Public Service : PSEG ANNOUNCES 2022 SECOND QUARTER RESULTS NET INCOME OF $0.26 PER SHARE NON-GAAP OPERATING EARNINGS OF $0.64 PER SHARE - Form 8-K

PSEG ANNOUNCES 2022 SECOND QUARTER RESULTS

NET INCOME OF $0.26 PER SHARE

NON-GAAP OPERATING EARNINGS OF $0.64 PER SHARE

PSE&G to Invest $511 Million through Infrastructure Advancement Program

Re-Affirms 2022 Non-GAAP Operating Earnings Guidance of $3.35-$3.55 per Share

(August 2, 2022 - Newark, NJ) Public Service Enterprise Group (NYSE: PEG) reported Net Income of $131 million, or $0.26 per share for the second quarter of 2022, compared to a Net Loss of $177 million, or $0.35 per share, in the second quarter of 2021. Non-GAAP Operating Earnings for the second quarter of 2022 were $320 million, or $0.64 per share, compared to non-GAAP Operating Earnings of $356 million, or $0.70 per share in the second quarter of 2021.

Ralph Izzo, chair, president and chief executive officer said, "Results for the second quarter and the first half of 2022 reflect ongoing rate base growth from regulated investments and favorable cost comparisons resulting from the sale of PSEG Fossil, placing us on track to achieve our 2022 financial goals. We remain focused on improving system reliability, further de-risking the business overall, and maximizing affordability for our customers."

Izzo continued, "As I step down from my CEO duties on September 1, PSEG is well positioned to enter its 120th year of serving New Jersey with essential energy services that help to power the economic engine of the State and advance its energy policy leadership. In my role as executive chair of the board through the end of 2022, I will continue to advocate on behalf of PSEG in key policy arenas. With Ralph LaRossa at the helm, PSEG will further advance its Powering Progress vision of a future where people use less energy, and it's cleaner, safer and delivered more reliably than ever. PSEG's dedicated workforce will continue the public service heritage that recently earned us the 2022 EEI Edison Award, the electric utility industry's highest honor, in recognition of PSE&G's infrastructure modernization programs focused on protecting our customers and communities from extreme weather conditions. The June 2022 approval of a four-year, $511 million investment in our Infrastructure Advancement Program (IAP) will extend these reliability improvements to the "Last Mile" of our distribution system, as we prepare the grid for the rapid transition to electric vehicles and enable a greater blend of renewable energy resources."

The following table provides a reconciliation of PSEG's Net Income/(Loss) to non-GAAP Operating Earnings for the second quarter. See Attachments for a complete list of items excluded from Net Income/(Loss) in the determination of non-GAAP Operating Earnings.

PSEG CONSOLIDATED (unaudited)

Second Quarter Comparative Results

		Income/(Loss) ($ millions)			Diluted Earnings (Per Share)
		2022			2021			2022			2021
Net Income/(Loss)		$	131			$	(177	)		$	0.26			$	(0.35	)
Reconciling Items			189				533				0.38				1.05
Non-GAAP Operating Earnings		$	320			$	356			$	0.64			$	0.70
PSEG Fully Diluted Average Shares Outstanding*				500M				504M

*

Approximately three million potentially dilutive shares were excluded from fully diluted average shares outstanding used to calculate the diluted GAAP loss per share for the three months ended June 30, 2021 as their impact was antidilutive to GAAP results. For non-GAAP per share calculations, we used fully diluted average shares outstanding of 507 million, including the three million potentially dilutive shares as they were dilutive to non-GAAP results. M=Million.

Ralph Izzo added, "We are re-affirming our 2022 non-GAAP Operating Earnings guidance of $3.35-$3.55 per share. The Conservation Incentive Program (CIP) continues to reduce variances in sales revenue due to energy efficiency savings, weather and economic impacts, resulting in more stable utility margins. Our regulated investment programs continue to add predictable rate base growth while improving reliability and resiliency, and helping the State reach its clean energy goals. We also reiterate our multi-year earnings per share CAGR of 5% to 7% from the mid-point of 2022 guidance to 2025, in large part driven by continued growth in the utility's investment programs, including obtaining a return of and on capital investments that will be recovered specifically through the next base rate case to be filed by year-end 2023."

