================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT
     Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
       Date of report (Date of earliest event reported) September 27, 2002

Commission         Registrant, State of Incorporation,         I.R.S. Employer
File Number           Address, and Telephone Number           Identification No.
- -----------       --------------------------------------      ------------------
 000-32503               PSEG ENERGY HOLDINGS INC.                22-2983750
                        (A New Jersey Corporation)
                            80 Park Plaza -T22
                       Newark, New Jersey 07102-4194
                                973 456-3581

================================================================================




Item 5. Other Events

      This   Current   Report  on  Form  8-K   ("Report")   is  limited  to  the
reclassification of financial statements of PSEG Energy Holdings, Inc to reflect
certain businesses as discontinued  operations and its impacts upon management's
discussion and analysis, the financial statements and the related notes, and the
selected financial data as originally reported in our Annual Report on Form 10-K
for the fiscal year ended  December 31,  2001.  NO ATTEMPT HAS BEEN MADE IN THIS
FORM 8-K TO MODIFY OR UPDATE OTHER DISCLOSURES AS PRESENTED IN THE ORIGINAL FORM
10-K EXCEPT AS REQUIRED  TO REFLECT THE EFFECTS OF THE  DISCONTINUED  OPERATIONS
DESCRIBED BELOW.

      As  previously  disclosed in our Form 10-Q for the quarter  ended June 30,
2002, we intend to exit the businesses of PSEG Energy Technologies Inc. and PSEG
Global Inc.'s interest in Tanir Bavi, an electric  generation facility in India.
Our second quarter Form 10-Q,  previously filed with the Securities and Exchange
Commission,  reflects such  businesses as discontinued  operations.  This Report
updates our Annual  Report on Form 10-K for the fiscal year ended  December  31,
2001 to conform  such  filing to the  presentation  of  discontinued  operations
reported in our second  quarter  Form 10-Q.  Accordingly,  this  Report  revises
information  previously  reported in our 2001 Annual Report on Form 10-K in Item
6. Selected  Financial  Data,  Item 7.  Management's  Discussion and Analysis of
Financial Condition and Results of Operations,  Item 8. Financial Statements and
Supplementary  Data, and Item 14. Exhibits,  Financial  Statement  Schedules and
Reports on Form 8-K to reflect the  aforementioned  businesses  as  discontinued
operations.

      In conjunction  with filing this Report,  our Chief Executive  Officer and
our Chief Financial Officer have performed the procedures  necessary to evaluate
the  effectiveness  of our disclosure  controls and  procedures,  as required by
Section   302(a)(4)(c)  of  the  Sarbanes-Oxley  Act  of  2002.  Based  on  this
evaluation, we believe that our disclosure controls and procedures to update our
2001 Form 10-K as described in Item 5 of this Report, are effective in that they
provide reasonable  assurance that material information is made known so that it
may included in the Report.

      Such  Officers  do no  believe  there  have been  significant  changes  in
internal  controls  or in other  factors  since  September  27,  2002 that could
significantly  affect internal  controls,  including any corrective actions with
regard to significant deficiencies and material weaknesses.




                                TABLE OF CONTENTS
                                                                           Page
                                                                           ----

UPDATES TO ORIGINAL FORM 10-K

PART II

Item 6.    Selected Financial Data.........................................  1

Item 7.    Management's Discussion and Analysis of Financial
             Condition and Results of Operations...........................  2

           Overview and Future Outlook.....................................  2

           Results of Operations...........................................  4

           Liquidity and Capital Resources.................................  9

           Capital Requirements............................................ 13

           Disclosures about Contractual Obligations and
             Commercial Obligations........................................ 14

           Off-Balance Sheet Arrangements.................................. 15

           Discussion of Critical Accounting Policies...................... 15

           Environmental Matters........................................... 17

           Accounting Issues............................................... 19

           Forward Looking Statements...................................... 19

Item 7A.   Qualitative and Quantitative Disclosures About Market Risk...... 20

Item 8.    Financial Statements and Supplementary Data..................... 20

           Consolidated Financial Statements............................... 21

           Notes to Consolidated Financial Statements...................... 26

           Financial Statement Responsibility.............................. 58

           Independent Auditors' Report.................................... 59

PART IV

Item 14.   Exhibits, Financial Statement Schedules and
             Reports on Form 8-K........................................... 60



ITEM 6: SELECTED FINANCIAL DATA

      The   following   table  sets  forth  our  summary   selected   historical
consolidated  financial data. The historical  consolidated  financial data as of
December 31, 2001 and 2000 and for the three years ended  December 31, 2001 have
been  derived  from  our  audited  financial  statements  included  herein.  The
historical  consolidated  financial data as of December 31, 1999,  1998 and 1997
and for the two  years  ended  December  1998,  has been  derived  from  audited
financial statements not included herein. The information set forth below should
be read in conjunction  with  Management's  Discussion and Analysis of Financial
Conditional  and Results of  Operations  (MD&A) and the  Consolidated  Financial
Statements and accompanying Notes to Consolidated Financial Statements.



Data in Millions except ratios                       Years Ended December 31,
                                          -------------------------------------------------
                                           2001       2000       1999       1998      1997
                                          ------     ------     ------     ------    ------
                                                                        
Operating Data: (A)
Total Revenues ......................      $612       $444       $476       $362       $316
Total Operating Expenses ............       181        142        212        167        163
Interest, Net of Capitalized Interest       180        134         94         90         70
Taxes ...............................        61         49         69         32         30
Loss from discontinued operations ...        (9)        (9)        (2)        (3)        (7)
Loss on Early Extinguishment of Debt         (2)        --         --         --         --
Cumulative Effect of a Change in
Accounting Principle--(Loss) Gain (B)         9         --         --         --         --
Net Income (Loss) ...................       183        114        108         69         48
Preferred Stock Dividends (C) .......        22         24         25         17          1
Earnings Available to PSEG ..........      $161       $ 90       $ 83       $ 52       $ 47




                                                     Years Ended December 31,
                                          -------------------------------------------------
                                           2001       2000       1999       1998      1997
                                          ------     ------     ------     ------    ------
                                                                       
Balance Sheet Data: (A)
Total Assets ........................    $7,440     $5,197     $4,116     $3,172     $3,024
Total Liabilities ...................     1,820      1,267      1,040        962      1,003
Total Capitalization
   Debt (D) .........................     3,396      2,181      1,701        968      1,236
   Common Equity (C) ................     1,715      1,240        866        733        710
   Preferred Equity (C) .............       509        509        509        509         75
                                         ------     ------     ------     ------     ------
Total Stockholder's Equity ..........     2,224      1,749      1,375      1,242        785
                                         ------     ------     ------     ------     ------
Total Capitalization ................    $5,620     $3,930     $3,076     $2,210     $2,021




                                                     Years Ended December 31,
                                          -------------------------------------------------
                                           2001       2000       1999       1998      1997
                                          ------     ------     ------     ------    ------
                                                                      
Other Data: (A)
Earnings Before Interest and
Taxes (EBIT)(E) .....................    $   426     $ 306     $   273     $ 195     $   155
Cash Flows from:
   Operating ........................    $   379     $ 240     $   291     $ 205     $   160
   Investing ........................     (1,717)     (855)     (1,157)     (313)     (1,021)
   Financing ........................      1,376       589         902       105         723




                                                     Years Ended December 31,
                                          -------------------------------------------------
                                           2001       2000       1999       1998      1997
                                          ------     ------     ------     ------    ------
                                                                       
Earnings to Fixed Charges (F) .........    1.7x       2.0x       3.4x       2.6x      1.9x
EBIT to Interest Expense (E) (G) ......    2.4x       2.3x       2.9x       2.2x      2.2x
EBITDA to Interest Expense (H) (G) ....    2.5x       2.5x       3.1x       2.5x      2.4x
Consolidated Debt to Capitalization (D)     60%        55%        55%        44%       61%
Consolidated Recourse Debt to Recourse
Capitalization (I) ....................     53%        50%        50%        38%       56%


(A) In the second  quarter of 2002 we  adopted a plan to sell our  interests  in
Tanir Bavi and Energy Technologies.  The results of operations of these entities
are  presented  as  discontinued  operations  for  all  periods  in the  summary
consolidated financial data.

(B) In 2001, we adopted SFAS 133  "Accounting  for  Derivative  Instruments  and
Hedging Activities."

(C) All outstanding preferred and common stock is owned by PSEG.

(D)  Includes  all  recourse  debt  and debt  that is  non-recourse  to  Global,
Resources,  Energy Technologies and Energy Holdings which is consolidated on the
balance sheet.

(E) EBIT includes operating income plus other income less minority interest. For
this ratio,  interest expense is net of capitalized interest of $16 million, $21
million,  $8 million, $1 million and $5 million for the years ended December 31,
2001, 2000, 1999, 1998, and 1997, respectively.

(F) The ratio of earnings to fixed  charges is computed by dividing  earnings by
fixed charges.  For this ratio,  earnings include net income before income taxes
and all fixed charges (net of capitalized interest) and exclude  non-distributed
income from investments in which Energy Holdings'  subsidiaries have less than a
50% interest.  Fixed charges include interest expense,  expensed or capitalized,
amortization  of  premiums,   discounts  or  capitalized   expenses  related  to
indebtedness and an estimate of interest expense included in rental expense.

(G) Information concerning EBIT and EBITDA is presented here not as a measure of
operating  results,  but rather as a measure of  ability  to  service  debt.  In
addition,  EBIT and EBITDA may not be comparable to similarly titled measures by
other  companies.  EBITDA should not be construed as an alternative to operating
income or cash flow from operating  activities,  each as determined according to
generally accepted accounting  principles.  Although we are not required to meet
minimum EBIT or EBITDA to interest  charges tests as part of our debt covenants,
we use these measures in our financial and business  planning process to provide
reasonable  assurance that our forecasts will provide adequate interest coverage
to maintain or improve our target credit ratings.

(H) EBITDA includes  operating  income plus other income plus  depreciation  and
amortization less minority interest.  For this ratio, interest expense is net of
capitalized interest as noted above.

(I) Excludes consolidated debt that is non-recourse to Global, Resources, Energy
Technologies  and Energy Holdings of $909 million,  $420 million,  $302 million,
$220  million and $232 million as of December 31,  2001,  2000,  1999,  1998 and
1997, respectively.


                                       1


ITEM 7: MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

Energy Holdings

      This  discussion  should  be read in  conjunction  with  the  Consolidated
Financial  Statements  and related notes of PSEG Energy  Holdings  Inc.  (Energy
Holdings).  Unless the context  otherwise  indicates,  all references to "Energy
Holdings,"  "we," "us" or "our"  herein mean PSEG Energy  Holdings  Inc. and its
consolidated  subsidiaries.  We participate in three  energy-related  reportable
segments through our wholly-owned subsidiaries:  PSEG Global Inc. (Global), PSEG
Resources  Inc.   (Resources)  and  PSEG  Energy   Technologies   Inc.   (Energy
Technologies).  Our  objective  is to  pursue  investment  opportunities  in the
rapidly  changing  worldwide  energy  markets.  Global  focuses on the operating
segment  of the  electric  industries  and  Resources  seeks  to make  financial
investment  in these  industries.  Effective  June 30, 2002,  we  announced  our
intention to sell the businesses of Energy  Technologies,  an energy  management
company and one of Global's  investments,  Tanir  Bavi,  an electric  generation
facility in India. The Consolidated Statements of Operations for the quarter and
six months ended June 30, 2002,  the  Consolidated  Balance Sheet as of June 30,
2002,  and the  Statement  of Cash Flows for the six months  ended June 30, 2002
reflected  these  businesses  as  discontinued   operations.   The  Consolidated
Statements of Income and the Consolidated Statements of Cash Flows for the years
ended December 31, 2001, 2000, and 1999, and the Consolidated  Balance Sheets as
of December  31,  2001,  and 2000,  and related  Notes for all periods have been
restated,  where  applicable,  to  reflect  the  heating,  ventilating  and  air
conditioning  (HVAC) and asset management  businesses of Energy Technologies and
the Tanir Bavi facility as discontinued operations.

Overview and Future Outlook

      The electric and gas utility  industries  in the United  States and around
the   world   continue   to   experience   significant   change.   Deregulation,
restructuring,  privatization and  consolidation are creating  opportunities for
us. At the same time, competitive pressures are increasing.

      We are a major  part  of  Public  Service  Enterprise  Group  Incorporated
(PSEG's) growth strategy.  In order to achieve this strategy,  Global will focus
on generation and distribution  investments within targeted high-growth regions.
Resources will utilize its market  access,  industry  knowledge and  transaction
structuring  capabilities  to expand  its  energy-related  financial  investment
portfolio.  Resources'  assets generate cash flow and earnings in the near term,
while  investments  at  Global  generally  have a  longer  time  horizon  before
achieving expected cash flow and earnings.  Also,  Resources' passive lower-risk
assets  serve to balance the higher risk  associated  with  operating  assets at
Global.  Global's more recent  activities  have been  concentrated on developing
generation internationally and in acquiring distribution businesses, principally
in South America, that have been privatized by the local governments.  As Global
has grown,  its  objective has evolved from being a minority or equal partner to
seeking to be the  majority or sole owner of many of its  investments.  Global's
business  depends on the ability to  negotiate  or obtain  favorable  prices and
terms   for  the   output   of  its   generating   facilities   nationally   and
internationally,  and to obtain favorable  governmental and regulatory treatment
for its distribution assets in foreign countries.  Global undertakes investments
where  the  expected  return  is  commensurate  with  the  market,   regulatory,
international  and currency risks that are inherent with its investments.  Since
these risks are priced in the original investment  decision,  to the extent that
market,  regulatory international or currency conditions evolve differently than
originally forecasted, the investment performance of Global's assets will differ
from the  expected  performance.  Thus,  the  expected  investment  returns from
Global's  projects are priced to produce  relatively  high returns to compensate
for the high level of risk associated with this business.

      Since  Global  operates in foreign  countries,  it may also be affected by
changes in foreign  currency  exchange  rates  versus the US Dollar.  Generally,
revenues  associated  with rate  regulated  distribution  assets  in  relatively
limited  competitive  environments are more stable and predictable than revenues
from generation  assets.  Global's  revenue includes its share of the net income
from  joint  ventures  recorded  under  the  equity  method  of  accounting  and
consolidated revenues from its majority-owned subsidiaries.

      Future  revenue  growth  will be  partially  offset  by the  reduction  of
revenue,  anticipated in 2002 from certain  generation  facilities in California
and Texas due to lower energy prices,  and distribution  facilities in Argentina
due to the current economic,  political and social crisis. Global has investment
exposure  of $632  million in four  distribution  companies  and two  generation
plants in Argentina.  For a further  discussion of the California  power market,
see "California Power Market." For further  discussion of the Argentine


                                       2


economic  crisis  and our  $632  million  investment  exposure,  see  "Argentine
Economic  Crisis."  For  further  discussion  of the  Texas  power  market,  see
"Business Environment."

      Resources invests in energy-related  financing  transactions,  principally
leveraged leases.  Revenues from Resources' existing leveraged lease investments
are based  upon  fixed  rates of  return.  As such,  it is  designed  to produce
predictable  earnings at reasonable  levels with relatively low risk. The modest
risks faced by Resources are the credit risk of its  counterparties  and changes
of  substantive  tax law.  Resources'  revenues in the future are expected to be
earned  primarily  from  energy-related  leveraged  leases  with a  decrease  in
contribution  from leveraged  buyout funds,  other  partnership  investments and
non-energy-related  leveraged  leases.  Revenues from Resources'  investments in
leveraged  buyout funds are subject to the share price  performance and dividend
income of the securities held by these funds.

      Energy Technologies is a business that principally constructs and installs
HVAC and related services.  It has not produced profitable operations due to the
extremely  competitive  nature of the  business  and the  failure  of the retail
energy  market  to  develop.  For a  discussion  of our  intention  to sell  the
businesses of Energy  Technologies,  and certain related  subsequent events, see
Note  4.  "Discontinued  Operations"  and  Note  21.  "Subsequent  Events  - DSM
Investments" of the Notes to Consolidated Financial Statements.

      Access to sufficient  capital from external  sources and from PSEG as well
as the  availability of cash flow and earnings from Global and Resources will be
essential to fund future  investments.  We  continuously  evaluate our plans and
capital  structure in light of available  investment  opportunities  and seek to
maintain the flexibility to pursue strategic growth investments.  Depending upon
the level of investment  activity,  we anticipate  obtaining  additional  equity
contributions  from PSEG as  necessary  to maintain  our growth  objectives  and
targeted capital structure.  The availability of equity capital from PSEG cannot
be assured since it is dependent upon our  performance and the needs of PSEG and
PSEG's other subsidiaries.

      Argentine Economic Crisis

      As of December 31, 2001,  approximately  $737 million or 10% of our assets
were  invested  in  Argentina.  This  includes  the  consolidated  assets  of  a
distribution  company,  Empresa Distribuidora de Electricidad de Entre Rios S.A.
(EDEERSA),  and our minority interests in three distribution companies,  Empresa
Distribuidora de Energia Norte S.A. (EDEN), Empresa Distribuidora de Energia Sur
S.A. (EDES) and Empresa  Distribuidora La Plata S.A. (EDELAP) and two generating
companies, Central Termica San Nicolas (CTSN) and Parana under contract for sale
to a subsidiary of the AES  Corporation.  Our aggregate  investment  exposure in
Argentina is  approximately  $632 million,  including $212 million of investment
exposure for EDEERSA,  and $420  million of  investment  exposure for the assets
under contract.  Goodwill  related to our investment in EDEERSA is approximately
$63 million.  For a discussion  of the pending  sale of certain  investments  in
Argentina,  see Note  20.  "Subsequent  Events"  of the  Notes  to  Consolidated
Financial Statements.

      The Argentine  economy has been in a state of recession for  approximately
four years.  Continued  deficit spending in the 23 Argentine  provinces  coupled
with low growth and high  unemployment has  precipitated an economic,  political
and social crisis. Toward the end of 2001, a liquidity crisis ensued causing the
Argentine  government to default on $141 billion of national  debt. The economic
crisis was fueled by  political  instability  and social  unrest as the new year
began.  The present  administration  is in the process of developing an economic
plan to avert a return to the economic instability and hyperinflationary economy
of the 1980s. In early January 2002, the decade old convertibility formula, that
maintained the Peso at a 1:1 exchange rate with the US Dollar, was abandoned. In
early  February  2002,  the Peso was floated  freely with the US Dollar.  In the
first day of the free  floating  formula,  the  currency  weakened  to a rate of
approximately  2 Pesos per 1 US Dollar.  On  February  28,  2002,  the  currency
weakened further to a rate of approximately 2.15 Pesos per 1 US Dollar.

      As of December 31, 2001,  the  functional  currency of Global's  Argentine
distribution company, EDEERSA, was the US Dollar, as all revenues, most expenses
and all financings were denominated in US Dollars or were US Dollar linked. As a
US Dollar  reporting  entity,  EDEERSA's  monetary  accounts  in Pesos,  such as
short-term  receivables or payables,  were re-measured into the US Dollar with a
minimal impact to the Income  Statement.  We have US Dollar  denominated


                                       3


debt at EDEERSA, our 90% share of which is approximately $76 million.  This debt
is non-recourse to us and Global. For a discussion of the impacts of a potential
change in functional  currency to the Argentine  Peso, see Note 20.  "Subsequent
Events" of the Notes to Consolidated Financial Statements.

      In the Province of Entre Rios,  where EDEERSA is located,  the electricity
law  provided  for a  pass-through  of  devaluation  to the end  user  customer.
Customers' bills are first computed in the US Dollar and converted into the Peso
for billing.  This mechanism  assures that devaluation will not impact the level
of US Dollar revenues an electric  distribution  company receives.  However,  in
January  2002,  the  Argentine  federal  government  implemented  a new law that
prohibits  any  foreign  price or other  indexation  and any US  Dollar or other
foreign currency  adjustment  clauses  relating to public service tariffs,  thus
prohibiting  the pass  through of the costs of  devaluation  to  customers.  The
provincial governments have been requested to adopt this provision. The Province
of Entre Rios has recently adopted this provision as well as a law that requires
public service  companies  within the Province such as EDEERSA to accept payment
for all billed  services in a provincial  promissory  note, the  "Federal".  The
terms of the "Federal"  require principal payment at maturity in an equal amount
of Argentine  Pesos.  However,  the "Federal" is not freely  convertible  in the
financial   markets  to  Argentine  Peso  or  US  Dollars.   There  are  ongoing
negotiations  to remedy this  situation,  although no  assurances  can be given.
While we continue to operate  EDEERSA,  there has been an adverse  impact to the
financial  condition  and cash flows of  EDEERSA  due to its  inability  to pass
through the costs of  devaluation  to  customers  and its receipt of an illiquid
provincial  currency.  We are  pursuing  remedies on several  fronts,  including
holding  discussions  with the  Province  and  United  States  politicians  both
individually and collectively with a coalition of international  investors,  and
shall be pursuing legal recourse under the Bilateral  Investment  Treaty between
the  United  States  and  Argentina.  We have been  notified  by  lenders of the
occurrence  of events of default  related to the  Parana,  EDEN and EDES  credit
facilities,  all of which are under  contract to be sold to AES. For  additional
information  regarding  Global's  equity  commitments,  see  "Disclosures  about
Contractual Obligations and Commercial  Obligations." If Argentine conditions do
not  improve,   Global's  other   Argentina   properties  may  also  default  on
non-recourse  obligations in connection  with other  financings.  Currently,  we
cannot predict the outcome of our ongoing negotiations with the lenders.

      Other potential  impacts of the Argentine  economic,  political and social
crisis  include  increased  collection  risk,  further  devaluation of the Peso,
potential  nationalization of assets,  foreclosure of our assets by lenders, and
an  inability  to complete  the pending  sale of certain  Argentine  assets to a
subsidiary of AES. We cannot predict the outcome of these events and accordingly
cannot predict the impact to our financial  condition,  results of operations or
net cash  flows,  although  such  impact may be  material,  and could  include a
write-down of our investment exposure.

      The  events  leading  to the  Argentine  economic  crisis  contributed  to
downward pressure on the Brazilian and Chilean currencies in 2001. The Brazilian
Real devalued approximately 15% since year-end 2000 from 1.951 to 1 US Dollar to
2.308 to 1 US Dollar as of  December  31,  2001 and the  Chilean  Peso  devalued
approximately  13% since year-end 2000 from 573.90 to 1 US Dollar to 660.45 to 1
US Dollar as of December 31, 2001.

      Net foreign currency devaluations, caused primarily by the Brazilian Real,
have reduced  Stockholder's Equity by the net of tax amounts of $258 million and
$203 million,  as of December 31, 2001 and December 31, 2000,  respectively (see
Consolidated Statements of Stockholder's Equity).

Results of Operations - 2001 compared to 2000

      Our earnings before discontinued  operations improved $71 million from $99
million to $170 million in 2001 as compared to 2000.

Revenues

      Our  revenues  increased  $168  million  or 38% from $444  million to $612
million in 2001, as compared to 2000.

      Revenues at Global  increased  $227  million or 134% from $169  million to
$396 million in 2001 as compared to 2000 primarily  attributable to $128 million
of  consolidated  Electric  Generation  and  Distribution  revenues  recorded in
connection with the acquisitions of Elektrocieplownia Chorzow Sp. z o.o. (ELCHO)
in the third  quarter  of 2000,  EDEERSA  in the  second  quarter  of 2001,  and
Sociedad  Austral


                                       4


de  Electricidad  S.A.  (SAESA) in the third quarter of 2001.  Revenues  further
increased  from the gain of $75 million on the  withdrawal  and sale of Global's
interest  in the Eagle Point  Cogeneration  Partnership  (Eagle  Point) and were
partially  offset by a loss of equity in  earnings  of $26  million,  which were
recorded in 2000 and not  recorded in 2001,  as a result of the  withdrawal.  In
addition,  revenues benefited from an increase of $45 million in Interest Income
recorded  in  connection  with  the  note  received  as  consideration  for  the
withdrawal  from its  interest in Eagle  Point;  the loans to Texas  Independent
Energy,  L.P. (TIE); and the payment agreement  associated with the pending sale
of Global's interest in EDEN, EDES,  EDELAP,  CTSN and Parana to a subsidiary of
AES. For a discussion of the loans to TIE, see "Business Environment".  Revenues
increased  an  additional  $11 million  from  increased  earnings at  Chilquinta
Energia,  S.A.  (Chilquinta)  and Luz del Sur,  and a net increase of $6 million
from certain other  projects.  These  increases were  partially  offset by lower
revenues of $12 million due to a reduction in earnings at RGE primarily  related
to the adverse  effect of exchange  rate  changes in the  Brazilian  Real and $9
million due to project  closing fees from ELCHO and TIE recorded in 2000,  while
none were earned in 2001.

      Revenues at Resources increased $9 million or 4% from $206 million to $215
million in 2001 as compared to 2000  primarily  due to improved  revenues of $45
million from new  leveraged  lease  transactions.  This  increase was  partially
offset by lower  Net  Investment  (Losses)  Gains of $37  million,  of which $22
million  resulted from lower gains on sales of leveraged  leases and $12 million
resulted from a net decrease in the carrying  value and sale of publicly  traded
equity securities within certain leveraged buyout funds.

      Revenues at Energy Technologies decreased $67 million or 100% from 2001 as
compared to 2000 due to its  decision in June 2000 to exit the retail  commodity
business. Energy Technologies had recorded $67 million of energy supply revenues
related to the retail commodity  business in 2000 and none in 2001. In addition,
effective  June 30, 2002,  we  announced  our  intention  to sell the  remaining
businesses of Energy  Technologies  and all periods  presented  herein have been
restated to reflect those businesses as discontinued operations.

Operating Expenses

      Our operating  expenses  increased $39 million or 27% from $142 million to
$181 million in 2001, as compared to 2000.

      Operating   expenses  at  Global   increased   $103   million,   primarily
attributable  to the  consolidated  operating  results from the  acquisitions of
SAESA, ELCHO, and EDEERSA. Energy Technologies' operating expenses decreased $65
million,  primarily  related  to its  decision  in June 2000 to exit the  retail
commodity business.  Energy Technologies recorded $58 million of Costs of Energy
Sales  related to the retail  commodity  business  in 2000 and none in 2001.  In
addition,  Energy Technologies  recorded a restructuring charge of $7 million in
2000 resulting from its decision to exit the retail  commodity  business.  There
were no restructuring charges recorded in 2001.

Other (Loss) Income

      Other (Loss) Income  decreased by $7 million in 2001, as compared to 2000.
Other income declined in 2001 primarily related to foreign currency  transaction
losses recorded in connection with Global's investment in RGE.

Net Financing Expenses

      Interest  expense  increased  $46 million or 34% from $134 million to $180
million in 2001 as  compared  to 2000.  Our  Interest  expense  associated  with
recourse financing  activities increased $45 million primarily due to additional
borrowings  incurred  as a result  of equity  investments  in  distribution  and
generation facilities.

Income Taxes

      Income taxes  increased $12 million or 24% from $49 million to $61 million
in 2001 as compared to 2000, primarily attributable to increased pre-tax income.

