EX-992d206274dex99.htmEX-99 EX-99
Exhibit 99
Public Service Enterprise Group
80 Park Plaza
Newark, NJ
07102
PSEG ANNOUNCES SECOND QUARTER 2025 RESULTS
$1.17 PER SHARE NET INCOME
$0.77 PER SHARE NON-GAAP OPERATING EARNINGS
Maintains 2025 Non-GAAP Operating Earnings Guidance of $3.94 - $4.06 Per Share
(NEWARK, N.J. – August 5, 2025) Public Service Enterprise Group (NYSE: PEG) reported the following results for the second quarter and six months
ended June 30, 2025:
PSEG Consolidated (unaudited)
Second Quarter Comparative Results
Income
Earnings Per Share
($ millions, except per share amounts)
2025
2024
2025
2024
Net Income
$
585
$
434
$
1.17
$
0.87
Reconciling Items
(201
)
(121
)
(0.40
)
(0.24
)
Non-GAAP Operating Earnings
$
384
$
313
$
0.77
$
0.63
Average Shares Outstanding (Diluted)
500
500
See Attachments 8 and 9 for a complete list of items excluded from Net Income in the determination of non-GAAP Operating Earnings.
PSEG Consolidated (unaudited)
Six Months Ended June 30 Comparative Results
Income
Earnings Per Share
($ millions, except per share amounts)
2025
2024
2025
2024
Net Income
$
1,174
$
966
$
2.35
$
1.93
Reconciling Items
(72
)
4
(0.15
)
0.01
Non-GAAP Operating Earnings
$
1,102
$
970
$
2.20
$
1.94
Average Shares Outstanding (Diluted)
500
500
See Attachments 8 and 9 for a complete list of items excluded from Net Income in the determination of non-GAAP Operating Earnings.
“PSEG’s financial and operating results for the second quarter and first half of
2025 T1provide us with a solid base to confidently deliver on our full-year 2025 non-GAAP Operating Earnings guidance of $3.94 to $4.06 per share, which is up 9% at the midpoint over 2024 results. Our financial
outlook for 2025 includes a full year of new distribution rates from our 2024 distribution rate case settlement and an upcoming refueling outage at our 100%-owned Hope Creek nuclear unit this fall, when we will perform the work needed to T2extend its
fuel cycle from 18 to 24 months. This work at Hope Creek is the first
1
of several steps we are taking to optimize our plants, providing the grid with more reliable, 24x7
carbon-free power between now and the next scheduled refueling in the fall of 2027. We T3continue to be on-track to execute on our full-year, $3.8 billion regulated investment program as PSEG continues to
pursue opportunities to grow our existing 5% to 7% compound annual growth outlook for non-GAAP Operating Earnings over the 2025 to 2029 period, including the potential to contract our nuclear output under
multi-year agreements,” said Ralph LaRossa, PSEG’s chair, president and CEO.
LaRossa continued, “We successfully operated through three
consecutive days of 100°F temperatures prompting high electricity usage that set a summer peak load of 10,229 MW on June 24th, the highest system load we have experienced since 2013. The T4value of our infrastructure and storm restoration efforts
benefited customers during a series of intense storms, providing yet another validation of our investments in the system to maintain reliability. Our utility crews in New Jersey and on Long Island have worked tirelessly to safely keep the lights on,
restoring service to interrupted customers on a timely basis, redirecting employees from non-emergency work to focus on emergent service requests, and deploying mutual aid to reinforce our local crews to
restore service to customers even faster. I could not be prouder of our team’s work and these results.”
“PSE&G continues to prioritize
meeting our customers’ expectations on both the reliability and affordability fronts. Our customers are seeing the electric rate impact of last year’s PJM’s capacity auction, which is just now translating into summer utility bills.
