle auction facility. The wells had elevated levels of
MTBE. MTBE is an oxygenating  additive in gasoline to reduce harmful  emissions.
The EPA has  identified  MTBE as a possible  carcinogen.  ADESA  Impact  engaged
GeoInsight,  an  environmental  services  firm, to conduct tests of the soil and
groundwater at the salvage vehicle auction site.

GeoInsight  prepared an immediate response action (IRA) plan, which was required
by the MDEP,  to  determine  the extent of the  environmental  impact and define
activities to prevent further environmental  contamination.  The IRA plan, which
was filed on January 24, 2004,  describes  the initial  activities  ADESA Impact
performed,  and proposes  additional measures that it will use to further assess
the existence of any imminent hazard to human health.  In addition,  as required
by the MDEP,  ADESA  Impact is  conducting  an analysis  to  identify  sensitive
receptors  that may have been  affected,  including  area schools and  municipal
wells.  GeoInsight does not believe that an imminent hazard  condition exists at
the Taunton site;  however,  the investigation and assessment of site conditions
are ongoing.

In December 2003 GeoInsight collected soil samples,  conducted groundwater tests
and provided  oversight  for the  installation  of  monitoring  wells in various
locations on and adjacent to the property  adjoining the residential  community.
The results of the soil and water tests indicated  levels of MTBE exceeding MDEP
standards.  In January 2004 we collected air samples from two residences that we
identified as having  elevated  drinking water  concentrations  of MTBE. We have
determined  that  inhalation of, or contact  exposure to, this air poses minimal
risk to human health. In response to our empirical findings,  we proposed to the
MDEP that we install water  filtration  units in the  approximately  30 affected
residences.

15                     ALLETE First Quarter 2004 Form 10-Q




NOTE 13.      COMMITMENTS, GUARANTEES AND CONTINGENCIES (CONTINUED)

ADESA Impact  submitted an IRA plan status report to the MDEP on March 30, 2004.
Additionally,  ADESA Impact is submitting  bi-weekly status updates to the MDEP.
We have  installed the water  filtration  units and have lowered MTBE  detection
limits at the  instruction  of the MDEP.  As a result,  another three homes have
been identified as having detectable levels of MTBE in the drinking water.

A comprehensive  ground water sampling event and residential sampling event were
conducted in April 2004.  ADESA  Impact's  representatives  met with the Taunton
City  Council on April 20, 2004 to propose that ADESA  Impact  extend  municipal
water services to the Matthews  Landing  community at an approximate  cost of $1
million.  By late June 2004,  ADESA  Impact  expects to provide the Taunton City
Council with a detailed proposal to provide water service including  engineering
work, flow modeling, surveys, site work, road-opening detail and a safety plan.

As of March 31, 2004 ADESA has accrued $1 million to cover the  estimated  costs
associated with the solution proposed to the Taunton City Council.

ADESA Impact has filed a claim with our  insurance  carrier with respect to this
matter.  On March 30, 2004 our insurance  carrier  responded  with a request for
additional information regarding the claims.

OTHER.  We are involved in litigation  arising in the normal course of business.
Also in the normal course of business,  we are involved in tax,  regulatory  and
other  governmental  audits,  inspections,  investigations and other proceedings
that involve state and federal taxes, safety, compliance with regulations,  rate
base and cost of service  issues,  among other things.  While the  resolution of
such matters could have a material effect on earnings and cash flows in the year
of  resolution,  none of these  matters are  expected to change  materially  our
present liquidity position,  nor have a material adverse effect on our financial
condition.

                       ALLETE First Quarter 2004 Form 10-Q                    16




ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
           CONDITION AND RESULTS OF OPERATIONS

ALLETE's core operations are focused on two business  segments.  ENERGY SERVICES
includes  electric  and  gas  services,   coal  mining  and  telecommunications.
AUTOMOTIVE  SERVICES,  with  operations  across  the United  States,  Canada and
Mexico,  includes wholesale vehicle auctions and related vehicle  redistribution
services as well as dealer  financing.  Auctions  and related  services  include
wholesale used vehicle and salvage vehicle  auctions.  INVESTMENTS AND CORPORATE
CHARGES  includes our Florida real estate  operations,  investments  in emerging
technologies,  and general  corporate  charges  and  interest  not  specifically
related to any one business segment.  General corporate charges include employee
salaries  and  benefits  as  well as  legal  and  other  outside  service  fees.
DISCONTINUED OPERATIONS includes our Water Services businesses,  and our vehicle
transport and import businesses.


CONSOLIDATED OVERVIEW

Strong  performance across all business segments for the quarter ended March 31,
2004  increased  net income and  diluted  earnings  per share 19 percent  and 15
percent,  respectively,  from the same  period in 2003.  Net income and  diluted
earnings per share from  continuing  operations  for the quarter ended March 31,
2004 increased 40 percent and 37 percent, respectively,  from the same period in
2003.


