SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported) August 5, 2003

Commission        Registrant; State of Incorporation;         I.R.S. Employer
File Number           Address; and Telephone Number          Identification No.
--------------------------------------------------------------------------------

333-21011         FIRSTENERGY CORP.                              34-1843785
                  (An Ohio Corporation)
                  76 South Main Street
                  Akron, Ohio  44308
                  Telephone (800)736-3402


Item 7. Financial Statements, Pro Forma Financial Statements and Exhibits
(c) Exhibits.

Exhibit No.     Description
-----------     -----------
   99.1         Press Release issued by FirstEnergy Corp., dated August 5, 2003
   99.2         Consolidated Report to the Financial Community, dated August 5,
                2003

Item 12. Results of Operations and Financial Condition

On August 5, 2003, FirstEnergy Corp. issued two public announcements, which are attached as Exhibits 99.1, and 99.2 hereto and incorporated by reference. FirstEnergy's Press Release and Consolidated Report to the Financial Community contain non-GAAP financial measures. Generally, a non-GAAP financial measure is a numerical measure of a company's historical or future financial performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with accounting principles generally accepted in the United States, or GAAP. Pursuant to the requirements of Regulation G, FirstEnergy has provided quantitative reconciliations within the Press Release and Consolidated Report to the Financial Community of the non-GAAP financial measures to the most directly comparable GAAP financial measures.

The Press Release and Consolidated Report to the Financial Community include normalized earnings per share, which is not calculated in accordance with GAAP because it excludes the impact of "unusual items". Unusual items reflect the impact on earnings of events that are not routine, are related to prior periods, are related to discontinued businesses or are the cumulative effect of an accounting change. Management believes presenting normalized earnings calculated in this manner provides useful information to investors in evaluating the ongoing results of FirstEnergy's businesses and assists investors in comparing the company's operating performance to the operating performance of others in the energy sector. FirstEnergy's management frequently references these non-GAAP financial measures in its decision-making, using them to facilitate historical and ongoing performance comparisons as well as comparisons to the performance of peer companies.

The non-GAAP information presented in the Press Release and Consolidated Report to the Financial Community should be considered in addition to, and not as a substitute for, reported earnings per share prepared in accordance with GAAP.

Forward-Looking Statement: This news release includes forward-looking statements based on information currently available to management. Such statements are subject to certain risk 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), availability and cost of capital, inability of the Davis-Besse Nuclear Power Station to restart (including because of any inability to obtain a favorable final determination from the Nuclear Regulatory Commission) in the fall of 2003, additional adjustments which may result from the audited restatement of the 2002 financial statements and the restatement and review of the first quarter of 2003 for the Company and the re-audit of 2001 financial statements for Cleveland Electric Illuminating and Toledo Edison, inability to accomplish or realize anticipated benefits of strategic goals and other similar factors.

1

SIGNATURE

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.

August 5, 2003

FIRSTENERGY CORP.
Registrant

          /s/  Harvey L. Wagner
----------------------------------------------
               Harvey L. Wagner
           Vice President, Controller
          and Chief Accounting Officer

2

Exhibit 99.1

FirstEnergy Corp. For Release: August 5, 2003 76 South Main Street
Akron, Ohio 44308
www.firstenergycorp.com

News Media Contact:                                 Investor Contact:
Kristen Baird                                       Kurt Turosky
(330) 761-4261                                      (330) 384-5500

                FIRSTENERGY REPORTS LOWER SECOND QUARTER EARNINGS
                AND ACCOUNTING ADJUSTMENTS; REVISES 2003 GUIDANCE

FirstEnergy Corp. (NYSE: FE) today reported that basic earnings per share of common stock on a non-GAAP basis (*) for the second quarter of 2003 were $0.52, before a loss on discontinued operations and unusual charges, which are summarized later in this release. Including these items, the company reported a net loss of $57.9 million, or $0.20 per share. This compares with second quarter 2002 restated net income of $216.0 million, or basic earnings of $0.74 per share ($0.73 diluted).

Second Quarter 2003 Non-GAAP Reconciliation

                                              Amount                Basic
                                            (Millions)               EPS
                                         ----------------      ----------------

Earnings Before Unusual Items                 $ 152.1             $   0.52
JCP&L Rate Case Disallowance                   (93.5)               (0.32)
Discontinued Operations                        (67.4)               (0.23)
Davis-Besse Impacts                            (37.2)               (0.13)
Other Unusual Items                            (11.9)               (0.04)
                                         ----------------      ----------------
Net Income (Loss)                             $(57.9)             $ (0.20)

Restatement of Earnings
The company is restating 2002 and first quarter 2003 earnings to reflect implementation of changed accounting treatments regarding the recovery of transition assets in Ohio and recognition of above-market values of certain leased generation facilities. The restatements will reflect non-cash expenses only and are expected to reduce FirstEnergy's earnings per share by $0.23 to $1.92 ($1.91 diluted) on a GAAP basis for 2002, and are expected to lower the company's 2003 earnings by $0.17 per share on a GAAP basis compared with the company's original earnings guidance.

(more)

Additionally, earnings through 2005 are expected to be lower than originally estimated and earnings from 2006 through 2017 are expected to be higher than they otherwise would have been as a result of the restatement. For the 2002-2017 period, the cumulative impact of the restatement will be an increase in net income of an expected $381 million.

The company also intends to restate the 2001 financial statements for its Cleveland Electric Illuminating (CEI) and Toledo Edison (TE) subsidiaries, but those restatements are not expected to be material to FirstEnergy's 2001 financial results.

The previous accounting treatment of these items has been fully disclosed since implementation. Because FirstEnergy's 2002 financial statements will be restated, investors are cautioned not to rely on the previously issued 2002 statements, or the results previously reported for the first quarter of 2003. Because PricewaterhouseCoopers LLP (PwC) was not FirstEnergy's auditor in 2001, that year's financial statements for CEI and TE will be re-audited.

The financial measures included in this news release, where applicable, include adjustments that are expected to result once the restatements are completed. Although not anticipated, there can be no assurance that the restatement and re-audit process will not result in further material adjustments to these measures

Second Quarter Results
FirstEnergy's total revenues for the second quarter of 2003 were $2.9 billion, unchanged from the year-earlier quarter. Retail generation kilowatt-hour sales during the period rose 15.9 percent compared with the year-earlier quarter. Regulated kilowatt-hour distribution deliveries to customers decreased 2.8 percent, compared with the year-earlier quarter, due primarily to unusually mild weather.

Regarding second quarter earnings, the loss from discontinued operations reflects a non-cash charge of $67 million, or $0.23 per share. This loss resulted from FirstEnergy's divestiture in April of Emdersa through the abandonment of FirstEnergy's shares in Emdersa's parent company, GPU Argentina Holdings, Inc. FirstEnergy had acquired Emdersa through its 2001 merger with the former GPU, Inc.