PSEG 2022 Non-GAAP Operating Earnings Guidance

($ millions, except EPS)		2022E
PSE&G		$1,510 - $1,560
Carbon-Free, Infrastructure & Other		170 - 220
PSEG non-GAAP Operating Earnings		$1,680 - $1,780
PSEG non-GAAP Operating EPS		$3.35 - $3.55

E = Estimate

Guidance for Carbon-Free, Infrastructure & Other excludes results related to the fossil generating assets sold in February 2022.

Financial Results and Outlook

PSE&G

Public Service Electric & Gas

Second Quarter Comparative Results

($ millions, except EPS)		2Q 2022			2Q 2021			Q/Q Change
Net Income		$	305			$	309			$	(4	)
Earnings Per Share		$	0.61			$	0.61				-

2

Compared to the second quarter of 2021, Transmission margin was flat, as growth in rate base and other positive true-up adjustments were offset by the August 2021 implementation of a new Transmission formula rate, including a lower return on equity. For distribution, Gas margin improved by $0.02 per share over second quarter 2021, reflecting the scheduled recovery of investments made under Gas System Modernization Program II and the true up from the CIP. Electric margin rose by $0.02 per share compared to the second quarter of 2021, driven by the scheduled recovery of Energy Strong II investments and the CIP. Other margin, primarily related to appliance services, also added $0.01 per share compared with the second quarter of 2021.

O&M expense was $0.04 per share unfavorable compared with the second quarter of 2021, reflecting higher legal costs from the resumption of customer settlement proceedings as courts reopened, higher Electric operations expense and Gas tariff work. Interest expense was $0.01 per share unfavorable, reflecting higher investment. In addition, the impact of PSEG's $500 million share repurchase program had a $0.01 per share benefit on second quarter 2022 results. Flow-through taxes and other items had a net unfavorable impact of $0.01 per share compared to second quarter 2021, driven by the use of an annual effective tax rate that will reverse over the remainder of the year.

Weather during the second quarter of 2022 (measured by the Temperature-Humidity Index-THI) was warmer than normal but cooler than temperatures during the second quarter of 2021. With the CIP in effect, variations in weather (positive or negative) have a limited impact on electric and gas margins while enabling the widespread adoption of PSE&G's energy efficiency programs. For the trailing 12-months ended June 30, weather-normalized electric and gas sales reflected lower Residential (both lower by approximately 3%) and higher Commercial and Industrial (higher by 2% and 3%, respectively) sales, as more people returned to work outside the home. Growth in the number of electric and gas customers remained positive by approximately 1% during the trailing 12-month period.

On June 29, the New Jersey Board of Public Utilities approved the settlement of the Infrastructure Advancement Program authorizing PSE&G to invest $511 million over the next four years for grid modernization and "Last Mile" reliability improvements that support New Jersey's clean energy goals.

PSE&G invested approximately $741 million during the second quarter and approximately $1.4 billion year to date through June 30, and is on track to execute its planned 2022 capital investment program of $2.9 billion. The 2022 capital spending program includes infrastructure upgrades to its transmission and distribution facilities, as well as the continued rollout of the Clean Energy Future investments in energy efficiency, energy cloud (smart meters), electric vehicle charging infrastructure, and the newly approved IAP.

PSE&G's forecast of Net Income for 2022 is unchanged at $1,510 million - $1,560 million.

3

PSEG Carbon-Free, Infrastructure & Other

Carbon-Free, Infrastructure & Other

Second Quarter Comparative Results

($ millions, except EPS)		2Q 2022			2Q 2021			Q/Q Change
Net Loss		$	(174	)		$	(486	)		$	312
Loss Per Share (EPS)		$	(0.35	)		$	(0.96	)		$	0.61
Non-GAAP Operating Earnings*		$	15			$	47			$	(32	)
Non-GAAP Operating EPS		$	0.03			$	0.09			$	(0.06	)
Fully Diluted Avg. Shares Outstanding**			500M				504M

*	Non-GAAP Operating Earnings for 2Q 2022 exclude the results of fossil generation sold in February 2022.

