UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) August 9, 2011
PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
(Exact name of registrant as specified in its charter)
New Jersey | 001-09120 | 22-2625848 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
80 Park Plaza, P.O. Box 1171
Newark, New Jersey 07101-1171
(Address of principal executive offices) (Zip Code)
973-430-7000
(Registrants telephone number, including area code)
http://www.pseg.com
PSEG POWER LLC
(Exact name of registrant as specified in its charter)
Delaware | 001-34232 | 22-3663480 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
80 Park Plaza, T-25
Newark, New Jersey 07102-4194
(Address of principal executive offices) (Zip Code)
973-430-7000
(Registrants telephone number, including area code)
http://www.pseg.com
PUBLIC SERVICE ELECTRIC AND GAS COMPANY
(Exact name of registrant as specified in its charter)
New Jersey | 001-00973 | 22-1212800 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
80 Park Plaza, P.O. Box 570
Newark, New Jersey 07101-0570
(Address of principal executive offices) (Zip Code)
973-430-7000
(Registrants telephone number, including area code)
http://www.pseg.com
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
The information contained in Item 7.01 Regulation FD Disclosure in this combined Form 8-K is separately furnished, as noted, by Public Service Enterprise Group Incorporated (PSEG), PSEG Power LLC (Power) and Public Service Electric and Gas Company (PSE&G). Information contained herein relating to any individual company is provided by such company on its own behalf and in connection with its respective Form 8-K. Power and PSE&G each makes representations only as to itself and makes no other representations whatsoever as to any other company.
Item 7.01 Regulation FD Disclosure
On August 9 through August 10, 2011, PSEG will be conducting a series of investor meetings in the Mid-Western United States. A copy of the discussion materials being used at the meetings is furnished as Exhibit 99 to this Form 8-K. The materials reaffirm previously stated earnings guidance. The complete presentation is also available on our website www.pseg.com.
Item 9.01 Financial Statements and Exhibits
Exhibit 99 Discussion Materials for the August 9-10 investor meetings.
2
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. The signature of the undersigned company shall be deemed to relate only to matters having reference to such company and any subsidiaries thereof.
PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED | ||
(Registrant) | ||
By: |
/s/ Derek M. Dirisio | |
Derek M. DiRisio | ||
Vice President and Controller (Principal Accounting Officer) |
Date: August 9, 2011
3
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. The signature of the undersigned company shall be deemed to relate only to matters having reference to such company and any subsidiaries thereof.
PSEG POWER LLC | ||
(Registrant) | ||
By: |
/s/ Derek M. Dirisio | |
Derek M. DiRisio | ||
Vice President and Controller (Principal Accounting Officer) |
Date: August 9, 2011
4
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. The signature of the undersigned company shall be deemed to relate only to matters having reference to such company and any subsidiaries thereof.
PUBLIC SERVICE ELECTRIC AND GAS COMPANY | ||
(Registrant) | ||
By: | /s/ Derek M. Dirisio | |
Derek M. DiRisio | ||
Vice President and Controller | ||
(Principal Accounting Officer) |
Date: August 9, 2011
5
Bank of
America-Merrill Lynch Midwest Investor Meetings
August 9-10, 2011
EXHIBIT 99
PSEG Public Service Enterprise
Group |
2
Forward-Looking Statement
Readers are cautioned that statements contained in this presentation about our and our
subsidiaries' future performance, including future revenues, earnings, strategies,
prospects, consequences and all other statements that are not purely historical, are
forward-looking statements for purposes of the safe harbor provisions under The
Private Securities Litigation Reform Act of 1995. When used herein, the words
will, anticipate, intend, estimate, believe, expect, plan, should, hypothetical,
potential, forecast, project, variations of such
words and similar expressions are intended to identify forward-looking statements. Although we believe that our
expectations are based on reasonable assumptions, they are subject to risks and
uncertainties and we can give no assurance they will be achieved. The results or
developments projected or predicted in these statements may differ materially from what
may actually occur. Factors which could cause results or events to differ from
current expectations include, but are not limited to:
adverse changes in energy industry law, policies and regulation,
including market structures and a potential shift away from competitive markets toward subsidized market
mechanisms, transmission planning and cost allocation rules, including rules regarding
how transmission is planned and who is permitted to build transmission in the future, and
reliability standards,
any inability of our transmission and distribution businesses to obtain
adequate and timely rate relief and regulatory approvals from federal and state regulators,
changes in federal and state environmental regulations that could
increase our costs or limit operations of our generating units,
changes in nuclear regulation and/or general developments in the nuclear
power industry, including various impacts from any accidents or incidents experienced at our facilities or by
others in the industry that could limit operations of our nuclear generating units,
actions or activities at one of our nuclear units located on a
multi-unit site that might adversely affect our ability to continue to operate that unit or other units located at the same site,
any inability to balance our energy obligations, available supply and
trading risks,
any deterioration in our credit quality, or the credit quality of our
counterparties,
availability of capital and credit at commercially reasonable terms and
conditions and our ability to meet cash needs,
any inability to realize anticipated tax benefits or retain tax credits,
changes in the cost of, or interruption in the supply of, fuel and other
commodities necessary to the operation of our generating units,
delays in receipt of necessary permits and approvals for our construction and
development activities,
delays or unforeseen cost escalations in our construction and development
activities,
adverse changes in the demand for or price of the capacity and energy
that we sell into wholesale electricity markets,
increase in competition in energy markets in which we compete,
challenges associated with recruitment and/or retention of a qualified
workforce,
adverse performance of our decommissioning and defined benefit plan trust
fund investments and changes in discount rates and funding requirements, and
changes in technology and customer usage patterns.
For further information, please refer to our Annual Report on Form 10-K, including
Item 1A. Risk Factors, and subsequent reports on Form 10-Q and Form 8-K
filed with the Securities and Exchange Commission. These documents address in
further detail our business, industry issues and other factors that could cause actual
results to differ materially from those indicated in this presentation. In
addition, any forward-looking statements included herein represent our estimates only as of today
and should not be relied upon as representing our estimates as of any subsequent
date. While we may elect to update forward-looking statements from time to time, we
specifically disclaim any obligation to do so, even if our internal estimates change,
unless otherwise required by applicable securities laws.
|
3
GAAP Disclaimer
PSEG presents Operating Earnings in addition to its Net Income reported in
accordance with accounting principles generally accepted in the United States
(GAAP). Operating Earnings is a non-GAAP financial measure that differs from
Net Income because it excludes gains or losses associated with Nuclear
Decommissioning Trust (NDT), Mark-to-Market (MTM) accounting, and other
material one-time items. PSEG presents Operating Earnings because
management believes that it is appropriate for investors to consider results
excluding these items in addition to the results reported in accordance with
GAAP. 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.
This
information is not
intended to be viewed as an alternative to GAAP information.
The last two slides in this presentation include a list of items
excluded from
Income from Continuing Operations to reconcile to Operating Earnings, with a
reference to that slide included on each of the slides where the
non-GAAP
information appears. |
Caroline
Dorsa Executive Vice President and Chief Financial Officer
PSEG
Defining the Future |
5
PSEG
Advantage:
Right
platform
to
deliver
value to customers and investors
PSE&G positioned
to meet NJs
energy policy and
economic growth
objectives
with a $5.2 billion
investment program
through 2013
Electric & Gas Delivery
and Transmission
PSEG Powers
low-cost, base load
and load following fleet
is geographically well
positioned and
environmentally
responsible
Regional Wholesale Energy
PSEG Energy Holdings
positioned to pursue
attractive renewable
generation opportunities
Renewable Investments
with a track record for safeguarding shareholder interests.
|
6
PSEG Advantage: Asset mix, strong
operations
Reliability One Award
winner for Mid-Atlantic
Region
9
year in a row
Regulatory agreements
and cost control provide
opportunity for improved
returns
Investment program
focused on growth and
providing customers with
clean, reliable energy
PSEG Power
PSE&G
with balance sheet to support growth.
Strong platform open to
improvement in the
market
Low-cost generating fleet
combined with fuel
flexibility supports
margins
Hedging strategy
mitigates near-term risk
Major environmental
compliance capital
program completed
Reducing risk
Building a platform for
renewables and investing
through PPA-supported
projects
International lease
investments terminated
Holdings recourse debt
paid down
PSEG Energy Holdings
th |
7
Earnings growth achieved
through increased investment, higher output and lower costs. *
See page 60 for Items excluded from Income from Continuing Operations to reconcile to Operating Earnings;
All periods reflect Texas in Discontinued Operations.
