XML 81 R47.htm IDEA: XBRL DOCUMENT v3.3.1.900
Schedule Of Consolidated Debt (Tables)
12 Months Ended
Dec. 31, 2015
Debt Disclosure [Abstract]  
Long-Term Debt
Long-Term Debt
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31,
 
 
 
 
Maturity
 
2015
 
2014
 
 
 
 
 
 
Millions
 
 
PSEG (Parent)
 
 
 
 
 
 
 
 
Term Loan:
 
 
 
 
 
 
 
 
Variable
 
2017
 
$
500

 
$

 
 
Total Term Loan
 
 
 
500

 

 
 
Fair Value of Swaps (A)
 
 
 
6

 
22

 
 
Amounts Due Within One Year
 
 
 
(6
)
 
(8
)
 
 
Unamortized Discount Related to Debt Exchange (B)
 
 
 

 
(8
)
 
 
Total Long-Term Debt of PSEG (Parent)
 
 
 
$
500

 
$
6

 
 
 
 
 
 
 
 
 
 


 
 


`
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31,
 
 
 
 
Maturity
 
2015
 
2014
 
 
 
 
 
 
Millions
 
 
PSE&G
 
 
 
 
 
 
 
 
First and Refunding Mortgage Bonds (C):
 
 
 
 
 
 
 
 
6.75%
 
2016
 
$
171

 
$
171

 
 
9.25%
 
2021
 
134

 
134

 
 
8.00%
 
2037
 
7

 
7

 
 
5.00%
 
2037
 
8

 
8

 
 
Total First and Refunding Mortgage Bonds
 
 
 
320

 
320

 
 
Pollution Control Bonds (C):
 
 
 
 
 
 
 
 
Floating Rate (D)
 
2033
 
50

 
50

 
 
Floating Rate (D)
 
2046
 
50

 
50

 
 
Total Pollution Control Bonds
 
 
 
100

 
100

 
 
Medium-Term Notes (MTNs) (C):
 
 
 
 
 
 
 
 
2.70%
 
2015
 

 
300

 
 
5.30%
 
2018
 
400

 
400

 
 
2.30%
 
2018
 
350

 
350

 
 
1.80%
 
2019
 
250

 
250

 
 
2.00%
 
2019
 
250

 
250

 
 
7.04%
 
2020
 
9

 
9

 
 
3.50%
 
2020
 
250

 
250

 
 
2.38%
 
2023
 
500

 
500

 
 
3.75%
 
2024
 
250

 
250

 
 
3.15%
 
2024
 
250

 
250

 
 
3.05%
 
2024
 
250

 
250

 
 
3.00%
 
2025
 
350

 

 
 
5.25%
 
2035
 
250

 
250

 
 
5.70%
 
2036
 
250

 
250

 
 
5.80%
 
2037
 
350

 
350

 
 
5.38%
 
2039
 
250

 
250

 
 
5.50%
 
2040
 
300

 
300

 
 
3.95%
 
2042
 
450

 
450

 
 
3.65%
 
2042
 
350

 
350

 
 
3.80%
 
2043
 
400

 
400

 
 
4.00%
 
2044
 
250

 
250

 
 
4.05%
 
2045
 
250

 

 
 
4.15%
 
2045
 
250

 

 
 
Total MTNs
 
 
 
6,459

 
5,909

 
 
Principal Amount Outstanding
 
 
 
6,879

 
6,329

 
 
Amounts Due Within One Year
 
 
 
(171
)
 
(300
)
 
 
Net Unamortized Discount and Debt Issuance Costs
 
 
 
(58
)
 
(54
)
 
 
Total Long-Term Debt of PSE&G (excluding Transition Funding and Transition Funding II)
 
 
 
$
6,650

 
$
5,975

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31,
 
 
 
 
Maturity
 
2015
 
2014
 
 
 
 
 
 
Millions
 
 
Transition Funding (PSE&G)
 
 
 
 
 
 
 
 
Securitization Bonds:
 
 
 
 
 
 
 
 
6.89%
 
2014-2015
 
$

 
$
251

 
 
Principal Amount Outstanding
 
 
 

 
251

 
 
Amounts Due Within One Year
 
 
 

 
(251
)
 
 
Total Securitization Debt of Transition Funding
 
 
 

 

 
 
