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) October 30, 2013
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 2.02. Results of Operations and Financial Condition in this Form 8-K is furnished solely for Public Service Enterprise Group Incorporated (PSEG). The information contained in Item 7.01 Regulation FD Disclosure in this combined Form 8-K is separately furnished, as noted, by 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 2.02 Results of Operations and Financial Condition
PSEG
On October 30, 2013, PSEG announced unaudited financial results for the three months and nine months ended September 30, 2013. A copy of the earnings release dated October 30, 2013 is furnished as Exhibit 99 to this Form 8-K.
Item 7.01 Regulation FD Disclosure
PSEG, Power and PSE&G
On October 30, 2013, PSEG conducted an earnings call regarding its 2013 third quarter results. A copy of the slideshow presentation used during the earnings call is furnished as Exhibit 99.1 to this Form 8-K.
Item 9.01 Financial Statements and Exhibits
Exhibit 99 | Press Release dated October 30, 2013 | |
Exhibit 99.1 | Slideshow Presentation |
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: October 30, 2013
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: October 30, 2013
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: October 30, 2013
5
EXHIBIT 99
![]() |
Investor News | NYSE: PEG |
For further information, contact:
Kathleen A. Lally, Vice President Investor Relations |
Phone: 973-430-6565 | |||
Carlotta Chan Lane, Manager Investor Relations |
Phone: 973-430-6596 |
PSEG ANNOUNCES 2013 THIRD QUARTER RESULTS
$0.77 PER SHARE FROM CONTINUING OPERATIONS
Operating Earnings of $0.76 Per Share
Operating Earnings Guidance Increased to $2.40 - $2.55 Per Share
October 30, 2013 (Newark, NJ) (NYSE PEG) Public Service Enterprise Group (PSEG) today reported third quarter 2013 Income from Continuing Operations and Net Income of $390 million or $0.77 per share as compared to Net Income and Income from Continuing Operations of $347 million or $0.68 per share for the third quarter of 2012. Operating earnings for the third quarter of 2013 were $385 million or $0.76 per share compared to the third quarter of 2012 operating earnings of $382 million or $0.75 per share.
Our company delivered solid results in the third quarter consistent with our objectives, said Ralph Izzo, chairman, president and chief executive officer of PSEG. PSE&G is on track to provide double-digit growth in earnings driven by increased investment in transmission, and PSEG Powers results benefit from its strong locational advantages. Based on our performance through the third quarter, we are raising our full year operating earnings guidance to $2.40 - $2.55 per share from $2.25 - $2.50 per share.
PSEG believes that the non-GAAP financial measure of Operating Earnings provides a consistent and comparable measure of performance of its businesses to help shareholders understand performance trends. Operating Earnings exclude the impact of returns/(losses) associated with Nuclear Decommissioning Trust (NDT), certain Mark-to-Market (MTM) accounting and other material one-time items. The table below provides a reconciliation of PSEGs Net Income to Operating Earnings (a non-GAAP measure) for the third quarter. See Attachment 12 for a complete list of items excluded from Income from Continuing Operations in the determination of Operating Earnings.
PSEG CONSOLIDATED EARNINGS (unaudited)
Third Quarter Comparative Results
2013 and 2012
Income | Diluted Earnings | |||||||||||||||
($ millions) | Per Share | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Operating Earnings |
$ | 385 | $ | 382 | $ | 0.76 | $ | 0.75 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Reconciling Items |
5 | (35 | ) | 0.01 | (0.07 | ) | ||||||||||
Income from Continuing Operations* |
$ | 390 | $ | 347 | $ | 0.77 | $ | 0.68 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Average Shares |
508M | 507M |
* | Income from Continuing Operations is equal to Net Income in both years. |
Mr. Izzo went on to say, A year ago, we were responding to the devastation to our system caused by Superstorm Sandy. Its only due to the tireless efforts of a dedicated work-force that we are on track to meet our near and long-term targets for capital investment and can raise our full year guidance for operating earnings. The ability of our workforce to meet customer needs has been recognized with an enhancement to our original contract to operate the Long Island Power Authoritys transmission and distribution system. We remain focused on securing approval for PSE&Gs Energy Strong proposal, and are well positioned to meet the needs of our customers and perform for our shareholders.
Our revised Operating Earnings guidance by company for the full year is as follows:
Operating Earnings
($ millions, except EPS)
2013E | 2012A | |||||||
PSEG Power |
$ | 630 - $ 685 | $ | 644 | ||||
PSE&G |
$ | 585 - $ 600 | $ | 528 | ||||
PSEG Energy Holdings/ |
||||||||
Parent |
$ | 0 - $ 10 | $ | 64 | ||||
|
|
|
|
|||||
Total |
$ | 1,215 - $ 1,295 | $ | 1,236 | ||||
|
|
|
|
|||||
Earnings Per Share |
$ | 2.40 - $ 2.55 | $ | 2.44 | ||||
|
|
|
|
Operating Earnings Review and Outlook by Operating Subsidiary
See Attachment 6 for detail regarding the quarter-over-quarter reconciliations for each of PSEGs businesses.
PSEG Power
PSEG Power reported operating earnings of $216 million ($0.43 per share) for the third quarter of 2013 compared with operating earnings of $217 million ($0.43 per share) for the third quarter of 2012.
Powers third quarter earnings benefited from higher PJM capacity prices, an improvement in the market price of energy and a decline in the supply cost of gas.
An increase in capacity prices improved Powers quarter-over-quarter earnings by $0.11 per share. Higher overall market prices for natural gas and an improvement in basis in the PS-zone had a favorable influence on spot market prices for energy. In addition, Powers results benefited from its firm gas transportation contracts which provide it with access to low-cost gas from the Marcellus Basin. The improvement in the wholesale price of energy and decline in fuel cost combined to add $0.04 per share to earnings quarter-over-quarter. The improvement in capacity revenue and wholesale energy margins more than offset the impact on earnings from a reduction in the average price on hedged volumes. The decline in the average price of energy hedges reduced quarter-over-quarter earnings by $0.10 per share. A reduction in generation volumes, as a result of more normal weather and a maintenance related outage, reduced Powers quarter-over-quarter earnings comparisons by $0.02 per share.
PSEG Power initiated a planned major maintenance program at the Bethlehem Energy Center in the third quarter. The maintenance work, which concluded in October, resulted in an increase in Powers operating and maintenance (O&M) expense (exclusive of storm-related restoration activity) and reduced quarter-over-quarter earnings comparisons by $0.04 per share.
Powers output declined by 5.4% in the quarter from year-ago levels. More normal weather conditions and the maintenance outage at Bethlehem combined to reduce output from the fossil fleet by 10% in the quarter. The nuclear fleet operated at an average capacity factor of 91% in the quarter versus 92% in the year-ago quarter resulting in a capacity factor of 93.2% for the nine months ended September 30, 2013.
Power continues to forecast output for 2013 of 53 55 TWh. Output for the fourth quarter of approximately 13 14 TWh is 70% - 75% hedged at an average price of $50 per MWh. For 2014, forecast output of 53 55 TWh is approximately 65% - 70% hedged at an average price of $48 per MWh. Power has hedged approximately 35% - 40% of its forecast generation in 2015 of 52 54 TWh at an average price of $48 per MWh. Powers forecast of total output in each of the next two years remains unchanged from prior guidance. The increase in the percentage of Powers generation hedged for 2014 2015 reflects an upward adjustment to the forecast of BGS related hedges as well as an increase in the percentage of energy hedged through other PJM-West hedges. The hedge data for 2014 now assumes BGS volumes of 11 TWh versus the prior guidance of 10 TWh. Power continues to assume BGS related load and hedges in 2013 will represent approximately 12 TWh of generation for the year.
The forecast range of Powers operating earnings for 2013 has been increased to $630 - $685 million from $535 - $600 million.
PSE&G
PSE&G reported operating earnings of $168 million ($0.33 per share) for the third quarter of 2013 compared with operating earnings of $155 million ($0.30 per share) for the third quarter of 2012.
PSE&Gs third quarter earnings reflect increased revenue associated with a greater level of investment.
An increase in PSE&Gs transmission revenue, effective on January 1, 2013, increased quarter-over-quarter earnings by $0.04 per share. Revenue from investments made under PSE&Gs distribution capital infrastructure investment program contributed $0.01 per share to earnings in the third quarter.
Electric demand in the third quarter was influenced by weather which was hotter than normal, but cooler than the weather conditions experienced in the year-ago period. Also, demand for electricity continues to be impacted by customer conservation in a slowly improving economic environment. Weather normalized sales led by a decline in the residential sector are estimated to have declined by 2.3% in the third quarter. Sales of gas, although not as important in the third quarter as demand for electricity, increased 10.4% from year-ago levels reflective of customer adjustment of use to a lower cost of gas.