Results of Operations - 2000 compared to 1999

      Our earnings before  discontinued  operations  improved $14 million or 16%
from $85 million to $99 million in 2000 as compared to 1999.


                                       5


Revenues

      Revenues  decreased $32 million or 7% from $476 million to $444 million in
2000, as compared to 1999. Revenues decreased by $42 million at Global primarily
due to a $69 million  gain on the sale of its interest in Newark Bay recorded in
1999 as compared to no significant  gain on sale of assets in 2000. The decrease
of $69 million was  partially  offset by  increased  earnings at Luz Del Sur and
Chilquinta. Revenues decreased by $19 million at Energy Technologies as a result
of its decision to exit the retail commodity business in June 2000.  Revenues at
Resources  increased  by $26 million  primarily  due to higher  leveraged  lease
income from new leveraged lease investments.

Operating Expenses

      Operating  expenses decreased $70 million or 33% from $212 million to $142
million in 2000,  as  compared  to 1999,  primarily  due to a pre-tax  charge of
approximately  $55 million,  to reduce the carrying  value of certain assets was
recorded in 1999.  Operating expenses were further reduced as a result of Energy
Technologies  decision to exit the retail  commodity  business in June 2000. For
further  discussion  of the $44 million  charge to reduce the carrying  value of
certain assets in 1999 at Global,  see Note 6. "Investments in Global's Assets."
For further discussion of the $11 million charge to reduce the carrying value of
certain  assets in 1999 at EGDC, see Note 7. "Other  Investments."  There was no
similar adjustment recorded in 2000.

Other Income

      Other Income  decreased by $5 million or 63% from $8 million to $3 million
in 2000, as compared to 1999.  Other income in 1999 was favorably  impacted by a
reduction  in  reserves  recorded  in  connection  with the 1996  sale of Energy
Development Corporation. There was no similar adjustment recorded in 2000.

Net Financing Expenses

      Interest  expense  increased  $40  million or 43% from $94 million to $134
million in 2000 as  compared  to 1999.  Our  interest  expense  associated  with
recourse financing  activities increased $51 million primarily due to additional
borrowings  incurred  as a result  of equity  investments  in  distribution  and
generation  facilities and the repayments of non-recourse debt. Interest expense
associated with non-recourse debt financing  decreased by $11 million due to the
repayment of approximately $157 million of non-recourse debt.

Income Taxes

      Income taxes  decreased $24 million or 35% from $69 million to $45 million
in 2000 as compared to 1999.  The year ended  December 31, 2000 reflects a lower
effective tax rate due to a decrease in the foreign tax  liability  from foreign
investments at Global  recorded under the equity method.  Under such  accounting
method,  Global reflects in revenues its pro rata share of the  investment's net
income and the foreign income taxes are a component of equity in earnings rather
than in the income tax  provision.  During 1999,  there was an increase in state
income taxes at Resources totaling $11 million due to the early termination of a
leveraged lease.

EBIT Contribution

      The results of operations for each of our business  segments are explained
below  with  reference  to the EBIT  contribution.  We  borrow on the basis of a
combined credit profile to finance the activities of its subsidiaries.  As such,
the capital  structure of each of the businesses is managed by Energy  Holdings.
Debt at each  subsidiary  is evidenced by demand notes with Energy  Holdings and
PSEG Capital Corporation (PSEG Capital).

EBIT Contribution
Energy Holdings'
Subsidiaries
- -----------------

                                         Years Ended December 31,
                             ------------------------------------------------
                                2001              2000               1999
                             -----------   --------------------   -----------
                                           (Millions of Dollars)
Global ....................     $233               $124              $118
Resources .................      200                190               169
Energy Technologies .......       (3)                (1)               (6)
Other .....................       (4)                (7)               (8)
                                ----               ----              ----
Total Consolidated EBIT ...     $426               $306              $273
                                ====               ====              ====


                                       6


      Global

      Global  develops,  acquires,  owns and operates  electric  generation  and
distribution  facilities  and  engages  in power  production  and  distribution,
including  wholesale and retail sales of  electricity  in selected  domestic and
international markets. Global has ownership interests in 30 operating generation
projects totaling 4,772 MW (1,884 MW net of other partners'  interests)  located
in  the  United  States,  Argentina,  China,  India,  Italy,  Peru,  Poland  and
Venezuela.  Global has  ownership  interests  in 13 projects  totaling  3,205 MW
(1,399 MW net) in construction or advanced  development  that are located in the
United States,  Argentina,  China,  Italy,  Oman,  Poland,  Taiwan,  Tunisia and
Venezuela.  For a discussion of the pending sale of certain  projects located in
Argentina,  see Note  20.  "Subsequent  Events"  of the  Notes  to  Consolidated
Financial Statements.

      Until the fourth quarter of 2000, Global's investments consisted primarily
of minority ownership positions in projects and joint ventures.  Other than fees
collected for providing operations and maintenance  services,  Global's revenues
represented  its  pro-rata  ownership  share of net income  generated by project
affiliates  which are  accounted  for by the equity  method of  accounting.  The
expenses in the table below were those required to develop  projects and general
and administrative  expenses required to operate the business as a whole. In the
fourth quarter of 2000, Global increased its interest in Carthage Power Company,
an electric generation facility under construction in Rades, Tunisia from 35% to
60% and  completed  project  financing for a 55% economic  interest in ELCHO,  a
power plant in Poland  with the  expectation  of an  increase to a 90%  economic
interest by 2003.

      In the first quarter of 2001, Global increased its interest in Tanir Bavi,
an electric  generation facility in India from 49% to 74%. (For a description of
the  anticipated  sale  of  Global's   interest  in  Tanir  Bavi,  see  Note  4.
"Discontinued  Operations.") In the second quarter of 2001, Global increased its
interest in EDEERSA, an electric  distribution facility in Argentina from 41% to
90%. In the third quarter of 2001,  Global  purchased a 94% interest in SAESA, a
group  of  companies   consisting  of  four   distribution   companies  and  one
transmission  company that provide  electric service in Chile and a distribution
company in Argentina.  In the fourth quarter of 2001, Global acquired Empresa de
Electricidad de los Andes S.A.  (Electroandes),  a hydroelectric  generation and
transmission  company  in Peru.  The  accounts  of Global  include  the  assets,
liabilities,  revenues and expenses of  majority-owned  subsidiaries  over which
Global exercises control and for which control is other than temporary.

Summary Results
Global
- ---------------
                                               Years Ended December 31,
                                       -----------------------------------------
                                        2001            2000              1999
                                       -------        --------          --------
                                                 (Millions of Dollars)
Revenues ......................          $396            $169              $211
Expenses ......................           153              49                97
                                         ----            ----              ----
Operating Income ..............           243             120               114
Other Income (Loss) ...........           (10)              4                 4
                                         ----            ----              ----
EBIT ..........................          $233            $124              $118
                                         ====            ====              ====

      Global's EBIT  increased  $109 million or 88% in 2001 as compared to 2000.
The Global EBIT  increase in 2001 was  primarily  realized  from the gain of $75
million  on the  withdrawal  and sale of its  interest  in Eagle  Point  and was
partially  offset by a loss of  equity in  earnings  of $26  million,  which was
recorded in 2000 and not recorded in 2001, as a result of the withdrawal.  A net
$46  million  increase in EBIT was  realized  from the  earnings  related to the
acquisitions  of  EDEERSA  in the  second  quarter  of 2001,  SAESA in the third
quarter of 2001,  and  Electroandes  in the fourth quarter of 2001. In addition,
EBIT  benefited from an increase of $45 million in Interest  Income  recorded in
connection  with the  payment  agreement  associated  with the  pending  sale of
Global's  interest in three  Argentine  distribution  companies,  EDEN, EDES and
EDELAP,  and two generation  stations,  CTSN and Parana, to a subsidiary of AES;
the loans to TIE; and the note received as consideration for the withdrawal from
its  interest in Eagle Point.  EBIT  increased  an  additional  $11 million from
increased earnings at Chilquinta and Luz del Sur. These increases were partially
offset by lower  revenues of $12  million due to a reduction  in earnings at RGE
primarily  related  to the  adverse  effect  of  exchange  rate  changes  in the
Brazilian  Real  and a $9  million  increase  in  corporate  operating  expenses
primarily due to a $7 million  write-off of a foreign  investment.  Other Income
decreased  by $15  million  primarily  due to $6  million  of  foreign  currency
transaction losses recorded in 2001 as compared to foreign currency  transaction
gains of $3 million in 2000.


                                       7


      The Global EBIT  increased  by $6 million or 5% from $118  million to $124
million in 2000,  as compared to 1999.  This  increase was  primarily due to the
favorable  performance by its domestic  generation assets and by its investments
made in  Latin  America  distribution  assets  in June  and  September  of 1999.
Global's operating expenses in 1999 were negatively  impacted by a write-down of
$44 million to reduce the  carrying  value of certain  assets.  Revenues in 1999
were  favorably  impacted  by a gain of $69  million  from  the  sale of its 50%
interest in Newark Bay.

      Resources

      Resources  derives its  leveraged  lease  revenues  primarily  from rental
payments  and tax  benefits  associated  with  such  transactions.  As a passive
investor  in  limited  partnership  project  financing  transactions,  Resources
recognizes  revenue  from its  pro-rata  share of the income  generated by these
investments.  As an owner of beneficial interests in two leveraged buyout funds,
Resources  recognizes  revenue as the share  prices of public  companies  in the
leveraged  buyout  funds  fluctuate.  In  addition,  revenue  is  recognized  as
companies  in the  fund  distribute  dividend  income  through  the  fund to the
investors and as the fund liquidates its holdings.

Summary Results
Resources
- ---------------

                                               Years Ended December 31,
                                       -----------------------------------------
                                        2001            2000              1999
                                       -------        --------          --------
                                                 (Millions of Dollars)
Revenues ..........................     $215            $206              $179
Expenses ..........................       15              16                10
                                        ----            ----              ----
Operating Income and EBIT .........     $200            $190              $169
                                        ====            ====              ====

      Resources'  EBIT  increased $10 million or 5% in 2001 as compared to 2000.
The Resources' EBIT increase in 2001 was due to improved  revenues of $9 million
or 4% primarily  attributable  to higher  leveraged  lease income of $44 million
from new leveraged lease transactions,  partially offset by lower Net Investment
Gains (Losses) of $37 million, of which $22 million resulted from a net decrease
in the gains from the sale of  properties  subject to  leveraged  leases and $12
million  resulted from a net decrease  carrying value of publicly  traded equity
securities within certain leveraged buyout funds.

      Resources'  EBIT increased $21 million or 12% from $169 million to $190 in
2000 as compared to 1999 due primarily to higher  leveraged  lease income of $51
million  from  the  continued   investment   by  Resources  in  such   financing
transactions. Further augmenting EBIT was other increased revenues of $4 million
primarily  related to gains from the sales of  properties  subject to  leveraged
leases.  Offsetting  the above benefits were lower gains of $28 million from the
sales of  securities  and lower  revenues of $6 million  related to lower income
from certain limited partnerships.

      Energy Technologies

      Energy  Technologies'  businesses  include  constructing,   operating  and
maintaining HVAC systems and providing  energy-related  engineering,  consulting
and mechanical  contracting  services to industrial and commercial  customers in
the  Northeastern  and Middle  Atlantic  United States.  For a discussion of the
discontinued  operations of Energy  Technologies and certain related  subsequent
events, see Note 4. "Discontinued Operations." and Note 21. "Subsequent Events -
DSM Investments." of the Notes to Consolidated Financial Statements.

Summary Results
Energy Technologies
- -------------------

                                               Years Ended December 31,
                                       -----------------------------------------
                                        2001            2000              1999
                                       -------        --------          --------
                                                 (Millions of Dollars)
Revenues ..........................      $--             $67               $86
Expenses ..........................        3              68                92
                                         ---             ---               ---
Operating Loss ....................       (3)             (1)               (6)
Other Income ......................       --              --                --
                                         ---             ---               ---
EBIT ..............................      $(3)            $(1)              $(6)
                                         ===             ===               ===

      Energy Technologies' EBIT decreased $2 million for the year ended December
31,  2001 as  compared  to 2000.  Energy  Technologies'  EBIT  decrease  in 2001
resulted  primarily from the loss of income associated with its decision to exit
the retail commodity  business in June 2000. The EBIT contribution  decrease was
partially offset by a restructuring  charge of $7 million in 2000. There were no
restructuring charges recorded in 2001.


                                       8


      Energy Technologies' EBIT increased $5 million in 2000 as compared to 1999
primarily due to the improved operating results of it retail commodity business.
Partially  offsetting  the improved  operating  results of its retail  commodity
business  was a pre-tax  restructuring  charge of $7 million  for the year ended
December  31,  2000.  Of this  amount  approximately  $2 million  was related to
employee  severance costs for the termination of approximately 60 employees,  $2
million was related to deferred  transportation costs and $3 million was related
to the write-off of computer hardware and software. As of December 31, 2000, all
severance costs had been paid related to the terminations.

Liquidity and Capital Resources

      The following  discussion  of our liquidity and capital  resources is on a
consolidated  basis,  noting  the uses and  contributions  of our  three  direct
operating subsidiaries in 2001, Global, Resources and Energy Technologies.

      Our  capital  requirements  and  those  of our  subsidiaries  are  met and
liquidity provided by internally generated cash flow and external financings. We
make equity  contributions  from time to time to our subsidiaries to provide for
part of their  capital and cash  requirements,  generally  relating to long-term
investments.  At times,  we utilize  inter-company  dividends and  inter-company
loans to satisfy various  subsidiary  needs and  efficiently  manage our and our
subsidiaries' short-term cash needs. Any excess funds are invested in accordance
with guidelines adopted by our Board of Directors.

      External  funding  to meet our needs is  comprised  of  corporate  finance
transactions.  The debt  incurred is our direct  obligation.  We use some of the
proceeds of this debt to make equity investments in our subsidiaries.

      All of our  publicly  traded debt and debt of PSEG  Capital  has  received
investment  grade ratings from each of the three major credit  rating  agencies.
The changes in the energy industry and the recent  bankruptcy of Enron Corp. are
attracting increased attention from the rating agencies,  which regularly assess
business and financial matters. Given the changes in the industry,  attention to
and scrutiny of our performance, capital structure and competitive strategies by
rating  agencies  will likely  continue.  These  changes  could  affect the bond
ratings,  cost of capital and market prices of our securities.  We will continue
to  evaluate  our  capital  structure,   financing   requirements,   competitive
strategies  and future  capital  expenditures  to maintain  our  current  credit
ratings.

      The current  ratings of  securities of us and PSEG Capital are shown below
and  reflect  the  respective  views  of  the  rating  agencies,  from  whom  an
explanation of the  significance  of their ratings may be obtained.  There is no
assurance  that these ratings will continue for any given period of time or that
they will not be revised or withdrawn  entirely by the rating  agencies,  if, in
their respective  judgments,  circumstances so warrant. Any downward revision or
withdrawal  may adversely  effect the market price of our securities or those of
PSEG Capital and serve to increase those companies' cost of capital.

                               Moody's        Standard & Poor's      Fitch
                              ---------      -------------------    -------
Energy Holdings
Senior Notes                    Baa3                 BBB-              BBB-

PSEG Capital
Medium Term Notes               Baa2                 BBB            Not Rated

      The  availability  and cost of external  capital could be affected by each
subsidiary's  performance  as well as by the  performance  of  their  respective
subsidiaries  and  affiliates.  This could  include the degree of  structural or
regulatory separation between us and our subsidiaries and between Public Service
Electric and Gas Company and its non-utility affiliates and the potential impact
of  affiliate  ratings  on  consolidated  and  unconsolidated   credit  quality.
Additionally,  compliance with applicable  financial  covenants will depend upon
future financial position and levels of earnings and net cash flows, as to which
no assurances can be given.

      Financing for Global's  projects and investments is generally  provided by
non-recourse project financing  transactions.  These consist of loans from banks
and other  lenders  that are  typically  secured by project and special  purpose
subsidiary assets and/or cash flows.  Non-recourse transactions generally impose
no  obligation  on the  parent-level  investor to repay any debt incurred by the
project borrower.  However, in some cases,  certain obligations  relating to the
investment  being  financed,   including  additional  equity  commitments,   are
guaranteed  by Global  and/or us.  Further,  the  consequences  of  permitting a
project-level  default could include loss of any invested equity by us or any of
our subsidiaries.


                                       9


      Our debt indenture and credit agreements and those of our subsidiaries and
PSEG  contain  cross-default  provisions  under  which  a  default  by  us or by
specified  subsidiaries  of PSEG involving  specified  levels of indebtedness in
other  agreements  would result in a default and the potential  acceleration  of
payment under such indentures and credit agreements.  For example, a default for
a  specified  amount  with  respect  to any  indebtedness  of  Global  including
obligations  in  non-recourse  transactions,  as set  forth  in  various  credit
agreements,  could  cause  a  cross-default  in one of our or our  subsidiaries'
credit agreements.

      Such lenders, or the debt holders under our indenture or any of our or our
subsidiaries'  credit  agreements could determine that debt payment  obligations
may be  accelerated  as a result of a  cross-default.  These  occurrences  could
severely limit our liquidity and restrict our ability to meet our debt,  capital
and, in extreme cases,  operational cash requirements.  Any inability to satisfy
required covenants and/or borrowing conditions would have a similar impact. This
would have a material  adverse  effect on our  financial  condition,  results of
operations and net cash flows, and those of our subsidiaries.

      In addition,  our credit agreements and those of PSEG and our subsidiaries
generally  contain  provisions  under which the lenders  could refuse to advance
loans in the event of a material adverse change in the borrower's, and as may be
relevant,  our,  business or  financial  condition.  In the event that we or the
lenders in any of our or our subsidiaries'  credit  agreements  determine that a
material adverse change has occurred, loan funds may not be advanced.

      Some of these  credit  agreements  also  contain  maximum  debt to  equity
ratios,  minimum cash flow tests and other restrictive  covenants and conditions
to borrowing.  Compliance with applicable  financial  covenants will depend upon
our future  financial  position and the level of earnings  and cash flow,  as to
which no assurances can be given. As part of our financial planning forecast, we
perform  stress  tests  on  our  financial  covenants.  These  tests  include  a
consideration  of the impacts of potential asset  impairments,  foreign currency
fluctuations,  and other items.  Our current  analyses and projections  indicate
that, even in a worst-case scenario with respect to our investments in Argentina
and  considering  other  potential  events,  we will  still  be able to meet our
financial covenants.

      Our debt indenture and credit  agreements and those of our subsidiaries do
not contain any  "ratings  triggers"  that would  cause an  acceleration  of the
required  interest and principal  payments in the event of a ratings  downgrade.
However,  in the event of a downgrade we and/or our  subsidiaries may be subject
to  increased  interest  costs on certain  bank debt.  We and Global may have to
provide  collateral  for  certain  of our and their  equity  commitments  if our
ratings  should fall below  investment  grade.  This would increase our costs of
doing business.

      PSEG Capital has a $750 million MTN program which provides for the private
placement  of MTNs.  This MTN  program  is  supported  by a  minimum  net  worth
maintenance agreement between PSEG Capital and PSEG which provides,  among other
things,  that PSEG (1) maintain its ownership,  directly or  indirectly,  of all
outstanding common stock of PSEG Capital,  (2) cause PSEG Capital to have at all
times a positive tangible net worth of at least $100,000 and (3) make sufficient
contributions  of liquid assets to PSEG Capital in order to permit it to pay its
debt  obligations.  At  December  31, 2001 and  December  31,  2000,  total debt
outstanding   under  the  MTN  program  was  $480  million  and  $650   million,
respectively maturing in 2002 and 2003.

      Capital  resources and  investment  requirements  could be affected by the
outcome of  proceedings by the BPU pursuant to its Energy Master Plan and Energy
Competition Act and the  requirements of the 1992 Focused Audit conducted by the
BPU, of the impact of our  non-utility  businesses,  owned by us, on PSE&G. As a
result of the Focused Audit, the BPU ordered that, among other things:

      (1)   We will not permit Energy Holdings' investments to exceed 20% of our
            consolidated assets without prior notice to the BPU;

      (2)   PSE&G's  Board of Directors  would  provide an annual  certification
            that the business and  financing  plans of Energy  Holdings will not
            adversely affect PSE&G;

      (3)   We  will  (a)  limit  debt   supported  by  the  minimum  net  worth
            maintenance  agreement  between us and PSEG  Capital to $650 million
            and (b) make a good-faith  effort to  eliminate  such support over a
            six to ten year period from May 1993; and

      (4)   Energy  Holdings  will  pay  PSE&G  an  affiliation  fee of up to $2
            million a year which is to be used to reduce customer rates.


                                       10


      In the Final Order the BPU noted that, due to  significant  changes in the
industry and, in particular, PSEG's corporate structure as a result of the Final
Order,  modifications  to or  relief  from  the  Focused  Audit  order  might be
warranted. PSE&G has notified the BPU that PSEG will eliminate PSEG Capital debt
by the end of the  second  quarter of 2003 and that it  believes  that the Final
Order  otherwise  supercedes the  requirements  of the Focused  Audit.  While we
believe that this issue will be  satisfactorily  resolved,  no assurances can be
given.

      In addition,  if PSEG were no longer to be exempt under the Public Utility
Holding Company Act of 1935 (PUHCA), we and our subsidiaries would be subject to
additional  regulation  by the SEC  with  respect  to  financing  and  investing
activities, including the amount and type of non-utility investments. We believe
that this would not have a material  adverse effect on our financial  condition,
results of operations and net cash flows.

      Over the next several years, we and our  subsidiaries  will be required to
refinance  maturing  debt,  incur  additional  debt and  provide  equity to fund
investment  activity.  Any  inability  to obtain  required  additional  external
capital or to extend or replace  maturing  debt and/or  existing  agreements  at
current levels and reasonable interest rates may affect our financial condition,
results of operations and net cash flows.

      We have the following  credit  facilities for various funding purposes and
to provide us liquidity  These  agreements are with a group of banks and provide
for borrowings with maturities of up to one year. The following table summarizes
our various facilities as of December 31, 2001.



                                                        Total          Primary            Amount
Energy Holdings                      Maturity Date     Facility        Purpose          Outstanding
                                     -------------     --------        -------          -----------
                                                                 (Millions of Dollars)
                                                                              
364-day Credit Facility                May 2002          $200          Funding            $  --
5-year Credit Facility                 May 2004           495          Funding              250
Bilateral Credit Agreement                N/A             100          Funding               50
                                                         ----                               ---
       Total                                             $795                              $300
                                                         ====                              ====


      The  five-year  facility  also  permits  up to $250  million of letters of
credit to be issued of which $57 million  are  outstanding  as of  December  31,
2001.

      Financial  covenants  contained in these  facilities  include the ratio of
cash flow available for debt service (CFADS) to fixed charges. At the end of any
quarterly  financial  period  such  ratio  shall not be less than  1.50x for the
12-month period then ending. As a condition of borrowing, the pro-forma CFADS to
fixed charges  ratio shall not be less than 1.75x as of the quarterly  financial
period ending  immediately  following the first anniversary of each borrowing or
letter of credit issuance. CFADS includes, but is not limited to, operating cash
before  interest  and  taxes,   pre-tax  cash   distributions   from  all  asset
liquidations and equity capital  contributions  from PSEG to the extent not used
to fund investing  activity.  In addition,  the ratio of  consolidated  recourse
indebtedness to recourse  capitalization,  at the end of any quarterly financial
period,  shall not be greater  than 0.60 to 1.00.  This ratio is  calculated  by
dividing the total recourse  indebtedness by the total recourse  capitalization.
This ratio  excludes the debt of PSEG Capital  which is supported by PSEG. As of
December 31, 2001,  the latest 12 months  CFADS  coverage  ratio was 4.4 and the
ratio of recourse indebtedness to recourse capitalization was 0.45 to 1.00.

      Compliance with applicable financial covenants will depend upon our future
financial  position  and the level of  earnings  and cash  flow,  as to which no
assurances  can be given.  In  addition,  our  ability to  continue  to grow its
business will depend to a significant degree on PSEG's ability to access capital
and our ability to obtain additional financing beyond current levels.

      In October  2001,  $135 million of 6.74%  Medium-Term  Notes (MTN) matured
under the PSEG  Capital  MTN  program  and were  refinanced  with funds from our
issuance of short-term debt.

      In October 2001,  PSEG Chile Holding  S.A., a  wholly-owned  subsidiary of
Global and a US Dollar  functional  currency  entity  closed on $150  million of
project  financing related to its investment in SAESA, a Chilean Peso functional
currency entity.  The debt is variable and is based on LIBOR. In connection with
this  project  financing,  PSEG Chile  Holding  S.A.  entered  into two  foreign
currency  forward  exchange  contracts  with a  total  notional  amount  of $150
million. The two contracts were entered into to hedge the Chilean Peso/US Dollar
exposure on the net investment.  This transaction qualifies for hedge accounting
under SFAS 133.


                                       11


     In March 2001, $160 million of non-recourse bank debt originally incurred
to fund a portion of the purchase price of Global's interest in Chilquinta was
refinanced. The private placement offering by Chilquinta Energia Finance Co.
LLC, a Global affiliate, of senior notes was structured in two tranches: $60
million due 2008 at an interest rate of 6.47% and $100 million due 2011 at an
interest rate of 6.62%. An extraordinary loss of $2 million (after-tax) was
recorded in connection with the refinancing of the $160 million non-recourse
bank debt.

      It is intended that Global and Resources will provide our earnings and
cash flow for long-term growth. Resources' investments are designed to produce
immediate cash flow and earnings that enable Global to focus on longer
investment horizons. During the next five years, we will need significant
capital to fund our planned growth. Capital is expected to be provided from
additional debt financing, equity from PSEG and operating cash flows.

      Our cash provided by (used in) operating, investing and financing
activities was as follows:

                                               Years Ended December 31,
                                          -------------------------------------
                                           2001           2000           1999
                                          -------        -------        -------
                                                 (Millions of Dollars)

Total Operating Activities ........       $   379          $ 240        $   291
                                          =======          =====        =======
Total Investing Activities ........       $(1,717)         $(855)       $(1,157)
                                          =======          =====        =======
Financing Activities
  Debt ............................       $ 1,002          $ 326        $   731
  Equity ..........................           374            263            171
                                          -------          -----        -------
Total Financing Activities ........       $ 1,376          $ 589        $   902
                                          =======          =====        =======

      Operating Activities

      Cash flow from  operating  activities  increased  $139 million or 58% from
$240  million to $379  million in 2001 as compared to 2000.  Global's  cash flow
from  operations  increased  $94  million,  primarily  attributable  to proceeds
received  from the  withdrawal  and sale by Global of its  interest in the Eagle
Point Cogeneration  Partnership.  Resources' cash flow from operations increased
$34 million,  primarily  due to increased  proceeds from the sales of properties
subject to  leveraged  leases and the sales of its  interest  in certain  equity
securities held in its leveraged buyout funds.

