10-Q

Table of Contents


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549 
FORM 10-Q
(Mark One)
ý QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
FOR THE QUARTERLY PERIOD ENDED March 31, 2016
OR
¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
FOR THE TRANSITION PERIOD FROM          TO

Commission
File Number
 
Registrants, State of Incorporation,
Address, and Telephone Number
  
I.R.S. Employer
Identification No.
001-09120
  
PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
(A New Jersey Corporation)
80 Park Plaza
Newark, New Jersey 07102
973 430-7000
http://www.pseg.com
  
22-2625848
001-00973
  
PUBLIC SERVICE ELECTRIC AND GAS COMPANY
(A New Jersey Corporation)
80 Park Plaza
Newark, New Jersey 07102
973 430-7000
http://www.pseg.com
  
22-1212800
001-34232
  
PSEG POWER LLC
(A Delaware Limited Liability Company)
80 Park Plaza
Newark, New Jersey 07102
973 430-7000
http://www.pseg.com
  
22-3663480
 
Indicate by check mark whether the registrants (1) have filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrants were required to file such reports), and (2) have been subject to such filing requirements for the past 90 days. Yes ý No ¨
Indicate by check mark whether the registrants have submitted electronically and posted on their corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrants were required to submit and post such files). Yes ý No ¨
Indicate by check mark whether each registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Public Service Enterprise Group Incorporated
Large accelerated filer x
Accelerated filer o
Non-accelerated filer o
Smaller reporting company o
 
 
 
 
 
Public Service Electric and Gas Company
Large accelerated filer o
Accelerated filer o
Non-accelerated filer x
Smaller reporting company o
 
 
 
 
 
PSEG Power LLC
Large accelerated filer o
Accelerated filer o
Non-accelerated filer x
Smaller reporting company o
Indicate by check mark whether any of the registrants is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No ý
As of April 19, 2016, Public Service Enterprise Group Incorporated had outstanding 505,929,329 shares of its sole class of Common Stock, without par value.
As of April 19, 2016, Public Service Electric and Gas Company had issued and outstanding 132,450,344 shares of Common Stock, without nominal or par value, all of which were privately held, beneficially and of record by Public Service Enterprise Group Incorporated.
Public Service Electric and Gas Company and PSEG Power LLC are wholly owned subsidiaries of Public Service Enterprise Group Incorporated and meet the conditions set forth in General Instruction H(1) (a) and (b) of Form 10-Q. Each is filing its Quarterly Report on Form 10-Q with the reduced disclosure format authorized by General Instruction H.




Table of Contents


 
  
Page
FILING FORMAT
PART I. FINANCIAL INFORMATION
 
Item 1.
Financial Statements
 
 
 
 
 
Notes to Condensed Consolidated Financial Statements
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Item 2.
 
Executive Overview of 2016 and Future Outlook
 
 
 
 
Item 3.
Item 4.
 
 
PART II. OTHER INFORMATION
 
Item 1.
Item 1A.
Item 2.
Item 5.
Item 6.
 


i


Table of Contents


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 and available on our website: http://www.pseg.com. These factors include, but are not limited to:
adverse changes in the demand for or ongoing low pricing of the capacity and energy that we sell into wholesale electricity markets,
adverse changes in energy industry law, policies and regulations, including market structures and transmission planning,
any inability of our transmission and distribution businesses to obtain adequate and timely rate relief and regulatory approvals from federal and state regulators, including prudency reviews and disallowances,
any deterioration in our credit quality or the credit quality of our counterparties,
changes in federal and state environmental regulations and enforcement that could increase our costs or limit our operations,
adverse outcomes of any legal, regulatory or other proceeding, settlement, investigation or claim applicable to us and/or the energy industry,
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 or increase the cost 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 manage our energy obligations, available supply and risks,
delays or unforeseen cost escalations in our construction and development activities, or the inability to recover the carrying amount of our assets,
availability of capital and credit at commercially reasonable terms and conditions and our ability to meet cash needs,
increases in competition in energy supply markets as well as for transmission projects,
changes in technology, such as distributed generation and micro grids, and greater reliance on these technologies,
changes in customer behaviors, including increases in energy efficiency, net-metering and demand response,
adverse performance of our decommissioning and defined benefit plan trust fund investments and changes in funding requirements,
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 insurance coverage or recover proceeds of insurance with respect to such events,
acts of terrorism, cybersecurity attacks or intrusions that could adversely impact our businesses,
delays in receipt of necessary permits and approvals for our construction and development activities,
any inability to achieve, or continue to sustain, our expected levels of operating performance,
changes in the cost of, or interruption in the supply of, fuel and other commodities necessary to the operation of our generating units,
an extended economic recession,
an inability to realize anticipated tax benefits or retain tax credits,
challenges associated with recruitment and/or retention of a qualified workforce, and
changes in the credit quality and the ability of lessees to meet their obligations under our domestic leveraged leases.
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

ii


Table of Contents


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.

FILING FORMAT
This combined Quarterly Report on Form 10-Q is separately filed by Public Service Enterprise Group Incorporated (PSEG), Public Service Electric and Gas Company (PSE&G) and PSEG Power LLC (Power). Information relating to any individual company is filed by such company on its own behalf. PSE&G and Power are each only responsible for information about itself and its subsidiaries.
Discussions throughout the document refer to PSEG and its direct operating subsidiaries, PSE&G and Power. Depending on the context of each section, references to “we,” “us,” and “our” relate to PSEG or to the specific company or companies being discussed.


iii


Table of Contents





PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Millions, except per share data
(Unaudited)

 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
March 31,
 
 
 
 
2016
 
2015
 
 
OPERATING REVENUES
 
$
2,616

 
$
3,135

 
 
OPERATING EXPENSES
 
 
 
 
 
 
Energy Costs
 
836

 
1,094

 
 
Operation and Maintenance
 
729

 
663

 
 
Depreciation and Amortization
 
224

 
330

 
 
Total Operating Expenses
 
1,789

 
2,087

 
 
OPERATING INCOME
 
827

 
1,048

 
 
