Exhibit 99.2
Consolidated Report to
the Financial Community (Unaudited)


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

First Quarter 2004 Highlights
(Released May 7, 2004)
                                                                                             
                                        ----------------------------------------------------------------
o    Normalized  non-GAAP earnings,    | After Tax EPS Variance Analysis                        1st Qtr.|
     excluding   costs   associated    | -------------------------------                        --------|
     with the Davis-Besse  extended    | 1st Quarter 2003 Basic EPS-GAAP Basis (Restated)       $ 0.74  |
     outage,  were $0.65 per share,    |   Cumulative Effect of Accounting Change - 2003         (0.35) |
     compared  with  first  quarter    |                                                         -----  |
     2003    normalized    non-GAAP    | 1st Quarter 2003 Basic EPS - Non-GAAP Basis            $ 0.39  |
     earnings  of $0.57 per  share.    |   Davis-Besse Incremental Expenses - 2003                0.18  |
     GAAP  earnings  for the  first    |                                                         -----  |
     quarter of 2004 were $0.53 per    | 1st Quarter 2003 Normalized Earnings - Non-GAAP        $ 0.57  |
     share  compared  with the GAAP    |   Electric Gross Margin (Excl. Davis-Besse               0.07  |
     earnings of $0.74 per share in    |   JCP&L Rate Reduction (Aiugust 2003)                   (0.09) |
     the  same   quarter  of  2003,    |   Generation Operating Expenses (Excl. Davis-Besse)      0.09  |
     which included income of $0.35    |   Energy Delivery                                       (0.02) |
     per share from the  cumulative    |   Pension and Other Employee Benefits                    0.06  |
     effect of an accounting change    |   Depreciation and Amortization                         (0.05) |
     regarding the adoption of SFAS    |   Financing Costs                                        0.07  |
     No.143.                           |   Common Stock Dilution                                 (0.06) |
                                       |   Other                                                  0.01  |
                                       |                                                         -----  |
                                       | 1st Quarter 2004 Normalized Earnings - Non-GAAP        $ 0.65  |
                                       |   Davis-Besse Incremental Expenses - 2004               (0.12) |
                                       |                                                         -----  |
                                       | 1st Quarter 2004 Basic EPS - GAAP Basis                $ 0.53  |
                                       |                                                         -----  |
                                        ----------------------------------------------------------------


1Q 2004 Results Compared With 1Q 2003
- -------------------------------------

o    Electric  distribution  deliveries were flat as a 1% increase in industrial
     deliveries was offset by lower residential deliveries due to milder weather
     compared with the unusually cold temperatures in the first quarter of 2003.
     Heating-degree-days  were 4% lower than the same period  last year,  but 6%
     above normal. Total electric generation sales rose 4% due to a 20% increase
     in wholesale sales. Retail generation sales declined 2% largely as a result
     of increased customer shopping.

o    Electric gross margin  increased $39 million after adjusting for changes in
     regulatory   deferrals,   JCP&L's  rate   reduction  in  August  2003,  and
     Davis-Besse  replacement power costs. The increase in electric gross margin
     resulted from higher wholesale  generation sales, driven by an 11% increase
     in generation output, and lower prices for purchased power.

o    Generation  operating expenses,  excluding  incremental expenses associated
     with the  Davis-Besse  outage,  decreased  $47 million.  Nuclear  operating
     expenses  decreased  $37 million  due to the absence of a refueling  outage
     this  quarter,  compared  with the Beaver  Valley  Unit 1 outage last year.
     Fossil  operating   expenses   decreased  $10  million,   reflecting  fewer
     maintenance outages compared with the same period last year.

o    Energy  delivery  expenses were $10 million higher as a result of increased
     vegetation management activities and accelerated spending to enhance system
     reliability.

                                        1



o    Pension  and other  employee  benefit  costs  decreased  approximately  $30
     million as a result of favorable market returns in 2003,  changes to health
     care  benefits for  retirees,  and recent  Medicare  legislation  regarding
     prescription drugs.

o    Total depreciation and amortization  expenses,  adjusted for the regulatory
     deferrals  and the JCP&L rate case  impact,  increased  $25  million due to
     higher Ohio transition cost amortization.

o    Net interest charges decreased $34 million. Financing activities during the
     quarter included $29 million in mandatory  long-term debt redemptions,  $50
     million in optional debt  redemptions,  and $256 million of refinancing and
     repricing transactions.  These are expected to result in annualized savings
     of $6 million.  Additional  shares  outstanding  from the  issuance of 32.2
     million  shares  of  common  stock in the  third  quarter  of 2003  diluted
     earnings by $0.06 per share.


