Stock Scorer

Public Service Enterprise Group Incorporated (PEG)

Every figure this model derived for PEG, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 3,316,000,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 192,000,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 4,554,000,000 AssetsCurrent 2026-06-30
current liabilities 5,193,000,000 LiabilitiesCurrent 2026-06-30
equity 17,329,000,000 StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest 2026-06-30
interest expense 1,057,000,000 InterestExpense 2026-06-30
ocf 3,592,000,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 12,543,000,000 Revenues 2026-06-30
sbc 43,000,000 AllocatedShareBasedCompensationExpense 2025-12-31

The ratios

The figures themselves rather than their scores — what somebody looking up PEG on one particular measure came for.

RatioValue
cash operating margin23.48
current ratio0.88
current ratio reported0.88
dilution pct0.2
ebit cagr23.66
ebit yoy7.48
ev ebit20.46
ev owner earnings254.88
ev sales4.73
fcf margin2.2
growth cv1.85
interest cover2.75
net debt ebitda8.36
operating margin23.14
owner earnings margin1.86
revenue growth12.65
revenue growth per share12.43
roic5.51
rule of 4035.79
sbc pct revenue0.34

Everything else this filing tags

400 more elements from PEG's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
Assets58,813,000,0002026-06-30 151USD
LiabilitiesAndStockholdersEquity58,813,000,0002026-06-30 138USD
PublicUtilitiesPropertyPlantAndEquipmentPlantInService55,226,000,0002026-06-30 130USD
PublicUtilitiesPropertyPlantAndEquipmentNet42,931,000,0002026-06-30 130USD
CapitalizationLongtermDebtAndEquity40,070,000,0002026-06-30 134USD
PublicUtilitiesPropertyPlantAndEquipmentTransmissionAndDistribution35,220,000,0002020-12-31 22USD
SegmentReportingSegmentAssets29,370,000,0002011-03-31 8USD
LongTermDebt23,591,000,0002026-06-30 124USD
LongTermDebtNoncurrent22,741,000,0002026-06-30 136USD
DebtInstrumentCarryingAmount22,711,000,0002025-12-31 17USD
PropertyPlantAndEquipmentGross22,455,000,0002010-03-31 8USD
LongTermDebtFairValue22,134,000,0002026-06-30 119USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive16,086,000,0002025-12-31 16USD
PropertyPlantAndEquipmentNet15,683,000,0002010-03-31 8USD
RetainedEarningsAccumulatedDeficit13,853,000,0002026-06-30 138USD
LiabilitiesNoncurrent13,550,000,0002026-06-30 138USD
StockholdersEquity13,130,000,0002016-12-31 62USD
PublicUtilitiesPropertyPlantAndEquipmentGenerationOrProcessing12,442,000,0002020-12-31 22USD
PublicUtilitiesPropertyPlantAndEquipmentAccumulatedDepreciation12,295,000,0002026-06-30 130USD
DeferredCostsAndOtherAssets11,328,000,0002026-06-30 38USD
AssetsNoncurrent9,032,000,0002021-09-30 100USD
OtherLongTermDebtNoncurrent8,834,000,0002015-12-31 48USD
DeferredIncomeTaxLiabilities8,549,000,0002025-12-31 12USD
DeferredIncomeTaxesAndOtherTaxLiabilitiesNoncurrent8,320,000,0002026-06-30 122USD
DeferredTaxAssetsLiabilitiesNetNoncurrent8,004,000,0002015-12-31 4USD
DeferredTaxLiabilities7,879,000,0002025-12-31 12USD
SegmentReportingInformationRevenue7,375,000,0002012-09-30 8USD
OperatingExpenses7,333,000,0002020-12-31 144USD
DeferredTaxLiabilitiesGrossNoncurrent7,026,000,0002019-12-31 8USD
RevenueFromContractWithCustomerIncludingAssessedTax6,885,000,0002026-06-30 110USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment6,772,000,0002010-03-31 8USD
RegulatoryAssetsNoncurrent6,591,000,0002026-06-30 130USD
SecuredLongTermDebt6,515,000,0002009-06-30 2USD
DeferredTaxLiabilitiesNoncurrent5,971,000,0002019-12-31 12USD
DeferredIncomeTaxLiabilitiesNet5,682,000,0002021-12-31 4USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment5,382,000,0002025-12-31 24USD
CommonStockValue5,026,000,0002026-06-30 96USD
