EX-12 2 pseg-3312015xq1ex12.htm PSEG EARNINGS TO FIXED CHARGES PSEG-3/31/2015-Q1 EX12


EXHIBIT 12

PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Years Ended
 
 
 
 
March 31,
 
December 31,
 
 
 
 
2015
 
2014
 
2014
 
2013
 
2012
 
2011
 
2010
 
 
 
 
(Millions, except ratios)
 
 
Earnings as Defined in Regulation S-K (A):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pre-tax Income from Continuing Operations
 
$
984

 
646

 
$
2,456

 
$
2,055

 
$
2,011

 
$
2,384

 
$
2,616

 
 
(Income) Loss from Equity Investees, net of Distributions
 
2

 
—

 
4

 
(7
)
 
9

 
(4
)
 
(19
)
 
 
Fixed Charges
 
112

—

111

 
450

 
458

 
479

 
522

 
571

 
 
Capitalized Interest
 
(2
)
 
(4
)
 
(16
)
 
(16
)
 
(19
)
 
(14
)
 
(67
)
 
 
Preferred Securities Dividend Requirements of Subsidiaries
 
—

 
—

 
—

 
—

 
—

 
—

 
(2
)
 
 
Total Earnings
 
$
1,096

 
$
753

 
$
2,894

 
$
2,490

 
$
2,480

 
$
2,888

 
$
3,099

 
 
Fixed Charges as Defined in Regulation S-K (B)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest Expense
 
$
107

 
107

 
$
430

 
$
442

 
$
465

 
$
509

 
$
555

 
 
Interest Factor in Rentals
 
5

 
4

 
20

 
16

 
14

 
13

 
14

 
 
Preferred Securities Dividend Requirements of Subsidiaries
 
—

 
—

 
—

 
—

 
—

 
—

 
2

 
 
Total Fixed Charges
 
$
112

 
$
111

 
$
450

 
$
458

 
$
479

 
$
522

 
$
571

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ratio of Earnings to Fixed Charges
 
9.79

 
6.78

 
6.43

 
5.44

 
5.18

 
5.53

 
5.43

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

(A)
The term “earnings” shall be defined as pre-tax Income from Continuing Operations before income or loss from equity investees plus distributed income from equity investees. Add to pre-tax income the amount of fixed charges adjusted to exclude (a) the amount of any interest capitalized during the period and (b) the actual amount of any preferred securities dividend requirements of majority-owned subsidiaries stated on a pre-tax level.
(B)
Fixed Charges represent (a) interest, whether expensed or capitalized, (b) amortization of debt discount, premium and expense, (c) an estimate of interest implicit in rentals, and (d) preferred securities dividend requirements of majority-owned subsidiaries stated on a pre-tax level.