EXHIBIT 99

TXU CORP. AND SUBSIDIARIES

CONDENSED STATEMENT OF CONSOLIDATED INCOME

(Unaudited)



|                                                                                                                                  |  |                                                 |        |  
|--------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------------------- | ------ | -
|                                                                                                                                  |  | Twelve Months Ended Sept 30, 2006               |       
|                                                                                                                                  |  | (millions of dollars, except per share amounts) |       
|Operating revenues                                                                                                                |  | $                                               | 11,237 |  
|                                                                                                                                  | 
|Costs and expenses:                                                                                                               |  |                                                 |        |  
|Fuel, purchased power and delivery fees                                                                                           |  |                                                 | 3,274  |  
|Operating costs                                                                                                                   |  |                                                 | 1,405  |  
|Depreciation and amortization                                                                                                     |  |                                                 | 824    |  
|Selling, general and administrative expenses                                                                                      |  |                                                 | 804    |  
|Franchise and revenue-based taxes                                                                                                 |  |                                                 | 382    |  
|Other income                                                                                                                      |  |                                                 | (138   | )
|Other deductions                                                                                                                  |  |                                                 | 240    |  
|Interest income                                                                                                                   |  |                                                 | (43    | )
|Interest expense and related charges                                                                                              |  |                                                 | 851    |  
|                                                                                                                                  |  |                                                 |        |  
|Total costs and expenses                                                                                                          |  |                                                 | 7,599  |  
|                                                                                                                                  |  |                                                 |        |  
|Income from continuing operations before income taxes, extraordinary loss and cumulative effect of change in accounting
principle |  |                                                 | 3,638  |  
|                                                                                                                                  | 
|Income tax expense                                                                                                                |  |                                                 | 1,227  |  
|                                                                                                                                  |  |                                                 |        |  
|Income from continuing operations before extraordinary loss and cumulative effect of change in accounting principle               |  |                                                 | 2,411  |  
|                                                                                                                                  | 
|Income from discontinued operations, net of tax effect                                                                            |  |                                                 | 80     |  
|                                                                                                                                  | 
|Extraordinary loss, net of tax effect                                                                                             |  |                                                 | (50    | )
|                                                                                                                                  | 
|Cumulative effect of change in accounting principle, net of tax effect                                                            |  |                                                 | (8     | )
|                                                                                                                                  |  |                                                 |        |  
|Net income available for common stock                                                                                             |  | $                                               | 2,433  |  
|                                                                                                                                  |  |                                                 |        |  
|Average shares of common stock outstanding (millions):                                                                            |  |                                                 |        |  
|Basic                                                                                                                             |  |                                                 | 464    |  
|Diluted                                                                                                                           |  |                                                 | 473    |  
|                                                                                                                                  | 
|Per share of common stock - Basic:                                                                                                |  |                                                 |        |  
|Income from continuing operations                                                                                                 |  | $                                               | 5.21   |  
|Income from discontinued operations, net of tax effect                                                                            |  |                                                 | 0.17   |  
|Extraordinary loss, net of tax effect                                                                                             |  |                                                 | (0.11  | )
|Cumulative effect of change in accounting principle, net of tax effect                                                            |  |                                                 | (0.02  | )
|                                                                                                                                  |  |                                                 |        |  
|Net income available for common stock                                                                                             |  | $                                               | 5.25   |  
|                                                                                                                                  |  |                                                 |        |  



---

TXU CORP. AND SUBSIDIARIES

CONDENSED STATEMENT OF CONSOLIDATED INCOME

(Unaudited)



|                                                                       |  |                                                 |       |  
|---------------------------------------------------------------------- |  | ----------------------------------------------- | ----- | -
|                                                                       |  | Twelve Months EndedSept 30, 2006                |      
|                                                                       |  | (millions of dollars, except per share amounts) |      
|Per share of common stock - Diluted:                                   |  |                                                 |       |  
|Income from continuing operations                                      |  | $                                               | 5.11  |  
|Income from discontinued operations, net of tax effect                 |  |                                                 | 0.17  |  
|Extraordinary loss, net of tax effect                                  |  |                                                 | (0.11 | )
|Cumulative effect of change in accounting principle, net of tax effect |  |                                                 | (0.02 | )
|                                                                       |  |                                                 |       |  
|Net income available for common stock                                  |  | $                                               | 5.15  |  
|                                                                       |  |                                                 |       |  
|Dividends declared                                                     |  | $                                               | 1.652 |