**

Approximately three million potentially dilutive shares were excluded from fully diluted average shares outstanding used to calculate the diluted GAAP loss per share for the three months ended June 30, 2021 as their impact was antidilutive to GAAP results. For non-GAAP per share calculations, we used fully diluted average shares outstanding of 507 million, including the three million potentially dilutive shares as they were dilutive to non-GAAP results. M=Million.

Carbon-Free, Infrastructure & Other (CFIO) reported a Net Loss of $174 million ($0.35 per share) for the second quarter of 2022 and non-GAAP Operating Earnings of $15 million ($0.03 per share). This compares to a second quarter 2021 Net Loss of $486 million and non-GAAP Operating Earnings of $47 million, which included results of the divested fossil and solar assets.

For the second quarter of 2022, electric gross margin declined by $0.25 per share, primarily due to the sale of the 6,750 MW fossil portfolio in February 2022 and the sale of the Solar Source portfolio in June 2021. This reduction in gross margin includes recontracting approximately 8 TWh of nuclear generation at a $3/MWh lower average price. In addition, zero emission certificates added $0.01 per share due to the absence of the Hope Creek refueling outage in the year-earlier quarter. Separately, lower margins at Gas Operations resulted in a $0.01 decline in gross margin versus the second quarter of 2021.

Year over year, second quarter cost comparisons were better by $0.22 per share due to the divestitures, driven by lower O&M, depreciation and interest expense that will mainly benefit first-half 2022 results. The third and fourth quarters of 2021 reflected the Solar Source sale in June, the cessation of fossil depreciation from August onward, and the retirement of PSEG Power's outstanding debt in October. Parent activity was $0.01 per share unfavorable compared with second quarter 2021, as a result of higher interest expense. Taxes and other were $0.01 unfavorable compared to the second quarter 2021.

Nuclear generating output increased by over 3.7% to 7.5 TWh in the second quarter of 2022, reflecting the absence of a refueling outage at Hope Creek in the year-earlier quarter. The capacity factor of the nuclear fleet for the year to date period through June 30 was 95.1%. PSEG is forecasting generation output of 14 to 16 TWh for the remaining two quarters of 2022, and has hedged approximately 95% - 100% of this production at an average price of $28 per MWh. For 2023, PSEG is forecasting nuclear baseload output of 30 to 32 TWh and has hedged 95% - 100% of this output at an average price of $31 per MWh. For 2024, PSEG is forecasting nuclear baseload output of 29 to 31 TWh and has hedged 55% - 60% of this output at an average price of $32 per MWh.

PSEG Power had net cash collateral postings of $2.1 billion at June 30 related to out-of-the-money hedge positions from higher energy prices during the first half of 2022. At the end of July, PSEG Power had net cash collateral postings of $2.5 billion. The majority of this collateral relates to hedges in place through the end of 2023 and is expected to be returned as PSEG Power satisfies its obligations under those contracts.

4

The forecast of non-GAAP Operating Earnings for Carbon-Free, Infrastructure & Other is unchanged at $170 million - $220 million. The CFIO guidance for 2022 excludes results related to the fossil assets sold in February 2022.

###

PSEG will host a conference call to review its Second Quarter 2022 results with the financial community at 11AM EDT today. This event can be accessed by visitinghttps://investor.pseg.com/investor-news-and-eventsto register.

Public Service Enterprise Group (PSEG) (NYSE: PEG) is a predominantly regulated infrastructure company focused on a clean energy future. 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's commitment to ESG and sustainability is demonstrated in our net-zero 2030 climate vision, our pursuit of science-based emissions reductions targets and participation in the U.N. Race to Zero, as well as our inclusion on the Dow Jones Sustainability North America Index, the Bloomberg Gender-Equality Index and the list of America's most JUST Companies. PSEG's principal operating subsidiaries are 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 returns (losses) associated with the Nuclear Decommissioning Trust (NDT), Mark-to-Market (MTM) accounting and material one-time items.

See Attachments 8 and 9 for a complete list of items excluded from Net Income/(Loss) in the determination of non-GAAP Operating 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/(Loss), which is an indicator of financial performance determined in accordance with GAAP. In addition, non-GAAP Operating Earnings as presented in this release 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. Management is unable to project certain reconciling items, in particular MTM and NDT gains (losses), for future periods due to market volatility.