Partnering with the New Jersey Board of Public Utilities (BPU), PSE&G has T5implemented a Summer Relief Initiative providing all residential customers with deferred billing during two high usage summer months, shifting collection of that deferral
to lower electric usage months, with no interest charged to customers. PSE&G has also extended shut-off protections for income qualified customers and suspended electricre-connect fees through September 30. We continue to connect our customers in need of payment assistance with all available resources, including our award-winning energy efficiency programs to help lower
usage,” LaRossa concluded.
Other Items
On
July 22, T6PJM released their latest auction results, which priced capacity at $329 per megawatt-day (MW-day) for the 2026/2027 energy year. Looking ahead to
June 1, 2026, we anticipate a near-flat impact on customer electric bills when this latest price is feathered into New Jersey’s default supply rates, assuming other supply related costs remain the same. The resource adequacy challenges in
New Jersey and across the entire 13-state PJM region are becoming more acute as demand grows and new generation is slow to respond. We look forward to partnering with New Jersey on long-term, comprehensive
solutions that can meet our growing demand and improve resource adequacy while safeguarding affordability and reliability.
Also in July 2025, federal tax
legislation preserved the downside price protection of the nuclear production tax credit (PTC) as well as the PTC availability for expansions
2
of nuclear capacity, which supports our planned power uprate at Salem. In addition, the legislation also permanently extends 100% bonus depreciation to qualified business property.
PSEG Results by Segment (unaudited)
Second Quarter and Six Months Ended June 30, Comparative Results
($ millions)
2Q 2025
2Q 2024
YTD 2025
YTD 2024
PSE&G Net Income/Non-GAAP Operating Earnings
$
332
$
302
$
878
$
790
PSEG Power & Other Net Income
253
132
296
176
Total PSEG Net Income
$
585
$
434
$
1,174
$
966
PSEG Power & Other Non-GAAP Operating
Earnings
$
52
$
11
$
224
$
180
Total PSEG Non-GAAP Operating Earnings
$
384
$
313
$
1,102
$
970
PSE&G’s results for the second quarter reflect new electric and gas base rates in effect following the October 2024
settlement of PSE&G’s distribution rate case compared with the year-ago quarter in 2024, partly offset by higher expenses and the timing of taxes.
PSE&G continues to observe significant increases in T7large load inquiries for new service connections. These inquiries grew to over 9,400 megawatts as of
June 30, 2025, up from 6,400 MW reported at the end of March, driven largely by existing and prospective data center customers. Our engineering assessment response is still averaging about four months, aligning with PSE&G’s commitment
to support New Jersey’s economic development. To the extent these large load prospects convert into new utility customers in the future, fixed costs are spread over a larger user base, which helps to lower existing customer bills.
Results for PSEG Power & Other reflect higher nuclear output for the second quarter of 2025. PSEG Nuclear generated approximately 7.5 terawatt hours
(TWh) of energy during the second quarter, up 0.5 TWh over the same period in 2024, reflecting the 2024 spring refueling outage at Hope Creek.
On
July 22, PJM notified PSEG Nuclear that it had cleared approximately 3,500 MW of its eligible nuclear capacity in the 2026/2027 base residual auction, which priced capacity at $329/MW-day, up from
approximately $270/MW-day, for a similar amount of capacity in the 2025/2026 capacity auction.
For the second
half of 2025, results at PSEG Power & Other will be impacted by this fall’s scheduled Hope Creek outage and the completion of the three-year zero emission certificate award that ended on May 31, offset by higher capacity revenues
related to the 2025/2026 auction results during the second half of 2025.