$2.91
$3.09
$3.12
2008 Operating Earnings*
2009 Operating Earnings*
2010 Operating Earnings* |
8
First Half Operating Earnings by
Subsidiary
Operating Earnings
Earnings per Share
$ millions (except EPS)
2011
2010
2011
2010
PSEG Power
$ 452
$ 541
$ 0.89
$ 1.07
PSE&G
268
192
0.53
0.38
PSEG Energy Holdings
2
19
-
0.03
Enterprise
10
8
0.02
0.02
Operating Earnings*
$ 732
$ 760
$ 1.44
$ 1.50
Six months ended June 30
* See page 59 for Items excluded from Income from Continuing Operations to
reconcile to Operating Earnings. |
9
$1.44
(0.03)
0.15
(0.18)
$1.50
0.00
0.25
0.50
0.75
1.00
1.25
1.50
1.75
PSEG EPS Reconciliation
YTD 2011
versus YTD 2010
YTD 2011
operating
earnings*
YTD 2010
operating
earnings*
Lower Pricing
(0.05)
Lower Volume &
Weather (0.02)
Migration (0.02)
O&M (0.04)
D&A and Interest
(0.05)
PSEG Power
Margins:
Rate Relief 0.04
Transmission 0.02
Renewables
& Cap Stimulus 0.03
O&M 0.07
Weather
& Volume 0.02
D&A (0.02)
Other (0.01)
PSE&G
PSEG Energy
Holdings
Absence of
2010 Tax
Benefits for
Solar & Other
Projects (0.02)
ES&P
Investment
Write-off (0.01)
* See page 59 for Items excluded from Income from Continuing Operations to
reconcile to Operating Earnings. |
10
$1,000
$1,250
$1,500
$1,750
$2,000
$2,250
2010
2011E
2012E
2013E
Pension
O&M
PSEG
Consolidated
O&M
(1)
C.A.G.R (10-13) = (0.0)%
(1)
Excludes O&M related to PSE&G clauses. E Estimate.
Aggressive
expense
management
should result in essentially no O&M growth. |
11
PSEGs 2011 earnings guidance reflects
continued improvement at PSE&G
Network transmission service revenue increase
= ~ $0.05 per share
Full year of E&G Rate Relief = ~ $0.05 per share
Each 1% change in Load = ~ $0.02 per share
Each 1% change in O&M = ~ $0.01 per share
2010 Utility ROE 9.9%; Each 10 bp = $0.01 per share
Revenue/Margin
Decline in average Hedge Price/Volume = ~ ($0.25-$0.30)
per share
Decline in Capacity revenues = ~ ($0.15-$0.20) per share
Improvement in WPT/BGSS = ~ $0.03-$0.05 per share
Other Expense
Higher O&M = ~ ($0.03) per share
Increase in Depreciation rate = ~ ($0.05) per share
Absence of LILO/SILO termination gains = ~ ($0.05) per share
Loss of Income from Asset Sales = ~ ($0.05) per share
Guidance
$2.75
$2.50
2011 Drivers
offset by a decline in margins at Power and Holdings.
Earnings Per Share
* See page 60 for Items excluded from Income from Continuing Operations to reconcile
to Operating Earnings. E Estimate. $3.12
$0.00
$0.50
$1.00
$1.50
$2.00
$2.50
$3.00
$3.50
2010 Operating Earnings*
2011E Earnings Guidance* |
12
Outlook for 2011 Operating Earnings
Maintained
* See page 60 for Items excluded from Income from Continuing Operations to
reconcile to Operating Earnings. $0.00
$0.50
$1.00
$1.50
$2.00
$2.50
$3.00
$3.50
2010 Operating Earnings*
2011E Earnings Guidance*
$3.12
$2.75E
$2.50E |
13
PSEG Consolidated Debt / Capitalization
(1)
Includes debt due within one year and short-term debt; excludes Securitization
Debt and Non-Recourse Debt. $0
$2
$4
$6
$8
$10
$12
$14
$16
$18
2009
2010
6/30/2011
Equity
Debt
(1)
Debt
7,311
7,812
7,453
Preferred Stock
80
0
0
Common Shareholders Equity
8,788
9,633
10,109
Debt plus Equity
16,179
17,445
17,562
Debt Ratio
45.2%
44.8%
42.4%
(in $Millions)
Preferred
Stock |
14
Our capital spending is focused on
growth
PSEG 2011-2013E Capital Spending
$6.85 Billion*
by Subsidiary
PSEG 2011-2013E Capital Spending
$6.85 Billion*
Growth vs. Maintenance Spend
*E: Estimate
.
Growth
$4.72 B
69%
Maintenance
$2.13 B
31%
Parent SC
$0.07 B
1%
Power
$1.50 B
22%
PSE&G
$5.24 B
76%
Holdings
$0.04 B
1% |
15
PSEG Dividend
A 104-year commitment
to returning cash to shareholders
PSEG Annual Common Dividend Per Share 2001-2011E
$1.08
$1.08
$1.08
$1.10
$1.12
$1.14
$1.17
$1.29
$1.33
$1.37
$1.37
$1.00
$1.25
$1.50 |
PSEG Power
Review and
Outlook |
17
Low-cost portfolio
Fuel flexibility
Regional focus in competitive, liquid
markets
Assets favorably located near
customers/load centers
Many units east of PJM constraints
Southern NEPOOL/ Connecticut
Market knowledge and experience to
maximize the value of our assets
with low cost plants, fuel flexibility, good locations and solid markets.
Powers diverse assets drive value in a
dynamic environment
18%
45%
8%
Fuel Diversity*
Coal
Gas
Oil
Nuclear
Pumped
Storage
1%
Energy Produced*
Total GWh: 56,727
52%
19%
28%
Pumped Storage
& Oil <1%
Nuclear
Coal
Gas
Total MW: 13,538
27%
9%
* Twelve months ended December 31, 2010. |
18
Powers Northeast assets are located in
attractive markets near load centers
... and the fleet produced record generation in 2010. |
19
while maintaining fuel optionality under a variety of conditions.
Powers PJM assets along the dispatch curve reduce
the risk of serving full requirement load contracts
Energy Revenue
X
X
X
Capacity Revenue
X
X
X
Ancillary Revenue
X
X
Dual Fuel
X
X
Peaking units
Load following units
Nuclear
Coal
Combined Cycle
Steam
Peaking
Baseload units
Illustrative
Salem
Hope
Creek
Keystone
Conemaugh
Hudson 2
Linden 1,2
Burlington 8-9-11
Edison 1-2-3
Essex 10-11-12
Bergen 1
Sewaren 1-4
Hudson 1
Mercer1, 2
Bergen 2
Sewaren 6
Mercer 3
Kearny 10-11
Linden 5-8 / Essex 9
Burlington 12 / Kearny 12
Peach
Bottom
Yards
Creek
National Park
Salem 3
Bergen 3 |
20
Powers coal fleet has seen significant
efficiency improvements
14
15
15
13
13
9
11
10
0
2
4
6
8
10
12
14
16
18
2004
2005
2006
2007
2008
2009
2010
2011 E
10.3
11.1
11.3
7.9
8.4
4.8
4.2
3.8
0
2
4
6
8
10
12
2004
2005
2006
2007
2008
2009
2010
2011 E
1.11
1.12
1.01
0.91
0.96
0.83
0.4
0.34
0.34
0.29
0.20
0.21
0.19
0.17
0.13
0.17
0
0.2
0.4
0.6
0.8
1
1.2
2004
2005
2006
2007
2008
2009
2010
2011 E
Market conditions were beneficial to increased
output in 2010
Forced outage rate continues to improve
Environmental footprint upgraded with BET
BET enables coal flexibility
as Back-End Technology investment has prepared us for the future.
Output
(000s GWh)
Forced
Outage
Rate
(
)
(% EFORD)
SO
2
and
NO
x
Rates
(
)
(lb/mmbtu)
SO2
NO
x |
21
Powers combined cycle fleet benefits from
operating enhancements
5
4
8
10
12
13
15
13
0
2
4
6
8
10
12
14
16
2004
2005
2006
2007
2008
2009
2010
2011 E
3.4
7
3.4
2.5
1.6
1.5
1.2
0.46
0
1
2
3
4
5
6
7
8
2004
2005
2006
2007
2008
2009
2010
2011 E
8079
7847
7928
7768
7810
7691
7533
7514
7200
7300
7400
7500
7600
7700
7800
7900
8000
8100
8200
2004
2005
2006
2007
2008
2009
2010
2011 E
Output
(000s GWh)
Forced
Outage
Rate
(
)
(% EFORD)
Period
Heat
Rate
(
)
(mmbtu/KWh)
Highest output ever in 2010
Continued improvement in forced outage
rate
Benefiting from heat rate improvement
program
and continues to react to market dynamics.