                                                                                            THREE MONTHS ENDED
                                                                                                 MARCH 31,
                                                                                            2004           2003
- --------------------------------------------------------------------------------------------------------------------
Millions Except Per Share Amounts
                                                                                                    
Operating Revenue
     Energy Services                                                                       $182.3         $179.1
     Automotive Services                                                                    247.7          232.9
     Investments                                                                             28.5           10.9
- --------------------------------------------------------------------------------------------------------------------

                                                                                           $458.5         $422.9
- --------------------------------------------------------------------------------------------------------------------

Operating Expenses
     Energy Services                                                                       $159.8         $159.1
     Automotive Services                                                                    192.8          188.7
     Investments and Corporate Charges                                                       18.7           12.7
- --------------------------------------------------------------------------------------------------------------------

                                                                                           $371.3         $360.5
- --------------------------------------------------------------------------------------------------------------------

Net Income (Loss)
     Energy Services                                                                        $14.3          $12.2
     Automotive Services                                                                     33.3           26.7
     Investments and Corporate Charges                                                        5.5           (0.9)
- --------------------------------------------------------------------------------------------------------------------

     Continuing Operations                                                                   53.1           38.0
     Discontinued Operations                                                                 (0.6)           6.3
- --------------------------------------------------------------------------------------------------------------------

                                                                                            $52.5          $44.3
- --------------------------------------------------------------------------------------------------------------------

Diluted Average Shares of Common Stock - Millions                                            84.8           82.3
- --------------------------------------------------------------------------------------------------------------------

Diluted Earnings (Loss) Per Share of Common Stock
     Continuing Operations                                                                  $0.63          $0.46
     Discontinued Operations                                                                (0.01)          0.08
- --------------------------------------------------------------------------------------------------------------------

                                                                                            $0.62          $0.54
- --------------------------------------------------------------------------------------------------------------------


NON-GAAP  MEASURE OF LIQUIDITY.  We believe  earnings  before  interest,  taxes,
depreciation and amortization  expense (EBITDA) provides  meaningful  additional
information  that helps us monitor and evaluate our ongoing  results and trends.
EBITDA should not be considered in isolation nor as a substitute for measures of
liquidity prepared in accordance with GAAP which include:



CONSOLIDATED CASH FLOW
THREE MONTHS ENDED MARCH 31,                                               2004                            2003
- -----------------------------------------------------------------------------------------------------------------
Millions
                                                                                                    
Cash from Operating Activities                                            $77.0                            $86.1
Cash from (for) Investing Activities                                       $0.3                           $(39.7)
Cash for Financing Activities                                             $(0.2)                          $(60.8)
- -----------------------------------------------------------------------------------------------------------------


17                     ALLETE First Quarter 2004 Form 10-Q




We believe  EBITDA is a widely  accepted  measure  of  liquidity  considered  by
investors,  financial analysts and rating agencies. EBITDA is not an alternative
to cash flows as a measure of liquidity and may not be comparable with EBITDA as
defined by other companies.


                                                                  ENERGY SERVICES
                                                              -----------------------                  INVESTMENTS
                                                              REGULATED       NON-      AUTOMOTIVE    AND CORPORATE
EBITDA                                       CONSOLIDATED      UTILITY      REGULATED    SERVICES        CHARGES
- -------------------------------------------------------------------------------------------------------------------

FOR THE QUARTER ENDED MARCH 31, 2004
                                                                                       
Net Income                                      $ 52.5
Less: Loss from Discontinued Operations           (0.6)
- ---------------------------------------------------------

Income from Continuing Operations                 53.1          $13.9         $0.4         $33.3          $ 5.5
Add Back: Income Tax Expense (Benefit)            34.1            8.3         (0.1)         21.6            4.3
          Interest Expense                        13.1            4.7          0.3           4.0            4.1
          Depreciation and Amortization
            Expense                               21.7            9.9          2.5           9.3              -
- -------------------------------------------------------------------------------------------------------------------

EBITDA                                          $122.0          $36.8         $3.1         $68.2          $13.9
- -------------------------------------------------------------------------------------------------------------------

FOR THE QUARTER ENDED MARCH 31, 2003

Net Income                                      $ 44.3
Less: Income from Discontinued Operations          6.3
- ---------------------------------------------------------

Income (Loss) from Continuing Operations          38.0          $11.4         $0.8         $26.7          $(0.9)
Add Back: Income Tax Expense (Benefit)            24.4            7.6          0.2          17.5           (0.9)
          Interest Expense                        16.9            5.2          0.4           4.4            6.9
          Depreciation and Amortization
            Expense                               20.9           10.3          2.5           8.1              -
- -------------------------------------------------------------------------------------------------------------------

EBITDA                                          $100.2          $34.5         $3.9         $56.7          $ 5.1
- -------------------------------------------------------------------------------------------------------------------








                                                                                            THREE MONTHS ENDED
                                                                                                 MARCH 31,
STATISTICAL INFORMATION                                                                     2004           2003
- -------------------------------------------------------------------------------------------------------------------
                                                                                                   
ENERGY SERVICES
Millions of Kilowatthours Sold
    Regulated Utility
       Retail
           Residential                                                                     310.3           312.9
           Commercial                                                                      331.9           326.4
           Industrial                                                                    1,766.8         1,718.5
           Other                                                                            20.2            20.5
       Resale
           Municipals                                                                      213.8           200.6
           Other Power Suppliers                                                           217.2           207.3
- -------------------------------------------------------------------------------------------------------------------
                                                                                         2,860.2         2,786.2
    Nonregulated                                                                           434.0           419.1
- -------------------------------------------------------------------------------------------------------------------

                                                                                         3,294.2         3,205.3
- -------------------------------------------------------------------------------------------------------------------

AUTOMOTIVE SERVICES
    Vehicles Sold
       Used                                                                              481,000         462,000
       Salvage                                                                            58,000          49,000
- -------------------------------------------------------------------------------------------------------------------

                                                                                         539,000         511,000

    Conversion Rate<F1> - Used Vehicles                                                    68.4%           62.4%

    Loan Transactions                                                                    263,000         233,000
- -------------------------------------------------------------------------------------------------------------------
<FN>
<F1>  Conversion rate is the percentage of vehicles sold from those that were offered at auction.
</FN>


                       ALLETE First Quarter 2004 Form 10-Q                    18




NET INCOME

The following net income discussion  summarizes a comparison of the three months
ended March 31, 2004 to the three months ended March 31, 2003.

