PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED Consolidating Statements of Operations (Unaudited, $ millions, except per share data)

Transcription

1 Consolidating Statements of Operations (Unaudited, $ millions, except per share data) Attachment 1 Three Months Ended 2017 Enterprise/ Other (a) PSE&G Power OPERATING REVENUES $ 2,133 $ (164) $ 1,368 $ 929 OPERATING EXPENSES Energy Costs 588 (281) Operation and Maintenance Depreciation and Amortization Total Operating Expenses 1,937 (168) 989 1,116 OPERATING INCOME (LOSS) (187) Income from Equity Method Investments Other Income and (Deductions) Other-Than-Temporary Impairments (3) - - (3) Interest Expense (91) (9) (69) (13) INCOME (LOSS) BEFORE INCOME TAXES 168 (4) 331 (159) Income Tax Benefit (Expense) (59) 2 (123) 62 NET INCOME (LOSS) $ 109 $ (2) $ 208 $ (97) Reconciling Items Excluded from Net Income (Loss) (b) OPERATING EARNINGS (non-gaap) $ 316 $ 11 $ 208 $ 97 Earnings Per Share NET INCOME (LOSS) $ 0.22 $ - $ 0.41 $ (0.19) Reconciling Items Excluded from Net Income (Loss) (b) OPERATING EARNINGS (non-gaap) $ 0.62 $ 0.02 $ 0.41 $ 0.19 Three Months Ended 2016 Q12015 Enterprise/ Other (a) OPERATING REVENUES $ 1,905 $ (159) $ 1,350 $ 714 OPERATING EXPENSES Energy Costs 624 (286) Operation and Maintenance Depreciation and Amortization Total Operating Expenses 1,558 (185) 1, OPERATING INCOME (LOSS) (12) Income from Equity Method Investments Other Income and (Deductions) Other-Than-Temporary Impairments (10) - - (10) Interest Expense (97) (3) (74) (20) INCOME (LOSS) BEFORE INCOME TAXES (22) Income Tax Benefit (Expense) (91) (4) (98) 11 NET INCOME (LOSS) $ 187 $ 19 $ 179 $ (11) Reconciling Items Excluded from Net Income (Loss) (b) OPERATING EARNINGS (non-gaap) $ 289 $ 19 $ 179 $ 91 Earnings Per Share NET INCOME (LOSS) $ 0.37 $ 0.04 $ 0.35 $ (0.02) Reconciling Items Excluded from Net Income (Loss) (b) OPERATING EARNINGS (non-gaap) $ 0.57 $ 0.04 $ 0.35 $ 0.18 (a) Includes activities at Energy Holdings, Long Island and the Parent as well as intercompany eliminations. (b) See Attachments 11 and 12 for details of items excluded from Net Income/(Loss) to compute Operating Earnings (non-gaap). PSE&G Power

2 Consolidating Statements of Operations (Unaudited, $ millions, except per share data) Attachment 2 Six Months Ended 2017 Enterprise/ Other (a) PSE&G Power OPERATING REVENUES $ 4,725 $ (668) $ 3,180 $ 2,213 OPERATING EXPENSES Energy Costs 1,462 (867) 1,225 1,104 Operation and Maintenance 1, Depreciation and Amortization 1, ,115 Total Operating Expenses 4,351 (632) 2,280 2,703 OPERATING INCOME (LOSS) 374 (36) 900 (490) Income from Equity Method Investments Other Income and (Deductions) Other-Than-Temporary Impairments (4) - - (4) Interest Expense (189) (16) (144) (29) INCOME (LOSS) BEFORE INCOME TAXES 311 (45) 801 (445) Income Tax Benefit (Expense) (88) 28 (294) 178 NET INCOME (LOSS) $ 223 $ (17) $ 507 $ (267) Reconciling Items Excluded from Net Income (Loss) (b) OPERATING EARNINGS (non-gaap) $ 782 $ 28 $ 507 $ 247 Earnings Per Share NET INCOME (LOSS) $ 0.44 $ (0.03) $ 1.00 $ (0.53) Reconciling Items Excluded from Net Income (Loss) (b) OPERATING EARNINGS (non-gaap) $ 1.54 $ 0.05 $ 1.00 $ 0.49 Six Months Ended 2016 Enterprise/ Other (a) PSE&G Power OPERATING REVENUES $ 4,521 $ (568) $ 3,062 $ 2,027 OPERATING EXPENSES Energy Costs 1,460 (817) 1,258 1,019 Operation and Maintenance 1, Depreciation and Amortization Total Operating Expenses 3,347 (616) 2,267 1,696 OPERATING INCOME 1, Income from Equity Method Investments Other Income and (Deductions) Other-Than-Temporary Impairments (20) - - (20) Interest Expense (189) (5) (142) (42) INCOME BEFORE INCOME TAXES 1, Income Tax Benefit (Expense) (374) (7) (249) (118) NET INCOME $ 658 $ 36 $ 441 $ 181 Reconciling Items Excluded from Net Income (b) OPERATING EARNINGS (non-gaap) $ 752 $ 36 $ 441 $ 275 Earnings Per Share NET INCOME $ 1.30 $ 0.07 $ 0.87 $ 0.36 Reconciling Items Excluded from Net Income (b) OPERATING EARNINGS (non-gaap) $ 1.48 $ 0.07 $ 0.87 $ 0.54 (a) Includes activities at Energy Holdings, Long Island and the Parent as well as intercompany eliminations. (b) See Attachments 11 and 12 for details of items excluded from Net Income/(Loss) to compute Operating Earnings (non-gaap).