1Q 2004 Earnings Impact Associated with Davis-Besse
- ---------------------------------------------------

o    Incremental  expenses  associated  with the extended  outage at Davis-Besse
     totaled $65 million,  or $0.12 per share ($64 million of replacement  power
     costs and $1 million of O&M expenses).

2004 Earnings and Free Cash Flow Guidance*
- -----------------------------------------

o    Earnings  guidance for 2004 remains at $2.70 to $2.85 per share,  excluding
     incremental  expenses  associated with the  Davis-Besse  outage and unusual
     charges.

o    Free cash flow guidance for 2004 remains at $825 million,  but now includes
     the incremental expenses associated with the Davis-Besse outage.


*    The GAAP to Non-GAAP reconciliation statements are available on FirstEnergy
     Corp.'s website at www.firstenergycorp.com/ir.
                        --------------------------


For additional information, please contact:

     Kurt E. Turosky          Terrance G. Howson         Thomas C. Navin
     Director,                Vice President,            Treasurer
     Investor Relations       Investor Relations         (330) 384-5889
     (330) 384-5500           (973) 401-8519

                                       2




              FIRSTENERGY CORP. CONSOLIDATED STATEMENTS OF INCOME
                                  (UNAUDITED)


                                                       Three Months Ended March 31,
                                                   ------------------------------------
                                                      2004         2003       Change
                                                   -----------  ----------- -----------
    (1)REVENUES:                                              (In thousands)
                                                                   
    (2)  Electric Sales                            $2,655,612   $2,624,216     $ 31,396
    (3)  Natural Gas                                  164,687      244,866      (80,179)
    (4)  FE Facilities                                 86,500       74,212       12,288
    (5)  MYR                                           91,237      112,294      (21,057)
    (6)  International                                      6        7,662       (7,656)
    (7)  Other                                        184,532      157,487       27,045
                                                   ----------   ----------     --------
    (8)     Total revenues                          3,182,574    3,220,737      (38,163)
                                                   ----------   ----------     --------
    (9)
   (10)EXPENSES:
   (11)  Fuel                                         198,359      172,758       25,601
   (12)  Purchased Power                              935,967      927,878        8,089
   (13)  Purchased Gas                                153,528      224,797      (71,269)
   (14)  Other operating expenses                     663,123      728,114      (64,991)
   (15)  FE Facilities                                 86,920       74,759       12,161
   (16)  MYR                                           90,782      109,633      (18,851)
   (17)  International                                    262       10,389      (10,127)
   (18)  Mark-to-Market Adjustment                        528        3,690       (3,162)
   (19)  Provision for depreciation                   146,037      161,557      (15,520)
   (20)  Amortization of regulatory assets            266,195      214,806       51,389
   (21)  General taxes                                179,085      178,067        1,018
                                                   ----------   ----------     --------
   (22)      Total expenses                         2,720,786    2,806,448      (85,662)
                                                   ----------   ----------     --------
   (23)INCOME BEFORE INTEREST
   (24)  AND INCOME TAXES                             461,788      414,289       47,499
                                                   ----------   ----------     --------
   (25) Net interest charges:
   (26)  Interest expense                             172,864      200,261      (27,397)
   (27)  Capitalized interest                          (6,470)      (9,152)       2,682
   (28)  Subsidiaries' preferred stock dividends        5,281       14,542       (9,261)
                                                   ----------   ----------     --------
   (29)      Net interest charges                     171,675      205,651      (33,976)
                                                   ----------   ----------     --------
   (30) Income taxes                                  116,114       94,258       21,856
                                                   ----------   ----------     --------
   (31) Income before discontinued operations
   (32)    and accounting change                      173,999      114,380       59,619
   (33) Discontinued Operations                             -        1,975       (1,975)
   (34) Cumulative effect of accounting change              -      102,147     (102,147)
                                                   ----------   ----------     --------
   (35)NET INCOME                                  $  173,999   $  218,502     $(44,503)
                                                   ==========   ==========     ========
   (36)
   (37) Basic earnings per common share:
   (38)   Before discontinued operations and
   (39)    accounting change                       $     0.53   $     0.39     $   0.14
   (40)   Discontinued operations                           -            -            -
   (41)   Cumulative effect of accounting change            -         0.35        (0.35)
                                                   -----------  ----------     ---------
   (42)                                            $     0.53   $     0.74     $  (0.21)
                                                   ==========   ==========     ========
   (43) Weighted average number of basic
   (44)   shares outstanding                          327,057      293,886       33,171
                                                   ==========   ==========     ========
   (45)
   (46) Diluted earnings per common share:
   (47)   Before discontinued operations and
   (48)     accounting change                      $     0.53   $     0.39     $   0.14
   (49)   Discontinued operations                           -            -            -
   (50)   Cumulative effect of accounting change            -         0.35        (0.35)
                                                   ----------   ----------     --------
   (51)                                            $     0.53   $     0.74     $  (0.21)
                                                   ==========   ==========     ========
   (52) Weighted average number of diluted
   (53)   shares outstanding                           329,034      294,877       34,157
                                                   ==========   ==========     ========