CostsAndExpenses4,866,000,0002026-06-30 81USD
DefinedBenefitPlanFairValueOfPlanAssets4,744,000,0002025-12-31 32USD
DefinedBenefitPlanAccumulatedBenefitObligation4,500,000,0002025-12-31 32USD
LiquidityDisclosureFutureObligationsNotExpectedToBeRepaidAmount3,855,000,0002012-12-31 3USD
LineOfCreditFacilityMaximumBorrowingCapacity3,825,000,0002026-06-30 44USD
CommonStockValueOutstanding3,627,000,0002025-12-31 72USD
SegmentReportingSegmentRevenue3,354,000,0002011-03-31 13USD
LineOfCreditFacilityRemainingBorrowingCapacity3,210,000,0002026-06-30 44USD
DecommissioningFundInvestments2,995,000,0002026-06-30 138USD
SegmentReportingInformationOperatingIncomeLoss2,937,000,0002010-12-31 3USD
SegmentReportingInformationIncomeLossBeforeIncomeTaxes2,616,000,0002010-12-31 3USD
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization2,373,000,0002026-06-30 65USD
PropertyPlantAndEquipmentAdditions2,360,000,0002023-09-30 112USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive2,200,000,0002025-12-31 16USD
ProceedsFromSaleOfAvailableForSaleSecurities2,100,000,0002021-12-31 115USD
PaymentsToAcquireAvailableForSaleSecurities2,092,000,0002021-12-31 115USD
AssetsHeldForSaleNotPartOfDisposalGroup2,060,000,0002021-12-31 1USD
AdditionsToNoncurrentAssets1,969,000,0002012-09-30 8USD
RegulatoryLiabilityNoncurrent1,957,000,0002026-06-30 138USD
SellingGeneralAndAdministrativeExpense1,925,000,0002009-09-30 8USD
ProceedsFromDivestitureOfBusinesses1,920,000,0002022-09-30 33USD
AccountsReceivableNetCurrent1,903,000,0002026-06-30 138USD
UtilitiesOperatingExpenseMaintenanceAndOperations1,843,000,0002026-06-30 217USD
AssetsFairValueDisclosureRecurring1,800,000,0002012-09-30 2USD
PaymentsToAcquireMarketableSecurities1,751,000,0002023-12-31 6USD
ProceedsFromSaleAndMaturityOfMarketableSecurities1,714,000,0002023-12-31 6USD
CostOfGoodsAndServicesSold1,635,000,0002021-06-30 39USD
IncomeLossFromContinuingOperations1,592,000,0002009-12-31 3USD
RepaymentsOfOtherLongTermDebt1,575,000,0002023-12-31 123USD
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet1,567,000,0002023-12-31 63USD
CostOfServicesEnergyServices1,552,000,0002018-06-30 121USD
OperatingIncomeLoss1,536,000,0002026-06-30 305USD
ProceedsFromIssuanceOfOtherLongTermDebt1,500,000,0002026-06-30 125USD
TreasuryStockCommonValue1,471,000,0002026-06-30 28USD
SegmentExpenditureAdditionToLongLivedAssets1,459,000,0002026-06-30 35USD
NetCashProvidedByUsedInInvestingActivities-1,451,000,0002026-06-30 155USD
ProceedsFromSaleMaturityAndCollectionsOfInvestments1,408,000,0002026-06-30 84USD
AssetRetirementObligationsNoncurrent1,403,000,0002026-06-30 138USD
AssetRetirementObligation1,381,000,0002025-12-31 36USD
TreasuryStockValue1,377,000,0002022-12-31 110USD
PaymentsToAcquireInvestments1,363,000,0002026-06-30 34USD
AccountsPayableCurrent1,305,000,0002026-06-30 138USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree1,300,000,0002025-12-31 16USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest1,246,000,0002026-06-30 119USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest1,243,000,0002013-12-31 40USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour1,125,000,0002025-12-31 16USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo1,125,000,0002025-12-31 16USD
NotionalAmountOfInterestRateDerivatives1,100,000,0002012-09-30 8USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest1,087,000,0002026-06-30 197USD
NetIncomeLoss1,075,000,0002026-06-30 249USD
SegmentReportingInformationIncomeTaxExpenseBenefit1,059,000,0002010-12-31 3USD
DeferredTaxAssetsGrossNoncurrent1,055,000,0002019-12-31 8USD
ComprehensiveIncomeNetOfTax1,043,000,0002011-09-30 18USD
CommonStockSharesAuthorized1,000,000,0002026-06-30 138shares