(more)

Unusual items affecting 2003 second quarter results included:
o A one-time pre-tax charge of $158.5 million, or $0.32 cents per share after tax, based on the New Jersey Board of Public Utilities' decision on Jersey Central Power & Light's (JCP&L) rate proceeding, which reduced the amount of deferred energy and other costs that JCP&L can recover

o Pre-tax charges totaling $18.8 million, or $0.04 per share after tax, resulting from the impairment of a note receivable, which was recently sold to a third-party for approximately $63 million, related to FirstEnergy's 2002 sale of 79.9 percent of United Kingdom-based Avon Energy Partners Holdings; and, the sale in June of a non-core asset, Northeast Ohio Natural Gas Corp.

Also affecting FirstEnergy's second quarter results were pre-tax costs associated with Davis-Besse Nuclear Power Station restart efforts, which totaled $63 million on a pre-tax basis, or $0.13 per share after tax, during the period
- $41 million for replacement power and $22 million for incremental operating and maintenance expenses. Other factors that reduced the company's second quarter earnings were an increase in nuclear operating expenses primarily related to longer than anticipated refueling outages at the Perry and Beaver Valley Unit 1 plants; a rise in pension and other post-employment benefits; and an increase in depreciation and amortization expenses.

FirstEnergy Revises 2003 Earnings Guidance As a result of lower than expected results for the quarter, FirstEnergy has updated its 2003 earnings guidance. Previously estimated at $3.35 to $3.55 per share on a non-GAAP basis, 2003 earnings are now expected to be in the range of $2.68 to $2.88 per share on a non-GAAP basis. The revised guidance continues to exclude incremental expenses associated with the extended outage at Davis-Besse and unusual charges, as well as the first quarter increase in income from the cumulative effect of an accounting change. Including these items, FirstEnergy's revised 2003 guidance would be $1.96 to $2.16 per share on a GAAP basis.

                     2003 Revised Non-GAAP Earnings Guidance
                                                                  ($ per share)
                                                                  --------------
  Original 2003 Non-GAAP Earnings Guidance (1)                    $3.35 - $3.55
  Less:    Perry/Beaver Valley 1 Refueling Outage Extensions (2)           0.13
  Less:    Increased PJM Wholesale Prices (3)                              0.09
  Less:    Generation Margin (4)                                           0.13
  Less:    Nuclear Operating & Maintenance Costs (5)                       0.03
  Less:    JCP&L Service Reliability Improvements (6)                      0.04
  Less:    JCP&L Rate Case Decision (7)                                    0.08
  Less:    Revised Accounting Methodology (8)                              0.17
                                                                          ------
  Revised 2003 Non-GAAP Earnings Guidance (1)                      $2.68 - $2.88

Notes:

     (1)  Revised  earnings  guidance  excludes  incremental O&M and replacement

energy costs for the Davis-Besse outage, discontinued operations, cumulative effect of accounting changes and unusual charges
(2) Higher nuclear operating expenses and replacement power due to extensions of refueling outages at Beaver Valley Unit 1 and Perry
(3) Higher than forecasted off-peak purchased power prices in PJM during first quarter 2003
(4) Reduced generation margin attributable to higher purchased power prices versus forecast, lower composite prices due to actual sales mix, and reduced generation output
(5) Higher than forecasted non-fuel nuclear operating and maintenance costs
(6) Distribution reliability improvements in JCP&L service territory
(7) Final ruling in the JCP&L rate case compared with settlement agreement
(8) Revised accounting methodology to reflect a more preferable treatment for amortizing certain non-cash expenses related to the recovery of transition assets in Ohio and the recognition of a bove-market values of certain leased generation assets.

3

              2003 Revised GAAP Earnings Guidance
                                                          ($ per share)
                                                         --------------
Revised 2003 Non-GAAP Earnings Guidance                  $2.68 - $2.88
Less:    Davis-Besse Incremental Outage Costs (1)                 0.50
Less:    Discontinued Operations (2)                              0.21
Less:    Unusual Charges - 2nd Quarter                            0.36
Plus:    Cumulative Effect of Accounting Change -
         1st Quarter (3)                                          0.35
Revised 2003 GAAP Earnings Guidance                               ----
                                                         $1.96 - $2.16

Notes:

(1) Includes incremental operating expenses ($80M) and estimated replacement power ($170M) for extended Davis-Besse outage
(2) Discontinued operations net charge recorded in the first and second quarters attributed to the Emdersa abandonment.
(3) Cumulative effect of accounting change in the first quarter related to the adoption of SFAS No. 143

First Half 2003 Results

For the six months ended June 30, 2003, FirstEnergy's basic and diluted earnings per share on a non-GAAP basis were $1.42, excluding the loss on discontinued operations, unusual charges, and the cumulative effect of an accounting change resulting from the adoption in the first quarter of a new accounting standard for asset retirement obligations. Including these items, net income was $160.5 million, or basic earnings of $0.55 per share ($0.54 diluted).

First Half 2003 Non-GAAP Reconciliation

                                           After-tax
                                             Amount               Basic
                                            Millions               EPS
                                            --------             -------
Earnings Before Unusual Items               $415.8               $ 1.42
JCP&L Rate Case Disallowance                 (93.5)               (0.32)
Discontinued Operations                      (60.5)               (0.21)
Davis-Besse Impacts                          (89.4)               (0.30)
Other Unusual Items                          (11.9)               (0.04)
                                            ------               ------
Net Income                                  $160.5               $ 0.55

These results compare with restated net income for the first six months of 2002 of $322.1 million, or basic earnings of $1.10 per share ($1.09 diluted). For the six months ended June 30, 2003, total revenues were $6.1 billion, compared with $5.8 billion for the same period in 2002.

FirstEnergy continued to successfully implement its aggressive debt reduction program and refinancing activities. Redemption and refinancing activities during the quarter and on a year-to-date basis will produce annualized financing cost savings of $35 million and $53 million, respectively.

FirstEnergy Chairman and Chief Executive Officer H. Peter Burg and Senior Vice President and Chief Financial Officer Richard H. Marsh will discuss financial results for the second quarter during a teleconference with the financial community at 2 p.m. Eastern time today. A live Webcast of their remarks and follow-up question-and-answer session will be accessible through FirstEnergy's Investor Information Web site - www.firstenergycorp.com/ir - by clicking on the Webcast icon and selecting the Second Quarter Teleconference.

(more)

For those who can't listen to the live Webcast, it will be archived on the Web site. Access to the Webcast requires RealPlayer 8 and at least a 14.4 kbps connection to the Internet. RealPlayer 8 basic software is downloadable free from www.real.com/products/player/index.html, or from FirstEnergy's Internet site.

FirstEnergy's Consolidated Report to the Financial Community - which includes financial results for the second quarter and first half of 2003 - is posted on the company's Internet site - www.firstenergycorp.com/ir. To access the report, click on Consolidated Report to the Financial Community. Supplemental information is included in an August 5, 2003, letter addressed to the investment community, also posted on the Investor Information section of FirstEnergy's Web site.

FirstEnergy is a registered public utility holding company headquartered in Akron, Ohio. Its subsidiaries and affiliates are involved in the generation, transmission and distribution of electricity; exploration and production of oil and natural gas; transmission and marketing of natural gas; and energy management and other energy-related services.

