EX-99 2 ex99.htm EXHIBIT 99

Exhibit 99

 

 

 

(PSEG LOGO)

   Investor News

NYSE:PEG

 

 

 

For further information, contact:

 

 

Ø   Sue Carson, Director, Investor Relations

Phone: 973-430-6565

 

Ø   Greg McLaughlin, Sr. Investor Relations Analyst

Phone: 973-430-6568

 
August 1, 2006

PSEG ANNOUNCES SECOND QUARTER 2006 RESULTS:

NET INCOME OF 83 CENTS PER SHARE
OPERATING EARNINGS OF 66 CENTS PER SHARE

Company Affirms 2006 Guidance of $3.45 to $3.75 per Share

Delays in Rate Relief Further Reduce PSE&G’s 2006 Earnings Range
Energy Holdings’ Expectations Increase as a Result of Strong Texas Market

          (Newark, NJ August 1, 2006) – Public Service Enterprise Group (PSEG) announced today that second quarter 2006 Net Income was 83 cents per share. Operating Earnings for the quarter, which exclude the gain from the sale and operations of assets in Poland (88 cents per share), the loss on the sale of RGE (70 cents per share), and 1 cent per share of costs associated with the pending merger with Exelon, were 66 cents per share for the quarter.

          For the year-to-date, PSEG reported Net Income of $1.64 per share. Operating Earnings were $1.47 per share, which excludes the gain from the sale and operations of assets in Poland (90 cents per share), the loss from the sale of RGE (70 cents per share), and 3 cents per share of costs associated with the pending merger with Exelon.

          The table below provides a reconciliation of PSEG’s Net Income to Operating Earnings for the second quarter and year-to-date.

PSEG CONSOLIDATED EARNINGS
Second Quarter Comparative Results
2006 and 2005

 

 

 

 

 

 

 

 

 

 

 

 

 

 
 

 

 

Income
($M)

 

Diluted Earnings
Per Share

 
 

 

 

2006

 

2005

 

2006

 

2005

 
 

Net Income/(Loss)

 

$

209

 

$

(82

)

$

.83

 

$

(.34

)  
 

Deduct: Gain on Sale & Operations of Polish Assets

 

 

(223

)

 

(10

)

 

(.88

)

 

(.04

)

Add: Loss on Sale & Operations of Waterford

 

 

—

 

 

183

 

 

—

 

 

.76

 
 

Income/(Loss) from Continuing Operations

 

 

(14

)

 

91

 

 

(.05

)

 

.38

 
 

Add: Merger Related Costs

 

 

3

 

 

13

 

 

.01

 

 

.05

 

Loss on Sale of RGE

 

 

177

 

 

—

 

 

.70

 

 

—

 
 

Operating Earnings (Non-GAAP)

 

$

166

 

$

104

 

$

.66

 

$

.43

 
 

All amounts are after federal and state income taxes

 

Avg. Shares

 

 

 

252M

 

243M

 

PSEG CONSOLIDATED EARNINGS
June 30 Year-to-Date Comparative Results
2006 and 2005

 

 

 

 

 

 

 

 

 

 

 

 

 

 
 

 

 

Income
($M)

 

Diluted Earnings
Per Share

 
 

 

 

2006

 

2005

 

2006

 

2005

 
 

Net Income

 

$

412

 

$

203

 

$

1.64

 

$

.84

 
 

Deduct: Gain on Sale & Operations of Polish Assets

 

 

(227

)

 

(22

)

 

(.90

)

 

(.09

)  

Add: Loss on Sale & Operations of Waterford

 

 

—

 

 

190

 

 

—

 

 

.78

 
 

Income from Continuing Operations

 

 

185

 

 

371

 

 

.74

 

 

1.53

 
 

Add: Merger Related Costs

 

 

8

 

 

16

 

 

.03

 

 

.07

 

Loss on Sale of RGE

 

 

177

 

 

—

 

 

.70

 

 

—

 
 

Operating Earnings (Non-GAAP)

 

$

370

 

$

387

 

$

1.47

 

$

1.60

 
 

All amounts are after federal and state income taxes

 

Avg. Shares

 

 

 

252M

 

243M

 

PSEG believes that the non-GAAP financial measure of “Operating Earnings” provides a consistent and comparable measure of performance of its businesses to help shareholders understand performance trends.

          “During the second quarter, PSEG achieved several significant milestones”, said E. James Ferland, chairman and chief executive officer. A significant regulatory hurdle was achieved late in the quarter when the Department of Justice reached a settlement resolving all “competition” issues and allowing the proposed merger with Exelon to proceed. The agreement, which was reached after an exhaustive review by the Department of Justice, requires the combined company to divest six fossil plants with a combined capacity of about 5,600 MW shortly after the merger is completed. Approval from the New Jersey Board of Public Utilities (BPU) remains the final step in completing the merger.

          “We recently provided a materially enhanced settlement offer to the BPU and related parties that will provide significant, immediate benefits to New Jersey. The comprehensive offer provides funding for customer benefits, primarily in the form of immediate rate reductions and would provide other benefits to our customers and the State.” Ferland said. The state of New Jersey will benefit from increased state tax revenues. In addition to the financial benefits, residents of the state would continue to benefit from Exelon’s strong nuclear operations of the PSEG fleet. PSE&G’s capital program would also continue and strict service and reliability standards will be established as part of the settlement.

          Both companies indicated that it is essential to reach a settlement promptly. Once a settlement is reached, it will need to be reviewed by the NJBPU Administrative Law Judge and would need approval by the NJBPU. Although it its possible that this process could be completed in time for a third quarter closing, Ferland noted that there is currently no established timetable for NJBPU action on the merger and it is possible the closing could slip to the fourth quarter. The final decision to proceed with the merger will rest with the boards of both Exelon and PSEG after the terms and conditions of regulatory requirements are known.

          Ferland noted that PSE&G currently has two pending rate requests at the BPU – $64 million in annual rate relief for electric distribution and $133 million for gas distribution. “Activities at the BPU are focused on the merger request and settlement discussions. Therefore, any rate relief, while justifiable, is not expected until a resolution is reached in the merger,” said Ferland. As a result, PSE&G has lowered its 2006 earnings expectations by an additional $20 million. Since the beginning of the year, PSE&G has reduced its expected earnings range by $65 million.

Second Quarter Overview

          “Hope Creek, our 1,059 MW nuclear unit in southern New Jersey completed a scheduled refueling outage in 29 days, returning to service on May 6. The amount of work that was accomplished during this outage was significant – a direct result of the operational influence the Exelon team has brought to the site,” said Ferland. For the five-unit PSEG fleet, the year-to-date capacity factor was 96% - a significant improvement over the 87% reported for the first half of 2005.