SegmentReportingInformationDepreciationDepletionAndAmortizationExpense955,000,0002010-12-31 3USD
CommercialPaper950,000,0002026-06-30 132USD
InterestRateCashFlowHedgeDerivativeAtFairValueNet900,000,0002023-06-30 9USD
LeaseIncentiveReceivable896,000,0002010-12-31 2USD
LongTermPurchaseCommitmentAmount896,000,0002011-09-30 4USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths875,000,0002025-12-31 16USD
InventoryRawMaterialsAndSupplies868,000,0002026-06-30 134USD
LongTermDebtCurrent850,000,0002026-06-30 138USD
ProceedsFromIssuanceOfLongTermDebt794,000,0002011-12-31 25USD
AvailableForSaleSecuritiesDebtSecurities730,000,0002013-09-30 10USD
DefinedBenefitPensionPlanLiabilitiesNoncurrent705,000,0002022-12-31 102USD
DeferredTaxAssetsGross670,000,0002025-12-31 12USD
DividendsCommonStockCash668,000,0002026-06-30 127USD
PaymentsOfDividendsCommonStock668,000,0002026-06-30 221USD
CostOfGoodsAndServicesSoldDepreciationAndAmortization650,000,0002026-06-30 100USD
OtherPostretirementBenefitsPayableNoncurrent640,000,0002021-12-31 62USD
LineOfCreditFacilityFairValueOfAmountOutstanding615,000,0002026-06-30 42USD
RegulatoryLiabilityCurrent592,000,0002026-06-30 126USD
ProceedsFromRepaymentsOfCommercialPaper-579,000,0002026-06-30 130USD
OtherLiabilitiesCurrent565,000,0002026-06-30 138USD
CostOfGoodsSoldDepreciationAndAmortization560,000,0002018-06-30 121USD
FairValueOptionAggregateDifferencesLongTermDebtInstruments550,000,0002012-06-30 7USD
CommonStockSharesIssued534,000,0002026-06-30 138shares
AccountsReceivableNetNoncurrent529,000,0002026-06-30 100USD
SegmentReportingInformationProfitLoss526,000,0002011-03-31 13USD
SegmentReportingSegmentOperatingProfitLoss526,000,0002011-03-31 13USD
InterestPaidNet520,000,0002026-06-30 155USD
WeightedAverageNumberDilutedSharesOutstandingAdjustment505,959,0002011-09-30 21shares
ProceedsFromShortTermDebt500,000,0002026-06-30 47USD
RepaymentsOfShortTermDebt500,000,0002026-06-30 49USD
StockRepurchaseProgramAuthorizedAmount1500,000,0002021-12-31 4USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate499,000,0002025-12-31 87USD
WeightedAverageNumberOfDilutedSharesOutstanding499,000,0002026-06-30 305shares
CommonStockSharesOutstanding498,000,0002025-12-31 31shares
WeightedAverageNumberOfSharesOutstandingBasic498,000,0002026-06-30 305shares
SegmentReportingInformationExpendituresForAdditionsToLongLivedAssets497,000,0002011-03-31 13USD
OtherAssetsNoncurrent484,000,0002026-06-30 138USD
SegmentReportingInformationInterestExpense472,000,0002010-12-31 3USD
RegulatoryAssetsCurrent469,000,0002026-06-30 126USD
RegulatoryLiabilities467,000,0002010-12-31 2USD
RepaymentsOfLongTermDebt450,000,0002026-06-30 26USD
CapitalExpendituresIncurredButNotYetPaid449,000,0002026-06-30 126USD
DeferredTaxAssetsNet443,000,0002015-12-31 4USD
DeferredTaxAssetsNetNoncurrent443,000,0002015-12-31 4USD
NetIncomeLossAvailableToCommonStockholdersBasic437,000,0002019-12-31 56USD
PrepaidExpenseCurrent425,000,0002026-06-30 138USD
LongTermInvestments420,000,0002026-06-30 138USD
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax415,000,0002012-09-30 32USD
DefinedBenefitPlanContributionsByEmployer415,000,0002010-06-30 2USD
CollateralAlreadyPostedAggregateFairValue414,000,0002026-06-30 64USD
OperatingLeasesFutureMinimumPaymentsDue411,000,0002018-12-31 5USD
OtherPostretirementDefinedBenefitPlanLiabilitiesNoncurrent410,000,0002022-12-31 102USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAssetRetirementObligations-398,000,0002016-12-31 6USD
CapitalLeasesFutureMinimumPaymentsDue371,000,0002017-12-31 3USD
DeferredTaxAssetsRegulatoryAssetsAndLiabilities365,000,0002025-12-31 18USD
InventoryNet360,000,0002009-09-30 4USD
PublicUtilitiesPropertyPlantAndEquipmentOtherPropertyPlantAndEquipment358,000,0002023-12-31 28USD