      Cash flow from operating activities decreased $51 million or 18% from $291
million to $240 million in 2000 as compared to 1999.  The decrease was primarily
due to the proceeds of $71 million that Global  received as  consideration  from
the sale of  Newark  Bay in 1999  while no such  sales  were  recorded  in 2000.
Additionally,  operating  activities were negatively impacted in 2000 by reduced
proceeds  from sales of  properties  subject to leveraged  leases by  Resources.
These decreases were partially offset by increased dividends received in 2000 by
Global from  affiliates of its equity  method  investments  and increased  rents
received by Resources from the continued investments in leveraged leases.

      Investing Activities

      In 2001,  Global  invested $810 million to acquire  majority  interests in
EDEERSA,   Electroandes,   Salalah,   SAESA,  Tanir  Bavi  and  made  additional
investments of $136 million in existing domestic and  international  facilities.
In addition,  Global invested an additional $271 million in property, plant, and
equipment and other  assets.  In 2001,  Resources  invested  approximately  $460
million  in  six  leveraged  lease  transactions   including  electric  and  gas
distribution  assets in Austria,  Belgium and the Netherlands and electric power
plants in the United States.

      In  2000,   Global  invested  $361  million  to  acquire  interests  in  a
distribution  company in Argentina,  a generation project in India, a generation
project in Poland and made  additional  investments  in  existing  domestic  and
international facilities. In 2000, Resources invested approximately $460 million
in five leveraged lease  transactions  including  electric and gas  distribution
assets in the Netherlands and electric power plants in the United States.

      In 1999,  Global invested $722 million to acquire  interests in two energy
distribution  companies in Chile and Peru and additional investments in existing
domestic and international  facilities.  Resources  invested  approximately $380
million  primarily  in six  leveraged  leases  of  energy  facilities:  two  gas
distribution networks in the Netherlands,  three cogeneration plants in Germany,
two generation  plants in the United States and a liquefied natural gas plant in
the United States.  Energy Technologies acquired six HVAC and mechanical service
contractors for a total cost of approximately $49 million.


                                       12


      Financing Activities

      As of December 31, 2001 and  December 31, 2000,  PSEG had $2.5 billion and
$2.0  billion  of  equity,   respectively,   (including   retained  earnings  of
approximately  $510 million and $353 million,  respectively)  invested in Energy
Holdings.  In 2001,  PSEG invested  $400 million of additional  equity in Energy
Holdings.

      In July and  February  2001,  we issued $550 million of 8.50% Senior Notes
due 2011 and $400  million of 8.625%  Senior Notes due 2008,  respectively.  The
proceeds were used to repay certain  short-term  debt and for general  corporate
purposes. Additionally, non-recourse project debt increased $718 million related
to construction  financings at Global's  consolidated  projects. At December 31,
2001, our  consolidated  capital  structure  consisted of 30% common equity,  9%
preferred stock and 61% debt.  Approximately  $1.07 billion, or 19% of our total
invested  capital  represented  debt  consolidated  on the balance sheet that is
non-recourse to Global and Energy Holdings.

      In 2000,  we issued $300 million of 9.125%  Senior Notes due 2004 and PSEG
invested $300 million of additional equity in Energy Holdings. The proceeds were
used to repay certain  short-term debt and for general  corporate  purposes.  At
December 31, 2000, our consolidated  capital  structure  consisted of 32% common
equity, 13% preferred stock and 55% debt.  Approximately $354 million,  or 9% of
our total invested capital  represented  debt  consolidated on the balance sheet
that is non-recourse to Global and Energy Holdings.

      During 1999, PSEG invested approximately $200 million of additional equity
in Energy Holdings, the proceeds of which were used to repay short-term debt. In
addition,  we received  proceeds  from new debt  issuances,  net of  repayments,
totaling approximately $572 million for general corporate purposes. In addition,
Global issued non-recourse debt totaling approximately $160 million primarily to
fund its acquisition of a Chilean distribution company.

Capital Requirements

      We plan to  continue  the  growth of Global and  Resources.  We are in the
process  of  exiting  the  businesses  of  Energy  Technologies.  In  2001,  our
subsidiaries  made  investments  totaling   approximately  $1.7  billion.  These
investments  included  leveraged  lease  investments  totaling  $460  million by
Resources,   and  acquisitions  of  international  generation  and  distribution
facilities  totaling  $810  million  by  Global.  Global  also  made  additional
investments of $136 million in existing generation and distribution projects.

      In 2002, capital  expenditures to fund Global's  anticipated  acquisitions
and existing  generation and  distribution  projects are expected to approximate
$200 million and includes  $70 million of equity for  projects  currently  under
construction.  This  amount  is  included  in  the  discussion  of  "Contractual
Obligation and Commercial  Obligations"  shown below. The remaining $130 million
is discretionary and depends on the availability of projects, and the timing and
success of our  development  efforts.  Capital  expenditures  to fund Resources'
investments  are expected to approximate  $250 million.  Resources'  anticipated
expenditures are  discretionary and are dependent upon availability of potential
investments meeting certain profit thresholds. We have $270 million of long-term
debt due within one year,  including $228 million of Medium-Term  Notes maturing
in 2002.

      We  expect  funds  available,   in  2002,  from  the  following   sources:
approximately $495 million of borrowing capacity,  estimated operating cash flow
of $475 million and estimated  equity  contributions  from PSEG of $400 million.
Significant  factors  that may  negatively  impact  operating  cash flow in 2002
include  the  inability  of  Global  to close on its  intended  sale of  certain
Argentine assets to a subsidiary of AES and additional  adverse impacts from the
Argentine economic, political and social crisis. The Argentine crisis may create
significant uncertainty with respect to operational  performance,  cash flow and
potential for profitability of the electricity industry in Argentina,  including
EDEERSA. For a more comprehensive  discussion,  see "Argentine Economic Crisis",
shown above.


                                       13


      Our  capital   expenditures   in   2003-2006   are   expected  to  average
approximately  $600 million per year  comprised of investments in generation and
distribution  facilities  and projects and leveraged  lease  transactions.  Such
amounts include $75 million of equity for generation and distribution  projects,
currently  under  construction  which are  expected to be funded by 2003 and are
included  in  the  discussion  of   "Contractual   Obligations  and  Commercials
Obligations"  shown below. The remaining capital  expenditures are discretionary
and depend on the  availability  of projects,  and the timing and success of our
development efforts.  Investment activity will be subject to periodic review and
revision and may vary significantly depending upon the opportunities  presented.
Factors affecting actual  expenditures and investments  include  availability of
capital and  suitable  investment  opportunities,  market  volatility  and local
economic trends. The anticipated sources of funds for such growth  opportunities
are  additional  equity  from  PSEG,  cash flow  from  operations  and  external
financings.

      For an analysis  of certain  contractual  and  commercial  obligations  in
2002-2006,   see  "Disclosures  about  Contractual  Obligations  and  Commercial
Obligations and Certain Investments", shown below.

Disclosures about Contractual Obligations and Commercial Obligations

      The following  tables reflect the contractual  cash  obligations and other
commercial commitments in the respective periods in which they are due.



                                             Total          Less
                                            Amounts         Than
Contractual Cash Obligations              Committed        1 year        1 - 3 years    4 - 5 years    Over 5 years
- --------------------------------------------------------------------------------------------------------------------
                                                                    (Millions of Dollars)
                                                                                           
Long-Term Debt (A)                          $2,916          $270             $727            $80          $1,839
Operating Leases (B)                            28             7               11              6               4
- --------------------------------------------------------------------------------------------------------------------
Total Contractual Cash Obligations          $2,944          $277             $738            $86          $1,843
- --------------------------------------------------------------------------------------------------------------------


      (A)   Includes  $27  million,  $38  million,  $36  million and $36 million
            related  to the  discontinued  operations  of Tanir  Bavi and Energy
            Technologies  for the  periods of Less Than 1 year,  1-3 years,  4-5
            years, and Over 5 years, respectively.

      (B)   Includes  $0,  $2  million,   $1  million  and  $0  related  to  the
            discontinued  operations of Energy  Technologies  for the periods of
            Less  Than  1  Year,  1-3  Years,  4-5  Years,  and  Over  5  Years,
            respectively.

      Energy Holdings, Global and/or PSEG have guaranteed certain obligations of
Global's affiliates,  including the successful completion,  performance or other
obligations  related  to  certain  of the  projects  in an  aggregate  amount of
approximately  $241 million,  as of December 31, 2001. A substantial  portion of
such  guarantees  is eliminated  upon  successful  completion  of  construction,
performance of certain  obligations and/or refinancing of construction debt with
non-recourse  project term debt. The  Administrative  Agent for the Parana power
facility  notified  Global  that the  project was in default and our $30 million
equity  commitment  would be  accelerated.  Such payment is expected to occur in
March 2002 and is included in our Argentine investment exposure of $632 million.

      In the normal course of business, Energy Technologies secures construction
obligations with performance bonds issued by insurance  companies.  In the event
that Energy  Technologies'  tangible  equity  falls below $100  million,  Energy
Holdings  would be required to provide  additional  support for the  performance
bonds.  Tangible  equity is defined as net equity less goodwill.  As of December
31,  2001,  Energy   Technologies  had  tangible  equity  of  $114  million  and
performance  bonds  outstanding of $124 million.  The performance  bonds are not
included in the table below.



                                            Total          Less
                                           Amounts         Than
Other Commercial Commitments              Committed       1 year        1 - 3 years     4 - 5 years    Over 5 years
- --------------------------------------------------------------------------------------------------------------------
                                                                    (Millions of Dollars)
                                                                                            
Standby Letters of Credit                     $ 54           $45             $  5             $4             $--
Guarantees                                     187            27              118              0              42
- --------------------------------------------------------------------------------------------------------------------
Total Commercial Commitments                  $241           $72             $123             $4             $42
- --------------------------------------------------------------------------------------------------------------------



                                       14


Off Balance Sheet Arrangements

      Global has certain  investments  that are  accounted  for under the equity
method in accordance with generally accepted accounting principles. Accordingly,
an amount is  recorded  on our  balance  sheet  which is  primarily  our  equity
investment and is increased for our pro-rata share of earnings less any dividend
distribution  from such  investments.  The companies in which we invest that are
accounted for under the equity method have an aggregate $1.88 billion of debt on
their combined,  consolidated  financial statements.  Our pro-rata share of such
debt  is $737  million  and is  non-recourse  to us,  Global  and  PSEG.  We are
generally  not  required  to  support  the  debt  service  obligations  of these
companies.

      Resources has  investments  in leveraged  leases that are accounted for in
accordance  with SFAS 13 "Accounting for Leases."  Leveraged  lease  investments
generally involve three parties: an owner/lessor, a creditor, and a lessee. In a
typical  leveraged lease financing,  the lessor purchases an asset to be leased.
The purchase price is typically  financed 80% with debt provided by the creditor
and the balance  comes from equity  funds  provided by  Resources.  The creditor
provides long term financing to the transaction,  and is secured by the property
subject to lease.  Such long term  financing is  non-recourse  to Resources.  As
such,  in the event of default the creditor may only look to the leased asset as
security  on the  loan.  As a  lessor,  Resources  has  ownership  rights to the
property and rents the property to the lessee for use in its business operation.
As of December  31,  2001  Resources'  equity  investment  in leased  assets was
approximately $1.6 billion, net of deferred taxes of approximately $1.2 billion.

      In the event that  collectibility  of the  minimum  lease  payments  to be
received  by the  lessor is no longer  reasonably  predictable,  the  accounting
treatment for some of the leases may change.  In such cases,  Resources may deem
that a lessee has a high probability of defaulting on the lease  obligation.  In
many  instances,   Resources  has  protected  its  equity   investment  in  such
transactions  by providing  for the direct right to assume the debt  obligation.
Debt assumption would be at Resources' sole discretion,  and normally only occur
if an appraisal of the leased property  yielded a value that exceeds the present
value of the debt  outstanding.  Should  Resources  ever directly  assume a debt
obligation, the fair value of the underlying asset and the associated debt would
be recorded on the balance  sheet  instead of the net equity  investment  in the
lease. In the events described above, the lease  essentially  changes from being
classified as a capital lease to a conventional operating lease.

Discussion of Critical Accounting Policies

      The  accounting  policies  listed below are policies  that involve the use
both  objectively  and  subjectively  derived  information  to record  financial
statement   transactions  in  accordance  with  Generally  Accepted   Accounting
Principles (GAAP) applied in the United States.  The use of subjective  judgment
and estimates by management is a critical  element in the  application  of GAAP.
The principles below were determined to be most significant in the determination
of our  financial  statements  for the  years  presented,  and will  impact  our
financial statements prospectively.

      Leveraged Leases

      A leveraged  lease is recorded by applying  cash flows to lease income and
amortization  on a  constant  return  basis  throughout  the lease  term.  A key
assumption  in our lease  transactions  is the residual  value at the end of the
lease term.  The residual value is estimated at the beginning of the lease term,
and is reviewed  annually for  adequacy.  If management  were to determine  that
there is a permanent  impairment  to the residual  value of an asset  subject to
lease,  the reduction  must be recorded  immediately.  Appreciation  in residual
value is not booked immediately,  but is deferred until termination of the lease
transaction normally through the purchase of the asset by the lessee.

      Lease accounting also includes estimates of the likelihood of a borrower's
ability to pay the rent contractually derived in the transaction. If significant
uncertainty exists over the level of rent to be received, or rent is deferred to
future periods, the income accrual must be reduced to reflect lower estimates of
future lease income.  In the event of default by a lessee,  the leased asset may
be recorded on the balance sheet along with the related non-recourse debt.

      Lease accounting also includes  estimates of future tax rates.  Changes in
statutory  rates could  affect the level of lease income  recorded,  as tax cash
flow is a key component of income in a lease transaction.


                                       15


      Percentage of Completion Accounting

      Percentage of completion accounting is applied to construction and service
contracts by Energy Technologies. This method involves estimates of gross profit
percentage  at the  inception of a contract  term. As contract work is complete,
the gross profit is recognized in our Income Statement.  If there is a change in
the expected contract gross profit, the change is recognized  immediately in the
Consolidated  Statements of Income.  The  determination of gross profit includes
significant  use of contract  estimates,  both of  variables  that are  directly
within our control,  and those that are not. For a discussion of the decision to
sell  our  interests  in the  businesses  of  Energy  Technologies,  see Note 4.
"Discontinued Operations" of the Notes to Consolidated Financial Statements.

      Measurement of Derivative Financial Instruments

      We use financial  instruments to hedge floating  interest rate and foreign
currency  exposure  in  many  markets  where  we  invest.  Derivative  financial
instruments  must be  valued  and  recorded  as  assets  or  liabilities  in the
financial  statements.  The  derivation  of value  includes  estimates of future
interest rates and exchange rates that are often quite volatile.  For a complete
discussion of the  application of Statement of Financial  Accounting  Standards,
SFAS 133,  "Accounting for Derivative  Instruments and Hedging Activities" (SFAS
133), see Note 2. "Summary of Significant Policies" of the Notes to Consolidated
Financial Statements.

      Use of Fair Value Accounting

      Resources  applies fair value  accounting for certain  securities  held in
Limited  Partnership  interests  that  have  quotable  market  prices  on liquid
exchanges.  For other  securities in the  portfolio  that do not trade on liquid
exchanges,  securities are carried at cost unless a valuation report prepared by
the fund manager  indicates a permanent  impairment  in value below cost.  While
objectively  derived,  the  volatility of  securities  markets over the past few
years has caused significant  fluctuations in security prices.  For example,  we
recorded net pretax (losses)/gains from fair value adjustments or security sales
totaling $(16) million,  ($4) million and $24 million for the three years ended,
December 31, 2001, December 31, 2000 and December 31, 1999, respectively.  While
the carrying value of the trading  portfolio was only $34 million as of December
31,  2001,  it is  possible  that a  volatile  market  could  cause  significant
fluctuations in our reported income in prospective periods.

      Impairment Testing

      Under SFAS 121 "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived  Assets to be Disposed of", (SFAS 121), we test our long-lived assets
for impairment  periodically using a non-discounted  cash flow test to determine
if cash flows are sufficient to recover asset or investment balances.  Tests are
also  performed  when  industry,  regulatory  or  significant  changes in market
dynamics  cause a change in the relative  level of income or cash flow projected
to be earned from an asset. Our equity investments are tested periodically using
the  principles of APB 18 "The Equity Method of Accounting  for  Investments  in
Common Stock" (APB 18).  Impairment testing involves the use of financial models
that project asset or investment  cash flows in future  periods,  inclusive of a
terminal value. Other assumptions include customer sales growth,  inflation, and
fuel and labor costs. In 2002, we will apply SFAS 141,  "Business  Combinations"
(SFAS 141) and SFAS 142,  "Goodwill and Other Intangible Assets" (SFAS 142). The
goodwill  impairment  testing  involves  the use of estimates to derive the fair
value of a reporting unit inclusive of the goodwill. Also in 2002, we will apply
SFAS 144, "Accounting for the Impairment or Disposal of Long-Lived Assets" (SFAS
144),  which  includes  a  non-discounted  cash flow test  similar  to SFAS 121.
Although  management  believes its  assumptions  are the best  available  and in
accordance with industry standards, actual results will likely differ from these
assumptions and could have a material adverse impact on our financial condition,
results of operations and net cash flows.

      Foreign Currency Accounting

      Our financial statements are prepared using the US Dollar as the reporting
currency.  In accordance with SFAS 52 "Foreign  Currency  Translation",  foreign
operations  whose  functional  currency  is  deemed  to be the  local  (foreign)
currency, asset and liability accounts are translated into US Dollars at current
exchange  rates and revenues and expenses  are  translated  at average  exchange
rates  prevailing  during  the  period.  Translation  gains and  losses  (net of
applicable  deferred  taxes) are not included in determining  net income but are
reported in Other  Comprehensive  Income (OCI). Gains and losses on transactions
denominated in a currency other than the functional currency are included in the
results of operations as incurred.


                                       16


      The determination of an entity's functional currency requires management's
judgment.  It is  based  on an  assessment  of the  primary  currency  in  which
transactions  in the local  environment  are  conducted,  and  whether the local
currency can be relied upon as a stable  currency in which to conduct  business.
As economic  and  business  conditions  change,  we are required to reassess the
economic  environment and determine the  appropriate  functional  currency.  The
impact of foreign  currency  accounting  could have a material adverse impact on
our financial condition, results of operation and net cash flows.

Environmental Matters

      Global has ownership  interests in facilities,  including  operating power
plants and  distribution  companies  and power plants under  construction  or in
development, in numerous countries. These include the United States (California,
Hawaii, Maine, New Hampshire, Pennsylvania and Texas), Argentina, Brazil, Chile,
China, India, Italy, Oman, Peru, Poland,  Taiwan,  Tunisia and Venezuela.  These
operations are subject to compliance with  environmental laws and regulations by
relevant  authorities at each location,  which may include air and water quality
control, land use, disposal of wastes, aesthetics and other matters. In order to
achieve  compliance,  expenditures  may be needed  for  construction,  continued
operation or remediation of new and existing facilities and sites.

      As Global pursues new opportunities,  they will be required to comply with
applicable  environmental  laws and  regulations.  Global  attempts to take such
expenditures into consideration when considering an investment;  however,  there
can be no assurance that  environmental laws and regulations will not change. If
environmental  laws  or  regulations  change  in  the  future,  there  can be no
assurance that our financial condition, results of operations and net cash flows
will not be materially and adversely affected. We are committed to operating its
businesses  cleanly,   safely  and  reliably  and  strive  to  comply  with  all
environmental laws, regulations,  permits, and licenses.  However,  despite such
efforts, there have been instances of non-compliance,  although no such instance
resulted in revocation  of any permit or license or caused a materially  adverse
effect on our financial condition, results of operations and net cash flows.

      We do not anticipate any material capital  expenditures for  environmental
control facilities or in connection with compliance with federal, state or local
environmental  laws and regulations in 2002 or in connection with the generation
projects  currently in construction or advanced  development.  We do not believe
that compliance with federal, state and local environmental laws and regulations
will have a  material  adverse  effect on its  financial  condition,  results of
operations and net cash flows.

Business Environment

      We continue to evaluate the economic  consequences  of the  September  11,
2001  terrorist  attacks  on the  United  States  and  subsequent  developments,
particularly their impact on accelerating the continued economic slowdown in the
United  States and  worldwide.  The  consequences  of a prolonged  recession may
include the continued weakening of certain Latin American currencies,  including
the Argentine Peso,  Brazilian Real, the Chilean Peso, the Peruvian Sol, and the
Venezuelan  Bolivar,  lower  energy  prices in power  markets,  including  power
markets where Global invests in merchant  generation  assets, and further credit
rating downgrades of certain airlines in the United States and worldwide.  As of
December  31,  2001,  $2.5  billion or 34% of our assets were  invested in Latin
America,  specifically in Argentina,  Brazil, Chile, Peru and Venezuela and $108
million or 1% of our assets were comprised of leveraged leases of seven aircraft
leased to five separate lessees.

      As of December 31, 2001,  Global had $281 million  invested in two 1000 MW
gas-fired  combined-cycle  electric  generating  facilities in Texas,  including
approximately  $165 million of loans  earning an annual rate of 12%. Of the $165
million  outstanding  at December 31,  2001,  $88 million was repaid in February
2002.  TIE's  funding  for  these  payments  to Global  were  made  from  equity
contributions  of $44 million  from Global and $44  million  from Panda  Energy.
Earnings  and cash  distributions  from TIE during 2001 were $15 million and $25
million, respectively,  below expectations due to lower energy prices, resulting
from the  over-supply  of energy  in the  Texas  power  market  and mild  summer
temperatures  suppressing  demand in the region.  Global  expects  this trend to
continue  until the  2004-2005  time frame when  market  prices are  expected to
increase,  as older less efficient plants in the Texas power market are expected
to be retired and the demand for  electricity is expected to increase.  However,
no  assurances  can be given as to the  accuracy  of  these  estimates.  Current
projections  of future  cash  flows for each  plant,  using  independent  market
studies  for  estimating  gas and  electricity  prices,  market  heat  rates and
capacity prices, do not indicate the investment to be impaired.  We believe that
those  independent  market studies are the best available for estimating  future
prices. This impairment test was done in accordance


                                       17


with  SFAS 121 at the  project  level  and no  assurance  can be given as to the
accuracy of the projections used in the analysis.

      We  cannot  predict  the  impact  of any  further  currency  devaluations,
continued  economic  slowdown,  lower energy prices and potential lessee payment
defaults;  however,  such  impact  could have a material  adverse  effect on its
financial condition, results of operations and net cash flows.

Qualitative and Quantitative Disclosures About Market Risk

      The risk inherent in our market risk sensitive  instruments  and positions
is the potential loss arising from adverse changes in commodity  prices,  equity
security prices, interest rates and foreign currency exchange rates as discussed
below. Our policy is to use financial instruments to manage risk consistent with
our business plans and prudent practices.  PSEG has a Risk Management  Committee
comprised of executive  officers,  which utilizes an independent  risk oversight
function  to  ensure  compliance  with  corporate   policies  and  prudent  risk
management  practices  for  all  of  its  subsidiaries,  including  us  and  our
subsidiaries.

      Counterparties  expose us to credit losses in the event of  nonperformance
or  nonpayment.  We have a credit  management  process  which is used to assess,
monitor and mitigate  counterparty  exposure.  In the event of nonperformance or
nonpayment by a major  counterparty,  there may be a material  adverse impact on
our financial condition, results of operations and net cash flows.

      Commodity Risk

      We are subject to commodity  price risk  related to the selling  prices of
electricity at our merchant  generation  facilities,  particularly  in the Texas
power market.  For a comprehensive  discussion of our generation plants in Texas
and the Texas power market, see "Business Environment", shown below.

Equity Securities

      Resources has  investments in equity  securities and limited  partnerships
which invest in equity  securities.  Resources carries its investments in equity
securities at their approximate fair value. Consequently,  the carrying value of
these  investments  is affected  by changes in the fair value of the  underlying
securities.  Fair value is  determined  by  adjusting  the  market  value of the
securities for liquidity and market volatility factors,  where appropriate.  The
aggregate fair values of such investments,  which had available market prices at
December  31, 2001 and December  31,  2000,  were $34 million and $115  million,
respectively.  The decrease in the recorded  amount of investments was primarily
due to the sales of its interests in equity securities which had a fair value of
$66 million on  December  31,  2000 and a decline in the  valuation  of publicly
traded equity  securities  held within its limited  partnerships.  A sensitivity
analysis  has been  prepared to estimate our  exposure to market  volatility  of
these  investments.  The  potential  change  in  fair  value  resulting  from  a
hypothetical  10%  change in quoted  market  prices of these  investments  would
result in a $3 million and a $9 million  change in revenues  for the years ended
December 31, 2001 and 2000, respectively.

      Interest Rates

      We are  subject to the risk of  fluctuating  interest  rates in the normal
course of business.  Our policy is to manage  interest  rates through the use of
fixed rate debt,  floating rate debt and interest rate swaps. As of December 31,
2001 and December 31, 2000, a hypothetical  10% change in market  interest rates
would result in a $2 million and a $6 million  respectively,  change in interest
costs related to short-term and floating rate debt. The  hypothetical  change in
interest  costs of $2 million for 2001 includes less than $1 million  related to
discontinued  operations.  There  was no impact  in the  hypothetical  change in
interest costs for 2000 related to discontinued operations. For a description of
interest rate swaps, see Note 13. "Financial Instruments and Risk Management" of
the Notes to Consolidated Financial Statements.

      Foreign Currencies

      We conduct our  business  on a  multinational  basis in a wide  variety of
foreign currencies. Our objective for foreign currency risk management policy is
to preserve the  economic  value of cash flows in  currencies  other than the US
Dollar.  Our policy is to hedge  significant  cash flows,  which are probable of
occurring,   and   identified  as  subject  to  significant   foreign   currency
variability. In addition, we typically hedge a portion of our exposure resulting
from identified  anticipated cash flows,  providing the flexibility to deal with
the variability of longer-term  forecasts as well as changing market conditions,
in which the cost of  hedging  may be  excessive  relative  to the level of risk
involved.  Our foreign currency hedging  activities to date include hedges of US
Dollar  debt  arrangements  in  operating  companies  that  conduct  business in
currencies other than the US Dollar.


                                       18


      California Power Market

      As a result  of the  California  energy  crisis,  Pacific  Gas &  Electric
Company (PG&E) filed for protection  under Chapter 11 of the US Bankruptcy  Code
on April 6, 2001. GWF, Hanford and Tracy had combined  pre-petition  receivables
due from PG&E, for all plants  amounting to approximately  $62 million.  Of this
amount, approximately $25 million had been reserved as an allowance for doubtful
accounts as of December  21,  2000,  resulting  in a net  receivable  balance of
approximately $37 million.  Global's pro-rata share of this gross receivable and
net receivable was approximately $30 million and $18 million, respectively.

      In December  2001,  GWF,  Hanford and Tracy reached an agreement with PG&E
which stipulates that PG&E will make full payment of the $62 million in 12 equal
installments,  including interest by the end of 2002. On December 31, 2001, PG&E
paid GWF $8  million,  representing  the  initial  installment  payment  and all
accrued interest due, pursuant to the agreement.  As a result of this agreement,
GWF,  Hanford and Tracy  reversed  the reserve of $25  million  which  increased
operating income by $25 million (of which Global's share was $11 million).