          “2006 Earnings for Energy Holdings are expected to be $20 million higher than our prior expectations, the result of the strong Texas market,” said Ferland. “Spark spreads in Texas have increased significantly and we anticipate that they will continue to benefit from that robust market for the remainder of the year.”

          Ferland noted “The improved expectations at Energy Holdings should be sufficient to offset the lack of rate relief at PSE&G. We are comfortable reaffirming our 2006 operating earnings guidance of $3.45 to $3.75 per share, based upon the current operating earnings ranges by company.”

 

 

 

 

PSE&G

$250 - $270 million

 

PSEG Power

$500 - $550 million

 

PSEG Energy Holdings

$185 - $205 million

 

PSEG Parent Expense

$(60) - $(70) million

Attachments to this release provide a reconciliation of Net Income to Operating Earnings and other summary exhibits for the second quarter and year-to-date 2006 and 2005 for PSEG’s principal subsidiaries – PSE&G, PSEG Power and PSEG Energy Holdings.

PSE&G Results

          PSE&G reported operating earnings of $34 million or 13 cents per share for the second quarter, 35% lower than comparable 2005 results of $48 million or 20 cents per share. For the quarter, weather was below normal and below last year, for a combined reduction of 3 cents per share.

 

          The elimination of the depreciation credit in December 2005 reduced earnings by 4 cents for the quarter. “The elimination of the depreciation credit is the primary driver in the reduction of our earnings expectations for the utility,” said Thomas M. O’Flynn, chief financial officer.

          O’Flynn noted that PSE&G continues to work with the BPU on the gas base rate filing that was made last September, requesting a 3.8% increase in gas distribution rates. “We continue to experience disappointing returns from our gas business – the result of mild weather earlier this year and decreased usage from our customers. The trailing 12 month return-on-equity is now below 4%, far below the 10% allowed in our last rate case,” O’Flynn said.

          Increased O&M expense resulting from higher wage and benefit costs of 2 cents per share were offset by increased transmission revenues. Transmission revenues are based on the highest usage during the prior year. Since last year’s peak usage was higher than 2004, we expect 2006 revenues to be slightly higher than last year, assuming comparable volume.

PSEG Power

          PSEG Power reported operating earnings of $78 million, or 31 cents per share, an increase of $15 million, or 5 cents per share from the second quarter of 2005.

          Higher realized prices from forward sales contracts, the result of recontracting, added 18 cents to Power’s earnings for the quarter. “Most of this increase resulted from the rolling nature of our hedge contracts, including 6 cents related to the BGS contracts that went into effect on June 1st,” O’Flynn said. The continued benefits of the market-priced contracts from the 2006 BGS auction will be realized during the second half of the year, and are reflected in our earnings expectations for 2006,” O’Flynn noted. Increased nuclear output added another 4 cents per share for the quarter.

          “The impact of new assets at Power – Linden in May of this year and the Bethlehem Energy Center (BEC) in July of last year – resulted in a reduction of 8 cents over the second quarter of 2005,” said O’Flynn. This impact predominately reflects the higher interest and depreciation costs. Finally, O&M expenses were 6 cents higher than last year, the effect of planned nuclear refueling outage costs and planned fossil plant maintenance.

PSEG Energy Holdings

          Energy Holdings reported operating earnings of $72 million, or 29 cents per share, an increase of $61 million or 24 cents per share. The absence of the 6 cent loss on the sale of the United Airlines airplanes last year accounted for some of the comparative improvement; however the bulk of the improvement was the result of a 40% increase in spark spreads in the Texas market during the second quarter compared to the previous year. The absence of a maintenance shutdown in 2005 combined with the improved spark spreads added 7 cents per share for the quarter. “Spark spread projections for the remainder of the year are 25% higher than we planned, resulting in a $20 million increase in expected 2006 operating earnings for Energy Holdings”, said O’Flynn.

 

          PSEG Global’s Texas plants entered into long-term contracts last fall for a portion of their output that is subject to mark-to-market accounting treatment. For the quarter, the mark-to-market added another 5 cents per share. About a penny of the 3 cent year-to-date benefit is expected to reverse during the current year.

          Finally, Energy Holdings reported lower interest expense for the quarter. Proceeds from asset sales in Poland and Brazil have been received and are currently invested with PSEG. Interest received on the inter-company loan, combined with the absence of the 2007 bonds that were redeemed in January of this year, reduced interest expense by 3 cents per share.

* * * * * * * * *

Corporate Profile

Public Service Enterprise Group (PSEG) (NYSE:PEG) is a publicly traded diversified energy company with annual revenues of more than $12 billion, and three principal subsidiaries: PSEG Power, one of the largest independent power producers in the U.S.; Public Service Electric and Gas Company (PSE&G), New Jersey’s oldest and largest energy distribution utility company; and, PSEG Energy Holdings, a holding company for other non-regulated energy businesses.

“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995

This filing contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, but are not limited to, statements about the benefits of the business combination transaction involving Public Service Enterprise Group Incorporated and Exelon Corporation, including future financial and operating results, the combined company’s plans, objectives, expectations and intentions and other statements that are not historical or current facts. Such statements are based upon the current beliefs and expectations of Public Service Enterprise Group Incorporated’s and Exelon Corporation’s management, are subject to significant risks and uncertainties and may differ materially from actual future experience involving any one or more of such matters. Actual results may differ from those set forth in the forward-looking statements. The following factors, among others, could cause actual results to differ from those set forth in the forward-looking statements: the timing of the contemplated merger and the impact of any conditions imposed by regulators in connection with their approval thereof; the risk that the businesses will not be integrated successfully; failure to quickly realize cost-savings from the transaction as a result of technical, logistical, competitive and other factors; the effects of weather; the performance of generating units and transmission systems; the availability and prices for oil, gas, coal, nuclear fuel, capacity and electricity; changes in the markets for electricity and other energy-related commodities; changes in the number of participants and the risk profile of such participants in the energy marketing and trading business; the effectiveness of our risk management and internal controls systems; the effects of regulatory decisions and changes in law; changes in competition in the markets we serve; the ability to recover regulatory assets and other potential stranded costs; the outcomes of litigation and regulatory proceedings or inquiries; the timing and success of efforts to develop domestic and international power projects; conditions of the capital, equity and credit markets; advances in technology; changes in accounting standards; changes in interest rates and in financial and foreign currency markets generally; the economic and political climate and growth in the areas in which we conduct our activities; and changes in corporate strategies. While we believe that our forecasts and assumptions are reasonable, we caution that actual results may differ materially. We intend the forward-looking statements to speak only as of the time first made and we do not undertake to update or revise them as more information becomes available. Additional factors that could cause Public Service Enterprise Group Incorporated’s and Exelon Corporation’s results to differ materially from those described in the forward-looking statements can be found in the 2005 Annual Reports on Form 10-K and Current Reports on Form 8-K, of Public Service Enterprise Group Incorporated and Exelon Corporation, respectively, as such reports may have been amended, each filed with the Securities and Exchange Commission and available at the Securities and Exchange Commission’s website, www.sec.gov.