(*) This news release contains non-GAAP financial measures. Generally, a non-GAAP financial measure is a numerical measure of a company's historical or future financial performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with accounting principles generally accepted in the United States.

Forward-Looking Statement: This news release includes forward-looking statements based on information currently available to management. Such statements are subject to certain risk 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), availability and cost of capital, inability of the Davis-Besse Nuclear Power Station to restart (including because of any inability to obtain a favorable final determination from the Nuclear Regulatory Commission) in the fall of 2003, additional adjustments which may result from the audited restatement of the 2002 financial statements and the restatement and review of the first quarter of 2003 for the Company and the re-audit of 2001 financial statements for Cleveland Electric Illuminating and Toledo Edison, inability to accomplish or realize anticipated benefits of strategic goals and other similar factors.

(080503)


EXHIBIT 99.2

Consolidated Report to
the Financial Community (Unaudited)

                                     ________________________________________________________________
                                     |                                                               |
Second Quarter 2003 Highlights       |After Tax EPS Variance Analysis                        2nd Qtr.|
(Released August 5, 2003)            |-------------------------------                        --------|
                                     |2nd Quarter 2002 Basic EPS - GAAP Basis (Restated)     $  0.74 |
                                     |  Davis-Besse Incremental Expenses - 2002                 0.10 |
o  Non-GAAP  earnings   for   the    |                                                       ------- |
   second quarter,  before a loss    |2nd Quarater 2002 Normalized Earnings - Non-GAAP       $  0.84 |
   on discontinued operations and    |  Electric Gross Margin (Excl. Davis-Besse)              (0.15)|
   unusual  charges,  were  $0.39    |  Nuclear Operating Expenses (Excl. Davis-Besse)         (0.10)|
   per  share.   Excluding  costs    |  Pension and Other Post-Employment Benefits             (0.09)|
   associated       with      the    |  General Taxes                                          (0.04)|
   Davis-Besse  extended  outage,    |  Depreciation and Amortization                          (0.03)|
   normalized  non-GAAP  earnings    |  Financing Costs                                         0.12 |
   were $0.52 per share, compared    |  International Operations                               (0.03)|
   to  restated   second  quarter    |                                                       ------- |
   2002    normalized    non-GAAP    |2nd Quarter 2003 Normalized Earnings - Non-GAAP        $  0.52 |
   earnings  of $0.84 per  share.    |  Davis-Besse Incremental Expenses - 2003                (0.13)|
   Overall results for the second    |                                                       ------- |
   quarter of 2003  reflect a $58    |Subtotal - Non GAAP                                    $  0.39 |
   million  net loss,  or ($0.20)    |  Discontinued Operations - 2003 (Emdersa)               (0.23)|
   per   share,    compared    to    |  Unusual Charges - 2003 (See Page 8)                    (0.36)|
   restated  net  income  of $216    |                                                       ------- |
   million,  or $0.74 per  share,    |2nd Quarter 2003 Basic EPS - GAAP Basis                $ (0.20)|
   for the same period last year.    |                                                       ======= |
   These measures reflect adjust-    |_______________________________________________________________|
   ments expected to result from the announced restatement of the Company's 2002
   and first quarter 2003 financial statements and from the restatements of the
   2001 and 2002 financial statements of Cleveland Electric Illuminating and
   Toledo Edison. Therefore, the measures reflected in this report include
   adjustments expected to result from the restatements. There can be no
   assurance that material changes to these measures will not result from the
   restatements.

2Q 2003 Results Compared With 2Q 2002

o Electric distribution deliveries decreased 3% driven largely by a 6% reduction in residential deliveries due to milder weather and a 3% reduction in industrial deliveries. Total electric generation sales increased 16% with higher wholesale sales more than offsetting a 4% decline in retail generation sales.

o Electric gross margin decreased $75 million after adjusting for changes in regulatory deferrals, the write-off of $153 million of JCP&L deferred energy costs, and Davis-Besse replacement power costs. This was largely driven by increased purchased power requirements to replace the lost generation output associated with longer than anticipated refueling outages at the Beaver Valley Unit 1 and Perry nuclear plants during the quarter. Adjusted electric sales revenues increased by $99 million due to higher wholesale spot sales and Basic Generation Service sales in New Jersey. Adjusted fuel and purchased power costs increased $174 million due to higher generation sales, coupled with the reduced generation output from our nuclear units.

o Nuclear operating expenses, excluding incremental expenses associated with the Davis-Besse outage, increased $52 million. The increase resulted from the two refueling outages in the second quarter of this year versus none last year.

o Pension and other post-employment benefit costs increased $45 million, continuing to reflect reduced asset values at the measurement date, reduced return assumptions on trust assets, and lower discount rates used to value projected obligations.

o General taxes increased $18 million as a result of higher payroll and kilowatt-hour taxes this year and a $9 million credit adjustment that lowered taxes in the second quarter last year.

1

o Total depreciation and amortization expenses, excluding adjustments, increased $13 million. The increase is primarily attributable to a $20 million increase in Ohio transition costs amortization and $10 million of depreciation expense associated with the Lake Plants in 2003. These expenses were partially offset by $17 million of lower nuclear decommissioning and depreciation expenses related to the implementation of SFAS No. 143.

o Net financing costs decreased as a result of our continued aggressive debt reduction program and refinancing activities. Financing activities during the quarter included $293 million in mandatory long-term debt redemptions, $472 million of refinancings and repricings, and $106 million in net debt issuance. Redemption and refinancing activities during the quarter and on a year-to-date basis will produce financing cost savings of $32 million and $47 million, respectively.

o Following abandonment of ownership interests in Emdersa, a distribution holding company in Argentina, FirstEnergy recognized a one-time, non-cash charge of $67 million, or $0.23 per share, as a loss on discontinued operations in the second quarter. FirstEnergy's income tax payments in 2003 will be reduced as a result of the abandonment and the Company reserved the full estimated tax benefit of $129 million pending final IRS determination.

o Net income from international operations, before the loss on discontinued operations and the impairment of a note receivable related to the 2002 sale of 79.9% of Avon Energy Partners Holdings to Aquila, decreased $10 million from the second quarter of last year when we owned 100% of Avon for a portion of the quarter.

o Unusual charges reduced earnings by $0.36 per share for the quarter. The unusual charges included: a one-time charge of $159 million related to the New Jersey Board of Public Utilities' disallowance of the recovery of $153 million of the deferred energy costs and approximately $6 million of other costs; a $13 million impairment of a note receivable; and a $6 million loss on the sale of a natural gas subsidiary.

2Q 2003 Earnings Impact Associated with Davis-Besse

o Incremental expenses associated with the extended outage at Davis-Besse during the quarter totaled $63 million, or $0.13 per share ($41 million of replacement power costs and $22 million of O&M expenses).