###
3
PSEG will host a conference call to review its second quarter 2025 results, earnings guidance, and other
matters with the financial community at 11:00 a.m. ET today. Please register to access this event by visiting:
https://investor.pseg.com/investor-news-and-events
Media Relations:
Investor Relations:
(973) 430-7734
DL-ENT-pseg.communications@pseg.com
(973) 430-6565
PSEG-IR-GeneralInquiry@pseg.com
About PSEG
Public
Service Enterprise Group (PSEG) (NYSE: PEG) is a predominantly regulated infrastructure company operating New Jersey’s largest transmission and distribution utility, serving approximately 2.4 million electric and 1.9 million natural
gas customers. PSEG also owns an independent fleet of 3,758 MW of carbon-free, baseload nuclear power generating units in NJ and PA. Guided by its Powering Progress vision, PSEG aims to power a future where people use less energy, and it’s
cleaner, safer and delivered more reliably than ever. PSEG is a member of the S&P 500 Index and has been named to the Dow Jones Sustainability North America Index for 17 consecutive years. PSEG’s businesses include Public Service
Electric and Gas Co. (PSE&G), PSEG Power and PSEG Long Island (https://corporate.pseg.com).
Non-GAAP Financial Measures
Management uses non-GAAP Operating Earnings in its internal analysis, and in communications with investors and
analysts, as a consistent measure for comparing PSEG’s financial performance to previous financial results. Non-GAAP Operating Earnings exclude the impact of gains (losses) associated with the Nuclear
Decommissioning Trust (NDT), Mark-to-Market (MTM) accounting and other material infrequent items.
See Attachments 8 and 9 for a complete list of items excluded from Net Income in the determination of non-GAAPOperating Earnings. The presentation of non-GAAP Operating Earnings is intended to complement and should not be considered an alternative to the presentation of Net Income, which is an indicator of financial
performance determined in accordance with GAAP. In addition, non-GAAP Operating Earnings as presented in this report may not be comparable to similarly titled measures used by other companies.
Due to the forward-looking nature of non-GAAP Operating Earnings guidance, PSEG is unable to reconcile this non-GAAP financial measure to the most directly comparable GAAP financial measure because comparable GAAP measures are not reasonably accessible or reliable due to the inherent difficulty in forecasting and
quantifying measures that would be required for such reconciliation. Namely, we are not able to reliably project without unreasonable effort MTM and NDT gains (losses), for future periods due to market volatility. These items are uncertain, depend
on various factors, and may have a material impact on our future GAAP results.
Forward-Looking Statements
Certain of the matters discussed in this report about our 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. These factors include, but are
not limited to:
•
any inability to successfully develop, obtain regulatory approval for, or construct transmission and
distribution, and our nuclear generation projects;
4
•
the physical, financial and transition risks related to climate change, including risks relating to potentially
increased legislative and regulatory burdens, changing customer preferences and lawsuits;
•
any equipment failures, accidents, critical operating technology or business system failures, natural disasters,
severe weather events, acts of war, terrorism or other acts of violence, sabotage, physical attacks or security breaches, cyberattacks or other incidents that may impact our ability to provide safe and reliable service to our customers;
•
any inability to recover the carrying amount of our long-lived assets;
•
disruptions or cost increases in our supply chain, including labor shortages;
•
any inability to maintain sufficient liquidity or access sufficient capital on commercially reasonable terms;
•
the impact of cybersecurity attacks or intrusions or other disruptions to our information technology, operational
or other systems;
•
an increasing demand for power and load growth, potentially compounded by a shift away from natural gas toward
increased electrification;
•
failure to attract and retain a qualified workforce;
•
increases in the costs of equipment, materials, fuel, services and labor;
•
the impact of our covenants in our debt instruments and credit agreements on our business;
•
adverse performance of our defined benefit plan trust funds and Nuclear Decommissioning Trust Fund and increases
in funding requirements;
•
any inability to enter into or extend certain significant contracts;
•
development, adoption and use of Artificial Intelligence by us and our third-party vendors;
•
fluctuations in, or third-party default risk in wholesale power and natural gas markets, including the potential
impacts on the economic viability of our generation units;
•
the ability to obtain adequate nuclear fuel supply;
•
changes in technology related to energy generation, distribution and consumption and changes in customer usage
patterns;
•
third-party credit risk relating to our sale of nuclear generation output and purchase of nuclear fuel;
•
any inability to meet our commitments under forward sale obligations and Regional Transmission Organization
rules;
•
the impact of changes in state and federal legislation and regulations on our business, including
PSE&G’s ability to recover costs and earn returns on authorized investments;
•
PSE&G’s proposed investment projects or programs may not be fully approved by regulators and its capital
investment may be lower than planned;
•
our ability to receive sufficient financial support for our New Jersey nuclear plants from the markets,
production tax credit and/or zero emission certificates program;
•
adverse changes in and non-compliance with energy industry laws,
policies, regulations and standards, including market structures and transmission planning and transmission returns;
•
risks associated with our ownership and operation of nuclear facilities and third-party operation of co-owned nuclear facilities, including increased nuclear fuel storage costs, regulatory risks, such as compliance with the Atomic Energy Act and trade control, environmental and other regulations, as well as
operational, financial, environmental and health and safety risks;
•
changes in federal, state and local environmental laws and regulations and enforcement;
•
delays in receipt of, or an inability to receive, necessary licenses and permits and siting approvals; and
•
changes in tax laws and regulations.