Income from Equity Method Investments
 
2

 
3

 
 
Other Income
 
48

 
48

 
 
Other Deductions
 
(21
)
 
(12
)
 
 
Other-Than-Temporary Impairments
 
(10
)
 
(5
)
 
 
Interest Expense
 
(92
)
 
(98
)
 
 
INCOME BEFORE INCOME TAXES
 
754

 
984

 
 
Income Tax Expense
 
(283
)
 
(398
)
 
 
NET INCOME
 
$
471

 
$
586

 
 
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
 
 
 
 
 
 
BASIC
 
505

 
506

 
 
DILUTED
 
508

 
508

 
 
NET INCOME PER SHARE:
 
 
 
 
 
 
BASIC
 
$
0.93

 
$
1.16

 
 
DILUTED
 
$
0.93

 
$
1.15

 
 
DIVIDENDS PAID PER SHARE OF COMMON STOCK
 
$
0.41

 
$
0.39

 
 
 
 
 
 
 
 
See Notes to Condensed Consolidated Financial Statements.

1


Table of Contents


PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Millions
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
March 31,
 
 
 
 
2016
 
2015
 
 
NET INCOME
 
$
471

 
$
586

 
 
Other Comprehensive Income (Loss), net of tax
 
 
 
 
 
 
Unrealized Gains (Losses) on Available-for-Sale Securities, net of tax (expense) benefit of $(16) and $(13) for 2016 and 2015, respectively
 
16

 
14

 
 
Unrealized Gains (Losses) on Cash Flow Hedges, net of tax (expense) benefit of $(1) and $7 for 2016 and 2015, respectively
 
2

 
(9
)
 
 
Pension/Other Postretirement Benefit Costs (OPEB) adjustment, net of tax (expense) benefit of $(6) and $(6) for 2016 and 2015, respectively
 
8

 
8

 
 
Other Comprehensive Income (Loss), net of tax
 
26

 
13

 
 
COMPREHENSIVE INCOME
 
$
497

 
$
599

 
 
 
 
 
 
 
 
See Notes to Condensed Consolidated Financial Statements.


2


Table of Contents


PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
CONDENSED CONSOLIDATED BALANCE SHEETS
Millions
(Unaudited)
 
 
 
 
 
 
 
 
 
March 31,
2016
 
December 31,
2015
 
 
ASSETS
 
 
CURRENT ASSETS
 
 
 
 
 
Cash and Cash Equivalents
$
592

 
$
394

 
 
Accounts Receivable, net of allowances of $66 and $67 in 2016 and 2015, respectively
1,107

 
1,068

 
 
Tax Receivable
4

 
305

 
 
Unbilled Revenues
178

 
197

 
 
Fuel
306

 
463

 
 
Materials and Supplies, net
533

 
513

 
 
Prepayments
89

 
135

 
 
Derivative Contracts
230

 
242

 
 
Regulatory Assets
217

 
164

 
 
Other
7

 
13

 
 
Total Current Assets
3,263

 
3,494

 
 
PROPERTY, PLANT AND EQUIPMENT
36,393

 
35,494

 
 
     Less: Accumulated Depreciation and Amortization
(9,119
)
 
(8,955
)
 
 
Net Property, Plant and Equipment
27,274

 
26,539

 
 
NONCURRENT ASSETS
 
 
 
 
 
Regulatory Assets
3,150

 
3,196

 
 
Long-Term Investments
1,234

 
1,233

 
 
Nuclear Decommissioning Trust (NDT) Fund
1,778

 
1,754

 
 
Long-Term Tax Receivable
184

 
171

 
 
Long-Term Receivable of Variable Interest Entity (VIE)
506

 
495

 
 
Other Special Funds
246

 
227

 
 
Goodwill
16

 
16

 
 
Other Intangibles
112

 
102

 
 
Derivative Contracts
133

 
77

 
 
Other
230

 
231

 
 
Total Noncurrent Assets
7,589

 
7,502

 
 
TOTAL ASSETS
$
38,126

 
$
37,535

 
 
 
 
 
 
 
See Notes to Condensed Consolidated Financial Statements.


3


Table of Contents


PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
CONDENSED CONSOLIDATED BALANCE SHEETS
Millions
(Unaudited)
 
 
 
 
 
 
 
 
 
March 31,
2016
 
December 31,
2015
 
 
LIABILITIES AND CAPITALIZATION
 
 
CURRENT LIABILITIES
 
 
 
 
 
Long-Term Debt Due Within One Year
$
562

 
$
734

 
 
Commercial Paper and Loans
12

 
364

 
 
Accounts Payable
1,192

 
1,369

 
 
Derivative Contracts
53

 
76

 
 
Accrued Interest
123

 
96

 
 
Accrued Taxes
155

 
42

 
 
Clean Energy Program
86

 
142

 
 
Obligation to Return Cash Collateral
130

 
128

 
 
Regulatory Liabilities
115

 
123

 
 
Regulatory Liabilities of VIEs
32

 
42

 
 
Other
482

 
459

 
 
Total Current Liabilities
2,942

 
3,575

 
 
NONCURRENT LIABILITIES
 
 
 
 
 
Deferred Income Taxes and Investment Tax Credits (ITC)
8,377

 
8,166

 
 
Regulatory Liabilities
177

 
175

 
 
Asset Retirement Obligations
686

 
679

 
 
OPEB Costs
1,205

 
1,228

 
 
OPEB Costs of Servco
382

 
375

 
 
Accrued Pension Costs
458

 
487

 
 
Accrued Pension Costs of Servco
117

 
114

 
 
Environmental Costs
423

 
415

 
 
Derivative Contracts
14

 
27

 
 
Long-Term Accrued Taxes
176

 
212

 
 
Other
174

 
181

 
 
Total Noncurrent Liabilities
12,189

 
12,059

 
 
COMMITMENTS AND CONTINGENT LIABILITIES (See Note 8)


 


 
 
CAPITALIZATION

 
 
 
 
LONG-TERM DEBT
9,676

 
8,834

 
 
STOCKHOLDERS’ EQUITY

 
 
 
 
Common Stock, no par, authorized 1,000 shares; issued, 2016 and 2015—534 shares
4,908

 
4,915

 
 
Treasury Stock, at cost, 2016 - 29 shares; 2015— 28 shares
(702
)
 
(671
)
 
 
Retained Earnings
9,381

 
9,117

 
 
Accumulated Other Comprehensive Loss
(269
)
 
(295
)
 
 
Total Common Stockholders’ Equity
13,318

 
13,066

 
 
Noncontrolling Interest
1

 
1

 
 
Total Stockholders’ Equity
13,319

 
13,067

 
 
Total Capitalization
22,995

 
21,901

 
 
TOTAL LIABILITIES AND CAPITALIZATION
$
38,126

 
$
37,535

 
 
 


 
 
 
See Notes to Condensed Consolidated Financial Statements.