The net impact on earnings from weather and the change in sales was a reduction in quarter-over-quarter earnings of $0.02 per share. A slight increase in distribution related O&M and depreciation expense was offset by a decline in interest expense and other items.
PSE&G announced on October 23 that it would be providing a two-month bill credit for its residential gas customers that will reduce the typical monthly bill by approximately 33% in both November and December. The credit is driven by our access to low-cost shale gas supply.
PSE&G is investing $3.4 billion in transmission related programs over the period 2013 2015. This program, which includes five major transmission lines, remains on time and on budget. All five transmission projects are expected to be operational during 2014 2015. PSE&G filed its annual update of revenue requirements associated with its transmission investment program with the Federal Energy Regulatory Commission (FERC) in mid-October. If accepted, transmission revenue in 2014 would increase by $176 million at the start of the New Year.
The forecast of PSE&Gs operating earnings for 2013 has been adjusted to $585 million - $600 million from $580 - $635 million.
PSEG Energy Holdings/Enterprise
PSEG Energy Holdings/Enterprise reported operating earnings of $1 million for the third quarter of 2013 versus operating earnings of $10 million ($0.02 per share) during the third quarter of 2012. Results for the quarter reflect the continued monetization of assets within Holdings portfolio and the absence of gains on an asset sale in the year-ago quarter.
NRG Energy recently announced that it has entered into an agreement to acquire Edison Mission Energy (EME) as part of an EME Chapter 11 plan of re-organization sponsored by NRG. In connection with the transaction, NRG has agreed to certain financial conditions with the lessors of the Powerton and Joliet facilities (including PSEG Energy Holdings) which would cure all monetary defaults at closing and protect the lessors equity value in the leveraged leases.
The forecast of PSEG Energy Holdings/Enterprise full year operating earnings for 2013 has been adjusted to $0 - $10 million from $25 - $35 million. The updated guidance reflects the impact of revised estimates for the legacy Holdings portfolio and related taxes (separate from the merchant energy leases) which are expected to more than offset the impact on operating earnings from the commercial operation of Holdings sixth solar facility, a 19MW solar facility ($50 million investment) located in Arizona.
PSEG Long Island
The Board of Directors for the Long Island Power Authority (LIPA) has approved amendments to PSEG Long Islands original operating services agreement for LIPAs transmission and distribution system. The amendments recognize an increase in PSEG Long Island management responsibility to operate and maintain LIPAs system, expand the length of the contract by 2 years to 12 years effective January 1, 2014, increase PSEG Long Islands compensation effective in 2016 and, in 2015, provide PSEG Powers Energy Resources and Trade group with the contract to procure LIPAs fuel requirements. The agreements effectiveness is contingent upon LIPAs receipt of a Private Letter Ruling from the IRS on the continued tax-exempt status of certain LIPA debt securities and LIPAs approval of the proposed 2014 and 2015 operating and capital pass-through budgets.
FORWARD-LOOKING STATEMENTS
Certain of the matters discussed in this communication about us and our subsidiaries future performance, including, without limitation, future revenues, earnings, strategies, prospects, consequences and all other statements that are not purely historical constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to risks and uncertainties, which could cause actual results to differ materially from those anticipated. Such statements are based on managements beliefs as well as assumptions made by and information currently available to management. When used herein, the words 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. Factors that may cause actual results to differ are often presented with the forward-looking statements themselves. Other factors that could cause actual results to differ materially from those contemplated in any forward- looking statements made by us herein are discussed in filings we make with the United States Securities and Exchange Commission (SEC), including our Annual Report on Form 10-K and subsequent reports on Form 10-Q and Form 8-K and available on our website: http://www.pseg.com. These factors include, but are not limited to:
| adverse changes in the demand for or the price of the capacity and energy that we sell into wholesale electricity markets, |
| 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 our operations, |
| 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 risks, |
| any deterioration in our credit quality or the credit quality of our counterparties, including in our leveraged leases, |
| availability of capital and credit at commercially reasonable terms and conditions and our ability to meet cash needs, |
| 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, |
| any inability to achieve, or continue to sustain, our expected levels of operating performance, |
| any equipment failures, accidents, severe weather events or other incidents that impact our ability to provide safe and reliable service to our customers, and any inability to obtain sufficient coverage or recover proceeds of insurance on such matters, |
| increases in competition in energy supply markets as well as competition from certain rate-based transmission projects, |
| any inability to realize anticipated tax benefits or retain tax credits, |
| 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 funding requirements, and |
| changes in technology, such as distributed generation and microgrids, and resultant changes in customer usage patterns, including energy efficiency and demand response. |
All of the forward-looking statements made in this report are qualified by these cautionary statements and we cannot assure you that the results or developments anticipated by management will be realized or even if realized, will have the expected consequences to, or effects on, us or our business prospects, financial condition or results of operations. Readers are cautioned not to place undue reliance on these forward-looking statements in making any investment decision. Forward-looking statements made in this report apply only as of the date of this report. While we may elect to update forward-looking statements from time to time, we specifically disclaim any obligation to do so, even if internal estimates change, unless otherwise required by applicable securities laws.
The forward-looking statements contained in this report are intended to qualify for the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.
Attachment 1
PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
Operating Earnings and Per Share Results by Subsidiary
(Unaudited)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Earnings Results ($ Millions) | ||||||||||||||||
PSEG Power |
$ | 216 | $ | 217 | $ | 580 | $ | 523 | ||||||||
PSE&G |
168 | 155 | 468 | 453 | ||||||||||||
PSEG Energy Holdings/Enterprise |
1 | 10 | 13 | 53 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating Earnings |
$ | 385 | $ | 382 | $ | 1,061 | $ | 1,029 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Reconciling Items(a) |
5 | (35 | ) | (18 | ) | 22 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from Continuing Operations/Net Income |
$ | 390 | $ | 347 | $ | 1,043 | $ | 1,051 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Fully Diluted Average Shares Outstanding (in Millions) |
508 | 507 | 507 | 507 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Per Share Results (Diluted) | ||||||||||||||||
PSEG Power |
$ | 0.43 | $ | 0.43 | $ | 1.14 | $ | 1.03 | ||||||||
PSE&G |
0.33 | 0.30 | 0.92 | 0.89 | ||||||||||||
PSEG Energy Holdings/Enterprise |
| 0.02 | 0.03 | 0.11 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating Earnings |
$ | 0.76 | $ | 0.75 | $ | 2.09 | $ | 2.03 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Reconciling Items(a) |
0.01 | (0.07 | ) | (0.03 | ) | 0.04 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from Continuing Operations/Net Income |
