Public Service Enterprise Group · Earnings release · 8-K Exhibit 99

Public Service Enterprise Group

Plaza

PSEG ANNOUNCES 2025 RESULTS

$4.22 PER SHARE NET INCOME

$4.05 PER SHARE NON-GAAP OPERATING EARNINGS

•

Initiates 2026 non-GAAP Operating Earnings Guidance of $4.28-$4.40 per share, up 7% over 2025

•

Increases Regulated 5-Year Capital Spending Plan to $22.5 billion -

•

Extends Rate Base CAGR of 6% - 7.5% through 2030, from a ~7% HigherYE-2025 Balance

•

Updates PSEG’s Long-Term, non-GAAP Operating Earnings Growth

Target to 6% - 8%

(NEWARK, N.J. – February 26, 2026) Public Service Enterprise Group (NYSE: PEG) reported the following

results for the full year and fourth quarter 2025:

PSEG Consolidated (unaudited)

Full Year Comparative Results

Income

Earnings Per Share

($ millions, except per share amounts)

Net Income

$

$

$

$

Reconciling Items

)

)

Non-GAAP Operating Earnings

$

$

$

$

Average Shares Outstanding (Diluted)

PSEG Consolidated (unaudited)

Fourth Quarter Comparative Results

Income

Earnings Per Share

($ millions, except per share amounts)

Net Income

$

$

$

$

Reconciling Items

Non-GAAP Operating Earnings

$

$

$

$

Average Shares Outstanding (Diluted)

The tables above provide a reconciliation of PSEG’s Net Income to non-GAAP Operating Earnings for the full year and fourth quarter. See Attachments 8 and 9 for a complete list of items excluded from Net Income in the determination ofnon-GAAP Operating Earnings.

“PSEG closed 2025 with a solid operating and financial performance as results

for the fourth quarter represented the high end of our narrowed full year guidance provided in November. PSEG’s full year results were achieved while facing multiple severe storms and extreme weather events throughout the year that stressed

our electric and gas systems, during which PSE&G demonstrated excellent operating performance in safety, reliability and customer satisfaction measures. Furthermore, on the customer front, we implemented the Summer Relief Initiative in

cooperation with New Jersey regulators and policymakers to help our customers manage the

1

impact of last summer’s rise in PJM-related electric supply costs. On the generating side, T1PSEG Nuclear posted a 91.2% capacity factor for the full

year, producing 24x7, carbon-free baseload power for the grid during the intense June 2025 heatwave when New Jersey needed it most,” said Ralph LaRossa, chair, president and CEO of PSEG.

LaRossa added, “As we begin 2026, I am proud of the work PSEG is doing in support of New Jersey’s efforts to minimize utility rate increases. The

latest example of these efforts occurred on February 1, when T2PSE&G held its residential gas rate flat for the remainder of the 2025/2026 winter heating season. Extending the stability of our gas rates further highlights PSE&G’s

favorable residential gas bill profile, which is not only the lowest cost in the state but in the region. We are also continuing to work with policymakers to address the resource adequacy imbalance in New Jersey and are confident in our ability to

maintain system reliability as we invest in critical energy infrastructure to deliver value to our customers and meet our shareholder growth expectations.

Consistent with delivering on expectations, PSEG’s full year 2025 financial results mark the 21stconsecutive year that the company has delivered non-GAAP Operating Earnings at or above management’s earnings guidance. Our solid balance sheet supports the continued execution of PSEG’s strategy

to grow our businesses without the need to issue new equity or sell assets, while providing the opportunity for consistent and sustainable dividend growth. Earlier today, PSEG reported that our Board of Directors raised the 2026 common dividend

– by $0.16 per share, or approximately 6% – to the indicative annual rate of $2.68 per share. This increase reflects our confidence in PSEG’s growth opportunities and is the 15thconsecutive year that PSEG has raised its dividend, extending our track record of providing a shareholder dividend to 119 years.”

Highlights

•

PSE&G invested approximately $1 billion in regulated infrastructure during the fourth quarter and

$3.7 billion for the full year for the benefit of customers.

•

PSE&G implemented the 2025 Summer Relief Initiative to help manage customer bills.

•

PSE&G obtained regulatory approval to replace cast iron and bare steel gas main through the three-year Gas

System Modernization Program III (GSMP), covering $1.4 billion of infrastructure investment to further lower methane emissions.

•

PSEG Nuclear supplied the grid with 30.9 terawatt hours (TWh) of reliable, carbon-free baseload energy.