4


Table of Contents


PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Millions
(Unaudited)
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
March 31,
 
 
 
2016
 
2015
 
 
CASH FLOWS FROM OPERATING ACTIVITIES
 
 
 
 
 
Net Income
$
471

 
$
586

 
 
Adjustments to Reconcile Net Income to Net Cash Flows from Operating Activities:
 
 
 
 
 
Depreciation and Amortization
224

 
330

 
 
Amortization of Nuclear Fuel
58

 
55

 
 
Provision for Deferred Income Taxes (Other than Leases) and ITC
182

 
63

 
 
Non-Cash Employee Benefit Plan Costs
32

 
41

 
 
Leveraged Lease (Income) Loss, Adjusted for Rents Received and Deferred Taxes
(15
)
 
4

 
 
Net Unrealized (Gains) Losses on Energy Contracts and Other Derivatives
(21
)
 
37

 
 
Change in Accrued Storm Costs
(1
)
 
7

 
 
Net Change in Other Regulatory Assets and Liabilities
(104
)
 
(29
)
 
 
Cost of Removal
(35
)
 
(26
)
 
 
Net Realized (Gains) Losses and (Income) Expense from NDT Fund
3

 
(12
)
 
 
Net Change in Certain Current Assets and Liabilities:
 
 
 
 
 
          Tax Receivable
301

 
180

 
 
          Accrued Taxes
144

 
322

 
 
          Margin Deposit
(4
)
 
14

 
 
          Other Current Assets and Liabilities
27

 
109

 
 
Employee Benefit Plan Funding and Related Payments
(56
)
 
(47
)
 
 
Other
8

 
45

 
 
Net Cash Provided By (Used In) Operating Activities
1,214

 
1,679

 
 
CASH FLOWS FROM INVESTING ACTIVITIES


 
 
 
 
Additions to Property, Plant and Equipment
(1,065
)
 
(747
)
 
 
Proceeds from Sales of Available-for-Sale Securities
202

 
609

 
 
Investments in Available-for-Sale Securities
(207
)
 
(638
)
 
 
Other
(11
)
 
(3
)
 
 
Net Cash Provided By (Used In) Investing Activities
(1,081
)
 
(779
)
 
 
CASH FLOWS FROM FINANCING ACTIVITIES
 
 
 
 
 
Net Change in Commercial Paper and Loans
(352
)
 

 
 
Issuance of Long-Term Debt
850

 

 
 
Redemption of Long-Term Debt
(171
)
 

 
 
Redemption of Securitization Debt

 
(58
)
 
 
Cash Dividends Paid on Common Stock
(207
)
 
(197
)
 
 
Other
(55
)
 
(39
)
 
 
Net Cash Provided By (Used In) Financing Activities
65

 
(294
)
 
 
Net Increase (Decrease) in Cash and Cash Equivalents
198

 
606

 
 
Cash and Cash Equivalents at Beginning of Period
394

 
402

 
 
Cash and Cash Equivalents at End of Period
$
592

 
$
1,008

 
 
Supplemental Disclosure of Cash Flow Information:
 
 
 
 
 
Income Taxes Paid (Received)
$
(299
)
 
$
(175
)
 
 
Interest Paid, Net of Amounts Capitalized
$
66

 
$
74

 
 
Accrued Property, Plant and Equipment Expenditures
$
434

 
$
276

 
 
 
 
 
 
 
See Notes to Condensed Consolidated Financial Statements.

5


Table of Contents



PUBLIC SERVICE ELECTRIC AND GAS COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Millions
(Unaudited)

 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
March 31,
 
 
 
 
2016
 
2015
 
 
OPERATING REVENUES
 
$
1,712

 
$
2,002

 
 
OPERATING EXPENSES
 
 
 
 
 
 
Energy Costs
 
729

 
892

 
 
Operation and Maintenance
 
382

 
412

 
 
Depreciation and Amortization
 
139

 
247

 
 
Total Operating Expenses
 
1,250

 
1,551

 
 
OPERATING INCOME
 
462

 
451

 
 
Other Income
 
20

 
18

 
 
Other Deductions
 
(1
)
 
(1
)
 
 
Interest Expense
 
(68
)
 
(69
)
 
 
INCOME BEFORE INCOME TAXES
 
413

 
399

 
 
Income Tax Expense
 
(151
)
 
(157
)
 
 
NET INCOME
 
$
262

 
$
242

 
 
 
 
 
 
 
 
See disclosures regarding Public Service Electric and Gas Company included in the Notes to Condensed Consolidated Financial Statements.


6


Table of Contents


PUBLIC SERVICE ELECTRIC AND GAS COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Millions
(Unaudited)

 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
March 31,
 
 
 
 
2016
 
2015
 
 
NET INCOME
 
$
262

 
$
242

 
 
Unrealized Gains (Losses) on Available-for-Sale Securities, net of tax (expense) benefit of $0 and $0 for 2016 and 2015, respectively
 

 

 
 
COMPREHENSIVE INCOME
 
$
262

 
$
242

 
 
 
 
 
 
 
 
See disclosures regarding Public Service Electric and Gas Company included in the Notes to Condensed Consolidated Financial Statements.


