EXHIBIT 99



TXU CORP. AND SUBSIDIARIES

CONDENSED STATEMENT OF CONSOLIDATED INCOME

(Unaudited)



|                                                                                                                |  |                                               |       |  
|--------------------------------------------------------------------------------------------------------------- |  | --------------------------------------------- | ----- | -
|                                                                                                                |  | Twelve Months EndedSeptember 30, 2005         |      
|                                                                                                                |  | (millions of dollars,except per shareamounts) |      
|Operating revenues                                                                                              |  | $                                             | 9,848 |  
|Costs and expenses:                                                                                             |  |                                               |       |  
|Cost of energy sold and delivery fees                                                                           |  |                                               | 3,775 |  
|Operating costs                                                                                                 |  |                                               | 1,409 |  
|Depreciation and amortization                                                                                   |  |                                               | 762   |  
|Selling, general and administrative expenses                                                                    |  |                                               | 858   |  
|Franchise and revenue-based taxes                                                                               |  |                                               | 360   |  
|Other income                                                                                                    |  |                                               | (178  | )
|Other deductions                                                                                                |  |                                               | 730   |  
|Interest income                                                                                                 |  |                                               | (43   | )
|Interest expense and related charges                                                                            |  |                                               | 765   |  
|                                                                                                                |  |                                               |       |  
|Total costs and expenses                                                                                        |  |                                               | 8,438 |  
|                                                                                                                |  |                                               |       |  
|Income from continuing operations before income taxes and cumulative effect of changes in accounting principles |  |                                               | 1,410 |  
|Income tax expense                                                                                              |  |                                               | 392   |  
|                                                                                                                |  |                                               |       |  
|Income from continuing operations before cumulative effect of changes in accounting principles                  |  |                                               | 1,018 |  
|Income from discontinued operations, net of tax effect                                                          |  |                                               | (282  | )
|Cumulative effect of changes in accounting principles, net of tax effect                                        |  |                                               | 10    |  
|                                                                                                                |  |                                               |       |  
|Net income                                                                                                      |  |                                               | 746   |  
|Preference stock dividends                                                                                      |  |                                               | 15    |  
|                                                                                                                |  |                                               |       |  
|Net income available for common stock                                                                           |  | $                                             | 731   |  
|                                                                                                                |  |                                               |       |  
|Average shares of common stock outstanding (millions):                                                          |  |                                               |       |  
|Basic                                                                                                           |  |                                               | 246   |  
|Diluted                                                                                                         |  |                                               | 251   |  
|Per share of common stock - Basic:                                                                              |  |                                               |       |  
|Income from continuing operations before cumulative effect of changes in accounting principles                  |  | $                                             | 4.14  |  
|Preference stock dividends                                                                                      |  |                                               | (0.06 | )
|                                                                                                                |  |                                               |       |  
|Net income from continuing operations available for common stock                                                |  |                                               | 4.08  |  
|Income from discontinued operations, net of tax effect                                                          |  |                                               | (1.15 | )
|Cumulative effect of changes in accounting principles, net of tax effect                                        |  |                                               | 0.04  |  
|                                                                                                                |  |                                               |       |  
|Net income available for common stock                                                                           |  | $                                             | 2.97  |  
|                                                                                                                |  |                                               |       |  





---

TXU CORP. AND SUBSIDIARIES

CONDENSED STATEMENT OF CONSOLIDATED INCOME

(Unaudited)



|                                                                                               |  |                                               |       |  
|---------------------------------------------------------------------------------------------- |  | --------------------------------------------- | ----- | -
|                                                                                               |  | Twelve Months EndedSeptember 30, 2005         |      
|                                                                                               |  | (millions of dollars,except per shareamounts) |      
|Per share of common stock - Diluted:                                                           |  |                                               |       |  
|Income from continuing operations before cumulative effect of changes in accounting principles |  | $                                             | 2.07  |  
|Preference stock dividends                                                                     |  |                                               | (0.06 | )
|                                                                                               |  |                                               |       |  
|Net income from continuing operations available for common stock                               |  |                                               | 2.01  |  
|Income from discontinued operations, net of tax effect                                         |  |                                               | (1.12 | )
|Cumulative effect of changes in accounting principles, net of tax effect                       |  |                                               | 0.04  |  
|Net income available for common stock                                                          |  |                                               | 0.93  |  
|                                                                                               |  |                                               |       |  
|Dividends declared                                                                             |  | $                                             | 2.25  |  
|                                                                                               |  |                                               |       |