3 Capitalization Schedule (Unaudited, $ millions) Attachment 3 December 31, DEBT Commercial Paper and Loans $ - $ 388 Long-Term Debt* 12,521 11,395 Total Debt 12,521 11,783 STOCKHOLDERS' EQUITY Common Stock 4,929 4,936 Treasury Stock (747) (717) Retained Earnings 8,962 9,174 Accumulated Other Comprehensive Loss (226) (263) Total Stockholders' Equity 12,918 13,130 Total Capitalization $ 25,439 $ 24,913 *Includes current portion of Long-Term Debt

4 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited, $ millions) Attachment 4 Six Months Ended CASH FLOWS FROM OPERATING ACTIVITIES Net Income $ 223 $ 658 Adjustments to Reconcile Net Income to Net Cash Flows From Operating Activities 1,533 1,064 NET CASH PROVIDED BY OPERATING ACTIVITIES 1,756 1,722 NET CASH USED IN INVESTING ACTIVITIES (1,989) (2,004) NET CASH PROVIDED BY FINANCING ACTIVITIES Net Change in Cash and Cash Equivalents Cash and Cash Equivalents at Beginning of Period Cash and Cash Equivalents at End of Period $ 430 $ 648

5 Quarter-over-Quarter EPS Reconciliation 2017 vs (Unaudited) Attachment 5 * See Attachments 11 and 12 for Items excluded from Net Income/(Loss) to reconcile to Operating Earnings (non-gaap).

6 Year-over-Year EPS Reconciliation 2017 vs (Unaudited) Attachment 6 * See Attachments11 and 12 for Items excluded from Net Income/(Loss) to reconcile to Operating Earnings (non-gaap).

7 Attachment 7 PUBLIC SERVICE ELECTRIC & GAS COMPANY Retail Sales and Revenues (Unaudited) 2017 Electric Sales and Revenues Three Months Change vs. Six Months Change vs. Sales (millions kwh) Ended 2016 Ended 2016 Residential 2, % 5, % Commercial & Industrial 6, % 13, % Street Lighting % % Interdepartmental 2-2.3% 5-1.6% Total 9, % 19, % Revenue ($ millions) Residential $ % $ % Commercial & Industrial % % Street Lighting % % Other Operating Revenues* % % Total $ 1, % $ 2, % Three Months Change vs. Six Months Change vs. Weather Data Ended 2016 Ended 2016 THI Hours - Actual 4, % 4, % THI Hours - Normal 4,062 4,091 *Primarily sales of Non-Utility Generator energy to PJM and Transmission related revenues.

8 Attachment 8 PUBLIC SERVICE ELECTRIC & GAS COMPANY Retail Sales and Revenues (Unaudited) 2017 Gas Sold and Transported Three Months Change vs. Six Months Change vs. Sales (millions therms)* Ended 2016 Ended 2016 Firm Sales Residential Sales % % Commercial & Industrial % % Total Firm Sales % 1, % Non-Firm Sales Commercial & Industrial % % Total Non-Firm Sales Total Sales % 2, % Revenue ($ millions) Residential Sales - Firm $ % $ % Commercial & Industrial - Firm Sales % % Non-Firm Sales % % Other Operating Revenues** % % Total $ % $ % Gas Transported $ % $ % Three Months Change vs. Six Months Change vs. Weather Data Ended 2016 Ended 2016 Degree Days - Actual % 2, % Degree Days - Normal 501 3,048 *CSG rate included in non-firm sales **Primarily Appliance Service.

9 POWER LLC Generation Measures* (Unaudited) GWhr Breakdown GWhr Breakdown Attachment 9 Three Months Ended Six Months Ended Nuclear - NJ 4,800 4,196 10,314 9,727 Nuclear - PA 2,766 2,787 5,607 5,675 Total Nuclear 7,566 6,983 15,921 15,402 Fossil - Coal/Natural Gas - NJ** (15) (40) (56) (59) Fossil - Coal - PA 1, ,763 1,948 Fossil - Coal - CT 7 (6) Total Coal 1, ,794 1,939 Fossil - Oil & Natural Gas - NJ 2,526 3,161 4,628 5,855 Fossil - Oil & Natural Gas - NY 1,495 1,394 2,445 2,458 Fossil - Oil & Natural Gas - CT 4 (4) (2) (8) Total Oil & Natural Gas 4,025 4,551 7,071 8,305 12,951 12,446 25,786 25,646 % Generation by Fuel Type % Generation by Fuel Type Three Months Ended Six Months Ended Nuclear - NJ 37% 34% 40% 38% Nuclear - PA 21% 22% 22% 22% Total Nuclear 58% 56% 62% 60% Fossil - Coal/Natural Gas - NJ** 0% 0% 0% 0% Fossil - Coal - PA 11% 8% 11% 8% Fossil - Coal - CT 0% 0% 0% 0% Total Coal 11% 8% 11% 8% Fossil - Oil & Natural Gas - NJ 19% 25% 18% 23% Fossil - Oil & Natural Gas - NY 12% 11% 9% 9% Fossil - Oil & Natural Gas - CT 0% 0% 0% 0% Total Oil & Natural Gas 31% 36% 27% 32% 100% 100% 100% 100% *Excludes Solar and Kalaeloa **Includes Pumped Storage. Pumped Storage accounted for <1% of total generation for the three and six months June 30, 2017 and Generation includes natural gas fuel switching intervals.