Earnings Guidance Revision

o FirstEnergy changed its 2003 non-GAAP earnings guidance to $2.68 to $2.88 per share from the previous non-GAAP earnings guidance of $3.35-$3.55 per share. The non-GAAP earnings guidance excludes incremental costs associated with the extended Davis-Besse outage, as well as unusual charges. Please see page 3 for additional details.

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

2003 Revised Non-GAAP Earnings Guidance Excluding Davis-Besse Outage Costs, Discontinued Operations, Cumulative Effect of Accounting Changes and Unusual Charges (1)

($ per share)

Original 2003 Non-GAAP Earnings Guidance (1)                    $3.35 - $3.55

Less:  Perry/Beaver Valley 1 Refueling Outage Extensions (2)        (0.13)
Less:  Increased PJM Wholesale Prices (3)                           (0.09)
Less:  Generation Margin (4)                                        (0.13)
Less:  Nuclear Operating & Maintenance Costs (5)                    (0.03)
Less:  JCP&L Service Reliability Improvements (6)                   (0.04)
Less:  JCP&L Rate Case Decision (7)                                 (0.08)
Less:  Revised Accounting Methodology (8)                           (0.17)
                                                                    ------

Revised 2003 Non-GAAP Earnings Guidance (1,9)                   $2.68 - $2.88

Notes:
(1) Revised earnings guidance excludes incremental O&M and replacement energy costs for the Davis-Besse outage, discontinued operations, cumulative effect of accounting changes and unusual charges (see page 8)
(2) Higher nuclear operating expenses and replacement power due to extensions of refueling outages at Beaver Valley Unit 1 and Perry
(3) Higher than forecasted off-peak purchased power prices in PJM during 1st quarter 2003
(4) Reduced generation margin attributable to higher purchased power prices versus forecast, lower composite prices due to actual sales mix, and reduced generation output
(5) Higher than forecasted non-fuel nuclear operating and maintenance costs (6) Distribution reliability improvements in JCP&L service territory (7) Final ruling in the JCP&L rate case compared with settlement agreement
(8) Revised accounting methodology to reflect a more preferable treatment for amortizing certain non-cash expenses related to the recovery of transition assets in Ohio and the recognition of above-market values of certain leased generation assets.
(9) See page 4 for reconciliation to revised 2003 GAAP earnings guidance


| | | 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), the       |
| availability and cost of capital, the inability of the Davis-Besse Nuclear   |
| Plant to restart (including because of an inability to obtain a favorable    |
| final determination from the Nuclear Regulatory Commission)in the fall of    |
| 2003, additional adjustments which may result from the audited restatement   |

| of the 2002 financial statements and the restatement and review of the first | | quarter of 2003 for the Company and the re-audits of 2001 financial | | statements for Cleveland Electric Illuminating and Toledo | | Edison, inability to accomplish or realize anticipated benefits of strategic | | goals and other similar factors. | |______________________________________________________________________________|

3

2003 Revised GAAP Earnings Guidance

($ per share)

Revised 2003 Non-GAAP Earnings Guidance (1)                      $2.68 - $2.88

Less:  Davis-Besse Incremental Outage Costs (2)                      0.50
Less:  Discontinued Operations (3)                                   0.21
Less:  Unusual Charges - 2nd Quarter (4)                             0.36
Plus:  Cumulative Effect of Accounting Change - 1st Quarter (5)      0.35
                                                                     ----

Revised 2003 GAAP Earnings Guidance                              $1.96 - $2.16

Notes:
(1) See schedule on page 3
(2) Includes incremental operating expenses ($80M) and estimated replacement power costs ($170M) for extended Davis-Besse outage
(3) Discontinued operations net charge recorded in the first and second quarters attributed to the Emdersa abandonment.
(4) See schedule on page 8
(5) Cumulative effect of accounting change in the first quarter related to the adoption of SFAS No. 143


| | | 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), the       |
| availability and cost of capital, the inability of the Davis-Besse Nuclear   |
| Plant to restart (including because of an inability to obtain a favorable    |
| final determination from the Nuclear Regulatory Commission)in the fall of    |
| 2003, additional adjustments which may result from the audited restatement   |

| of the 2002 financial statements and the restatement and review of the first | | quarter of 2003 for the Company and the re-audits of 2001 financial | | statements for Cleveland Electric Illuminating and Toledo | | Edison, inability to accomplish or realize anticipated benefits of strategic | | goals and other similar factors. | |______________________________________________________________________________|

4

    FIRSTENERGY CORP.                           Three Months Ended                    Six Months Ended
    CONSOLIDATED INCOME                               June 30,                             June 30,
                                        ------------------------------------ ------------------------------------
    STATEMENTS (thousands):                2003         2002       Change       2003        2002        Change
    ----------------------------------- -----------  ----------- ----------- ----------- -----------  -----------
 (1)REVENUES:
 (2)  Electric Sales                    $2,386,608   $2,254,457  $  132,151  $5,019,808  $4,339,457   $  680,351
 (3)  Natural Gas                          130,756      162,843     (32,087)    379,252     367,435       11,817
 (4)  FE Facilities                         84,601      136,131     (51,530)    161,981     255,884      (93,903)
 (5)  MYR                                  118,294      143,982     (25,688)    230,588     283,776      (53,188)
 (6)  International                         12,835       83,177     (70,342)     44,459     287,803     (243,344)
 (7)  Other                                130,052      117,983      12,069     260,914     217,496       43,418
                                        ----------   ----------  ----------  ----------  ----------   ----------
  (8)     Total revenues                 2,863,146    2,898,573     (35,427)  6,097,002   5,751,851      345,151
                                        ----------   ----------  ----------  ----------  ----------   ----------

 (9)
(10)EXPENSES:
(11)  Fuel                                 170,725      190,620     (19,895)    334,863     361,241      (26,378)
(12)  Purchased Power                      950,828      561,868     388,960   1,975,200   1,076,087      899,113
(13)  Purchased Gas                        128,634      145,954     (17,320)    358,099     352,181        5,918
(14)  Other operating expenses             688,895      593,496      95,399   1,384,889   1,229,183      155,706
(15)  FE Facilities                         84,035      133,421     (49,386)    162,298     251,556      (89,258)
(16)  MYR                                  116,203      142,533     (26,330)    225,838     279,404      (53,566)
(17)  International                         15,332       46,463     (31,131)     31,196     135,010     (103,814)
(18)  Mark-to-Market Adjustment                889       (1,007)      1,896       4,579      (2,146)       6,725
(19)  Provision for depreciation and
       amortization                        311,522      300,405      11,117     636,384     611,033       25,351
(20)  General taxes                        163,042      145,106      17,936     341,324     317,094       24,230
                                        ----------   ----------  ----------  ----------  ----------   ----------
(21)      Total expenses                 2,630,105    2,258,859     371,246   5,454,670   4,610,643      844,027
                                        ----------   ----------  ----------  ----------  ----------   ----------
(22)INCOME BEFORE INTEREST
(23)    AND INCOME TAXES                   233,041      639,714    (406,673)    642,332   1,141,208     (498,876)
                                        ----------   ----------  ----------  ----------  ----------   ----------