$ | 0.77 | $ | 0.68 | $ | 2.06 | $ | 2.07 | ||||||||
|
|
|
|
|
|
|
|
(a) | See attachment 12 for details of items excluded from Income from Continuing Operations/Net Income to compute Operating Earnings. |
Attachment 2
PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
Consolidating Statements of Operations
(Unaudited, $ Millions)
Three Months Ended September 30, 2013 | ||||||||||||||||
PSEG | ||||||||||||||||
Energy Holdings/ | PSEG | |||||||||||||||
PSEG | Enterprise (a) | POWER | PSE&G | |||||||||||||
OPERATING REVENUES |
$ | 2,554 | $ | (281 | ) | $ | 1,169 | $ | 1,666 | |||||||
OPERATING EXPENSES |
||||||||||||||||
Energy Costs |
801 | (290 | ) | 430 | 661 | |||||||||||
Operation and Maintenance |
713 | 1 | 304 | 408 | ||||||||||||
Depreciation and Amortization |
313 | 11 | 66 | 236 | ||||||||||||
Taxes Other Than Income Taxes |
15 | | | 15 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Operating Expenses |
1,842 | (278 | ) | 800 | 1,320 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
OPERATING INCOME |
712 | (3 | ) | 369 | 346 | |||||||||||
Income from Equity Method Investments |
4 | 4 | | | ||||||||||||
Other Income and (Deductions) |
47 | 1 | 34 | 12 | ||||||||||||
Other-Than-Temporary Impairments |
(3 | ) | | (3 | ) | | ||||||||||
Interest Expense |
(100 | ) | 1 | (26 | ) | (75 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES |
660 | 3 | 374 | 283 | ||||||||||||
Income Tax Benefit (Expense) |
(270 | ) | (2 | ) | (153 | ) | (115 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM CONTINUING OPERATIONS/NET INCOME |
$ | 390 | $ | 1 | $ | 221 | $ | 168 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
OPERATING EARNINGS |
$ | 385 | $ | 1 | $ | 216 | $ | 168 | ||||||||
Reconciling Items Excluded from Continuing Operations/Net Income (b) |
5 | | 5 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM CONTINUING OPERATIONS/NET INCOME |
$ | 390 | $ | 1 | $ | 221 | $ | 168 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Three Months Ended September 30, 2012 | ||||||||||||||||
PSEG | ||||||||||||||||
Energy Holdings/ | PSEG | |||||||||||||||
PSEG | Enterprise (a) | POWER | PSE&G | |||||||||||||
OPERATING REVENUES |
$ | 2,402 | $ | (319 | ) | $ | 1,038 | $ | 1,683 | |||||||
OPERATING EXPENSES |
||||||||||||||||
Energy Costs |
879 | (333 | ) | 456 | 756 | |||||||||||
Operation and Maintenance |
619 | (2 | ) | 255 | 366 | |||||||||||
Depreciation and Amortization |
286 | 10 | 60 | 216 | ||||||||||||
Taxes Other Than Income Taxes |
24 | | | 24 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Operating Expenses |
1,808 | (325 | ) | 771 | 1,362 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
OPERATING INCOME |
594 | 6 | 267 | 321 | ||||||||||||
Income from Equity Method Investments |
7 | 7 | | | ||||||||||||
Other Income and (Deductions) |
95 | 1 | 84 | 10 | ||||||||||||
Other-Than-Temporary Impairments |
(2 | ) | | (2 | ) | | ||||||||||
Interest Expense |
(106 | ) | 2 | (35 | ) | (73 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES |
588 | 16 | 314 | 258 | ||||||||||||
Income Tax Benefit (Expense) |
(241 | ) | (5 | ) | (133 | ) | (103 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM CONTINUING OPERATIONS/NET INCOME |
$ | 347 | $ | 11 | $ | 181 | $ | 155 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
OPERATING EARNINGS |
$ | 382 | $ | 10 | $ | 217 | $ | 155 | ||||||||
Reconciling Items Excluded from Continuing Operations/Net Income (b) |
(35 | ) | 1 | (36 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM CONTINUING OPERATIONS/NET INCOME |
$ | 347 | $ | 11 | $ | 181 | $ | 155 | ||||||||
|
|
|
|
|
|
|
|
(a) | Includes activities at Energy Holdings and the Parent as well as intercompany eliminations. |
(b) | See attachment 12 for details of items excluded from Income from Continuing Operations/Net Income to compute Operating Earnings. |
Attachment 3
PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
Consolidating Statements of Operations
(Unaudited, $ Millions)
Nine Months Ended September 30, 2013 | ||||||||||||||||
PSEG | PSEG Energy Holdings/ Enterprise (a) |
PSEG POWER |
PSE&G | |||||||||||||
OPERATING REVENUES |
$ | 7,650 | $ | (1,240 | ) | $ | 3,806 | $ | 5,084 | |||||||
OPERATING EXPENSES |
||||||||||||||||
Energy Costs |
2,711 | (1,283 | ) | 1,786 | 2,208 | |||||||||||
Operation and Maintenance |
2,069 | (1 | ) | 866 | 1,204 | |||||||||||
Depreciation and Amortization |
886 | 33 | 195 | 658 | ||||||||||||
Taxes Other Than Income Taxes |
50 | | | 50 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Operating Expenses |
5,716 | (1,251 | ) | 2,847 | 4,120 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
OPERATING INCOME |
1,934 | 11 | 959 | 964 | ||||||||||||
Income from Equity Method Investments |
9 | 9 | | | ||||||||||||
Other Income and (Deductions) |
118 | 2 | 78 | 38 | ||||||||||||
Other-Than-Temporary Impairments |
(7 | ) | | (7 | ) | | ||||||||||
Interest Expense |
(303 | ) | 5 | (85 | ) | (223 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES |
1,751 | 27 | 945 | 779 | ||||||||||||
Income Tax Benefit (Expense) |
(708 | ) | (14 | ) | (383 | ) | (311 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM CONTINUING OPERATIONS/NET INCOME |
$ | 1,043 | $ | 13 | $ | 562 | $ | 468 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
OPERATING EARNINGS |
$ | 1,061 | $ | 13 | $ | 580 | $ | 468 | ||||||||
Reconciling Items Excluded from Continuing Operations/Net Income (b) |
(18 | ) | | (18 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM CONTINUING OPERATIONS/NET INCOME |
$ | 1,043 | $ | 13 | $ | 562 | $ | 468 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Nine Months Ended September 30, 2012 | ||||||||||||||||
PSEG | PSEG Energy Holdings/ Enterprise (a) |
PSEG POWER |
PSE&G | |||||||||||||
OPERATING REVENUES |
$ | 7,375 | $ | (1,238 | ) | $ | 3,584 | $ | 5,029 | |||||||
OPERATING EXPENSES |
||||||||||||||||
Energy Costs |
2,819 | (1,286 | ) | 1,725 | 2,380 | |||||||||||
Operation and Maintenance |
1,876 | 4 | 780 | 1,092 | ||||||||||||
Depreciation and Amortization |
797 | 28 | 175 | 594 | ||||||||||||
Taxes Other Than Income Taxes |
73 | | | 73 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Operating Expenses |
5,565 | (1,254 | ) | 2,680 | 4,139 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
OPERATING INCOME |
1,810 | 16 | 904 | 890 | ||||||||||||
Income from Equity Method Investments |
9 | 9 | | | ||||||||||||
Other Income and (Deductions) |
155 | 5 | 119 | 31 | ||||||||||||
Other-Than-Temporary Impairments |
(14 | ) | | (14 | ) | | ||||||||||
Interest Expense |
(310 | ) | 7 | (97 | ) | (220 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES |
1,650 | 37 | 912 | 701 | ||||||||||||
Income Tax Benefit (Expense) |
(599 | ) | 23 | (374 | ) | (248 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM CONTINUING OPERATIONS/NET INCOME |
$ | 1,051 | $ | 60 | $ | 538 | $ | 453 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
OPERATING EARNINGS |
$ | 1,029 | $ | 53 | $ | 523 | $ | 453 | ||||||||
Reconciling Items Excluded from Continuing Operations/Net Income (b) |
22 | 7 | 15 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM CONTINUING OPERATIONS/NET INCOME |
$ | 1,051 | $ | 60 | $ | 538 | $ | 453 | ||||||||
|
|
|
|
|
|
|
|
(a) | Includes activities at Energy Holdings and the Parent as well as intercompany eliminations. |
(b) | See attachment 12 for details of items excluded from Income from Continuing Operations/Net Income to compute Operating Earnings. |
Attachment 4
PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
Capitalization Schedule
(Unaudited, $ Millions)
September 30, | December 31, | |||||||
2013 | 2012 | |||||||
DEBT |
||||||||
Long-Term Debt |
$ | 7,909 | $ | 7,173 | ||||
Securitization Debt |
561 | 722 | ||||||
Project Level, Non-Recourse Debt |
16 | 44 | ||||||
|
|
|
|
|||||
Total Debt |
8,486 | 7,939 | ||||||
STOCKHOLDERS EQUITY |
||||||||
Common Stock |
4,852 | 4,833 | ||||||
Treasury Stock |
(615 | ) | (607 | ) | ||||
Retained Earnings |
7,439 | 6,942 | ||||||
Accumulated Other Comprehensive Loss |
(338 | ) | (388 | ) | ||||
|
|
|
|
|||||
Total Common Stockholders Equity |
11,338 | 10,780 | ||||||
Noncontrolling Interests - Equity Investments |
1 | 1 | ||||||
|
|
|
|
|||||
Total Equity |