7


Table of Contents


PUBLIC SERVICE ELECTRIC AND GAS COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS
Millions
(Unaudited)

 
 
 
 
 
 
 
 
March 31,
2016
 
December 31,
2015
 
 
ASSETS
 
 
CURRENT ASSETS

 
 
 
 
Cash and Cash Equivalents
$
558

 
$
198

 
 
Accounts Receivable, net of allowances of $66 and $67 in 2016 and 2015, respectively
831

 
787

 
 
Accounts Receivable—Affiliated Companies
3

 
222

 
 
Unbilled Revenues
178

 
197

 
 
Materials and Supplies
154

 
148

 
 
Prepayments
5

 
31

 
 
Regulatory Assets
217

 
164

 
 
Derivative Contracts
8

 
13

 
 
Other
5

 
9

 
 
Total Current Assets
1,959

 
1,769

 
 
PROPERTY, PLANT AND EQUIPMENT
24,347

 
23,732

 
 
Less: Accumulated Depreciation and Amortization
(5,584
)
 
(5,504
)
 
 
Net Property, Plant and Equipment
18,763

 
18,228

 
 
NONCURRENT ASSETS
 
 
 
 
 
Regulatory Assets
3,150

 
3,196

 
 
Long-Term Investments
331

 
330

 
 
Other Special Funds
59

 
49

 
 
Derivative Contracts
2

 

 
 
Other
108

 
105

 
 
Total Noncurrent Assets
3,650

 
3,680

 
 
TOTAL ASSETS
$
24,372

 
$
23,677

 
 
 
 
 
 
 
See disclosures regarding Public Service Electric and Gas Company included in the Notes to Condensed Consolidated Financial Statements.


8


Table of Contents


PUBLIC SERVICE ELECTRIC AND GAS COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS
Millions
(Unaudited)

 
 
 
 
 
 
 
 
March 31,
2016
 
December 31,
2015
 
 
LIABILITIES AND CAPITALIZATION
 
 
CURRENT LIABILITIES
 
 
 
 
 
Long-Term Debt Due Within One Year
$

 
$
171

 
 
Commercial Paper and Loans

 
153

 
 
Accounts Payable
621

 
724

 
 
Accounts Payable—Affiliated Companies
258

 
292

 
 
Accrued Interest
83

 
70

 
 
Clean Energy Program
86

 
142

 
 
Obligation to Return Cash Collateral
130

 
128

 
 
Regulatory Liabilities
115

 
123

 
 
Regulatory Liabilities of VIEs
32

 
42

 
 
Other
329

 
297

 
 
Total Current Liabilities
1,654

 
2,142

 
 
NONCURRENT LIABILITIES
 
 
 
 
 
Deferred Income Taxes and ITC
5,341

 
5,181

 
 
OPEB Costs
912

 
937

 
 
Accrued Pension Costs
183

 
202

 
 
Regulatory Liabilities
177

 
175

 
 
Environmental Costs
354

 
365

 
 
Asset Retirement Obligations
219

 
218

 
 
Derivative Contracts

 
11

 
 
Long-Term Accrued Taxes
89

 
109

 
 
Other
116

 
114

 
 
Total Noncurrent Liabilities
7,391

 
7,312

 
 
COMMITMENTS AND CONTINGENT LIABILITIES (See Note 8)


 


 
 
CAPITALIZATION
 
 
 
 
 
LONG-TERM DEBT
7,492

 
6,650

 
 
STOCKHOLDER’S EQUITY
 
 
 
 
 
Common Stock; 150 shares authorized; issued and outstanding, 2016 and 2015—132 shares
892

 
892

 
 
Contributed Capital
695

 
695

 
 
Basis Adjustment
986

 
986

 
 
Retained Earnings
5,261

 
4,999

 
 
Accumulated Other Comprehensive Income
1

 
1

 
 
Total Stockholder’s Equity
7,835

 
7,573

 
 
Total Capitalization
15,327

 
14,223

 
 
TOTAL LIABILITIES AND CAPITALIZATION
$
24,372

 
$
23,677

 
 
 
 
 
 
 
See disclosures regarding Public Service Electric and Gas Company included in the Notes to Condensed Consolidated Financial Statements.


9


Table of Contents


PUBLIC SERVICE ELECTRIC AND GAS COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Millions
(Unaudited)

 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
March 31,
 
 
 
2016
 
2015
 
 
CASH FLOWS FROM OPERATING ACTIVITIES
 
 
 
 
 
  Net Income
$
262

 
$
242

 
 
Adjustments to Reconcile Net Income to Net Cash Flows from Operating Activities:
 
 
 
 
 
Depreciation and Amortization
139

 
247

 
 
Provision for Deferred Income Taxes and ITC
147

 
29

 
 
Non-Cash Employee Benefit Plan Costs
18

 
24

 
 
Cost of Removal
(35
)
 
(26
)
 
 
Change in Accrued Storm Costs
(1
)
 
7

 
 
Net Change in Other Regulatory Assets and Liabilities
(104
)
 
(29
)
 
 
Net Change in Certain Current Assets and Liabilities:

 
 
 
 
Accounts Receivable and Unbilled Revenues
(26
)
 
(142
)
 
 
Materials and Supplies
(6
)
 
(9
)
 
 
Prepayments
26

 
37

 
 
Accounts Payable
(24
)
 
16

 
 
Accounts Receivable/Payable—Affiliated Companies, net
197

 
253

 
 
Other Current Assets and Liabilities
35

 
77

 
 
Employee Benefit Plan Funding and Related Payments
(44
)
 
(37
)
 
 
Other
(16
)
 
(12
)
 
 
Net Cash Provided By (Used In) Operating Activities
568

 
677

 
 
CASH FLOWS FROM INVESTING ACTIVITIES
 
 
 
 
 
Additions to Property, Plant and Equipment
(724
)
 
(599
)
 
 
Proceeds from Sales of Available-for-Sale Securities
5

 
4

 
 
Investments in Available-for-Sale Securities
(5
)
 
(5
)
 
 
Solar Loan Investments

 
(2
)
 