(24)Net interest charges:
(25)  Interest expense                     199,670      231,782     (32,112)    400,320     492,247      (91,927)
(26)  Capitalized interest                  (7,622)      (6,605)     (1,017)    (16,774)    (12,419)      (4,355)
(27)  Subsidiaries' preferred stock
       dividend                             13,860       25,105     (11,245)     28,402      49,176      (20,774)
                                        ----------   ----------  ----------  ----------  ----------   ----------

(28)      Net interest charges             205,908      250,282     (44,374)    411,948     529,004     (117,056)
                                        ----------   ----------  ----------  ----------  ----------   ----------

(29)Income taxes                            17,649      173,434    (155,785)    111,522     290,138     (178,616)
                                        ----------   ----------  ----------  ----------  ----------   ----------
(30)Income before discontinued
     operations
(31)  and accounting change                  9,484      215,998    (206,514)    118,862     322,066     (203,204)
(32)Discontinued Operations                (67,372)           -     (67,372)    (60,495)          -      (60,495)
(33)Cumulative effect of accounting
     change                                      -            -           -     102,147           -      102,147
                                        ----------   ----------  ----------  ----------  ----------   ----------

(34)NET INCOME (LOSS)                   $  (57,888)  $  215,998  $ (273,886) $  160,514  $  322,066    $(161,552)
                                        ==========   ==========  ==========  ==========  ==========   ==========

(35)
(36)Basic earnings (loss) per common
     share:
(37)   Before discontinued operations
        and
(38)     accounting change                  $ 0.03       $ 0.74     $ (0.71)     $ 0.41      $ 1.10      $ (0.69)
(39)   Discontinued operations               (0.23)           -       (0.23)      (0.21)          -        (0.21)
(40)   Cumulative effect of accounting
        change                                   -            -           -        0.35           -         0.35
                                        ----------   ----------  ----------  ----------  ----------   ----------
(41)                                        $ 0.20)      $ 0.74     $ (0.94)     $ 0.55      $ 1.10      $ (0.55)
                                        ==========   ==========  ==========  ==========  ==========   ==========
(42)Weighted average number of basic
(43)  shares outstanding                   294,166      293,080       1,086     294,026     292,935        1,091
                                        ==========   ==========  ==========  ==========  ==========   ==========

(44)
(45)Diluted earnings (loss) per common
     share:
(46)   Before discontinued operations
        and
(47)     accounting change                  $ 0.03       $ 0.73     $ (0.70)     $ 0.40      $ 1.09      $ (0.69)
(48)   Discontinued operations               (0.23)           -       (0.23)      (0.21)          -        (0.21)
(49)   Cumulative effect of accounting
        change                                   -            -           -        0.35           -         0.35
                                        ----------   ----------  ----------  ----------  ----------   ----------
 (50)                                       $(0.20)      $ 0.73     $ (0.93)     $ 0.54      $ 1.09      $ (0.55)
                                        ==========   ==========  ==========  ==========  ==========   ==========
(51)Weighted average number of diluted
(52)  shares outstanding                   295,888      294,589       1,299     295,355     294,472          883
                                        ==========   ==========  ==========  ==========  ==========   ==========

5

                                                          FIrstEnergy Consolidated Income Segments
                                                              Three Months Ended June 30, 2003
                                   --------------------------------------------------------------------------------
                                             Regulated   Competitive   Other      Reconciling
    (In thousands):                          Services     Services      (c)       Adjustments         Consolidated
    -------------------------------          ----------  ----------   ---------   ------------        ------------
 (1)REVENUES:
 (2)  Electric Sales                         $2,006,468   $  380,140   $       -   $       -           $ 2,386,608
 (3)  Natural Gas                                     -      130,756           -           -               130,756
 (4)  FE Facilities                                   -       84,601           -           -                84,601
 (5)  MYR                                             -      118,294           -           -               118,294
 (6)  International                                   -            -      12,835           -                12,835
 (7)  Other                                      76,191       26,057       9,258      18,546 (a)           130,052
 (8)  Internal revenues                         233,634      512,055     146,707    (892,396)(b)                 -
                                             ----------   ----------   ---------   ---------           -----------
 (9)     Total revenues                       2,316,293    1,251,903     168,800    (873,850)            2,863,146
                                             ----------   ----------   ---------   ---------           -----------
(10)
(11)EXPENSES:
(12)  Fuel                                            -      167,857       2,868           -               170,725
(13)  Purchased Power                         1,070,993      391,890           -    (512,055)(b)           950,828
(14)  Purchased Gas                                   -      128,634           -           -               128,634
(15)  Other operating expenses                  488,030      413,008     117,722    (329,865)(a)(b)        688,895
(16)  FE Facilities                                   -       84,035           -           -                84,035
(17)  MYR                                             -      116,203           -           -               116,203
(18)  International                                   -            -      15,332           -                15,332
(19)  Mark-to-Market Adjustment                       -          889           -           -                   889
(20)  Provision for depreciation and
       amortization                             292,964        8,468      10,090           -               311,522
(21)  General taxes                             144,867        5,141       3,853       9,181               163,042
                                             ----------   ----------   ---------   ---------           -----------
(22)      Total expenses                      1,996,854    1,316,125     149,865    (832,739)            2,630,105
                                             ----------   ----------   ---------   ---------           -----------
(23)INCOME BEFORE INTEREST
(24)    AND INCOME TAXES                        319,439      (64,222)     18,935     (41,111)              233,041
                                             ----------   ----------   ---------   ---------           -----------
(25)Net interest charges:
(26)  Interest expense                          124,251       12,357     104,173     (41,111)(b)           199,670
(27)  Capitalized interest                       (6,034)      (1,588)          -           -                (7,622)
(28)  Subsidiaries' preferred stock
       dividends                                 13,860            -           -           -                13,860
                                             ----------   ----------   ---------   ---------           -----------
(29)      Net interest charges                  132,077       10,769     104,173     (41,111)              205,908
                                             ----------   ----------   ---------   ---------           -----------
(30)Income taxes                                 80,346      (30,962)    (31,735)          -                17,649
                                             ----------   ----------   ---------   ---------           -----------
(31)Income before discontinued operations
(32)  and an accounting change                  107,016      (44,029)    (53,503)          -                 9,484
(33)Discontinued operations                           -            -     (67,372)          -               (67,372)
(34)Cumulative effect of an accounting
      change                                          -            -           -           -                     -
                                             ----------   ----------   ---------   ---------           -----------
 (35)NET INCOME (LOSS)                        $ 107,016   $  (44,029)  $(120,875)  $       -           $   (57,888)
                                             ==========   ==========   =========   =========           ===========