                                        3






                                                                FirstEnergy Consolidated Income Segments

                                                                               (Unaudited)
                                                                    Three Months Ended March 31, 2004
                                                -----------------------------------------------------------------------------
                                                Regulated       Competitive        Other     Reconciling
       (In thousands):                           Services        Services           (c)      Adjustments         Consolidated
       --------------------------------------   -----------     -----------       --------   ------------        ------------
    (1)REVENUES:
                                                                                                  
    (2)  Electric Sales                         $ 1,159,022     $ 1,496,590       $      -      $       -        $ 2,655,612
    (3)  Natural Gas                                      -         164,687              -              -            164,687
    (4)  FE Facilities                                    -          86,500              -              -             86,500
    (5)  MYR                                              -          91,237              -              -             91,237
    (6)  International                                    -               -              6              -                  6
    (7)  Other                                      136,090          34,342          6,578          7,522 (a)        184,532
    (8)  Internal revenues                                -               -        119,875       (119,875)(b)              -
                                                -----------     -----------       --------      ---------        -----------
    (9)     Total revenues                        1,295,112       1,873,356        126,459       (112,353)         3,182,574
                                                -----------     -----------       --------      ---------        -----------
   (10)
   (11)EXPENSES:
   (12)  Fuel                                             -         198,359              -              -            198,359
   (13)  Purchased Power                                  -         935,967              -              -            935,967
   (14)  Purchased Gas                                    -         153,528              -              -            153,528
   (15)  Other operating expenses                   272,585         374,531        113,445        (97,438)(a)(b)     663,123
   (16)  FE Facilities                                    -          86,920              -              -             86,920
   (17)  MYR                                              -          90,782              -              -             90,782
   (18)  International                                    -               -            262              -                262
   (19)  Mark-to-Market Adjustment                        -             456             72              -                528
   (20)  Provision for depreciation                 127,245           8,643         10,149              -            146,037
   (21)  Amortization of regulatory assets          266,195               -              -              -            266,195
   (22)  General taxes                              161,015          11,290          6,780              -            179,085
                                                -----------     -----------     ----------      ---------        -----------
   (23)      Total expenses                         827,040       1,860,476        130,708        (97,438)         2,720,786
                                                -----------     -----------     ----------      ---------        -----------
   (24)Claim Settlement                                   -               -              -              -                  -
   (25)INCOME BEFORE INTEREST
   (26)  AND INCOME TAXES                           468,072          12,880         (4,249)       (14,915)           461,788
                                                -----------     -----------     ----------      ---------        -----------
   (27)Net interest charges:
   (28)  Interest expense                           105,222          13,507         69,050        (14,915)(b)        172,864
   (29)  Capitalized interest                        (5,112)         (1,305)           (53)             -             (6,470)
   (30)  Subsidiaries' preferred stock dividends      5,281               -              -              -              5,281
                                                -----------     -----------     ----------      ---------        -----------
   (31)      Net interest charges                   105,391          12,202         68,997        (14,915)           171,675
                                                -----------     -----------     ----------       --------        -----------
   (32)Income taxes                                 146,942             278        (31,106)             -            116,114
                                                -----------     -----------     ----------      ---------        -----------
   (33)Income before discontinued operations
   (34)  and an accounting change                   215,739             400        (42,140)             -            173,999
   (35)Discontinued operations                            -               -              -              -                  -
   (36)Cumulative effect of an accounting change          -               -              -              -                  -
                                                -----------     -----------     ----------      ---------        -----------
   (37)NET INCOME                               $   215,739     $       400     $  (42,140)     $       -        $   173,999
                                                ===========     ===========     ==========      =========        ===========