•

PSEG Nuclear’s 100%-owned Hope Creek unit extended its fuel cycle from 18 to 24 months.

•

The Long Island Power Authority Board of Trustees approved a five-year contract extension with PSEG Long Island

•

PSE&G received the 2025 ReliabilityOne® Awards for

Outstanding System Resiliency; Outstanding Customer Engagement; and for the 24th year in a row, Outstanding Reliability Performance in the Mid-Atlantic Region.

•

PSE&G ranked #1 in Customer Satisfaction among Large Electric Utilities in the East Region according to the

J.D. Power 2025 U.S. Electric Utility Residential Customer Satisfaction Study, marking the fourth consecutive year PSE&G earned the top position in its segment.

•

PSEG Long Island ranked #1 in Customer Satisfaction among Large Electric Utilities in the East Region according

to the J.D. Power 2025 U.S. Electric Utility Business Customer Satisfaction Study, capping an 11-year rise from the bottom of the rankings since PSEG Long Island took over operation of the electric grid.

2

•

T3PSEG initiated full year 2026 non-GAAP Operating Earnings guidance in the

range of $4.28 to $4.40 per share, an increase at the midpoint of over 7% above 2025 results.

•

Regulated investments are expected to total ~$4.2 billion in 2026, up ~13.5% from 2025.

•

T4PSEG’s 2026-2030 capital spending plan of $24 billion to $28 billion consists of

$22.5 billion to $25.5 billion of regulated investments.

•

T5PSE&G’s 2026-2030 capital investment plan is expected to produce compound annual growth in rate base of

6% to 7.5%, starting from a year end 2025 balance of approximately $36 billion, an increase of approximately 7% over year end 2024.

•

T6PSEG is updating its long-term outlook for compound annual growth innon-GAAP Operating Earnings to 6% to 8% through 2030 based on the higher midpoint of 2026 guidance, rebasing higher for the second year in a row.

•

PSEG’s long-term earnings outlook is supported by our updated capital spending plan and projected rate base

growth, continued stringent cost control, as well as our expected nuclear output at anticipated market prices that exceed the nuclear PTC threshold price.

•

Earnings growth above our long-term forecast could be achieved through contracts of our nuclear output, including

planned additions, and incremental regulated capital investments.

•

T7PSEG raised the 2026 indicative annual common dividend by $0.16 per share to $2.68 per share, the 15th consecutive annual increase.

PSEG Results by Segment (unaudited)

Fourth Quarter and Full Year Comparative Results

($ millions)

PSE&G Net Income/Non-GAAP Operating Earnings

$

$

$

$

PSEG Power & Other Net Income (Loss)

)

)

Total PSEG Net Income

$

$

$

$

PSEG Power & Other Non-GAAP Operating

Earnings

$

$

$

$

Total PSEG Non-GAAP Operating Earnings

$

$

$

$

PSE&G’s results for the fourth quarter reflect higher costs related to operation and maintenance, taxes, and

interest and depreciation expense that were partly offset by higher earnings from increased investment in infrastructure replacement and energy efficiency. For the full year, PSE&G’s results reflect the benefit of implementing the

remainder of new base rates following the October 2024 electric and gas rate case order, which followed the settlement of PSE&G’s first distribution base rate case since 2018, as well as investment in Energy Efficiency, Transmission and

GSMP. During the fourth quarter, PSE&G obtained approval from New Jersey regulators to invest $1.4 billion in GSMP III over a three-year period beginning January 2026.

PSEG Power & Other Net Loss and non-GAAP Operating Earnings for the quarter reflect higher nuclear-related operation and maintenance costs from the

Hope Creek refueling and fuel cycle extension work, higher interest expense, lower generation volume and the absence of zero emission certificates which concluded in May, partly offset by higher capacity revenues and gas operations. Net Income and non-GAAP Operating Earnings for the full year reflect higher costs related to the Hope Creek refueling outage and fuel cycle extension, as well as higher interest, offset by higher nuclear output (30.9 TWh)

that realized prices in excess of the nuclear production

3

tax credit and favorable tax items. In addition to these variances for the quarter and full year, PSEG Power & Other Net Income (Loss) also reflects lower net losses from non-trading mark-to-market activity and more favorable returns related to the Nuclear Decommissioning Trust.