                                                          Three Months Ended June 30, 2002
                                   --------------------------------------------------------------------------------
                                              Regulated  Competitive   Other       Reconciling
    (In thousands):                            Services    Services      (c)       Adjustments        Consolidated
    -----------------------------             ----------  ---------- -----------  ------------        ------------
 (1)REVENUES:
 (2)  Electric Sales                         $2,118,449   $  136,008   $       -   $       -           $ 2,254,457
 (3)  Natural Gas                                     -      162,843           -           -               162,843
 (4)  FE Facilities                                   -      136,131           -           -               136,131
 (5)  MYR                                             -      143,982           -           -               143,982
 (6)  International                                   -            -      83,177           -                83,177
 (7)  Other                                      92,016       10,770       9,389       5,808 (a)           117,983
 (8)  Internal revenues                         236,327      357,416     124,653    (718,396)(b)                 -
                                             ----------   ----------   ---------   ---------           -----------
 (9)     Total revenues                       2,446,792      947,150     217,219    (712,588)            2,898,573
                                             ----------   ----------   ---------   ---------           -----------
(10)
(11)EXPENSES:
(12)  Fuel                                        1,298      186,306       3,016           -               190,620
(13)  Purchased Power                           939,374       (8,917)          -    (368,589)(b)           561,868
(14)  Purchased Gas                                   -      145,954           -           -               145,954
(15)  Other operating expenses                  472,135      313,987     136,467    (329,093)(a)(b)        593,496
(16)  FE Facilities                                   -      133,421           -           -               133,421
(17)  MYR                                             -      142,533           -           -               142,533
(18)  International                                   -            -      46,463           -                46,463
(19)  Mark-to-Market Adjustment                       -        4,508      (5,515)          -                (1,007)
(20)  Provision for depreciation and
       amortization                             282,344        6,206      11,855           -               300,405
(21)  General taxes                             138,338        4,685       2,083           -               145,106
                                             ----------   ----------   ---------   ---------           -----------

(22)      Total expenses                      1,833,489      928,683     194,369    (697,682)            2,258,859
                                             ----------   ----------   ---------   ---------           -----------
(23)INCOME BEFORE INTEREST
(24)    AND INCOME TAXES                        613,303       18,467      22,850     (14,906)              639,714
                                             ----------   ----------   ---------   ---------           -----------
(25)Net interest charges:
(26)  Interest expense                          133,316       10,528     102,844     (14,906)(b)           231,782
(27)  Capitalized interest                       (2,793)      (2,841)       (971)          -                (6,605)
(28)  Subsidiaries' preferred stock
       dividends                                 25,105            -           -           -                25,105
                                             ----------   ----------   ---------   ---------           -----------
(29)      Net interest charges                  155,628        7,687     101,873     (14,906)              250,282
                                             ----------   ----------   ---------   ---------           -----------

(30)Income taxes                                202,042        4,408     (33,016)          -               173,434
                                             ----------   ----------   ---------   ---------           -----------

(31)Income before discontinued operations
(32)  and an accounting change                  255,633        6,372     (46,007)          -               215,998
(33)Discontinued operations                           -            -           -           -                     -
(34)Cumulative effect of a change in
     accounting                                       -            -           -           -                     -
                                             ----------   ----------   ---------   ---------           -----------
(35)NET INCOME                               $  255,633   $    6,372   $ (46,007)  $       -           $   215,998
                                             ==========   ==========   =========   =========           ===========

6

                                           FirstEnergy Consolidated Income Segments
                                           Three Months Ended June 30, 2003 VS 2002
                                           ----------------------------------------

                                             Regulated    Competitive    Other    Reconciling
    (In thousands):                           Services     Services       (c)     Adjustments         Consolidated
    -----------------------------            ----------   -----------  ---------   ----------         ------------
 (1)REVENUES:
 (2)  Electric Sales                         $ (111,981)  $  244,132   $       -   $       -           $   132,151
 (3)  Natural Gas                                     -      (32,087)          -           -               (32,087)
 (4)  FE Facilities                                   -      (51,530)          -           -               (51,530)
 (5)  MYR                                             -      (25,688)          -           -               (25,688)
 (6)  International                                   -            -     (70,342)          -               (70,342)
 (7)  Other                                     (15,825)      15,287        (131)     12,738 (a)            12,069
 (8)  Internal revenues                          (2,693)     154,639      22,054    (174,000)(b)                 -
                                             ----------   ----------   ---------   ---------           -----------
 (9)     Total revenues                        (130,499)     304,753     (48,419)   (161,262)              (35,427)
                                             ----------   ----------   ---------   ---------           -----------
(10)
(11)EXPENSES:
(12)  Fuel                                       (1,298)     (18,449)       (148)          -               (19,895)
(13)  Purchased Power                           131,619      400,807           -    (143,466)(b)           388,960
(14)  Purchased Gas                                   -      (17,320)          -           -               (17,320)
(15)  Other operating expenses                   15,895       99,021     (18,745)       (772)(a)(b)         95,399
(16)  FE Facilities                                   -      (49,386)          -           -               (49,386)
(17)  MYR                                             -      (26,330)          -           -               (26,330)
(18)  International                                   -            -     (31,131)          -               (31,131)
(19)  Mark-to-Market Adjustment                       -       (3,619)      5,515           -                 1,896
(20)  Provision for depreciation and
       amortization                              10,620        2,262      (1,765)          -                11,117
(21)  General taxes                               6,529          456       1,770       9,181                17,936
                                             ----------   ----------   ---------   ---------           -----------
(22)      Total expenses                        163,365      387,442     (44,504)   (135,057)              371,246
                                             ----------   ----------   ---------   ---------           -----------
(23)INCOME BEFORE INTEREST
(24)    AND INCOME TAXES                       (293,864)     (82,689)     (3,915)    (26,205)             (406,673)
                                             ----------   ----------   ---------   ---------           -----------
(25)Net interest charges:
(26)  Interest expense                           (9,065)       1,829       1,329     (26,205)(b)           (32,112)
(27)  Capitalized interest                       (3,241)       1,253         971           -                (1,017)
(28)  Subsidiaries' preferred stock
       dividends                                (11,245)           -           -           -               (11,245)
                                             ----------   ----------   ---------   ---------           -----------
(29)      Net interest charges                  (23,551)       3,082       2,300     (26,205)              (44,374)
                                             ----------   ----------   ---------   ---------           -----------
(30)Income taxes                               (121,696)     (35,370)      1,281           -              (155,785)
                                             ----------   ----------   ---------   ---------           -----------
(31)Income before discontinued operations
(32)  and an accounting change                 (148,617)     (50,401)     (7,496)          -              (206,514)
(33)Discontinued operations                           -            -     (67,372)          -               (67,372)
(34)Cumulative effect of a change in
     accounting                                       -            -           -           -                     -
                                             ----------   ----------   ---------   ---------           -----------
(35)NET INCOME                               $ (148,617)  $  (50,401)  $ (74,868)  $       -           $  (273,886)
                                             ===========  ==========   =========   =========           ===========



    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.