CapitalLeasesNetInvestmentInDirectFinancingLeases356,000,0002010-12-31 2USD
IncreaseDecreaseInPrepaidExpense350,000,0002026-06-30 22USD
ProceedsFromSaleAndMaturityOfAvailableForSaleSecurities345,000,0002012-03-31 26USD
NewAccountingPronouncementOrChangeInAccountingPrincipleCumulativeEffectOfChangeOnEquityOrNetAssets1342,000,0002018-01-01 3USD
DepreciationDepletionAndAmortization314,000,0002019-03-31 92USD
NetCashProvidedByUsedInFinancingActivities-310,000,0002026-06-30 155USD
UnbilledReceivablesCurrent302,000,0002026-06-30 122USD
OtherLiabilitiesNoncurrent299,000,0002026-06-30 138USD
IncreaseDecreaseInRegulatoryAssetsAndLiabilities-298,000,0002026-06-30 155USD
InterestPayableCurrent289,000,0002026-06-30 134USD
IncreaseDecreaseInIncomeTaxesReceivable-272,000,0002026-06-30 122USD
DeferredIncomeTaxExpenseBenefit269,000,0002024-12-31 36USD
IncomeTaxesPaidNet-263,000,0002026-06-30 119USD
LineOfCreditFacilityAmountOutstanding251,000,0002013-12-31 1USD
DerivativeLiabilities250,000,0002026-06-30 130USD
AcceleratedShareRepurchasesSettlementPaymentOrReceipt250,000,0002022-06-30 2USD
LeveragedLeasesNetInvestmentInLeveragedLeasesDisclosureRentalReceivablesGross249,000,0002022-12-31 30USD
LeveragedLeasesNetInvestmentInLeveragedLeasesDisclosureRentalReceivablesNet249,000,0002022-12-31 26USD
AllowanceForDoubtfulAccountsReceivableCurrent246,000,0002026-06-30 138USD
DerivativeFairValueAmountOffsetAgainstCollateralNet234,000,0002026-06-30 115USD
DerivativeFairValueOfDerivativeNet-231,000,0002026-06-30 130USD
CapitalLeasesFutureMinimumPaymentsDueThereafter224,000,0002017-12-31 3USD
IncomeTaxesPaid222,000,0002013-09-30 36USD
OperatingLeasesFutureMinimumPaymentsDueThereafter222,000,0002018-12-31 5USD
AccruedEnvironmentalLossContingenciesNoncurrent221,000,0002026-06-30 138USD
LineOfCredit219,000,0002014-12-31 1USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents216,000,0002026-06-30 136USD
ProceedsFromSaleOfLoansAndLeasesHeldForInvestment215,000,0002011-12-31 1USD
DeferredTaxLiabilitiesOther214,000,0002025-12-31 24USD
CurrentIncomeTaxExpenseBenefit-210,000,0002024-12-31 36USD
IncreaseDecreaseInOperatingCapital209,000,0002014-12-31 48USD
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleEstimatedRangeOfChangeUpperBound205,000,0002011-09-30 2USD
DerivativeLiabilitiesCurrent203,000,0002026-06-30 138USD
UnrecognizedTaxBenefits196,000,0002025-12-31 52USD
IncreaseDecreaseInMarginDepositsOutstanding192,000,0002026-06-30 107USD
UnrecognizedTaxBenefitsIncreasesResultingFromSettlementsWithTaxingAuthorities190,000,0002010-12-31 1USD
AvailableForSaleSecuritiesDebtMaturitiesAfterFiveThroughTenYearsFairValue186,000,0002013-09-30 10USD
SecuritiesHeldAsCollateralAtFairValue186,000,0002021-12-31 3USD
CashFlowHedgeGainLossReclassifiedToRevenueNet182,000,0002011-09-30 6USD
DeferredTaxAssetsTaxCreditCarryforwardsAlternativeMinimumTax180,000,0002026-06-30 2USD
LesseeOperatingLeaseLiabilityPaymentsDue179,000,0002025-12-31 16USD
DeferredIncomeTaxesAndTaxCredits177,000,0002026-06-30 155USD
AvailableForSaleSecurities175,000,0002013-09-30 20USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent174,000,0002021-12-31 62USD
IncomeTaxExpenseBenefit171,000,0002026-06-30 225USD
AssetRetirementObligationRevisionOfEstimate-170,000,0002025-12-31 21USD
CurrentFederalTaxExpenseBenefit170,000,0002025-12-31 39USD
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsFairValue167,000,0002013-09-30 10USD
IncomeTaxReconciliationOtherReconcilingItems-166,000,0002025-09-30 84USD
PaymentsForProceedsFromRemovalCosts166,000,0002023-12-31 121USD
AvailableForSaleSecuritiesCurrent164,000,0002011-03-31 6USD
LessorOperatingLeasePaymentsToBeReceived164,000,0002025-12-31 10USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate164,000,0002025-12-31 42USD