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, results of operations or cash flows. 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 in light of new information or future events, 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.
From time to time, PSEG and PSE&G release important information via postings on their corporate Investor Relations website
at https://investor.pseg.com. Investors and other interested parties are encouraged to visit the Investor Relations website to review new postings. You can sign up for automatic email alerts regarding new postings at the bottom of the webpage
at https://investor.pseg.com or by navigating to the Email Alerts webpage here. The information on https://investor.pseg.com and https://investor.pseg.com/resources/email-alerts/default.aspx is not incorporated herein and
is not part of this press release or the Form 8-K to which it is an exhibit.
5
Attachment 1
Public Service Enterprise Group Incorporated
Consolidating Statements of Operations
(Unaudited, $ millions, except per share data)
Three Months Ended June 30, 2025
PSEG
Eliminations
PSE&G
PSEG Power
& Other(a)
OPERATING REVENUES
$
2,805
$
(146
)
$
2,031
$
920
OPERATING EXPENSES
Energy Costs
826
(146
)
760
212
Operation and Maintenance
854
—
504
350
Depreciation and Amortization
308
—
275
33
Total Operating Expenses
1,988
(146
)
1,539
595
OPERATING INCOME
817
—
492
325
Net Gains (Losses) on Trust Investments
95
—
—
95
Net Other Income (Deductions)
46
(1
)
16
31
Net Non-Operating Pension and OPEB Credits (Costs)
16
—
18
(2
)
Interest Expense
(248
)
1
(161
)
(88
)
INCOME BEFORE INCOME TAXES
726
—
365
361
Income Tax Expense
(141
)
—
(33
)
(108
)
NET INCOME
$
585
$
—
$
332
$
253
Reconciling Items Excluded from Net
Income(b)
(201
)
—
—
(201
)
OPERATING EARNINGS (non-GAAP)
$
384
$
—
$
332
$
52
Earnings Per Share
NET INCOME
$
1.17
Reconciling Items Excluded from Net
Income(b)
(0.40
)
OPERATING EARNINGS (non-GAAP)
$
0.77
Three Months Ended June 30, 2024
PSEG
Eliminations
PSE&G
PSEG Power
& Other(a)
OPERATING REVENUES
$
2,423
$
(125
)
$
1,863
$
685
OPERATING EXPENSES
Energy Costs
732
(125
)
683
174
Operation and Maintenance
824
—
466
358
Depreciation and Amortization
285
—
247
38
Total Operating Expenses
1,841
(125
)
1,396
570
OPERATING INCOME
582
—
467
115
Income from Equity Method Investments
1
—
—
1
Net Gains (Losses) on Trust Investments
7
—
—
7
Net Other Income (Deductions)
47
(2
)
16
33
Net Non-Operating Pension and OPEB Credits (Costs)
18
—
19
(1
)
Interest Expense
(218
)
2
(141
)
(79
)
INCOME BEFORE INCOME TAXES
437
—
361
76
Income Tax (Expense) Benefit
(3
)
—
(59
)
56
NET INCOME
$
434
$
—
$
302
$
132
Reconciling Items Excluded from Net
Income(b)
(121
)
—
—
(121
)
OPERATING EARNINGS (non-GAAP)
$
313
$
—
$
302
$
11
Earnings Per Share
NET INCOME
$
0.87
Reconciling Items Excluded from Net
Income(b)
(0.24
)
OPERATING EARNINGS (non-GAAP)
$
0.63
(a)
Includes activities at PSEG Power, PSEG Long Island, Energy Holdings, PSEG Services Corporation and the Parent.