 
Other

 
9

 
 
Net Cash Provided By (Used In) Investing Activities
(724
)
 
(593
)
 
 
CASH FLOWS FROM FINANCING ACTIVITIES
 
 
 
 
 
Net Change in Short-Term Debt
(153
)
 

 
 
Issuance of Long-Term Debt
850

 

 
 
Redemption of Long-Term Debt
(171
)
 

 
 
Redemption of Securitization Debt

 
(58
)
 
 
Other
(10
)
 

 
 
Net Cash Provided By (Used In) Financing Activities
516

 
(58
)
 
 
Net Increase (Decrease) In Cash and Cash Equivalents
360

 
26

 
 
Cash and Cash Equivalents at Beginning of Period
198

 
310

 
 
Cash and Cash Equivalents at End of Period
$
558

 
$
336

 
 
Supplemental Disclosure of Cash Flow Information:
 
 
 
 
 
Income Taxes Paid (Received)
$
(200
)
 
$
(180
)
 
 
Interest Paid, Net of Amounts Capitalized
$
53

 
$
58

 
 
Accrued Property, Plant and Equipment Expenditures
$
318

 
$
226

 
 
 
 
 
 
 
See disclosures regarding Public Service Electric and Gas Company included in the Notes to Condensed Consolidated Financial Statements.

10


Table of Contents



PSEG POWER LLC
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Millions
(Unaudited)
 
 
 
 
 
 
 
 
 

 
Three Months Ended
 
 
 
 
March 31,
 
 
 
 
2016
 
2015
 
 
OPERATING REVENUES
 
$
1,313

 
$
1,725

 
 
OPERATING EXPENSES
 
 
 
 
 
 
Energy Costs
 
638

 
893

 
 
Operation and Maintenance
 
253

 
172

 
 
Depreciation and Amortization
 
79

 
76

 
 
Total Operating Expenses
 
970

 
1,141

 
 
OPERATING INCOME
 
343

 
584

 
 
Income from Equity Method Investments
 
2

 
3

 
 
Other Income
 
26

 
29

 
 
Other Deductions
 
(18
)
 
(11
)
 
 
Other-Than-Temporary Impairments
 
(10
)
 
(5
)
 
 
Interest Expense
 
(22
)
 
(31
)
 
 
INCOME BEFORE INCOME TAXES
 
321

 
569

 
 
Income Tax Expense
 
(129
)
 
(234
)
 
 
NET INCOME
 
$
192

 
$
335

 
 
 
 


 
 
 
See disclosures regarding PSEG Power LLC included in the Notes to Condensed Consolidated Financial Statements.


11


Table of Contents


PSEG POWER LLC
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Millions
(Unaudited)

 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
March 31,
 
 
 
 
2016
 
2015
 
 
NET INCOME
 
$
192

 
$
335

 
 
Other Comprehensive Income (Loss), net of tax
 
 
 
 
 
 
Unrealized Gains (Losses) on Available-for-Sale Securities, net of tax (expense) benefit of $(16) and $(13) for 2016 and 2015, respectively
 
16

 
14

 
 
Unrealized Gains (Losses) on Cash Flow Hedges, net of tax (expense) benefit of $0 and $7 for 2016 and 2015, respectively
 

 
(9
)
 
 
Pension/OPEB adjustment, net of tax (expense) benefit of $(5) and $(5) for 2016 and 2015, respectively
 
7

 
7

 
 
Other Comprehensive Income (Loss), net of tax
 
23

 
12

 
 
COMPREHENSIVE INCOME
 
$
215

 
$
347

 
 
 
 
 
 
 
 
See disclosures regarding PSEG Power LLC included in the Notes to Condensed Consolidated Financial Statements.


12


Table of Contents


PSEG POWER LLC
CONDENSED CONSOLIDATED BALANCE SHEETS
Millions
(Unaudited)
 
 
 
 
 
 
 
 
 
March 31,
2016
 
December 31,
2015
 
 
ASSETS
 
 
CURRENT ASSETS
 
 
 
 
 
Cash and Cash Equivalents
$
16

 
$
12

 
 
Accounts Receivable
227

 
217

 
 
Accounts Receivable—Affiliated Companies
184

 
276

 
 
Short-Term Loan to Affiliate
672

 
363

 
 
Fuel
306

 
463

 
 
Materials and Supplies, net
377

 
363

 
 
Derivative Contracts
218

 
223

 
 
Prepayments
27

 
25

 
 
Other
4

 
7

 
 
Total Current Assets
2,031

 
1,949

 
 
PROPERTY, PLANT AND EQUIPMENT
11,690

 
11,354

 
 
Less: Accumulated Depreciation and Amortization
(3,364
)
 
(3,227
)
 
 
Net Property, Plant and Equipment
8,326

 
8,127

 
 
NONCURRENT ASSETS
 
 
 
 
 
NDT Fund
1,778

 
1,754

 
 
Long-Term Investments
116

 
119

 
 
Goodwill
16

 
16

 
 
Other Intangibles
112

 
102

 
 
Other Special Funds
61

 
55

 
 
Derivative Contracts
127

 
77

 
 
Other
50

 
51

 
 
Total Noncurrent Assets
2,260

 
2,174

 
 
TOTAL ASSETS
$
12,617

 
$
12,250

 
 
 
 
 
 
 
See disclosures regarding PSEG Power LLC included in the Notes to Condensed Consolidated Financial Statements.