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 solar and wind generation projects;

•

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, severe weather events, acts of war, terrorism, sabotage, cyberattack 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;

•

the impact of the ongoing coronavirus pandemic;

•

failure to attract and retain a qualified workforce;

•

inflation, including increases in the costs of equipment, materials, fuel and labor;

•

the impact of our covenants in our debt instruments on our business;

•

adverse performance of our nuclear decommissioning and defined benefit plan trust fund investments and changes in funding requirements and pension costs;

5

•

the failure to complete, or delays in completing, the Ocean Wind 1 offshore wind project and the failure to realize the anticipated strategic and financial benefits of this project;

•

fluctuations in wholesale power and natural gas markets, including the potential impacts on the economic viability of our generation units;

•

our ability to obtain adequate nuclear fuel supply;

•

market risks impacting the operation of our nuclear generating stations;

•

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;

•

reliance on transmission facilities to maintain adequate transmission capacity for our nuclear generation fleet;

•

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 programs may not be fully approved by regulators and its capital investment may be lower than planned;

•

the absence of a long-term legislative or other solution for our New Jersey nuclear plants that sufficiently values them for their carbon-free, fuel diversity and resilience attributes, or the impact of the current or subsequent payments for such attributes being materially adversely modified through legal proceedings;

•

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, 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 financial, environmental and health and safety risks;

•

changes in federal and state environmental laws and regulations and enforcement;

•

delays in receipt of, or an inability to receive, necessary licenses and permits; 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.

6

Attachment 1

PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED

Consolidating Statements of Operations

(Unaudited, $ millions, except per share data)

		Three Months Ended June 30, 2022
		PSEG			Eliminations(b)			PSE&G			Carbon-Free, Infrastructure & Other (CFIO)(a)
OPERATING REVENUES		$	2,076			$	(237	)		$	1,668			$	645
OPERATING EXPENSES
Energy Costs			765				(237	)			630				372
Operation and Maintenance			751				(6	)			434				323
Depreciation and Amortization			269				6				227				36
Gains on Asset Dispositions and Impairments			(5	)			-				-				(5	)
Total Operating Expenses			1,780				(237	)			1,291				726
OPERATING INCOME			296				-				377				(81	)
Income from Equity Method Investments			7				-				-				7
Net Gains (Losses) on Trust Investments			(187	)			(2	)			(2	)			(183	)
Other Income (Deductions)			38				(5	)			22				21
Net Non-Operating Pension and OPEB Credits (Costs)			94				5				71				18
Interest Expense			(150	)			-				(107	)			(43	)
INCOME (LOSS) BEFORE INCOME TAXES			98				(2	)			361				(261	)
Income Tax Benefit (Expense)			33				2				(56	)			87
NET INCOME (LOSS)		$	131			$	-			$	305			$	(174	)
Reconciling Items Excluded from Net Income (Loss)(c)			189				-				-				189
OPERATING EARNINGS (non-GAAP)		$	320			$	-			$	305			$	15
Earnings Per Share
NET INCOME (LOSS)		$	0.26			$	-			$	0.61			$	(0.35	)
Reconciling Items Excluded from Net Income (Loss)(c)			0.38				-				-				0.38
OPERATING EARNINGS (non-GAAP)		$	0.64			$	-			$	0.61			$	0.03
		Three Months Ended June 30, 2021
		PSEG			Eliminations(b)			PSE&G			CFIO(a)
OPERATING REVENUES		$	1,874			$	(175	)		$	1,514			$	535
OPERATING EXPENSES
Energy Costs			606				(174	)			509				271
Operation and Maintenance			783				(8	)			393				398
Depreciation and Amortization			322				6				231				85
Losses on Asset Dispositions and Impairments			457				-				-				457
Total Operating Expenses			2,168				(176	)			1,133				1,211
OPERATING INCOME			(294	)			1				381				(676	)
Income from Equity Method Investments			6				-				-				6
Net Gains (Losses) on Trust Investments			81				1				-				80
Other Income (Deductions)			33				(6	)			24				15
Net Non-Operating Pension and OPEB Credits (Costs)			82				4				66				12
Interest Expense			(147	)			-				(101	)			(46	)
INCOME (LOSS) BEFORE INCOME TAXES			(239	)			-				370				(609	)
Income Tax Benefit (Expense)			62				-				(61	)			123
NET INCOME (LOSS)		$	(177	)		$	-			$	309			$	(486	)
Reconciling Items Excluded from Net Income (Loss)(c)			533				-				-				533
OPERATING EARNINGS (non-GAAP)		$	356			$	-			$	309			$	47
Earnings Per Share
NET INCOME (LOSS)		$	(0.35	)		$	-			$	0.61			$	(0.96	)
Reconciling Items Excluded from Net Income (Loss)(c)			1.05				-				-				1.05
OPERATING EARNINGS (non-GAAP)		$	0.70			$	-			$	0.61			$	0.09

