SEC Info - Exelon Corp., et al. - ‘8-K’ for 2/14/23

SEC Info℠

Home

Help

Please Sign In

Exelon Corp., et al. – ‘8-K’ for 2/14/23 – ‘EX-99.1’

On: Tuesday, 2/14/23, at 6:53am ET · For: 2/14/23 · Accession #: 1109357-23-16 · File #s: 0-16844, 1-01072, 1-01405, 1-01839, 1-01910, 1-03559, 1-16169, 1-31403

  As Of               Filer                 Filing    For·On·As Docs:Size

 2/14/23  Exelon Corp.                      8-K:2,7,9   2/14/23   13:10M
          Baltimore Gas & Electric Co.
          Commonwealth Edison Co.
          Pepco Holdings LLC
          Peco Energy Co.
          Potomac Electric Power Co.
          Atlantic City Electric Co.
          Delmarva Power & Light Co./DE

Current Report — Form 8-K

Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 8-K         Current Report                                      HTML    113K 
 2: EX-99.1     Miscellaneous Exhibit                               HTML   1.58M 
 3: EX-99.2     Miscellaneous Exhibit                               HTML     84K 
 8: R1          Document and Entity Information Document            HTML     90K 
11: XML         IDEA XML File -- Filing Summary                      XML     15K 
 9: XML         XBRL Instance -- exc-20230214_htm                    XML     98K 
10: EXCEL       IDEA Workbook of Financial Reports                  XLSX     11K 
 5: EX-101.DEF  XBRL Definitions -- exc-20230214_def                 XML     69K 
 6: EX-101.LAB  XBRL Labels -- exc-20230214_lab                      XML    142K 
 7: EX-101.PRE  XBRL Presentations -- exc-20230214_pre               XML     67K 
 4: EX-101.SCH  XBRL Schema -- exc-20230214                          XSD     18K 
12: JSON        XBRL Instance as JSON Data -- MetaLinks               21±    31K 
13: ZIP         XBRL Zipped Folder -- 0001109357-23-000016-xbrl      Zip    144K

‘EX-99.1’ — Miscellaneous Exhibit

Exhibit Table of Contents

Page	(sequential)	(alphabetic)	↑Top
		Alternative Formats (Word, et al.) Ace Bge ComEd Consolidated Balance Sheets Consolidated Statements of Cash Flows Consolidating Statement of Operations Dpl Peco Pepco Reconciliation of GAAP Net Income from Continuing Operations to Adjusted (non-GAAP) Operating Earnings and Analysis of Earnings Statistics Table of Contents
1	1st Page – Filing Submission
"	Table of Contents
"	Consolidating Statement of Operations
"	Consolidated Balance Sheets
"	Consolidated Statements of Cash Flows
"	Reconciliation of GAAP Net Income from Continuing Operations to Adjusted (non-GAAP) Operating Earnings and Analysis of Earnings
"	Statistics
"	ComEd
"	Peco
"	Bge
"	Pepco
"	Dpl
"	Ace

This Exhibit is an HTML Document rendered as filed. [ Alternative Formats ]

<! C: C:

Document

Exhibit 99.1

News Release


Contact:						Elizabeth Keating Corporate Communications 312-394-7417 Andrew Plenge Investor Relations 312-394-2345

EXELON REPORTS FOURTH QUARTER AND FULL YEAR 2022 RESULTS AND INITIATES 2023 FINANCIAL OUTLOOK

Earnings Release Highlights

•GAAP Net Income and Adjusted (non-GAAP) Operating Earnings of $0.43 per share for the fourth quarter of 2022

•Introducing 2023 Adjusted (non-GAAP) Operating Earnings guidance range of $2.30-$2.42 per share, reflecting continued growth in the utilities

•Declaring quarterly dividend of $0.36 per share for the first quarter of 2023, representing 6.7% growth over 2022 fourth quarter dividend of $0.3375 per share

•Projecting to invest $31.3 billion of capital expenditures over the next four years to meet customer needs, resulting in expected rate base growth of 7.9% and a fully regulated operating EPS* compounded annual growth of 6-8% from 2022 to 2026 off the midpoint of 2022 guidance

•ComEd, PECO, and PHI ended the year with their best-on-record performances in SAIFI, and all gas utilities sustained top decile performance in gas odor response for the fourth straight quarter