      As of  December  31,  2001,  GWF,  Hanford  and Tracy  still had  combined
pre-petition receivables due from PG&E for all plants amounting to approximately
$57 million. Global's pro-rata share of this receivable was $27 million.

Accounting Issues

      For a discussion of significant  accounting matters, see Notes 2. "Summary
of Significant  Accounting Policies" and 3. "Accounting Matters" of the Notes to
Consolidated Financial Statements.

Impact of New Accounting Pronouncements

      For a discussion of SFAS 133 and related Derivative  Implementation  Group
issues,  see  Note  2.  "Summary  of  Significant  Accounting  Policies."  For a
discussion  of SFAS  141,  SFAS  142,  SFAS  143,  and  SFAS  144,  see  Note 3.
"Accounting Matters" of the Notes to Consolidated Financial Statements.

FORWARD LOOKING STATEMENTS

      Except for the historical  information  contained  herein,  certain of the
matters discussed in this report 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
"will",  "anticipate",   "intend",  "estimate",   "believe",  "expect",  "plan",
"hypothetical",  "potential",  variations of such words and similar  expressions
are intended to identify forward-looking  statements. We undertake no obligation
to publicly update or revise any forward-looking statements, whether as a result
of new information,  future events or otherwise. The following review of factors
should not be construed as exhaustive or as any admission regarding the adequacy
of our  disclosures  prior  to the  effective  date  of the  Private  Securities
Litigation Reform Act of 1995.

      In addition to any assumptions and other factors  referred to specifically
in connection  with such  forward-looking  statements,  factors that could cause
actual   results  to  differ   materially   from  those   contemplated   in  any
forward-looking statements include, among others, the following:

      o     because a significant  portion of our business is conducted  outside
            the  United  States,   adverse   international   developments  could
            negatively impact our business;

      o     credit,  commodity,  and financial  market risks may have an adverse
            impact;

      o     the electric industry is undergoing substantial change;

      o     generation operating performance may fall below projected levels;

      o     we and our subsidiaries are subject to substantial  competition from
            well capitalized participants in the worldwide energy markets;

      o     our ability to service debt could be limited;

      o     if our operating  performance  or cash flow from minority  interests
            falls  below  projected  levels,  we may not be able to service  our
            debt;

      o     power transmission  facilities may impact our ability to deliver our
            output to  customers;

      o     government regulation affects many of our operations;

      o     environmental regulation significantly impacts our operations;

      o     insurance coverage may not be sufficient;


                                       19


      o     acquisition, construction and development may not be successful; and

      o     changes in  technology  may make our power  generation  assets  less
            competitive

      o     recession, acts of war or terrorism could have an adverse impact.

ITEM 7A: QUALITATIVE AND QUANTITATIVE DISCLOSURES
         ABOUT MARKET RISK

      Information  relating to quantitative  and qualitative  disclosures  about
market  risk is set  forth  under  the  caption  "Qualitative  and  Quantitative
Disclosures  About  Market  Risk" in  Management's  Discussion  and  Analysis of
Financial  Condition and Results of Operations and "Use of Derivative  Financial
Instruments"  in Note 2.  "Summary of  Significant  Accounting  Policies" of the
Notes to Consolidated  Financial  Statements.  Such  information is incorporated
herein by reference.

ITEM 8: FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


                                       20



                            PSEG ENERGY HOLDINGS INC.
                        CONSOLIDATED STATEMENTS OF INCOME
                              (Millions of Dollars)



                                                                           For The Years Ended December 31,
                                                                           -------------------------------
                                                                             2001       2000        1999
                                                                           --------   --------    --------
                                                                             (Includes reclassifications
                                                                                   for discontinued
                                                                                operations; see Note 4.)
                                                                                          
OPERATING REVENUES
   Income from Capital and Operating Leases ............................     $ 215      $ 170      $ 112
   Income from Joint Ventures and Partnerships .........................       144        157        135
   Electric Generation and Distribution Revenues .......................       128         --         --
   Gain on Withdrawal from/Sale of Partnerships ........................        75         --         69
   Interest and Dividend Income ........................................        48          3          2
   Other ...............................................................         4         12         12
   Energy Supply Revenues ..............................................        --         67         85
   Net Investment (Losses) Gains .......................................        (2)        35         61
                                                                             -----      -----      -----
        Total Operating Revenues .......................................       612        444        476
                                                                             -----      -----      -----
OPERATING EXPENSES
   Operation and Maintenance ...........................................        30          4          2
   Administrative and General ..........................................        74         67         81
   Electric Energy Costs ...............................................        55         --         --
   Depreciation and Amortization .......................................        15          6          3
   Cost of Energy Sales ................................................        --         58         82
   Write-down of Project Investments ...................................         7         --         44
   Restructuring Charge ................................................        --          7         --
                                                                             -----      -----      -----
          Total Operating Expenses .....................................       181        142        212
                                                                             -----      -----      -----
OPERATING INCOME .......................................................       431        302        264
OTHER (LOSS) INCOME
   Foreign Currency Transaction (loss) gain ............................        (8)         3          2
   Other ...............................................................         4         --          6
                                                                             -----      -----      -----
         Total Other (Loss) Income .....................................        (4)         3          8
INTEREST EXPENSE
   Interest Expense ....................................................       196        155        103
   Capitalized Interest ................................................       (16)       (21)        (9)
                                                                             -----      -----      -----
          Total Interest Expense-Net ...................................       180        134         94
INCOME BEFORE INCOME TAXES, MINORITY INTERESTS,
    DISCONTINUED OPERATIONS, EXTRAORDINARY ITEM
    AND CUMULATIVE EFFECT OF A CHANGE IN
    ACCOUNTING PRINCIPLE ...............................................       247        171        178
INCOME TAXES
   Current .............................................................       (94)      (125)        11
   Deferred ............................................................       150        175         59
   Other ...............................................................         5         (1)        (1)
                                                                             -----      -----      -----
        Total Income Taxes .............................................        61         49         69
MINORITY INTERESTS .....................................................         1         (1)        (1)
                                                                             -----      -----      -----
INCOME BEFORE DISCONTINUED OPERATIONS,
     EXTRAORDINARY ITEM AND CUMULATIVE EFFECT
     OF A CHANGE IN ACCOUNTING PRINCIPLE ...............................       185        123        110
DISCONTINUED OPERATIONS
    Loss From Discontinued Operations (net of tax of
           $4, $4 and $0 in 2001, 2000 and 1999, respectively) .........        (9)        (9)        (2)
                                                                             -----      -----      -----
INCOME BEFORE EXTRAORDINARY ITEM AND
   CUMULATIVE EFFECT OF A CHANGE IN  ACCOUNTING PRINCIPLE ..............       176        114        108
Extraordinary Loss on Early Retirement of Debt (net of tax) ............        (2)        --         --
Cumulative Effect of a Change in Accounting Principle
  (net of tax of $8) ...................................................         9         --         --
                                                                             -----      -----      -----
NET INCOME .............................................................       183        114        108
Preferred Stock Dividend Requirements ..................................        22         24         25
                                                                             -----      -----      -----
EARNINGS AVAILABLE TO PUBLIC SERVICE
  ENTERPRISE GROUP .....................................................     $ 161      $  90      $  83
                                                                             =====      =====      =====


See Notes to Consolidated Financial Statements.


                                       21


                            PSEG ENERGY HOLDINGS INC.
                           CONSOLIDATED BALANCE SHEETS
                                     ASSETS
                              (Millions of Dollars)

                                                             December 31,
                                                         --------------------
                                                          2001          2000
                                                         ------        ------
                                                     (Includes reclassifications
                                                           for discontinued
                                                       operations; see Note 4.)
CURRENT ASSETS
  Cash and Cash Equivalents ......................       $   54        $   16
  Accounts Receivable:
    Trade ........................................          102            28
    Other Accounts Receivable ....................           18             2
    Affiliated Companies .........................            2            60
  Assets Held for Sale ...........................          422            48
  Notes Receivable ...............................           --             4
  Inventory ......................................           15            --
  Prepayments ....................................            2             1
  Other Current Assets ...........................           --             2
  Current Assets of Discontinued Operations ......          540           305
                                                         ------        ------
       Total Current Assets ......................        1,155           466
                                                         ------        ------
PROPERTY, PLANT AND EQUIPMENT
  Real Estate (net of valuation allowance
    of $0 and $5,  respectively) .................          115           102
  Property and Equipment .........................           43            10
  Electric Generation and Distribution Assets ....          669            10
  Construction in Progress .......................          345           172
                                                         ------        ------
       Total .....................................        1,172           294
  Accumulated Depreciation and Amortization ......         (154)          (18)
                                                         ------        ------
       Net Property, Plant and Equipment .........        1,018           276
                                                         ------        ------
INVESTMENTS
 Capital Leases-Net ..............................        2,784         2,253
 Corporate Joint Ventures ........................        1,105         1,584
 Partnership Interests ...........................          659           575
 Other Investments ...............................           11            10
                                                         ------        ------
       Total Investments .........................        4,559         4,422
                                                         ------        ------
OTHER ASSETS
 Goodwill ........................................          548            --
 Deferred Costs ..................................           82            10
 Other ...........................................           78            23
                                                         ------        ------
       Total Other Assets ........................          708            33
                                                         ------        ------
TOTAL ASSETS .....................................       $7,440        $5,197
                                                         ======        ======

See Notes to Consolidated Financial Statements.


                                       22


                            PSEG ENERGY HOLDINGS INC.
                           CONSOLIDATED BALANCE SHEETS
                      LIABILITIES AND STOCKHOLDER'S EQUITY
                              (Millions of Dollars)

                                                             December 31,
                                                       ------------------------
                                                         2001           2000
                                                       ---------      ---------
                                                     (Includes reclassifications
                                                    for discontinued operations;
                                                             see Note 4.)

CURRENT LIABILITIES
  Long-Term Debt Due Within One Year .............       $   243        $   267
  Short-Term Borrowings Due to Public
    Service Enterprise Group
      Incorporated ...............................            38             --
  Accounts Payable:
     Trade .......................................            47             12
     Taxes .......................................            21              4
     Interest ....................................            48             31
     Other .......................................            49             19
     Affiliated Companies ........................            43             --
  Borrowings Under Lines of Credit ...............           300            392
  Notes Payable ..................................           285             91
  Current Liabilities of
    Discontinued Operations ......................           259             86
                                                         -------        -------
       Total Current Liabilities .................         1,333            902
                                                         -------        -------
NONCURRENT LIABILITIES
  Deferred Income Taxes and
    Investment and Energy Tax Credits ............         1,211          1,070
  Other Noncurrent Liabilities ...................            95             22
                                                         -------        -------
       Total Noncurrent Liabilities ..............         1,306          1,092
                                                         -------        -------
COMMITMENTS AND CONTINGENT LIABILITIES ...........            --             --
                                                         -------        -------
MINORITY INTERESTS ...............................            47             23
                                                         -------        -------
LONG-TERM DEBT ...................................         2,530          1,431
                                                         -------        -------
STOCKHOLDER'S EQUITY
  Common Stock ...................................            --             --
  Preferred Stock ................................           509            509
  Additional Paid-in Capital .....................         1,490          1,090
  Retained Earnings ..............................           510            353
  Accumulated Other Comprehensive Loss ...........          (285)          (203)
                                                         -------        -------
       Total Stockholder's Equity ................         2,224          1,749
                                                         -------        -------

TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY .......       $ 7,440        $ 5,197
                                                         =======        =======

See Notes to Consolidated Financial Statements.


                                       23


                            PSEG ENERGY HOLDINGS INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (Millions of Dollars)



                                                                 For The Years Ended December 31,
                                                                 --------------------------------
                                                                   2001        2000        1999
                                                                 --------     ------      -------
                                                                 (Includes reclassifications for
                                                               discontinued operations; see Note 4.)
                                                                                  
CASH FLOWS FROM OPERATING ACTIVITIES
  Net Income ...............................................     $   183      $   114      $   108
  Adjustments to reconcile net income to net cash flows from
   operating activities:
    Depreciation and Amortization ..........................          28           25           18
    Deferred Income Taxes (Other than Leases) ..............         (20)         (11)         (32)
    Leveraged Lease Income, Adjusted for Rents Received ....          (6)          74            6
    Investment Distributions ...............................          74           51          134
    Undistributed Earnings from Affiliates .................        (111)         (28)         (53)
    Net Gains on Investments ...............................         (74)         (35)        (116)
    Write-down of Project Investments ......................           7           --           44
    Proceeds from Sales of Capital Leases ..................         104           89          126
    Proceeds from Withdrawal from/Sale of Partnerships .....          75           --           71
    Non-Cash Portion of Restructuring Charge ...............          --            5           --
    Net Changes in certain current assets and liabilities:
       Accounts Receivable .................................         (56)        (107)         (33)
       Accounts Payable ....................................         109           46          (10)
       Other Current Assets and Liabilities ................          51           11           29
    Other ..................................................          15            6           (1)
                                                                 -------      -------      -------
       Net Cash Provided By Operating Activities ...........         379          240          291
                                                                 -------      -------      -------
CASH FLOWS FROM INVESTING ACTIVITIES
  Investments in Joint Ventures and Partnerships ...........        (151)        (368)        (725)
  Investments in Capital Leases ............................        (460)        (460)        (378)
  Acquisitions, Net of Cash Acquired .......................        (810)         (14)         (49)
  Additions to Property, Plant and Equipment ...............        (169)         (56)          (9)
  Return of Capital from Partnerships ......................           2           87           11
  Additions to Deferred Project Costs ......................         (31)          (8)          (7)
  Other ....................................................         (98)         (36)          --
                                                                 -------      -------      -------
       Net Cash Used In Investing Activities ...............      (1,717)        (855)      (1,157)
                                                                 -------      -------      -------
CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from Additional Paid-in Capital .................         400          300          200
  Net Increase in Short-Term Debt ..........................         139          146          145
  Net Increase in Short-Term Intercompany Borrowings .......          40           --           --
  Cash Dividends Paid ......................................         (26)         (37)         (29)
  Repayment of Long-Term Debt ..............................        (422)        (155)        (250)
  Proceeds from Long-Term Debt .............................       1,287          331          835
  Other ....................................................         (42)           4            1
                                                                 -------      -------      -------
       Net Cash Provided By Financing Activities ...........       1,376          589          902
                                                                 -------      -------      -------
Net Change In Cash And Cash Equivalents ....................          38          (26)          36
Cash And Cash Equivalents At Beginning Of Year .............          16           42            6
                                                                 -------      -------      -------
Cash And Cash Equivalents At End Of Year ...................     $    54      $    16      $    42
                                                                 =======      =======      =======
Supplemental Disclosure of Cash Flow Information
   Cash Payments (Receipts)  for:
       Income Taxes (Benefits) .............................     $  (178)     $  (105)     $     3
       Interest Expense ....................................     $   155      $    87      $    74

Non-Cash Investing and Financing Activities:
       Issuance of PSEG Stock for Companies Acquired .......     $    --      $    --      $    11
       Fair Value of Property, Plant and Equipment Acquired      $   727      $   182      $     5
       Debt Assumed from Companies Acquired ................     $   256      $   161      $    11

See Notes to Consolidated Financial Statements.



                                       24


                            PSEG ENERGY HOLDINGS INC.
                 CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY
                              (Millions of Dollars)


                                                                                        Accumulated
                                                                Additional                 Other             Total
                                          Common    Preferred    Paid-in     Retained   Comprehensive    Stockholder's
                                           Stock      Stock      Capital     Earnings   Income (Loss)       Equity
                                          ------    ---------   ----------   --------   -------------    -------------
                                                                                          
Balance as of January 1, 1999 ......     $ --       $   509       $   579     $   197      $   (43)         $ 1,242
    Net Income .....................       --            --            --         108           --              108
    Other Comprehensive Income
      (Loss), net of tax:
    Currency Translation Adjustment,
      net of tax of $(17) ..........       --            --            --          --         (157)            (157)
                                                                                                            -------
        Other Comprehensive Loss ...       --            --            --          --           --             (157)
                                                                                                            -------
    Comprehensive Loss .............       --            --            --          --           --              (49)
    Additional Paid-in Capital .....       --            --           211          --           --              211
    Preferred Stock Dividends ......       --            --            --         (25)          --              (25)
    Common Stock Dividends .........       --            --            --          (4)          --               (4)
                                         ----       -------       -------     -------      -------          -------
Balance as of December 31, 1999 ....       --           509           790         276         (200)           1,375
                                         ----       -------       -------     -------      -------          -------
    Net Income .....................       --            --            --         114           --              114
    Other Comprehensive Income
      (Loss), net of tax:
    Currency Translation Adjustment,
      net of tax of $0 .............       --            --            --          --           (3)              (3)
                                                                                                            -------
        Other Comprehensive Loss ...       --            --            --          --           --               (3)
                                                                                                            -------
    Comprehensive Income ...........       --            --            --          --           --              111
    Additional Paid-in Capital .....       --            --           300          --           --              300
    Preferred Stock Dividends ......       --            --            --         (24)          --              (24)
    Common Stock Dividends .........       --            --            --         (13)          --              (13)
                                         ----       -------       -------     -------      -------          -------
Balance as of December 31, 2000 ....       --           509         1,090         353         (203)           1,749
                                         ----       -------       -------     -------      -------          -------
    Net Income .....................       --            --            --         183           --              183
    Other Comprehensive Income
      (Loss), net of tax:
    Currency Translation Adjustment,
      net of tax of $(6) ...........       --            --            --          --          (55)             (55)
    Cumulative Effect of a Change
      in Accounting Principle
      (net of tax of $14 and
      minority interest of $12) ....       --            --            --          --          (15)             (15)
    Current Period Declines in Fair
      Value of Derivative
      Instruments-Net ..............       --            --            --          --          (16)             (16)
    Reclassification Adjustments for
      Net Amounts Included
      in Net Income ................       --            --            --          --            4                4
                                                                                                            -------
        Other Comprehensive Loss ...       --            --            --          --           --              (82)
                                                                                                            -------
    Comprehensive Income ...........       --            --            --          --           --              101
    Additional Paid-in Capital .....       --            --           400          --           --              400
    Preferred Stock Dividends ......       --            --            --         (22)          --              (22)
    Common Stock Dividends .........       --            --            --          (4)          --               (4)
                                         ----       -------       -------     -------      -------          -------
Balance as of December 31, 2001 ....     $ --       $   509       $ 1,490     $   510      $  (285)         $ 2,224
                                         ====       =======       =======     =======      =======          =======



                                       25


                            PSEG ENERGY HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1. ORGANIZATION

      PSEG Energy Holdings Inc. (Energy Holdings), a wholly-owned  subsidiary of
Public  Service  Enterprise  Group  Incorporated  (PSEG),  is the parent of PSEG
Global Inc.  (Global),  which invests and  participates  in the  development and
operation  of projects  in the  generation  and  distribution  of energy,  which
include  cogeneration and independent  power production  facilities and electric
distribution companies; PSEG Resources Inc. (Resources), which makes investments
primarily in assets that can provide  funds for future growth as well as provide
incremental earnings for Energy Holdings;  PSEG Energy Technologies Inc. (Energy
Technologies),  which  provides  energy-related  services  and  construction  to
industrial and commercial  customers;  Enterprise Group Development  Corporation
(EGDC),  a commercial real estate  property  management  business;  PSEG Capital
Corporation  (PSEG  Capital),  which  serves  as a  financing  vehicle  for  our
subsidiaries,  and  borrows  on the  basis of a minimum  net  worth  maintenance
agreement with PSEG; and Enterprise Capital Funding Corporation  (Funding) which
is currently  inactive and formerly served as the financing vehicle on the basis
of our consolidated  financial  position.  EGDC has been conducting a controlled
exit from the real estate  business  since 1993.  In June 2002, we announced our
intention to exit the  businesses  of Energy  Technologies,  and one of Global's
investments,   Tanir  Bavi,  an  electric  generation  facility  in  India.  For
additional  information,  see  Note 4.  "Discontinued  Operations"  and Note 21.
"Subsequent Events--DSM Investments."

      Unless  the  context  otherwise  indicates,   all  references  to  "Energy
Holdings,"  "we," "us" or "our"  herein mean PSEG Energy  Holdings  Inc. and its
consolidated subsidiaries.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Consolidation

      The consolidated  financial statements include our accounts and all direct
and  indirect  subsidiaries  in  which  we  have  a  controlling  interest.  All
significant  intercompany  accounts and  transactions  have been  eliminated  in
consolidation.  For a discussion  of recent  acquisitions  by Global,  including
those that are majority-owned subsidiaries, see Note 6. "Investments in Global's
Assets."

      Reclassifications

      Certain  reclassifications  of prior period data have been made to conform
with the current presentation.

      Cash and Temporary Cash Investments

      We classify cash and investments, with original or purchased maturities of
three months or less, as cash and temporary cash investments.

      Property, Plant and Equipment

      The estimated  useful lives for purposes of computing  depreciation,  on a
straight-line  basis are from 3 to 12 years for  furniture  and equipment and 20
years for  buildings.  The  estimated  useful  lives for  purposes of  computing
depreciation,  on a  straight-line  basis  are  up  to  40  years  for  Electric
Generation and  Distribution  assets.  Maintenance and repairs are expensed when
incurred.

      Construction  progress  payments,   engineering  costs,  insurance  costs,
salaries,  interest and other costs relating to electric generation construction
in progress are capitalized for those generation  assets that are  consolidated.
Construction  in progress  balances will be transferred  to Electric  Generation
assets when the assets are ready for their intended use.

      Assets Held For Sale

      For a discussion of the pending sale of certain  investments in Argentina,
see Note 20. "Subsequent Events."

      EGDC has been  conducting a controlled  exit from the real estate business
since 1993. In 1999, a pre-tax charge of $11 million was recorded for a property
held for sale.  This amount is recorded in operations and  maintenance  expense.
Since EGDC has been conducting a controlled exit from the real estate  business,
gains and losses from property  sales are  considered to be in the normal course
of business of EGDC.  As of December 31, 2001 and  December  31, 2000,  EGDC has
three properties and four properties,  respectively, reported as Assets Held for
Sale amounting to $23 million and $13 million, respectively.


                                       26


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Impairment of Long-lived Assets

      Statement of Financial  Accounting  Standards 121 (SFAS 121),  "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
of", requires that long-lived  assets and certain  intangible assets be reviewed
for impairment  whenever  events or changes in  circumstances  indicate that the
carrying  amount of an asset may not be recoverable.  If  undiscounted  expected
future cash flows are less than the carrying  value of the asset,  an impairment
loss is to be recognized based on the fair value of the asset.

      The  application of SFAS 121 relates to long-lived  assets of consolidated
affiliates as well as long-lived  generation assets of affiliates  accounted for
under the equity method.  Should an impairment  loss be recognized at one of our
affiliates, its pro-rata share of the loss after taxes would be reflected in our
consolidated  statements of income. For the years ended December 31, 2001, 2000,
and 1999,  no such  impairment  losses were  recognized  against the  long-lived
assets of our affiliates.

      Capital Leases

      Resources,  as lessor,  leases property and equipment,  through  leveraged
leases,  with  terms  ranging  from 4 to 45  years.  The lease  investments  are
recorded  on a net basis by summing the lease  rents  receivable  over the lease
term and adding the residual  value,  if any, less unearned  income and deferred
taxes to be recognized over the lease term. Leveraged leases are recorded net of
non-recourse debt.

      Income on leveraged  leases is  recognized  by a method  which  produces a
constant rate of return on the outstanding  net investment in the lease,  net of
the related deferred tax liability,  in the years in which the net investment is
positive.  Initial  direct costs are deferred and  amortized  using the interest
method over the lease period.

      Investments in Corporate Joint Ventures and Partnerships

      Global's  and   Resources'   interests   in  active  joint   ventures  and
partnerships  are accounted for under the equity method of accounting  where its
ownership  interest is 50% or less and significant  influence over joint venture
or partnership  operating and management  decisions exist. The pro-rata share of
income or loss is recorded in the Income from Joint  Ventures  and  Partnerships
Line of the Consolidated  Statements of Income with a corresponding  increase in
the investment amount on the Consolidated Balance Sheets. Cash distributions are
recorded as reductions to the  investment  balance on the  Consolidated  Balance
Sheets. For investments in which significant  influence does not exist, the cost
method of accounting is applied.  Interest is capitalized on investments  during
the construction and development of qualifying assets. The capitalized  interest
is amortized over the operating  lives of the projects  beginning on the date of
commercial  operation.  The amount of interest  capitalized was $16 million, $21
million,  and $9 million for the years ended December 31, 2001,  2000, and 1999,
respectively.

      Resources  carries its partnership  investments in certain venture capital
and  leveraged  buyout funds  investing in securities at fair value where market
quotations  and an  established  liquid market of  underlying  securities in the
portfolio are available.  Fair value is determined based on the review of market
price and volume data in conjunction  with our invested  liquid position in such
securities.  Changes in fair value are recorded in Net investment (losses) gains
in the Consolidated Statements of Income.

      Income Taxes

      We and our subsidiaries file a consolidated Federal income tax return with
PSEG. We and our subsidiaries  have entered into tax allocation  agreements with
PSEG which provide that we and our subsidiaries  will record our tax liabilities
as though we were filing  separate  returns and will record tax  benefits to the
extent that PSEG is able to receive those  benefits.  Deferred  income taxes are
provided  for  the  temporary  differences  between  book  and  taxable  income,
resulting  primarily from the use of revenue recognition under the equity method
of accounting for book purposes, as well as the use of accelerated  depreciation
for tax purposes and the recognition of fair value accounting for book purposes.
We defer and  amortize  investment  and energy tax credits over the lives of the
related  properties.  Energy  Holdings'  effective  tax  rate  differs  from the
statutory  federal  income tax rate of 35%  primarily  due to the  imposition of
state  taxes  and  the  fact  that  Global  accounts  for  most  of its  foreign
investments using the equity method of accounting. Under such accounting method,
Global  reflects in revenues its pro-rata share of the  investment's  net income
and the foreign  income taxes are a component  of our equity in earnings  rather
than included as a component of our income tax provision.


                                       27


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

      Derivative Financial Instruments

      We and our  subsidiaries  use derivative  financial  instruments to manage
risk from  changes  in  interest  rates and  foreign  currency  exchange  rates,
pursuant to its business plans and prudent practices.

      On January  1,  2001,  we adopted  SFAS 133,  "Accounting  for  Derivative
Instruments and Hedging Activities" (SFAS 133). SFAS 133 established  accounting
and reporting standards for derivative instruments, including certain derivative
instruments  embedded in other  contracts and hedging  activities.  The standard
requires an entity to recognize the fair value of derivatives  held as assets or
liabilities on the balance sheet.  The change in the fair value of the effective
portion of the gain or loss on a derivative instrument designated as a cash flow
hedge is reported in Other  Comprehensive  Income (OCI),  net of tax. Amounts in
accumulated  OCI are  ultimately  recognized in earnings when the related hedged
forecasted  transaction  occurs. The change in the fair value of the ineffective
portion of the gain or loss on a derivative  instrument is recorded in earnings.
Derivative  instruments  that have not been designated as hedges are adjusted to
fair value  through  earnings.  Energy  Holdings and its  subsidiaries  have not
utilized any derivative instruments for fair value hedging purposes.