13


Table of Contents


PSEG POWER LLC
CONDENSED CONSOLIDATED BALANCE SHEETS
Millions
(Unaudited)

 
 
 
 
 
 
 
 
March 31,
2016
 
December 31,
2015
 
 
LIABILITIES AND MEMBER’S EQUITY
 
 
CURRENT LIABILITIES
 
 
 
 
 
Long-Term Debt Due Within One Year
$
553

 
$
553

 
 
Accounts Payable
418

 
432

 
 
 Accounts Payable—Affiliated Companies
152

 
33

 
 
Derivative Contracts
52

 
76

 
 
Accrued Interest
39

 
25

 
 
Other
98

 
107

 
 
Total Current Liabilities
1,312

 
1,226

 
 
NONCURRENT LIABILITIES
 
 
 
 
 
Deferred Income Taxes and ITC
2,402

 
2,347

 
 
Asset Retirement Obligations
463

 
457

 
 
OPEB Costs
232

 
230

 
 
Derivative Contracts
14

 
16

 
 
Accrued Pension Costs
158

 
166

 
 
Long-Term Accrued Taxes
38

 
35

 
 
Other
96

 
87

 
 
Total Noncurrent Liabilities
3,403

 
3,338

 
 
COMMITMENTS AND CONTINGENT LIABILITIES (See Note 8)


 


 
 
LONG-TERM DEBT
1,685

 
1,684

 
 
MEMBER’S EQUITY

 
 
 
 
Contributed Capital
2,214

 
2,214

 
 
Basis Adjustment
(986
)
 
(986
)
 
 
Retained Earnings
5,206

 
5,014

 
 
Accumulated Other Comprehensive Loss
(217
)
 
(240
)
 
 
Total Member’s Equity
6,217

 
6,002

 
 
TOTAL LIABILITIES AND MEMBER’S EQUITY
$
12,617

 
$
12,250

 
 
 
 
 
 
 
See disclosures regarding PSEG Power LLC included in the Notes to Condensed Consolidated Financial Statements.


14


Table of Contents


PSEG POWER LLC
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Millions
(Unaudited)
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
March 31,
 
 
 
2016
 
2015
 
 
CASH FLOWS FROM OPERATING ACTIVITIES
 
 
 
 
 
Net Income
$
192

 
$
335

 
 
Adjustments to Reconcile Net Income to Net Cash Flows from Operating Activities:
 
 
 
 
 
Depreciation and Amortization
79

 
76

 
 
Amortization of Nuclear Fuel
58

 
55

 
 
Provision for Deferred Income Taxes and ITC
34

 
37

 
 
Net Unrealized (Gains) Losses on Energy Contracts and Other Derivatives
(21
)
 
37

 
 
Non-Cash Employee Benefit Plan Costs
10

 
13

 
 
Net Realized (Gains) Losses and (Income) Expense from NDT Fund
3

 
(12
)
 
 
Net Change in Certain Current Assets and Liabilities:
 
 
 
 
 
Fuel, Materials and Supplies
143

 
284

 
 
Margin Deposit
(4
)
 
14


 
Accounts Receivable
(41
)
 
(16
)
 
 
Accounts Payable
(34
)
 
(55
)
 
 
Accounts Receivable/Payable—Affiliated Companies, net
184

 
86

 
 
Accrued Interest Payable
14

 
16

 
 
Other Current Assets and Liabilities
1

 
(56
)
 
 
Employee Benefit Plan Funding and Related Payments
(8
)
 
(6
)
 
 
Other
53

 
42

 
 
Net Cash Provided By (Used In) Operating Activities
663

 
850

 
 
CASH FLOWS FROM INVESTING ACTIVITIES
 
 
 
 
 
Additions to Property, Plant and Equipment
(333
)
 
(139
)
 
 
Proceeds from Sales of Available-for-Sale Securities
183

 
594

 
 
Investments in Available-for-Sale Securities
(188
)
 
(608
)
 
 
Short-Term Loan—Affiliated Company, net
(309
)
 
(471
)
 
 
Other
(12
)
 
(11
)
 
 
Net Cash Provided By (Used In) Investing Activities
(659
)
 
(635
)
 
 
CASH FLOWS FROM FINANCING ACTIVITIES
 
 
 
 
 
Cash Dividend Paid

 
(200
)
 
 
Net Cash Provided By (Used In) Financing Activities

 
(200
)
 
 
Net Increase (Decrease) in Cash and Cash Equivalents
4

 
15

 
 
Cash and Cash Equivalents at Beginning of Period
12

 
9

 
 
Cash and Cash Equivalents at End of Period
$
16

 
$
24

 
 
Supplemental Disclosure of Cash Flow Information:
 
 
 
 
 
Income Taxes Paid (Received)
$
(100
)
 
$
5

 
 
Interest Paid, Net of Amounts Capitalized
$
11

 
$
16

 
 
Accrued Property, Plant and Equipment Expenditures
$
116

 
$
50

 
 
 
 
 
 
 
See disclosures regarding PSEG Power LLC included in the Notes to the Condensed Consolidated Financial Statements.


15


NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Table of Contents (UNAUDITED)


Note 1. Organization and Basis of Presentation
Organization
PSEG is a holding company with a diversified business mix within the energy industry. Its operations are primarily in the Northeastern and Mid-Atlantic United States and in other select markets. PSEG’s principal direct wholly owned subsidiaries are:
PSE&G—which is a public utility engaged principally in the transmission of electricity and distribution of electricity and natural gas in certain areas of New Jersey. PSE&G is subject to regulation by the New Jersey Board of Public Utilities (BPU) and the Federal Energy Regulatory Commission (FERC). PSE&G also invests in solar generation projects and has implemented energy efficiency and demand response programs in New Jersey, which are regulated by the BPU.
Power—which is a multi-regional, wholesale energy supply company that integrates its generating asset operations and gas supply commitments with its wholesale energy, fuel supply and energy transacting functions primarily in the Northeast and Mid-Atlantic United States through its principal direct wholly owned subsidiaries. Power’s subsidiaries are subject to regulation by FERC, the Nuclear Regulatory Commission (NRC), the Environmental Protection Agency (EPA) and the states in which they operate.
PSEG's other direct wholly owned subsidiaries include PSEG Energy Holdings L.L.C. (Energy Holdings), which primarily has investments in leveraged leases; PSEG Long Island LLC (PSEG LI), which operates the Long Island Power Authority's (LIPA) transmission and distribution (T&D) system under an Operations Services Agreement (OSA); and PSEG Services Corporation (Services), which provides certain management, administrative and general services to PSEG and its subsidiaries at cost.
Basis of Presentation
The financial statements included herein have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (SEC) applicable to Quarterly Reports on Form 10-Q. Certain information and note disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States (GAAP) have been condensed or omitted pursuant to such rules and regulations. These Condensed Consolidated Financial Statements and Notes to Condensed Consolidated Financial Statements (Notes) should be read in conjunction with, and update and supplement matters discussed in, the Annual Report on Form 10-K for the year ended December 31, 2015.
The unaudited condensed consolidated financial information furnished herein reflects all adjustments which are, in the opinion of management, necessary to fairly state the results for the interim periods presented. All such adjustments are of a normal recurring nature. All intercompany accounts and transactions are eliminated in consolidation. The year-end Condensed Consolidated Balance Sheets were derived from the audited Consolidated Financial Statements included in the Annual Report on Form 10-K for the year ended December 31, 2015.