11,339 | 10,781 | ||||||
|
|
|
|
|||||
Total Capitalization |
$ | 19,825 | $ | 18,720 | ||||
|
|
|
|
Attachment 5
PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
Condensed Consolidated Statements Of Cash Flows
(Unaudited, $ Millions)
Nine Months Ended September 30, | ||||||||
2013 | 2012 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES |
||||||||
Net Income |
$ | 1,043 | $ | 1,051 | ||||
Adjustments to Reconcile Net Income to Net Cash Flows From Operating Activities |
1,392 | 1,260 | ||||||
|
|
|
|
|||||
NET CASH PROVIDED BY OPERATING ACTIVITIES |
2,435 | 2,311 | ||||||
|
|
|
|
|||||
NET CASH USED IN INVESTING ACTIVITIES |
(2,088 | ) | (2,051 | ) | ||||
|
|
|
|
|||||
NET CASH USED IN FINANCING ACTIVITIES |
(278 | ) | (314 | ) | ||||
|
|
|
|
|||||
Net Change in Cash and Cash Equivalents |
69 | (54 | ) | |||||
Cash and Cash Equivalents at Beginning of Period |
379 | 834 | ||||||
|
|
|
|
|||||
Cash and Cash Equivalents at End of Period |
$ | 448 | $ | 780 | ||||
|
|
|
|
Attachment 6
PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
Quarter-over-Quarter EPS Reconciliation
September 30, 2013 vs. September 30, 2012
(Unaudited)
Attachment 7
PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
Year-over-Year EPS Reconciliation
September 30, 2013 vs. September 30, 2012
(Unaudited)
Attachment 8
PSEG POWER LLC
Generation Measures
(Unaudited)
GWhr Breakdown | GWhr Breakdown | |||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Nuclear - NJ |
5,408 | 5,490 | 15,635 | 15,525 | ||||||||||||
Nuclear - PA |
2,090 | 2,069 | 7,148 | 7,079 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Nuclear |
7,498 | 7,559 | 22,783 | 22,604 | ||||||||||||
Fossil - Coal/Natural Gas - NJ* |
420 | 694 | 1,086 | 1,101 | ||||||||||||
Fossil - Coal - PA |
1,413 | 1,344 | 4,006 | 3,477 | ||||||||||||
Fossil - Coal - CT |
103 | 33 | 434 | 78 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Coal |
1,936 | 2,071 | 5,526 | 4,656 | ||||||||||||
Fossil - Oil & Natural Gas - NJ |
3,691 | 3,874 | 9,579 | 9,711 | ||||||||||||
Fossil - Oil & Natural Gas - NY |
952 | 1,344 | 3,020 | 3,719 | ||||||||||||
Fossil - Oil & Natural Gas - CT |
34 | 71 | 78 | 79 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Oil & Natural Gas |
4,677 | 5,289 | 12,677 | 13,509 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
14,111 | 14,919 | 40,986 | 40,769 | |||||||||||||
% Generation by Fuel Type | % Generation by Fuel Type | |||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Nuclear - NJ |
38 | % | 37 | % | 38 | % | 38 | % | ||||||||
Nuclear - PA |
15 | % | 14 | % | 17 | % | 17 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Nuclear |
53 | % | 51 | % | 55 | % | 55 | % | ||||||||
Fossil - Coal/Natural Gas - NJ* |
3 | % | 5 | % | 3 | % | 3 | % | ||||||||
Fossil - Coal - PA |
10 | % | 9 | % | 10 | % | 9 | % | ||||||||
Fossil - Coal - CT |
1 | % | 0 | % | 1 | % | 0 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Coal |
14 | % | 14 | % | 14 | % | 12 | % | ||||||||
Fossil - Oil & Natural Gas - NJ |
26 | % | 26 | % | 24 | % | 24 | % | ||||||||
Fossil - Oil & Natural Gas - NY |
7 | % | 9 | % | 7 | % | 9 | % | ||||||||
Fossil - Oil & Natural Gas - CT |
0 | % | 0 | % | 0 | % | 0 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Oil & Natural Gas |
33 | % | 35 | % | 31 | % | 33 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
100 | % | 100 | % | 100 | % | 100 | % |
* | Includes Pumped Storage. Pumped Storage accounted for <1% of total generation for the three and nine months ended September 30, 2013 and 2012. Generation includes natural gas fuel switching intervals. |
Attachment 9
PUBLIC SERVICE ELECTRIC & GAS COMPANY
Retail Sales and Revenues
(Unaudited)
September 30, 2013
Electric Sales and Revenues
Three Months | Change vs. | Nine Months | Change vs. | |||||||||||||
Ended | 2012 | Ended | 2012 | |||||||||||||
Sales (millions kwh) |
||||||||||||||||
Residential |
4,320 | -6.9 | % | 10,527 | -1.4 | % | ||||||||||
Commercial & Industrial |
7,604 | -2.9 | % | 20,880 | -2.6 | % | ||||||||||
Street Lighting |
73 | 7.0 | % | 232 | 9.0 | % | ||||||||||
Interdepartmental |
3 | -2.2 | % | 7 | -1.6 | % | ||||||||||
|
|
|
|
|||||||||||||
Total |
12,000 | -4.4 | % | 31,646 | -2.2 | % | ||||||||||
|
|
|
|
|||||||||||||
Revenue ($ millions) |
||||||||||||||||
Residential |
$ | 677 | -4.5 | % | $ | 1,627 | -3.2 | % | ||||||||
Commercial & Industrial |
649 | 0.6 | % | 1,595 | -4.2 | % | ||||||||||
Street Lighting |
17 | -2.8 | % | 51 | -6.4 | % | ||||||||||
Other Operating Revenues* |
109 | 9.0 | % | 321 | 17.0 | % | ||||||||||
|
|
|
|
|||||||||||||
Total |
$ | 1,452 | -1.3 | % | $ | 3,594 | -2.2 | % | ||||||||
|
|
|
|
|||||||||||||
Three Months | Change vs. | Nine Months | Change vs. | |||||||||||||
Ended | 2012 | Ended | 2012 | |||||||||||||
Weather Data |
||||||||||||||||
THI Hours - Actual |
12,355 | -8.0 | % | 17,011 | -4.1 | % | ||||||||||
THI Hours - Normal |
11,508 | 15,472 |
* | Primarily sales of Non-Utility Generator energy to PJM and Transmission-related revenues. |
Attachment 10
PUBLIC SERVICE ELECTRIC & GAS COMPANY
Retail Sales and Revenues
(Unaudited)
September 30, 2013
Gas Sold and Transported
Three Months | Change vs. | Nine Months | Change vs. | |||||||||||||
Ended | 2012 | Ended | 2012 | |||||||||||||
Sales (millions therms) |
||||||||||||||||
Firm Sales |
||||||||||||||||
Residential Sales |
99 | 10.8 | % | 984 | 21.5 | % | ||||||||||
Commercial & Industrial |
97 | 10.0 | % | 685 | 17.4 | % | ||||||||||
|
|
|
|
|||||||||||||
Total Firm Sales |
196 | 10.4 | % | 1,669 | 19.8 | % | ||||||||||
Non-Firm Sales |
||||||||||||||||
Commercial & Industrial |
338 | -27.6 | % | 870 | -17.4 | % | ||||||||||
|
|
|
|
|||||||||||||
Total Non-Firm Sales |
338 | 870 | ||||||||||||||
|
|
|
|
|||||||||||||
Total Sales |
534 | -17.1 | % | 2,539 | 3.8 | % | ||||||||||
|
|
|
|
|||||||||||||
Revenue ($ millions) |
||||||||||||||||
Residential Sales - Firm |
$ | 45 | -2.1 | % | $ | 440 | 9.8 | % | ||||||||
Commercial & Industrial - Firm Sales |
18 | 9.8 | % | 173 | 27.9 | % | ||||||||||
Non-Firm Sales |
9 | -8.0 | % | 31 | 14.2 | % | ||||||||||
Other Operating Revenues* |
41 | 3.9 | % | 124 | 5.8 | % | ||||||||||
|
|
|
|
|||||||||||||
Total |
$ | 113 | 1.3 | % | $ | 768 | 12.9 | % | ||||||||
|
|
|
|
|||||||||||||
Gas Transported |
$ | 101 | 2.1 | % | $ | 722 | 7.4 | % | ||||||||
Three Months | Change vs. | Nine Months | Change vs. | |||||||||||||
Ended | 2012 | Ended | 2012 | |||||||||||||
Weather Data |
||||||||||||||||
Degree Days - Actual |
49 | 168.0 | % | 3,118 | 28.5 | % | ||||||||||
Degree Days - Normal |
30 | 3,078 |
* | Primarily Appliance Service. |
Attachment 11
PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
Statistical Measures
(Unaudited)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Weighted Average Common Shares Outstanding (000s) |
||||||||||||||||
Basic |
505,858 | 505,914 | 505,900 | 505,942 | ||||||||||||
Diluted |
507,694 | 507,111 | 507,433 | 507,037 | ||||||||||||
Stock Price at End of Period |
$ | 32.93 | $ | 32.18 | ||||||||||||
Dividends Paid per Share of Common Stock |
$ | 0.3600 | $ | 0.3550 | $ | 1.0800 | $ | 1.0650 | ||||||||
Dividend Payout Ratio* |
57.6 | % | 56.8 | % | ||||||||||||
Dividend Yield |
4.4 | % | 4.4 | % | ||||||||||||
Price/Earnings Ratio* |
13.2 | 12.9 | ||||||||||||||
Rate of Return on Average Common Equity* |
11.6 | % | 12.1 | % | ||||||||||||
Book Value per Common Share |
$ | 22.41 | $ | 21.36 | ||||||||||||
Market Price as a Percent of Book Value |
147 | % | 151 | % | ||||||||||||
Total Shareholder Return |
2.0 | % | 0.1 | % | 11.2 | % | 0.9 | % |
* | Calculation based on Operating Earnings for the 12 month period ended. |
Attachment 12
PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
Reconciling Items Excluded from Income from Continuing Operations/Net Income to Compute Operating Earnings
(Unaudited)
Three Months Ended | Nine Months Ended | Year Ended | ||||||||||||||||||||||
September 30, | September 30, | December 31, | ||||||||||||||||||||||
Pro-forma Adjustments, net of tax |
2013 | 2012 | 2013 | 2012 | 2012 | 2011 | ||||||||||||||||||
Earnings Impact ($ Millions) | ||||||||||||||||||||||||
Operating Earnings |
$ | 385 | $ | 382 | $ | 1,061 | $ | 1,029 | $ | 1,236 | $ | 1,389 | ||||||||||||
Gain (Loss) on Nuclear Decommissioning Trust (NDT) |
||||||||||||||||||||||||