      Effective  January 1, 2001, we recorded a cumulative  effect from adopting
SFAS 133 as follows:

                                                                       Other
                                                                   Comprehensive
                                                        Earnings       Income
                                                       ----------  -------------
                                                        (Millions of Dollars)
Adjustment to fair value of derivatives .........        $23            $(41)
Income tax effects ..............................         (8)             14
Minority interests effects ......................         (6)             12
                                                         ---            ----
Total ...........................................        $ 9            $(15)
                                                         ---            ----

      The cumulative effect on earnings was comprised of one significant element
associated with a Power Purchase  Agreement (PPA) that Carthage Power Company, a
Global  affiliate,   entered  into  that  provides  for  indexation  of  foreign
currencies to the US Dollar over the tariff  collection  period.  The indexation
provides  for an  increased  amount of foreign  currency  to be  provided to the
affiliated entity in the event of a devaluation in the foreign currency.

      The indexation portion of the PPA is considered an embedded derivative and
has been  recognized  and  valued  separately  as a  derivative  instrument.  As
currencies  devalue/revalue  in  relation  to  the  US  Dollar,  the  derivative
increases/decreases in value equal to the discounted present value of additional
units of foreign  currency  (measured  in US Dollars)  over the life of the PPA.
This  increased/decreased   value  is  reported  on  the  balance  sheet  as  an
asset/liability. To the extent that such indexation is provided to hedge foreign
currency debt exposure,  the offsetting  amount is recorded in OCI. Amounts will
be  reclassed  from OCI to Earnings  over the life of the debt  beginning on the
date of commercial  operation of the project,  expected to occur in 2002. To the
extent such indexation is provided to hedge an equity return in US Dollars,  the
offsetting  amount is recorded  in  Earnings.  The total value of this  embedded
derivative  was  recorded  on  January  1, 2001 as a  transition  adjustment  to
Earnings  as required  by SFAS 133.  All changes in fair value of this  embedded
derivative recorded subsequent to January 1, 2001 impact both OCI and Earnings.

      The  cumulative  effect  on OCI was  attributable  to  marking  to  market
interest  rate swaps used to hedge  variable-rate  borrowings.  Decreases in the
fair values of these instruments were attributable to declines in interest rates
since   inception   of  the  hedging   arrangements   and  will  be   recognized
contemporaneously  in Earnings in future  periods by offsetting  lower  interest
expense associated with the hedged items.

      The fair value of the derivative instruments is determined by reference to
quoted market prices, listed contracts,  published quotations or quotations from
counterparties. In the absence thereof, we utilized mathematical models based on
current and historical data.

      The Financial Accounting Standards Board (FASB) Derivative  Implementation
Group (DIG) issued  guidance,  effective  January 1, 2002,  regarding the normal
purchases  and normal sales  exception  for  option-type  contracts  and forward
contracts in  electricity.  In addition,  the FASB DIG issued amended  guidance,
effective  April 1, 2002,  regarding  the  normal  purchases  and  normal  sales
exception to contracts  that combine a forward  contract and a purchased  option
contract.  We are currently  evaluating  this guidance in light of its potential
impacts,  and cannot predict the impact on its financial  position of results of
operations, however, such impact could be material.


                                       28


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

      We  do  not  enter  into  derivative  financial  instruments  for  trading
purposes.

      See Note 13.  "Financial  Instruments and Risk Management." for additional
information.

      Foreign Currency

      Our financial statements are prepared using the US Dollar as the reporting
currency.  For foreign operations whose functional  currency is deemed to be the
local (foreign)  currency,  asset and liability  accounts are translated into US
Dollars at current  exchange  rates and revenues and expenses are  translated at
average  exchange  rates  prevailing  during the period.  Translation  gains and
losses (net of applicable  deferred  taxes) are not included in determining  net
income but are reported in OCI (See the Consolidated Statements of Stockholder's
Equity).

      The  exchange  rate is the ratio  between a unit of one  currency  and the
amount of another  currency for which that unit can be exchanged at a particular
time.  If  exchangeability  between two  currencies  is  temporarily  lacking at
balance sheet date, the first subsequent rate at which exchanges can be obtained
are used for translation.

      Gains and losses on transactions  denominated in a currency other than the
functional currency are included in the results of operations as incurred. Gains
and  losses  on  foreign  currency  transactions,  which  operate  as  hedges of
identifiable foreign currency commitments, hedges of foreign currency investment
positions, or when the entities involved in the transactions are consolidated or
accounted for by the equity  method and  settlement  of the  transaction  is not
expected in the foreseeable future, are included in OCI.

      Net Investment Gains or Losses

      Resources holds a beneficial  partnership interest in two leveraged buyout
funds which hold  publicly  traded  securities.  Investment  gains or losses are
recognized  in income as the value of securities  in the funds  fluctuate.  When
securities are sold from the funds and cash is distributed, such gains or losses
become realized. The investments in leveraged buyout funds represent investments
in marketable  securities  that are  accounted for using fair value  accounting.
Resources  also  recognizes  investment  gains or losses  when  leveraged  lease
interests are sold at an amount either greater or less than the carrying amount,
respectively. Losses are also recognized if management determines that there has
been other than a temporary decline in the market value of a property subject to
leveraged  lease or a change in the  assumption of the residual  value  expected
upon lease  termination.  Increases in market  value of leased  property are not
recognized  in the  financial  statements.  Investment  gains or losses are also
recognized  upon sale of partnership  interests at amounts  greater than or less
than the recorded amount, respectively.

      Energy Service Earnings/Losses

      Energy Technologies'  earnings/losses from fixed price and other long-term
construction contracts are recognized on the percentage-of-completion  method of
accounting  determined by the ratio of costs incurred to management's  estimates
of final total anticipated  costs.  Earnings/losses  from cost-plus-fee and time
and material  contracts are recognized on the basis of costs incurred during the
period plus the fee earned, measured by the cost-to-cost method and are included
in Energy service  earnings/losses  within Loss from Discontinued  Operations in
the Consolidated  Statements of Income.  Contract costs include all direct labor
and benefits,  material  purchased for or installed in the project,  subcontract
costs and  allocations  of indirect  construction  costs,  and are recorded as a
component of Loss from Discontinued Operations.  As contracts extend over one or
more years, revisions in cost and profit estimates during the course of the work
are  reflected  in the  accounting  period in which the facts that  require  the
revisions become known.  Amounts representing  contract change orders,  customer
approved claims or other items are included in Loss from Discontinued Operations
only when they can be reasonably estimated and realization is probable.  When it
is indicated that a contract will result in an ultimate loss, the entire loss is
recognized  in the  financial  statements  during  the period in which such loss
becomes known.

      Energy Supply

      Prior to February 2000,  Energy  Technologies  recorded  revenues from the
sale of natural gas and  electricity to customers.  These sales were recorded in
Energy  Supply  Revenues in the  consolidated  statements  of income and related
supply costs were recorded in cost of energy sales.

      As a result of  exiting  from the  electric  and gas  commodity  business,
Energy Technologies  recognized a pre-tax  restructuring charge of approximately
$7 million for the year ended December 31, 2000. Of this


                                       29


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

amount  approximately  $2 million  related to employee  severance  costs for the
termination  of  approximately  60  employees,  $2 million  related to  deferred
natural gas transportation  costs and $3 million was related to the write-off of
computer hardware and software. As of December 31, 2000, all severance costs had
been paid related to the terminations.

      Deferred Project Costs

      Global  capitalizes  all direct external and direct internal costs related
to project  development  once a project  reaches  certain  milestones.  Once the
project reaches financial closing, Global transfers the deferred project balance
to the investment  account.  These costs are amortized on a straight-line  basis
over the  lives of the  related  project  assets  as a  reduction  to  equity in
earnings  of  the  investee.  Such  amortization  commences  upon  the  date  of
commercial  operation.  Development  costs related to unsuccessful  projects are
charged to expense.  Deferred project costs on the  consolidated  balance sheets
are shown in Other Assets.

      Deferred Debt Issuance Costs

      Deferred  debt issuance  costs are amortized  over the term of the related
indebtedness  using the interest method.  Such costs are recorded as a component
of Other Long Term Assets.

      Goodwill

      We  classified  the cost in  excess  of fair  value of the net  assets  as
goodwill  (including tax attributes) of companies  acquired in purchase business
transactions.  Goodwill  recorded in connection with  acquisitions that occurred
prior to July 1, 2001 was amortized on a straight-line method over 20 years. For
a discussion  of recent  accounting  standards  with respect to recent  business
combinations and goodwill, see Note 3. "Accounting Matters".

      Discontinued Operations

      In June 2002, we announced our intention to exit the  businesses of Energy
Technologies,  and one of Global's investments, Tanir Bavi. The results of these
discontinued operations,  less applicable income taxes (benefit) are reported as
a  separate  component  of  income  (loss)  before  extraordinary  items and the
cumulative  effect  of  a  change  in  accounting  principles.  The  assets  and
liabilities  of these  entities are  reflected  separately  in the  Consolidated
Balance  Sheets  as  Current  Assets  of  Discontinued  Operations  and  Current
Liabilities of  Discontinued  Operations.  The  Consolidated  Statements of Cash
Flows  reflect  the  reduction  in Cash  and  Cash  Equivalents  related  to the
reclassification to Current Assets of Discontinued Operations. These adjustments
to the  Statements  of Cash  Flows  related  to the  reduction  in Cash and Cash
Equivalents have been reflected within  Operating  Activities.  The consolidated
statements  for all periods have been  restated to present  these  businesses as
discontinued operations.  For additional information,  see Note 4. "Discontinued
Operations" and Note 21. "Subsequent Events -- DSM Investments."

      Use of Estimates

      The process of preparing financial statements in conformity with generally
accepted  accounting  principles  requires the use of estimates and  assumptions
regarding  certain types of assets,  liabilities,  revenues and  expenses.  Such
estimates  primarily relate to unsettled  transactions and events as of the date
of the financial statements.  Accordingly,  upon settlement,  actual results may
differ from estimated amounts.

NOTE 3. ACCOUNTING MATTERS

      In July 2001,  the FASB issued  SFAS 141,  "Business  Combinations"  (SFAS
141), and SFAS 142,  "Goodwill and Other Intangible Assets" (SFAS 142). SFAS 141
requires  that the  purchase  method  of  accounting  be used  for all  business
combinations  initiated  after June 30,  2001,  as well as all  purchase  method
business  combinations  completed  after June 30, 2001.  SFAS 142 requires  that
goodwill  and  intangible  assets  with  indefinite  useful  lives no  longer be
amortized,  but instead  tested for  impairment at least  annually in accordance
with the provisions of SFAS 142. SFAS 142 also requires that  intangible  assets
with estimable useful lives be amortized over their respective  estimated useful
lives to their  estimated  residual  values,  and  reviewed  for  impairment  in
accordance  with SFAS 121. We are required to adopt the  provisions  of SFAS 141
immediately,  and SFAS 142 effective  January 1, 2002. A  transitional  goodwill
impairment  test will be completed  and will require us to perform an assessment
of whether there is an indication that


                                       30


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

goodwill [and equity method goodwill] is impaired as of the date of adoption. An
impairment  loss,  as of  the  date  of  adoption,  will  be  recognized  as the
cumulative  effect  of a change in  accounting  principle  in the first  interim
period,  if applicable.  If certain events or changes in  circumstance  indicate
that goodwill might be impaired before  completion of the transitional  goodwill
impairment test, goodwill shall be tested for impairment and any impairment loss
shall be recorded as a component of income from continuing operations.

      For a  discussion  of the  potential  goodwill  impairment,  see  Note 14.
"Commitments and Contingencies."

      Also in July  2001,  the FASB  issued  SFAS  143,  "Accounting  for  Asset
Retirement  Obligations"  (SFAS  143).  Under  SFAS  143,  the  fair  value of a
liability for an asset retirement obligation should be recorded in the period in
which it is incurred. Upon settlement of the liability, an entity either settles
the obligation for its recorded amount or incurs a gain or loss upon settlement.
SFAS 143 is effective  for fiscal years  beginning  after June 15, 2002.  We are
currently  evaluating  this  guidance  and  cannot  determine  the impact on our
financial position, results of operations, or net cash flows.

      In August 2001, the FASB issued SFAS 144,  "Accounting  for the Impairment
or Disposal of Long-Lived  Assets".  SFAS 144 modifies the rules for  accounting
for the  impairment  or  disposal of  long-lived  assets.  The new rules  become
effective  for fiscal years  beginning  after  December  15, 2001,  with earlier
application  encouraged.  We are currently  evaluating  this guidance and cannot
determine the impact on our financial  position,  results of operations,  or net
cash flows, however, such impact could be material.

NOTE 4. DISCONTINUED OPERATIONS

      These financial  statements include  reclassifications to our Consolidated
Balance Sheets as of December 31, 2001 and 2000 and  Consolidated  Statements of
Income and Cash Flows for each of the three years in the period  ended  December
31,  2001 to reflect  the  effects of a decision  in June 2002,  to  discontinue
operations  of Energy  Technologies  and  Global's  interest in Tanir  Bavi,  an
electric generation facility in India. The revisions are limited to these events
and impact the selected  financial data,  management's  discussion and analysis,
the financial  statements and the related notes and Schedule II -- valuation and
qualifying  accounts.  NO  ATTEMPT  HAS BEEN MADE IN TO  MODIFY OR UPDATE  OTHER
DISCLOSURES AS PRESENTED IN OUR FINANCIAL  STATEMENTS FILED ON THE ORIGINAL FORM
10-K EXCEPT AS REQUIRED TO REFLECT THE EFFECTS OF THE DISCONTINUED OPERATIONS.

Energy Technologies' Investments

      Energy  Technologies  is  comprised  of 11  heating,  ventilating  and air
conditioning  (HVAC)  operating  companies and an asset  management  group which
includes  various Demand Side Management (DSM)  investments.  DSM investments in
long-term contracts represent  expenditures made by Energy Technologies to share
DSM  customers'  costs  associated  with the  installation  of energy  efficient
equipment.  DSM revenues are earned  principally from monthly payments  received
from utilities, which represent shared electricity savings from the installation
of the energy efficient equipment.

      In June  2002,  we  adopted  a plan  to sell  our  interests  in the  HVAC
operating  companies.  The sale of the HVAC operating companies is planned to be
completed in 2002. We have  retained the services of an investment  banking firm
which is marketing the HVAC  operating  companies to interested  parties and has
completed an analysis of the fair market value of the operating  companies.  The
fair value was lower than our carrying value of these companies, resulting in an
impairment  loss  recognized  for the quarter and six months ended June 30, 2002
(as noted  below).  Additionally,  we have  initiated  a process for the sale of
Energy  Technologies'  asset  management  group,  which, as of June 30, 2002, we
expected to sell by June 30, 2003. Based on our assessments, we believe the fair
market value of these asset management group assets  approximates their carrying
value as of June 30, 2002 and accordingly no impairment loss was indicated.  The
HVAC operating  companies and the asset  management  group meet the criteria for
classification  as components of  discontinued  operations and all prior periods
have been reclassified accordingly. For additional information regarding the DSM
Investments, see Note 21. "Subsequent Events - DSM Investments."

      Operating  results of the asset  management  group and DSM  investments at
Energy  Technologies,  less certain  allocated costs from Energy Holdings,  have
been reclassified into discontinued operations in our Consolidated Statements of
Income. For the years ended


                                       31


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

December  31, 2000 and 1999,  the  businesses  of Energy  Technologies  included
retail  commodity sales of electricity and natural gas, which do not qualify for
accounting  treatment as discontinued  operations.  The results of operations of
discontinued  operations for the three years ended  December 31, 2001,  2000 and
1999, respectively, are disclosed below:

                                                 Years Ended December 31,
                                             --------------------------------
                                              2001         2000         1999
                                             ------       ------       ------

Operating Revenues ...................        $467         $349         $211
Pre-Tax Operating Loss ...............         (21)         (10)          (2)
Loss Before Income Taxes .............         (24)         (13)          (2)


                                       32


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

The  carrying  amounts  of the assets and  liabilities  of Energy  Technologies'
investments,  as  of  December  31,  2001  and  December  31,  2000,  have  been
reclassified  into  Current  Assets  of  Discontinued   Operations  and  Current
Liabilities  of  Discontinued  Operations,  respectively,  on  our  Consolidated
Balance  Sheets.  The  carrying  amounts  of the major  classes  of  assets  and
liabilities  of Energy  Technologies'  investments,  as of December 31, 2001 and
December 31, 2000, are summarized in the following table:

                                                     December 31,   December 31,
                                                         2001           2000
                                                     ------------   ------------
CURRENT ASSETS                                          (millions of dollars)
Accounts Receivable:
Trade (net of allowance for doubtful accounts) ...      $ 114           $ 105
Notes Receivable .................................         21              17
Costs and Estimated Earnings
  in Excess of Billings on
  Uncompleted Contracts ..........................         19              27
Other ............................................          4              17
                                                        -----           -----
Total Current Assets .............................        158             166
                                                        -----           -----

PROPERTY, PLANT AND EQUIPMENT
Property, Plant and Equipment ....................         45              49
Accumulated Depreciation
  and Amortization ...............................        (31)            (31)
                                                        -----           -----
Net Property, Plant and Equipment ................         14              18
                                                        -----           -----
INVESTMENTS ......................................         54              60
                                                        -----           -----
OTHER ASSETS
Goodwill .........................................         53              56
Other ............................................          4               5
                                                        -----           -----
Total Other Assets ...............................         57              61
                                                        -----           -----
TOTAL ASSETS .....................................      $ 283           $ 305
                                                        =====           =====
CURRENT LIABILITIES
Accounts Payable:
Trade ............................................      $  37           $  43
Other ............................................         17              13
Affiliated Companies .............................          8               5
Billing in Excess of Costs and Estimated
  Earnings on Uncompleted Contracts ..............         19              18
                                                        -----           -----
Total Current Labilities .........................         81              79
                                                        -----           -----
NONCURRENT LIABILITIES ...........................          5               6

LONG-TERM DEBT ...................................          1               1
                                                        -----           -----
TOTAL LIABILITIES ................................      $  87           $  86
                                                        =====           =====

      As a result of our June 2002  adoption of a plan to sell our  interests in
the 11 HVAC operating  companies,  we have reduced the related carrying value to
their fair value less costs to sell,  and  recorded a loss on  disposal  for the
quarter and six months ended June 30, 2002 of $20 million, net of $11 million in
taxes.


                                       33


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Tanir Bavi

      Global owns a 74% interest in Tanir Bavi Power Company Private Ltd. (Tanir
Bavi), which owns and operates a 220 MW barge mounted, combined-cycle generating
facility in India. The plant commenced  combined-cycle  commercial  operation in
2001.  Power from the plant is being sold under a  seven-year  fixed price Power
Purchase Agreement (PPA) with the Karnataka Power  Transmission  Company Limited
(KPTCL),  a state  affiliated  entity,  formerly known as Karnataka  Electricity
Board.

      Tanir Bavi has been in dispute with KPTCL  regarding  the terms of payment
specified  in the PPA  relating  to the fixed  portion of the  tariff,  which is
approximately  US  $0.04  per  kilowatt-hour.  The  amount  of  the  dispute  is
approximately half of this fixed amount. During the first quarter of 2002, KPTCL
referred the dispute to the  government of Karnataka,  which  directed  KPTCL to
accept Tanir Bavi's  position.  Prior to KPTCL's  acceptance of such  direction,
however,  the  Karnataka  Electricity  Regulatory  Commission  (KERC)  exercised
jurisdiction  over the matter  and  requested  that  KPTCL not  comply  with the
requests of the  government of Karnataka  until KERC had reviewed the matter.  A
hearing was held in May 2002, at which KERC determined that the disputed amounts
could not be paid until the parties complied with the dispute resolution process
called for in the PPA. The dispute  resolution  process and certain  other legal
remedies could take an extended  period of time before a result is known.  While
pursuing legal recourse,  it is likely we would need to make  additional  equity
contributions in the plant to maintain  liquidity.  We believe the delays in the
process have greatly  diminished our  expectations of a satisfactory  resolution
and in June 2002, we adopted a plan to exit Tanir Bavi.

      Global and its partner in this venture,  GMR Vasavi Group,  a local Indian
company, are in negotiations for the sale of Global's majority interest in Tanir
Bavi to the GMR Vasavi Group. The final  negotiations and completion of sale are
expected  to occur in 2002.  Should this sale not be  consummated,  we will seek
another  buyer for this  facility.  In such an event,  we can give no assurances
that we will be able to realize  the amount of our  carrying  value.  Tanir Bavi
meets the criteria for classification as a component of discontinued  operations
and all periods reflect such classification.

      Our  share  of  operating  results  of  this  discontinued  operation  are
summarized in the following table:

                                                Years Ended December 31,
                                            -------------------------------
                                              2001        2000       1999
                                            ---------   --------    -------
Operating Revenues ......................     $56         $--         $--
Operating Income ........................      16          --          --
Income Before Income Taxes ..............      14          --          --


                                       34


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

      The carrying  amounts of the assets and  liabilities  of Tanir Bavi, as of
December 31, 2001,  have been  reclassified  into Current Assets of Discontinued
Operations and Current Liabilities of Discontinued Operations,  respectively, in
our  Consolidated  Balance Sheets.  The carrying amounts of the major classes of
assets and  liabilities of Tanir Bavi, as of December 31, 2001 are summarized in
the following tables:

                                                             December 31, 2001
                                                            -------------------
CURRENT ASSETS                                              Millions of Dollars)
Cash ......................................................        $  2
Accounts Receivable:
Trade (net of allowance for doubtful accounts) ............          27
Notes Receivable ..........................................           5
Inventory .................................................           3
                                                                   ----
Total Current Assets ......................................          37
                                                                   ----
PROPERTY, PLANT AND EQUIPMENT
Electric Generation and Distribution Assets ...............         194
Accumulated Depreciation ..................................          (4)
                                                                   ----
Net Property, Plant and Equipment .........................         190
                                                                   ----
OTHER ASSETS
Goodwill ..................................................          27
Other .....................................................           3
                                                                   ----
TOTAL OTHER ASSETS ........................................          30
                                                                   ----
TOTAL ASSETS ..............................................        $257
                                                                   ====
LIABILITIES
Long-Term Debt Due Within One Year ........................        $ 28
Accounts Payable-Trade ....................................          16
Accounts Payable-Other ....................................           1
                                                                   ----
Total Current Liabilities .................................          45
                                                                   ----
LONG-TERM DEBT ............................................         108

MINORITY INTEREST .........................................          19
                                                                   ----

TOTAL LIABILITIES .........................................        $172
                                                                   ====

      As of December 31, 2000, we had $18 million of an equity method investment
associated with our 50% interest in Tanir Bavi.

      As a result of our June 2002  adoption of a plan to sell our  interests in
Tanir Bavi,  we have reduced the related  carrying  value to its fair value less
costs to sell and  recorded a loss on  disposal  for the  quarter and six months
ended June 30, 2002 of $14 million (after-tax).


                                       35


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 5. CAPITAL LEASES

      Resources' net investment in leveraged leases is composed of the following
elements:

                                                               December 31,
                                                          ----------------------
                                                           2001            2000
                                                          ------          ------
                                                          (Millions of Dollars)
Lease rents receivable (net of
  principal and interest
  on non-recourse debt) ........................          $3,644          $3,175
Estimated residual value of
  leased assets ................................           1,414           1,040
                                                          ------          ------
                                                           5,058           4,215
Less - unearned and
  deferred income ..............................           2,274           1,962
                                                          ------          ------
Investment in leveraged leases .................           2,784           2,253
Less - deferred taxes
  arising from leveraged leases ................           1,175           1,031
                                                          ------          ------
Net investment in leveraged
  leases .......................................          $1,609          $1,222
                                                          ======          ======

      Resources' pre-tax income and income tax effects related to investments in
leveraged leases are as follows:

                                                 Years ended December 31,
                                              ------------------------------
                                              2001         2000         1999
                                              ----         ----         ----
                                                  (Millions of Dollars)
Pre-tax income .......................        $206         $163         $112
                                              ====         ====         ====
Income tax effect on
  pre-tax income .....................        $ 62         $ 58         $ 41
Amortization of investment
  tax credits ........................        $ (1)        $ (1)        $ (1)

      Resources' leases property and equipment,  through leveraged leases,  with
terms ranging from 8 to 45 years. The leveraged lease portfolio consisted of the
following types of property:

                                                               December 31,
                                                           --------------------
                                                           2001            2000
                                                           ----            ----
Energy-related ...............................              86%             79%
Aircraft .....................................               4%              9%
Real Estate ..................................               7%              7%
Commuter rail cars ...........................               3%              4%
Industrial ...................................              --               1%

      Resources' initial investment in leveraged leases represents approximately
15% to 20% of the purchase price of the leveraged leased  property;  the balance
is provided by third-party financing in the form of non-recourse  long-term debt
which is secured by the property.

      In 2001,  Resources  negotiated  the early  termination  of nine leveraged
leases and received cash proceeds of $104 million and  recognized a pre-tax gain
of $15 million.

      In 2000,  Resources  negotiated  the early  termination  of four leveraged
leases and received cash  proceeds of $89 million and  recognized a pre-tax gain
of $38 million.

      In 1999,  Resources  negotiated the early  termination of three  leveraged
leases and received cash proceeds of $126 million and  recognized a pre-tax gain
of $22 million. The pre-tax gains were recorded in Net investment gains.

NOTE 6. INVESTMENTS IN GLOBAL'S ASSETS

      Global's  investments include domestic  qualifying  facilities (QFs) under
the Public Utility Regulatory Policies Act of 1978, exempt wholesale  generators
(EWGs) under the 1992  amendments to the Public Utility  Holding  Company Act of
1935 and foreign utility companies (FUCOs).  Global's  investments are generally
financed  through  debt that is  non-recourse  to Global  and  Energy  Holdings.
Global's investments in QF projects have been undertaken with other participants
because Global,  together with other utility  affiliates,  may not own more than
50% of a QF subsequent to its in-service date.  Projects  involving EWGs are not
restricted to a 50% investment limitation.


                                       36


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

      As of December 31, 2001, Global's portfolio consisted of investments in 30
cogeneration  or  independent  power  projects  (and 13  under  construction  or
advanced  development)  which range in gross  production  capacities  from 15 to
1,000 megawatts (MW) of electricity,  and eight electric distribution companies.
As of December 31, 2001 and December 31, 2000,  Global's  assets,  which include
equity and  consolidated  projects,  and share of  project MW by region  were as
follows:

                           2001          MW            2000            MW
                         -------       ------         -------        ------
                        (Millions of               (Millions of
                          Dollars)                   Dollars)
Generation
North America ........     $  476        1,350       $  321          1,294
Latin America ........        391          685          115            501
Asia Pacific .........        131          246          111            161
Europe (1) ...........        478          774          287            593
India (2) ............         78          228           33            397
Distribution
Latin America ........      2,081          N/A        1,221            N/A
Other
Other (3) ............        182          N/A          165            N/A
                           ------       ------       ------         ------
Total Investment .....     $3,817        3,283       $2,253          2,946
                           ======       ======       ======         ======

      (1)   Europe and Africa

      (2)   India and the Middle East.  Amounts for 2001 exclude $257 million of
            assets and 163 MW related to the  discontinued  operations  of Tanir
            Bavi.  Amounts  for 2000  exclude  $18  million of assets and 163 MW
            related to the discontinued operations of Tanir Bavi.