7

                                             FirstEnergy Statistical Summary

------------------------------------------------------------------------------------------------------------------
                                     FirstEnergy Combined Electric Sales Statistics
------------------------------------------------------------------------------------------------------------------
                                                    Three Months Ended June 30,       Six Months Ended June 30,
                                                   ------------------------------   ------------------------------
                                                     2003      2002      Change       2003      2002     Change
                                                   -------   -------   ----------   -------   -------   --------
                                                          (In Millions)                    (In Millions)
ELECTRIC GENERATION SALES (KWHs):
  Retail -
    Regulated                                       19,386    21,727      -10.8%     41,504    43,399      -4.4%
    Unregulated                                      3,335     2,049       62.8%      6,564     3,452      90.2%
                                                   --------  --------  ----------   --------  --------   --------
  Total Retail                                      22,721    23,776       -4.4%     48,068    46,851       2.6%
  Wholesale                                          9,737     4,231      130.1%     20,163     8,552     135.8%
                                                   --------  --------  ----------   --------  --------   --------
     Total Electric Generation Sales                32,458    28,007       15.9%     68,231    55,403      23.2%
                                                   ========  ========  ==========   ========  ========   ========

ELECTRIC DISTRIBUTION DELIVERIES (KWHs):
  Residential                                        7,258     7,685       -5.6%     17,385    16,458       5.6%
  Commercial                                         7,853     7,876       -0.3%     16,145    15,303       5.5%
  Industrial                                         9,423     9,677       -2.6%     18,146    18,285      -0.8%
  Other                                                138       133        3.8%        279       271       3.0%
                                                   --------  --------  ----------   --------  --------   --------
     Total Distribution Deliveries                  24,672    25,371       -2.8%     51,955    50,317       3.3%
                                                   ========  ========  ==========   ========  ========   ========

ELECTRIC SALES SHOPPED (KWHs):
  Residential                                        1,400     1,124       24.6%      3,047     2,303      32.3%
  Commercial                                         1,720       786      118.8%      3,346     1,505     122.3%
  Industrial                                         2,166     1,734       24.9%      4,058     3,110      30.5%
                                                   --------  --------  ----------   --------  --------   --------
     Total Electric Sales Shopped                    5,286     3,644       45.1%     10,451     6,918      51.1%
                                                   ========  ========  ==========   ========  ========   ========
------------------------------------------------------------------------------------------------------------------


------------------------------------------------------------------------------------------------------------------
                                                           At June 30,
                                     ------------------------------------------------------

                                        2003        % Total          2002          % Total
                                     ----------    ----------    -----------      ---------
Capitalization ( in thousands):
-------------------------------
Total common  equity               $  7,135,950        31%         7,537,717         31%
Preferred stock *                       640,224         3%         1,099,132          4%
Long-term debt *                     12,565,943        55%        13,149,059         55%
Short-term debt *                     1,045,067         4%           655,409          3%
Off-balance sheet debt equivalent:
  - Sale-leaseback arrangements       1,446,815         6%         1,467,254          6%
  -Accounts receivable factoring        145,000         1%           160,000          1%
                                   ------------      -----      ------------      ------
    Total Capitalization           $ 22,978,999       100%      $ 24,068,571        100%
                                   ============      =====      ============      ======

* Includes amounts due to be paid within one year, JCP&L securitization of $305 million and $320 million in 2003
  and 2002, respectively, and debt related to pending divestitures in 2002.

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


------------------------------------------------------------------------------------------------------------------------------------
                                                        Three Months Ended June 30,              Six Months Ended June 30,
                                              -----------------------------------------     ----------------------------------------

                                                 2003           2002           Change          2003           2002        Change
                                              ----------     ----------     -----------      --------      ---------    ----------
                                                           (in thousands)                                (in thousands)
Financial Statistics ( in thousands):
--------------------------------------
L-T Debt and Preferred Stock Redemptions      $ 292,714      $ 199,738       $  92,976       $ 414,528     $ 568,942     $(154,414)
Short-term Debt Increase (Decrease)           $ 189,490      $ (85,005)      $ 274,495       $ (48,000)     $ 30,551     $ (78,551)
Capital Investments                           $ 177,159      $ 224,399       $ (47,240)      $ 368,000     $ 416,691     $ (48,691)
---------------------------------------------------------------------------------------      ---------------------------------------


---------------------------------------------------------------------------------------      ---------------------------------------
Unusual Charges: 2003 vs 2002                                Three Months Ended                        Six Months Ended
                                                                  June 30,                                 June 30,
                                              -----------------------------------------    -----------------------------------------
                                                 2003          2002           Change           2003          2002          Change
                                              ----------    --------      -------------    ------------   ---------    -------------
JCP&L Rate Case Disallowance                  $(158,521)        $ -       $ (158,521)      $ (158,521)         $ -     $ (158,521)
Note Receivable Impairment                      (12,563)          -          (12,563)         (12,563)           -        (12,563)
Loss on sale of natural gas operations unit      (6,200)          -           (6,200)          (6,200)           -         (6,200)
Long-term Derivative Contract Adjustment              -           -                -                -      (18,091)        18,091
Equity Investment - Bankruptcy                        -           -                -                -      (30,371)        30,371
Telecommunications Investment Writedown               -           -                -                -      (12,610)        12,610
Generation Project Cancellation                       -           -                -                -      (17,102)        17,102
                                              ----------    --------      -----------      -----------   ----------    ----------
  Total - Pre-tax Expenses                    $(177,284)        $ -       $ (177,284)      $ (177,284)   $ (78,174)    $ (99,110)
                                              ==========    ========      ===========      ===========   ==========    ==========

EPS Effect                                       ($0.36)      $0.00           ($0.36)          ($0.36)      ($0.16)       ($0.20)
                                              ==========    ========      ===========      ===========   ==========    ==========

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

                                                            8


                                             FirstEnergy Statistical Summary

---------------------------------------------------------------------------------------------------------------------
                                                  Three Months Ended                     Six Months Ended
                                                       June 30,                              June 30,
                                             ------------------------------------------------------------------------
                                             2003        2002       Change         2003        2002       Change
                                            ------      ------      -------       ------      ------      ------
    NATURAL GAS SALES (Decatherms):                  (in thousands)                       (in thousands)
      Retail                                14,146      21,470       -34.1%       43,723      59,736      -26.8%
      Wholesale                              9,677      19,240       -49.7%       19,713      31,540      -37.5%
                                            ------      ------       ------       ------      ------      ------
         Total Natural Gas Sales            23,823      40,710       -41.5%       63,436      91,276      -30.5%
                                            ======      ======       -=====       ======      ======      =======

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


                                             Three Months Ended June 30,            Six Months Ended June 30,
                                             2003        2002        Change        2003        2002       Change
                                           --------   ---------     --------    ---------   ---------    --------
    Regulatory Asset Amortization                   (in thousands)                        (in thousands)
    -----------------------------
    Depreciation and Amortization         $ 198,897   $ 187,864     $ 11,033    $ 423,331   $ 378,453    $ 44,878
    Income Tax Amortization                  14,744      12,936        1,808       30,234      26,006       4,228
                                          ---------   ---------     --------    ---------   ---------    --------
      Total                               $ 213,641   $ 200,800     $ 12,841    $ 453,565   $ 404,459    $ 49,106
                                          =========   =========     ========    =========   =========    ========