(a)	Includes activities at PSEG Power, Energy Holdings, PSEG Long Island and the Parent.

(b)	Includes intercompany eliminations and activity at PSEG Services Corporation.

(c)	See Attachments 8 and 9 for details of items excluded from Net Income (Loss) 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, 2022
		PSEG			Eliminations(b)			PSE&G			CFIO(a)
OPERATING REVENUES		$	4,389			$	(821	)		$	3,952			$	1,258
OPERATING EXPENSES
Energy Costs			2,010				(821	)			1,598				1,233
Operation and Maintenance			1,545				(13	)			897				661
Depreciation and Amortization			552				12				468				72
Losses on Asset Dispositions and Impairments			38				-				-				38
Total Operating Expenses			4,145				(822	)			2,963				2,004
OPERATING INCOME			244				1				989				(746	)
Income from Equity Method Investments			11				-				-				11
Net Gains (Losses) on Trust Investments			(255	)			(4	)			(2	)			(249	)
Other Income (Deductions)			43				(10	)			41				12
Non-Operating Pension and OPEB Credits (Costs)			188				12				141				35
Interest Expense			(287	)			-				(210	)			(77	)
INCOME (LOSS) BEFORE INCOME TAXES			(56	)			(1	)			959				(1,014	)
Income Tax Benefit (Expense)			185				1				(145	)			329
NET INCOME (LOSS)		$	129			$	-			$	814			$	(685	)
Reconciling Items Excluded from Net Income (Loss)(c)			863				-				-				863
OPERATING EARNINGS (non-GAAP)		$	992			$	-			$	814			$	178
Earnings Per Share
NET INCOME (LOSS)		$	0.26			$	-			$	1.62			$	(1.36	)
Reconciling Items Excluded from Net Income (Loss)(c)			1.71				-				-				1.71
OPERATING EARNINGS (non-GAAP)		$	1.97			$	-			$	1.62			$	0.35
		Six Months Ended June 30, 2021
		PSEG			Eliminations(b)			PSE&G			CFIO (a)
OPERATING REVENUES		$	4,763			$	(677	)		$	3,587			$	1,853
OPERATING EXPENSES
Energy Costs			1,635				(676	)			1,358				953
Operation and Maintenance			1,561				(12	)			817				756
Depreciation and Amortization			663				13				472				178
Losses on Asset Dispositions and Impairments			457				-				-				457
Total Operating Expenses			4,316				(675	)			2,647				2,344
OPERATING INCOME			447				(2	)			940				(491	)
Income from Equity Method Investments			9				-				-				9
Net Gains (Losses) on Trust Investments			141				2				1				138
Other Income (Deductions)			58				(10	)			52				16
Non-Operating Pension and OPEB Credits (Costs)			164				8				132				24
Interest Expense			(293	)			-				(199	)			(94	)
INCOME (LOSS) BEFORE INCOME TAXES			526				(2	)			926				(398	)
Income Tax Benefit (Expense)			(55	)			2				(140	)			83
NET INCOME (LOSS)		$	471			$	-			$	786			$	(315	)
Reconciling Items Excluded from Net Income(Loss)(c)			535				-				-				535
OPERATING EARNINGS (non-GAAP)		$	1,006			$	-			$	786			$	220
Earnings Per Share
NET INCOME (LOSS)		$	0.93			$	-			$	1.55			$	(0.62	)
Reconciling Items Excluded from Net Income(Loss)(c)			1.05				-				-				1.05
OPERATING EARNINGS (non-GAAP)		$	1.98			$	-			$	1.55			$	0.43

(a)	Includes activities at PSEG Power, Energy Holdings, PSEG Long Island and the Parent.