All data excludes Texas |
22
Our peaking fleet rounds out a diverse
generation portfolio
13
17
23
19
13
14
15
12
0
5
10
15
20
25
2004
2005
2006
2007
2008
2009
2010
2011 E
85
86
76
77
91
92
95
98
0
10
20
30
40
50
60
70
80
90
100
2004
2005
2006
2007
2008
2009
2010
2011 E
Peakings consistent record of start
success provides opportunities in
ancillary and real time markets
Peaking adds flexibility in serving load
and managing the needs of a diverse
market environment
Approximately 8,400 starts during 2010
HEDD is anticipated to reduce fleet size
and provides the ability to follow load during periods of high demand.
Forced
Outage
Rate
(
)
(% EFORD)
Equivalent
Availability
(
)
(%)
99.7
96.5
98.6
97.0
98.9
99.3
98.3
99.7
94
95
96
97
98
99
100
2004
2005
2006
2007
2008
2009
2010
2011 E
%
Start
Success
(
) |
23
Source: MJ Bradley
There are numerous upcoming EPA
environmental regulations
2010
2011
2012
2013
2014
2015
2016
2017
2018
Haz. Air
Pollutants
Criteria
Pollutants
Greenhouse
Gases
Coal
Combustion
By-Products
316(b)
Compliance with Federal GHG Reporting Rule
Compliance with PSD GHG BACT
Compliance with Toxics Rule
Pre-Compliance Period
Develop Toxics
Rule
Develop
Transport
Rule
SIP provisions developed in response to revised NAAQS
Develop
Revised O3
NAAQS
Pre-Compliance Period
Compliance with
Federal CCB
Regulations
Dev. Coal Comb.
By-Products Rule
Develop 316(b)
Regulations
Develop O3
Transport Rule
Estimated
Compliance
w/TR
II
Phase-In of Compliance Period by 2020
Compliance w/GHG NSPS
Pre-Compliance Period
Develop GHG
NSPS
and Power is well positioned to succeed under numerous outcomes.
Today
Phase I Compliance
Phase II Compliance |
24
The potential impacts to Power vary
with Power generally well positioned for the relative near term.
Hazardous Air
Pollutants
(HAPs)
MACT standard for
Hg and other HAPs establishes emission limits Uncontrolled coal/oil units to install expensive capital or retire
Potential for
increased variable O&M cost Potential for higher electric prices
Mercer and Hudson
have BET Bridgeport Harbor has Hg control
Keystone has
scrubber, ESP and SCR Conemaugh has scrubber, ESP and planned SCR
Criteria
Pollutants
(CSAPR)
CSAPR
will
establish
NO
X
and
SO
emission
limits
Plant by plant,
state and regional basis Uncontrolled units to install expensive capital or retire
Potential for
increased variable O&M cost Potential for higher electric prices
The generation
fleet as a whole is well positioned for CSAPR Greenhouse
Gases
(GHG)
Nationally, for
the time being, carbon cap-and-trade not expected
EPAs GHG BACT may delay or impede permitting of new
and modified plant
EPAs NSPS could potentially lead to emission trading
RGGI impact
negligible, future uncertain Power believes it has limited exposure to GHG BACT
requirements
Power would
potentially benefit by NSPS with trading Coal
Combustion
Byproduct
Facilities with
wet ash ponds will need to spend capital to close or upgrade ponds
(dam safety, liners, monitoring, etc) Potential for increased variable O&M cost
Potential for
higher electric prices Already utilizes dry ash handling systems and disposal at
Mercer, Hudson and BHS. No cost conversion at Key/Con
Coal ash scrubber
waste tested as non-hazardous
Power has
established option for beneficial use of all coal combustion
residuals 316(b)
Cooling Water
Regulations
Power plants with
once through cooling system are at risk. Plants
located on tidal rivers, estuaries or Great Lakes may face
greater risk
Invest in
capital, or potentially retire Potential for higher electric prices
Lower plant
output
Power shares
general industry exposure Prior permits judged that Salem has best technology
available
Power has over
$150M in estuary enhancement program Depending on EPA final rule cost/benefit consideration may
limit exposure
Market
Impact
Power
Impact 2 |
25
Powers investment program to mitigate air
pollutants
Current Regulations and Compliance Measures
Description
Hudson (NJ)
Mercer (NJ)
Keystone (PA)
Bridgeport (CT)
Conemaugh (PA)*
NO
x
SCR
SCR
SCR
Low NO
x
Burners
SCR
2014
SO
2
Scrubber
Scrubber
Scrubber
Ultra-low
Sulfur Coal
Scrubber
Mercury/
Particulate
Baghouse &
Activated
Carbon
Baghouse
& Activated
Carbon
Scrubber & SCR,
ESP
Baghouse &
Activated Carbon
Scrubber & SCR,
ESP
places it in good position to meet anticipated regulatory requirements.
Capital Spend Planned
No Additional Capital Spend Planned
*Activated carbon under consideration. |
26
PSEG Projected NOx Emission Rate for 2011
versus 2009 400 U.S. Coal Plants
Conemaugh
Hudson
Bridgeport
Mercer Keystone
NOx
Keystone
Bridgeport
Conemaugh
Hudson Mercer
SO
2
PSEG Projected SO2
Emission Rate for 2011
versus 2009 400 U.S. Coal Plants
Keystone
Conemaugh
Bridgeport
Mercer
Mercury
PSEG Projected HG Emission Rate for 2011
versus 2009 400 U.S. Coal Plants
Hudson
PSEG Powers environmental program has
resulted in dramatically lower emissions
leaving Powers coal fleet among the cleanest in the country.
0
50
100
150
200
250
0
2
4
6
8
10
12
14
0
10
20
30
40
50
60
Source: EPA (2009), EIA (2009), and PSEG Projections
|
27
through a balanced portfolio hedging strategy.
Pricing in 2010 was impacted by low economic demand and low gas prices, offset by
warmer summer and colder winter weather
Powers hedging strategy combined with strong operations enabled solid
results
2011 forwards imply continued market challenges, but entities with the right assets in
the right locations are best positioned
Power will continue to utilize a hedging strategy that incorporates full requirement
load contracts and contracting using other products to secure pricing
over a 2-3 year forward
horizon
BGS continues to be an important part of our hedging strategy
Balanced generation portfolio in ideal position to serve BGS
Three year nature of BGS provides reduced volatility for customers and
providers
Powers fleet is economically optimized
|
28
Gas competed favorably with coal in 2010,
with operational flexibility favoring gas
and Powers diverse fleet is positioned to compete under various
market conditions.
PJM Fleet Flexibility
Base Coal
Base Coal
Base Coal
CC/Coal
CC/Coal
CC
PK
PK
PK
Int Coal
Int Coal
Int Coal
CC
CC
-
5,000
10,000
15,000
20,000
25,000
2008
2009
2010
Note: Forward prices as of February 2011 |
29
Full Requirements Component
Increase in Capacity Markets/RPM
Growing Renewable Energy Requirements
Component for Market Risk
Through Powers participation in each of the
BGS auctions
Market Perspective
BGS Auction Results
we have developed an expertise in serving full-requirements contracts.
3 Year Average
Round the Clock
PJM West Forward
Energy Price
Capacity
Load shape
Transmission
Congestion
Ancillary services
Risk premium
Green
Note: BGS prices reflect PSE&G Zone
2003
2004
2005
2006
2007
2008
2009
2010
2011
$55.59
$33 -
$34
$36 -
$37
$44 -
$46
$67 -
$70
$58 -
$60
$68 -
$71
$56 -
$58
$48 -
$50
~ $21
$55.05
~ $18
$65.41
~ $21
$102.51
~ $32
$98.88
~ $41
$111.50
~ $43
$103.72
~ $47
$95.77
~ $47
$45 -
$47
~ $48
$94.30 |
30
Migration and headroom are a function of
market and BGS price differentials
with impact on Powers margin in 2010-2011 limited by warm
weather.
Migration has grown steadily from 2009 2011
Market prices have been below BGS prices
Retail penetration has expanded beyond C&I to include residential customers
Approximate average migration of ~10% in 2009; ~24% in 2010; and
forecasted to be ~34% in 2011, assuming 37% to 39% at year-end
Power margin is a direct function of headroom
Headroom has varied by year
2009 headroom was high, as mild weather resulted in low market prices
2010 headroom was low, as extreme weather resulted in high market prices
2011 headroom affected by higher market pricing
Retail providers are more likely to promote switching if headroom is seen as
sustainable
|
31
Hedging Update
our strategy is to hedge our base load generation long term.
Contracted Energy*
2011
2012
2013
Aug - Dec
Volume TWh
14
36
36
Base Load
% Hedged
100%
75%-80%
35%-40%
(Nuclear and Base Load Coal)
Price $/MWh
$68
$64
$63
Volume TWh
9
20
21
Intermediate Coal, Combined
% Hedged
30%-35%
Cycle, Peaking
Price $/MWh
$68
Volume TWh
23
56
57
Total
% Hedged
70%-75%
45%-50%
20%-25%
Price $/MWh
$68
$64
$63
*Hedge percentages and prices as of July 2011 for the August 2011 and forward time frame.