ENERGY  SERVICES'  net income in 2004 was up $2.1 million.  At Minnesota  Power,
higher demand for energy by industrial  customers  contributed  to the increase.
Total regulated utility kilowatthour sales increased 3 percent from last year.

AUTOMOTIVE SERVICES reported a $6.6 million increase in net income primarily due
to  higher  conversion  rates and  increased  vehicle  sales at ADESA  auctions.
Vehicle  sales were higher in 2004 due to increased  demand for  wholesale  used
vehicles as demand for retail used vehicles  continued to improve.  The increase
in demand  resulted in an increase in the number of vehicles sold the first time
offered at auction  which  raised the  conversion  rate to 68.4  percent in 2004
(62.4  percent in 2003).  AFC,  which  provides  dealer  financing,  arranged 13
percent more loan  transactions  in 2004 and  contributed  30 percent of the net
income for Automotive Services in 2004 (32 percent in 2003).

INVESTMENTS  AND  CORPORATE  CHARGES'  net  income  in 2004 was up $6.4  million
reflecting  strong  demand for our real estate in Florida  and reduced  interest
expense.  These positive  developments  were partially  offset by an increase in
general  corporate  charges  primarily  resulting from costs associated with the
planned spin-off of Automotive Services. Net income from ALLETE Properties,  our
real estate operations, was up $6.8 million in 2004 ($11.0 million in 2004; $4.2
million  in  2003)  primarily  due an  increase  in the  number  as  well as the
profitability of real estate sales closing during the first quarter of 2004. The
timing of real estate sales is unpredictable.

DISCONTINUED  OPERATIONS  included the financial  results of our Water  Services
businesses,  and the vehicle  transport and import  businesses.  Net income from
Discontinued  Operations  was down $6.9  million  in 2004  primarily  due to the
absence of water and  wastewater  systems sold in 2003.  In 2003 the net gain on
disposal  included  gains on system  sales as well as selling,  transaction  and
employee termination benefit expenses associated with selling the Water Services
businesses.  Net income in 2003 also  included a $1.3 million  recovery from the
settlement of a lawsuit associated with our vehicle transport business.


COMPARISON OF THE QUARTERS ENDED MARCH 31, 2004 AND 2003

ENERGY SERVICES

Regulated  utility  operations  include  retail  and  wholesale  rate  regulated
activities under the jurisdiction of state and federal  regulatory  authorities.
Nonregulated  operations  consist  of  nonregulated  generation  (non-rate  base
generation sold at market-based rates to the wholesale market),  coal mining and
telecommunication activities.  Nonregulated generation consists primarily of the
Taconite  Harbor Energy  Center in northern  Minnesota  and  generation  secured
through the Kendall County power purchase  agreement,  a 15-year  agreement with
NRG Energy at a facility near Chicago, Illinois.

OPERATING REVENUE in total was up $3.2 million,  or 2 percent, in 2004 primarily
due to increases at our regulated utility operations.  Regulated utility revenue
was up $3.4 million,  or 2 percent,  in 2004 primarily due to increased electric
sales and higher fuel clause recoveries because of higher purchased power costs.
Regulated utility kilowatthour sales were up 3 percent from last year reflecting
increased usage by industrial customers due to higher production levels.  Equity
in net income from Split Rock Energy was $4.3 million  lower in 2004 as a result
of Minnesota Power withdrawing from Split Rock Energy.

Revenue from electric  sales to taconite  customers  accounted for 10 percent of
consolidated  operating  revenue in both 2004 and 2003.  Electric sales to paper
and pulp mills accounted for 3 percent of consolidated operating revenue in both
2004 and 2003.

OPERATING  EXPENSES  in total  were up $0.7  million,  or less than 1 percent in
2004.  Regulated utility operating expenses were up $0.2 million, or less than 1
percent,  reflecting  increased purchased power expense,  and higher pension and
benefit  expenses  mostly offset by the absence of a demand  payment  associated
with a purchased power agreement that expired in 2003.

19                     ALLETE First Quarter 2004 Form 10-Q




AUTOMOTIVE SERVICES

OPERATING  REVENUE was up $14.8  million,  or 6 percent,  in 2004.  Revenue from
auctions and related services was up $11.7 million, or 6 percent,  primarily due
to increased  vehicle sales volume and a favorable  Canadian  exchange rate. The
number of vehicles sold at the Company's vehicle auction facilities  increased 6
percent from last year (4 percent at our  wholesale  used vehicle  auctions;  18
percent at our salvage vehicle auctions). The demand for wholesale used vehicles
has increased as retail used vehicle sales continue to show improvement.  At our
salvage  auctions,  vehicles sold increased due in part to market share gains at
U.S. locations and improved overall market conditions.  Dealer financing revenue
was up $3.1 million,  or 12 percent, in 2004 reflecting a 13 percent increase in
the number of loan  transactions.  The increase in retail used vehicle sales has
increased the demand for wholesale used vehicles and the inventory turnover rate
of AFC's  customers which has driven up the number of loan  transactions.  Total
receivables  managed by AFC were $618 million at March 31, 2004 ($527 million at
March 31, 2003).