Transition Funding II (PSE&G)
 
 
 
 
 
 
 
 
Securitization Bonds:
 
 
 
 
 
 
 
 
4.57%
 
2014-2015
 

 
8

 
 
Principal Amount Outstanding
 
 
 

 
8

 
 
Amounts Due Within One Year
 
 
 

 
(8
)
 
 
Total Securitization Debt of Transition Funding II
 
 
 

 

 
 
Total Long-Term Debt of PSE&G
 
 
 
$
6,650

 
$
5,975

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31,
 
 
 
 
Maturity
 
2015
 
2014
 
 
 
 
 
 
Millions
 
 
Power
 
 
 
 
 
 
 
 
Senior Notes:
 
 
 
 
 
 
 
 
5.50%
 
2015
 
$

 
$
300

 
 
5.32%
 
2016
 
303

 
303

 
 
2.75%
 
2016
 
250

 
250

 
 
2.45%
 
2018
 
250

 
250

 
 
5.13%
 
2020
 
406

 
406

 
 
4.15%
 
2021
 
250

 
250

 
 
4.30%
 
2023
 
250

 
250

 
 
8.63%
 
2031
 
500

 
500

 
 
Total Senior Notes
 
 
 
2,209

 
2,509

 
 
Pollution Control Notes:
 
 
 
 
 
 
 
 
Floating Rate (D)
 
2019
 
44

 
44

 
 
Total Pollution Control Notes
 
 
 
44

 
44

 
 
Principal Amount Outstanding
 
 
 
2,253

 
2,553

 
 
Amounts Due Within One Year
 
 
 
(553
)
 
(300
)
 
 
Net Unamortized Discount and Debt Issuance Costs
 
 
 
(16
)
 
(19
)
 
 
Total Long-Term Debt of Power
 
 
 
$
1,684

 
$
2,234

 
 
 
 
 
 
 
 
 
 

(A)
PSEG entered into various interest rate swaps to hedge the fair value of certain debt at Power. The fair value adjustments from these hedges are reflected as offsets to long-term debt on the Consolidated Balance Sheets. For additional information, see Note 15. Financial Risk Management Activities.
(B)
In September 2009, Power completed an exchange offer with eligible holders of Energy Holdings’ 8.50% Senior Notes due 2011 in order to manage long-term debt maturities. Since the debt exchange was between two subsidiaries of the same parent company, PSEG, and treated as a debt modification for accounting purposes, the resulting premium was deferred and is being amortized over the term of the newly issued debt. The remaining deferred amount of $3 million as of December 31, 2015 is reflected as an offset to Long-Term Debt due within one year on PSEG’s Consolidated Balance Sheets.
(C)
Secured by essentially all property of PSE&G pursuant to its First and Refunding Mortgage.
(D)
The Pollution Control Financing Authority of Salem County bonds and the Pennsylvania Economic Development Authority (PEDFA) bond that are serviced and secured by PSE&G Pollution Control Bonds and Power Pollution Control Notes, respectively, are variable rate bonds that are in weekly reset mode. In October 2014, Power executed an extension of the letter of credit backing the PEDFA bond which expires on November 30, 2019.
Aggregate Principal Amounts Of Maturities
The aggregate principal amounts of maturities for each of the five years following December 31, 2015 are as follows:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Energy Holdings
 
 
 
 
Year
 
PSEG (Parent)
 
PSE&G
 
Power
 
Non-Recourse
Debt
 
Total
 
 
 
 
Millions
 
 
2016
 
$

 
$
171

 
$
553

 
$
7

 
$
731

 
 
2017
 
500

 

 

 

 
500

 
 
2018
 

 
750

 
250

 

 
1,000

 
 
2019
 

 
500

 
44

 

 
544

 
 
2020
 

 
259

 
406

 

 
665

 
 
Thereafter
 

 
5,199

 
1,000

 

 
6,199

 
 
Total
 
$
500

 
$
6,879

 
$
2,253

 
$
7

 
$
9,639

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Short-Term Liquidity
Our total credit facilities and available liquidity as of December 31, 2015 were as follows:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2015
 
 
 
 
Company/Facility
 
Total
Facility
 
Usage (D)
 
Available
Liquidity
 
Expiration
Date
 
Primary Purpose
 
 
 
 
Millions
 
 
 
 
 