CurrentFederalStateAndLocalTaxExpenseBenefit163,000,0002025-12-31 3USD
DeferredTaxLiabilitiesDeferredExpenseReservesAndAccruals161,000,0002022-12-31 12USD
AssetsHeldInTrustNoncurrent159,000,0002026-06-30 68USD
OperatingLeaseLiability156,000,0002025-12-31 16USD
DeferredStateAndLocalIncomeTaxExpenseBenefit154,000,0002025-12-31 39USD
IncomeTaxExaminationPenaltiesFromExamination150,000,0002011-09-30 4USD
IncomeTaxExaminationRangeOfPossibleLosses150,000,0002010-09-30 1USD
OperatingLeaseRightOfUseAsset150,000,0002026-06-30 60USD
IncomeTaxReceivable148,000,0002024-09-30 38USD
DefinedBenefitPlanEstimatedFutureEmployerContributionsInNextFiscalYear145,000,0002012-12-31 3USD
LiabilityForUncertainTaxPositionsNoncurrent145,000,0002026-06-30 138USD
DeferredTaxAssetsOther144,000,0002025-12-31 16USD
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleEstimatedRangeOfChange-141,000,0002011-06-30 1USD
OperatingLeaseLiabilityNoncurrent137,000,0002026-06-30 60USD
IncomeTaxesReceivable134,000,0002026-06-30 86USD
IncomeTaxReconciliationTaxCreditsInvestment133,000,0002014-12-31 2USD
GainLossOnInvestments127,000,0002026-06-30 110USD
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal122,000,0002021-12-31 3USD
IncomeTaxExaminationLiabilityRefundAdjustmentFromSettlementWithTaxingAuthority121,000,0002014-09-09 4USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes116,000,0002025-09-30 81USD
IncreaseDecreaseInOtherCurrentAssetsAndLiabilitiesNet115,000,0002026-06-30 103USD
ProceedsFromPaymentsForOtherFinancingActivities-113,000,0002026-06-30 155USD
CashAndCashEquivalentsPeriodIncreaseDecrease-110,000,0002017-12-31 79USD
LeveragedLeasesNetInvestmentInLeveragedLeasesDisclosureInvestmentInLeveragedLeasesNet107,000,0002025-12-31 30USD
GuaranteeObligationsMaximumExposure106,000,0002014-12-31 17USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease-106,000,0002008-12-31 3USD
DeferredFederalStateAndLocalTaxExpenseBenefit106,000,0002025-12-31 3USD
LeaseCost97,000,0002025-12-31 23USD
SignificantChangeInUnrecognizedTaxBenefitsNatureOfChangeCausingEvent96,000,0002011-03-31 2USD
LessorOperatingLeasePaymentsToBeReceivedThereafter94,000,0002025-12-31 10USD
GainLossOnSaleOfInvestments-92,000,0002016-12-31 36USD
TreasuryStockValueAcquiredCostMethod92,000,0002008-12-31 2USD
OtherNonoperatingExpense91,000,0002017-12-31 115USD
PaymentsForRemovalCosts91,000,0002024-06-30 16USD
OtherNonoperatingIncome85,000,0002018-12-31 118USD
OtherNonoperatingIncomeExpense84,000,0002026-06-30 110USD
StockIssuedDuringPeriodValueNewIssues83,000,0002007-12-31 1USD
ReclassificationFromAociCurrentPeriodTax82,000,0002023-12-31 6USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-79,000,0002026-06-30 289USD
AccumulatedOtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax77,000,0002012-09-30 32USD
CreditRiskDerivativeLiabilitiesAtFairValue77,000,0002023-12-31 6USD
FiniteLivedIntangibleAssetsPeriodIncreaseDecrease-76,000,0002022-12-31 4USD
AdditionalCollateralAggregateFairValue74,000,0002023-12-31 48USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent74,000,0002019-06-30 6USD
LeveragedLeasesNetInvestmentInLeveragedLeasesDisclosureDeferredIncome74,000,0002022-12-31 26USD
StockholdersEquityOther72,000,0002026-06-30 127USD
InterestRateFairValueHedgeAssetAtFairValue70,000,0002012-09-30 20USD
PaymentsToAcquireIntangibleAssets70,000,0002022-12-31 50USD
CededCreditRiskAmount66,000,0002010-12-31 2USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetPurchases66,000,0002012-12-31 11USD
ProceedsFromRepaymentsOfShortTermDebt-64,000,0002011-12-31 25USD
GainLossRelatedToLitigationSettlement63,000,0002012-12-31 1USD
LeveragedLeasesBalanceSheetInvestmentInLeveragedLeasesNet63,000,0002010-09-30 3USD