OPERATING  EXPENSES  were up $4.1  million,  or 2  percent,  in 2004  reflecting
additional  corporate  charges of $1.2 million and  separation  expenses of $1.6
million incurred as Automotive  Services  prepares to be a stand-alone  publicly
traded  company,   independent  of  ALLETE.  In  addition,  2004  expenses  were
negatively impacted by higher Canadian exchange rates in 2004.

INVESTMENTS AND CORPORATE CHARGES

OPERATING  REVENUE was up $17.6 million in 2004 primarily due to a $16.7 million
increase in revenue from ALLETE  Properties  as a result of more land sales.  In
2004 ten large real estate sales contributed $20.1 million to revenue,  while in
2003 four large real estate sales contributed $6.6 million to revenue.

OPERATING EXPENSES were up $6.0 million, or 47 percent, in 2004 primarily due to
more real estate sales and increased general corporate charges.  These increases
were partially offset by lower interest  expense.  Operating  expenses at ALLETE
Properties  were up $5.3 million in 2004  because of more land sales.  Corporate
charges  increased  $3.5 million  ($5.2  million in 2004;  $1.7 million in 2003)
reflecting higher personnel costs and $1.7 million of  costs associated with the
planned  spin-off of  Automotive  Services.  Interest  expense not  specifically
related to any one business  segment  decreased  $2.9 million  ($4.0  million in
2004; $6.9 million in 2003) due to the redemption of quarterly  income preferred
securities and various long-term debt issues in 2003 with both the proceeds from
the sale of our Water Services businesses and internally generated cash.


CRITICAL ACCOUNTING POLICIES

Certain  accounting  measurements  under  applicable  GAAP involve  management's
judgment  about  subjective  factors  and  estimates,  the  effects of which are
inherently uncertain.  Accounting measurements that we believe are most critical
to  our  reported  results  of  operations  and  financial   condition  include:
uncollectible  receivables  and allowance for doubtful  accounts,  impairment of
goodwill  and  long-lived  assets,  pension and  postretirement  health and life
actuarial assumptions, valuation of investments and provisions for environmental
remediation.  These policies are reviewed with the audit  committee of our Board
of Directors on a regular basis and summarized in our 2003 Form 10-K.


OUTLOOK

We remain  focused on  continuously  improving the  performance  of our two core
businesses,  Energy  Services and Automotive  Services,  which remain strong and
poised for growth in their respective markets.

SPIN-OFF OF AUTOMOTIVE SERVICES.  We continue to anticipate that the spin-off to
ALLETE  shareholders of our Automotive Services business will occur in the third
quarter of 2004.  The  spin-off  of  Automotive  Services,  which will  become a
publicly  traded company doing business as ADESA,  Inc., is expected to take the
form of a tax-free stock dividend to ALLETE's shareholders,  who would receive a
pro rata number of shares of ADESA common stock for each share of ALLETE  common
stock they own.  The  spin-off  is subject to the  approval of the final plan by
ALLETE's  Board  of  Directors,  favorable  market  conditions,  receipt  of tax
opinions, satisfaction of SEC requirements and other customary conditions.

                       ALLETE First Quarter 2004 Form 10-Q                    20



In March  2004 our Board of  Directors  approved  an IPO of  approximately  $150
million  in common  shares of ADESA,  representing  less than 20  percent of all
ADESA common stock outstanding.  A registration statement was filed with the SEC
in March 2004,  with the sale of ADESA  stock  expected to take place as soon as
practical after the registration statement becomes effective.  Subsequent to the
IPO, ALLETE will continue to own and consolidate the remaining  portion of ADESA
until the completion of the spin-off.

2004  EARNINGS  GUIDANCE.   After  the  separation  of  Automotive  Services  is
completed,  ALLETE will be  comprised  of what is now  classified  as (1) Energy
Services,  and (2)  Investments and Corporate  Charges.  In 2003 net income from
these  operations  totaled $28.3  million.  ALLETE now  estimates  that 2004 net
income from these remaining businesses will increase by 10 percent to 15 percent
over 2003, due primarily to stronger than originally  anticipated  sales at both
Minnesota Power and ALLETE Properties.

ALLETE expects to reduce its debt by an additional  $150 million to $200 million
after the  ADESA IPO and  recapitalization,  which is  expected  to occur in the
second  quarter  of 2004.  The 2004 net income  estimate  does not  include  the
financial  implications of the spin-off of Automotive  Services such as one-time
expenses of the transaction  for advisor fees, debt retirement  premiums and the
impact of cash received from ADESA after the IPO.

ENERGY  SERVICES.  In February 2004 we  experienced  a generator  failure at our
534-MW  Boswell  Energy  Center  Unit 4 (Unit 4). As a result of the failure, we
expect to  replace  significant  components  of the  generator  at an  estimated
capital cost of $5 million.  The majority of the replacement  cost is covered by
insurance,  subject to a  deductible  of $1 million.  We have entered into power
purchase agreements to replace the power lost during the Unit 4 outage, which is
expected to continue through May 2004. The cost of this additional power will be
recovered  through the regulated  utility fuel  adjustment  clause in Minnesota.
With Unit 4 down, some work  originally  planned for 2005 and 2006 is being done
now to minimize future outages.  We do not expect this outage to have a material
impact on our  results of  operations.  Wisconsin  Public  Power,  Inc.  owns 20
percent of Unit 4.