Fund Related Activity (PSEG Power) |
12 | 40 | 29 | 49 | 52 | 50 | ||||||||||||||||||
Gain (Loss) on Mark-to-Market (MTM)(a) (PSEG Power) |
3 | (76 | ) | (22 | ) | (34 | ) | (10 | ) | 107 | ||||||||||||||
Lease Related Activity (PSEG Energy Holdings) |
| 1 | | 7 | 36 | (173 | ) | |||||||||||||||||
Storm O&M, net of insurance recoveries (PSEG Power) |
(10 | ) | | (25 | ) | | (39 | ) | | |||||||||||||||
Gain on Sale of Asset (PSEG Energy Holdings) |
| | | | | 34 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income from Continuing Operations |
$ | 390 | $ | 347 | $ | 1,043 | $ | 1,051 | $ | 1,275 | $ | 1,407 | ||||||||||||
Discontinued Operations |
| | | | | 96 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net Income |
$ | 390 | $ | 347 | $ | 1,043 | $ | 1,051 | $ | 1,275 | $ | 1,503 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Fully Diluted Average Shares Outstanding (in Millions) |
508 | 507 | 507 | 507 | 507 | 507 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Per Share Impact (Diluted) | ||||||||||||||||||||||||
Operating Earnings |
$ | 0.76 | $ | 0.75 | $ | 2.09 | $ | 2.03 | $ | 2.44 | $ | 2.74 | ||||||||||||
Gain (Loss) on NDT Fund Related Activity (PSEG Power) |
0.02 | 0.08 | 0.06 | 0.10 | 0.10 | 0.10 | ||||||||||||||||||
Gain (Loss) on MTM(a) (PSEG Power) |
0.01 | (0.15 | ) | (0.04 | ) | (0.07 | ) | (0.02 | ) | 0.21 | ||||||||||||||
Lease Related Activity (PSEG Energy Holdings) |
| | | 0.01 | 0.07 | (0.34 | ) | |||||||||||||||||
Storm O&M, net of insurance recoveries (PSEG Power) |
(0.02 | ) | | (0.05 | ) | | (0.08 | ) | | |||||||||||||||
Gain on Sale of Asset (PSEG Energy Holdings) |
| | | | | 0.06 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income from Continuing Operations |
$ | 0.77 | $ | 0.68 | $ | 2.06 | $ | 2.07 | $ | 2.51 | $ | 2.77 | ||||||||||||
Discontinued Operations |
| | | | | 0.19 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net Income |
$ | 0.77 | $ | 0.68 | $ | 2.06 | $ | 2.07 | $ | 2.51 | $ | 2.96 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(a) | Includes the financial impact from positions with forward delivery months. |
![]() Public Service Enterprise Group
PSEG Earnings Conference Call
3rd Quarter 2013
October 30, 2013
EXHIBIT 99.1 |
![]() 1
Forward-Looking Statement
Certain of the matters discussed in this communication about us and our
subsidiaries future performance, including, without
limitation, future revenues, earnings, strategies, prospects,
consequences and all other statements that are not purely historical
constitute forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995. Such forward-looking statements
are subject to risks and uncertainties, which could cause actual results
to differ materially from those anticipated. Such statements are based
on management's beliefs as well as assumptions made by and information
currently available to management. When used herein, the words
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. Factors
that may cause actual results to differ are often presented with the
forward-looking statements themselves. Other factors that could
cause actual results to differ materially from those contemplated in any
forward looking statements made by us herein are discussed in filings we
make with the United States Securities and Exchange Commission (SEC),
including our Annual Report on Form 10-K and subsequent reports on
Form 10-Q and Form 8-K and available on our website: adverse changes in the demand for or the price of the capacity and
energy that we sell into wholesale electricity markets,
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 our operations,
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
risks, any deterioration in our credit quality or the credit quality of our
counterparties, including in our leveraged leases,
availability of capital and credit at commercially reasonable terms and
conditions and our ability to meet cash needs,
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,
any inability to achieve, or continue to sustain, our expected levels
of operating performance,
any equipment failures, accidents, severe weather events or other
incidents that impact our ability to provide safe and reliable
service to our customers, and any inability to obtain sufficient
coverage or recover proceeds of insurance on such matters,
increases in competition in energy supply markets as well as
competition from certain rate-based transmission projects,
any inability to realize anticipated tax benefits or retain tax
credits, 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 funding requirements, and
changes in technology, such as distributed generation and microgrids,
and resultant changes in customer usage patterns, including energy
efficiency and demand response.
All of the forward-looking statements made in this report are qualified by
these cautionary statements and we cannot assure you that the results
or developments anticipated by management will be realized or even if
realized, will have the expected consequences to, or effects on, us or
our business prospects, financial condition or results of operations.
Readers are cautioned not to place undue reliance on these
forward-looking statements in making any investment decision. Forward-
looking statements made in this report apply only as of the date of this
report. While we may elect to update forward-looking statements
from time to time, we specifically disclaim any obligation to do so,
even if internal estimates change, unless otherwise required by
applicable securities laws. The forward-looking statements contained in
this report are intended to qualify for the safe harbor provisions of Section
27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended. http://www.pseg.com.
These factors include, but are not limited to: |
![]() 2
GAAP Disclaimer
PSEG presents Operating Earnings in addition to its Income from
Continuing Operations/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. Slide A at the end of this presentation includes a list of items
excluded from Income from Continuing Operations/Net Income to reconcile
to Operating Earnings, with a reference to that slide included on each of
the slides where the non-GAAP information appears.
|
![]() PSEG
2013 Q3 Review
Ralph Izzo
Chairman, President and Chief Executive Officer |
![]() 4
Q3 Earnings Summary
$ millions (except EPS)
2013
2012
Operating Earnings
$ 385
$ 382
Reconciling Items, Net of Tax
5
(35)
Income from Continuing Operations/
Net Income
$ 390
$ 347
EPS from Operating Earnings*
$ 0.76
$ 0.75
Quarter ended September 30
* See Slide A for Items excluded from Income from Continuing Operations/Net
Income to reconcile to Operating Earnings. |
![]() 5
Year to Date Earnings Summary
$ millions (except EPS)
2013
2012
Operating Earnings
$ 1,061
$ 1,029
Reconciling Items, Net of Tax
(18)
22
Income from Continuing Operations/
Net Income
$ 1,043
$ 1,051
EPS from Operating Earnings*
$ 2.09
$ 2.03
Nine months ended September 30
* See Slide A for Items excluded from income from Continuing Operations/Net
Income to reconcile to Operating Earnings. |
![]() 6
PSEG
Q3 2013 Highlights
Operating Earnings of $0.76 vs. $0.75 per share in Q3 2012
Delivered solid results in the quarter driven by Powers locational
value, and PSE&Gs continuing investment in transmission
Raised 2013 fullyear, operating earnings guidance to $2.40-$2.55 per
share, from $2.25-$2.50 per share prior
Executing on operational goals
Power met summer demand using diverse fleet
Continued control of O&M supports full-year expectations
Executing on capital program
Transmission program of $3.4 billion, including construction of 5 major
transmission projects, continues on schedule and on budget
Review of Energy Strong proposal underway by BPU
Over 80 NJ municipalities, including 7 county governments, have passed resolutions
in support of the Energy Strong infrastructure proposal
Market developments
US
District
Courts
in
NJ
and
MD
rendered
decisions
supportive
of
competitive
markets
and FERCs rate-setting authority
New LIPA agreement broadens and extends original contract
|
![]() 7
$2.40 -
$2.55E
PSEG
Raising 2013 Operating Earnings Guidance
$2.74
* See Slide A for Items excluded from Income from Continuing Operations/Net Income
to reconcile to Operating Earnings. E = Estimate.