###

PSEG will host a conference call

to review its fourth quarter and full year 2025 results, 2026 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:

DL-ENT-pseg.communications@pseg.com

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. PSEG aims to power a future where people use energy more efficiently, and it’s safer and delivered more

reliably than ever. PSEG is a member of the S&P 500 Index and was 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 (Loss) 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 Form8-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

•

significant resource adequacy challenges that present affordability and reliability concerns and that could cause

policymakers to implement responsive measures that could have a material, adverse impact on our business, strategy, growth rates, cash flows, results of operation, and financial condition and increase regulatory uncertainty for utility investment

initiatives and programs;

•

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, gas explosions, 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;

•

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;

•

our 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;

•

risks associated with generation activities at, and operation of, the Peach Bottom plants, which are similar to

those to which nuclear generation plants that we operate are subject;

•

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, and/or

production tax credits;

•

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 operational, financial, environmental and health and safety risks;

•

changes in or violation of 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.

5

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.

6

Attachment 1

Public Service Enterprise Group Incorporated

Consolidating Statements of Operations

(Unaudited, $ millions, except per share data)

PSEG

Eliminations

PSE&G

PSEG Power

& Other(a)

OPERATING REVENUES

$

$

)

$

$

OPERATING EXPENSES

Energy Costs

)

Operation and Maintenance

—

Depreciation and Amortization

—

Total Operating Expenses

)

OPERATING INCOME

—

Net Gains (Losses) on Trust Investments

—

—

Net Other Income (Deductions)

—

7

Net Non-Operating Pension and OPEB Credits

(Costs)

—

(2

)

Interest Expense

)

—

)

)

INCOME BEFORE INCOME TAXES

—

)

Income Tax Expense

4

—

)

NET INCOME (LOSS)

$

$

—

$

$

)

Reconciling Items Excluded from Net

Income(b)

—

—

OPERATING EARNINGS (non-GAAP)

$

$

—

$

$

Earnings Per Share

NET INCOME

$

Reconciling Items Excluded from Net

Income(b)

OPERATING EARNINGS (non-GAAP)

$

PSEG

Eliminations

PSE&G

PSEG Power

& Other(a)

OPERATING REVENUES

$

$

)

$

$

OPERATING EXPENSES

Energy Costs

)

Operation and Maintenance

—

Depreciation and Amortization

—

Total Operating Expenses

)

OPERATING INCOME

—

)

Net Gains (Losses) on Trust Investments

)

—

—

)

Net Other Income (Deductions)

(1

)

Net Non-Operating Pension and OPEB Credits

(Costs)

—

(1

)

Interest Expense

)

1

)

)

INCOME (LOSS) BEFORE INCOME TAXES

—

)

Income Tax (Expense) Benefit

—

)

NET INCOME (LOSS)

$

$

—

$

$

)

Reconciling Items Excluded from Net Income

(Loss)(b)

—

—

OPERATING EARNINGS (non-GAAP)

$

$

—

$

$

Earnings Per Share

NET INCOME

$

Reconciling Items Excluded from Net Income

(Loss)(b)

OPERATING EARNINGS (non-GAAP)

$

(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)

PSEG

Eliminations

PSE&G

PSEG Power

& Other(a)

OPERATING REVENUES

$

$

)

$

$

OPERATING EXPENSES

Energy Costs

)

Operation and Maintenance

—

Depreciation and Amortization

—

Total Operating Expenses

)

OPERATING INCOME

—

Net Gains (Losses) on Trust Investments

—

—

Net Other Income (Deductions)

(3

)

Net Non-Operating Pension and OPEB Credits

(Costs)

—

(5

)

Interest Expense

)

3

)

)

INCOME BEFORE INCOME TAXES

—

Income Tax Expense

)

—

)

)

NET INCOME

$

$

—

$

$

Reconciling Items Excluded from Net

Income(b)

)

—

—

)

OPERATING EARNINGS (non-GAAP)

$

$

—

$

$

Earnings Per Share

NET INCOME

$

Reconciling Items Excluded from Net

Income(b)

)

OPERATING EARNINGS (non-GAAP)

$

PSEG

Eliminations

PSE&G

PSEG Power

& Other(a)

OPERATING REVENUES

$

$

)

$

$

OPERATING EXPENSES

Energy Costs

)

Operation and Maintenance

—

Depreciation and Amortization

—

Total Operating Expenses

)

OPERATING INCOME

—

Net Gains (Losses) on Trust Investments

—

—

Net Other Income (Deductions)

(5

)

Net Non-Operating Pension and OPEB Credits

(Costs)

—

(4

)

Interest Expense

)

5

)

)

INCOME (LOSS) BEFORE INCOME TAXES

—

)

Income Tax (Expense) Benefit

)

—

)

NET INCOME

$

$

—

$

$

Reconciling Items Excluded from Net

Income(b)