INVESTMENTS AND CORPORATE CHARGES.  ALLETE  Properties,  our Florida real estate
operations,  owns approximately 18,000 acres of land near Fort Myers, Palm Coast
and  Ormond  Beach,  Florida,  as well as Winter  Haven  Citi  Centre,  a retail
shopping  center  in Winter  Haven,  Florida.  We add value to the land  through
entitlements and infrastructure improvements, and then sell it at current market
prices. Historically, proceeds from land sales have been three to four times our
book basis. Rental income at the retail shopping center in Winter Haven provides
a  recurring  stream of  revenue.  At March  31,  2004 our basis in land held by
ALLETE Properties was $47.1 million. ALLETE Properties does occasionally provide
seller  financing,  and outstanding  finance  receivables  were $10.3 million at
March 31,  2004 with  maturities  ranging up to ten years.  Outstanding  finance
receivables  accrue  interest at  market-based  rates.  At March 31, 2004 ALLETE
Properties also had $18.1 million of other assets which  consisted  primarily of
Winter Haven Citi Centre. We may selectively acquire additional land if it meets
our   strategy  of  adding  value   through   entitlement   and   infrastructure
improvements.

SALE OF  REMAINING  WATER  ASSETS.  In 2003 we reached an  agreement to sell our
North Carolina water assets for $48 million and the assumption of  approximately
$28  million  in debt by the  purchaser.  The North  Carolina  sale is  awaiting
approval  of the NCUC and is  expected  to close in  mid-2004.  In April 2004 we
reached an agreement to sell our  remaining 72 water and  wastewater  systems in
Florida to Aqua America,  Inc. for $18 million.  The transaction is scheduled to
close by the end of June 2004 and is subject to regulatory approval by the FPSC.
This approval  process may result in an adjustment of the final  purchase  price
based on the  FPSC's  determination  of plant  investment  for the  system.  The
ultimate  ownership of nine of the 72 water and wastewater systems is subject to
the outcome of an asserted right of first refusal with a local municipality.  We
expect to sell our water assets in Georgia in 2004.

21                     ALLETE First Quarter 2004 Form 10-Q




LIQUIDITY AND CAPITAL RESOURCES

CASH FLOW ACTIVITIES

A primary goal of our  strategic  plan is to improve cash flow from  operations.
Our  strategy  includes  growing the  businesses  both  internally  by expanding
facilities,  services and operations (see Capital Requirements),  and externally
through acquisitions.

During  the  first  three  months of 2004 and  2003,  cash  flow from  operating
activities  was  affected  by a  number  of  factors  representative  of  normal
operations.

Consolidated  cash and cash  equivalents  was $297.5  million at March 31,  2004
($223.0 million at December 31, 2003) of which $203.4 million ($116.2 million at
December 31, 2003) was at Automotive Services. The remaining balance was held by
ALLETE and its other subsidiaries.

WORKING CAPITAL.  Additional working capital,  if and when needed,  generally is
provided by the sale of commercial  paper.  Approximately  3.6 million  original
issue  shares of our common stock are  available  for  issuance  through  INVEST
DIRECT, our direct stock purchase and dividend reinvestment plan.

A substantial  amount of ADESA's  working  capital is generated  internally from
payments for services provided.  ADESA,  however,  currently has arrangements to
use  proceeds  from  the sale of  commercial  paper  issued  by  ALLETE  to meet
short-term  working  capital  requirements  arising  from the  timing of payment
obligations  to vehicle  sellers  and the  availability  of funds  from  vehicle
buyers.  During the sales  process,  ADESA does not  generally  take title to or
ownership  of the vehicles  consigned  for auction but instead  facilitates  the
transfer of vehicle ownership directly from sellers to buyers.

AFC offers  floorplan  financing  for  dealers to  purchase  vehicles  mostly at
auctions and takes a security interest in each financed  vehicle.  The financing
is provided  through  the earlier of the date the dealer  sells the vehicle or a
general borrowing term of 30 to 45 days. Currently,  AFC has arrangements to use
proceeds  from  the  sale of  commercial  paper  issued  by  ALLETE  to meet its
short-term working capital requirements not funded through securitization.

Significant  changes in accounts  receivable  and accounts  payable  balances at
March 31, 2004  compared to December  31, 2003 were due to  increased  sales and
financing  activity at Automotive  Services.  Typically auction volumes are down
during December because of the holidays.  As a result,  ADESA and AFC had higher
receivables and higher payables at March 31, 2004.

AFC  RECEIVABLES.  AFC sells the  majority of U.S.  dollar  denominated  finance
receivables on a revolving basis to a wholly owned,  bankruptcy remote,  special
purpose  subsidiary that is consolidated  for accounting  purposes.  The special
purpose subsidiary has entered into a securitization agreement, which expires in
2005,  that allows for the revolving sale to a bank conduit  facility of up to a
maximum of $500 million in undivided interests in eligible finance  receivables.
Receivables sold are not reported on our consolidated financial statements.

At March 31, 2004 AFC managed  total finance  receivables  of $618 million ($539
million  at  December  31,  2003),  of which $527  million  had been sold to the
special  purpose  subsidiary  ($464 million at December 31,  2003).  The special
purpose  subsidiary  then in turn sold,  with  recourse to the  special  purpose
subsidiary,  $350 million to the bank  conduit  facility at March 31, 2004 ($334
million at  December  31,  2003)  leaving  $268  million of finance  receivables
recorded on our  consolidated  balance  sheet at March 31, 2004 ($205 million at
December 31, 2003).