(b)
See Attachments 8 and 9 for details of items excluded from Net Income to compute Operating Earnings (non-GAAP).
Attachment 2
Public Service Enterprise Group Incorporated
Consolidating Statements of Operations
(Unaudited, $ millions, except per share data)
Six Months Ended June 30, 2025
PSEG
Eliminations
PSE&G
PSEG Power
& Other(a)
OPERATING REVENUES
$
6,027
$
(680
)
$
4,695
$
2,012
OPERATING EXPENSES
Energy Costs
2,012
(680
)
1,854
838
Operation and Maintenance
1,773
—
1,080
693
Depreciation and Amortization
628
—
555
73
Total Operating Expenses
4,413
(680
)
3,489
1,604
OPERATING INCOME
1,614
—
1,206
408
Net Gains (Losses) on Trust Investments
103
—
—
103
Net Other Income (Deductions)
83
(2
)
32
53
Net Non-Operating Pension and OPEB Credits
(Costs)
32
—
35
(3
)
Interest Expense
(489
)
2
(318
)
(173
)
INCOME BEFORE INCOME TAXES
1,343
—
955
388
Income Tax Expense
(169
)
—
(77
)
(92
)
NET INCOME
$
1,174
$
—
$
878
$
296
Reconciling Items Excluded from Net
Income(b)
(72
)
—
—
(72
)
OPERATING EARNINGS (non-GAAP)
$
1,102
$
—
$
878
$
224
Earnings Per Share
NET INCOME
$
2.35
Reconciling Items Excluded from Net
Income(b)
(0.15
)
OPERATING EARNINGS (non-GAAP)
$
2.20
Six Months Ended June 30, 2024
PSEG
Eliminations
PSE&G
PSEG Power
& Other(a)
OPERATING REVENUES
$
5,183
$
(570
)
$
4,196
$
1,557
OPERATING EXPENSES
Energy Costs
1,729
(570
)
1,611
688
Operation and Maintenance
1,607
—
931
676
Depreciation and Amortization
580
—
504
76
Total Operating Expenses
3,916
(570
)
3,046
1,440
OPERATING INCOME
1,267
—
1,150
117
Income from Equity Method Investments
1
—
—
1
Net Gains (Losses) on Trust Investments
102
—
—
102
Net Other Income (Deductions)
82
(3
)
32
53
Net Non-Operating Pension and OPEB Credits
(Costs)
37
—
38
(1
)
Interest Expense
(423
)
3
(279
)
(147
)
INCOME BEFORE INCOME TAXES
1,066
—
941
125
Income Tax (Expense) Benefit
(100
)
—
(151
)
51
NET INCOME
$
966
$
—
$
790
$
176
Reconciling Items Excluded from Net
Income(b)
4
—
—
4
OPERATING EARNINGS (non-GAAP)
$
970
$
—
$
790
$
180
Earnings Per Share
NET INCOME
$
1.93
Reconciling Items Excluded from Net
Income(b)
0.01
OPERATING EARNINGS (non-GAAP)
$
1.94
(a)
Includes activities at PSEG Power, PSEG Long Island, Energy Holdings, PSEG Services Corporation and the Parent.
(b)
See Attachments 8 and 9 for details of items excluded from Net Income to compute Operating Earnings (non-GAAP).
