EX-12.2 5 pseg-3312018xq1ex122.htm POWER EARNINGS TO FIXED CHARGES
EXHIBIT 12.2
PSEG POWER LLC
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

|  |  | Three Months Ended |  | Years Ended |
|  |  | March 31, |  | December 31, |
|  |  | 2018 |  | 2017 |  | 2017 |  | 2016 |  | 2015 |  | 2014 |  | 2013 |
|  |  | (Millions, except ratios) |
| Earnings as Defined in Regulation S-K (A): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Pre-tax Income (Loss) from Continuing Operations |  | $ | 317 |  |  | $ | (286 | ) |  | $ | (250 | ) |  | $ | (43 | ) |  | $ | 1,367 |  |  | $ | 1,251 |  |  | $ | 1,063 |  |
| (Income) Loss from Equity Investees, net of Distributions |  | 1 |  |  | 1 |  |  | 4 |  |  | 7 |  |  | 1 |  |  | 3 |  |  | (10 | ) |
| Fixed Charges |  | 35 |  |  | 34 |  |  | 139 |  |  | 142 |  |  | 152 |  |  | 150 |  |  | 143 |  |
| Capitalized Interest |  | (20 | ) |  | 29 |  |  | 9 |  |  | 11 |  |  | (1 | ) |  | 1 |  |  | 1 |  |
| Total Earnings |  | $ | 333 |  |  | $ | (222 | ) |  | $ | (98 | ) |  | $ | 117 |  |  | $ | 1,519 |  |  | $ | 1,405 |  |  | $ | 1,197 |  |
| Fixed Charges as Defined in Regulation S-K (B) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Interest Expense |  | $ | 32 |  |  | $ | 33 |  |  | $ | 128 |  |  | $ | 138 |  |  | $ | 148 |  |  | $ | 146 |  |  | $ | 139 |  |
| Interest Factor in Rentals |  | 3 |  |  | 1 |  |  | 11 |  |  | 4 |  |  | 4 |  |  | 4 |  |  | 4 |  |
| Total Fixed Charges |  | $ | 35 |  |  | $ | 34 |  |  | $ | 139 |  |  | $ | 142 |  |  | $ | 152 |  |  | $ | 150 |  |  | $ | 143 |  |
| Ratio of Earnings to Fixed Charges (C) |  | 9.51 |  |  | (6.53 | ) |  | (0.71 | ) |  | 0.82 |  |  | 9.99 |  |  | 9.37 |  |  | 8.37 |  |

(A) | The term “earnings” shall be defined as pre-tax Income from Continuing Operations before income or loss from equity method investees plus distributed income from equity investees. Add to pre-tax income the amount of fixed charges adjusted to exclude the amount of any interest capitalized during the period.

(B) | Fixed Charges represent (a) interest, whether expensed or capitalized, (b) amortization of debt discount, premium and expense, and (c) an estimate of interest implicit in rentals.

(C) | The ratio of earnings to fixed charges for the three months ended March 31, 2017, was (6.53), as noted above, which represents a deficiency of $256 million. The ratio of earnings to fixed charges for the year ended December 31, 2017, was (0.71), as noted above, which represents a deficiency of $237 million.