AFC's  proceeds  from the  revolving  sale of  receivables  to the bank  conduit
facility  were  used to repay  borrowings  from  ALLETE  and  fund new  loans to
customers.  AFC  and  the  special  purpose  subsidiary  must  maintain  certain
financial  covenants such as minimum tangible net worth to comply with the terms
of the securitization  agreement. AFC has historically performed better than the
covenant  thresholds set forth in the securitization  agreement,  and we are not
aware of any changing circumstances that would put AFC in noncompliance with the
covenants.

                       ALLETE First Quarter 2004 Form 10-Q                    22




SECURITIES.  In March 2001  ALLETE,  ALLETE  Capital II and ALLETE  Capital III,
jointly filed a  registration  statement with the SEC pursuant to Rule 415 under
the Securities Act of 1933. The registration statement,  which has been declared
effective by the SEC, relates to the possible issuance of a remaining  aggregate
amount of $387 million of  securities  which may include  ALLETE  common  stock,
first mortgage bonds and other debt securities, and ALLETE Capital II and ALLETE
Capital  III  preferred  trust  securities.   ALLETE  also  previously  filed  a
registration  statement,  which has been declared effective by the SEC, relating
to the possible  issuance of $25 million of first  mortgage bonds and other debt
securities.  We may sell all or a portion of the remaining registered securities
if warranted by market  conditions and our capital  requirements.  Any offer and
sale  of the  above  mentioned  securities  will  be made  only  by  means  of a
prospectus  meeting the requirements of the Securities Act of 1933 and the rules
and regulations thereunder.

In January 2004 we used internally  generated funds to retire approximately $3.5
million in  principal  amount of  Industrial  Development  Revenue  Bonds Series
1994-A, due January 1, 2004.

In April 2004 we used  internally  generated  funds to repay the remaining $53.0
million  outstanding on a $250 million credit agreement which would have expired
in July 2004.

Our lines of credit and long-term  debt  agreements  contain  various  financial
covenants.  The most restrictive of these covenants are discussed in Notes 7 and
8 to our consolidated financial statements in Item 1 in this Form 10-Q.

CAPITAL REQUIREMENTS

Consolidated  capital  expenditures for the quarter ended March 31, 2004 totaled
$16.6 million ($27.1 million in 2003).  Expenditures for the quarter ended March
31, 2004 included $13.7 million for Energy Services, $1.3 million for Automotive
Services and $0.1 million for  Investments and Corporate  Charges.  Expenditures
for the quarter  ended March 31, 2004 also included $1.5 million to maintain our
remaining Water Services businesses while they are in the process of being sold.
Internally  generated  funds  were the  primary  source  of  funding  for  these
expenditures.


ENVIRONMENTAL MATTERS

Our businesses  are subject to regulation by various U.S. and Canadian  federal,
state, provincial and local authorities concerning  environmental matters. We do
not currently anticipate that potential  expenditures for environmental  matters
will be  material;  however,  we are unable to predict the outcome of the issues
discussed in Note 13 to our consolidated  financial statements in Item 1 in this
Form 10-Q.


OTHER

We are involved in litigation arising in the normal course of business.  Also in
the normal  course of  business,  we are involved in tax,  regulatory  and other
governmental  audits,  inspections,  investigations  and other  proceedings that
involve state and federal taxes, safety, compliance with regulations,  rate base
and cost of service  issues,  among other things.  While the  resolution of such
matters  could have a material  effect on earnings and cash flows in the year of
resolution,  none of these matters are expected to change materially our present
liquidity  position,  nor  have a  material  adverse  effect  on  our  financial
condition.


NEW ACCOUNTING STANDARDS

New accounting  standards are discussed in Note 2 to our consolidated  financial
statements in Item 1 in this Form 10-Q.

                            -------------------------

READERS ARE CAUTIONED THAT FORWARD-LOOKING  STATEMENTS INCLUDING THOSE CONTAINED
ABOVE,  SHOULD BE READ IN CONJUNCTION  WITH OUR  DISCLOSURES  UNDER THE HEADING:
"SAFE HARBOR  STATEMENT UNDER THE PRIVATE  SECURITIES  LITIGATION  REFORM ACT OF
1995" LOCATED ON PAGE 3 OF THIS FORM 10-Q.

23                     ALLETE First Quarter 2004 Form 10-Q




ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

SECURITIES INVESTMENTS

Our securities  investments  include  certain  securities held for an indefinite
period  of  time  which  are  accounted  for as  available-for-sale  securities.
Available-for-sale  securities are recorded at fair value with unrealized  gains
and losses  included in  accumulated  other  comprehensive  income,  net of tax.
Unrealized  losses that are other than temporary are recognized in earnings.  At
March  31,  2004  our  available-for-sale   securities  portfolio  consisted  of
securities in a grantor trust established to fund certain employee benefits. Our
available-for-sale  securities  portfolio  had a fair value of $20.9  million at
March 31,  2004  ($20.2  million at December  31,  2003) and a total  unrealized
after-tax  gain of $1.2 million at March 31, 2004 ($0.8  million at December 31,
2003).

As part of our Emerging  Technology  portfolio,  we also have  several  minority
investments  in venture  capital funds and  privately-held  start-up  companies.
These  investments  are  accounted  for using the cost  method and  included  in
Investments on our consolidated balance sheet. The total carrying value of these
investments  was $35.1 million at March 31, 2004 ($37.5  million at December 31,
2003). Our policy is to periodically  review these investments for impairment by
assessing such factors as continued commercial viability of products,  cash flow
and earnings. Any impairment would reduce the carrying value of the investment.