Revenues of full requirement load deals based on contract price, including renewable energy
credits, ancillary, and transmission components but excluding capacity. Hedges include positions with MTM accounting
treatment and options.
|
32
with sites in the eastern part of PJM.
Reliability Pricing Model
locational value
of Powers generating fleet recognized
With nearly 1/3 of its capacity in PS North and nearly 2/3 of its capacity in EMAAC, Powers
assets in congested locations received higher pricing.
Locational value of Powers
fleet recognized.
Bid for 89 MW of new
capacity accepted for
2013/2014 auction;
in-service June 2012.
On schedule to complete
178 MW of previously
cleared peaking capacity
by June 2012.
Latest auction influenced
by updated demand
forecast and transfer
capabilities.
$/MW-day
PJM Zones
2009 / 2010
2010 / 2011
2011 / 2012
2012 / 2013
2013/2014
2014/2015
Eastern MAAC
$191.32
$174.29
$110.00
$139.73
$245.00
$136.50
MAAC
$191.32
$174.29
$110.00
$133.37
$226.15
$136.50
PSEG
$245.00
PSEG North Zone
$185.00
$245.00
$225.00
Rest of Pool
$102.04
$174.29
$110.00
$16.46
$27.73
$125.99
0
2,000
4,000
6,000
8,000
10,000
12,000
09/10
10/11
11/12
12/13
13/14
14/15
PJM Capacity Available to Receive Auction Pricing |
PSE&G
Review and Outlook |
34
PSE&G is the largest utility in New Jersey providing
electric, gas and transmission services
and delivering renewable and energy efficiency solutions for customers.
*
Actual
** Weather
normalized = estimated annual growth per year over forecast period
*** Energy Efficiency Annualized Savings (75% Electric/25% Gas Equivalent)
Electric
Gas
Customers
Growth
(2005
2010)
2.2 Million
4.0%
1.8 Million
4.0%
Electric Sales and Gas Sold and Transported
43,645 GWh
3,465 M Therms
Historical
Annual
Load
Growth
Distribution
(2006
-
2010)
(0.5%)*
(1.0%)*
Historical
Annual
Peak
Load
Growth
Transmission
(2006
2010)
(0.1%)
Projected
Annual
Load
Growth
(2011
2013)
1.3%**
0.8%**
Projected Annual Load
Growth
Transmission
(2011
2013)
1.4%
Sales Mix
Residential
33%
61%
Commercial
57%
36%
Industrial
10%
3%
Transmission
Electric
Gas
Approved Rate of Return
11.68% ROE
10.3% ROE
10.3% ROE
Renewables and Energy Efficiency
2009-2010
Total Program
Plan
Solar Loan
19 MW
81 MW
Solar 4 All
28 MW
80 MW
Energy Efficiency Initiative (lifetime equivalent)***
389 GWh
604 GWh |
35
Oyster
Creek
New Jerseys energy future requires
continued investment to ensure reliability
Susquehanna-Roseland
Bergen O66
while adapting to changes in resources.
Transmission Capacity Growth
Transmission Capacity Reductions
Susquehanna-Roseland ~1,500 MW
Northeast Grid (formerly BRH alternative) ~200 MW
Bergen O66 -
Bergen to ConEd's West 49th Street
~(670 MW*)
Lakewood V3-206 -
Lakewood to New York ~550 MW
Werner X1-078 -
Werner to New York ~525MW
Other Impacts to NJ
Long-term Capacity Agreement Pilot Program (LCAPP)
~2,000 MW
Exelon has entered into an agreement with the state of New
Jersey to close Oyster Creek in 2019 ~(700 MW)
2010-2020 Demand growth of ~1% based on 2011 PJM
Load Forecast report ~1,125 MW
* Project has firm contract for 320MW
*** PSE&G has announced a 2-year delay of the in-service date for the
S-R Transmission line Sources: Imports: PSE&G Estimates; Exports:
PJM 2009 RTEP; Load Growth: PJM 2011 Load Forecast Report Arrows are
general indicators and not intended to represent actual route Net impact to New
Jersey is ~130MW by 2020 |
36
Transmission investment recovery is supported by
formula rate treatment
($ Millions)
Phase
In-Service
Spending
Up To
Susquehanna-Roseland
Engineering / Licensing
2014 East
2015 West
$750
North East Grid
Preliminary Design
2015
$880
Burlington
Camden 230kV
Conversion
Engineering / Licensing
2014
$381
North Central Reliability
Engineering / Licensing
2014
$336
Mickleton
Gloucester -
Camden
Preliminary Design
2015
$435
and CWIP in rate base* for certain projects.
* CWIP in Rate Base and 1.25% ROE incentive treatment approved for the Susquehanna-Roseland
project. Transmission Projects
Future Projects
Future Transmission project spending will be influenced by PJM
evaluation, potentially adding additional projects over 2011 2015 and
revising required in-service dates.
|
37
$0
$200
$400
$600
$800
$1,000
$1,200
$1,400
2010
2011
2012
2013
Susquehanna-Roseland *
RTEP 230 kV Conversions
Other RTEP
69kV Transmission
Other Transmission
FERCs Transmission formula rate order grants
PSE&G an 11.68% ROE and a fully-forecasted
cost of service
Transmission represents approximately 56% of planned investment over the
2011-2013
plan
and
is
expected
to
comprise
~33%
of
PSE&G
rate
base
by
2013
Supportive
regulatory
treatment
with
contemporaneous
recovery
is
key
to
align
earnings growth with investment
Execution of the Transmission plan is critical to achieving PSE&Gs
future growth.
Transmission Investment by Major Category
* Susquehanna-Roseland approved for 12.93% ROE. |
38
Our 2011
2013 capital plan calls for investing
$5.2 billion
$0
$200
$400
$600
$800
$1,000
$1,200
$1,400
$1,600
$1,800
$2,000
2010
2011E
2012E
2013E
NJ Infrastructure
Stimulus
Solar
Energy Efficiency
Transmission
Core Investment
with contemporaneous recovery mechanisms approved
for ~$3.1 billion.
PSE&G Capital Expenditures
E -
Estimated. |
39
PSE&Gs investment program provides opportunity
for ~11%* annualized growth in rate base
PSE&G Projected Rate Base
$0
$2,000
$4,000
$6,000
$8,000
$10,000
$12,000
2010
2011
2012
2013
Gas Distribution
Electric Distribution
Electric Transmission
Energy Master Plan
*Starting from 2010 Rate Base of $7.8 billion. |
40
Success in meeting States energy
and economic development goals
with reasonable contemporaneous returns.
($ Millions)
Approval
Date
Total
Amount
Spending
Thru
6/2011
Remaining
Spending
Thru 2013
Solar Loan I & II
April 2008/
November 2009
$248
$93
151
Carbon Abatement
December 2008
46
30
16
NJ Capital Infrastructure Stimulus I
April 2009
694
701
-
Solar 4 All *
July 2009
465
278
187
Energy Efficiency Economic Stimulus
July 2009
166
118
48
Demand Response
July 2009
65
10
35
Energy Efficiency Economic Stimulus
Extension
July 2011
95
-
95
NJ Capital Infrastructure Stimulus II
July 2011
273
-
273
Total
$2,052
$1,230
$805
* Filing amount based on installation of 80MW, total forecasted spend is lower due
to a lower cost per watt to install. |
PSEG
Energy Holdings - Review & Outlook
|
42
PSEG Energy Holdings has made significant
reductions in size and risks
International Energy:
Global has disposed of all but one
international asset
Domestic Generation:
Only 176 MW of Global domestic generation
remain
LILO/SILO:
Resources terminated all 18 LILO/SILO leases
Traditional Leases:
Resources continues to carefully manage the
remaining traditional leases and other investments.
As of June 30, PSEG had a gross equity investment at risk of
$264 million in two indirect subsidiaries of Dynegy and Dynegy
Holdings Inc. |
PSEG
Financial Review and
Outlook |
44
PSEGs long-term outlook is influenced by
Powers hedge position
2012
2013
Each $1/mcf Change in Natural Gas
Each $2/Mwh Change in Spark Spread
Each $2/Mwh Change in Dark Spread
Each 1% Change in Nuclear Capacity Factor
Each 1% Change in Depreciation Rate
$0.06 -
$0.08
$0.03
$0.02
$0.01
$0.01
$0.15 -
$0.20
$0.03
$0.03
$0.01
$0.01
Segment EPS Drivers
Each $100 Million of Incremental Investment
Each 1% Change in Sales:
Electric
Gas
Each 1% Change in O&M
Each 10 bp Change in ROE
$0.01
$0.01
$0.01
$0.01
$0.01
$0.02
$0.01
$0.01
$0.01
$0.01
and increased investment at PSE&G. |
45
PSE&Gs capital program is directed at
improving reliability
through investment in transmission and distribution.