    Regulatory Deferrals
    --------------------
    Ohio Transition Plan
    --------------------
    Beginning Balance                     $ 309,368   $ 118,901                 $ 259,353    $ 75,406
    Deferral of Shopping Incentives          42,223      31,779     $ 10,444       87,649      62,815    $ 24,834
    Deferral of New Regulatory Assets         3,098      10,187       (7,089)       7,687      22,646     (14,959)
                                          ---------   ---------     --------    ---------    --------    --------
    Current period deferrals                 45,321      41,966     $  3,355       95,336      85,461    $  9,875
                                          ---------    --------     ========    ---------    --------    ========
    Ending Balance-Ohio Deferrals         $ 354,689   $ 160,867                 $ 354,689   $ 160,867
                                          =========   =========                 =========   =========

    Deferred Energy Costs
    ---------------------
    Pennsylvania
    ------------
    Beginning Balance                     $   -       $ 199,400                 $   -       $ 218,531
    Deferral (recovery) of energy costs       -           7,687     $ (7,687)       -         (11,444)   $ 11,444
                                          --------    ---------     --------    ---------   ---------    --------
    Current period change                     -           7,687     $ (7,687)       -         (11,444)   $ 11,444
                   -                      --------    ---------     ========    ---------   ---------    ========
    Ending Balance                        $   -       $ 207,087                   $   -     $ 207,087
                                          ========    =========     --------    =========   =========
    New Jersey
    ---------
    Beginning Balance                     $ 530,328   $ 319,855                 $ 548,641   $ 301,204
    Deferral (recovery) of energy costs      60,894      94,003    $ (33,109)      42,581     112,654   $ (70,073)
    Rate case disallowance                 (152,500)          -     (152,500)    (152,500)          -    (152,500)
                                          ---------   ---------    ---------    ---------   ---------   ---------
    Current period change                   (91,606)     94,003    $(185,609)    (109,919)    112,654   $(222,573)
                                          ---------   ---------    =========    ---------   ---------   =========
    Ending Balance                        $ 438,722   $ 413,858                 $ 438,722   $ 413,858
                                          =========   =========                 =========   =========

    Mark-to-Market Adjustment
    -------------------------
    Expenses - Pre-Tax Income Effect:
      Increase (Decrease)                     $ 889    $ (1,007)     $ 1,896      $ 4,579    $ (2,146)    $ 6,725

    EPS Effect                                $0.00       $0.00        $0.00       ($0.01)      $0.00      ($0.01)
---------------------------------------------------------------------------------------------------------------------

                                                        At June 30,
                                               -----------------------------
    Operating Statistics (12 mos. Ending)      2003                    2002
    -------------------------------------     ------                  ------
    System Load Factor                         60.7%                   59.5%
    Capacity Factors:
       Fossil                                  59.6%                   55.7%
       Nuclear                                 65.1%                   82.9%
    Generation Output:
      Fossil                                     69%                     61%
      Nuclear                                    31%                     39%

    Weather
    -------
     Composite Heating Days Year-to-Date          706                   712
      (Normal - 671)

    Composite Cooling Days Year-to-Date          158                    268
      (Normal - 240)

---------------------------------------------------------------------------------------------------------------------
                                                            9

RECENT DEVELOPMENTS

Restatement of Financial Statements

FirstEnergy will restate its 2002 financial statements to reflect a more preferable treatment for amortizing certain non-cash expenses related to the recovery of transition assets in Ohio and the recognition of above-market values of certain leased generation assets. The accounting treatment of these items has been fully disclosed since implementation and audited by Arthur Andersen LLP from 1997-2001 and by PricewaterhouseCoopers LLP in 2002. Since FirstEnergy's 2002 financial statements will be restated, investors are cautioned not to rely on the previously audited 2002 statements. Since Arthur Andersen was the company's independent auditor in 2001, the financial statements of its CEI and Toledo Edison subsidiaries for that year will be re-audited by PricewaterhouseCoopers, which is expected to take several weeks to complete.

These changes are expected to reduce FirstEnergy's earnings per share by $0.23 in 2002 and $0.17 in 2003. Annual earnings through 2005 will be lowered by these changes while earnings from 2006 through 2017 will be increased. Over the period 2002 - 2017 the cumulative impact of these changes will be to increase net income by $381 million.

Davis-Besse Nuclear Power Station

The Company has decided that it will proceed with modifications to the High Pressure Injection (HPI) pumps that should result in the plant's availability for restart in the fall of 2003. The Nuclear Regulatory Commission will make the final determination on when the plant can return to service. The 2003 incremental O&M expenses - initially estimated at $50 million - are now expected to be approximately $80 million. The estimated cost of replacement power remains unchanged at $15 million per month for the non-summer months and $20 to $25 million per month for July and August. On-peak replacement energy is fully hedged through the end of the fall of 2003.

Nuclear Plant Refueling Outages

During the second quarter, the Beaver Valley Unit 1 refueling outage was extended by approximately two weeks to repair minor surface flaws on four of the 65 control rod drive mechanism nozzles, and the Perry Plant refueling outage was extended by approximately four weeks to make reliability and performance improvements to various plant systems. The duration of the refueling outages was 52 and 56 days, respectively.

Jersey Central Power & Light (JCP&L)

Rate Case Decision On July 25th, the New Jersey Board of Public Utilities (BPU) rendered its decision in the JCP&L rate case. The new rates were effective August 1st. In its ruling, the BPU:

o Reduced JCP&L's annual revenues by approximately $60 million,

o Provided an interim allowed return on equity (ROE) of 9.5% for the next 6 to 12 months, and

o Announced a Phase II proceeding during which the ROE may be increased to 9.75% or decreased to 9.25% depending on the BPU's assessment of the reliability of the company's service, and

o Disallowed $153 million of the $618 million of estimated deferred energy costs. The Company wrote-off the disallowance during the second quarter.

The Company is considering its options including potentially a request for reconsideration with the BPU and an appeal to the Appellate Division of the Superior Court of New Jersey.

Divestiture of Non-Core Assets

On May 22, we reached an agreement to sell our remaining 20.1% ownership interest in Avon Energy Partners Holdings. FirstEnergy will receive approximately $14 million from the sale, subject to bondholder approval. Separately, FirstEnergy received approximately $63 million from the sale of the note receivable from Aquila related to the 2002 sale of 79.9% of Avon Energy Partners Holdings.

Forward-Looking Statement: This news release includes forward-looking statements based on information currently available to management. Such statements are subject to certain risk 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), availability and cost of capital, inability of the Davis-Besse Nuclear Power Station to restart (including because of any inability to obtain a favorable final determination from the Nuclear Regulatory Commission) in the fall of 2003, additional adjustments which may result from the audited restatement of the 2002 financial statements and the restatement and review of the first quarter of 2003 for the Company and the re-audit of 2001 financial statements for Cleveland Electric Illuminating and Toledo Edison, inability to accomplish or realize anticipated benefits of strategic goals and other similar factors.

10