FOREIGN CURRENCY

Our foreign  currency  exposure is limited to the  conversion  of the  operating
results  of  our  Canadian  subsidiaries  and,  to  a  lesser  extent,   Mexican
subsidiaries.  We have not entered into any foreign exchange  contracts to hedge
the conversion of our Canadian or Mexican  operating  results into United States
dollars. Mexican operations are not material.


COMMODITY PRICE RISK

Our regulated utility operations in Minnesota and Wisconsin incur costs for fuel
(primarily  coal),  power and natural gas  purchased for resale in our regulated
service  territories,  and  related  transportation.  Our  regulated  utilities'
exposure to price risk for these  commodities is significantly  mitigated by the
current ratemaking  process and regulatory  environment which generally allows a
fuel clause  surcharge  if costs are in excess of those in our last rate filing.
Conversely,  costs below those in our last rate filing  result in a rate credit.
We  prudently  manage our  customers'  exposure to price risk by  entering  into
contracts of various  durations and terms for the purchase of coal and power (in
Minnesota),  power and natural gas (in  Wisconsin),  and related  transportation
costs.


POWER MARKETING

Our power marketing  activities  consist of selling excess  available  regulated
utility  generation  and  purchased  power,  as  well  as  selling  nonregulated
generation.

From  time-to-time,  our regulated utility operations may have excess generation
that is  temporarily  not  required  by retail and  municipal  customers  in our
regulated service  territory.  We actively sell this generation to the wholesale
market to optimize the value of our generating  facilities.  This  generation is
generally  sold in the spot  market  or under  short-term  contracts  at  market
prices.

We have  approximately 500 MW of nonregulated  generation  available for sale to
the wholesale  markets.  This primarily consists of about 200 MW at our Taconite
Harbor  facility in  northern  Minnesota  and 275 MW obtained  through a 15-year
power purchase  agreement  with NRG Energy at the Kendall  County  facility near
Chicago, Illinois.

The majority of Taconite  Harbor's  capability of approximately  200 MW has been
sold through  various  short-term and long-term  capacity and energy  contracts.
Short term, we have  approximately 180 MW of capacity and energy sales contracts
and a 15 MW of forward energy sales  contract,  all of which expire on April 30,
2005.  Long term,  we have entered into two capacity and energy sales  contracts
totaling 175 MW

                       ALLETE First Quarter 2004 Form 10-Q                    24



(201 MW  including a 15 percent  reserve)  which are  effective  May 1, 2005 and
expire on April 30, 2010. Both contracts  contain fixed monthly capacity charges
and fixed minimum energy charges.  One contract provides for an annual escalator
to the energy charge based on increases in our cost of coal,  subject to a small
minimum annual  escalation.  The other contract  provides that the energy charge
will be the greater of a fixed minimum charge or an amount based on the variable
production  cost of a combined cycle natural gas unit. Our exposure in the event
of a full or partial  outage at our Taconite  Harbor  facility is  significantly
limited  under both  contracts.  When the buyer is  notified at least two months
prior to an  outage,  there is no  exposure.  Outages  with less than two months
notice are  subject  to an annual  duration  limitation  typical of this type of
contract.

Under the Kendall County  agreement,  which expires in September  2017, we pay a
fixed capacity  charge for the right,  but not the  obligation,  to capacity and
energy from a 275 MW  generating  unit.  We are  responsible  for  arranging the
natural gas fuel supply.  Our strategy is to sell a significant  portion of this
generation through long-term contracts of various durations. The balance will be
sold in the daily spot market or through short-term contracts. We currently have
long-term capacity sales contracts for 130 MW, with 50 MW expiring in April 2012
and the balance in September  2017.  To date,  the Kendall  County  facility has
operated at a loss due to  negative  spark  spreads  (the  differential  between
electric and natural gas prices) in the wholesale power market and our resulting
inability to cover the fixed capacity charge on the unsold  capacity  (currently
145 MW). We expect the  facility to continue to generate  losses until such time
as spark  spreads  improve  or we are able to enter  into  additional  long-term
capacity sales contracts.


ITEM 4.    CONTROLS AND PROCEDURES

We maintain a system of controls and procedures  designed to provide  reasonable
assurance  as  to  the  reliability  of  the  financial   statements  and  other
disclosures  included  in  this  report,  as well as to  safeguard  assets  from
unauthorized  use or disposition.  We evaluated the  effectiveness of the design
and operation of our disclosure  controls and procedures  under the  supervision
and with the participation of management,  including our chief executive officer
and chief  financial  officer,  as of the end of the period covered by this Form
10-Q.  Based  upon  that  evaluation,  our  chief  executive  officer  and chief
financial  officer  concluded  that our  disclosure  controls and procedures are
effective  in  timely  alerting  them to  material  information  required  to be
included in our periodic  SEC filings.  There has been no change in our internal
control over  financial  reporting  that occurred  during our most recent fiscal
quarter that has  materially  affected,  or is  reasonably  likely to materially
affect, our internal control over financial reporting.


PART II.   OTHER INFORMATION
ITEM 1.    LEGAL PROCEEDINGS

Material  legal and  regulatory  proceedings  are included in the  discussion of
Other Information in Item 5. and are incorporated by reference herein.