                                                                                (Unaudited)
                                                                     Three Months Ended March 31, 2003
                                                ----------------------------------------------------------------------------
                                                 Regulated      Competitive        Other       Reconciling
       (In thousands):                            Services       Services           (c)        Adjustments      Consolidated
       -------------------------------------    -----------     -----------     ----------     -----------      ------------
    (1)REVENUES:
                                                                                                  
    (2)  Electric Sales                         $ 1,213,467     $ 1,410,749       $      -      $       -        $ 2,624,216
    (3)  Natural Gas                                      -         244,866              -              -            244,866
    (4)  FE Facilities                                    -          74,212              -              -             74,212
    (5)  MYR                                              -         112,294              -              -            112,294
    (6)  International                                    -               -          7,662              -              7,662
    (7)  Other                                       95,477          32,149         26,533          3,328 (a)        157,487
    (8)  Internal revenues                                -               -        123,794       (123,794)(b)              -
                                                -----------     -----------       --------      ---------        ------------
    (9)     Total revenues                        1,308,944       1,874,270        157,989       (120,466)         3,220,737
                                                -----------     -----------       --------      ---------        ------------
   (10)
   (11)EXPENSES:
   (12)  Fuel                                             -         172,758              -              -            172,758
   (13)  Purchased Power                                  -         927,878              -              -            927,878
   (14)  Purchased Gas                                    -         224,797              -              -            224,797
   (15)  Other operating expenses                   219,480         484,739        109,654        (85,759)(a)(b)     728,114
   (16)  FE Facilities                                    -          74,759              -              -             74,759
   (17)  MYR                                              -         109,633              -              -            109,633
   (18)  International                                    -               -         10,389              -             10,389
   (19)  Mark-to-Market Adjustment                        -           3,841           (151)             -              3,690
   (20)  Provision for depreciation                 140,572          11,698          9,287              -            161,557
   (21)  Amortization of regulatory assets          214,806               -              -              -            214,806
   (22)  General taxes                              163,758          10,337          3,972              -            178,067
                                                -----------     -----------       --------      ---------        -----------
   (23)      Total expenses                         738,616       2,020,440        133,151        (85,759)         2,806,448
                                                -----------     -----------       --------      ---------        -----------
   (24)INCOME BEFORE INTEREST
   (25)  AND INCOME TAXES                           570,328        (146,170)        24,838        (34,707)           414,289
                                                -----------     -----------       --------      ---------        -----------
   (26)Net interest charges:
   (27)  Interest expense                           116,752          13,844        104,372        (34,707)(b)        200,261
   (28)  Capitalized interest                        (7,050)         (2,102)             -              -             (9,152)
   (29)  Subsidiaries' preferred stock dividends     14,542               -              -              -             14,542
                                                -----------     -----------       --------      ---------        -----------
   (30)      Net interest charges                   124,244          11,742        104,372        (34,707)           205,651
                                                -----------     -----------       --------      ---------        -----------
   (31)Income taxes                                 189,465         (66,093)       (29,114)             -             94,258
                                                -----------     -----------       --------      ---------        -----------
   (32)Income before discontinued operations
   (33)  and an accounting change                   256,619         (91,819)       (50,420)             -            114,380
   (34)Discontinued operations                            -          (4,478)         6,453              -              1,975
   (35)Cumulative effect of a change in
         accounting                                 100,960           1,187              -              -            102,147
                                                -----------     -----------       --------      ---------        -----------
   (36)NET INCOME                               $   357,579     $   (95,110)      $(43,967)     $       -        $   218,502
                                                ============    ===========       ========      =========        ===========

                                                                    4







                                            FIrstEnergy Consolidated Income Segments


                                                                                     (Unaudited)
                                                                       Three Months Ended March 31, 2004 VS 2003
                                                      -----------------------------------------------------------------------------
                                                      Regulated       Competitive       Other         Reconciling
        (In thousands):                               Services         Services          (c)          Adjustments      Consolidated
        ----------------------------------------      ----------      ---------        ---------       ----------      ------------
     (1)REVENUES:
                                                                                                         