Attachment 1

PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended
June 30,

 

For the Six Months Ended
June 30,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2006

 

2005

 

2006

 

2005

 

 

 

 

 

 

 

 

 

 

 

Earnings Results (in Millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PSE&G

 

$

34

 

$

48

 

$

111

 

$

166

 

PSEG Power

 

 

78

 

 

63

 

 

191

 

 

178

 

PSEG Energy Holdings

 

 

 

 

 

 

 

 

 

 

 

 

 

PSEG Global

 

 

55

 

 

14

 

 

64

 

 

57

 

PSEG Resources

 

 

19

 

 

(1

)

 

38

 

 

22

 

PSEG Energy Holdings

 

 

(2

)

 

(2

)

 

(2

)

 

(3

)

 

 

Total PSEG Energy Holdings

 

 

72

 

 

11

 

 

100

 

 

76

 

 

 

PSEG

 

 

(18

)

 

(18

)

 

(32

)

 

(33

)

Operating Earnings

 

$

166

 

$

104

 

$

370

 

$

387

 

Loss on Sale of RGE

 

$

(177

)

$

—

 

$

(177

)

$

—

 

Merger and Merger Related Costs

 

 

(3

)

 

(13

)

 

(8

)

 

(16

)

Income (Loss) from Continuing Operations

 

$

(14

)

$

91

 

$

185

 

$

371

 

Income (Loss) from Discontinued Operations, Including Gain (Loss) on Disposal

 

 

223

 

 

(173

)

 

227

 

 

(168

)

PSEG Net Income (Loss)

 

$

209

 

$

(82

)

$

412

 

$

203

 

 

 

Fully Diluted Average Shares Outstanding (in Millions)

 

 

252

 

 

243

 

 

252

 

 

243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Results (Diluted)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PSE&G

 

$

0.13

 

$

0.20

 

$

0.44

 

$

0.69

 

PSEG Power

 

 

0.31

 

 

0.26

 

 

0.76

 

 

0.74

 

PSEG Energy Holdings

 

 

 

 

 

 

 

 

 

 

 

 

 

PSEG Global

 

 

0.22

 

 

0.06

 

 

0.26

 

 

0.23

 

PSEG Resources

 

 

0.08

 

 

—

 

 

0.15

 

 

0.09

 

PSEG Energy Holdings

 

 

(0.01

)

 

(0.01

)

 

(0.01

)

 

(0.01

)

 

 

Total PSEG Energy Holdings

 

 

0.29

 

 

0.05

 

 

0.40

 

 

0.31

 

 

 

PSEG

 

 

(0.07

)

 

(0.08

)

 

(0.13

)

 

(0.14

)

Operating Earnings

 

$

0.66

 

$

0.43

 

$

1.47

 

$

1.60

 

Loss on Sale of RGE

 

$

(0.70

)

$

—

 

$

(0.70

)

$

—

 

Merger and Merger Related Costs

 

 

(0.01

)

 

(0.05

)

 

(0.03

)

 

(0.07

)

Income (Loss) from Continuing Operations

 

$

(0.05

)

$

0.38

 

$

0.74

 

$

1.53

 

Income (Loss) from Discontinued Operations, Including Gain (Loss) on Disposal

 

 

0.88

 

 

(0.72

)

 

0.90

 

 

(0.69

)

PSEG Net Income (Loss)

 

$

0.83

 

$

(0.34

)

$

1.64

 

$

0.84

 

Note 1:

Net Income includes preferred stock dividends / preference units distributions relating to PSE&G of $1 million and $1 million and PSEG Global of $0 million and $1 million for the quarters ended June 30, 2006 and 2005, respectively.

Net Income includes preferred stock dividends / preference units distributions relating to PSE&G of $2 million and $2 million and PSEG Global of $0 million and $3 million for the six months ended June 30, 2006 and 2005, respectively.

Note 2:

Basic Earnings per Share from Net Income was $0.83 and ($0.34) per share for the quarters ended June 30, 2006 and 2005, respectively.

Basic Earnings per Share from Net Income was $1.64 and $0.85 per share for the six months ended June 30, 2006 and 2005, respectively.

Attachment 2

PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
CONSOLIDATING STATEMENT OF OPERATIONS

For the Quarter Ended June 30, 2006
(Unaudited, $ Millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PSEG

 

OTHER

 

PSE&G

 

PSEG
POWER

 

PSEG ENERGY
HOLDINGS

 

 

 

 

 

 

 

 

 

 

 

 

 

(Note 2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING REVENUES

 

$

2,606

 

$

(430

)

$

1,534

 

$

1,135

 

$

367

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy Costs

 

 

1,387

 

 

(427

)

 

945

 

 

675

 

 

194

 

Operation and Maintenance

 

 

583

 

 

(9

)

 

276

 

 

264

 

 

52

 

Write-down of Project Investments

 

 

263

 

 

—

 

 

—

 

 

—

 

 

263

 

Depreciation and Amortization

 

 

207

 

 

5

 

 

150

 

 

40

 

 

12

 

Taxes Other Than Income Taxes

 

 

27

 

 

—

 

 

27

 

 

—

 

 

—

 

 

 

 

 

 

 

 

Total Operating Expenses

 

 

2,467

 

 

(431

)

 

1,398

 

 

979

 

 

521

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Equity Method Investments

 

 

30

 

 

—

 

 

—

 

 

—

 

 

30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME (LOSS)

 

 

169

 

 

1

 

 

136

 

 

156

 

 

(124

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income and Deductions

 

 

32

 

 

(2

)

 

7

 

 

20

 

 

7

 

Interest Expense

 

 

(207

)

 

(29

)

 

(83

)

 

(44

)

 

(51

)

Preferred Securities Dividends

 

 

(1

)

 

—

 

 

(1

)

 

—

 

 

—

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (Note 1)

 

 

(7

)

 

(30

)

 

59

 

 

132

 

 

(168

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax Benefit (Expense)

 

 

(7

)

 

11

 

 

(26

)

 

(55

)

 

63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

 

 

(14

)

 

(19

)

 

33

 

 

77

 

 

(105

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Discontinued Operations, including Gain on Disposal, net of tax

 

 

223

 

 