—

—

OPERATING EARNINGS (non-GAAP)

$

$

—

$

$

Earnings Per Share

NET INCOME

$

Reconciling Items Excluded from Net

Income(b)

OPERATING EARNINGS (non-GAAP)

$

(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)

DEBT

Commercial Paper and Loans

$

$

Long-Term Debt*

Total Debt

STOCKHOLDERS’ EQUITY

Common Stock

Treasury Stock

)

)

Retained Earnings

Accumulated Other Comprehensive Loss

)

)

Total Stockholders’ Equity

Total Capitalization

$

$

*

Includes current portion of Long-Term Debt

Attachment 4

Public Service Enterprise Group Incorporated

Condensed Consolidated Statements of Cash Flows

(Unaudited, $ millions)

Year Ended December 31,

Cash Flows From Operating Activities

Net Income

$

$

Adjustments to Reconcile Net Income to Net Cash Flows From Operating Activities

Net Cash Provided By (Used In) Operating Activities

Net Cash Provided By (Used In) Investing Activities

)

)

Net Cash Provided By (Used In) Financing Activities

Net Change in Cash, Cash Equivalents and Restricted Cash

2

Cash, Cash Equivalents and Restricted Cash at Beginning of Period

Cash, Cash Equivalents and Restricted Cash at End of Period

$

$

Attachment 5

Public Service Electric & Gas Company

Retail Sales

(Unaudited)

Electric Sales

Sales (millions kWh)

Three Months

Ended

Change vs.

Year

Ended

Change vs.

Residential

4%

(0%)

Commercial & Industrial

1%

(0%)

Other

2%

2%

Total

2%

(0%)

Gas Sold and Transported

Sales (millions therms)

Three Months

Ended

Change vs.

Year

Ended

Change vs.

Firm Sales

Residential Sales

Commercial & Industrial

Total Firm Sales

Non-Firm Sales*

Commercial & Industrial

Total Non-Firm Sales

Total Sales

*

Contract Service Gas rate included in non-firm sales

Weather Data*

Three Months

Ended

Change vs.

Year

Ended

Change vs.

THI Hours - Actual

THI Hours - Normal

Degree Days - Actual

Degree Days - Normal

*

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)

GWh Breakdown

GWh Breakdown

Three Months Ended

Year Ended

Nuclear - NJ

Nuclear - PA

Attachment 7

Public Service Enterprise Group Incorporated

Statistical Measures

(Unaudited)

Three Months Ended December 31,

Year Ended December 31,

Weighted Average Common Shares Outstanding (millions)

Basic

Diluted

Stock Price at End of Period

$

$

Dividends Paid per Share of Common Stock

$

$

$

$

Dividend Yield

%

%

Book Value per Common Share

$

$

Market Price as a Percent of Book Value

%

%

Attachment 8

Public Service Enterprise Group Incorporated

Consolidated Operating Earnings (non-GAAP) Reconciliation

Reconciling Items

Three Months Ended December 31,

Year Ended December 31,

($ millions, Unaudited)

Net Income

$

$

$

$

(Gain) Loss on Nuclear Decommissioning Trust (NDT)

Fund Related Activity, pre-tax

)

)

)

(Gain) Loss onMark-to-Market (MTM), pre-tax(a)

Lease Related Activity, pre-tax

—

—

—

(4

)

Income Taxes related to Operating Earnings (non-GAAP)reconciling items(b)

)

)

(2

)

Operating Earnings (non-GAAP)

$

$

$

$

PSEG Fully Diluted Average Shares Outstanding (in millions)

($ Per Share Impact - Diluted, Unaudited)

Net Income

$

$

$

$

(Gain) Loss on NDT Fund Related Activity, pre-tax

)

)

)

(Gain) Loss on MTM, pre-tax(a)

Lease Related Activity, pre-tax

—

—

—

)

Income Taxes related to Operating Earnings (non-GAAP)reconciling items(b)

)

)

—

Operating Earnings (non-GAAP)

$

$

$

$

(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

Year Ended

($ millions, Unaudited)

Net Income (Loss)

$

)

$

)

$

$

(Gain) Loss on NDT Fund Related Activity, pre-tax

)

)

)

(Gain) Loss on MTM, pre-tax(a)

Lease Related Activity, pre-tax

—

—

—

(4

)

Income Taxes related to Operating Earnings (non-GAAP)reconciling items(b)

)

)

(2

)

Operating Earnings (non-GAAP)

$

$

$

$

PSEG Fully Diluted Average Shares Outstanding (in millions)

(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.