10 Statistical Measures (Unaudited) Attachment 10 Three Months Ended Six Months Ended Weighted Average Common Shares Outstanding (millions) Basic Diluted Stock Price at End of Period $ $ Dividends Paid per Share of Common Stock $ 0.43 $ 0.41 $ 0.86 $ 0.82 Dividend Yield 4.0% 3.5% Book Value per Common Share $ $ Market Price as a Percent of Book Value 168% 177% Total Shareholder Return -2.1% -0.2% -0.1% 22.7%.

11 Consolidated Operating Earnings (non-gaap) Reconciliation Attachment 11 Reconciling Items Three Months Ended Six Months Ended ($ millions, Unaudited) Net Income $ 109 $ 187 $ 223 $ 658 (Gain) Loss on Nuclear Decommissioning Trust (NDT) Fund Related Activity, pre-tax ( Power) (30) - (47) 8 (Gain) Loss on Mark-to-Market (MTM), pre-tax (a) ( Power) (36) 171 (46) 149 Hudson/Mercer Early Retirement, pre-tax ( Power) Lease Related Activity, pre-tax ( Enterprise/Other) Income Taxes related to Operating Earnings (non-gaap) reconciling items (b) (136) (69) (376) (63) Operating Earnings (non-gaap) $ 316 $ 289 $ 782 $ 752 Fully Diluted Average Shares Outstanding (in millions) ($ Per Share Impact - Diluted, Unaudited) Net Income $ 0.22 $ 0.37 $ 0.44 $ 1.30 (Gain) Loss on NDT Fund Related Activity, pre-tax ( Power) (0.06) - (0.09) 0.01 (Gain) Loss on MTM, pre-tax (a) ( Power) (0.07) 0.34 (0.09) 0.29 Hudson/Mercer Early Retirement, pre-tax ( Power) Lease Related Activity, pre-tax ( Enterprise/Other) Income Taxes related to Operating Earnings (non-gaap) reconciling items (b) (0.28) (0.14) (0.74) (0.12) Operating Earnings (non-gaap) $ 0.62 $ 0.57 $ 1.54 $ 1.48 (a) Includes the financial impact from positions with forward delivery months. (b) Income tax effect calculated at 40.85% statutory rate, except for lease related activity which is calculated at a combined leveraged lease effective tax rate and NDT related activity which is calculated at the 40.85% statutory rate plus a 20% tax on income (losses) from qualified NDT funds.

12 Attachment 12 Power Operating Earnings (non-gaap) and Adjusted EBITDA (non-gaap) Reconciliation Three Months Ended Reconciling Items Six Months Ended ($ millions, Unaudited) Net Income (Loss) $ (97) $ (11) $ (267) $ 181 (Gain) Loss on NDT Fund Related Activity, pre-tax (30) - (47) 8 (Gain) Loss on MTM, pre-tax (a) (36) 171 (46) 149 Hudson/Mercer Early Retirement, pre-tax Income Taxes related to Operating Earnings (non-gaap) reconciling items (b) (127) (69) (344) (63) Operating Earnings (non-gaap) $ 97 $ 91 $ 247 $ 275 Depreciation and Amortization, pre-tax (c) Interest Expense, pre-tax (c) (d) Income Taxes (c) Adjusted EBITDA (non-gaap) $ 261 $ 250 $ 620 $ 659 Fully Diluted Average Shares Outstanding (in millions) (a) Includes the financial impact from positions with forward delivery months. (b) Income tax effect calculated at 40.85% statutory rate, except for NDT related activity which is calculated at the 40.85% statutory rate plus a 20% tax on income (losses) from qualified NDT funds. (c) Excludes amounts related to Operating Earnings (non-gaap) reconciling items. (d) Net of capitalized interest. Enterprise/Other Operating Earnings (non-gaap) Reconciliation Reconciling Items Three Months Ended Six Months Ended ($ millions, Unaudited) Net Income (Loss) $ (2) $ 19 $ (17) $ 36 Lease Related Activity, pre-tax Income Taxes related to Operating Earnings (non-gaap) reconciling items (a) (9) - (32) - Operating Earnings (non-gaap) $ 11 $ 19 $ 28 $ 36 Fully Diluted Average Shares Outstanding (in millions) (a) Income tax effect calculated at a combined leveraged lease effective tax rate.