*E: Estimate.
2011-2013E Utility Capital Spending
$5.2 Billion*
Renewables/EMP
$0.7 B
13%
Gas Utility
$0.6 B
11%
Electric Distribution
$1.0 B
20%
Transmission
$2.9 B
56% |
46
PSEGs internally generated cash flow
over 2011
2013
supports capital investment and the shareholder dividend without
the need for equity.
* Cash from Operations adjusts for securitization principal repayments ~$0.7B.
** 2011-2012 include bonus depreciation of ~$0.9B offset by ~$0.1B in 2013.
Sources
Uses
Power
Cash
from Ops
Debt
Issued
PSE&G
Investment
Debt
Redeemed
Shareholder
Dividend
PSE&G
Cash from
Ops*
Power
Investment
Texas Net
Proceeds
Includes:
Bonus Depreciation = ~$0.8B**
Pension Contribution = ~($0.5B)
Other Net
Cash Flow
PSEG
Consolidated
2011 2013 Sources and
Uses |
47
25%
30%
35%
40%
45%
50%
2008
2009
2010
2011-2013
Average
PSEG Power
Funds from Operations / Total Debt
Powers credit metrics remain strong during
challenging markets ...
Power free cash flow
produces strong
credit measures
providing sufficient
cushion for potential
gas price volatility
Free Cash Flow
(1)
~750
~950
~750
Average: ~725
Dividends to Parent
500
850
550
Average: ~475
(in $Millions)
(1)
Free Cash Flow represents cash from operations less cash used for investing.
providing opportunities for growth investments. |
48
PSEG is responding to investors
questions
Investors
Questions
PSEG Position
How is PSEG affected
by policy changes?
Commercial operation of Back-End Technology puts us in good position
on potential Clean Air rules
Whats the impact of
commodity volatility?
Multi-year hedging
Asset balance dampens relative fuel price volatility
Capacity markets provide stability
How are you responding
to State incursion into
markets?
Recent decision by FERC has upheld competitive market mechanisms
We are also challenging the constitutionality of NJs actions
Do you need equity?
Strong cash flow enables us to execute our strategy, with room for additional
investment, without the need to issue equity
How is management
incented to deliver value to
shareholders?
Managements long-term incentives are based on a combination of return
on invested capital and total shareholder return relative to peers over a
multi-year period of time |
Appendix |
50
PJM has adequate reserves to meet near
term demand
but over the longer term, many influences will dictate sources of market
sufficiency. Unforecasted influences that could increase capacity:
=>Government
interventions
for
example
LCAPP
=>Load/demand rate of change
=> Demand response / Economic recovery
Unforecasted influences that could decrease capacity:
=>Government
regulations
for
example
coal
retirements
(20-45
GWs),
HEDD
=>Load/demand rate of change
=>Demand response / Economic recovery
PJM Forecasted Capacity Reserves -
January 2011
PJM
Reserve margins to tighten going forward
due to:
Load growth
Anticipated unit retirements driven
by new EPA regulations (not
reflected in PJMs forecast)
EMAAC
Most of Powers assets located in EMAAC
Anticipated retirements driven by HEDD
rule
Transmission projects expected to
increase net imports into EMAAC,
offsetting retirements
Local legislation (NJ LCAPP) could initially
increase reserve margins but would
discourage long-term merchant investment
0%
10%
20%
30%
40%
2011/2012
2012/2013
2013/2014
2014/2015
2015/2016 |
51
Powers coal hedging reflects 2011 supply
matched with 2011 sales
while maintaining flexibility on supply post BET installation.
0%
20%
40%
60%
80%
100%
2011
2012
2013
$0
$10
$20
$30
$40
$50
Contracted Coal
Station
Coal Type
Pricing
($/MWh)*
Comments
Bridgeport
Harbor
Adaro
High $40s
Higher price,
lower BTU,
enviro coal
Hudson
CAPP
Mid $40s
Flexibility
after BET in
2010
Mercer
Metallurgical
NAPP/CAPP
Mid $40s
More limited
segment of
coal market
Keystone
NAPP
Mid $20s
To
High $20s
Prices
moderating
Conemaugh
NAPP
Mid $20s
To
High $20s
Prices
moderating
% Hedged
(left scale)
$/MWh
(right
scale)
*Commodity plus transportation. |
52
$0
$5
$10
2011
2012
2013
Anticipated Nuclear Fuel Cost
Power
has
fully
hedged
its
nuclear
fuel
needs
through 2013
with increased costs over that time horizon.
Hedged |
53
53
-$10
$0
$10
$20
$30
$40
$50
2005
2006
2007
2008
2009
2010
2011
2012
2013
$0
$10
$20
$30
$40
$50
$60
$70
2005
2006
2007
2008
2009
2010
2011
2012
2013
Annual Average
Historical Monthly
Forecast
Note: Forward prices as of July 2011.
Forward spark spreads indicate moderation to 2009
levels and dark spreads continue to be challenged
PJM Western Hub Spark Spread (On-Peak
Henry Hub x 7.5 Heat Rate)
PJM Western Hub Dark Spread (RTC
Central Appalachian Coal x 10 Heat Rate)
and both are expected to remain highly influenced by gas prices.
|
54
PSEG 2011 Operating Earnings Guidance
-
by Subsidiary
$ millions (except EPS)
2011E
2010A
PSEG Power
$ 765
$ 855
$ 1,091
PSE&G
$ 495
$ 520
$ 430
PSEG Energy Holdings
$ 0
$ 5
$ 49
Enterprise
$ 5
$ 15
$ 14
Operating
Earnings*
$ 1,265
$ 1,395
$ 1,584
Earnings
per
Share
$ 2.50
$ 2.75
$ 3.12
* See Page 60 for Items excluded from Income from Continuing Operations to reconcile to Operating
Earnings. |
55
PSEG Consolidated Debt / Capitalization
(1)
Long-Term Debt includes Debt due within one year; excludes Securitization Debt
and Non-Recourse Debt. PSEG Consolidated ($Millions)
December 31, 2009
December 31, 2010
June 30, 2011
PSE&G Short-Term Debt
-
$
-
$
298
$
PSEG Money Pool Short-Term Debt
530
64
-
Total Short-term Debt
530
64
298
Long-Term Debt
(1)
:
Power
3,121
3,455
2,851
PSE&G
3,571
4,283
4,284
Holdings
127
-
-
Parent / Services
(38)
10
20
Total Long-Term Debt
6,781
7,748
7,155
Preferred
Stock 80
-
-
Total Common Stockholders' Equity
8,788
9,633
10,109
TOTAL
CAPITALIZATION 16,179
$
17,445
$
17,562
$
December 31, 2009
December 31, 2010
June 30, 2011
Debt
7,311
7,812
7,453
Preferred Stock
80
-
-
Total Common Stockholders' Equity
8,788
9,633
10,109
Debt Plus Equity
16,179
$
17,445
$
17,562
$
Debt Ratio
45.2%
44.8%
42.4% |
56
Operated by PSEG Nuclear
PSEG Ownership: 100%
Technology: Boiling Water Reactor
Total Capacity: 1,197MW
Owned Capacity: 1,197MW
License Expiration: 2046
License renewal approved
July 2011
Next Refueling 2012
Operated by PSEG Nuclear
Ownership: PSEG
57%
Exelon
43%
Technology:
Pressurized
Water
Reactor
Total Capacity: 2,337MW
Owned Capacity: 1,342MW
License Expiration: 2036 and 2040
License renewal approved
June 2011
Next Refueling
Unit 1
Fall 2011
Unit 2
Fall 2012
Operated by Exelon
PSEG Ownership: 50%
Technology: Boiling Water Reactor
Total Capacity: 2,245MW
Owned Capacity: 1,122MW
License Expiration: 2033 and 2034
Next Refueling
Unit 2
2012
Unit 3
Fall 2011
Hope
Creek
Salem
Units
1
and
2
Peach
Bottom
Units
2
and
3
Our five unit nuclear fleet
is a critical element of Powers success. |
57
0%
25%
50%
75%
100%
2011
2012
2013
$0
$50
$100
$150
$200
$250
0%
25%
50%
75%
100%
2011
2012
2013
$0
$10
$20
$30
$40
$50
$60
$70
$80
Powers hedging program provides near-
term stability from market volatility
while remaining open to long-term market forces.
Estimated EPS impact of $5/MWh
PJM West around the clock price
change* (~$1/mmbtu gas change)
Contracted Capacity
Price
(right
scale)
* As of May 2011, assuming normal market commodity correlation and demand.
Power has
contracted for a
considerable
percentage of its
future output
over the next two
years.