—

 

 

—

 

 

—

 

 

223

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

209

 

$

(19

)

$

33

 

$

77

 

$

118

 

 

 

 

 

 

 

 

Income from Discontinued Operations, including Gain on Disposal, net of tax

 

 

(223

)

 

—

 

 

—

 

 

—

 

 

(223

)

Loss on Sale of RGE

 

 

177

 

 

—

 

 

—

 

 

—

 

 

177

 

Merger and Merger-Related Costs

 

 

3

 

 

1

 

 

1

 

 

1

 

 

—

 

 

 

 

 

 

 

 

OPERATING EARNINGS

 

$

166

 

$

(18

)

$

34

 

$

78

 

$

72

 

 

 

 

 

 

 

 

For the Quarter Ended June 30, 2005
(Unaudited, $ Millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PSEG

 

OTHER

 

PSE&G

 

PSEG
POWER

 

PSEG ENERGY
HOLDINGS

 

 

 

 

 

 

 

 

 

 

 

 

 

(Note 2)

 

 

 

 

 

 

 

 

 

 

 

OPERATING REVENUES

 

$

2,377

 

$

(394

)

$

1,441

 

$

1,060

 

$

270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy Costs

 

 

1,316

 

 

(387

)

 

853

 

 

688

 

 

162

 

Operation and Maintenance

 

 

553

 

 

(3

)

 

268

 

 

235

 

 

53

 

Depreciation and Amortization

 

 

174

 

 

3

 

 

128

 

 

32

 

 

11

 

Taxes Other Than Income Taxes

 

 

28

 

 

—

 

 

28

 

 

—

 

 

—

 

 

 

 

 

 

 

 

Total Operating Expenses

 

 

2,071

 

 

(387

)

 

1,277

 

 

955

 

 

226

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Equity Method Investments

 

 

29

 

 

—

 

 

—

 

 

—

 

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

 

335

 

 

(7

)

 

164

 

 

105

 

 

73

 

 

Other Income and Deductions

 

 

13

 

 

(1

)

 

2

 

 

18

 

 

(6

)

Interest Expense

 

 

(198

)

 

(32

)

 

(86

)

 

(26

)

 

(54

)

Preferred Securities Dividends

 

 

(1

)

 

1

 

 

(1

)

 

—

 

 

(1

)

 

 

 

 

 

 

 

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (Note 1)

 

 

149

 

 

(39

)

 

79

 

 

97

 

 

12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax Benefit (Expense)

 

 

(58

)

 

15

 

 

(31

)

 

(41

)

 

(1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

 

 

91

 

 

(24

)

 

48

 

 

56

 

 

11

 

 

Income (Loss) from Discontinued Operations, including Loss on Disposal, net of tax

 

 

(173

)

 

—

 

 

—

 

 

(183

)

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

(82

)

$

(24

)

$

48

 

$

(127

)

$

21

 

 

 

 

 

 

 

 

(Income) Loss from Discontinued Operations, incl. Loss on Disposal, net of tax

 

 

173

 

 

—

 

 

—

 

 

183

 

 

(10

)

Merger and Merger-Related Costs

 

 

13

 

 

6

 

 

—

 

 

7

 

 

—

 

 

 

 

 

 

 

 

OPERATING EARNINGS

 

$

104

 

$

(18

)

$

48

 

$

63

 

$

11

 

 

 

 

 

 

 

 

 

 

Note 1:

 

 

Income from Continuing Operations includes preferred stock dividends / preference units distributions relating to PSE&G of $1 million and $1 million and PSEG Global of $0 million and $1 million for the quarters ended June 30, 2006 and 2005, respectively.

 

Note 2:

 

 

Primarily includes financing activities at the parent and intercompany eliminations.

Attachment 3

PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
CONSOLIDATING STATEMENT OF OPERATIONS

For the Six Months Ended June 30, 2006
(Unaudited, $ Millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PSEG

 

OTHER

 

PSE&G

 

PSEG
POWER

 

PSEG ENERGY
HOLDINGS

 

 

 

 

 

 

 

 

 

 

 

 

(Note 2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING REVENUES

 

$

6,124

 

$

(1,541

)

$

3,884

 

$

3,102

 

$

679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy Costs

 

 

3,591

 

 

(1,535

)

 

2,576

 

 

2,162

 

 

388

 

Operation and Maintenance

 

 

1,164

 

 

(13

)

 

577

 

 

499

 

 

101

 

Write-down of Project Investments

 

 

263

 

 

—

 

 

—

 

 

—

 

 

263

 

Depreciation and Amortization

 

 

411

 

 

10

 

 

302

 

 

75

 

 

24

 

Taxes Other Than Income Taxes

 

 

68

 

 

—

 

 

68

 

 

—

 

 

—

 

 

 

 

 

 

 

 

Total Operating Expenses

 

 

5,497

 

 

(1,538

)

 

3,523

 

 

2,736

 

 

776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Equity Method Investments

 

 

63

 

 

—

 

 

—

 

 

—

 

 

63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME (LOSS)

 

 

690

 

 

(3

)

 

361

 

 

366

 

 

(34

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income and Deductions

 

 

55

 

 

(4

)

 

10

 

 

42

 

 

7

 

Interest Expense

 

 

(408

)

 

(55

)

 

(168

)

 

(84

)

 

(101

)

Preferred Securities Dividends

 

 

(2

)

 

—

 

 

(2

)

 

—

 

 

—

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (Note 1)

 

 

335

 

 

(62

)

 

201

 

 

324

 

 

(128

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax Benefit (Expense)

 

 

(150

)

 

25

 

 

(91

)

 

(135

)

 

51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

 

 

185

 

 

(37

)

 

110

 

 

189

 

 

(77

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Discontinued Operations, including Gain on Disposal, net of tax

 

 

227

 

 

—

 

 

—

 

 

—

 

 

227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

412

 

$

(37

)

$

110

 

$

189

 

$

150

 

 

 

 

 

 

 

 

(Income) from Discontinued Operations, including Gain on Disposal, net of tax

 

 

(227

)

 

—

 

 

—

 

 

—

 

 

(227

)

Loss on Sale of RGE

 

 

177

 

 

—

 

 

—

 

 

—

 

 

177

 

Merger and Merger-Related Costs

 

 

8

 

 

5

 

 

1

 

 

2

 

 

—

 

 

 

 

 

 

 

 

OPERATING EARNINGS

 

$

370

 

$

(32

)

$

111

 

$

191

 

$

100

 

 

 

 

 

 

 

 

For the Six Months Ended June 30, 2005
(Unaudited, $ Millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PSEG

 

OTHER

 

PSE&G

 