OperatingLeaseCost63,000,0002025-12-31 23USD
ProceedsFromSaleOfIntangibleAssets63,000,0002021-12-31 2USD
InvestmentIncomeInterestAndDividend61,000,0002024-09-30 88USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect60,000,0002026-06-30 76USD
UnrecognizedTaxBenefitsPeriodIncreaseDecrease59,000,0002014-12-31 4USD
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearFairValue57,000,0002013-09-30 10USD
GainLossOnSaleOfPropertyPlantEquipment54,000,0002018-12-31 3USD
TaxesPayableCurrent53,000,0002026-06-30 134USD
AccumulatedDeferredInvestmentTaxCredit51,000,0002025-12-31 23USD
DefinedContributionPlanCostRecognized51,000,0002025-12-31 48USD
AssetsFairValueDisclosureNonrecurring50,000,0002012-06-30 7USD
OtherOperatingActivitiesCashFlowStatement50,000,0002023-12-31 6USD
AccountsPayableCurrentAndNoncurrent49,000,0002012-03-31 4USD
DeferredFederalIncomeTaxExpenseBenefit-48,000,0002025-12-31 39USD
AccountsReceivableNet47,000,0002012-03-31 4USD
DerivativeLiabilitiesNoncurrent47,000,0002026-06-30 138USD
ProceedsFromInsuranceSettlementInvestingActivities47,000,0002009-12-31 3USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions47,000,0002025-12-31 40USD
IncreaseDecreaseInOverUnderEnergyRecovery-46,000,0002012-09-30 31USD
IncreaseDecreaseInOtherOperatingCapitalNet-45,000,0002021-12-31 113USD
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease44,000,0002012-03-31 29USD
AssetRetirementObligationAccretionExpense43,000,0002025-12-31 22USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsOther43,000,0002025-12-31 24USD
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax43,000,0002024-12-31 142USD
IncreaseDecreaseInAccruedTaxesPayable-42,000,0002026-06-30 97USD
OperatingLeasesFutureMinimumPaymentsDueCurrent41,000,0002018-12-31 1USD
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear41,000,0002018-12-31 4USD
ProceedsFromSaleOfOtherInvestments41,000,0002013-06-30 3USD
NetPeriodicDefinedBenefitsExpenseReversalOfExpenseExcludingServiceCostComponent-40,000,0002026-06-30 95USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears40,000,0002018-12-31 5USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive39,000,0002025-12-31 10USD
LeveragedLeasesIncomeStatementIncomeFromLeveragedLeases-39,000,0002019-12-31 30USD
LeveragedLeasesNetInvestmentInLeveragedLeasesDisclosureDeferredTaxesArisingFromLeveragedLeases39,000,0002022-12-31 26USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears39,000,0002018-12-31 5USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears38,000,0002018-12-31 5USD
OtherComprehensiveIncomeAvailableForSaleSecuritiesTax38,000,0002012-03-31 5USD
OtherComprehensiveIncomeAvailableForSaleSecuritiesAdjustmentNetOfTaxPeriodIncreaseDecrease37,000,0002012-03-31 11USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansNetOfTax-37,000,0002013-12-31 1USD
PaymentsForProceedsFromOtherInvestingActivities37,000,0002026-06-30 155USD
TreasuryStockShares37,000,0002022-12-31 110shares
SettlementOfAssetRetirementObligationsThroughNoncashPaymentsAmount37,000,0002021-12-31 1USD
CapitalLeasesFutureMinimumPaymentsDueCurrent36,000,0002017-12-31 3USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetSales-36,000,0002011-12-31 9USD
TreasuryStockCommonShares36,000,0002026-06-30 28shares
OperatingLeasePayments35,000,0002025-12-31 23USD
OperatingLeasesIncomeStatementLeaseRevenue35,000,0002021-12-31 31USD
OtherComprehensiveIncomeReclassificationAdjustmentOnDerivativesIncludedInNetIncomeBeforeTax-35,000,0002012-03-31 14USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions35,000,0002025-12-31 39USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths34,000,0002025-12-31 10USD
AociLossCashFlowHedgeCumulativeGainLossAfterTax33,000,0002026-06-30 36USD