The pricing for
most of Powers
capacity has been
fixed through May
2014, with the
completion of
auctions in PJM
and NE.
% sold
(left
scale)
Contracted Energy
Price
(right
scale)
% sold
(left
scale)
*
$0.03 -
$0.12
$0.15 -
$0.30
$0.25 -
$0.45 |
58
PSEG Resources Leveraged Lease Portfolio
Lessee
Equipment
6/30/11
Invested
($millions)
S&P
Credit
Rating*
REMA (GenOn)
Keystone, Conemaugh & Shawville (PA)
3 coal fired plants (1,162
equity MW)
329
B
Dynegy Holdings
Danskammer & Roseton Generating Station (NY) 370
MW coal fired and 1,200 MW oil/gas fired
264
CC
Edison Mission
Energy (EME)
Powerton & Joliet Generating Stations (IL)
2 coal-fired generating facilities (1,640 equity MW)
219
B-
Merrill Creek
(PECO, MetEd,
Delmarva P& L)
Reservoir in NJ
128
BBB, BBB-,
BBB+
Grand Gulf
Nuclear station in Mississippi (154 equity MW)
99
A+
US West/Qwest**
Qwest headquarters located in Denver, CO
115
BB
Renaissance Ctr.
GM headquarters located in Detroit, MI
40
BB-
Wal-Mart
Portfolio of 17 Wal-Mart stores
29
AA
E-D Centers
Portfolio of 8 shopping centers
30
NR
Total Leases
$1,253
*Indicative recent rating reflecting either Lessee, additional equity collateral
support or parent company unsecured debt rating. ** Qwest was acquired by
CenturyLink |
59
Items Excluded from Income from Continuing
Operations to Reconcile to Operating Earnings
Please see Page 3 for an explanation of PSEGs use of Operating Earnings as a
non-GAAP financial measure and how it differs from Net Income. Pro-forma Adjustments, net
of tax 2011
2010
2011
2010
Earnings Impact ($ Millions)
Gain (Loss) on Nuclear Decommissioning Trust (NDT)
Fund Related Activity (PSEG Power)
15
$
10
$
42
$
20
$
Gain (Loss) on Mark-to-Market (MTM) (PSEG Power)
4
(37)
8
12
Market Transition Charge Refund (PSE&G)
-
(72)
-
(72)
Total Pro-forma adjustments
19
$
(99)
$
50
$
(40)
$
Fully Diluted Average Shares Outstanding (in Millions)
507
507
507
507
Per Share Impact (Diluted)
Gain (Loss) on NDT Fund Related Activity (PSEG Power)
0.03
$
0.02
$
0.08
$
0.04
$
Gain (Loss) on MTM (PSEG Power)
0.01
(0.07)
0.02
0.02
Market Transition Charge Refund (PSE&G)
-
(0.14)
-
(0.14)
Total Pro-forma adjustments
0.04
$
(0.19)
$
0.10
$
(0.08)
$
For the Three Months Ended
For the Six Months Ended
June 30,
June 30,
PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
Reconciling Items Excluded from Continuing Operations to Compute Operating Earnings
(Unaudited) |
60
Pro-forma Adjustments, net of tax
2010
2009
2008
Earnings Impact ($ Millions)
Gain (Loss) on Nuclear Decommissioning Trust (NDT)
Fund Related Activity (PSEG Power)
46
$
9
$
(71)
$
Gain (Loss) on Mark-to-Market (MTM) (PSEG Power)
(1)
(11)
14
Market Transition Charge Refund (PSE&G)
(72)
-
-
Net Reversal of Lease Transaction Reserves (Energy Holdings)
-
29
-
Lease Transaction Reserves (Energy Holdings)
-
-
(490)
Asset Impairments
-
-
(13)
Premium on Bond Redemption
-
-
(1)
Total Pro-forma adjustments
(27)
$
27
$
(561)
$
Fully Diluted Average Shares Outstanding (in Millions)
507
507
508
Per Share Impact (Diluted)
Gain (Loss) on Nuclear Decommissioning Trust (NDT)
Fund Related Activity (PSEG Power)
0.09
$
0.02
$
(0.14)
$
Gain (Loss) on Mark-to-Market (MTM) (PSEG Power)
-
(0.02)
0.03
Market Transition Charge Refund (PSE&G)
(0.14)
-
-
Net Reversal of Lease Transaction Reserves (Energy Holdings)
-
0.05
-
Lease Transaction Reserves (Energy Holdings)
-
-
(0.96)
Asset Impairments
-
-
(0.03)
Premium on Bond Redemption
-
-
-
Total Pro-forma adjustments
(0.05)
$
0.05
$
(1.10)
$
December 31,
PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
Reconciling Items Excluded from Continuing Operations to Compute Operating Earnings
(Unaudited)
For the Twelve Months Ended
Items Excluded from Income from Continuing
Operations to Reconcile to Operating Earnings
Please see Page 3 for an explanation of PSEGs use of Operating Earnings as a non-GAAP
financial measure and how it differs from Net Income. |
=?8!5I9"3G/.X=1QQD@'=4444`%%%%`!1110!Y-X
MY_Y&F]_X!_Z`M85;OCG_`)&F]_X!_P"@+6%7Y#F?^^5O\4OS9]_@_P#=Z?\`
MA7Y!1117$=(4444`%%%%`!7I7PT_Y`4__7RW_H*UYK7I7PT_Y`4__7RW_H*U
M]#PO_OZ]&>3G?^ZOU1UE%%%?I1\:%%%%`!1110`4444`%%%%`!1110!1U_\`
MY`6H_P#7M)_Z":\7KVC7_P#D!:C_`->TG_H)KQ>O@^+_`.-3]'^9]3D'\.?J
M%%%%?('OA1110`4444`%%%%`'NU%%%?M9^;A1110`4444`%%%%`!1110`444