     (2)  Electric Sales                              $ (54,445)      $  85,841        $    $ -        $      -         $  31,396
     (3)  Natural Gas                                         -         (80,179)              -               -           (80,179)
     (4)  FE Facilities                                       -          12,288               -               -            12,288
     (5)  MYR                                                 -         (21,057)              -               -           (21,057)
     (6)  International                                       -               -          (7,656)              -            (7,656)
     (7)  Other                                          40,613           2,193         (19,955)          4,194 (a)        27,045
     (8)  Internal revenues                                   -               -          (3,919)          3,919 (b)             -
                                                      ---------       ---------        --------        --------         ---------
     (9)     Total revenues                             (13,832)           (914)        (31,530)          8,113           (38,163)
                                                      ---------       ---------        --------        --------         ---------
    (10)
    (11)EXPENSES:
    (12)  Fuel                                                -          25,601               -               -            25,601
    (13)  Purchased Power                                     -           8,089               -               -             8,089
    (14)  Purchased Gas                                       -         (71,269)              -               -           (71,269)
    (15)  Other operating expenses                       53,105        (110,208)          3,791         (11,679)(a)(b)    (64,991)
    (16)  FE Facilities                                       -          12,161               -               -            12,161
    (17)  MYR                                                 -         (18,851)              -               -           (18,851)
    (18)  International                                       -               -         (10,127)              -           (10,127)
    (19)  Mark-to-Market Adjustment                           -          (3,385)            223               -            (3,162)
    (20)  Provision for depreciation                    (13,327)         (3,055)            862               -           (15,520)
    (21)  Amortization of regulatory assets              51,389               -               -               -            51,389
    (22)  General taxes                                  (2,743)            953           2,808               -             1,018
                                                      ---------       ---------        --------        --------         ---------
    (23)      Total expenses                             88,424        (159,964)         (2,443)        (11,679)          (85,662)
                                                      ---------       ---------        --------        --------         ---------
    (24)INCOME BEFORE INTEREST
    (25)  AND INCOME TAXES                             (102,256)        159,050         (29,087)         19,792            47,499
                                                      ---------       ---------        --------        --------         ---------
    (26) Net interest charges:
    (27)  Interest expense                              (11,530)           (337)        (35,322)         19,792           (27,397)
    (28)  Capitalized interest                            1,938             797             (53)              -             2,682
    (29)  Subsidiaries' preferred stock dividends        (9,261)              -               -               -            (9,261)
                                                      ---------       ---------        --------        --------         ---------
    (30)      Net interest charges                      (18,853)            460         (35,375)         19,792           (33,976)
                                                      ---------       ---------        --------        --------         ---------
    (31)Income taxes                                    (42,523)         66,371          (1,992)              -            21,856
    (32)Income before discontinued operations
    (33)  and an accounting change                      (40,880)         92,219           8,280               -            59,619
    (34)Discontinued operations                               -           4,478          (6,453)              -            (1,975)
    (35)Cumulative effect of a change
          in accounting                                (100,960)         (1,187)              -               -          (102,147)
                                                      ----------      ---------        --------        --------         ---------
    (36)NET INCOME                                    $(141,840)      $  95,510        $  1,827        $      -         $ (44,503)
                                                      =========       =========        ========        ========         =========

<FN>
Reconciling adjustments to segment operating results from internal management reporting to consolidated external financial
reporting.
(a) Principally fuel marketing revenues which are reflected as reductions to expenses for internal management reporting purposes.
(b) Elimination of intersegment transactions.
(c) "Other" segment primarily consists of corporate support services and international businesses.
</FN>

                                                                5







                                             FirstEnergy Corp. Financial Statements

                                              CONDENSED CONSOLIDATED BALANCE SHEET
                                                           (UNAUDITED)


                                                                         As of              As of
                                                                     March 31, 2004    December 31, 2003
                                                                     --------------    -----------------
                                                                              (In thousands)
                    Assets
     -------------------------------------
     Current Assets:
                                                                                   