OtherDerivativesNotDesignatedAsHedgingInstrumentsAtFairValueNet32,000,0002010-06-30 2USD
InterestRateFairValueHedgeDerivativeAtFairValueNet32,000,0002024-12-31 1USD
TransferOfFinancialAssetsAccountedForAsSalesCashProceedsReceivedForAssetsDerecognizedAmount31,500,0002019-06-30 1USD
CapitalLeasesFutureMinimumPaymentsDueInTwoYears31,000,0002017-12-31 3USD
IncreaseDecreaseInFairValueOfUnhedgedDerivativeInstruments31,000,0002013-09-30 46USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo31,000,0002025-12-31 10USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears31,000,0002018-12-31 5USD
PublicUtilitiesAllowanceForFundsUsedDuringConstructionCapitalizedCostOfEquity31,000,0002024-09-30 160USD
DeferredTaxLiabilitiesLeasingArrangements30,000,0002025-12-31 24USD
DefinedBenefitPlanExpectedFutureEmployerContributionsCurrentFiscalYear30,000,0002022-06-30 2USD
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible28,000,0002024-12-31 10USD
FairValueAssetsMeasuredOnRecurringBasisGainLossIncludedInTradingRevenue-28,000,0002011-09-30 17USD
IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions28,000,0002009-12-31 5USD
InsuredEventGainLoss28,000,0002015-12-31 9USD
CapitalLeasesFutureMinimumPaymentsDueInFourYears27,000,0002017-12-31 3USD
CapitalLeasesFutureMinimumPaymentsDueInThreeYears27,000,0002017-12-31 3USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree27,000,0002025-12-31 10USD
PensionAndOtherPostretirementBenefitContributions27,000,0002026-06-30 155USD
CapitalLeasesFutureMinimumPaymentsDueInFiveYears26,000,0002017-12-31 3USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour26,000,0002025-12-31 10USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent26,000,0002019-06-30 6USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardSharesIssuedInPeriod26,000,0002012-12-31 3shares
InterestIncomeOther26,000,0002024-09-30 21USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense24,000,0002025-12-31 48USD
IntangibleAssetsNetExcludingGoodwill23,000,0002023-09-30 118USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount23,000,0002025-12-31 16USD
OperatingLeasesIncomeStatementMinimumLeaseRevenue23,000,0002021-12-31 31USD
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodBeforeTax-23,000,0002026-06-30 162USD
GainLossOnSaleOfStockInSubsidiaryOrEquityMethodInvestee-22,000,0002009-12-31 11USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive22,000,0002025-12-31 10USD
LeveragedLeasesIncomeStatementIncomeTaxExpenseOnLeveragedLeases-22,000,0002019-12-31 30USD
DefinedBenefitPlansEstimatedFutureEmployerContributionsInNextFiscalYear21,000,0002015-12-31 2USD
RestrictedCashAndInvestmentsNoncurrent21,000,0002026-06-30 44USD
FinancingReceivableAllowanceForCreditLossesWriteOffs20,000,0002018-12-31 26USD
InvestmentTaxCredit20,000,0002019-12-31 21USD
OtherAssetsCurrent20,000,0002026-06-30 138USD
OtherComprehensiveIncomeReclassificationAdjustmentOnDerivativesIncludedInNetIncomeNetOfTax-20,000,0002012-03-31 11USD
SegmentReportingInformationInterestIncome20,000,0002010-12-31 3USD
ShortTermLeaseCost20,000,0002025-12-31 23USD
IncomeTaxReconciliationTaxCreditsOther20,000,0002025-12-31 3USD
DerivativeAssets19,000,0002026-06-30 130USD
DerivativeAssetsCurrent19,000,0002026-06-30 138USD
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleAmountOfUnrecordedBenefit19,000,0002010-12-31 3USD
PaymentsOfFinancingCosts18,000,0002010-12-31 8USD
IncomeTaxPaidFederalAfterRefundReceived18,000,0002025-12-31 3USD
IncomeTaxPaidStateAndLocalAfterRefundReceived-18,000,0002025-12-31 3USD
CommonStockCapitalSharesReservedForFutureIssuance17,000,0002012-12-31 3shares
DerivativeInstrumentsGainRecognizedInOtherComprehensiveIncomeEffectivePortion17,000,0002012-12-31 18USD