M4`%<)\4?^89_VU_]DKNZY/QY&C_8=Z*V/,QD9_NUP9G@Y8W"SP\79NWX-/\`
M0ZL%B%AJ\:K5[7_*QYK16]Y$/_/*/_OD4>1#_P`\H_\`OD5\E_JA6_Y^+[F>
M_P#V_3_D9@T5O>1#_P`\H_\`OD4>1#_SRC_[Y%'^J%;_`)^+[F']OT_Y&8-%
M;WD0_P#/*/\`[Y%'D0_\\H_^^11_JA6_Y^+[F']OT_Y&8-%;WD0_\\H_^^11
MY$/_`#RC_P"^11_JA6_Y^+[F']OT_P"1E[X:?\AV?_KV;_T):]*KB/!$4::M
M*415/D'D#'\2UV]?4Y3@)8##JC)W=VSP\?BEBJWM(JP4445Z9Q!1110`4444
M`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!6#X)_Y`UQ_P!A+4/_`$LF
MK>K!\$_\@:X_["6H?^EDU+J/H;U%%%,04444`%%%%`!1110`4444`%8/B3_D
M,^%/^PD__I'H
M_P#Q^M+SI?\`GH__`'T:/.E_YZ/_`-]&CF"YF_\`"!Z1_P`_GB3_`,*/4?\`
MX_1_P@>D?\_GB3_PH]1_^/UI>=+_`,]'_P"^C1YTO_/1_P#OHTC_]]&CF"YF_\('I'_/YXD_\*/4?_C]'_"!Z1_S^
M>)/_``H]1_\`C]:7G2_\]'_[Z-'G2_\`/1_^^C1S!=+_`,]'_P"^C1S!H
M_P#Q^M+SI?\`GH__`'T:/.E_YZ/_`-]&CF"YF_\`"!Z1_P`_GB3_`,*/4?\`
MX_1_P@>D?\_GB3_PH]1_^/UI>=+_`,]'_P"^C1YTO_/1_P#OHTC_]]&CF"YF_\('I'_/YXD_\*/4?_C]'_"!Z1_S^
M>)/_``H]1_\`C]:7G2_\]'_[Z-'G2_\`/1_^^C1S!=+_`,]'_P"^C1S!H
M_P#Q^M+SI?\`GH__`'T:/.E_YZ/_`-]&CF"YF_\`"!Z1_P`_GB3_`,*/4?\`
MX_1_P@>D?\_GB3_PH]1_^/UI>=+_`,]'_P"^C1YTO_/1_P#OHTC_]]&CF"YF_\('I'_/YXD_\*/4?_C]'_"!Z1_S^
M>)/_``H]1_\`C]:7G2_\]'_[Z-'G2_\`/1_^^C1S!=+_`,]'_P"^C1S!H
M_P#Q^M+SI?\`GH__`'T:/.E_YZ/_`-]&CF"YF_\`"!Z1_P`_GB3_`,*/4?\`
MX_1_P@>D?\_GB3_PH]1_^/UI>=+_`,]'_P"^C1YTO_/1_P#OHTC_]]&CF"YF_\('I'_/YXD_\*/4?_C]'_"!Z1_S^
M>)/_``H]1_\`C]:7G2_\]'_[Z-'G2_\`/1_^^C1S!=+_`,]'_P"^C1S!H
M_P#Q^M+SI?\`GH__`'T:/.E_YZ/_`-]&CF"YF_\`"!Z1_P`_GB3_`,*/4?\`
MX_1_P@>D?\_GB3_PH]1_^/UI>=+_`,]'_P"^C1YTO_/1_P#OHTC_]]&CF"YF_\('I'_/YXD_\*/4?_C]'_"!Z1_S^
M>)/_``H]1_\`C]:7G2_\]'_[Z-'G2_\`/1_^^C1S!=+_`,]'_P"^C1S!H
M_P#Q^M+SI?\`GH__`'T:/.E_YZ/_`-]&CF"YF_\`"!Z1_P`_GB3_`,*/4?\`
MX_70:7I]KI5A%9V$7E6\>2`6+,S$EF9F))9F8EF9B2Q)))))JCYTO_/1_P#O
MHT>=+_ST?_OHT
<8.5/&< [3U^[8]3BRO]0RVG@H/WI;_FRIN$DC,01N.<#G`^G]*]C^$6E_
M9]$AGERGVN9KTY88"1K)!"1Z!FDO0PY/[I#\H^_XV.0=OW?7;T.#7TUH%B=,
MM6M,1HUGLL?W?"[X$6&7'HC3)/(.F?,9B`6-=G&^8.A@N1[R/QK/<3]7P,G_
M`#:??N:?7-%``'`Z#BBOQ![GY2]PHHHI""BBB@`HHHH`***7%-)L+"44M-)P
M>?\`/^<4^5C46Q:49/3)YQ^/8?C6;J>M66FF1+B8&X0<0*-[D]0"H.1]3@@Y"9W-DE4;Z2T32K'1M*MM/TNW6WL[<;8XP2<
U.,>9I(#VNBO
ME#_A57@S_H#?^34W_P`71_PJKP9_T!O_`":F_P#BZ]7^QZ_=?C_D1[1'U?17
MS3\$?#^F>'/CY=V>BVWV:W?PR\K)YC/EC=1@G+$GHHKZ6KS:M)TIN$MT4G?4
M****S&%%?*?C/PKHWB;X[?$#^W+/[5]G_L_ROWKIMW6JY^Z1G[HZ^E,_X55X
M,_Z`W_DU-_\`%UZ%#+:M>FJD6K/U_P`B'-)V/J^BOE#_`(55X,_Z`W_DU-_\
M77K7[+G_`"0GPS_V]?\`I5+66*P<\+;G:U[#C)2/5:***Y"@HHHH`****`"B
MBB@`HHHH`****`"L'P3_`,@:X_["6H?^EDU;U8/@G_D#7'_82U#_`-+)J74?
M0WJ***8@HHHH`****`"BBB@`HHHH`*P?$G_(9\*?]A)__2.YK>K!\2?\AGPI
M_P!A)_\`TCN:3&C>HHHIB"BBB@`HHHH`****`"BBB@`HHKY[M?C5XM\0^,+2
MT\+>'+$:%J::E#I%U=%R^HS6L,CJZY:/9&S>2"&'&7&_(.T`^A**Y#X6>-D\
M>>%VU-K"73+ZWNI;*]L)2Q>UFC;E&+*N3M*,>.-V.H-=?0`4444`%%%%`!11
M10`4444`% C_P#?1H\Z7_GH_P#WT:.8+FQ6#XD_Y#/A3_L)/_Z1W-3>=+_S
MT?\`[Z-1RCS7B>7YWA;?&S!/`FF
M>&_[+\-W_P!B\W_2/[9GBW[Y7D^[]D;&-^.IZ5RYEBZ>)Y?9]+_H5"+6YZK1
M7*_;O''_`$+WAO\`\'T__P`AUGZ'XC\8ZS9275KX;\/I''=7%H1)KLP.^&9X
M7/%H>"T9(]L=.E>66:'Q8_Y)9XR_[`U[_P"B'KQ;P-_R)/A__L'V_P#Z+6O5
M/%EMXX\0>%=9T;^Q/#=O_:-E-9^=_;<[^7YB%-VW[(,XSG&1GUKS+2OAK\5]
M,TNSL(+GP,T-K"D"%Y+LL550H)P@YP*]++L33P\I.IU(FF]C4K$\<_\`(D^(
M/^P?\`HMJT?^$#^+?_`#W\!_\`?=W_`/$U5U7X:_%?4]+O+">Y\#+#=0O`
MY22[#!64J2,H><&O4GFF'E%I-_<0H,]B^$__`"2SP;_V!K+_`-$)755P'A.V
M\<>'_"NC:-_8GANX_LZRAL_._MN=/,\M`F[;]D.,XSC)QZU+XA\1^,=!T#4]
M7O/#?A][;3[66[E6+79B[)&A8A0;0#.`<9(KYDV.ZKRK]J/_`)(3XF_[=?\`
MTJBKJ_MWCC_H7O#?_@^G_P#D.N4^*7A_QQX[\":GX;_LOPW8?;?*_P!(_MF>
M79LE23[OV1RT444`%%%%`&5XD\1:/X9L([
MWQ!J-MI]I),ENDMPX53(YPH_F2>@`+'`!(EMM3@U31CJ'AZXL=3CD1S;21W(
M,$KC(QYB!L#<,$@-CG@XQ7-?&G0?^$E^%/B?3%CN997LGFABMANDDEBQ+&@&
M#G+HHP!D@D#!YKC_``]X=GO-`TSQK\([NQT6YU.UBFFT*64R:/([(%D#)&`4
MF0JH+H!S%M*C
U&VU"R?`\R!PVUBH;:PZJP##*L`1GD"@#5HHH
MH`*\E^)$<_BGXI>'_!-_?WVE^')M/GU"X$$QA_MAPP0V>X8.%0L[JI.5;D#"
MN/6JY_QCX-\.^,[!;/Q/I-MJ$2?ZMI`5DBR5)V2*0R9VKG:1D#!R*`.%UO1/
M@S\.],2UUS3/"UHL*"18KRW2ZNW1W(#`,'FD&[(SS@`]`O'0?`ZPU'3/A7H-
MIK%M?6ES&DFRVOIO-GAA,KF&-VP.5B,8QA<8QM7&!+X;^'G@;P'#)?Z5HFFZ
M=]FWW#7UP?,D@79ASYTI+(NT'(W`8)]37->`_C!IU[K,?AGQ9JGA\>(Y75;:
MXT:Z^T6%\'R5"/DF.0$%"DA!)VE<[P``>M4444`%%%%`!1110`4444`%%%%`
M!1110`5@^"?^0-]A+4/_2R:MZL'P3_`,@:X_["6H?^EDU+J/H;U%%%,044
M44`%%%%`!1110`4444`%8/B3_D,^%/\`L)/_`.D=S6]6#XD_Y#/A3_L)/_Z1
MW-)C1O4444Q!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!