$2.44
We
have
raised
full-year
2013
Operating
Earnings
guidance
to
$2.40
-
$2.55
per
share
from
$2.25
-
$2.50
per
share
2011 Operating Earnings*
2012 Operating Earnings*
2013 Operating Earnings Guidance |
![]() PSEG
2013 Q3 Operating Company Review
Caroline Dorsa
EVP and Chief Financial Officer |
![]() 9
Q3 Operating Earnings by Subsidiary
Operating Earnings
Earnings per Share
$ millions (except EPS)
2013
2012
2013
2012
PSEG Power
$ 216
$ 217
$ 0.43
$ 0.43
PSE&G
168
155
0.33
0.30
PSEG Energy Holdings/
Enterprise
1
10
-
0.02
Operating Earnings*
$ 385
$ 382
$ 0.76
$ 0.75
Quarter ended September 30
* See Slide A for Items excluded from Income from Continuing Operations/Net Income
to reconcile to Operating Earnings. |
![]() 10
$0.75
0.03
$0.76
(0.02)
0.00
0.25
0.50
0.75
1.00
PSEG EPS Reconciliation
Q3 2013 versus Q3 2012
Higher Capacity 0.11
Market Pricing and
Lower Supply
Costs 0.04
Taxes & Other 0.01
Lower Hedge
Pricing (0.10)
O&M (0.04)
Lower Volume (0.02)
Transmission 0.04
Capital
Infrastructure
Program &
Other 0.01
Weather and
Demand (0.02)
Q3 2013
Operating
Earnings*
Q3 2012
Operating
Earnings*
PSEG Power
PSE&G
Energy
Holdings/
Enterprise
* See Slide A for Items excluded from Income from Continuing Operations/Net Income
to reconcile to Operating Earnings. 0.00
2012 Asset
Sale and
Impairment
(0.01)
Other (0.01) |
![]() 11
Year to Date Operating Earnings by Subsidiary
Operating Earnings
Earnings per Share
$ millions (except EPS)
2013
2012
2013
2012
PSEG Power
$ 580
$ 523
$ 1.14
$ 1.03
PSE&G
468
453
0.92
0.89
PSEG Energy Holdings/
Enterprise
13
53
0.03
0.11
Operating Earnings*
$ 1,061
$ 1,029
$ 2.09
$ 2.03
Nine months ended September 30
See Slide A for Items excluded from Income from Continuing Operations/Net
Income to reconcile to Operating Earnings. |
![]() 12
$2.03
0.11
0.03
$2.09
(0.08)
0.00
0.50
1.00
1.50
2.00
2.50
PSEG EPS Reconciliation
YTD 2013 versus YTD 2012
YTD 2013
Operating
Earnings*
YTD 2012
Operating
Earnings*
Higher Capacity 0.23
Market Pricing
and Lower Supply
Costs 0.04
Gas Send-out and Fixed
Cost Recovery 0.04
Volume 0.01
Lower Hedge Pricing (0.15)
O&M (0.05)
D&A (0.01)
PSEG Power
Transmission 0.10
Capital
Infrastructure
Program
& Other 0.01
Taxes and
Other 0.02
O&M (0.02)
Weather and
Demand (0.01)
D&A (0.01)
Absence of Tax
Settlement (0.06)
PSE&G
**
PSEG Energy
Holdings/
Enterprise
Absence of Tax
Settlement
(0.07)
Asset Sales
and Other
(0.01)
*
See Slide A for Items excluded from Income from Continuing Operations/Net Income
to reconcile to Operating Earnings. **
Prior quarter results for reconciling items may not add to year-to-date
(YTD) totals due to rounding. |
![]() PSEG
Power 2013 Q3 Review |
![]() 14
PSEG Power
Q3 Earnings Summary
$ millions (except EPS)
Q3 2013
Q3 2012
Variance
Operating Revenues
$ 1,169
$ 1,038
$ 131
Operating Earnings
216
217
(1)
NDT Funds Related
Activity,
Net of Tax
12
40
(28)
Mark-to-Market, Net of Tax**
3
(76)
79
Storm O&M, Net of Insurance
Recoveries
(10)
-
(10)
Income from Continuing
Operations/Net Income
221
181
40
EPS from Operating Earnings*
$ 0.43
$ 0.43
$ (0.00)
* See Slide A for Items excluded from Income from Continuing Operations/Net Income
to reconcile to Operating Earnings. **Includes the financial impact from
positions with forward delivery months. |
![]() 15
$0.43
0.03
$0.43
(0.03)
0.00
0.10
0.20
0.30
0.40
0.50
0.60
Higher Capacity 0.11
Market Pricing
and Lower Supply
Costs 0.04
Lower Hedge Pricing
(0.10)
Lower Volume (0.02)
PSEG Power EPS Reconciliation
Q3 2013 versus Q3 2012
Q3 2013
Operating
Earnings*
Q3 2012
Operating
Earnings*
O&M (0.04)
Taxes and
Other 0.01
* See Slide A for Items excluded from Income from Continuing Operations/Net Income
to reconcile to Operating Earnings. |
![]() 16
PSEG Power
Generation Measures
Quarter
ended
September
30
Total Nuclear
Total Coal*
Oil & Natural Gas
* Includes figures for Pumped Storage. Includes Hudson and Mercer when run on gas.
PSEG Power
Generation (GWh)
Quarter
ended
September
30
PSEG Power
Capacity Factors (%)
2012
2013
Combined Cycle
PJM and NY
67.1%
60.4%
Coal
NJ (Coal/Gas)
26.6%
16.3%
PA
79.0%
83.1%
CT
3.8%
11.6%
Nuclear
92.0%
91.0%
7,559
7,498
2,071
1,936
5,289
4,677
7,500
15,000
2012
2013
0
14,919
14,111 |
![]() 17
PSEG Power
Generation Measures
Nine
Months
ended
September
30
Total Nuclear
Total Coal*
Oil & Natural Gas
* Includes figures for Pumped Storage. Includes Hudson and Mercer when run on
gas. PSEG Power
Generation (GWh)
40,769
40,986
Nine
Months
ended
September
30
PSEG Power
Capacity Factors (%)
2012
2013
Combined Cycle
PJM and NY
60.3%
57.0%
Coal*
NJ (Coal/Gas)
14.2%
14.2%
PA
68.7%
79.4%
CT
2.9%
16.6%
Nuclear
92.5%
93.2%
22,604
22,783
4,656
5,526
13,509
12,677
0
15,000
30,000
45,000
2012
2013 |
![]() 18
PSEG Power
Fuel Costs
Quarter ended September 30
($ millions)
2012
2013
Coal
64.9
45.1
Oil & Gas
166.7
146.1
Total Fossil
231.6
191.2
Nuclear
52.7
56.5
Total Fuel Cost
284.3
247.7
Total Generation
(GWh)
14,919
14,111
$ / MWh
19.05
17.55
PSEG Power
Fuel Costs
Nine months ended
September 30
($ millions)
2012
2013
Coal
142.4
141.3
Oil & Gas
407.8
483.8
Total Fossil
550.2
625.1
Nuclear
150.7
166.6
Total Fuel Cost
700.9
791.7
Total Generation
(GWh)
40,769
40,986
$ / MWh
17.19
19.32 |
![]() 19
PSEG Power
Gross Margin Performance
Margins aided by higher capacity pricing through mid-2014
Higher year-over-year spot market prices continued in Q3
Lower cost Marcellus gas contributing to fuel cost savings
Regional Performance
Region
Q3 2013
Gross
Margin ($M)
2013 Performance
PJM
$691
Decline in hedged energy prices
offset by full quarter of higher
capacity prices and lower fuel costs
New
England
$19
Milder weather
New York
$12
Major maintenance outage limited
production during Q3
$0
$35
$70
2011
2012
2013
PSEG Power Gross Margin ($/MWh)
$54
$47
$51
Quarter ended
September 30
$0
$35
$70
2011
2012
2013
Nine months ended
September 30
$53
$45
$47 |
![]()
Lower cost supplies of
shale gas have been
beneficial to both PSE&G
customers and PSEG
Power
Over 50% of our available
pipeline capacity can
access market area
supplies of shale gas
Powers generating units
sit in close proximity to
the Marcellus fairway
Power buys approximately
350BCF/year of gas
Availability of a robust gas
portfolio of storage and
pipeline capacity primarily
benefits PSE&Gs gas
customers and then Power,
as conditions permit
Gulf Coast Supply
0.7 BCF/D
Shale Supply
0.6 BCF/D
Storage
0.9 BCF/D
Albany
PSEGs locational advantage and gas basis
New York
20 |
![]() 21
Hedging Update
Contracted Energy*
* Hedge percentages and prices as of September 30, 2013.