 
PSEG
 
 
 
 
 
 
 
 
 
 
 
 
5-year Credit Facility
 
$
500

 
$
10

 
$
490

 
Apr 2019
 
Commercial Paper (CP) Support/Funding/Letters of Credit
 
 
5-year Credit Facility (A)
 
500

 
211

 
289

 
Apr 2020
 
CP Support/Funding/Letters of Credit
 
 
Total PSEG
 
$
1,000

 
$
221

 
$
779

 
 
 
 
 
 
PSE&G
 
 
 
 
 
 
 
 
 
 
 
 
5-year Credit Facility (B)
 
$
600

 
$
167

 
$
433

 
Apr 2020
 
CP Support/Funding/Letters of Credit
 
 
Total PSE&G
 
$
600

 
$
167

 
$
433

 
 
 
 
 
 
Power
 
 
 
 
 
 
 
 
 
 
 
 
5-year Credit Facility
 
$
1,600

 
$
161

 
$
1,439

 
Apr 2019
 
Funding/Letters of Credit
 
 
5-year Credit Facility (C)
 
1,000

 
3

 
997

 
Apr 2020
 
Funding/Letters of Credit
 
 
Total Power
 
$
2,600

 
$
164

 
$
2,436

 
 
 
 
 
 
Total
 
$
4,200

 
$
552

 
$
3,648

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(A)
PSEG facility will be reduced by $23 million in April 2016 and $12 million in March 2018.
(B)
PSE&G facility will be reduced by $29 million in April 2016 and $14 million in March 2018.
(C)
Power facility will be reduced by $48 million in April 2016 and $24 million in March 2018.
(D)
The primary use of PSEG's and PSE&G's credit facilities is to support their respective Commercial Paper Programs under which as of December 31, 2015, $211 million and $153 million, respectively, were outstanding. The weighted average interest rates on PSEG's and PSE&G's Commercial Paper Programs were 0.96% and 0.91%, respectively, at December 31, 2015.
Estimated Fair Values
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2015
 
December 31, 2014
 
 
 
 
Carrying
Amount
 
Fair
Value 
 
Carrying
Amount
 
Fair
Value 
 
 
 
 
Millions
 
 
Long-Term Debt:
 
 
 
 
 
 
 
 
 
 
PSEG (Parent) (A)
 
$
503

 
$
506

 
$
14

 
$
22

 
 
PSE&G (B)
 
6,821

 
7,235

 
6,275

 
6,912

 
 
Transition Funding (PSE&G) (B)
 

 

 
251

 
261

 
 
Transition Funding II (PSE&G) (B)
 

 

 
8

 
8

 
 
Power - Recourse Debt (B)
 
2,237

 
2,508

 
2,534

 
2,930

 
 
Energy Holdings:
 
 
 
 
 
 
 
 
 
 
Project Level, Non-Recourse Debt (C)
 
7

 
7

 
16

 
16

 
 
 
 
$
9,568

 
$
10,256

 
$
9,098

 
$
10,149

 
 
 
 
 
 
 
 
 
 
 
 
(A)
Fair value includes a $500 million floating rate term loan in 2015 and net offsets in 2015 and 2014 to debt resulting from adjustments from interest rate swaps entered into to hedge certain debt at Power. The fair value of the term loan debt (Level 2 measurement) was considered to be equal to the carrying value because the interest payments are based on LIBOR rates that are reset monthly. Carrying amount includes such fair value reduced by the unamortized premium resulting from a debt exchange entered into between Power and Energy Holdings.
(B)
Given that most bonds do not trade, the fair value amounts of taxable debt securities (primarily Level 2 measurements) are generally determined by a valuation model that is based on a conventional discounted cash flow methodology and utilizes assumptions of current market pricing curves. In order to incorporate the credit risk into the discount rates, pricing is obtained (i.e. U.S. Treasury rate plus credit spread) based on expected new issue pricing across each of the companies’ respective debt maturity spectrum. The credit spreads of various tenors obtained from this information are added to the appropriate benchmark U.S. Treasury rates in order to determine the current market yields for the various tenors. The yields are then converted into discount rates of various tenors that are used for discounting the respective cash flows of the same tenor for each bond or note.
(C)
Non-recourse project debt is valued as equivalent to the amortized cost and is classified as a Level 3 measurement.