M1110`4444`%%%%`!6?XATJ#7M`U/2+QY4MM0M9;25HB`ZI(A4E201G!.,@UH
M44`>->'KSXJ>&=`TSPM#X(TB_DL+6*QAUM-85+3"H%21X642D*,;P,%BK;<9
M%=!X8\&:_>>*+'Q3\0]5L;W5K!)4TZPTR$Q6E@9%V2,';]Y*715^_P`*6;`/
MRD:WBSXB^'_#&LQZ+>R7USKLUJ;NVTVQL9KB>X0;^$V*5R?+?J1C&3@
62..C MJP&,_P`ZA)Q91]CEY(ZC;7R*";/*:$G>[/9IY[B8JS5_D>=VG@G4+F:22_GCA5V#,J?.2?PZ5VFC:/9Z3! MLM8\$_>=CDM_GTK0P.XI:Z,/@J-'6*U\SCQ695\0N6;LO(****[#B#]/IQ2! M0!@``4M%`7$``.0!GU_S]*6BB@`I,"EHH!:;";5]!CTH``&!P#V'2EHH'=@. M/Y?A2$`D''(SBEHH$(%`Q@=,4FQ?[H_`4ZBBP[L3:O'`XZ>U*!C..,]<=Z** M+">NXF!Z"@@$8/3TI:*`6FPFU?0?E0%`Q@#BEHHL%V`&!@=****`$HHHH$%% M%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`444 M4`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110 M`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`! M1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`'RY1116!V'U/< M?Z^3_>-1U)-1UT'&%%%%(`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@ M`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`" MBBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`** M**`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHH MH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@ M`HHHH`****`"BBB@`HHHH`^7****P.P^I[C_`%\G^\:CJ2X_U\G^\:CKH.,* M***0!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`44 M44`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111 M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%` M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`% M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`44 M44`%%%%`!1110!\N4445@=A]3W'^OD_WC4=27'^OD_WC4==!QA1112`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`/ERBBBL#L/J>X_U\G^\:CJ2X_P!?)_O&HZZ#C"BBBD`4444`%%%%`!11 M10`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%% M`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444` M%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4 M444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!11 M10`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`?+E% M%%8'8?4]Q_KY/]XU'4EQ_KY/]XU'70<84444@"BBB@`HHHH`****`"BBB@`H MHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BB MB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`**** M`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH` M****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`H MHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@#Y -1U M)-1UT'&%%%%(`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`*** M*`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH M`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@` MHHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"B MBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`*** M*`"BBB@`HHHH`****`"BBB@`HHHH`^7****P.P^I[C_7R?[QJ.I+C_7R?[QJ M.N@XPHHHI`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%% M%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`444 M4`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110 M`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`! M1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%% M%%`!1110`4444`%%%%`'RY1116!V'U/-1U)X_P!?)_O&HZDN/]?)_O&HZZ#C"BBBD`4444`% M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`44 M44`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111 M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%` M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`% M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`44 M44`?+E%%%8'8?4]Q_KY/]XU'4EQ_KY/]XU'70<84444@"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@#Y -1U)-1UT'&%%%%(`HHHH`****`"BBB@`HHHH`****`"BBB@`H MHHH`****`"BBB@`HHHH`IR;KN>6%79((_ED*$JS,1G`/4``@Y'//48.63Z/I MEQ,9;C3K.:4@`R20JS$#IDD9-6K8?NV/ +*;A_+D11D\,A;^HJ#9\]H?^_)_P#BJMW'^OD_WC4=;G&0;+C_ M`)[0_P#?D_\`Q5&RX_Y[0_\`?D__`!53T4`0;+C_`)[0_P#?D_\`Q5&RX_Y[ M0_\`?D__`!53T4`0;+C_`)[0_P#?D_\`Q5&RX_Y[0_\`?D__`!53T4`0;+C_ M`)[0_P#?D_\`Q5&RX_Y[0_\`?D__`!53T4`0;+C_`)[0_P#?D_\`Q5&RX_Y[ M0_\`?D__`!53T4`0;+C_`)[0_P#?D_\`Q5&RX_Y[0_\`?D__`!53T4`0;+C_ M`)[0_P#?D_\`Q5&RX_Y[0_\`?D__`!53T4`0;+C_`)[0_P#?D_\`Q5&RX_Y[ M0_\`?D__`!53T4`0;+C_`)[0_P#?D_\`Q5&RX_Y[0_\`?D__`!53T4`0;+C_ M`)[0_P#?D_\`Q5&RX_Y[0_\`?D__`!53T4`0;+G_`)[0_P#?D_\`Q51BVED& M+R82+R"D:;$8<=1DD]QUP<\BK=%`!1110`4444`%%%%`!1110`4444`%%%%` M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`% M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`44 M44`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111 M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`'RY1116!V'U/-1U)-1UT'&%%%%(`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`^7****P.P^I[C_7R?[QJ.I+C_ M`%\G^\:CKH.,****0!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444` M%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4 M444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!11 M10`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%% M`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444` M%%%%`!1110`4444`%%%%`!1110!\N4445@=A]3W'^OD_WC4=27'^OD_WC4== M!QA1112`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`**** M`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH` M****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`H MHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BB MB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`**** M`"BBB@`HHHH`****`/ERBBBL#L/J>X_U\G^\:CJ2X_U\G^\:CKH.,****0!1 M110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%% M%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444 M`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110` M4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1 M110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%% M%`!1110!\N4445@=A]3W'^OD_P!XU'4EQ_KY/]XU'70<84444@"BBB@`HHHH M`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@` MHHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"B MBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`*** M*`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH M`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@# MY -1UT'&%%%%(`HHHH`****`"BBB@`HHHH`****`" MBBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`** M**`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHH MH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@ M`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`" MBBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`^7****P.P^I[C_`%\G M^\:CJ2X_U\G^\:CKH.,****0!1110`4444`%%%%`!1110`4444`%%%%`!111 M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%` M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`% M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`44 M44`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111 M0`4444`%%%%`!1110`4444`%%%%`!1110!\N4445@=A]3W'^OD_WC4=27'^O MD_WC4==!QA1112`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`/ERBBBL#L/J>X_U\G^\:CJ2X_P!?)_O&HZZ# MC"BBBD`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444` M%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4 M444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!11 M10`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%% M`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444` M%%%%`!1110`4444`?+E%%%8'8?4]Q_KY/]XU'4EQ_KY/]XU'70<84444@"BB MB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`**** M`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH` M****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`H MHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BB MB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`**** M`"BBB@#Y -1U)-1UT'&%%%%(`HHHH`****`"BBB@`HHHH M`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@` MHHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"B MBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`*** M*`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH M`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`^7****P.P^I M[C_7R?[QJ.I+C_7R?[QJ.N@XPHHHI`%%%%`!1110`4444`%%%%`!1110`444 M4`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110 M`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`! M1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%% M%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`444 M4`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`'RY1116!V'U/-1 MU)X_P!?)_O&HZDN/]?) M_O&HZZ#C"BBBD`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111 M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%` M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`% M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`44 M44`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111 M0`4444`%%%%`!1110`4444`?+E%%%8'8?4]Q_KY/]XU'4EQ_KY/]XU'70<84 M444@"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@#Y -1U)-1UT'&%%%%(`HHHH`****`"BB MB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`**** M`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH` M****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`H MHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BB MB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`^7** M**P.PUO&7_(WZY_U_3_^C&K&HHIO<:V"BBBD`4444`%%%%`!1110`4444`%% M%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`444 M4`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110 M`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`! M1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%% J%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`
K!\2?\AGPI_V$G_]([FDQHWJ***8@HHHH`****`"BBB@`HHHH`****`"
MBBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`**
M**`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHH
MH`****`"BBB@`HHHH`****`"BBB@`HHHH`**0U#=3Q6T,DT\J10QJ6=W8*%`
MY))/08H$W978LK;3]X`5Y+XU^*SVUU-9^'$@D,9VF]ERR9P<[5'7!QAB<'!X
M(YKF/B1XYD\23M8Z:\D>D(>XPUP0@`XJ?`QC'%95
M,3*>BT/3IX:,-]2II=A:Z;80V=A!';VL(VQQ1J`JCZ"K6*6BN8Z=M@HHHH`*
M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"L'P3_R!KC_L):A_Z635O5@^
M"?\`D#7'_82U#_TLFI=1]#>HHHIB"BBB@`HHHH`****`"BBB@`K!\2?\AGPI
M_P!A)_\`TCN:WJP?$G_(9\*?]A)__2.YI,:-ZBBBF(****`"BBB@`HHHH`**
M**`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHH
MH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@
M`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`0T4M%`
M"8!I`!C@#BG44`-VCT%4M5T?3=7MUM]5L+2]@5@XCN85E4,`0"`P(S@GGWJ_
M11=DN*>Z.5N_`'A*YMYH'\-Z.BRJ49H[*-&`(Y*L`"I]P
T7D4HW>Z^\S+?P] Z&Y#$;>?I7#Z_P#\AN[SURH_\=%=
M@^GVI/RPK&?5,I_*N'UR'9K-TJ2OA67ECN_A7N:\O-F_8._ XII.?6NX\@^E'DGTJEEJ_F8>PB<-R1]U_^^:CDB=Q_JY3_P``;_"N^\D^
MAI?)/H:I9;'^9A[")YQ]DEW9$,OUV-_A6O.K2^'["$1RFXMY91L\MN$8*0>G
MKFNP\@^AH\D^]6L!%+=E>ROU.`^RW)Y%O,1Z[#3&MK@?>MYA_P``->A>2?>E
M\D^]+^SX?S,7L(GG)MK@]()O^^#_`(5+#IE[,<);28_O,-H'US7H/DGT-'D'
MTH6!@A*A$Y:P\/(N'O7\UAT1#A/^^N]6-3T."ZM_]&1(9D^X0,!O8BNC%O[4
M\P84G'0>G6NI4(*/+8TY(K0\\L+)HB[S+B0':.<]*DN-P!P.:N'A=S=SDGWJ
MN)HI9WA!_>*`Q'M[5\U4DG-^1-%5*;]K3CI$R8;60WQN)"2`,`>OUK4BBP.0
M*L+""WA)]=H!_.AWO=6%%*UG U+?:==6<9
MDE5"H/S!3FI]!=KG6S,6<^3&=<\+AL(!^%,>P-KJ6Z/
M_4,#QZ&F:B4NK*QL;2SD?4Q.^&A7<94(S@@<[ACCV-=45