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. Volume TWh
8
35
35
Base Load
% Hedged
100%
100%
55-60%
(Nuclear and Base Load Coal)
Price $/MWh
$50
$48
$48
Volume TWh
5
18
17
Intermediate Coal, Combined
% Hedged
30-35%
5-10%
0%
Cycle, Peaking
Price $/MWh
$50
$48
$48
Volume TWh
13-14
53-55
52-54
Total
% Hedged
70-75%
65-70%
35-40%
Price $/MWh
$50
$48
$48
Oct -Dec
2013
2014
2015 |
![]() 22
PSEG Power
Q3 2013 Operating Highlights
Power met all demand requirements during the hottest days of July
Q3 output declined by 5.4% from the Q3 2012 reflecting maintenance at NY CCGT
Strong nuclear performance has resulted in a YTD nuclear capacity factor of
93.2% Hope Creek refueling outage underway
Operations
Regulatory and Market
Environment
Financial
Recent NJ and MD Federal Court decisions supportive of competitive markets
Average energy only hedge price for 2013 is $50/MWh
Lower cost Marcellus gas continuing to provide fuel cost savings
Powers total debt as a percentage of capital at September 30 was 28%
|
![]() PSE&G
2013 Q3 Review |
![]() 24
PSE&G
Q3 Earnings Summary
$ millions (except EPS)
Q3 2013
Q3 2012
Variance
Operating Revenues
$ 1,666
$ 1,683
$ (17)
Operating Expenses
Energy Costs
661
756
(95)
408
366
42
236
216
20
15
24
(9)
Total Operating Expenses
1,320
1,362
(42)
Operating Earnings / Net Income
$ 168
$ 155
$ 13
EPS from Operating Earnings*
$ 0.33
$ 0.30
$ 0.03
* See Slide A for Items excluded from Income from Continuing Operations/Net Income
to reconcile to Operating Earnings. Operation & Maintenance
Taxes Other than Income Taxes
Depreciation & Amortization |
![]() 25
$0.30
0.03
0.01
$0.33
(0.01)
0.00
0.05
0.10
0.15
0.20
0.25
0.30
0.35
PSE&G EPS Reconciliation
Q3 2013
versus Q3 2012
Q3 2013
Operating
Earnings
Q3 2012
Operating
Earnings
Transmission 0.04
Capital
Infrastructure
Program
and Other 0.01
Weather
and Demand (0.02)
O&M and D&A
Interest
and
Other |
![]() 26
PSE&G
Monthly Summer Weather Data
2013
vs.
2012
vs.
Normal
-8.0% Q3 2013 vs. Q3 2012
+7.4% Q3 2013 vs. Normal
6,977
3,691
1,687
6,183
5,196
2,054
5,111
4,502
1,895
0
1,000
2,000
3,000
4,000
5,000
6,000
7,000
July
August
September
2013
2012
Normal
PSE&G Monthly Temperature Humidity Index (THI) |
![]() 27
PSE&G
Q3 Operating Highlights
All five major Transmission projects on schedule and on budget
BPU review of Energy Strong infrastructure proposal underway;
Public hearings concluded in October
2014 FERC Formula Rate filing submitted
PSE&G announced a 33% gas bill credit for November and December 2013
to reflect lower commodity costs for residential gas customers
PSE&G earned its authorized return
Issued $600 million of secured MTNs and retired $300 million of maturities in
Q3 Operations
Regulatory and Market
Environment
Financial
Weather in Q3 2013 warmer than normal but cooler than Q3 2012
Transmission revenues added $0.04 per share over Q3 2012
O&M remains under control |
![]() PSEG
Energy Holdings/Enterprise 2013 Q3 Review |
![]() 29
PSEG Energy Holdings/Enterprise
Q3 Earnings Summary
$ millions (except EPS)
Q3 2013
Q3 2012
Variance
Operating Earnings
$ 1
$ 10
$ (9)
Lease Related Activity
-
1
(1)
Net Income
$ 1
$ 11
$ (10)
EPS from Operating Earnings*
$ 0.00
$ 0.02
$ (0.02)
* See Slide A for Items excluded from Income from Continuing Operations/Net Income
to reconcile to Operating Earnings. |
![]() 30
PSEG Energy Holdings/Enterprise
Q3 Operating Highlights
Financial
LIPA
Amended Operating Services Agreement will begin January 1, 2014
subject to LIPA receiving IRS ruling on tax status of debt
NRG Energys announced acquisition of Edison Mission Energy
would cure all monetary defaults at closing and preserve Holdings
entire equity value in the Powerton and Joliet leases
Payments on Holdings
remaining lease portfolio are current
Q4 2013 commercial operation of $50 million investment in 19 MW,
Badger 1 solar farm in Arizona
Increases PSEG-Long Islands management responsibility to operate
and maintain the LIPA T&D system
Extends original 10-year contract by two years
PSEG Power will procure LIPAs fuel requirements beginning 2015
PSEG-LI compensation will increase in 2016 for expanded management role
|
![]() PSEG |
![]() 32
PSEG Financial Highlights
2013
operating
earnings
guidance
raised
to
$2.40
-
$2.55
per
share
Focused on maintaining operating efficiency and customer reliability
PSE&Gs operating earnings on track to grow at double-digit rate in
2013 Executing PSE&Gs existing $3.4 billion Transmission capital
spending program on
schedule
and
on
budget
fueling
double-digit
growth
in
PSE&G
operating
earnings through 2015, based on approved programs
Financial position remains strong
Positive cash from Power and increasing cash flow from PSE&G supports dividend
growth and funds capital spending program without the need to issue
equity Debt as a percentage of capital was 41% at September 30, 2013
Long history of returning cash to the shareholder through the common dividend,
with opportunity for future growth |
![]() 33
PSEG 2013 Operating Earnings Guidance -
By Subsidiary
$ millions (except EPS)
2013E
2012A
PSEG Power
$630
$685
$644
PSE&G
$585
$600
$528
PSEG Energy
Holdings/Enterprise
$0
$10
$64
Operating Earnings*
$1,215
$1,295
$1,236
Earnings per Share
$2.40
$2.55
$2.44
* See Slide A for Items excluded from Income from Continuing Operations/Net Income
to reconcile to Operating Earnings. E = Estimate A =
Actual |
![]() PSEG
Liquidity as of September 30, 2013 Expiration
Total
Available
Company
Facility
Date
Facility
Usage
Liquidity
($Millions)
PSE&G
5-year Credit Facility
Mar-18
$600