Attachment 3
Public Service Enterprise Group Incorporated
Capitalization Schedule
(Unaudited, $ millions)
June 30,
2025
December 31,
2024
DEBT
Commercial Paper and Loans
$
650
$
1,593
Long-Term Debt*
22,639
21,114
Total Debt
23,289
22,707
STOCKHOLDERS’ EQUITY
Common Stock
5,029
5,057
Treasury Stock
(1,373
)
(1,403
)
Retained Earnings
13,138
12,593
Accumulated Other Comprehensive Loss
(123
)
(133
)
Total Stockholders’ Equity
16,671
16,114
Total Capitalization
$
39,960
$
38,821
*
Includes current portion of Long-Term Debt
Attachment 4
Public Service Enterprise Group Incorporated
Condensed Consolidated Statements of Cash Flows
(Unaudited, $ millions)
Six Months Ended June 30,
2025
2024
Cash Flows From Operating Activities
Net Income
$
1,174
$
966
Adjustments to Reconcile Net Income to Net Cash Flows From Operating Activities
353
177
Net Cash Provided By (Used In) Operating Activities
1,527
1,143
Net Cash Provided By (Used In) Investing Activities
(1,388
)
(1,612
)
Net Cash Provided By (Used In) Financing Activities
(78
)
515
Net Change in Cash, Cash Equivalents and Restricted Cash
61
46
Cash, Cash Equivalents and Restricted Cash at Beginning of Period
154
99
Cash, Cash Equivalents and Restricted Cash at End of Period
$
215
$
145
Attachment 5
Public Service Electric & Gas Company
Retail Sales
(Unaudited)
June 30, 2025
Electric Sales
Sales (millions kWh)
Three Months
Ended
Change vs.
2024
Six Months
Ended
Change vs.
2024
Residential
3,142
(7%)
6,432
(0%)
Commercial & Industrial
6,252
(2%)
12,830
(1%)
Other
61
(14%)
162
(5%)
Total
9,455
(4%)
19,424
(1%)
Gas Sold and Transported
Sales (millions therms)
Three Months
Ended
Change vs.
2024
Six Months
Ended
Change vs.
2024
Firm Sales
Residential Sales
195
(2%)
942
10%
Commercial & Industrial
161
1%
656
8%
Total Firm Sales
356
(1%)
1,598
9%
Non-Firm Sales*
Commercial & Industrial
346
81%
476
30%
Total Non-Firm Sales
346
476
Total Sales
702
28%
2,074
14%
*
Contract Service Gas rate included in non-firm sales
Weather Data*
Three Months
Ended
Change vs.
2024
Six Months
Ended
Change vs.
2024
THI Hours - Actual
5,043
(14%)
5,121
(13%)
THI Hours - Normal
4,171
4,192
Degree Days - Actual
373
(7%)
2,749
9%
Degree Days - Normal
470
2,955
*
Winter weather as defined by heating degree days (HDD) to serve as a measure for the need for heating. For each
day, HDD is calculated as HDD = 65°F – the average hourly daily temperature. The measures use data provided by the National Oceanic and Atmospheric Administration based on readings from Newark Liberty International Airport. Comparisons to
normal are based on twenty years of historic data.
