EXHIBIT 99



TXU CORP. AND SUBSIDIARIES

CONDENSED STATEMENT OF CONSOLIDATED INCOME

(Unaudited)



|                                                                                                                |  |                                               |       |  
|--------------------------------------------------------------------------------------------------------------- |  | --------------------------------------------- | ----- | -
|                                                                                                                |  | Twelve Months Ended June 30, 2005             |      
|                                                                                                                |  | (millions of dollars,except per shareamounts) |      
|Operating revenues                                                                                              |  | $                                             | 9,400 |  
|                                                                                                                | 
|Costs and expenses:                                                                                             |  |                                               |       |  
|Cost of energy sold and delivery fees                                                                           |  |                                               | 3,583 |  
|Operating costs                                                                                                 |  |                                               | 1,401 |  
|Depreciation and amortization                                                                                   |  |                                               | 769   |  
|Selling, general and administrative expenses                                                                    |  |                                               | 928   |  
|Franchise and revenue-based taxes                                                                               |  |                                               | 362   |  
|Other income                                                                                                    |  |                                               | (191  | )
|Other deductions                                                                                                |  |                                               | 744   |  
|Interest income                                                                                                 |  |                                               | (41   | )
|Interest expense and related charges                                                                            |  |                                               | 721   |  
|                                                                                                                |  |                                               |       |  
|Total costs and expenses                                                                                        |  |                                               | 8,276 |  
|                                                                                                                |  |                                               |       |  
|Income from continuing operations before income taxes and cumulative effect of changes in accounting principles |  |                                               | 1,124 |  
|                                                                                                                | 
|Income tax expense                                                                                              |  |                                               | 293   |  
|                                                                                                                |  |                                               |       |  
|Income from continuing operations before cumulative effect of changes in accounting principles                  |  |                                               | 831   |  
|                                                                                                                | 
|Income from discontinued operations, net of tax effect                                                          |  |                                               | 10    |  
|                                                                                                                | 
|Cumulative effect of changes in accounting principles, net of tax effect                                        |  |                                               | 10    |  
|                                                                                                                |  |                                               |       |  
|Net income                                                                                                      |  |                                               | 851   |  
|                                                                                                                | 
|Preference stock dividends                                                                                      |  |                                               | 21    |  
|                                                                                                                |  |                                               |       |  
|Net income available for common stock                                                                           |  | $                                             | 830   |  
|                                                                                                                |  |                                               |       |  
|Average shares of common stock outstanding (millions):                                                          |  |                                               |       |  
|Basic                                                                                                           |  |                                               | 260   |  
|Diluted                                                                                                         |  |                                               | 264   |  
|                                                                                                                | 
|Per share of common stock - Basic:                                                                              |  |                                               |       |  
|Income from continuing operations before cumulative effect of changes in accounting principles                  |  | $                                             | 3.20  |  
|Preference stock dividends                                                                                      |  |                                               | (0.08 | )
|Income from continuing operations available for common stock                                                    |  |                                               | 3.12  |  
|Income from discontinued operations, net of tax effect                                                          |  |                                               | 0.04  |  
|Cumulative effect of changes in accounting principles, net of tax effect                                        |  |                                               | 0.03  |  
|Net income available for common stock                                                                           |  |                                               | 3.19  |  



---

TXU CORP. AND SUBSIDIARIES

CONDENSED STATEMENT OF CONSOLIDATED INCOME

(Unaudited)



|                                                                                               |  |                                               |  
|---------------------------------------------------------------------------------------------- |  | --------------------------------------------- | -
|                                                                                               |  | Twelve Months EndedJune 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 |  | 1.26                                          |  
|Preference stock dividends                                                                     |  | (0.08                                         | )
|Income from continuing operations available for common stock                                   |  | 1.18                                          |  
|Income from discontinued operations, net of tax effect                                         |  | 0.04                                          |  
|Cumulative effect of changes in accounting principles, net of tax effect                       |  | 0.04                                          |  
|Net income available for common stock                                                          |  | 1.26                                          |  
|Dividends declared                                                                             |  | 1.8125                                        |