Attached files
| file | filename |
|---|---|
| EX-31.5 - EX-31.5 - PEPCO HOLDINGS LLC | d27399dex315.htm |
| 10-Q - FORM 10-Q - PEPCO HOLDINGS LLC | d27399d10q.htm |
| EX-31.1 - EX-31.1 - PEPCO HOLDINGS LLC | d27399dex311.htm |
| EX-31.2 - EX-31.2 - PEPCO HOLDINGS LLC | d27399dex312.htm |
| EX-31.3 - EX-31.3 - PEPCO HOLDINGS LLC | d27399dex313.htm |
| EX-31.4 - EX-31.4 - PEPCO HOLDINGS LLC | d27399dex314.htm |
| EX-31.6 - EX-31.6 - PEPCO HOLDINGS LLC | d27399dex316.htm |
| EX-31.7 - EX-31.7 - PEPCO HOLDINGS LLC | d27399dex317.htm |
| EX-31.8 - EX-31.8 - PEPCO HOLDINGS LLC | d27399dex318.htm |
| EX-32.1 - EX-32.1 - PEPCO HOLDINGS LLC | d27399dex321.htm |
| EX-32.2 - EX-32.2 - PEPCO HOLDINGS LLC | d27399dex322.htm |
| EX-32.3 - EX-32.3 - PEPCO HOLDINGS LLC | d27399dex323.htm |
| EX-32.4 - EX-32.4 - PEPCO HOLDINGS LLC | d27399dex324.htm |
| EX-99.1 - EX-99.1 - PEPCO HOLDINGS LLC | d27399dex991.htm |
| EX-99.2 - EX-99.2 - PEPCO HOLDINGS LLC | d27399dex992.htm |
| EX-99.3 - EX-99.3 - PEPCO HOLDINGS LLC | d27399dex993.htm |
| 10-Q - 10-Q IN PDF FORMAT - PEPCO HOLDINGS LLC | d27399d10q1.pdf |
Exhibit 99.4
ATLANTIC CITY ELECTRIC COMPANY
| For the Year Ended December 31, | ||||||||||||||||||||||||
| Nine Months Ended September 30, 2015 |
2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||||||||||
| (millions of dollars) | ||||||||||||||||||||||||
| Earnings |
||||||||||||||||||||||||
| Net income for common stock |
$ | 28 | $ | 45 | $ | 50 | $ | 35 | $ | 39 | $ | 53 | ||||||||||||
| Preferred stock dividend |
— | — | — | — | — | — | ||||||||||||||||||
| (Income) or loss from equity investees |
— | — | — | — | — | — | ||||||||||||||||||
| Minority interest loss |
— | — | — | — | — | — | ||||||||||||||||||
| Income tax expense |
16 | 28 | 19 | 18 | 33 | 43 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Pre-tax income for common stock |
44 | 73 | 69 | 53 | 72 | 96 | ||||||||||||||||||
| Add: Fixed charges* |
52 | 68 | 72 | 75 | 74 | 69 | ||||||||||||||||||
| Add: Distributed income of equity investees |
— | — | — | — | — | — | ||||||||||||||||||
| Subtract: Interest capitalized |
— | — | — | — | — | — | ||||||||||||||||||
| Subtract: Pre-tax preferred stock dividend requirement |
— | — | — | — | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Earnings |
$ | 96 | $ | 141 | $ | 141 | $ | 128 | $ | 146 | $ | 165 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| *Fixed Charges |
||||||||||||||||||||||||
| Interest on long-term debt |
$ | 47 | $ | 61 | $ | 65 | $ | 69 | $ | 69 | $ | 63 | ||||||||||||
| Interest capitalized |
— | — | — | — | — | — | ||||||||||||||||||
| Other interest |
— | — | — | — | — | — | ||||||||||||||||||
| Amortization of debt discount, premium, and expense |
2 | 3 | 3 | 2 | 2 | 3 | ||||||||||||||||||
| Interest component of rentals |
3 | 4 | 4 | 4 | 3 | 3 | ||||||||||||||||||
| Pre-tax preferred stock dividend requirement |
— | — | — | — | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed charges |
$ | 52 | $ | 68 | $ | 72 | $ | 75 | $ | 74 | $ | 69 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ratio of earnings to fixed charges (a) |
1.85 | 2.07 | 1.96 | 1.71 | 1.97 | 2.39 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| (a) | ACE 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. |