PaymentsOfDebtRestructuringCosts17,000,0002011-12-31 3USD
AvailableForSaleSecuritiesGrossRealizedGains16,000,0002012-03-31 26USD
InvestmentIncomeInterest16,000,0002026-06-30 49USD
LeveragedLeasesIncomeStatementNetIncomeFromLeveragedLeases-16,000,0002021-03-31 105USD
UnrealizedGainLossOnCashFlowHedgingInstruments-16,000,0002025-06-30 108USD
IncomeTaxReconciliationTaxCredits15,000,0002025-09-30 49USD
OtherComprehensiveIncomeReclassificationAdjustmentOnDerivativesIncludedInNetIncomeTax-15,000,0002012-03-31 5USD
ImpairmentOfInvestments14,000,0002014-09-30 73USD
LessorOperatingLeasePaymentsToBeReceivedFiveYears14,000,0002025-12-31 10USD
LessorOperatingLeasePaymentsToBeReceivedFourYears14,000,0002025-12-31 10USD
LessorOperatingLeasePaymentsToBeReceivedNextTwelveMonths14,000,0002025-12-31 10USD
LessorOperatingLeasePaymentsToBeReceivedThreeYears14,000,0002025-12-31 10USD
LessorOperatingLeasePaymentsToBeReceivedTwoYears14,000,0002025-12-31 10USD
PaymentsForRent14,000,0002013-12-31 1USD
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax-14,000,0002026-06-30 162USD
VariableLeaseCost14,000,0002025-12-31 23USD
OperatingLeaseLeaseIncome14,000,0002025-12-31 42USD
OperatingLeaseLeaseIncomeLeasePayments14,000,0002025-12-31 42USD
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationGainLossIncludedInEarnings13,000,0002020-03-31 14USD
PensionAndOtherPostretirementBenefitExpense13,000,0002026-06-30 155USD
SeveranceCosts113,000,0002021-12-31 1USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAndTax13,000,0002023-12-31 6USD
AssetRetirementObligationLiabilitiesSettled12,000,0002025-12-31 24USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense12,000,0002025-12-31 45USD
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisChangeInUnrealizedGainLoss12,000,0002020-03-31 14USD
IncreaseDecreaseInFairValueOfInterestRateFairValueHedgingInstruments12,000,0002010-06-30 2USD
OperatingLeasesIncomeStatementContingentRevenue12,000,0002021-12-31 31USD
OtherComprehensiveIncomeLossNetOfTax12,000,0002026-06-30 186USD
OtherThanTemporaryImpairmentLossesInvestmentsPortionRecognizedInEarningsNetAvailableforsaleSecurities12,000,0002017-12-31 42USD
CashFlowHedgeGainLossToBeReclassifiedWithinTwelveMonths11,000,0002026-06-30 28USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear11,000,0002019-09-30 3USD
OperatingLossCarryforwards11,000,0002025-12-31 13USD
PaymentsToAcquireInterestInJointVenture-11,000,0002009-09-30 2USD
ProceedsFromContributionsFromAffiliates-11,000,0002009-06-30 2USD
RealizedInvestmentGainsLosses10,000,0002012-03-31 26USD
LiabilitiesFairValueDisclosure9,000,0002021-09-30 27USD
ProvisionForLoanAndLeaseLosses9,000,0002021-12-31 27USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax9,000,0002026-06-30 58USD
OtherTaxExpenseBenefit-9,000,0002025-12-31 12USD
FairValueAssetsMeasuredOnRecurringBasisChangeInUnrealizedGainLossIncludedInTradingRevenue-8,000,0002013-06-30 32USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetTransfersOutOfLevel38,000,0002012-03-31 6USD
GainLossOnTerminationOfLease-8,000,0002018-12-31 2USD
InvestmentsInAndAdvancesToAffiliatesDividendsOrInterest8,000,0002022-12-31 36USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized8,000,0002025-12-31 13shares
TreasuryStockSharesAcquired7,400,0002022-12-31 12shares
CurrentStateAndLocalTaxExpenseBenefit-7,000,0002025-12-31 39USD
DeferredCompensationArrangementWithIndividualSharesAuthorizedForIssuance7,000,0002012-12-31 2shares
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentNetOfTaxPeriodIncreaseDecrease7,000,0002012-03-31 11USD

What to be careful about

What this model itself distrusts about PEG's figures. Written by the derivation as it ran, not added afterwards.