       Cash and cash equivalents                                     $    280,269        $    113,975
       Receivables                                                      1,232,754           1,505,500
       Other                                                              958,719             623,836
                                                                     ------------        ------------
                                                                        2,471,742           2,243,311

     Property, Plant and Equipment                                     13,259,146          13,268,922

     Investments                                                        3,307,212           3,497,691

     Deferred Charges                                                  13,546,436          13,900,024
                                                                     ------------        ------------
                                                                     $ 32,584,536        $ 32,909,948
                                                                     ===========-        ============

            Liabilities and Capitalization
     ----------------------------------------------
     Current Liabilities
       Currently payable long-term debt and preferred stock          $  1,736,737         $ 1,754,197
       Short-term borrowings                                              133,999             521,540
       Accounts payable                                                   548,221             725,239
       Other                                                            1,546,914           1,471,191
                                                                     -------------       ------------
                                                                        3,965,871           4,472,167
     Capitalization
       Common stockholders' equity                                      8,344,723           8,289,341
       Preferred stock not subject to mandatory redemption                335,123             335,123
       Long-term debt and other long-term obligations                  10,150,067           9,789,066
                                                                     -------------       ------------
                                                                       18,829,913          18,413,530

     Noncurrent Liabilities                                             9,788,752          10,024,251
                                                                     ------------        ------------
                                                                     $ 32,584,536        $ 32,909,948
                                                                     ============        ============


                                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                  (UNAUDITED)


                                                                     Three Months Ended March 31,
                                                                     -----------------------------
                                                                         2004               2003
                                                                     -----------         ---------
                                                                             (In thousands)

     Cash flows from operating activities
                                                                                   
     Net income                                                      $ 173,999           $ 218,502
       Adjustments to reconcile net income to net cash
         from operating activities:
            Depreciation and amortization of
              regulatory assets, nuclear fuel and leases               434,106             391,281
            Deferred costs recoverable as regululatory assets          (83,907)            (94,311)
            Deferred income taxes and investment tax credits             5,923              21,882
            Cumulative effect of accounting change                           -            (174,663)
            Income from discontinued operations                              -              (1,975)
            Change in working capital and other                        119,502             101,546
                                                                     ---------           ---------
                                                                       649,623             462,262

     Cash flows from financing activities                             (240,024)           (236,375)

     Cash flows from investing activities                             (243,305)           (117,708)
                                                                     ---------           ---------
     Net increase in cash and cash equivalents                         166,294             108,179
     Cash and cash equivalents at beginning of period                  113,975             225,932
                                                                     ---------           ---------
     Cash and cash equivalents at end of period                      $ 280,269           $ 334,111
                                                                     =========           =========

                                                       6





                                                 FirstEnergy Statistical Summary



                                                                  Adjusted Capitalization (Including Off-Balance Sheet Items)
                                                                                        As of March 31,
                                                            ---------------------------------------------------------------------
                                                                2004                % Total              2003           % Total
                                                            --------------------  -----------------------------------------------
                                                                                       (Dollars in thousands)
                                                                                                              
     Total common  equity                                   $ 8,344,723                37%            $ 7,163,301         31%
     Preferred stock *                                          335,123                 2%                335,123          1%
     Long-term debt - all other*                             11,886,804                53%             13,097,207         57%
     Short-term debt *                                          133,999                 1%                855,327          4%
     Off-balance sheet debt equivalents:
       - Sale-leaseback arrangements                          1,408,416                 6%              1,496,580          6%
       -Accounts receivable factoring                           200,000                 1%                145,000          1%
                                                            -----------               ---              ----------        ---
         Total                                              $22,309,065               100%            $23,092,538        100%
                                                            ===========               ===             ===========        ===

<FN>
 *   Includes amounts due to be paid within one year, JCP&L securitization of $293 million and $310 million in 2004 and 2003,
     respectively.
</FN>



                                                                                  Financial Statistics
                                                            --------------------------------------------------------
                                                                              Three Months Ended March 31,
                                                            --------------------------------------------------------
                                                                   2004                 2003               Change
                                                            ---------------        -------------        -----------
                                                                                  (in thousands)
                                                                                               
     L-T Debt and Preferred Stock Redemptions                 $ 268,920              $ 200,866          $  68,054
     Short-term Debt Increase (Decrease)                      $(387,541)             $(237,490)         $(150,051)
     Capital Expenditures                                     $ 138,406              $ 224,419          $ (86,013)