In late 2003 the staff of the SEC initiated an informal  inquiry relating to our
internal  audit  function,  internal  financial  reporting  and  the  loan  loss
methodology at AFC. We have fully and  voluntarily  cooperated with the informal
inquiry,  and the SEC staff has not asserted  that we have acted  improperly  or
illegally.  Although  we cannot  predict  the  length,  scope or  results of the
informal  inquiry,  based upon  extensive  review by the Audit  Committee of our
Board  of  Directors  with  the  assistance  of  independent   counsel  and  our
independent  auditors, we believe that we have acted appropriately and that this
inquiry  will not result in action that has a material  adverse  impact on us or
our reported results of operations.

25                     ALLETE First Quarter 2004 Form 10-Q



ITEM 5.    OTHER INFORMATION

Reference  is made to our 2003  Form  10-K  for  background  information  on the
following updates. Unless otherwise indicated,  cited references are to our 2003
Form 10-K.

Ref. Page 12 - First Partial Paragraph

In April  2004 we  reached  an  agreement  to sell our  remaining  72 water  and
wastewater  systems  in Florida  to Aqua  America,  Inc.  for $18  million.  The
transaction  is  scheduled  to close by the end of June 2004 and is  subject  to
regulatory  approval  by the  FPSC.  This  approval  process  may  result  in an
adjustment  of the final  purchase  price based on the FPSC's  determination  of
plant investment for the system.  The ultimate ownership of nine of the 72 water
and  wastewater  systems is subject to the outcome of an asserted right of first
refusal with a local municipality.


Ref. Page 12 - Seventh Full Paragraph
Ref. Page 39 - Eighth Paragraph
Ref. Page 46 - First Full Paragraph

Effective  March 15, 2004 the FERC  approved the  termination  of our  ownership
interest in Split Rock Energy,  the joint venture  between  Minnesota  Power and
Great River Energy.


Ref. Page 18 - First Paragraph

In April 2004 the  National  Park  Service  (NPS)  issued a draft  Environmental
Impact Statement  (DEIS) for a 60-day public comment period.  The DEIS describes
the NPS' preferred option to cross the Namekagon River.  Construction activities
have begun in Minnesota and eminent domain court actions are underway.


Ref. Page 18 - Eighth Paragraph

On March 30, 2004 the International Brotherhood of Electrical Workers Local 1593
and BNI Coal,  Ltd.,  a wholly  owned  subsidiary  of ALLETE,  signed a one year
extension of the existing labor  agreement  which expired on March 31, 2004. The
contract terms remain the same.


Ref. Page 26 - Second through Fifth Paragraphs

ADESA Impact  submitted an IRA plan status report to the MDEP on March 30, 2004.
Additionally,  ADESA Impact is submitting  bi-weekly status updates to the MDEP.
We have  installed the water  filtration  units and have lowered MTBE  detection
limits at the  instruction  of the MDEP.  As a result,  another three homes have
been identified as having detectable levels of MTBE in the drinking water.

A comprehensive  ground water sampling event and residential sampling event were
conducted in April 2004.  ADESA  Impact's  representatives  met with the Taunton
City  Council on April 20, 2004 to propose that ADESA  Impact  extend  municipal
water services to the Matthews  Landing  community at an approximate  cost of $1
million.  By late June 2004,  ADESA  Impact  expects to provide the Taunton City
Council with a detailed proposal to provide water service including  engineering
work, flow modeling, surveys, site work, road-opening detail and a safety plan.

As of March 31, 2004 ADESA has accrued $1 million to cover the  estimated  costs
associated with the solution proposed to the Taunton City Council.

ADESA Impact has filed a claim with our  insurance  carrier with respect to this
matter.  On March 30, 2004 our insurance  carrier  responded  with a request for
additional information regarding the claims.

                       ALLETE First Quarter 2004 Form 10-Q                    26





ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits.

    3        Bylaws of ALLETE, Inc., as amended effective March 8, 2004.

    31(a)    Rule  13a-14(a)/15d-14(a)  Certification  by  the  Chief  Executive
             Officer Pursuant to Section 302 of the  Sarbanes-Oxley Act of 2002.

    31(b)    Rule  13a-14(a)/15d-14(a)  Certification  by  the  Chief  Financial
             Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of  2002.

    32       Section   1350  Certification   of  Periodic Report  by  the  Chief
             Executive Officer and  Chief Financial Officer Pursuant to  Section
             906 of the Sarbanes-Oxley Act of 2002.


(b) Reports on Form 8-K.

    Report  on  Form 8-K filed  January 26, 2004  with  respect to Item 5. Other
    Events and Regulation FD Disclosure.

27                     ALLETE First Quarter 2004 Form 10-Q





                                   SIGNATURES



Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.




                                                 ALLETE, INC.





April 30, 2004                                 James K. Vizanko
                               -------------------------------------------------
                                               James K. Vizanko
                                            Senior Vice President,
                                     Chief Financial Officer and Treasurer




April 30, 2004                                  Mark A. Schober
                               -------------------------------------------------
                                                Mark A. Schober
                                     Senior Vice President and Controller



                       ALLETE First Quarter 2004 Form 10-Q                    28






                                  EXHIBIT INDEX


EXHIBIT
NUMBER
- --------------------------------------------------------------------------------


  3       Bylaws of ALLETE, Inc., as amended effective March 8, 2004.

  31(a)   Rule  13a-14(a)/15d-14(a) Certification by the Chief Executive Officer
          Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

  31(b)   Rule  13a-14(a)/15d-14(a) Certification by the Chief Financial Officer
          Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

  32      Section 1350  Certification of  Periodic Report by the Chief Executive
          Officer and  Chief Financial  Officer Pursuant to  Section 906 of  the
          Sarbanes-Oxley Act of 2002.



                       ALLETE First Quarter 2004 Form 10-Q