      (3)   Assets not  allocated  to a specific  project,  including  corporate
            receivables.

      Investments in and Advances to Affiliates

      Investments in net assets of affiliated  companies accounted for under the
equity method of accounting by Global  amounted to $1.5 billion and $1.9 billion
at December 31, 2001 and December 31, 2000, respectively. During the three years
ended  December 31,  2001,  2000 and 1999,  the amount of  dividends  from these
investments  was  $48  million,  $107  million,  and $83  million  respectively.
Global's share of income and cash flow distribution  percentages currently range
from 16% to 50%.  Interest  is earned on loans  made to various  projects.  Such
loans earned rates of interest ranging from 7.5% to 14% during 2001 and 2000.


                                       37


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

      Summarized  results of operations and financial position of all affiliates
in which Global uses the equity method of accounting are presented below:

                                           Foreign      Domestic     Total
                                           -------      --------     -----
                                                  (Millions of Dollars)
December 31, 2001
Condensed Income Statement Information
Revenue ..............................      $  819       $  473      $1,292
Gross Profit .........................         317          165         482
Minority Interest ....................         (20)          --         (20)
Net Income ...........................         141           91         232
Condensed Balance Sheet Information
Assets:
 Current Assets ......................      $  341       $  131      $  472
 Property, Plant & Equipment .........       1,198        1,406       2,604
 Goodwill ............................         863           50         913
 Other  Non-current Assets ...........         616           23         639
                                            ------       ------      ------
Total Assets .........................      $3,018       $1,610      $4,628
                                            ------       ------      ------
Liabilities:
 Current Liabilities .................      $  415       $  109      $  524
 Debt* ...............................         761          658       1,419
 Other Non-current Liabilities .......         132          212         344
 Minority Interest ...................          25           --          25
                                            ------       ------      ------
Total Liabilities ....................       1,333          979       2,312
Equity ...............................       1,685          631       2,316
                                            ------       ------      ------
Total Liabilities & Equity ...........      $3,018       $1,610      $4,628
                                            ------       ------      ------

                                           Foreign      Domestic     Total
                                           -------      --------     -----
                                                  (Millions of Dollars)
December 31, 2000
Condensed Income Statement Information
Revenue ..............................      $1,059       $  452      $1,511
Gross Profit .........................         434          256         690
Minority Interest ....................         (25)          --         (25)
Net Income ...........................         156          162         318
Condensed Balance Sheet Information
Assets:
 Current Assets ......................      $  504       $  130      $  634
 Property, Plant & Equipment .........       2,355        1,349       3,704
 Goodwill ............................       1,201           --       1,201
 Other Non-current Assets ............         464           77         541
                                            ------       ------      ------
Total Assets .........................      $4,524       $1,556      $6,080
                                            ------       ------      ------
Liabilities:
 Current Liabilities .................      $  818       $   99      $  917
 Debt* ...............................         696          732       1,428
 Other Non-current Liabilities .......         174           90         264
 Minority Interest ...................         129            1         130
                                            ------       ------      ------
Total Liabilities ....................       1,817          922       2,739
Equity ...............................       2,707          634       3,341
                                            ------       ------      ------
Total Liabilities & Equity ...........      $4,524       $1,556      $6,080
                                            ------       ------      ------

                                           Foreign      Domestic     Total
                                           -------      --------     -----
                                                  (Millions of Dollars)
December 31, 1999
Condensed Income Statement Information
Revenue ..............................      $1,184         $423      $1,607
Gross Profit .........................         416          265         681
Minority Interest ....................         (23)          --         (23)
Net Income ...........................         110          155         265
      (*)Debt is non-recourse to Global and us.


                                       38


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

      Purchase Business Combinations/Asset Acquisitions

      In December 2001,  Global  acquired  Empresa de  Electricidad de los Andes
S.A.  (Electroandes)  for  $227  million,  subject  to  certain  purchase  price
adjustments pending completion in April 2002.  Electroandes is the sixth largest
electric  generator in Peru with a 6% market  share.  Electroandes'  main assets
include four hydroelectric  facilities with a combined installed capacity of 183
MW and 460 miles of  transmission  lines  located in the Central  Andean  region
(northeast of Lima).  In addition,  Electroandes  has a temporary  concession to
develop  a 100 MW  expansion  of an  existing  station  and a 150 MW  greenfield
hydroelectric  facility for a period of two years from March 15, 2001.  In 2000,
Electroandes  generated  1,150 GWH of electrical  energy,  of which 97% was sold
through power purchase agreements to mining companies in the region. We have not
finalized  the  allocation  of the purchase  price as of December  31, 2001.  An
estimation  of  this  allocation  was  prepared  and  included  as  part  of our
consolidated financial statements.  The purchase price was allocated $15 million
to Current Assets, $78 million to Property, Plant and Equipment, $164 million to
Goodwill, and $30 million to Current Liabilities.

      In August 2001, Global purchased a 94% equity stake in Sociedad Austral de
Electricidad  S.A.,  (SAESA)  and  all  of its  subsidiaries  from  Compania  de
Petroleos de Chile S.A. (COPEC).  The SAESA group of companies  consists of four
distribution  companies  and one  transmission  company  that  provide  electric
service in the southern part of Chile. Additionally, Global purchased from COPEC
approximately 14% of Empresa  Electrica de la Frontera S.A.  (Frontel) not owned
by SAESA. SAESA also owns a 50% interest in the Argentine  distribution  company
Empresa  Electrica  del Rio Negro  S.A.  (EDEERSA).  In 2001  Global  spent $447
million (net of $16 million in cash acquired) to acquire a 94% interest in SAESA
and a 14% interest in Frontel.  In October 2001, Global completed a tender offer
for an additional  6% of publicly  traded SAESA shares,  for  approximately  $25
million.  We have not  finalized  the  allocation  of the  purchase  price as of
December 31, 2001. An estimation of this allocation was prepared and included as
part of our consolidated financial statements.  The total purchase price of $488
million was allocated $55 million to Current  Assets,  $210 million to Property,
Plant and Equipment,  $315 million to Goodwill, $10 million to Other Non-Current
Assets, $46 million to Current  Liabilities,  $39 million to Long-Term Debt, and
$17 million to Deferred Taxes and Other Non-Current Liabilities.

      In June 2001,  Global exercised its option to acquire an additional 49% of
Empresa Distribuidora de Electricidad de Entre Rios S.A. (EDEERSA),  an electric
distribution  company providing  electric service to more than 230,000 customers
in the  Province of Entre  Rios,  Argentina,  bringing  its total  ownership  of
EDEERSA to 90%. The  additional  ownership was  purchased  for $110 million.  An
estimation  of  this  allocation  was  prepared  and  included  as  part  of our
consolidated   financial   statements.   The   purchase   price  was   allocated
approximately $22 million to Current Assets, $114 million to Property, Plant and
Equipment, $30 million to Goodwill, $15 million to Current Liabilities,  and $41
million to Long-Term  Debt. We have not finalized the allocation of the purchase
price as of December 31, 2001.

      In 2000,  Global closed the project  financing for ELCHO,  a combined heat
and power plant consisting of 220 MW of electricity and 500 MW of thermal energy
capacity located in Poland. Total project cost is estimated at $324 million with
Global's  equity  investment  not expected to exceed $105 million.  The plant is
under construction and commercial operation is targeted for 2003.

      In 2000,  Global  acquired a 49%  interest  in Tanir  Bavi  Power  Company
Private Ltd.,  which was  constructing  a 220 MW barge  mounted,  combined-cycle
generating facility located near Mangalore in the state of Karnataka,  India. In
January 2001, Global acquired an additional 25% interest in the project bringing
its total  ownership  interest to 74%. In November 2001,  the facility  achieved
full commercial operation. Power from the facility will be sold to the Karnataka
Electricity Board pursuant to a seven-year fixed price power purchase  agreement
with a five-year renewal term. For a description of the plan to sell Tanir Bavi,
see Note 4 - "Discontinued Operations".

      In 2000,  Global and its 50%  partner  completed  a $329  million  project
financing for a 1,000 MW gas-fired  combined-cycle  electric generation facility
to be located  near  Odessa,  Texas.  The  facility  commenced  full  commercial
operations in August 2001.

      Other

      As part of a comprehensive  review of assets and  development  activities,
Global recognized a $44 million write-down in the third quarter of 1999, related
to equity investments in generation  facilities in California and in development
companies in the Philippines and Thailand.


                                       39


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

      In  California,  Global  owns a 50% equity  interest  in seven  generating
facilities  totaling  153 MW (71 MW net) known as GWF,  Hanford  and Tracy.  The
facilities  began  operations  between 1989 and 1991.  Electricity  is sold to a
utility under a pricing structure that provided for fixed rate energy prices for
the first 10 year period  coupled with  capacity  payments over the entire power
purchase contract terms which range from 20 to 30 years. In the 11th year of the
contracts,  the energy component of the price is based on Short Run Avoided Cost
(SRAC) which is a formula  based pricing  mechanism  that takes into account the
cost of fuel,  plant  efficiency and other factors.  This price is correlated to
market pool prices on the exchange.  The market prices and correspondingly,  the
SRAC prices, are driven by many factors  including,  but not limited to, demand,
availability of generation supply and cost of the supply. Market prices are most
volatile  during the summer  when high  temperatures  cause a higher  demand for
power  often  increasing  the cost.  In 1999,  as part of a review of all equity
investments,  Global  assessed the carrying value of GWF and Hanford taking into
account the future cash flows  expected from these  investments  after review of
the most  current  SRAC prices  which were  significantly  lower than fixed rate
prices paid in the first 10 years.  Global determined that there was a permanent
loss in value of its equity investment and recognized a pre-tax charge to income
of $31 million in accordance  with APB 18, "The Equity Method of Accounting  for
Investments in Common  Stock".  For a discussion of recent  developments  in the
California  power  market,   see  Note  13.  "Financial   Instruments  And  Risk
Management."

      Interests  in  two  power  development   companies  in  Thailand  and  the
Philippines were acquired in 1997 for a total cost of approximately $22 million.
The  Asian  financial  crisis,  which  began  in  1997,  significantly  impacted
development  prospects in the region having an impact on the financial condition
of the companies which consistently recognized losses over the reported periods.
In the third quarter of 1999,  management  made a decision to cease providing an
operating and financial commitment to the development ventures. A pre-tax charge
to income of $8 million was recognized to write-off the equity investment in the
development  company in Thailand.  Global sold its investment  later in the year
for $5,000.  A pre-tax  charge to income of $5 million was  recognized to reduce
the value of  Global's  equity  investment  in the  development  company  in the
Philippines to the remaining cash and land value of approximately $3 million.

NOTE 7. OTHER INVESTMENTS

      Resources has limited  partnership  investments  in two  leveraged  buyout
funds, a  collateralized  bond  obligation  structure,  a clean air facility and
solar  electric  generating  systems.  Resources'  total  investment  in limited
partnerships  was $163 million,  and $239 million at December 31, 2001 and 2000,
respectively.

      Included in the amounts  above are limited  partnership  interests  in two
leveraged buyout funds that hold publicly traded  securities,  which are managed
by KKR Associates L.P., (KKR). The book value of the investment in the leveraged
buyout  funds was $130  million  and $213  million as of  December  31, 2001 and
December 31, 2000, respectively. The largest single investment in the funds held
indirectly by Resources is the investment in approximately  16,847,000 shares of
common stock of Borden Inc.,  having a book value of $81 million and $83 million
as of December 31, 2001 and December  31, 2000,  respectively.  Borden is in the
consumer products industry.

      Resources  applies fair value accounting to investments in the funds where
publicly  traded market prices are available as described in Note 2. "Summary of
Significant  Accounting  Policies."  Approximately  $34 million and $115 million
represent the fair value of Resources'  share of the publicly traded  securities
in the funds as of December 31, 2001 and December 31, 2000, respectively.

      During  January and February  2001,  KKR sold its interest in  FleetBoston
Financial  Corporation.  Resources  received  cash  proceeds  of $35 million and
recorded a $4 million  pre-tax gain as a result of this  transaction.  In August
2001,  KKR sold its interest in Gillette  Corporation.  Resources  received cash
proceeds of $30 million from the sale, which had a book value of $31 million.

      EGDC has been  conducting a controlled  exit from the real estate business
since 1993. In 1999, a pre-tax charge of $11 million was recorded for a property
held for sale.  This amount is recorded in operations and  maintenance  expense.
Since EGDC has been conducting a controlled exit from the real estate  business,
gains and losses from property  sales are  considered to be in the normal course
of business of EGDC.


                                       40


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 8. FOREIGN INVESTMENTS AND OPERATIONS

      As of December 31,  2001,  Global and  Resources  had  approximately  $3.4
billion and $1.3 billion,  respectively, of international assets. As of December
31, 2001,  foreign assets  represented  64% of our  consolidated  assets and the
revenues  related  to  those  foreign  assets  contributed  60% to  consolidated
revenues for the year ended December 31, 2001.

      Our foreign  investments  were comprised of leveraged  leases in aircraft,
utility  facilities  and  commuter  rail  cars,  a  note  receivable,   electric
distribution  facilities,   exempt  wholesale  generators  and  foreign  utility
companies.  Foreign revenues and foreign assets,  as a percent of total revenues
and total assets, is as follows:



                                                          Years ended December 31
                                       ------------------------------------------------------------------
                                         2001         %        2000         %         1999        %
                                       ------------------------------------------------------------------
                                                                       (Millions of Dollars)
                                                                                
Revenues from consolidated projects     $  140                 $   --                $   --
Income from capital leases ........        131                    109                    89
Income from joint ventures ........         79                     74                    53
Interest and dividends ............         16                      1                    --
Operator/Management fees ..........          2                      4                     7
                                        ------                 ------                ------
Total foreign revenues ............     $  368         60%     $  188         42%    $  149       31%
                                        ======                 ======                ======

Foreign assets (A) ................     $4,764         64%     $2,990         58%    $2,420       59%


(A) Amount is net of pre-tax  foreign  currency  translation  adjustment of $285
million,  $225 million,  $222 million as of December 31, 2001,  2000,  and 1999,
respectively.  Amount includes assets related to the discontinued  operations of
Tanir Bavi of $257 million,  $18 million and none as of December 31, 2001, 2000,
and 1999, respectively.

      As of December 31, 2001, Global had  approximately  $3.4 billion including
deferred   project  costs,  of  international   investments   ($540  million  in
construction  or advanced  development)  in projects that generate or distribute
energy primarily in Argentina,  Brazil,  Chile, China, India, Italy, Oman, Peru,
Poland, Tunisia and Venezuela. The $3.4 billion of international assets includes
$257 million  related to the  discontinued  operations of Tanir Bavi.  Global is
expected  to  continue  to  make  international  investments.  Global  seeks  to
structure  its   investments  to  manage  the  risk   associated   with  project
development, including foreign currency devaluation and fluctuations.

      Net foreign currency devaluations, caused primarily by the Brazilian Real,
have reduced  Stockholder's Equity by the net of tax amounts of $258 million and
$203 million,  as of December 31, 2001 and December 31, 2000,  respectively (see
Consolidated Statements of Stockholder's Equity).

      The net foreign currency transaction gains or (losses) for the years ended
December 31, 2001,  2000 and 1999 were ($6) million,  $3 million and $2 million,
respectively, and are recorded in Other Income in the Consolidated Statements of
Income.

NOTE 9. SHORT-TERM DEBT

      As of December  31,  2001,  we had two separate  senior  revolving  credit
facilities with a syndicate of banks; a $495 million five-year  revolving credit
and  letter of credit  facility  and a $200  million  364-day  revolving  credit
facility.  In addition, we have an uncommitted credit line of up to $100 million
from a single financial institution,  which can be accessed as market conditions
warrant.  The revolving  credit  facilities  also permit  shorter term base rate
borrowings  at the prime rate.  The  five-year  facility also permits up to $250
million of letters of credit to be issued of which $57 million  are  outstanding
as of December 31, 2001. The 364-day facility and the five-year  facility mature
in May 2002 and May 2004, respectively. As of December 31, 2001 and December 31,
2000, we had $300 million and $392 million  borrowed  under all of our revolving
credit facilities, respectively.


                                       41


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 10. LONG-TERM DEBT



                                                                                 December 31,
                                                                           -----------------------
                                                            Year Due        2001             2000
                                                            --------       ------           ------
                                                                                 (Millions of Dollars)
                                                                                   
Energy Holdings
Senior Notes
9.125%..............................................          2004          $  300          $  300
8.625%..............................................          2008             400              --
10.00%..............................................          2009             400             400
8.50% ..............................................          2011             550              --
                                                                            ------          ------
Principal amount outstanding........................                         1,650             700
Net unamortized discount............................                            (6)             (5)
                                                                            ------          ------
      Total long-term debt of Energy Holdings.......                         1,644             695
                                                                            ------          ------
PSEG Capital
Medium-Term Notes (MTNs) (A)
6.73% - 6.74%.......................................          2001              --             170
3.12% - 7.72%.......................................          2002             228             228
6.25% ..............................................          2003             252             252
                                                                            ------          ------
Principal amount outstanding........................                           480             650
Amounts due in one year.............................                          (228)           (170)
Net unamortized discount............................                            --              (1)
                                                                            ------          ------
      Total long-term debt of PSEG Capital..........                           252             479
                                                                            ------          ------
Global
Non-recourse Debt
10.010% - 10.385% - Bank Loan.......................          2001              --              96
5.470% - 10.385% - Bank Loan........................          2002              14              64
6.640% - 9.460% Bank Loan...........................       2003-2019           602             160
14.00% - Minority Shareholder Loan..................          2027              10              10
                                                                            ------          ------
Principal amount outstanding........................                           626             330
Amounts due in one year.............................                           (14)            (96)
                                                                            ------          ------
      Total long-term debt of Global................                           612             234
                                                                            ------          ------
Resources
8.60% - Bank Loan...................................       2001-2020            23              24
                                                                            ------          ------
Principal amount outstanding........................                            23              24
Amounts due in one year.............................                            (1)             (1)
                                                                            ------          ------
      Total long-term debt of Resources.............                            22              23
                                                                            ------          ------
         Total long-term debt.......................                        $2,530          $1,431
                                                                            ======          ======


- ----------
(A)   PSEG  Capital's  MTN  program  permits  borrowings  up  to  $750  million.
      Effective January 31, 1995, PSEG Capital  determined that it will not have
      more than $650 million of debt  outstanding at any time and it is expected
      that such debt will be eliminated by the second quarter of 2003.

      Annual Principal Requirements

      The scheduled principal maturities during the years following December 31,
2001 are as follows:

                   Energy       PSEG
                  Holdings     Capital     Global  Resources    Total
                  --------     -------     ------  ---------    ------

2002 .......       $   --       $228       $ 14       $ 1       $  243
2003 .......           --        252         37         1          290
2004 .......          300         --         98         1          399
2005 .......           --         --         21         1           22
2006 .......           --         --         21         1           22
Thereafter          1,350         --        435        18        1,803
                   ------       ----       ----       ---       ------
                   $1,650       $480       $626       $23       $2,779
                   ======       ====       ====       ===       ======

      For  information  regarding the major  classes of assets and  liabilities,
including  long-term  debt,  that have been  classified as components of Current
Assets of  Discontinued  Operations  and  Current  Liabilities  of  Discontinued
Operations, see Note 4. "Discontinued Operations."


                                       42


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

      Minority Shareholder Loan

      A subsidiary  of Global  entered into a $10 million  minority  shareholder
loan  (Shareholder  Loan) in May 1997,  which matures on May 29, 2027.  The loan
proceeds  were  used to  partially  fund  the  acquisition  of EDEN  and EDES in
Argentina  in 1997  by a  subsidiary  of  Global.  Amounts  borrowed  under  the
Shareholder  Loan are  unsecured  and  subordinated  to amounts  borrowed  under
existing credit facilities of EDEN and EDES.

      In accordance with the Shareholder  Loan, the principal is due in one lump
sum on the maturity date. Interest accrues at 14% and is payable  semi-annually.
However,  failure to pay interest does not  constitute an event of default,  but
results in an increase in the principal amount due upon maturity.

      For a discussion  of the pending sale of certain  Argentine  assets,  to a
subsidiary of AES, see Note 20. "Subsequent Events."

NOTE 11. INCOME TAXES

      A reconciliation  of income taxes calculated at the Federal statutory rate
of 35% of income before income taxes and the income tax provision is as follows:

                                                     Years ended December 31,
                                                --------------------------------
                                                 2001          2000        1999
                                                ------        ------      ------
                                                     (Millions of Dollars)
Federal income tax expense at
  statutory rate ........................        $ 83         $ 55         $ 62
State income taxes, net of Federal
  income tax benefit ....................          (2)           4           16
Amortization of investment and
  energy tax credits ....................          (1)          (1)          (1)
Dividends received deduction ............          --           --           (1)
Tax effects attributable to
  foreign operations ....................         (20)         (14)          (7)
Tax credits .............................          --           (1)          --
Other ...................................          (3)           2           --
                                                 ----         ----         ----
Income tax expense ......................        $ 57         $ 45         $ 69
                                                 ====         ====         ====

                                                              December 31,
                                                         -----------------------
                                                          2001             2000
                                                         ------           ------
                                                          (Millions of Dollars)
Assets - non-current:
    Development expenses .......................          $   21          $   17
    Foreign currency translation ...............              29              23
    Real estate ................................               4               4
    Discontinued operations ....................              12              13
    Derivatives ................................              14              --
    Other ......................................               6               9
                                                          ------          ------
Total Assets ...................................          $   86          $   66
                                                          ======          ======
Liabilities - non-current:
    Leasing activities .........................          $1,146          $  987
    Partnership activities .....................              73             101
    Income from foreign operations .............              41              14
    Capitalized interest .......................              14               4
    State income tax deferrals .................              15              22
                                                          ------          ------
Total Liabilities ..............................           1,289           1,128
                                                          ------          ------
Net Liabilities ................................          $1,203          $1,062
                                                          ======          ======

      Our effective tax rate differs from the statutory  federal income tax rate
of 35% primarily  due to the  imposition of state taxes and the fact that Global
accounts  for  most of its  foreign  investments  using  the  equity  method  of
accounting.  Under such accounting method, Global reflects in operating revenues
its  pro-rata  share  of the  investment's  earnings,  net of  tax.  Under  this
accounting  method,  the foreign  income  taxes are a component of our equity in
earnings rather than reflected in the income tax provision.


                                       43


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 12. STOCKHOLDER'S EQUITY

      Common Stock

      We had 100 shares of no-par  common  stock  issued and  outstanding  as of
December 31, 2001 and December  31,  2000,  all of which were held by PSEG.  The
total  authorized  amount as of  December  31,  2001 and  December  31, 2000 was
1,000,000 shares.

      Preferred Stock

      In October 2000, we exchanged 435 shares of 5.01% Cumulative, 1,467 shares
of 4.80% Series B Cumulative  and 1,450 shares of 4.875%  Series C Cumulative of
outstanding  preferred  stock  owned by PSEG for a new series of 4.03%  Series D
Cumulative  preferred  stock owned by PSEG. In January 2001, that rate was reset
to 4.47% through June 2008.

      Energy Holdings has authorized  1,000,000  shares of preferred  stock. The
issuance of preferred stock is as follows:



                                               Par value per    Number of    December 31,
    Date              Description                  share         Shares          2000
- ------------    -------------------------      -------------    ---------    ------------
                                                                 
October 2000    4.47% Series D Cumulative         $100,000        5,092      $509,200,000


      We paid  preferred  dividends  of $22  million and $24 million in 2001 and
2000, respectively, to PSEG.

      Additional Paid-in Capital

      PSEG  invested  approximately  $400  million and $300 million of equity in
Energy Holdings in 2001 and 2000,  respectively.  The proceeds were used to fund
additional investments and pay down short term debt.

      Dividends on Common Stock

      We paid $4 million and $13  million in  dividends  on our common  stock to
PSEG in 2001 and 2000, respectively.

NOTE 13. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT

      Our  operations  are  exposed to market  risks from  changes in  commodity
prices,  foreign currency exchange rates,  interest rates and equity prices that
could affect our results of operations  and financial  condition.  We manage our
exposure to these  market  risks  through our regular  operating  and  financing
activities  and, when deemed  appropriate,  hedge these risks through the use of
derivative  financial  instruments.  We use the term  "hedge" to mean a strategy
designed to manage risks of  volatility  in prices or rate  movements on certain
assets,  liabilities or anticipated  transactions and by creating a relationship
in  which  gains  or  losses  on   derivative   instruments   are   expected  to
counterbalance  the losses or gains on the assets,  liabilities  or  anticipated
transactions exposed to such market risks. We use derivative instruments as risk
management  tools  which are  consistent  with our  business  plans and  prudent
business practices and not for speculative purposes.

      The notional amounts of derivatives do not represent  amounts exchanged by
the parties  and,  thus,  are not a measure of the  exposure of Energy  Holdings
through its use of derivatives.  We limit our exposure to credit-related  losses
in the event of  nonperformance  by  counterparties  by limiting our transacting
with  counterparties to those with high credit ratings.  For a discussion of the
adoption of SFAS 133 as amended, see Note 3. "Accounting Matters."

      Credit Risk

      Credit risk relates to the risk of loss that we would incur as a result of
nonperformance  by  counterparties,  pursuant to the terms of their  contractual
obligations.  We have established credit policies that we believe  significantly
minimize our exposure to credit risk.  These  policies  include an evaluation of
potential counterparties' financial condition, including credit ratings.


                                       44


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

      Foreign Currencies

      We conduct our  business  on a  multinational  basis in a wide  variety of
foreign currencies. Our objective for foreign currency risk management policy is
to preserve the  economic  value of cash flows in  currencies  other than the US
Dollar.  Our policy is to hedge  significant  cash flows,  which are probable of
occurring,   and   identified  as  subject  to  significant   foreign   currency
variability. In addition, we typically hedge a portion of our exposure resulting
from identified  anticipated cash flows,  providing the flexibility to deal with
the variability of longer-term  forecasts as well as changing market conditions,
in which the cost of  hedging  may be  excessive  relative  to the level of risk
involved.  Our foreign currency hedging  activities to date include hedges of US
Dollar  debt  arrangements  in  operating  companies  that  conduct  business in
currencies other than the US Dollar.

