Attached files
| file | filename |
|---|---|
| EX-31.1 - EX-31.1 - PEPCO HOLDINGS LLC | d930153dex311.htm |
| 10-Q - FORM 10-Q - PEPCO HOLDINGS LLC | d930153d10q.htm |
| EX-31.2 - EX-31.2 - PEPCO HOLDINGS LLC | d930153dex312.htm |
| EX-31.3 - EX-31.3 - PEPCO HOLDINGS LLC | d930153dex313.htm |
| EX-31.4 - EX-31.4 - PEPCO HOLDINGS LLC | d930153dex314.htm |
| EX-31.5 - EX-31.5 - PEPCO HOLDINGS LLC | d930153dex315.htm |
| EX-31.6 - EX-31.6 - PEPCO HOLDINGS LLC | d930153dex316.htm |
| EX-31.7 - EX-31.7 - PEPCO HOLDINGS LLC | d930153dex317.htm |
| EX-31.8 - EX-31.8 - PEPCO HOLDINGS LLC | d930153dex318.htm |
| EX-32.1 - EX-32.1 - PEPCO HOLDINGS LLC | d930153dex321.htm |
| EX-32.2 - EX-32.2 - PEPCO HOLDINGS LLC | d930153dex322.htm |
| EX-32.3 - EX-32.3 - PEPCO HOLDINGS LLC | d930153dex323.htm |
| EX-32.4 - EX-32.4 - PEPCO HOLDINGS LLC | d930153dex324.htm |
| EX-99.1 - EX-99.1 - PEPCO HOLDINGS LLC | d930153dex991.htm |
| EX-99.2 - EX-99.2 - PEPCO HOLDINGS LLC | d930153dex992.htm |
| EX-99.4 - EX-99.4 - PEPCO HOLDINGS LLC | d930153dex994.htm |
| 10-Q - COURTESY COPY - PEPCO HOLDINGS LLC | d930153d10q1.pdf |
Exhibit 99.3
DELMARVA POWER & LIGHT COMPANY
| For the Year Ended December 31, | ||||||||||||||||||||||||
| Six Months Ended June 30, 2015 |
2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||||||||||
| (millions of dollars) | ||||||||||||||||||||||||
| Earnings |
||||||||||||||||||||||||
| Net income for common stock |
$ | 40 | $ | 104 | $ | 89 | $ | 73 | $ | 71 | $ | 45 | ||||||||||||
| Preferred stock dividend |
— | — | — | — | — | — | ||||||||||||||||||
| (Income) or loss from equity investees |
— | — | — | — | — | — | ||||||||||||||||||
| Minority interest loss |
— | — | — | — | — | — | ||||||||||||||||||
| Income tax expense |
26 | 65 | 56 | 44 | 42 | 31 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Pre-tax income for common stock |
66 | 169 | 145 | 117 | 113 | 76 | ||||||||||||||||||
| Add: Fixed charges* |
27 | 53 | 55 | 52 | 49 | 48 | ||||||||||||||||||
| Add: Distributed income of equity investees |
— | — | — | — | — | — | ||||||||||||||||||
| Subtract: Interest capitalized |
— | — | — | — | — | — | ||||||||||||||||||
| Subtract: Pre-tax preferred stock dividend requirement |
— | — | — | — | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Earnings |
$ | 93 | $ | 222 | $ | 200 | $ | 169 | $ | 162 | $ | 124 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| *Fixed Charges |
||||||||||||||||||||||||
| Interest on long-term debt |
$ | 24 | $ | 46 | $ | 49 | $ | 45 | $ | 42 | $ | 43 | ||||||||||||
| Interest capitalized |
— | — | — | — | — | — | ||||||||||||||||||
| Other interest |
— | — | — | — | — | — | ||||||||||||||||||
| Amortization of debt discount, premium, and expense |
1 | 3 | 3 | 4 | 4 | 3 | ||||||||||||||||||
| Interest component of rentals |
2 | 4 | 3 | 3 | 3 | 2 | ||||||||||||||||||
| Pre-tax preferred stock dividend requirement |
— | — | — | — | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed charges |
$ | 27 | $ | 53 | $ | 55 | $ | 52 | $ | 49 | $ | 48 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ratio of earnings to fixed charges (a) |
3.44 | 4.19 | 3.64 | 3.25 | 3.31 | 2.58 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| (a) | DPL has no preferred equity securities outstanding, therefore the ratio of earnings to fixed charges is equal to the ratio of earnings to combined fixed charges and preferred stock dividends. |