Note 2. Recent Accounting Standards
New Standards Issued But Not Yet Adopted
Revenue from Contracts with Customers
This accounting standard was issued to clarify the principles for recognizing revenue and to develop a common standard that would remove inconsistencies in revenue requirements; improve comparability of revenue recognition practices across entities, industries, jurisdictions and capital markets; and provide improved disclosures.
The guidance provides a five-step model to be used for recognizing revenue for the transfer of promised goods and services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services.
The update was originally to be effective for annual and interim reporting periods beginning after December 15, 2016; however, the Financial Accounting Standards Board issued new guidance deferring the effective date by one year to periods beginning after December 31, 2017. Early application will be permitted as of the original effective date. PSEG is currently analyzing the impact of this standard on its financial statements.

16


NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Table of Contents (UNAUDITED)

Recognition and Measurement of Financial Assets and Financial Liabilities
This accounting standard will change how entities measure equity investments that are not consolidated or accounted for under the equity method and how they will present changes in the fair value of financial liabilities measured under the fair value option that are attributable to their own credit. Under the new guidance, equity investments (other than those accounted for using the equity method) will now have to be measured at fair value through Net Income instead of Other Comprehensive Income (Loss). For equity investments which do not have readily determinable fair values, the impairment assessment will be simplified by requiring a qualitative assessment to identify impairments. The new standard also changes certain disclosures.
The accounting standard is effective for annual and interim reporting periods beginning after December 15, 2017. PSEG is currently analyzing the impact of this standard on our financial statements; however, PSEG expects increased volatility in net income due to changes in fair value of our equity securities within the Nuclear Decommissioning Trust (NDT) and Rabbi Trust Funds.
Leases
This accounting standard replaces existing lease accounting guidance and requires lessees to recognize all leases with a term greater than 12 months on the balance sheet using a right-of-use asset approach. At lease commencement, a lessee would recognize a lease asset and corresponding lease obligation. A lessee would classify its leases as either finance leases or operating leases based on whether control of the underlying assets has transferred to the lessee. A lessor would classify its leases as operating or direct financing leases, or as sales-type leases based on whether control of the underlying assets has transferred to the lessee. Both the lessee and lessor models require additional disclosure of key information. The standard requires lessees and lessors to apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements.
The accounting standard is effective for annual and interim periods beginning after December 15, 2018 with retrospective application to previously issued financial statements for 2018 and 2017. Early application is permitted. PSEG is currently analyzing the impact of this standard on its financial statements.
Stock Compensation-Improvements to Employee Share-Based Payment Accounting
This accounting standard was issued to simplify aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows.
Under the new guidance, all excess tax benefits and tax deficiencies should be recognized as income tax expense rather than recognized in additional paid in capital. In the statement of cash flows, excess tax benefits should be classified with other income tax cash flows as an operating activity rather than a financing activity as currently classified. In addition, the minimum statutory tax withholding requirements were simplified in order to facilitate equity classification of the award.
The accounting standard is effective for annual and interim reporting periods beginning after December 15, 2017. Early adoption is permitted for an entity in any interim or annual period. An entity that elects early adoption must adopt all of the amendments in the same period; however, the amendments within this update require different adoption methods. PSEG is currently analyzing the impact of this standard on its financial statements.

Note 3. Variable Interest Entities (VIEs)
VIEs for which PSE&G is the Primary Beneficiary
PSE&G is the primary beneficiary and consolidates two marginally capitalized VIEs, PSE&G Transition Funding LLC (Transition Funding) and PSE&G Transition Funding II LLC (Transition Funding II), which were created for the purpose of issuing transition bonds and purchasing bond transitional property of PSE&G, which was pledged as collateral to a trustee. PSE&G acted as the servicer for these entities to collect securitization transition charges authorized by the BPU. These funds were remitted to Transition Funding and Transition Funding II and were used for interest and principal payments on the transition bonds and related costs. During 2015, Transition Funding and Transition Funding II paid their final securitization bond payments and as of December 31, 2015, no further debt or related costs remained with these VIEs. Effective January 1, 2016, PSE&G commenced refunding the overcollections from customers associated with these VIEs and expects to fully refund these liabilities in 2016.

17


NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Table of Contents (UNAUDITED)

VIE for which PSEG LI is the Primary Beneficiary
PSEG LI consolidates Long Island Electric Utility Servco, LLC (Servco), a marginally capitalized VIE, which was created for the purpose of operating LIPA's T&D system in Long Island, New York as well as providing administrative support functions to LIPA. PSEG LI is the primary beneficiary of Servco because it directs the operations of Servco, the activity that most significantly impacts Servco's economic performance and it has the obligation to absorb losses of Servco that could potentially be significant to Servco. Such losses would be immaterial to PSEG.
Pursuant to the OSA, Servco's operating costs are reimbursable entirely by LIPA, and therefore, PSEG LI's risk is limited related to the activities of Servco. PSEG LI has no current obligation to provide direct financial support to Servco. In addition to reimbursement of Servco’s operating costs as provided for in the OSA, PSEG LI receives an annual contract management fee. PSEG LI’s annual contractual management fee, in certain situations, could be partially offset by Servco's annual storm costs not approved by the Federal Emergency Management Agency, limited contingent liabilities and penalties for failing to meet certain performance metrics.
For transactions in which Servco acts as principal, such as transactions with its employees for labor and labor-related activities, including pension and OPEB-related transactions, Servco records revenues and the related pass-through expenditures separately in Operating Revenues and Operation and Maintenance (O&M) Expense, respectively. Servco recorded $98 million and $82 million for the three months ended March 31, 2016 and 2015, respectively, of O&M costs, the full reimbursement of which was reflected in Operating Revenues. For transactions in which Servco acts as an agent for LIPA, it records revenues and the related expenses on a net basis, resulting in no impact on PSEG's Condensed Consolidated Statement of Operations.