                                                                                 Three Months Ended March 31,
                                                            -------------------------------------------------------
                                                                 2004                  2003               Change
                                                              ---------              ---------          ---------
     Regulatory Deferrals
     -----------------------------------------
     Ohio Transition Plan
     --------------------
                                                                                               
     Beginning Balance                                        $ 453,005              $ 259,353
     Deferral of Shopping Incentives                             41,561                 45,426          $ (3,865)
     Deferral of New Regulatory Assets                            2,544                  4,590            (2,046)
                                                              ---------              ---------          ---------
     Current period deferrals                                    44,105                 50,016          $ (5,911)
                                                                                                        =========

                                                              ---------              ---------
     Ending Balance-Ohio Deferrals                            $ 497,110              $ 309,369
                                                              =========              =========

     Deferred Energy Costs
     -----------------------------------------
     New Jersey
     ----------
     Beginning Balance                                        $ 440,900              $ 548,641
     Deferral (recovery) of energy costs                        (15,500)               (18,313)         $  2,813
                                                              ---------              ---------          ========
     Ending Balance                                           $ 425,400              $ 530,328
                                                              =========              -========


     Mark-to-Market Adjustment
     -----------------------------------------
     Expenses - Pre-Tax Income Effect:
       Increase (Decrease)                                    $     528              $   3,690          $ (3,162)

    EPS Effect                                                $    0.00                 ($0.01)            $0.01

                                                                7






                                                 FirstEnergy Statistical Summary



                                                                           Three Months Ended March 31,
                                                                 -------------------------------------------
      ELECTRIC SALES STATISTICS                                    2004               2003            Change
                                                                   ----               ----            ------
                                                                      (KWH In Millions)
      Electric Generation Sales
        Retail -
                                                                                               
          Regulated                                               20,742              22,118           -6.2%
          Unregulated                                              4,016               3,229           24.4%
                                                                  -----               ------           ----
        Total Retail                                              24,758              25,347           -2.3%
        Wholesale                                                 12,463              10,426           19.5%
                                                                  ------              ------           ----
           Total Electric Generation Sales                        37,221              35,773            4.0%
                                                                  ======              ======           ====

      Electric Distribution Deliveries
        Residential                                               10,107              10,127           -0.2%
        Commercial                                                 8,296               8,292            0.0%
        Industrial                                                 8,798               8,724            0.8%
        Other                                                        133                 140           -5.0%
                                                                  ------              ------           ----
           Total Distribution Deliveries                          27,334              27,283            0.2%
                                                                  ======              ======           ====

      Electric Sales Shopped
        Residential                                                2,173               1,647           31.9%
        Commercial                                                 2,336               1,626           43.7%
        Industrial                                                 2,083               1,892           10.1%
                                                                  ------              ------           ----
           Total Electric Sales Shopped                            6,592               5,165           27.6%
                                                                  ======              ======           ====



                                                                           Three Months Ended March 31,
                                                                -----------------------------------------------
                                                                   2004                2003             Change
                                                                -------              -------            ------
      NATURAL GAS SALES STATISTICS                                (Decatherms in thousands)
                                                                                                
        Retail                                                    18,102              29,577            -38.8%
        Wholesale                                                  8,099              10,037            -19.3%
                                                                  ------              ------            -----
           Total Natural Gas Sales                                26,201              39,614            -33.9%
                                                                  ======              ======            =====



                                                                            As of March 31,
                                                                    ------------------------------
      Operating Statistics (12 mos. Ending)                         2004                     2003
      -------------------------------------                         ----                     ----
                                                                                       
      System Load Factor                                            64.9%                    61.3%
      Capacity Factors:
         Fossil                                                     59.4%                    59.3%
         Nuclear                                                    66.6%                    70.8%
      Generation Output:
        Fossil                                                        68%                      67%
        Nuclear                                                       32%                      33%

      Weather
      Composite Heating Days Year-to-Date                           2,988                    3,116
        (Normal - 2828)

                                                                8





RECENT DEVELOPMENTS
- --------------------------------------------------------------------------------

Davis-Besse Nuclear Plant
- ------------------------
On March 8, the Davis-Besse Nuclear Plant received authorization to restart from
the Nuclear Regulatory  Commission (NRC) following a two-year extended outage to
replace the reactor head and make other equipment and performance  improvements.
The plant  reached the 100 percent  power level on April 4. As part of the NRC's
restart  authorization,   independent  assessments  of  the  site's  operational
performance;   safety  culture  and  safety  conscious  work  environment;   and
corrective  action and engineering  programs will be conducted  annually for the
next five years. Additionally, a visual inspection of the reactor head and lower
vessel will be conducted during the plant's mid-cycle outage.