PSEG
POWER

 

PSEG ENERGY
HOLDINGS

 

 

 

 

 

 

 

 

 

 

 

 

(Note 2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING REVENUES

 

$

5,616

 

$

(1,382

)

$

3,625

 

$

2,790

 

$

583

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy Costs

 

 

3,165

 

 

(1,370

)

 

2,277

 

 

1,958

 

 

300

 

Operation and Maintenance

 

 

1,124

 

 

(11

)

 

563

 

 

462

 

 

110

 

Depreciation and Amortization

 

 

358

 

 

8

 

 

263

 

 

62

 

 

25

 

Taxes Other Than Income Taxes

 

 

71

 

 

—

 

 

71

 

 

—

 

 

—

 

 

 

 

 

 

 

 

Total Operating Expenses

 

 

4,718

 

 

(1,373

)

 

3,174

 

 

2,482

 

 

435

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Equity Method Investments

 

 

60

 

 

—

 

 

—

 

 

—

 

 

60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME (LOSS)

 

 

958

 

 

(9

)

 

451

 

 

308

 

 

208

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income and Deductions

 

 

42

 

 

—

 

 

3

 

 

41

 

 

(2

)

Interest Expense

 

 

(398

)

 

(62

)

 

(170

)

 

(54

)

 

(112

)

Preferred Securities Dividends

 

 

(2

)

 

3

 

 

(2

)

 

—

 

 

(3

)

 

 

 

 

 

 

 

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (Note 1)

 

 

600

 

 

(68

)

 

282

 

 

295

 

 

91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax Benefit (Expense)

 

 

(229

)

 

27

 

 

(117

)

 

(124

)

 

(15

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME FROM CONTINUING OPERATIONS

 

 

371

 

 

(41

)

 

165

 

 

171

 

 

76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) from Discontinued Operations, including Loss on Disposal, net of tax

 

 

(168

)

 

—

 

 

—

 

 

(190

)

 

22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

203

 

$

(41

)

$

165

 

$

(19

)

$

98

 

 

 

 

 

 

 

 

(Income) Loss from Discontinued Operations, incl. Loss on Disposal, net of tax

 

 

168

 

 

—

 

 

—

 

 

190

 

 

(22

)

Merger and Merger-Related Costs

 

 

16

 

 

8

 

 

1

 

 

7

 

 

—

 

 

 

 

 

 

 

 

OPERATING EARNINGS

 

$

387

 

$

(33

)

$

166

 

$

178

 

$

76

 

 

 

 

 

 

 

 

 

 

Note 1:

 

 

Income from Continuing Operations before Income Taxes includes preferred stock dividends / preference units distributions relating to PSE&G of $2 million and $2 million and PSEG Global of $0 million and $3 million for the six months ended June 30, 2006 and 2005, respectively.

 

 

Note 2:

 

 

Primarily includes financing activities at the parent and intercompany eliminations.

Attachment 4

PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
CAPITALIZATION SCHEDULE
(Unaudited, $ Millions)

 

 

 

 

 

 

 

 

 

 

June 30,
2006

 

December 31,
2005

 

 

 

 

 

DEBT

 

 

 

 

 

 

 

Commercial Paper and Loans

 

$

570

 

$

100

 

Long-Term Debt, including amounts due within one year

 

 

7,893

 

 

9,025

 

Securitization Debt, including amounts due within one year

 

 

1,968

 

 

2,041

 

Project Level, Non-Recourse Debt, including amounts due within one year

 

 

906

 

 

935

 

Debt Supporting Trust Preferred Securities

 

 

660

 

 

814

 

 

 

 

 

Total Debt

 

 

11,997

 

 

12,915

 

 

 

 

 

 

 

 

 

SUBSIDIARY’S PREFERRED SECURITIES

 

 

80

 

 

80

 

 

 

 

 

 

 

 

 

 

 

 

 

COMMON STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

Common Stock

 

 

4,632

 

 

4,618

 

Treasury Stock

 

 

(532

)

 

(532

)

Retained Earnings

 

 

2,671

 

 

2,545

 

Accumulated Other Comprehensive Loss

 

 

(239

)

 

(609

)

 

 

 

 

Total Common Stockholders’ Equity

 

 

6,532

 

 

6,022

 

 

 

 

 

Total Capitalization

 

$

18,609

 

$

19,017

 

 

 

 

 

PSEG’s credit agreements contain covenants that require PSEG’s debt to capitalization ratio not to exceed 70.0% at the end of any quarterly period. This ratio is presented for the benefit of the investors and the related securities to which the covenants apply and is not intended as a financial performance or liquidity measure.

The debt to capitalization ratio calculated under PSEG’s credit agreements as of June 30, 2006 was 55.0%. The ratio as calculated pursuant to these covenants excludes non-recourse project debt ($906 million), securitization debt ($1.968 billion) and Debt Supporting Trust Preferred Securities ($660 million), which is now included in Long-Term debt due to the adoption of Financial Interpretation 46. It also includes capital lease obligations ($48 million) and certain other obligations such as guarantees and letters of credit ($369 million).

The debt to capitalization ratio calculated under PSEG’s credit agreements as of December 31, 2005 was 59.9%. The ratio as calculated pursuant to these covenants excludes non-recourse project debt ($935 million), securitization debt ($2.041 billion) and Debt Supporting Trust Preferred Securities ($814 million), which is now included in Long-Term debt due to the adoption of Financial Interpretation 46. It also includes capital lease obligations ($53 million) and certain other obligations such as guarantees and letters of credit ($1.139 billion).

Attachment 5

PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited, $ Millions)

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended June 30,

 

 

 

2006

 

2005

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

Net Income

 

$

412

 

$

203

 

Adjustments to Reconcile Net Income to Net Cash Flows

 

 

 

 

 

 

 

From Operating Activities

 

 

393

 

 

360

 

 

 

 

 

Net Cash Provided By Operating Activities

 

 

805

 

 

563

 

 

 

 

 

 

 

 

 

 

 

 

 

NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES

 

 

232

 

 

(307

)

 

 

 

 

 

 

 

 

 

 

 

 

NET CASH USED IN FINANCING ACTIVITIES

 

 

(1,187

)

 

(236

)

 

 

 

 

 

 

 

 

 

 

 

 

Effect of Exchange Rate Change

 

 

(2

)

 

(2

)

 

 

 

 

Net (Decrease) Increase in Cash and Cash Equivalents

 

 

(152

)

 

18

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents at Beginning of Period

 

 

288

 

 

263

 

 

 

 

 

Cash and Cash Equivalents at End of Period

 

$

136

 

$

281

 

 

 

 

 

