AMERICAN ELECTRIC POWER COMPANY, INC. AND SUBSIDIARY COMPANIES
QUARTERLY REPORT PER REQUIREMENTS
OF HOLDING COMPANY ACT RELEASE NO. 26864
FOR THE QUARTER ENDED DECEMBER 31, 2003

1)   Aggregate Investment, for which there is recourse to AEP Co., Inc., in Exempt Wholesale Generators (EWG) and Foreign Utility Companies (FUCO)

(in millions)
EWG Investment   $87  
FUCO Investment  1,636  

Total Aggregate Investment 
 in EWG's and FUCO's  $1,723  

Components of statement of aggregate investment in EWG and FUCO’s are filed under confidential treatment pursuant to Rule 104(b).

2)     Aggregate Investment as a Percentage of the Following Items

(in millions) %
Total Capitalization   $22,438 * 7.7%
Net Utility Plant (a)  20,859   8.3%
Total Assets  36,744   4.7%
Market Value of Common Equity  12,052   14.3%
 

a) Net utility plant has been adjusted to reflect assets held for sale and the reclassification of regulated removal costs from accumulated depreciation and amortization to regulatory liabilities.

*Includes Long-term Debt Due Within One Year and Short-term Debt.

3)     Consolidated Capitalization Ratio <PRE>

(in millions) %
Short-term Debt   $326    
Long-term Debt  14,101 *

  Total Debt  14,427   64.3%

Preferred Stock Subject to Mandatory Redemption  76   0.3%

Preferred Stock Not Subject to Mandatory Redemption  61   0.3%

Common Stock  2,626  
Paid-in Capital  4,184  
Accumulated Other Comprehensive 
   Income  (426 )
Retained Earnings  1,490  

  Total Common Equity  7,874   35.1%

Total Capitalization  $22,438   100.0%

* Includes Long-term Debt Due Within One Year.

4)     Market-to-book Ratio of AEP Common Stock

Closing Market Price per Share   $30 .51
Book Value per Share  $19 .93
Market-to-book Ratio of Common Stock  153.1 %
 

5)     Analysis of Growth in Retained Earnings

   Statement of analysis of growth in retained earnings is filed under confidential treatment pursuant Rule 104(b).

6)    Statement of Revenues and Net Income for each EWG and FUCO

   Statement of revenues and net income for the following EWG’s and FUCO’s are filed under confidential treatment pursuant to Rule 104(b):

      Nanyang General Light Electric Co., Ltd.
      Pacific Hydro Ltd.
      AEP Energy Services Limited
      AEP Energy Services UK Generation Limited
      InterGen Denmark, Aps
      South Coast Power Limited
      Trent Wind Farm, Limited Partnership
      Desert Sky Wind Farm LP