Attachment 6
Nuclear Generation Measures
(Unaudited)
GWh Breakdown
GWh Breakdown
Three Months Ended
Six Months Ended
June 30,
June 30,
2025
2024
2025
2024
Nuclear - NJ
4,670
4,178
10,134
9,515
Nuclear - PA
2,841
2,829
5,732
5,692
7,511
7,007
15,866
15,207
Attachment 7
Public Service Enterprise Group Incorporated
Statistical Measures
(Unaudited)
Three Months Ended June 30,
Six Months Ended June 30,
2025
2024
2025
2024
Weighted Average Common Shares Outstanding (millions)
Basic
499
498
499
498
Diluted
500
500
500
500
Stock Price at End of Period
$
84.18
$
73.70
Dividends Paid per Share of Common Stock
$
0.63
$
0.60
$
1.26
$
1.20
Dividend Yield
3.0
%
3.3
%
Book Value per Common Share
$
33.43
$
31.79
Market Price as a Percent of Book Value
252
%
232
%
Attachment 8
Public Service Enterprise Group Incorporated
Consolidated Operating Earnings (non-GAAP) Reconciliation
Reconciling Items
Three Months Ended
June 30,
Six Months Ended
June 30,
2025
2024
2025
2024
($ millions, Unaudited)
Net Income
$
585
$
434
$
1,174
$
966
(Gain) Loss on Nuclear Decommissioning Trust (NDT)
Fund Related Activity, pre-tax
(108
)
(13
)
(120
)
(108
)
(Gain) Loss onMark-to-Market (MTM), pre-tax(a)
(190
)
(159
)
(2
)
99
Lease Related Activity, pre-tax
—
—
—
(4
)
Income Taxes related to Operating Earnings (non-GAAP)reconciling items(b)
97
51
50
17
Operating Earnings (non-GAAP)
$
384
$
313
$
1,102
$
970
PSEG Fully Diluted Average Shares Outstanding (in millions)
500
500
500
500
($ Per Share Impact—Diluted, Unaudited)
Net Income
$
1.17
$
0.87
$
2.35
$
1.93
(Gain) Loss on NDT Fund Related Activity, pre-tax
(0.22
)
(0.03
)
(0.25
)
(0.22
)
(Gain) Loss on MTM, pre-tax(a)
(0.38
)
(0.32
)
—
0.20
Lease Related Activity, pre-tax
—
—
—
(0.01
)
Income Taxes related to Operating Earnings (non-GAAP)reconciling items(b)
0.20
0.11
0.10
0.04
Operating Earnings (non-GAAP)
$
0.77
$
0.63
$
2.20
$
1.94
(a)
Includes the financial impact from positions with forward delivery months.
(b)
Income tax effect calculated at the statutory rate except for qualified NDT related activity, which records an
additional 20% trust tax on income (loss) from qualified NDT Funds, and lease related activity.
Attachment 9
PSEG Power & Other Operating Earnings(non-GAAP) Reconciliation
Reconciling Items
Three Months Ended
June 30,
Six Months Ended
June 30,
2025
2024
2025
2024
($ millions, Unaudited)
Net Income
$
253
$
132
$
296
$
176
(Gain) Loss on NDT Fund Related Activity, pre-tax
(108
)
(13
)
(120
)
(108
)
(Gain) Loss on MTM, pre-tax(a)
(190
)
(159
)
(2
)
99
Lease Related Activity, pre-tax
—
—
—
(4
)
Income Taxes related to Operating Earnings (non-GAAP)reconciling items(b)
97
51
50
17
Operating Earnings (non-GAAP)
$
52
$
11
$
224
$
180
PSEG Fully Diluted Average Shares Outstanding (in millions)
500
500
500
500
(a)
Includes the financial impact from positions with forward delivery months.
(b)
Income tax effect calculated at the statutory rate except for qualified NDT related activity, which records an
additional 20% trust tax on income (loss) from qualified NDT Funds, and lease related activity.
Mentions · how they’re counted
| Category | Underlined | Word counter | Model’s count |
|---|---|---|---|
| AI AI, artificial intelligence, generative AI, machine learning, large language model, LLM | 1 | 1 | 1 |
| Layoffs layoffs, RIF, headcount reduction, workforce optimization, restructuring | 0 | — | 0 |
| Recession recession, downturn, contraction, slowdown | 0 | 0 | 0 |
| Tariffs tariff, trade war, trade barriers, trade restrictions, trade policy | 0 | 0 | 0 |
| Buybacks share repurchase, buyback program | 0 | — | 0 |
Underlines use the same word lists the scores use. AI, recession and tariffs follow Palanor’s word counter, so those counts match it exactly on the same text. Layoffs and buybacks use the terms the model was given. The model’s count is an estimate by meaning, not by string, so it can differ from the underlines.
Source: SEC EDGAR · public domain · Highlights by Palanor