Attachment 6

PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
Quarter-to-Quarter EPS Reconciliation
June 30, 2006 vs. June 30, 2005
(Unaudited)

 

 

 

 

 

 

 

 

 

 

PSEG 2nd Quarter 2005 Net Loss

 

 

 

 

 

 

$

(0.34

)

Loss from Discontinued Operations, including Loss on Disposal

 

 

 

 

 

 

 

0.72

 

PSEG 2nd Quarter 2005 Income from Continuing Operations

 

 

 

 

 

 

$

0.38

 

Merger and Merger Related Costs

 

 

 

 

 

 

 

0.05

 

PSEG 2nd Quarter 2005 Operating Earnings

 

 

 

 

 

 

$

0.43

 

 

 

 

 

 

 

 

 

 

 

PSE&G

 

 

 

 

 

 

 

B/(W

)

 

 

 

 

 

 

 

 

2nd Quarter 2005

 

 

 

$

0.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weather

 

 

 

 

(0.03

)

 

 

 

Transmission

 

 

 

 

0.02

 

 

 

 

Expiration of Excess Depreciation Credit

 

 

 

 

(0.04

)

 

 

 

Higher O&M

 

 

 

 

(0.02

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2nd Quarter 2006

 

 

 

$

0.13

 

$

(0.07

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PSEG Power

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2nd Quarter 2005

 

 

 

$

0.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nuclear Output

 

0.04

 

 

 

 

 

 

 

Increased Output, Recontracting and Other

 

0.18

 

 

 

 

 

 

 

MTM

 

0.02

 

 

 

 

 

 

 

BGSS

 

(0.02

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Margin

 

 

 

 

0.22

 

 

 

 

New Assets (Depreciation and Interest)

 

 

 

 

(0.08

)

 

 

 

Higher O&M - Nuclear

 

 

 

 

(0.04

)

 

 

 

Higher O&M - Other

 

 

 

 

(0.02

)

 

 

 

Depreciation, Interest, and Other

 

 

 

 

(0.02

)

 

 

 

Additional Shares Outstanding

 

 

 

 

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2nd Quarter 2006

 

 

 

$

0.31

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PSEG Energy Holdings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2nd Quarter 2005

 

 

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operations - TIE

 

 

 

 

0.07

 

 

 

 

MTM - TIE

 

 

 

 

0.05

 

 

 

 

Write-off of Resources UAL lease in 2005

 

 

 

 

0.06

 

 

 

 

Interest Savings & Other

 

 

 

 

0.04

 

 

 

 

Other Operations - Saesa & Other

 

 

 

 

0.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2nd Quarter 2006

 

 

 

$

0.29

 

$

0.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Service Enterprise Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2nd Quarter 2005

 

 

 

$

(0.08

)

 

 

 

 

 

 

 

 

 

 

 

Interest savings

 

 

 

 

0.01

 

 

 

 

 

 

 

 

 

 

 

 

2nd Quarter 2006

 

 

 

$

(0.07

)

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PSEG 2nd Quarter 2006 Operating Earnings

 

 

 

 

 

 

$

0.66

 

Merger and Merger Related Costs

 

 

 

 

 

 

 

(0.01

)

Loss on Sale of RGE

 

 

 

 

 

 

 

(0.70

)

PSEG 2nd Quarter 2006 Loss from Continuing Operations

 

 

 

 

 

 

$

(0.05

)

Income from Discontinued Operations, including Gain on Disposal

 

 

 

 

 

 

 

0.88

 

PSEG 2nd Quarter 2006 Net Income

 

 

 

 

 

 

$

0.83

 

Attachment 7

PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
Year to Date EPS Reconciliation
June 30, 2006 vs. June 30, 2005
(Unaudited)

 

 

 

 

 

 

 

 

 

 

PSEG Net Income for the Six Months Ended June 30, 2005

 

 

 

 

 

 

$

0.84

 

Loss from Discontinued Operations, including Loss on Disposal

 

 

 

 

 

 

 

0.69

 

PSEG Income from Continuing Operations for the Six Months Ended June 30, 2005

 

 

 

 

 

 

$

1.53

 

Merger and Merger Related Costs

 

 

 

 

 

 

 

0.07

 

PSEG Operating Earnings for the Six Months Ended June 30, 2005

 

 

 

 

 

 

$

1.60

 

 

 

 

 

 

 

 

 

 

 

PSE&G

 

 

 

 

 

 

 

B/(W

)

 

 

 

 

 

 

 

 

Year to Date June 30, 2005

 

 

 

$

0.69

 

 

 

 

 

 

 

 

 

 

 

 

 

Weather

 

 

 

 

(0.10

)

 

 

 

Transmission

 

 

 

 

0.03

 

 

 

 

Expiration of Excess Depreciation Credit

 

 

 

 

(0.08

)

 

 

 

Higher O&M

 

 

 

 

(0.04

)

 

 

 

Depreciation & Amortization

 

 

 

 

(0.02

)

 

 

 

Other

 

 

 

 

(0.02

)

 

 

 

Additional Shares Outstanding

 

 

 

 

(0.02

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year to Date June 30, 2006

 

 

 

$

0.44

 

$

(0.25

)

 

 

 

 

 

 

 

 

PSEG Power

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year to Date June 30, 2005

 

 

 

$

0.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nuclear Output

 

0.16

 

 

 

 

 

 

 

Increased Output, Recontracting and Other

 

0.31

 

 

 

 

 

 

 

MTM

 

(0.07

)

 

 

 

 

 

 

BGSS

 

(0.13

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Margin

 

 

 

 

0.27

 

 

 

 

New Assets (BEC)

 

 

 

 

(0.11

)

 

 

 

Higher O&M

 

 

 

 

(0.08

)

 

 

 

Depreciation, Interest, and Other

 

 

 

 

(0.03

)

 

 

 

Additional Shares Outstanding

 

 

 

 

(0.03

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year to Date June 30, 2006

 

 

 

$

0.76

 

$

0.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PSEG Energy Holdings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year to Date June 30, 2005

 

 

 

$

0.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operations - TIE

 

 

 

 

0.11

 

 

 

 

MTM - TIE

 

 

 

 

0.04

 

 

 

 

Write-off of Resources UAL lease in 2005

 

 

 

 

0.06

 

 

 

 

FX Gains in 2006 and Losses in 2005

 

 

 

 

0.04

 

 

 

 

Other

 

 

 

 

0.02

 

 

 

 

Tax Effect of higher Domestic Earnings

 

 

 

 

(0.04

)

 

 

 

Absence of Gains from 2005 (Eagle Point, SEGS, MPC)

 

 

 

 

(0.14

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year to Date June 30, 2006

 

 

 

$

0.40

 