Note 4. Rate Filings
This Note should be read in conjunction with Note 5. Regulatory Assets and Liabilities to the Consolidated Financial Statements in the Annual Report on Form 10-K for the year ended December 31, 2015.
In addition to items previously reported in the Annual Report on Form 10-K, significant regulatory orders received and currently pending rate filings with FERC and the BPU by PSE&G are as follows:
Remediation Adjustment Charge (RAC)—On April 27, 2016, the BPU approved PSE&G's filing with respect to its RAC 23 petition allowing recovery of $54 million effective May 7, 2016 related to net Manufactured Gas Plant expenditures from August 1, 2014 through July 31, 2015.
            
Note 5. Financing Receivables
PSE&G
PSE&G sponsors a solar loan program designed to help finance the installation of solar power systems throughout its electric service area. The loans are generally paid back with solar renewable energy certificates generated from the installed solar electric system. A substantial portion of these amounts are noncurrent and reported in Long-Term Investments on PSEG's and PSE&G's Condensed Consolidated Balance Sheets. The following table reflects the outstanding loans by class of customer, none of which are considered “non-performing.”
 
 
 
 
 
 
 
 
Outstanding Loans by Class of Customer
 
 
 
 
As of
 
As of
 
 
Consumer Loans
 
March 31,
2016
 
December 31,
2015
 
 
 
 
Millions
 
 
Commercial/Industrial
$
178

 
$
177

 
 
Residential
 
12

 
12

 
 
Total
 
$
190

 
$
189

 
 
 
 
 
 
 
 

18


NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Table of Contents (UNAUDITED)

Energy Holdings
Energy Holdings, through several of its indirect subsidiary companies, has investments in domestic energy and real estate assets subject primarily to leveraged lease accounting. A leveraged lease is typically comprised of an investment by an equity investor and debt provided by a third party debt investor. The debt is recourse only to the assets subject to lease and is not included on PSEG’s Condensed Consolidated Balance Sheets. As an equity investor, Energy Holdings’ investments in the leases are comprised of the total expected lease receivables on its investments over the lease terms plus the estimated residual values at the end of the lease terms, reduced for any income not yet earned on the leases. This amount is included in Long-Term Investments on PSEG’s Condensed Consolidated Balance Sheets. The more rapid depreciation of the leased property for tax purposes creates tax cash flow that will be repaid to the taxing authority in later periods. As such, the liability for such taxes due is recorded in Deferred Income Taxes on PSEG’s Condensed Consolidated Balance Sheets. 
The following table shows Energy Holdings’ gross and net lease investment as of March 31, 2016 and December 31, 2015, respectively.
 
 
 
 
 
 
 
 
As of
 
As of
 
 
 
March 31,
2016
 
December 31,
2015
 
 
 
Millions
 
 
Lease Receivables (net of Non-Recourse Debt)
$
631

 
$
631

 
 
Estimated Residual Value of Leased Assets
519

 
519

 
 
Unearned and Deferred Income
(363
)
 
(366
)
 
 
Gross Investment in Leases
787

 
784

 
 
Deferred Tax Liabilities
(709
)
 
(724
)
 
 
Net Investment in Leases
$
78

 
$
60

 
 
 
 
 
 
 
The corresponding receivables associated with the lease portfolio are reflected in the following table, net of non-recourse debt. The ratings in the table represent the ratings of the entities providing payment assurance to Energy Holdings.
 
 
 
 
 
 
 
 
Lease Receivables, Net of
Non-Recourse Debt
 
 
Counterparties’ Credit Rating Standard & Poor's (S&P) as of March 31, 2016
 
 
 
 
 
As of March 31, 2016
 
 
 
 
Millions
 
 
AA
 
$
17

 
 
BBB+ — BBB-
 
316

 
 
BB-
 
134

 
 
CCC+
 
164

 
 
Total
 
$
631

 
 
 
 
 
 
The “BB-” and the "CCC+" ratings in the preceding table represent lease receivables related to coal-fired assets in Illinois and Pennsylvania, respectively. As of March 31, 2016, the gross investment in the leases of such assets, net of non-recourse debt, was $573 million ($(18) million, net of deferred taxes). A more detailed description of such assets under lease, as of March 31, 2016, is presented in the following table.

19


NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Table of Contents (UNAUDITED)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Asset
 
Location
 
Gross
Investment
 
%
Owned
 
Total MW
 
Fuel
Type
 
Counterparties’
S&P Credit
Ratings
 
Counterparty
 
 
 
 
 
 
Millions
 
 
 
 
 
 
 
 
 
 
 
 
Powerton Station Units 5 and 6
 
IL
 
$
134

 
64
%
 
1,538

 
Coal
 
BB-
 
NRG Energy, Inc.
 
 
Joliet Station Units 7 and 8
 
IL
 
$
84

 
64
%
 
1,044

 
Coal
 
BB-
 
NRG Energy, Inc.
 
 
Keystone Station Units 1 and 2
 
PA
 
$
121

 
17
%
 
1,711

 
Coal
 
CCC+
 
NRG REMA, LLC
 
 
Conemaugh Station Units 1 and 2
 
PA
 
$
121

 
17
%
 
1,711

 
Coal
 
CCC+
 
NRG REMA, LLC
 
 
Shawville Station Units 1, 2, 3 and 4
 
PA
 
$
113

 
100
%
 
603

 
Coal
 
CCC+
 
NRG REMA, LLC