      Global  holds a 60%  ownership  interest  in  Carthage  Power  Company,  a
Tunisian generation  facility under construction.  The Power Purchase Agreement,
signed in 1999,  contains an embedded derivative that indexes the fixed Tunisian
Dinar payments to US Dollar exchange rates. The indexation portion of the PPA is
considered an embedded  derivative and has been recognized and valued separately
as a derivative instrument. As currencies  devalue/revalue in relation to the US
Dollar,  the  derivative  increases/decreases  in value equal to the  discounted
present value of additional units of foreign  currency  (measured in US Dollars)
over the life of the PPA.  This  increased/decreased  value is  reported  on the
balance  sheet as an  asset/liability.  To the extent  that such  indexation  is
provided to hedge  foreign  currency debt  exposure,  the  offsetting  amount is
recorded in OCI. Amounts will be reclassed from OCI to Earnings over the life of
the debt beginning on the date of commercial operation of the project,  expected
to occur in 2002.  To the extent such  indexation is provided to hedge an equity
return in US Dollars,  the  offsetting  amount is recorded  in  Earnings.  As of
January 1, 2001,  a $9 million  gain,  net of tax and  minority  interests,  was
recorded as the cumulative effect of accounting change for SFAS 133, as amended.
During  2001,  an  additional  gain  of $1  million,  net  of tax  and  minority
interests,  was  recorded to earnings as a result of a net increase in the value
of the derivative.

      Global holds a 32% ownership interest in a Brazilian distribution company,
Rio  Grande  Energia  (RGE),  whose debt is  denominated  in US  Dollars.  As of
December 31, 2001,  Global's  pro-rata share of such debt was  approximately $60
million.  A wholly-owned  subsidiary of Global  entered into a forward  exchange
contract in December 2001 to hedge the foreign currency exposure associated with
the outstanding debt principal.  The contract expired prior to December 31, 2001
and was not  designated  as a hedge  for  accounting  purposes.  As a result  of
unfavorable  movements in the US Dollar to Brazilian Real exchange rates, a loss
of $4 million,  after-tax was recorded  related to this derivative upon maturity
of the  contract.  This amount was recorded in Other Income on the  Consolidated
Statement of Income.

      In order to hedge the risk of  fluctuations  in the exchange  rate between
the two currencies  associated with the debt principal payments due in May, June
and July 2002, RGE entered into a series of three forward exchange  contracts to
purchase US Dollars for Brazilian Reals in December 2001.  Global's share of the
notional  value of these  contracts,  which  expire  in the same  months  as the
respective  principal  payments are due, is  approximately  $13  million.  These
contracts were  established as hedges for accounting  purposes and the change in
fair value for the year ended  December  31, 2001  impacted  Global's  OCI by $1
million,  after-tax.  In order to hedge the risk of fluctuations in the exchange
rate between the two  currencies  associated  with the interest  payments due in
February and May 2002, RGE entered into two cross  currency  interest rate swaps
in January  2002.  The  instruments  convert the variable  LIBOR-based  interest
payments  to a  variable  CDI (the  Brazilian  inter-bank  offered  rate)  based
payments. As a result, RGE has hedged its foreign currency exposure but is still
at risk for  variability  in the Brazilian CDI interest rate during the terms of
the  instruments.  Global's share of the notional value of these two instruments
is  approximately $3 million each. In order to hedge the risk of fluctuations in
the  exchange  rate between the two  currencies  associated  with the  principal
payments  due in May,  June and July of 2003  through  2005,  RGE entered into a
series of  similar  nine cross  currency  interest  rate swaps in January  2002.
Global's share of the notional value of the instruments totals approximately $15
million  per year for the  instruments  maturing  in May,  June and July of 2003
through 2004 and totals  approximately $19 million for the instruments  maturing
in May, June and July 2005. For accounting  purposes,  the  fluctuations  in the
fair value of the interest rate  components of these cross  currency  swaps will
not be recorded under hedge  accounting  rules and will be recorded  directly to
the  Consolidated  Statements of Income.


                                       45


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

      Through its 50% joint venture,  Meiya Power Company,  Global holds a 17.5%
ownership  interest in a Taiwanese  generation  project under construction where
the construction  contractor's fees, payable in installments  through July 2003,
are payable in Euros. To manage the risk of foreign  exchange rate  fluctuations
associated  with these  payments,  the project  entered into a series of forward
exchange  contracts to purchase Euros in exchange for Taiwanese  Dollars.  As of
December 31, 2001, Global's share of the fair value and aggregate notional value
of these  forward  exchange  contracts  was  approximately  $1  million  and $16
million,  respectively.  These forward exchange contracts were not designated as
hedges  for  accounting  purposes  and were  marked to market,  resulting  in an
after-tax  gain of  approximately  $1 million  (Global's  share).  In  addition,
after-tax  gains of $1 million  were  recorded  during  2001 on similar  forward
exchange contracts expiring during the year.

      During 2001, Global purchased approximately 100% of a Chilean distribution
company.  In order to hedge final Chilean Peso denominated  payments required to
be made on the acquisition,  Global entered into a forward exchange  contract to
purchase  Chilean  Pesos for US Dollars.  This  transaction  did not qualify for
hedge  accounting,  and, as such,  upon  settlement of the  transaction,  Global
recognized an after-tax loss of $0.5 million.  Furthermore,  as a requirement to
obtain certain debt financing necessary to fund the acquisition, and in order to
hedge  against  fluctuations  in the US Dollar to Chilean Peso foreign  exchange
rates,  Global entered into two forward  contracts  with notional  values of $75
million each to exchange Chilean Pesos for US Dollars. These transactions expire
in  October  2002 and are  considered  hedges  for  accounting  purposes.  As of
December 31, 2001, the derivative asset value of $4 million has been recorded to
OCI, net of taxes.  In addition,  Global holds a 50% interest in another Chilean
distribution company, which was anticipating paying its US investors a return of
capital.  In order to hedge the risk of  fluctuations  in the Chilean Peso to US
Dollar exchange rate, the  distribution  company entered into a forward exchange
contract to purchase US Dollars for Chilean Pesos.  Global's  after-tax share of
the  loss  on  settlement  of this  transaction  (recorded  by the  distribution
company) was $0.3 million.

      Interest Rates

      We are  subject to the risk of  fluctuating  interest  rates in the normal
course of business.  Our policy is to manage  interest rate risk through the use
of fixed rate debt, floating rate debt, interest rate swaps and treasury locks.

      Based on the  borrowing  rates  currently  available  to us for debt  with
similar terms and remaining maturities, the fair value of our long-term debt was
as follows:

                                                              December 31,
                                                         ---------------------
                                                          2001           2000
                                                         ------         ------
                                                         (Millions of Dollars)
Senior Notes -- Energy Holdings ...............          $1,701           $727
MTNs-- PSEG Capital ..........................              484            643
Non-recourse debt -- Global ...................             626            330
Bank Loan -- Resources ........................              23             24

      The fair  value of the  Senior  Notes  and  Medium-Term  Notes is based on
information obtained from market sources.

      Substantially  all non-recourse  debt has floating interest rates that are
reset several times during the year to various market indices. As such, carrying
value of such debt approximates its market value.

      Global is constructing  electric generation facilities in Oman, Poland and
Tunisia.  The operating companies of these facilities have entered into interest
rate  swaps  to lock in  fixed  interest  rates  on up to  $599  million  of its
construction  loans. Such rate swaps hedge the value of the cash flows of future
interest payments. The gross notional amounts, interest rates and fair values as
of December  31, 2001 are listed  below.  Global owns 55%,  60%,  and 81% of the
Polish, Tunisian, and Oman investments, respectively:



                                             Oman                  Poland                          Tunisia
                                           ----------    ----------------------------    -----------------------------
                                             US $           US $            PLN             US $            Euro
                                            Tranche       Tranche         Tranche         Tranche          Tranche
                                           ----------    -----------    -------------    -----------    --------------
                                                                  (Millions, where applicable)
                                                                                             
Notional Amount..........................     $18           $85             $38             $60              $67
Pay Rate.................................     6.3%          8.4%           13.2%            6.9%             5.2%
Receive Rate.............................    LIBOR         LIBOR          WIBOR**          LIBOR           EURIBOR*
Fair Value...............................     ($3)         ($30)           ($22)            ($4)             ($2)



                                       46


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 *    EURIBOR-Euro Area Inter-Bank Offered Rate

**    WIBOR- Warsaw Inter-Bank Offered Rate

      The  ineffective  portion  of these  interest  rate swaps is  recorded  to
earnings.  During 2001,  an after-tax  loss of $1 million was recorded by Global
due to the ineffectiveness of such interest rate swaps.

      Global holds  investments in various  generation  facilities in the United
States  that are  accounted  for under the  equity  method  of  accounting  and,
therefore, are not consolidated in Global's financial statements. Global holds a
50% ownership in three such investments, two located in Texas and one in Hawaii,
which hold US Dollar  denominated debt with variable  interest  payments tied to
LIBOR  rates.  In order  to lock in  fixed  interest  rates  on such  debt,  the
investees  each entered into  interest rate swaps to hedge the value of the cash
flows of their future interest payments.  As of December 31, 2001, the aggregate
notional  balance of these swaps was $415  million,  the weighted  average fixed
interest rate paid was 7.1% and Global's  share of the  aggregate  fair value of
these swaps was a liability  of $12  million.  These  swaps were  designated  as
hedges for  accounting  purposes and, as a result,  changes in the fair value of
the hedge were recorded in OCI.

      The fair value of interest  rate swaps,  designated  and effective as cash
flow hedges, are initially recorded in OCI. Reclassification of unrealized gains
or losses on cash flow hedges of  variable-rate  debt  instruments from OCI into
earnings  occurs as interest  payments  are accrued on the debt  instrument  and
generally offsets the change in the interest accrued on the underlying  variable
rate debt. In 2001, we reclassified approximately $4 million of losses from cash
flow hedges, including our pro-rata share from our equity method investees, from
OCI to earnings. In 2002, we anticipate  reclassifying  approximately $8 million
of losses from cash flow hedges,  including  our pro-rata  share from our equity
method investees, from OCI to earnings.

      In March 2001, $160 million of non-recourse bank debt originally  incurred
to fund a portion of the  purchase  price of  Global's  interest  in  Chilquinta
Energia,  S.A. was  refinanced.  The private  placement  offering by  Chilquinta
Energia Finance Co. LLC, a Global  affiliate,  of senior notes was structured in
two tranches: $60 million due 2008 at an interest rate of 6.47% and $100 million
due 2011 at an  interest  rate of 6.62%.  An  extraordinary  loss of $2  million
(after-tax)  was recorded in connection with the refinancing of the $160 million
non-recourse bank debt.

      Equity Securities

      Resources has investments in equity securities and partnerships,  in which
Resources is a limited  partner.  Resources  carries its  investments  in equity
securities  at  their   approximate   fair  value  as  of  the  reporting  date.
Consequently,  the carrying value of these investments is affected by changes in
the market  prices of the  underlying  securities.  Fair value is  determined by
adjusting  the  market  value  of the  securities  for  liquidation  and  market
volatility factors, where appropriate.  The aggregate amount of such investments
which have quoted market prices at December 31, 2001,  and December 31, 2000 was
$34 million and $115 million,  respectively. The decrease in the recorded amount
of investments was primarily due to the sales in 2001 of its interests in equity
securities  which had a fair value of $66  million on  December  31,  2000 and a
decline in the valuation of publicly  traded equity  securities  held within its
limited partnerships.

      California Power Market

      As a result  of the  California  energy  crisis,  Pacific  Gas &  Electric
Company (PG&E) filed for protection  under Chapter 11 of the US Bankruptcy  Code
on April 6, 2001. GWF, Hanford and Tracy had combined  pre-petition  receivables
due from PG&E, for all plants  amounting to approximately  $62 million.  Of this
amount, approximately $25 million had been reserved as an allowance for doubtful
accounts as of December  31,  2000,  resulting  in a net  receivable  balance of
approximately $37 million.  Global's pro-rata share of this gross receivable and
net receivable was approximately $30 million and $18 million, respectively.

      In December  2001,  GWF,  Hanford and Tracy reached an agreement with PG&E
which stipulates that PG&E will make full payment of the $62 million in 12 equal
installments,  including interest by the end of 2002. On December 31, 2001, PG&E
paid GWF $8  million,  representing  the  initial  installment  payment  and all
accrued interest due, pursuant to the agreement.  As a result of this agreement,
GWF,  Hanford and


                                       47


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Tracy reversed the reserve of $25 million which  increased  operating  income by
$25 million (of which Global's share was $11 million).

      As of  December  31,  2001,  GWF,  Hanford  and Tracy  still had  combined
pre-petition receivables due from PG&E for all plants amounting to approximately
$57 million. Global's pro-rata share of this receivable was $27 million.

NOTE 14. COMMITMENTS AND CONTINGENCIES

      Argentine Economic Crisis

      As of December 31, 2001,  approximately  $737 million or 10% of our assets
were  invested  in  Argentina.  This  includes  the  consolidated  assets  of  a
distribution company,  EDEERSA, and our minority interests in three distribution
companies,   Empresa  Distribuidora  de  Energia  Norte  S.A.  (EDEN),   Empresa
Distribuidora  de Energia Sur S.A.  (EDES),  and Empresa  Distribuidora La Plata
S.A.  (EDELAP) and two generating  companies,  Central Termica San Nicolas power
plant  (CTSN),  and Parana under  contract  for sale to a subsidiary  of the AES
Corporation.  Our aggregate  investment  exposure in Argentina is  approximately
$632 million,  including  $212 million of investment  exposure for EDEERSA,  and
$420 million of  investment  exposure for the assets  under  contract.  Goodwill
related to our  investment  in  EDEERSA  is  approximately  $63  million.  For a
discussion of the pending sale of certain investments in Argentina, see Note 20.
"Subsequent Events."

      The Argentine  economy has been in a state of recession for  approximately
four years.  Continued  deficit spending in the 23 Argentine  provinces  coupled
with low growth and high  unemployment has  precipitated an economic,  political
and social crisis. Toward the end of 2001, a liquidity crisis ensued causing the
Argentine  government to default on $141 billion of national  debt. The economic
crisis was fueled by  political  instability  and social  unrest as the new year
began.  The present  administration  is in the process of developing an economic
plan to avert a return to the economic instability and hyperinflationary economy
of the 1980s.  In early January,  the decade old  convertibility  formula,  that
maintained the Peso at a 1:1 exchange rate with the US Dollar, was abandoned. In
early February, the Peso was floated freely with the US Dollar. In the first day
of the free floating formula, the currency weakened to a rate of approximately 2
Pesos per 1 US Dollar.  On February 28, 2002, the currency weakened further to a
rate of approximately 2.15 Pesos per 1 US Dollar.

      As of December 31, 2001,  the  functional  currency of Global's  Argentine
distribution company, EDEERSA, was the US Dollar, as all revenues, most expenses
and all financings were denominated in US Dollars or were US Dollar linked. As a
US Dollar  reporting  entity,  EDEERSA's  monetary  accounts  in Pesos,  such as
short-term  receivables or payables,  were re-measured into the US Dollar with a
minimal impact to the Income  Statement.  We have US Dollar  denominated debt at
EDEERSA,  our 90%  share of which is  approximately  $76  million.  This debt is
non-recourse  to us and Global.  For a discussion  of the impacts of a potential
change  in  the  functional  currency  to  the  Argentine  Peso,  see  Note.  20
"Subsequent Events."

      In the Province of Entre Rios,  where EDEERSA is located,  the electricity
law  provided  for a  pass-through  of  devaluation  to the end  user  customer.
Customers' bills are first computed in the US Dollar and converted into the Peso
for billing.  This mechanism  assures that devaluation will not impact the level
of US Dollar revenues an electric  distribution  company receives.  However,  in
January  2002,  the  Argentine  federal  government  implemented  a new law that
prohibits  any  foreign  price or other  indexation  and any US  Dollar or other
foreign currency  adjustment  clauses  relating to public service tariffs,  thus
prohibiting  the pass  through of the costs of  devaluation  to  customers.  The
provincial governments have been requested to adopt this provision. The Province
of Entre Rios has recently adopted this provision as well as a law that requires
public service  companies  within the Province such as EDEERSA to accept payment
for all billed  services in a provincial  promissory  note, the  "Federal".  The
terms of the "Federal"  require principal payment at maturity in an equal amount
of Argentine  Pesos.  However,  the "Federal" is not freely  convertible  in the
financial   markets  to  Argentine  Peso  or  US  Dollars.   There  are  ongoing
negotiations  to remedy this  situation,  although no  assurances  can be given.
While we continue to operate  EDEERSA,  there has been an adverse  impact to the
financial  condition  and cash flows of  EDEERSA  due to its  inability  to pass
through the costs of  devaluation  to  customers  and its receipt of an illiquid
provincial  currency.  We are  pursuing  remedies on several  fronts,  including
holding  discussions  with the  Province  and  United  States  politicians  both
individually and collectively with a coalition of international  investors,  and
shall be pursuing legal recourse under the Bilateral  Investment  Treaty between
the  United  States  and  Argentina.  We have been  notified  by  lenders of the
occurrence  of events of default  related to the  Parana,


                                       48


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

EDEN and EDES credit  facilities,  all of which are under contract to be sold to
AES. If Argentine conditions do not improve, Global's other Argentina properties
may  also  default  on   non-recourse   obligations  in  connection  with  other
financings. Currently, we cannot predict the outcome of our ongoing negotiations
with the lenders.

      Other potential  impacts of the Argentine  economic,  political and social
crisis  include  increased  collection  risk,  further  devaluation of the Peso,
potential  nationalization of assets,  foreclosure of our assets by lenders, and
an  inability  to complete  the pending  sale of certain  Argentine  assets to a
subsidiary of AES. We cannot predict the outcome of these events and accordingly
cannot predict the impact to our financial  condition,  results of operations or
net cash  flows,  although  such  impact may be  material,  and could  include a
write-down of our investment exposure.

      The  events  leading  to the  Argentine  economic  crisis  contributed  to
downward pressure on the Brazilian and Chilean currencies in 2001. The Brazilian
Real devalued approximately 15% since year-end 2000 from 1.951 to 1 US Dollar to
2.308 to 1 US Dollar as of  December  31,  2001 and the  Chilean  Peso  devalued
approximately  13% since year-end 2000 from 573.90 to 1 US Dollar to 660.45 to 1
US Dollar as of December 31, 2001.

      Other

      We are  required  to  adopt  SFAS  142 in 2002,  which  initiates  certain
goodwill  impairment  testing.  For a comprehensive  discussion of SFAS 142, See
Note. 3 "Accounting Matters."

      As of December  31,  2001,  we had  recorded  unamortized  goodwill in the
amount of $628 million,  of which $479 million was recorded in  connection  with
Global's  acquisitions of SAESA and Electroandes in Chile and Peru in August and
December of 2001, respectively. The amortization expense related to goodwill was
approximately $3 million for the year ended December 31, 2001.

      As of December 31, 2001, our pro-rata share of goodwill included in equity
method  investees  totaled $375 million.  In accordance with generally  accepted
accounting  principles,  such goodwill is not consolidated on our balance sheet.
Global's  share  of the  amortization  expense  related  to  such  goodwill  was
approximately $8 million.

      We are  currently  evaluating  the  effect  of  adopting  SFAS  142 on the
recorded  amount of goodwill.  Some or all of the goodwill at: RGE totaling $142
million (our share),  EDEERSA  totaling  $63  million,  Tanir Bavi  totaling $27
million  (classified as Current Assets of  Discontinued  Operations)  and Energy
Technologies  totaling $53 million (classified as Current Assets of Discontinued
Operations)  could be impaired upon completion of our evaluation.  The impact of
adopting SFAS 142 is likely to be material to our financial position, results of
operations and net cash flows.


                                       49


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

      As of December 31, 2001, our  unamortized  goodwill,  (including  goodwill
classified as Current Assets of  Discontinued  Operations) and pro-rata share of
goodwill in equity method investees was as follows:

                                                                    As of
                                                             December 31, 2001
                                                           ---------------------
                                                           (Millions of Dollars)
                                                           ---------------------
EDEERSA ...............................................           $   63
SAESA .................................................              315
Electroandes ..........................................              164
ELCHO .................................................                6
Tanir Bavi (Discontinued Operations) ..................               27
                                                                  ------
     Total Global .....................................              575
                                                                  ------
Energy Technologies (Discontinued Operations) .........               53
                                                                  ------
     Total On Balance Sheet ...........................           $  628
                                                                  ------
RGE ...................................................           $  142
Chilquinta/Luz ........................................              174
Luz Del Sur ...........................................               34
Kalaeloa ..............................................               25
                                                                  ------
     Total Off Balance Sheet ..........................              375
                                                                  ------
           Total Goodwill .............................           $1,003
                                                                  ======

      In 2002,  we will be  implementing  SFAS 144.  SFAS 144 requires  periodic
reviews of long-lived assets for impairment,  and supercedes SFAS 121. Review is
generally  initiated by a certain event or series of events that causes a change
in the  operation  or  business  environment  in which we  operate.  The  recent
economic crisis in Argentina will cause us to initiate a review of our Argentine
operations under SFAS 144. As noted above,  the impact of implementing  SFAS 144
could be material to our financial position,  results of operations and net cash
flows.

      As of December 31, 2001, we had $53 million, or 1%, of our assets invested
in the Turboven generation facilities, located in Venezuela. Recently, Venezuela
has been subject to a loss of capital as the country's  debt has been subject to
a credit  rating  downgrade.  In February  2002,  the  government  of  Venezuela
abandoned the crawling currency peg and allowed the Bolivar to float freely with
the US Dollar. The currency experienced a precipitous drop in value in the first
day of free  trading.  Global's  Venezuelan  affiliate,  Turboven is a US Dollar
functional  currency entity.  Its power purchase contracts are indexed to the US
Dollar as are the fuel supply  costs.  Our near term income  statement  exposure
relates  to our net  monetary  position  in  Bolivars.  Since we are a US Dollar
functional  entity, any receivables and payables in Bolivars must be re-measured
to the US Dollar. The impact of the re-measurement is recorded as a loss or gain
to the income statement.  The recent decision to devalue the Venezuelan  Bolivar
is not expected to have a material  adverse  impact on our  financial  position,
statement of operations or net cash flows, although no assurances can be given.

      Energy Holdings, Global and/or PSEG have guaranteed certain obligations of
Global's affiliates,  including the successful completion,  performance or other
obligations  related  to  certain  of the  projects  in an  aggregate  amount of
approximately  $241 million,  as of December 31, 2001. A substantial  portion of
such  guarantees  is eliminated  upon  successful  completion  of  construction,
performance or certain  obligations and/or refinancing of construction debt with
non-recourse project term debt.

      In the normal course of business, Energy Technologies secures construction
obligations with performance bonds issued by insurance  companies.  In the event
that Energy  Technologies'  tangible  equity  falls below $100  million,  Energy
Holdings  would be required to provide  additional  support for the  performance
bonds.  Tangible  equity is defined as net equity less goodwill.  As of December
31,  2001,  Energy   Technologies  had  tangible  equity  of  $114  million  and
performance  bonds  outstanding of $124 million.  The performance  bonds are not
included in the table below.

      In May 2001,  GWF Energy LLC (GWF Energy),  a 50/50 joint venture  between
Global and Harbinger GWF LLC,  entered into a 10-year power  purchase  agreement
with the California  Department of Water Resources to provide 340 MW of electric
capacity to California from three new natural  gas-fired  peaker plants that GWF
Energy  expects  to build and  operate  in  California.  Total  project  cost is
estimated at $325 million. The first plant, a 90 MW facility,  was completed and
began operation in August 2001.  Global's  permanent equity  investment in these
plants,  including  contingencies,  is not expected to exceed $100 million after
completion of project financing, expected to occur in 2002.


                                       50


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

      On  February  25,  2002 the Public  Utilities  Commission  of the State of
California   (CPUC)  filed  a  complaint  with  the  Federal  Energy  Regulatory
Commission  (FERC) under  Section 206 of the Federal  Power Act against  sellers
who,  pursuant to long-term,  FERC  authorized  contracts,  provide power to the
California  Division of Water Resources  (DWR). GWF Energy is a named respondent
in this  proceeding.  The CPUC's  complaint,  which  addresses  44  transactions
embodied  in 32  contracts  with 22  sellers,  alleges  that  collectively,  the
specified  long  term  wholesale  power  contracts  are  priced  at  unjust  and
unreasonable  levels and requests  FERC to abrogate the  contracts to enable the
State to obtain  replacement  contracts as necessary or in the  alternative,  to
reform the  contracts  to provide for just and  reasonable  pricing,  reduce the
length of the  contracts,  and strike from the contracts the specific  non-price
and conditions found to be unjust and  unreasonable.  In the event of an adverse
ruling by the FERC,  Energy  Holdings and Global would  reconsider  any plans to
invest in additional generation facilities in California.

      In March 2001,  Global,  through  Dhofar Power  Company  (DPCO),  signed a
20-year  concession with the government of Oman to privatize the electric system
of Salalah.  A consortium led by Global (81%  ownership) and several major Omani
investment  groups owns DPCO.  The project will enhance the existing  network of
generation,  transmission and distribution  assets and is expected to add 200 MW
of new generating capacity.  The project achieved financial closure in September
2001 and construction on the project commenced in the same month. The project is
expected to achieve  commercial  operation by March 2003.  Total project cost is
estimated at $277 million. Global's equity investment,  including contingencies,
is expected to be approximately $82 million.

      The Brazilian Consumer Association of Water and Energy has filed a lawsuit
against Rio Grande  Energia S.A.  (RGE),  a Brazilian  distribution  company (of
which Global is a 32% owner),  and two other  utilities,  claiming  that certain
value added taxes and the  residential  tariffs  that are being  charged by such
utilities  to their  respective  customers  are illegal.  RGE believes  that its
collection  of  the  tariffs  and  value  added  taxes  are in  compliance  with
applicable tax and utility laws and  regulations.  While it is the contention of
RGE that the  claims  are  without  merit,  and that it has valid  defenses  and
potential  third party claims,  an adverse  determination  could have a material
adverse  effect on our financial  condition,  results of operations and net cash
flows.

      RGE is also currently  engaged in a dispute with its regulator ANEEL which
is  seeking  to  mandate  a  reduction  in  RGE's  fixed  asset  base  due  to a
pre-privatization  review of Companhia  Estadual de Energia's (CEEE) asset base.
This  pre-privatization  review was not brought to the  attention of the bidders
during the RGE  privatization  process.  The result of such a decrease  in RGE's
fixed asset base would be a likely reduction in RGE's tariff of approximately $8
million during the next rate case as RGE's return on fixed assets would be above
the accepted level. RGE is currently contesting the matter.

      We and our  subsidiaries  and equity  method  investees  are  involved  in
various legal actions arising in the normal course of business. We do not expect
there will be material adverse effect on its financial statements as a result of
these proceedings, although no assurances can be given.

NOTE 15. MINIMUM LEASE PAYMENTS

      Energy Holdings and its subsidiaries lease administrative office space and
equipment under operating  leases,  which expire prior to the end of 2010. Total
future minimum lease payments as of December 31, 2001 are:

                                                           (Millions of Dollars)
 2002 .................................................             $ 7
 2003 .................................................               6
 2004 .................................................               3
 2005 .................................................               3
 2006 .................................................               2
 Thereafter ...........................................               4
                                                                    ---
                                                                    ---
          Total minimum lease payments ................             $25
                                                                    ===

      Rent  expense for 2001,  2000 and 1999 was  approximately  $4 million,  $3
million and $3 million, respectively.