$

0.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Service Enterprise Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year to Date June 30, 2005

 

 

 

$

(0.14

)

 

 

 

 

 

 

 

 

 

 

 

Interest savings

 

 

 

 

0.01

 

 

 

 

 

 

 

 

 

 

 

 

Year to Date June 30, 2006

 

 

 

$

(0.13

)

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PSEG Operating Earnings for the Six Months Ended June 30, 2006

 

 

 

 

 

 

$

1.47

 

Merger and Merger Related Costs

 

 

 

 

 

 

 

(0.03

)

Loss on Sale of RGE

 

 

 

 

 

 

 

(0.70

)

PSEG Income from Continuing Operations for the Six Months Ended June 30, 2006

 

 

 

 

 

 

$

0.74

 

Income from Discontinued Operations, including Gain on Disposal

 

 

 

 

 

 

 

0.90

 

PSEG Net Income for the Six Months Ended June 30, 2006

 

 

 

 

 

 

$

1.64

 

Attachment 8

PSEG Global L.L.C.
Investment Results
(Unaudited, $ Millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital at Risk (A)
As of

 

For the Quarter Ended
June 30, 2006

 

For the Six Months Ended
June 30, 2006

 

Region

 

June 30,
2006

 

December 31,
2005

 

EBIT (B)

 

Non-Recourse
Interest (C)

 

EBIT (B)

 

Non-Recourse
Interest (C)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North America (D)

 

$

470

 

$

481

 

$

70

 

$

7

 

$

87

 

$

14

 

South America

 

 

1,250

 

 

1,655

 

 

39

 

 

7

 

 

75

 

 

15

 

Loss on Sale of RGE

 

 

—

 

 

—

 

 

(263

)

 

—

 

 

(263

)

 

—

 

Europe, India & Other

 

 

140

 

 

246

 

 

5

 

 

—

 

 

9

 

 

—

 

Global G&A - Unallocated

 

 

—

 

 

—

 

 

(7

)

 

—

 

 

(14

)

 

—

 

 

 

 

 

 

 

 

 

Total

 

$

1,860

 

$

2,382

 

$

(156

)

$

14

 

$

(106

)

$

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended
June 30, 2005

 

For the Six Months Ended
June 30, 2005

 

Region

 

 

 

 

 

 

 

EBIT (B)

 

Non-Recourse
Interest (C)

 

EBIT (B)

 

Non-Recourse
Interest (C)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

 

 

 

 

 

 

 

$

21

 

$

5

 

$

68

 

$

10

 

South America

 

 

 

 

 

 

 

 

36

 

 

9

 

 

74

 

 

18

 

Europe, India & Other

 

 

 

 

 

 

 

 

3

 

 

1

 

 

9

 

 

4

 

Global G&A - Unallocated

 

 

 

 

 

 

 

 

(10

)

 

—

 

 

(16

)

 

—

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

$

50

 

$

15

 

$

135

 

$

32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarters Ended
June 30,

 

For the Six Months Ended
June 30,

 

Reconciliation of EBIT to Operating Earnings

 

 

 

 

2006

 

2005

 

2006

 

2005

 

 

 

 

 

 

 

 

 

 

Total Global EBIT

 

 

 

 

 

 

 

$

(156

)

$

50

 

$

(106

)

$

135

 

Interest Expense

 

 

 

 

 

 

 

 

(35

)

 

(34

)

 

(72

)

 

(71

)

Income Tax Benefit on RGE Loss

 

 

 

 

 

86

 

 

—

 

 

86

 

 

—

 

Income Tax Expense

 

 

 

 

 

 

 

 

(16

)

 

—

 

 

(20

)

 

(3

)

Minority Interest

 

 

 

 

 

 

 

 

(1

)

 

(1

)

 

(1

)

 

(1

)

Preference Unit Distributions

 

 

 

 

 

 

 

 

—

 

 

(1

)

 

—

 

 

(3

)

 

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

 

 

 

 

(122

)

 

14

 

 

(113

)

 

57

 

Loss on Sale of RGE, net of tax

 

 

 

 

 

 

 

177

 

 

—

 

 

177

 

 

—

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Earnings

 

 

 

 

 

 

 

$

55

 

$

14

 

$

64

 

$

57

 

 

 

 

 

 

 

 

 

 

 

 

 

(A) Total Capital at Risk includes Global’s gross investments less non-recourse debt at the project level.

(B) For investments accounted for under the equity method of accounting, includes Global’s share of net earnings, including Interest Expense and Income Tax Expense.

(C) Non-Recourse Interest is Interest Expense on debt that is non-recourse to Global.

(D) The $49 million increase in EBIT in North America for the quarter ended June 30, 2006, as compared to the same period in 2005, was primarily due to a $47 million increase of income from the results of operations at TIE. The $19 million increase in EBIT in North America for the six month ended June 30, 2006, as compared to the same period in 2005, was primarily due to a $56 million increase of income from the results of operations at TIE offset by the $37 million of income from withdrawal of the Eagle Point cogeneration partnership interest in 2005.

Attachment 9

PUBLIC SERVICE ELECTRIC & GAS
Sales and Revenues to Customers
June 2006

Electric Sales and Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three
Months Ended

 

Change vs.
2005

 

Six
Months Ended

 

Change vs.
2005

 

Twelve
Months Ended

 

Change vs.
2005

 

 

 

 

 

 

 

 

 

Sales (millions kwh)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

2,975

 

 

-1.7

%

 

6,046

 

 

-2.3

%

 

13,896

 

 

6.0

%

Commercial

 

 

5,870

 

 

4.4

%

 

11,620

 

 

2.0

%

 

24,381

 

 

4.4

%

Industrial

 

 

1,504

 

 

-0.2

%

 

2,933

 

 

-0.6

%

 

6,263

 

 

-0.1

%

Street Lighting

 

 

81

 

 

6.9

%

 

180

 

 

1.9

%

 

365

 

 

0.0

%

Interdepartmental

 

 

3

 

 

-20.0

%

 

7

 

 

-15.9

%

 

13

 

 

-33.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

10,433

 

 

1.9

%

 

20,786

 

 

0.3

%

 

44,918

 

 

4.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue (in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

366

 

 

6.3

%

$

716

 

 

3.2

%

$

1,666

 

 

12.5

%

Commercial

 

 

550

 

 

12.3

%

 

984

 

 

9.9

%

 

2,144

 

 

12.8

%

Industrial

 

 

79

 

 

-2.9

%

 

143

 

 

-5.2

%

 

325

 

 

-7.3

%

Street Lighting

 

 

16

 

 

5.9

%

 

32

 

 

7.2

%

 

65

 

 