(b)	Includes intercompany eliminations and activity at PSEG Services Corporation.

(c)	See Attachments 8 and 9 for details of items excluded from Net Income (Loss) to compute Operating Earnings (non-GAAP).

Attachment 3

PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED

Capitalization Schedule

(Unaudited, $ millions)

		June 30, 2022			December 31, 2021
DEBT
Commercial Paper and Loans		$	3,313			$	3,519
Long-Term Debt*			17,671				15,919
Total Debt			20,984				19,438
STOCKHOLDERS' EQUITY
Common Stock			5,038				5,045
Treasury Stock			(1,382	)			(896	)
Retained Earnings			10,227				10,639
Accumulated Other Comprehensive Loss			(455	)			(350	)
Total Stockholders' Equity			13,428				14,438
Total Capitalization		$	34,412			$	33,876

*	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,
		2022			2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net Income		$	129			$	471
Adjustments to Reconcile Net Income to Net Cash Flows From Operating Activities			227				578
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES			356				1,049
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES			531				(793	)
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES			496				(684	)
Net Change in Cash, Cash Equivalents and Restricted Cash			1,383				(428	)
Cash, Cash Equivalents and Restricted Cash at Beginning of Period			863				572
Cash, Cash Equivalents and Restricted Cash at End of Period		$	2,246			$	144

Attachment 5

PUBLIC SERVICE ELECTRIC & GAS COMPANY

Retail Sales

(Unaudited)

June 30, 2022

Electric Sales
		Three Months			Change vs.			Six Months			Change vs.
Sales (millions kWh)		Ended			2021			Ended			2021
Residential			3,156				(2%)				6,357				(2%)
Commercial & Industrial			6,255				2%				12,766				3%
Other			72				0%				172				1%
Total			9,483				1%				19,295				1%
Gas Sold and Transported
		Three Months			Change vs.			Six Months			Change vs.
Sales (millions therms)		Ended			2021			Ended			2021
Firm Sales
Residential Sales			208				3%				948				1%
Commercial & Industrial			171				8%				666				6%
Total Firm Sales			379				5%				1,614				3%
Non-Firm Sales*
Commercial & Industrial			237				17%				396				9%
Total Non-Firm Sales			237					396
Total Sales			616				9%				2,010				4%
*   Contract Service Gas rate included in non-firm sales
Weather Data*
		Three Months			Change vs.			Six Months			Change vs.
		Ended			2021			Ended			2021
THI Hours - Actual			4,502				(19%)				4,541				(18%)
THI Hours - Normal			4,107					4,125
Degree Days - Actual			438				(1%)				2,971				3%
Degree Days - Normal			497					3,016

*

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. Summer weather is measured by the temperature-humidity index (THI), which takes into account both the temperature and the humidity to measure the need for air conditioning. Both 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)

		GWhr Breakdown			GWhr Breakdown
		Three Months Ended			Six Months Ended
		June 30,			June 30,
		2022			2021			2022			2021
Nuclear - NJ			4,698				4,396				10,248				9,747
Nuclear - PA			2,820				2,853				5,714				5,747
		7,518				7,249				15,962				15,494
		% Generation			% Generation
		Three Months Ended			Six Months Ended
		June 30,			June 30,
		2022			2021			2022			2021
Nuclear - NJ			62	%			61	%			64	%			63	%
Nuclear - PA			38	%			39	%			36	%			37	%
		100	%			100	%			100	%			100	%

Attachment 7

PUBLIC SERVICE ENTERPRISE GROUP INCORPORATED

Statistical Measures

(Unaudited)

		Three Months Ended June 30,			Six Months Ended June 30,
		2022			2021			2022			2021
Weighted Average Common Shares Outstanding (millions)*
Basic			497				504				499				504
Diluted			500				504				502				507
Stock Price at End of Period					$63.28				$59.74
Dividends Paid per Share of Common Stock			$0.54				$0.51				$1.08				$1.02
Dividend Yield					3.4	%			3.4	%
Book Value per Common Share					$27.03				$31.53
Market Price as a Percent of Book Value					234	%			189	%

*	Approximately three million potentially dilutive shares were excluded from fully diluted average shares outstanding used to calculate the diluted GAAP loss per share for the three months ended June 30, 2021 as their impact was antidilutive to GAAP results.