                                       51


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 16. PENSION AND OTHER POSTRETIREMENT BENEFIT AND SAVINGS PLANS

      Employees of Energy Holdings and its  subsidiaries  are  participants in a
non-contributory  pension plan administered by PSEG. See Note 18. "Related Party
Transactions",  for Energy  Holdings'  funding  requirements for the years ended
2001, 2000, and 1999.

      In addition,  PSEG sponsors two defined  contribution  plans.  Represented
employees of Energy Holdings are eligible for participation in the PSEG Employee
Savings Plan  (Savings  Plan) while all other  employees of Energy  Holdings are
eligible  for  participation  in PSEG's  Thrift and  Tax-Deferred  Savings  Plan
(Thrift Plan). The two principal defined contribution plans are sponsored 401(k)
plans  to  which   eligible   employees  may  contribute  up  to  25%  of  their
compensation.  Employee contributions up to 7% for Savings Plan participants and
up to 8% for Thrift Plan participants are matched with employer contributions of
cash or PSEG  common  stock  equal to 50% of such  employee  contributions.  For
periods prior to March 1, 2002, employer  contributions,  related to participant
contributions  in excess of 5% and up to 7%,  were made in shares of PSEG common
stock for Thrift Plan participants. For periods prior to March 1, 2002, employer
contributions,  related to participant  contributions  in excess of 6% and up to
8%,  were made in shares of PSEG  common  stock for  Thrift  Plan  participants.
Beginning on March 1, 2002, and thereafter,  all employer  contributions will be
made in cash to each  plan.  PSEG  billed  Energy  Holdings  for its  portion of
employer  contributions.  The amount expensed for the matching  provision of the
plans was approximately $1 million for the years ended 2001, 2000, and 1999.

NOTE 17. FINANCIAL INFORMATION BY BUSINESS SEGMENTS

      Basis of Organization

      The  reportable  segments  disclosed  herein  were  determined  based on a
variety of factors  including the way management  organizes the segments  within
Energy Holdings for making operating decisions and assessing performance.

      Global

      Global earns  revenues from its investment in and operation of projects in
the   generation   and   distribution   of   energy,   both   domestically   and
internationally.

      Resources

      Resources earns revenues from its passive investments in leveraged leases,
limited partnerships, leveraged buyout funds and marketable securities.

      Energy Technologies

      Energy Technologies realizes earnings/losses from constructing,  operating
and  maintaining   HVAC  systems  and  providing   energy-related   engineering,
consulting  and  mechanical  contracting  services to industrial  and commercial
customers in the Northeastern  and Middle Atlantic United States.  (See Note 4 -
Discontinued Operations)


                                       52


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Other Activities

Information related to the segments of our business is detailed below:



                                                                                         Other
                                                                          Energy       Activities   Consolidated
                                               Global      Resources    Technologies      (A)          Total
                                               ------      ---------    ------------   ----------   ------------
                                                                       (Millions of Dollars)
                                                                                      
For the year ended December 31, 2001
Total revenues ...........................     $   396      $   215      $    --        $     1      $   612
Depreciation and amortization(B) .........          11            4           --             --           15
Interest expense -- net ..................          78          100           --              2          180
Income taxes .............................          36           30           (1)            (4)          61
Equity in earnings of unconsolidated
   affiliates (C) ........................         143           55           --             --          198
EBIT(D) ..................................         233          200           (3)            (4)         426
Income before Income Taxes, Minority
   Interests, Discontinued Operations,
   Extraordinary Item, and Cumulative
   Effect of a Change in Accounting
   Principle .............................         155          100           (3)            (5)         247
Income Before Discontinued Operations,
   Extraordinary Item, and Cumulative
   Effect of a Change in Accounting
   Principle .............................         119           70           (2)            (2)         185
Income (Loss) from Discontinued
   Operations ............................           7           --          (16)            --           (9)
Income Before Cumulative Effect of a
   Change in Accounting Principle ........         126           70          (18)            (2)         176
Extraordinary Loss on Early Retirement
   of Debt ...............................          (2)          --           --             --           (2)
Cumulative Effect of a Change in
   Accounting Principle ..................           9           --           --             --            9
Segment earnings (loss) available to PSEG      $   116      $    64      $   (18)       $    (1)     $   161
                                               =======      =======      =======        =======      =======
As of December 31, 2001
   Total assets ..........................     $ 4,074      $ 3,026      $   290        $    50      $ 7,440
   Investments in equity method affiliates     $ 1,541      $   163      $     3        $    19      $ 1,726
                                               =======      =======      =======        =======      =======
For the year ended December 31, 2000
Total revenues ...........................     $   169      $   206      $    67        $     2      $   444
Depreciation and amortization(B) .........           1            5           --             --            6

Interest expense-- net ...................          53           79           --              2          134
Income taxes .............................          12           40           --             (3)          49
Equity in earnings of unconsolidated
   affiliates (C) ........................         157           13           --             --          170
EBIT(D) ..................................         124          190           (1)            (7)         306
Income before Income taxes, Minority
   Interests, and Discontinued Operations           69          111           (1)            (8)         171
Income Before Discontinued Operations ....          58           71           (1)            (5)         123
Income (Loss) from Discontinued
   Operations ............................          --           --           (9)            --           (9)
Segment earnings (loss) available to PSEG      $    40      $    65      $   (10)       $    (5)     $    90
                                               =======      =======      =======        =======      =======
As of December 31, 2000
  Total assets ...........................     $ 2,271      $ 2,565      $   312        $    49      $ 5,197
  Investments in equity method affiliates      $ 1,900      $   239      $    --        $    15      $ 2,154
                                               =======      =======      =======        =======      =======
For the year ended December 31, 1999
Total revenues ...........................     $   211      $   179      $    86        $    --      $   476

Depreciation and amortization(B) .........           1            1            1             --            3
Interest expense -- net ..................          48           46           --             --           94
Income taxes .............................          24           50           (2)            (3)          69
Equity in earnings of unconsolidated
  affiliates (C) .........................         129           78           --             --          207
EBIT(D) ..................................         118          169           (6)            (8)         273
Income before Income taxes, Minority
   Interests, and Discontinued Operations           69          123           (6)            (8)         178
Income Before Discontinued Operations ....          46           73           (4)            (5)         110
Income (Loss) from Discontinued
Operations ...............................          --           --           (2)            --           (2)
Segment earnings (loss) available to PSEG      $    28      $    66      $    (6)       $    (5)     $    83
                                               =======      =======      =======        =======      =======
As of December 31, 1999
  Total assets ...........................     $ 1,715      $ 2,096      $   252        $    53      $ 4,116
  Investments in equity method affiliates      $ 1,629      $   279      $    --        $     7      $ 1,915
                                               =======      =======      =======        =======      =======


      (A)   Other Activities  include amounts applicable to Energy Holdings (the
            parent), EGDC, PSEG Capital and intercompany eliminations.

      (B)   Includes amounts reported in the Depreciation and amortization  line
            of  the   Consolidated   Statements  of  Income.   Depreciation  and
            amortization  of PSCRC is included  in  Operations  and  Maintenance
            expense as indicated in Note 2. "Summary of  Significant  Accounting
            Policies."

      (C)   Equity in  earnings  of  unconsolidated  affiliates  is  included in
            Income from joint ventures and partnerships and Net investment gains
            in the Consolidated Statements of Income.

      (D)   EBIT  includes  operating  income plus other  income  less  minority
            interest.


                                       53


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

      Geographic Information for Energy Holdings is disclosed below.

                                                         Revenues (A)
                                             -----------------------------------
                                                         December 31,
                                             -----------------------------------
                                              2001           2000          1999
                                             ------         ------        ------
                                                    (Millions of Dollars)
United States .....................           $244           $256          $327
Foreign Countries:
    Argentina .....................             85             14            17
    Netherlands ...................             84             83            65
    Chile .........................             77             21             9
    Peru ..........................             33             19             9
    England .......................             17             18            19
    Australia .....................             16              2             2
    Brazil ........................              7             18            20
    Other .........................             49             13             8
                                              ----           ----          ----
    Total Foreign .................            368            188           149
                                              ----           ----          ----
      Total .......................           $612           $444          $476
                                              ====           ====          ====

(A)   Revenues  are  attributed  to  countries  based  on the  locations  of the
      investments.

                                                               Assets (B)
                                                       -------------------------
                                                               December 31,
                                                       -------------------------
                                                        2001               2000
                                                         (Millions of Dollars)
United States ............................             $2,676             $2,207
Foreign Countries:
    Netherlands ..........................                911                815
    Chile ................................                880                270
    Argentina ............................                737                470
    Peru .................................                520                250
    India (C) ............................                288                 51
    Brazil ...............................                282                295
    Tunisia ..............................                245                155
    Other ................................                901                684
                                                       ------             ------
    Total Foreign ........................              4,764              2,990
                                                       ------             ------
      Total ..............................             $7,440             $5,197
                                                       ======             ======

(B)   Assets are  comprised  of  investment  in  corporate  joint  ventures  and
      partnerships  that are accounted for under the equity method and companies
      in  which  we  have a  controlling  interest  for  which  the  assets  are
      consolidated on our financial statements. Amount is net of pre-tax foreign
      currency  translation  adjustment of $283 million and $225 million for the
      years ended December 31, 2001 and 2000, respectively.

(C)   India  includes  assets  classified  as  Current  Assets  of  Discontinued
      Operations of $257 million and $18 million in 2001 and 2000, respectively.

      The  table  below  reflects  our  investment  exposure  in Latin  American
countries.

                                                       Investment Exposure (C)
                                                      --------------------------
                                                              December 31,
                                                      --------------------------
                                                       2001                2000
                                                      ------              ------
                                                         (Millions of Dollars)
Argentina ..............................                $632              $622
Brazil .................................                 467               462
Chile ..................................                 542               180
Peru ...................................                 387               224
Venezuela ..............................                  53                51

(C)   The investment exposure consists of invested equity plus equity commitment
      guarantees.  The investment  exposure in these Latin American countries is
      Global's.


                                       54


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Concluded)

NOTE 18. RELATED PARTY TRANSACTIONS

      Operation and Maintenance and Development Fees

      Global provides operating,  maintenance and other services to and receives
management  and guaranty fees from various joint  ventures and  partnerships  in
which it is an investor.  Fees related to the  development  and  construction of
certain  projects  are deferred and  recognized  when earned.  Income from these
services of $3 million,  $12 million,  and $12 million were included in Revenues
in the Consolidated  Statements of Income for the years ended December 31, 2001,
2000, and 1999, respectively.

      Administrative Costs

      PSEG Services Corporation  provides and bills  administrative  services to
Energy Holdings on a monthly basis.  These costs amounted to  approximately  $32
million, $19 million, and $11 million for 2001, 2000, and 1999, respectively. In
addition, we were billed  administrative  overheads of $2 million by PSEG during
2000 and 1999. We were billed  administrative  overheads of an immaterial amount
by PSEG during 2001.

      Employees of Energy Holdings and its  subsidiaries  are  participants in a
non-contributory  pension plan  administered by PSEG and are billed on a monthly
basis based on funding requirements.  Such billings amounted to approximately $2
million  for the years  ended  December  31,  2001 and 1999.  For the year ended
December 31, 2000, we had no funding requirements of the pension plan.

      TIE Loans

      In April 1999, Global and its partner,  Panda Energy International,  Inc.,
established  Texas  Independent  Energy,  L.P. (TIE), a 50/50 joint venture,  to
develop, construct, own, and operate electric generation facilities in Texas. As
of December 31, 2001,  Global's  investments in the TIE partnership include $165
million  of loans  that  earn  interest  at an  annual  rate of 12% of which $88
million was repaid in February 2002 and $77 million will be repaid over the next
12 years.  TIE's  funding  for these  payments  to Global  were made from equity
contributions of $44 million from Global and $44 million from Panda Energy.

      Foster Wheeler Ltd.

      We enter into a number of contracts with various suppliers,  customers and
other counterparties in the ordinary course of business.  Certain contracts were
entered into with  subsidiaries  of Foster Wheeler Ltd. E. James  Ferland,  PSEG
Chairman of the Board,  President  and Chief  Executive  Officer,  serves on the
Board of Directors  of Foster  Wheeler.  Richard J. Swift,  who serves on PSEG's
Board of  Directors,  was the President  and Chief  Executive  Officer of Foster
Wheeler  Ltd. at the time the  contract was entered  into.  The open  commitment
under  the  contracts  is  for   approximately   $124  million  of  engineering,
procurement  and  construction  services  related to the  development of certain
generating  facilities  for Global.  We believe that the contracts  were entered
into  on  commercial  terms  no  more  favorable  than  those  available  in  an
arms-length  transaction  from other parties and the pricing is consistent  with
that available from other third parties.


                                       55


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Concluded)

NOTE 19. SELECTED QUARTERLY DATA (Unaudited)

      The  information  shown below, in our opinion,  includes all  adjustments,
consisting only of normal recurring accruals,  necessary for a fair presentation
of such amounts.



                                                                              Quarter Ended
                                                    ------------------------------------------------------------------
2001
                                                      March 31          June 30        September 30(1)    December 31
                                                    -------------     ------------    ----------------    ------------
                                                                          (Millions of Dollars)
                                                                                                 
Operating Revenues ..............................       $122               $88               $151            $ 251
Operating Income ................................        102                67                 91              171
Net Income Before Discontinued Operations,
    Extraordinary Item and Cumulative Effect of a
    Change in Accounting Principle ..............         56                25                 30               74
Income (Loss) from Discontinued Operations ......         (3)               (8)                (1)               3
Net Income Before Extraordinary Item and
    Cumulative Effect of a Change in Accounting
    Principle ...................................         53                17                 29               77
Extraordinary Loss on Early Retirement of Debt ..         (2)               --                 --               --
Cumulative Effect of a Change in Accounting
    Principle ...................................          9                --                 --               --
Net Income ......................................         60                17                 29               77
Earnings/(Losses) Available to PSEG .............         54                12                 23               72




                                                                              Quarter Ended
                                                     -----------------------------------------------------------------
2000

                                                      March 31          June 30       September 30(2)      December 31
                                                     ------------     ------------    ---------------      -----------
                                                                          (Millions of Dollars)
                                                                                                  
Operating Revenues .......................              $142               $80              $96               $126
Operating Income .........................                83                38               66                115
Net Income Before Discontinued Operations                 34                 4               27                 58
Income (Loss) from Discontinued Operations                (3)               (3)              --                 (3)
Net Income ...............................                31                 1               27                 55
Earnings/(Losses) Available to PSEG ......                25                (5)              21                 49


(1)   In 2001, revenues include the consolidated  results of certain investments
      at Global.

(2)   Second  quarter  2000  Earnings/(Losses)  Available  to  PSEG  includes  a
      write-down  to  fair  value  of  certain  financial  instruments,  held by
      Resources, totaling $13 million on a pre-tax basis.

NOTE 20. SUBSEQUENT EVENTS

      Assets Held for Sale

      On August 24, 2001, Global entered into a Stock Purchase Agreement to sell
its  minority  interests  in  certain  assets  located in  Argentina  to The AES
Corporation (AES), the majority owner. The sale has not closed,  pending receipt
of certain lender consents and regulatory approvals.

      On February 6, 2002, AES notified Global that it was terminating the Stock
Purchase Agreement.  In the Notice of Termination,  AES alleged that a Political
Risk Event, within the meaning of the Stock Purchase Agreement, had occurred, by
virtue of certain decrees of the Government of Argentina, thereby giving AES the
right to  terminate  the  Stock  Purchase  Agreement.  Global  disagrees  that a
Political  Risk Event as defined in the Stock  Purchase  Agreement has occurred,
and has so notified  AES.  Global will  vigorously  pursue its rights  under the
Stock Purchase Agreement if discussions  between the parties do not successfully
resolve the matter. PSEG cannot predict the ultimate outcome.

      As of December 31, 2001, Global had total investment exposure in Argentina
of approximately  $632 million.  The investments  include the following minority
interests, with investment exposure of approximately $420 million, jointly owned
by Global and AES, which are the subject of the Stock Purchase Agreement:  a 30%
interest in three Argentine  electric  distribution  companies,  EDEN, EDES, and
EDELAP; a 19% share in the 650 MW power plant CTSN and a 33% interest in the 830
MW Parana power plant which began commercial operation in February 2002.


                                       56


                            PSEG ENERGY HOLDINGS INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Concluded)

      In  addition  to  these  investments,  Global  also has  $212  million  of
investment  exposure  with  respect to its 90%  interest  in  another  Argentine
company, EDEERSA, inclusive of $63 million of goodwill.

      As of the date of the Notice of Termination  by AES, we had  approximately
$18 million of interest  receivables  due from AES, as provided for in the Stock
Purchase Agreement.

      Functional Currency - Argentine Operations

      As of December 31, 2001,  the  functional  currency of Global's  Argentine
distribution company, EDEERSA, was the US Dollar, as all revenues, most expenses
and all  financings  were  denominated  in US Dollars  or were  linked to the US
Dollar. As a US Dollar reporting entity, EDEERSA's monetary accounts denominated
in Pesos, such as short-term receivables or payables,  were re-measured into the
US Dollar with a minimal impact to earnings. At December 31, 2001, our 90% share
of EDEERSA's US dollar denominated debt was approximately $76 million. This debt
is non-recourse to us and Global.  Certain events,  including  proposed American
Institute of Certified Public Accountants  (AICPA) industry  guidance,  indicate
that the functional  currency of our Argentine  operations will likely change to
the Argentine Peso. In such an event,  all monetary  accounts  denominated in US
Dollars  would be  re-measured  to the Argentine  Peso,  including the US Dollar
denominated  debt.  This would  result in a pre-tax  loss of  approximately  $40
million.  This  potential loss would reduce our aggregate  Argentine  investment
exposure of $632 million  noted  above,  and is therefore  not  incremental.  In
addition to such potential  impact on our earnings,  the recorded  amount of our
net investment in EDEERSA would decrease by approximately  $100 million due to a
translation adjustment.

      For a further discussion of the potential Impacts of the Argentine social,
political and economic crisis, see Note 14. "Commitments and Contingencies."

NOTE 21. SUBSEQUENT EVENTS

DSM Investments

      In the second  quarter of 2002,  we  initiated  a process  for the sale of
Energy  Technologies  businesses,  including  the demand side  management  (DSM)
investments.  Our  intention  was to dispose  of the assets of these  businesses
through  sales  transactions.  In the  third  quarter  of 2002,  we  experienced
unanticipated  changes in market  conditions with respect to the planned sale of
the DSM  investments  and we have  decided to continue to own and operate  these
investments and anticipate  continued  profitability.  Because the fair value of
DSM projects  approximates  their carrying  value,  no reduction in the recorded
amount is  anticipated.  At  September  30,  2002,  we  anticipate  that all DSM
investments  will be  reclassified  from  discontinued  operations to continuing
operations and the  consolidated  statements  for all periods  presented will be
restated to reflect this reclassification.


                                       57


FINANCIAL STATEMENT RESPONSIBILITY-- ENERGY HOLDINGS

      Management  of  Energy  Holdings  is  responsible  for  the   preparation,
integrity and objectivity of the consolidated  financial  statements and related
notes of Energy  Holdings.  The  consolidated  financial  statements and related
notes are prepared in accordance with generally accepted accounting  principles.
The financial statements reflect estimates based upon the judgment of management
where  appropriate.   Management   believes  that  the  consolidated   financial
statements and related notes present fairly Energy Holdings'  financial position
and results of  operations.  Information in other parts of this Annual Report is
also the  responsibility of management and is consistent with these consolidated
financial statements and related notes.

      The firm of Deloitte & Touche  LLP,  independent  auditors,  is engaged to
audit Energy Holdings'  consolidated  financial statements and related notes and
issue a report  thereon.  Deloitte & Touche's  audit is conducted in  accordance
with generally  accepted  auditing  standards.  Management has made available to
Deloitte & Touche all the  corporation's  financial records and related data, as
well as the minutes of directors'  meetings.  Furthermore,  management  believes
that all  representations  made to Deloitte & Touche during its audit were valid
and appropriate.

      Management has established  and maintains a system of internal  accounting
controls to provide reasonable  assurance that assets are safeguarded,  and that
transactions  are executed in accordance  with  management's  authorization  and
recorded  properly for the  prevention  and  detection of  fraudulent  financial
reporting,  so as to maintain the  integrity  and  reliability  of the financial
statements.  The  system is  designed  to  permit  preparation  of  consolidated
financial  statements and related notes in accordance  with  generally  accepted
accounting  principles.  The concept of reasonable assurance recognizes that the
costs of a system of internal  accounting controls should not exceed the related
benefits. Management believes the effectiveness of this system is enhanced by an
ongoing program of continuous and selective training of employees.  In addition,
management has  communicated to all employees its policies on business  conduct,
safeguarding assets and internal controls.

      The  Internal   Auditing   Department  of  Services  conducts  audits  and
appraisals of accounting and other  operations of PSEG and its  subsidiaries and
evaluates the  effectiveness of cost and other controls and, where  appropriate,
recommends to management  improvements  thereto.  Management  has considered the
internal  auditors'  and  Deloitte &  Touche's  recommendations  concerning  the
corporation's system of internal accounting controls and has taken actions that,
in its opinion, are cost-effective in the circumstances to respond appropriately
to these recommendations. Management believes that, as of December 31, 2001, the
corporation's  system of internal accounting controls was adequate to accomplish
the objectives discussed herein.

      The Board of Directors of PSEG carries out its responsibility of financial
overview  through the Audit Committee of PSEG,  which presently  consists of six
directors who are not employees of Energy Holdings or any of its affiliates. The
PSEG  Audit  Committee  meets  periodically  with  management  as  well  as with
representatives  of the  internal  auditors  and  Deloitte  & Touche.  The Audit
Committee   reviews   the  work  of  each  to   ensure   that   its   respective
responsibilities  are being carried out and discusses related matters.  Both the
internal  auditors and Deloitte & Touche  periodically meet alone with the Audit
Committee and have free access to the Audit Committee and its individual members
at all times.

   Robert J. Dougherty, Jr.                          Miriam E. Gilligan
         President and                      Vice President-Finance and Treasurer
    Chief Operating Officer                    (Principal Financial Officer)

       Derek M. DiRisio
 Vice President and Controller
(Principal Accounting Officer)

February 15, 2002


                                       58


INDEPENDENT AUDITORS' REPORT

To the Board of Directors of
PSEG Energy Holdings Inc.:

      We have audited the  consolidated  balance sheets of PSEG Energy  Holdings
Inc. and its subsidiaries  (the "Company") as of December 31, 2001 and 2000, and
the related  consolidated  statements of income,  stockholder's  equity and cash
flows for each of the three years in the period ended  December  31,  2001.  Our
audits also included the consolidated financial statement schedule listed in the
Index  in  Item  14(B)(a).  These  consolidated  financial  statements  and  the
consolidated   financial  statement  schedule  are  the  responsibility  of  the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated  financial  statements  and the  consolidated  financial  statement
schedule based on our audits.

      We conducted our audits in accordance  with auditing  standards  generally
accepted in the United States of America.  Those standards  require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

      In our opinion, such consolidated  financial statements present fairly, in
all material respects,  the financial position of the Company as of December 31,
2001 and 2000,  and the results of its operations and its cash flows for each of
the three  years in the  period  ended  December  31,  2001 in  conformity  with
accounting principles generally accepted in the United States of America.  Also,
in our opinion, such consolidated financial statement schedule,  when considered
in relation to the basic  consolidated  financial  statements  taken as a whole,
presents fairly in all material respects, the information set forth therein.

      We  have  previously   audited,  in  accordance  with  auditing  standards
generally  accepted in the United States of America,  the  consolidated  balance
sheets of the Company as of December 31, 1999,  1998,  and 1997, and the related
consolidated  statements of income,  stockholder's equity and cash flows for the
years ended December 31, 1998 and 1997 (none of which are presented herein), and
we expressed unqualified opinions on those consolidated financial statements.

      In our opinion,  the information set forth in the Selected  Financial Data
under the caption "Operating Data",  "Balance Sheet Data", and "Cash Flows", for
each of the five years in the period ended December 31, 2001,  presented in Item
6, is fairly stated in all material  respects,  in relation to the  consolidated
financial statements from which it has been derived.

      As  discussed  in  Note 2 to the  consolidated  financial  statements,  on
January 1, 2001, the Company adopted Statement of Financial Accounting Standards
No. 133,  "Accounting  for Derivative  Instruments  and Hedging  Activities," as
amended.

DELOITTE & TOUCHE LLP

February 15, 2002
(March 7, 2002 as to Note 20 and
September 10, 2002 as to Notes 4 and 21)


                                       59




ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

      (b) The following document is filed as part of this report.

            a:    Energy Holdings Financial Statement  Schedule:  Schedule II --
                  Valuation and Qualifying  Accounts for each of the three years
                  ended December 31, 2001.

SCHEDULE II

                                 ENERGY HOLDINGS
                Schedule II -- Valuation and Qualifying Accounts
                Years Ended December 31, 2001-- December 31, 1999



                                                Column B                Column C                   Column D         Column E
                                               ----------      ----------------------------       -----------      ----------
                                                                        Additions
                                                               ----------------------------
                                               Balance at      Charged to      Charged to                          Balance at
                                               beginning        cost and      ther accounts       Deductions-        end of
Description                                    of period        expenses        Describe           describe          Period
- -----------                                    ----------      ----------     -------------       -----------      ----------
                                                                           (Millions of Dollars)
                                                                                                      
2001: (C)
Allowance for Doubtful Accounts..........       $   --           $   --         $    2(A)           $   --           $    2
Other Valuation Allowances...............           22               --             --                  --               22

2000: (C)
Other Valuation Allowances...............           22               --             --                  --               22

1999: (C)
Other Valuation Allowances...............           11               11(B)          --                  --               22


(A)   Valuation  allowances  consolidated in connection with the acquisitions of
      SAESA and EDEERSA.

(B)   Increase in valuation allowances for certain properties held by EGDC.

(C)   Energy  Technologies  had a balance  of $5 million  in its  allowance  for
      doubtful accounts as of December 31, 2001,  December 31, 2000 and December
      31,  1999.  Such  amounts  have  been   reclassified  as  a  component  of
      discontinued operations.



Item 7. Financial Statements and Exhibits

- --------------------------------------------------------------------------------
Exhibit Designation     Nature of Exhibit
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
99.1                    Certification  by E.  James  Ferland  pursuant  to Rules
                        13a-14 and 15d-14 of the 1934 Securities Exchange Act
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
99.2                    Certification  by E. James  Ferland  pursuant to Section
                        1350 of Chapter 63 of Title 18 of the United States Code
- --------------------------------------------------------------------------------
99.3                    Certification  by Thomas M.  O'Flynn  pursuant  to Rules
                        13a-14 and 15d-14 of the 1934 Securities Exchange Act
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
99.4                    Certification  by Thomas M. O'Flynn  pursuant to Section
                        1350 of Chapter 63 of Title 18 of the United States Code
- --------------------------------------------------------------------------------



                                   SIGNATURE

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized:

                           PSEG Energy Holdings Inc.
                                  (Registrant)

      By:                       Derek M. DiRisio
      --------------------------------------------------
                                Derek M. DiRisio
                          Vice President and Controller
                         (Principal Accounting Officer)

Date: September 27, 2002