7.8

%

Other

 

 

79

 

 

3.9

%

 

161

 

 

13.4

%

 

392

 

 

33.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,090

 

 

8.3

%

$

2,036

 

 

6.5

%

$

4,592

 

 

12.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gas Sold and Transported

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three
Months Ended

 

Change vs.
2005

 

Six
Months Ended

 

Change vs.
2005

 

Twelve
Months Ended

 

Change vs.
2005

 

 

 

 

 

 

 

 

 

Sales (millions therms)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Sales

 

 

161

 

 

-13.9

%

 

770

 

 

-14.7

%

 

1,320

 

 

-9.6

%

Commercial - Firm Sales

 

 

70

 

 

-5.1

%

 

319

 

 

-11.1

%

 

521

 

 

-9.2

%

Commercial - Interr. & Cogen

 

 

13

 

 

6.1

%

 

31

 

 

9.9

%

 

141

 

 

165.5

%

Industrial - Firm Sales

 

 

4

 

 

-18.1

%

 

24

 

 

-21.6

%

 

40

 

 

-14.2

%

Industrial - Interr. & Cogen

 

 

86

 

 

3.3

%

 

165

 

 

6.1

%

 

425

 

 

20.7

%

Other Operating Revenues

 

 

—

 

 

-62.9

%

 

1

 

 

-50.7

%

 

1

 

 

-126.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

334

 

 

-7.6

%

 

1,310

 

 

-11.3

%

 

2,448

 

 

-1.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gas Transported

 

 

189

 

 

-13.7

%

 

466

 

 

-12.9

%

 

961

 

 

-9.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue (in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Sales

 

$

162

 

 

11.2

%

$

771

 

 

10.6

%

$

1,242

 

 

11.5

%

Commercial - Firm Sales

 

 

58

 

 

-11.9

%

 

333

 

 

10.9

%

 

626

 

 

26.7

%

Commercial - Interr. & Cogen

 

 

11

 

 

-0.1

%

 

30

 

 

13.9

%

 

70

 

 

57.7

%

Industrial - Firm Sales

 

 

4

 

 

-24.3

%

 

25

 

 

-2.8

%

 

48

 

 

17.6

%

Industrial - Interr. & Cogen

 

 

71

 

 

1.6

%

 

155

 

 

20.6

%

 

439

 

 

59.6

%

Other Operating Revenues

 

 

32

 

 

-0.3

%

 

65

 

 

1.4

%

 

133

 

 

-0.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

338

 

 

2.5

%

$

1,379

 

 

11.0

%

$

2,558

 

 

22.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gas Transported

 

 

106

 

 

2.1

%

 

469

 

 

-0.2

%

 

838

 

 

2.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weather Data

 

Three
Months Ended

 

Change vs.
2005

 

Six
Months Ended

 

Change vs.
2005

 

Twelve
Months Ended

 

Change vs.
2005

 

 

 

 

 

 

 

 

Degree Days - Actual

 

 

403

 

 

-23.9

%

 

2,696

 

 

-16.7

%

 

4,390

 

 

-11.0

%

Degree Days - Normal

 

 

519

 

 

 

 

 

3,083

 

 

 

 

 

4,807

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

THI Hours - Actual

 

 

3,603

 

 

-15.3

%

 

3,608

 

 

-15.2

%

 

18,441

 

 

25.3

%

THI Hours - Normal

 

 

3,832

 

 

 

 

 

3,870

 

 

 

 

 

15,178

 

 

 

 

Attachment 10

PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
STATISTICAL MEASURES
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarters Ended June 30,

 

Six Months Ended June 30,

 

 

 

2006

 

2005

 

2006

 

2005

 

 

 

 

 

 

 

Weighted Average Common Shares Outstanding (000’s)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

251,474

 

 

238,732

 

 

251,331

 

 

238,524

 

Diluted

 

 

252,084

 

 

243,019

 

 

252,075

 

 

242,632

 

 

Stock Price at End of Period

 

 

 

 

 

 

 

$

66.12

 

$

60.82

 

 

Dividends Paid per Share of Common Stock

 

$

0.57

 

$

0.56

 

$

1.14

 

$

1.12

 

 

Dividend Payout Ratio*

 

 

 

 

 

 

 

 

64.4

%

 

70.7

%

 

Dividend Yield

 

 

 

 

 

 

 

 

3.4

%

 

3.7

%

 

Price/Earnings Ratio*

 

 

 

 

 

 

 

 

18.8

 

 

19.4

 

 

Rate of Return on Average Common Equity*

 

 

 

 

 

 

 

 

14.7

%

 

13.6

%

 

Book Value per Common Share

 

 

 

 

 

 

 

$

25.95

 

$

23.33

 

 

Market Price as a Percent of Book Value

 

 

 

 

 

 

 

 

255

%

 

261

%

 

Total Shareholder Return - QTR Ended

 

 

4.2

%

 

12.9

%

 

 

 

 

 

 

Total Shareholder Return - 12 Months Ended

 

 

11.6

%

 

63.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarters Ended June 30,

 

Six Months Ended June 30,

 

Generation by Fuel Type

 

 

2006

 

2005

 

2006

 

2005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nuclear - NJ

 

 

36

%

 

36

%

 

38

%

 

36

%

Nuclear - PA

 

 

20

%

 

22

%

 

19

%

 

21

%

 

 

 

 

 

 

Total Nuclear

 

 

56

%

 

58

%

 

57

%

 

57

%

 

Fossil - Coal - NJ

 

 

11

%

 

12

%

 

11

%

 

13

%

Fossil - Coal - PA

 

 

12

%

 

13

%

 

12

%

 

13

%

Fossil - Coal - CT

 

 

5

%

 

6

%

 

6

%

 

6

%

 

 

 

 

 

 

Total Coal

 

 

28

%

 

31

%

 

29

%

 

32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fossil - Oil & Natural Gas - NJ

 

 

12

%

 

9

%

 

10

%

 

9

%

Fossil - Oil & Natural Gas - NY

 

 

4

%

 

0

%

 

3

%

 

0

%

Fossil - Oil & Natural Gas - CT

 

 

0

%

 

1

%

 

1

%

 

1

%

Fossil - Oil & Natural Gas - Midwest

 

 

0

%

 

1

%

 

0

%

 

1

%

 

 

 

 

 

 

Total Oil & Natural Gas

 

 

16

%

 

11

%

 

14

%

 

11

%

 

Fossil - Pumped Storage

 

 

0

%

 

0

%

 

0

%

 

0

%

 

 

 

 

 

 

 

 

 

100

%

 

100

%

 

100

%

 

100

%

*Calculation based on Operating Earnings for 12 month period ended