Ohio Rate Stabilization Plan
- ----------------------------
On February 23, following the completion of the  cross-examination in the direct
case, FirstEnergy's Ohio electric utility operating companies filed the rebuttal
testimony of President and CEO Anthony J. Alexander in our regulatory proceeding
for  establishing  generation  service rates  beginning  January 1, 2006. In the
testimony,  the Companies made certain  modifications to the Rate  Stabilization
Plan (RSP)  initially  filed on October  21, 2003 to address  the  comments  and
testimony of the Commission Staff  witnesses,  as well as those provided by some
of the intervening parties.  Initial and reply briefs were filed on March 17 and
31, respectively.

On April 21, in response to certain intervenors' request, the Commission allowed
for oral arguments  before the  Commissioners on the merits of the RSP proposal.
Certain  intervenors,  including  The  Ohio  Consumers'  Counsel,  The  City  of
Cleveland,  and several power  marketers,  argued  against  adoption of the RSP,
while Mr. Alexander provided rebuttal  arguments  outlining the Plan's benefits.
We anticipate a Commission Order in the proceeding within the next few weeks.

Corporate Governance Enhancements
- ---------------------------------
On  February  18,  FirstEnergy's  Board of  Directors  elected,  subject  to SEC
approval,  to accelerate  termination  of its  Shareholder  Rights Plan to March
2004.  The plan was  originally  set to expire in November  2007. The Board also
submitted  two  other  proposals  for   consideration   at  the  May  18  Annual
Shareowners'  Meeting.  The  first  proposal  would  phase  out  the  classified
structure of the Board,  whereby all directors would now be elected  annually as
opposed to having staggered  three-year  terms. The second proposal would reduce
the  percentage of  affirmative  votes from 80 percent to two-thirds  for making
certain  amendments  to  governing  documents.  All  three  initiatives  were in
response  to the  support  shown on similar  shareholder  proposals  at the 2003
Annual  Meeting and  furthered  the Board's  goal of  insuring  sound  corporate
governance  policies.  On May 5, the SEC issued  approval  of the changes to the
Articles and Code of Regulations and termination of the Shareholder Rights Plan.



Forward-Looking  Statements: This Consolidated Report to the Financial Community
includes forward-looking  statements based on information currently available to
management.  Such  statements  are subject to certain  risks and  uncertainties.
These  statements   typically  contain,  but  are  not  limited  to,  the  terms
"anticipate,"  "potential,"  "expect," "believe," "estimate," and similar words.
Actual  results may differ  materially  due to the speed and nature of increased
competition  and  deregulation  in the electric  utility  industry,  economic or
weather  conditions  affecting future sales and margins,  changes in markets for
energy services,  changing energy and commodity market prices, replacement power
costs being higher than anticipated or inadequately  hedged,  maintenance  costs
being higher than  anticipated,  legislative and regulatory  changes  (including
revised environmental  requirements),  adverse regulatory or legal decisions and
the outcome of governmental  investigations,  availability  and cost of capital,
the continuing  availability and operation of generating units, the inability to
accomplish or realize  anticipated  benefits of strategic  goals, the ability to
improve electric  commodity margins and to experience growth in the distribution
business,  the  ability  to  access  the  public  securities  markets,   further
investigation  into the causes of the August 14, 2003 regional  power outage and
the  outcome,  cost and  other  effects  of  present  and  potential  legal  and
administrative  proceedings  and claims  related to that outage,  a denial of or
material change to the Company's  Application  related to its Rate Stabilization
Plan, and other factors discussed from time to time in FirstEnergy's  Securities
and Exchange  Commission  filings,  including its annual report on Form 10-K for
the year  ended  December  31,  2003,  and other  similar  factors.  FirstEnergy
expressly   disclaims  any  current  intention  to  update  any  forward-looking
statements  contained in this  document as a result of new  information,  future
events, or otherwise.

                                        9