1
$13
$587
5-Year Credit Facility (Power)
Mar-17
$1,600
58
$1,542
5-Year Credit Facility (Power)
Mar-18
$1,000
2
0
$1,000
5-Year Bilateral (Power)
Sep-15
$100
100
$0
5-year Credit Facility (PSEG)
Mar-17
$500
5
$495
5-year Credit Facility (PSEG)
Mar-18
$500
3
0
$500
Total
$4,300
$176
$4,124
1 PSE&G Facility to be reduced by $29M on April 15, 2016
$154
2 Power Facility to be reduced by $48M on April 15, 2016
PSE&G ST Investment
$0
3 PSEG Facility to be reduced by $23M on April 15, 2016
Total Liquidity Available
$4,278
Total Parent / Power Liquidity
$3,691
PSEG /
Power
PSEG Money Pool ST Investment
34 |
![]() Items
Excluded from Income from Continuing Operations to Reconcile to Operating
Earnings Please see Slide 2 for an explanation of PSEGs use of Operating
Earnings as a non-GAAP financial measure and how it differs from Income
from Continuing Operations/Net Income. A
2013
2012
2013
2012
2012
2011
Earnings Impact ($ Millions)
Operating Earnings
385
$
382
$
1,061
$
1,029
$
1,236
$
1,389
$
Gain (Loss) on Nuclear Decommissioning Trust (NDT)
Fund Related Activity (PSEG Power)
12
40
29
49
52
50
Gain
(Loss)
on
Mark-to-Market
(MTM)
(a)
(PSEG
Power)
3
(76)
(22)
(34)
(10)
107
Lease Related Activity (PSEG Energy Holdings)
-
1
-
7
36
(173)
Storm O&M, net of insurance recoveries (PSEG Power)
(10)
-
(25)
-
(39)
-
Gain on Sale of Asset (PSEG Energy Holdings)
-
-
-
-
-
34
Income from Continuing Operations
390
$
347
$
1,043
$
1,051
$
1,275
$
1,407
$
Discontinued Operations
-
-
-
-
-
96
Net Income
390
$
347
$
1,043
$
1,051
$
1,275
$
1,503
$
Fully Diluted Average Shares Outstanding (in Millions)
508
507
507
507
507
507
Per Share Impact (Diluted)
Operating Earnings
0.76
$
0.75
$
2.09
$
2.03
$
2.44
$
2.74
$
Gain (Loss) on NDT Fund Related Activity (PSEG Power)
0.02
0.08
0.06
0.10
0.10
0.10
Gain (Loss) on MTM
(a)
(PSEG Power)
0.01
(0.15)
(0.04)
(0.07)
(0.02)
0.21
Lease Related Activity (PSEG Energy Holdings)
-
-
-
0.01
0.07
(0.34)
Storm O&M, net of insurance recoveries (PSEG Power)
(0.02)
-
(0.05)
-
(0.08)
-
Gain on Sale of Asset (PSEG Energy Holdings)
-
-
-
-
-
0.06
Income from Continuing Operations
0.77
$
0.68
$
2.06
$
2.07
$
2.51
$
2.77
$
Discontinued Operations
-
-
-
-
-
0.19
Net Income
0.77
$
0.68
$
2.06
$
2.07
$
2.51
$
2.96
$
(a) Includes the financial impact from positions with forward delivery
months. Three Months Ended
Nine Months Ended
PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
Reconciling Items Excluded from Income from Continuing Operations/Net Income to
Compute Operating Earnings (Unaudited)
September 30,
September 30,
Pro-forma Adjustments, net of tax
Year Ended
December 31, |
>X'V2'XS`&TA0_R
MFMY_A"I#Z/%?@+A````````````BUY_OGKWX-[:_2.G0$I``````````````
M````````````````````````````````````````````````````````````
M```````````````````````.`Z^U;EZ@6>MS`&EY[@?9(?C,`;2%#_*:WG^$
M*D/H\5^`N$```````````"+7G^^>O?@WMK](Z=`2D```````````````````
M``````````````````````C6Y+;@U!U':%XV>[ >X'V2'XS`&TA0_P`IK>?X0J0^CQ7X"X0#'KU!^F]3'45B-:,MERNR:TF-
M-3%UF=6VI4SI'D$TB*Z21ERALL1)B)A&YC%EB&0QMTS+RR/;LU:-220I2'$&
ME=W((BU+Z,FG&F-]Q2_*>;9@0[UK0++KQ4\4=GI*?%X'&\3N%T^F>):-N0N4
MGLNV7@O%8^NCFH4X\F]OA*0GX,S[099P```````1:\_WSU[\&]M?I'3H"4@`
M!2=V]M7/^D%GKDP42\8O>YK3QCJ7GMLR:I_B%AH9.Y@Z\1VY8```````";*8
M_G3_`/Q#?_**AO;Z#OA5B)O?2-VJ",<2?`73M[3-(GP6'44`````````````
M``````````K[M-LG`=0J'GNQEI()6OKNM"6!=,.(6TI'Q\;&1[E+%%E4AY;E
MCFTDYLL7]G>'%T,X/XS3MB50=A@;D7P7D%+F/K$:@R6V9S2[#^LYRFT!W`AV
MECF43$VG!L=+'EK19SRHG#"XJ)006XT[#$=*2_A\?>>"\D1D<6XXIS>]X]L+
M)G=071@BNOUNF[>ZY8UA[[CX#Q/.+?@V<8SF:5I]\*B,ENV#SDE,=R8W_P#=
M,B< 'X^/Y7'WPZV;YHAV\/Q\?RN/OAULW
MS1#MX?CX_E?#K9OFB)LIC/'PI__"Q_^`W_`/>X_P#]%7_6-[G0=PC#6G$3
M+]WTC=J@C#$GP-T[>TS2)\[>'XV/Y7'WQ8<10=O#\;'\KC[X!V\/QL?RN/O@
M';P_&Q_*X^^`=O#\;'\KC[X!V\/QL?RN/O@';P_&Q_*X^^`=O#\;'\KC[X!V
M\/QL?RN/O@';P_&Q_*X^^`=O#\;'\KC[X!V\/QL?RN/O@';P_&Q_*X^^`=O#
M\;'\KC[X!V\/QL?RN/O@';P_&Q_*X^^`=O#\;'\KC[X!V\/QL?RN/O@';P_&
MQ_*X^^`=O#\;'\KC[X!V\/QL?RN/O@';P_&Q_*X^^`=O#\;'\KC[X!V\/QL?
MRN/O@';P_&Q_*X^^`=O#\;'\KC[X!V\/QL?RN/O@';P_&Q_*X^^`=O#\;'\K
MC[X!V\/QL?RN/O@';P_&Q_*X^^`=O#\;'\KC[X!V\/QL?RN/O@';P_&Q_*X^
M^`=O#\;'\KC[X!V\/QL?RN/O@';P_&Q_*X^^`=O#\;'\KC[X!V\/QL?RN/O@
M';P_&Q_*X^^`=O#\;'\KC[X!V\/QL?RN/O@';P_&Q_*X^^`=O#\;'\KC[X#&
MGUD,L>>EAOKQQECW>=:+*_[W'_DQG_6,J>0]SO,.N-=QW6#H]9?4%[T$V9\A
MT73V.P`````````^G'^ZUY8\=)>"< >X'V2'XS`&TA0_RFMY_A"I#Z/%?@+A`````
M```````````\!:=J5M2%>2ZV;?G$8K:LX$S*'^93F9.Z-AC4=9TW.&!BQS=%
MYA2 >X'V2'XS`&TA0_P`IK>?X0J0^CQ7X
M"X0```````````````*!=4C:N>:0:`[-;65BQQ.1SVEH,ADT99)RG=U<2<%R
MJ61UAS+>TK`Z,KRH2EI7J;2AO+R4D;\7=(R3J'+BT:SE.FY6H
M>25'>B^^]C@+3````````````CJQ[?JBGD#&Z6U9D`K!MDTD:(;&U]@3"/P]
M&_RU_4XI&2,,JB0.#>4Z/[JHR[)"0CG,\WGCGLX\\<<\\!V^$^@N
TM9(QFC-UT(PA9R30C\'SY(MI/($Y:&!G)AU*K^KN+
M&KM1K52J=4LKS86EVNEPO$MG926$+*:2::]WBQGEC&:&6$)(32Y/ARPBQ0_Y
M?OJ/?.JJGQGW9_8,17[!,1?O2Z[=>/[3/K^6WD9_L.O_`(91?MQ_E^^H]\ZJ
MJ?&?=G]@P]@F(OWI==NO']H_EMY&?[#K_P"&47[1G^PZ_\`AE%^W'^7[ZCWSJJI\9]V?V##V"8B_>EUVZ\?
MVC^6WD9_L.O_`(91?MQ_E^^H]\ZJJ?&?=G]@P]@F(OWI==NO']H_EMY&?[#K
M_P"&47[1G^PZ_\`AE%^W'^7
M[ZCWSJJI\9]V?V##V"8B_>EUVZ\?VC^6WD9_L.O_`(91?MRR&H'17WJH?9RD
MKCL+8RN)1"*ZGC5)I-'VNPK9)V0Z2[6^8YNS*VE/TX,
I(;X[&$;TT+5"LHGA6RI,5N"P+76ST&V^P=6X9J
MU&]F_>/&6]%N@EL=[2TBBY666X;>6$]SU-+'+**V9!Y!Q)JD*>.6Q"2Y.SPP
M/"7\->V9YEI>$X=JX=!VMG_-\7N5TM[FYOLAZB[\N=5%)QA:IY=-^*6B]**\
MLE"F6*%)RBF"HMDK1YF&V
MS-N:TT,Y;BCR<7(MT*Q*Y)*".JWZ<75Z;=6]S(BK2[*,VPTZU(;:Z?7!1>T$
M;(I?NU..RD2FAMUP6;X[*S^5JI6W5RA=N]2E
N'4HL9WJB_+=OM]BF
MR4-K1%6*,J$:W:*;9ZR2Y*XV&_.3+PI?%^\LUCE?R&)%8D8F+7(MR;6Q@3D&
M*')444<1QD$@0SK@:MV2WZSEU95&SEHS'::9;!0"O:VKNOH-)Y,RR/5N31"-
MW9C+W=!:'-=H8_$B9FF