| | | |
Price to
Public(1) |
| |
Underwriting
Discount |
| |
Proceeds, before
expenses, to Exelon |
| |||||||||||||||||||||||||||
| | | |
Per Note
|
| |
Total
|
| |
Per Note
|
| |
Total
|
| |
Per Note
|
| |
Total
|
| ||||||||||||||||||
|
Per note
|
| | | | 100.000% | | | | | $ | 1,000,000,000 | | | | | | 1.000% | | | | | $ | 10,000,000 | | | | | | 99.000% | | | | | $ | 990,000,000 | | |
| |
Barclays
|
| |
Citigroup
|
| |
Goldman Sachs & Co. LLC
|
| |
J.P. Morgan
|
| |
Morgan Stanley
|
|
| | | |
Page
|
| |||
| | | | | S-1 | | | |
| | | | | S-3 | | | |
| | | | | S-5 | | | |
| | | | | S-6 | | | |
| | | | | S-7 | | | |
| | | | | S-11 | | | |
| | | | | S-15 | | | |
| | | | | S-16 | | | |
| | | | | S-17 | | | |
| | | | | S-31 | | | |
| | | | | S-37 | | | |
| | | | | S-43 | | | |
| | | | | S-43 | | | |
| | | | | S-43 | | | |
| | | | | S-43 | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 19 | | | |
| | | | | | 21 | | | |
| | | | | | 21 | | | |
| | | | | | 21 | | | |
| | | | | | 22 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
| Statement of Operations Data | | | | | | | | | | | | | | | | | | | |
|
Total Operating revenues
|
| | | $ | 23,028 | | | | | $ | 21,727 | | | | | $ | 19,078 | | |
|
Operating income
|
| | | | 4,319 | | | | | | 4,023 | | | | | | 3,315 | | |
|
Net income from continuing operations after income taxes
|
| | | | 2,460 | | | | | | 2,328 | | | | | | 2,054 | | |
|
Net income from discontinued operations after income taxes
|
| | | | — | | | | | | — | | | | | | 117 | | |
|
Net income
|
| | | | 2,460 | | | | | | 2,328 | | | | | | 2,171 | | |
| Cash Flow Data | | | | | | | | | | | | | | | | | | | |
|
Net cash flows provided by operating activities
|
| | | | 5,569 | | | | | | 4,703 | | | | | | 4,870 | | |
|
Net cash flows used in investing activities
|
| | | | (7,042) | | | | | | (7,375) | | | | | | (6,990) | | |
|
Net cash flows provided by financing activities.
|
| | | | 1,311 | | | | | | 2,683 | | | | | | 1,591 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Balance Sheet Data | | | | | | | | | | | | | |
|
Property, plant and equipment (net)
|
| | | $ | 78,182 | | | | | $ | 73,593 | | |
|
Noncurrent regulatory assets
|
| | | | 8,710 | | | | | | 8,698 | | |
|
Goodwill
|
| | | | 6,630 | | | | | | 6,630 | | |
|
Total assets
|
| | | | 107,784 | | | | | | 101,856 | | |
|
Long-term debt, including long-term debt to financing trusts and long-term debt
due within one year |
| | | | 44,790 | | | | | | 41,485 | | |
|
Noncurrent regulatory liabilities
|
| | | | 10,198 | | | | | | 9,576 | | |
|
Total shareholders’ equity
|
| | | | 26,921 | | | | | | 25,755 | | |
|
Total liabilities and shareholders’ equity
|
| | | | 107,784 | | | | | | 101,856 | | |
| | | |
As of December 31, 2024
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted
|
| ||||||
| | | |
($ in millions)
(unaudited) |
| |||||||||
|
Short-term borrowings(a)
|
| | | $ | 1,859 | | | | | $ | 1,395 | | |
|
Long-term debt(b):
|
| | | | 44,790 | | | | | | 45,790 | | |
|
Notes offered hereby
|
| | | | | | | | | | | | |
|
Total shareholders’ equity
|
| | | | 26,921 | | | | | | 26,921 | | |
|
Total capitalization
|
| | | $ | 73,570 | | | | | $ | 74,106 | | |
|
Underwriter
|
| |
Principal
Amount of Notes |
| |||
|
Barclays Capital Inc.
|
| | | $ | 130,000,000 | | |
|
Citigroup Global Markets Inc.
|
| | | | 130,000,000 | | |
|
Goldman Sachs & Co. LLC
|
| | | | 130,000,000 | | |
|
J.P. Morgan Securities LLC
|
| | | | 130,000,000 | | |
|
Morgan Stanley & Co. LLC
|
| | | | 130,000,000 | | |
|
Credit Agricole Securities (USA) Inc.
|
| | | | 70,000,000 | | |
|
RBC Capital Markets, LLC
|
| | | | 70,000,000 | | |
|
Wells Fargo Securities, LLC
|
| | | | 70,000,000 | | |
|
Loop Capital Markets LLC
|
| | | | 55,000,000 | | |
|
M&T Securities, Inc.
|
| | | | 55,000,000 | | |
|
Academy Securities, Inc.
|
| | | | 7,500,000 | | |
|
Multi-Bank Securities, Inc.
|
| | | | 7,500,000 | | |
|
Siebert Williams Shank & Co., LLC
|
| | | | 7,500,000 | | |
|
Stern Brothers & Co.
|
| | | | 7,500,000 | | |
|
Total
|
| | | $ | 1,000,000,000 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 19 | | | |
| | | | | 21 | | | |
| | | | | 21 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| |
Renewal Fund Requirement
|
| ||||||||||||||||||||||||
| |
Year
|
| |
Amount
(in millions) |
| |
Year
|
| |
Amount
(in millions) |
| |
Year
|
| |
Amount
(in millions) |
| |||||||||
| |
1989
|
| | | $ | 140.7 | | | |
1994
|
| | | $ | 193.6 | | | |
2004
|
| | | $ | 270.7 | | |
| |
1990
|
| | | | 1.0 | | | |
1995
|
| | | | 15.0* | | | | | | | | | | | |
| |
1993
|
| | | | 50.9 | | | |
1996
|
| | | | 139.9* | | | | | | | | | | | |