PEPCO HOLDINGS LLC - FORM 10-Q - EX-99.1 - July 31, 2014

Attached files

file filename
EX-31.3 - EX-31.3 - PEPCO HOLDINGS LLCd738980dex313.htm
10-Q - FORM 10-Q - PEPCO HOLDINGS LLCd738980d10q.htm
EX-31.1 - EX-31.1 - PEPCO HOLDINGS LLCd738980dex311.htm
EX-31.2 - EX-31.2 - PEPCO HOLDINGS LLCd738980dex312.htm
EX-31.4 - EX-31.4 - PEPCO HOLDINGS LLCd738980dex314.htm
EX-31.5 - EX-31.5 - PEPCO HOLDINGS LLCd738980dex315.htm
EX-31.6 - EX-31.6 - PEPCO HOLDINGS LLCd738980dex316.htm
EX-31.7 - EX-31.7 - PEPCO HOLDINGS LLCd738980dex317.htm
EX-31.8 - EX-31.8 - PEPCO HOLDINGS LLCd738980dex318.htm
EX-32.1 - EX-32.1 - PEPCO HOLDINGS LLCd738980dex321.htm
EX-32.2 - EX-32.2 - PEPCO HOLDINGS LLCd738980dex322.htm
EX-32.3 - EX-32.3 - PEPCO HOLDINGS LLCd738980dex323.htm
EX-32.4 - EX-32.4 - PEPCO HOLDINGS LLCd738980dex324.htm
EX-99.2 - EX-99.2 - PEPCO HOLDINGS LLCd738980dex992.htm
EX-99.3 - EX-99.3 - PEPCO HOLDINGS LLCd738980dex993.htm
EX-99.4 - EX-99.4 - PEPCO HOLDINGS LLCd738980dex994.htm
10-Q - COURTESY COPY - PEPCO HOLDINGS LLCd738980d10q1.pdf
EXCEL - IDEA: XBRL DOCUMENT - PEPCO HOLDINGS LLCFinancial_Report.xls

Exhibit 99.1

PEPCO HOLDINGS, INC.

 

            For the Year Ended December 31,  
     Six Months
Ended
June 30, 2014		      2013     2012     2011      2010     2009  
     (millions of dollars)  

Earnings

               

Net income from continuing operations

    $ 128      $ 110     $ 218      $ 222       $ 91     $ 163   

Preferred stock dividend

      —          —         —         —           —         —     

(Income) or loss from equity investees

      —          (2 )      (1 )      3         1       (2 ) 

Minority interest loss

      —          —         —         —           —         —     

Income tax expense (benefit) related to continuing operations

      91        319       103       114         (14 )      80   
  

 

 

     

 

 

    

 

 

    

 

 

     

 

 

    

 

 

  

Pre-tax income for common stock

      219        427       320       339         78        241   

Add: Fixed charges*

      147        301       286       275         312        332   

Add: Distributed income of equity investees

      —          —         —         —           —          —     

Subtract: Interest capitalized

      —          —         —         —           —          —     

Subtract: Pre-tax preferred stock dividend requirement

      —          —         —         —           —          —     
  

 

 

     

 

 

    

 

 

    

 

 

     

 

 

    

 

 

  

Earnings

    $ 366       $ 728      $ 606      $ 614       $ 390      $ 573   
  

 

 

     

 

 

    

 

 

    

 

 

     

 

 

    

 

 

  

*Fixed Charges

               

Interest on long-term debt

    $ 130      $ 265     $ 249     $ 239       $ 269      $ 286   

Interest capitalized

      —          —         —         —           —          —     

Other interest

      —          —         —         —           —          —     

Amortization of debt discount, premium, and expense

      6        14       16       14         21        23   

Interest component of rentals

      11        22       21       22         22        23   

Pre-tax preferred stock dividend requirement

      —          —         —         —           —          —     
  

 

 

     

 

 

    

 

 

    

 

 

     

 

 

    

 

 

  

Fixed charges

    $ 147      $ 301     $ 286     $ 275       $ 312      $ 332   
  

 

 

     

 

 

    

 

 

    

 

 

     

 

 

    

 

 

  

Ratio of earnings to fixed charges (a)

      2.49        2.42       2.12       2.23         1.25        1.73   
  

 

 

     

 

 

    

 

 

    

 

 

     

 

 

    

 

 

  

 

(a) Pepco Holdings, Inc. issued shares of non-voting, non-convertible and non-transferable Series A preferred stock (Preferred Stock) in the second quarter of 2014 that are excluded from equity since the securities contain conditions for redemption that are not solely within the control of PHI. The dividends associated with the Preferred Stock were immaterial for the six months ended June 30, 2014, and are included in fixed charges as a component of interest on long-term debt. Accordingly, the ratio of earnings to fixed charges is equal to the ratio of earnings to combined fixed charges and preferred stock dividends.

PEPCO HOLDINGS LLC Reports