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,
		2022			2021			2022			2021
		($ millions, Unaudited)
Net Income (Loss)		$	131			$	(177	)		$	129			$	471
(Gain) Loss on Nuclear Decommissioning Trust (NDT)
Fund Related Activity, pre-tax			185				(78	)			257				(133	)
(Gain) Loss on Mark-to-Market (MTM), pre-tax(a)			104				285				949				332
Plant Retirements, Dispositions and Impairments, pre-tax(b)			(2	)			457				14				457
Income Taxes related to Operating Earnings (non-GAAP) reconciling items(c)			(98	)			(131	)			(357	)			(121	)
Operating Earnings (non-GAAP)		$	320			$	356			$	992			$	1,006
PSEG Fully Diluted Average Shares Outstanding (in millions)(d)			500				504				502				507
		($ Per Share Impact- Diluted, Unaudited)
Net Income (Loss)		$	0.26			$	(0.35	)		$	0.26			$	0.93
(Gain) Loss on NDT Fund Related Activity, pre-tax			0.37				(0.15	)			0.51				(0.26	)
(Gain) Loss on MTM, pre-tax(a)			0.20				0.56				1.89				0.65
Plant Retirements, Dispositions and Impairments, pre-tax(b)			(0.01	)			0.90				0.02				0.90
Income Taxes related to Operating Earnings (non-GAAP) reconciling items(c)			(0.18	)			(0.26	)			(0.71	)			(0.24	)
Operating Earnings (non-GAAP)		$	0.64			$	0.70			$	1.97			$	1.98

(a)	Includes the financial impact from positions with forward delivery months.

(b)	Amount for the six months ended June 30, 2022 includes the results for fossil generation sold in February 2022.

(c)	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 the additional investment tax credit (ITC) recapture related to the sale of PSEG Solar Source in 2021.

(d)

Approximately three million potentially dilutive shares were excluded from fully diluted average shares outstanding used to calculate the diluted GAAP loss per share for the three months ended June 30, 2021 as their impact was antidilutive to GAAP results. For non-GAAP per share calculations, we used fully diluted average shares outstanding of 507 million, including the three million potentially dilutive shares as they were dilutive to non-GAAP results.

Attachment 9

CFIO Operating Earnings (non-GAAP) Reconciliation

Reconciling Items		Three Months Ended June 30,						Six Months Ended June 30,
		2022			2021						2022			2021
		($ millions, Unaudited)
Net Loss		$	(174	)		$	(486	)			$	(685	)		$	(315	)
(Gain) Loss on NDT Fund Related Activity, pre-tax			185				(78	)				257				(133	)
(Gain) Loss on MTM, pre-tax(a)			104				285					949				332
Plant Retirements, Dispositions and Impairments, pre-tax(b)			(2	)			457					14				457
Income Taxes related to Operating Earnings (non-GAAP) reconciling items(c)			(98	)			(131	)				(357	)			(121	)
Operating Earnings (non-GAAP)		$	15			$	47				$	178			$	220
PSEG Fully Diluted Average Shares Outstanding (in millions)(d)			500				504					502				507

(a)	Includes the financial impact from positions with forward delivery months.

(b)	Amount for the six months ended June 30, 2022 includes the results for fossil generation sold in February 2022.

(c)	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 the additional ITC recapture related to the sale of PSEG Solar Source in 2021.

(d)

Approximately three million potentially dilutive shares were excluded from fully diluted average shares outstanding used to calculate the diluted GAAP loss per share for the three months ended June 30, 2021 as their impact was antidilutive to GAAP results. For non-GAAP per share calculations, we used fully diluted average shares outstanding of 507 million, including the three million potentially dilutive shares as they were dilutive to non-GAAP results.