•Delmarva Power filed an electric distribution rate case with the Delaware Public Service Commission (DEPSC) in December, seeking an increase in base rates to support significant infrastructure investments to maintain safety, reliability, and service for customers

•A settlement was approved in December by the Maryland Public Service Commission (MDPSC) in Delmarva Power Maryland’s first electric distribution Multi-Year Plan case

•ComEd filed a Multi-Year Integrated Grid Plan and a Multi-Year Rate Plan with the Illinois Commerce Commission (ICC) in January, seeking an increase in base rates over the period of 2024 to 2027 to support the decarbonization goals under the state’s Climate and Equitable Jobs Act (CEJA) and to ensure the transition to cleaner energy is reliable and equitable for all 9 million customers

CHICAGO (Feb. 14, 2023) — Exelon Corporation (Nasdaq: EXC) today reported its financial results for the fourth quarter and full year 2022.

“In 2022, Exelon showcased our ability as a pure transmission and distribution company to deliver on our financial and operational commitments. Because of the partnership with our customers and communities, Exelon is ready to lead the energy transition to a cleaner and brighter future,” said Calvin Butler, Exelon president and CEO. “Our teams are focused on the things that matter to our customers: safety, reliability,

sustainability and affordability, while ensuring our actions are grounded in taking an equitable and inclusive approach to the communities we serve. It’s a strong foundation for 2023 and beyond.”

“We delivered strong financial results in our first year as a new company,” said Jeanne Jones, executive vice president and CFO. “For the full year 2022, we earned $2.08 per share on a GAAP basis and $2.27 on a non-GAAP basis, results that are in the upper half of our guidance range. Over the next four years, Exelon will invest $31 billion to support our jurisdictions’ energy transitions, growing the rate base by 7.9%, and results in our expectations for 6% to 8% annualized growth in operating earnings per share through 2026, off the midpoint of our 2022 guidance. We expect adjusted (non-GAAP) earnings for 2023 of $2.30 - $2.42 per share, in line with the direction provided in our third-quarter earnings call.”

Fourth Quarter 2022

Exelon's GAAP Net Income from Continuing Operations for the fourth quarter of 2022 increased to $0.43 per share from $0.31 GAAP Net Income from Continuing Operations per share in the fourth quarter of 2021. Adjusted (non-GAAP) Operating Earnings for the fourth quarter of 2022 increased to $0.43 per share from $0.39 per share in the fourth quarter of 2021. For the reconciliations of GAAP Net Income from Continuing Operations to Adjusted (non-GAAP) Operating Earnings, refer to the tables beginning on page 5.

Adjusted (non-GAAP) Operating Earnings in the fourth quarter of 2022 primarily reflect:

•Higher utility earnings primarily due to higher electric distribution earnings at ComEd from higher allowed electric distribution ROE due to an increase in treasury rates and higher rate base, and rate increases at PECO, BGE, and PHI. This was partially offset by higher interest expense at PECO, and higher depreciation expense and credit loss expense at PECO and PHI.

•Lower earnings at Exelon Corporate primarily due to higher interest expense.

Full Year 2022

Exelon's GAAP Net Income from Continuing Operations for 2022 increased to $2.08 per share from $1.65 GAAP Net Income from Continuing Operations per share in 2021. Adjusted (non-GAAP) Operating Earnings for 2022 increased to $2.27 per share from $1.83 per share in 2021.

Adjusted (non-GAAP) Operating Earnings for the full year 2022 primarily reflect:

•Higher utility earnings primarily due to higher electric distribution and transmission earnings at ComEd from higher allowed electric distribution ROE due to an increase in treasury rates and higher rate base, rate increases at PECO, BGE, and PHI, and decreased storm costs at PECO and BGE. This was partially offset by higher depreciation expense, credit loss expense, and interest expense at PECO, BGE, and PHI, and higher storm costs at PHI.

•Higher earnings at Exelon Corporate due to certain BSC costs that were historically allocated to Constellation Energy Generation, LLC (Generation) but are presented as part of continuing operations in Exelon’s results in the fourth quarter of 2021 as these costs do not qualify as expenses of the discontinued operations per the accounting rules, partially offset by higher interest expense.

Operating Company Results1

ComEd

ComEd's fourth quarter of 2022 GAAP Net Income increased to $211 million from $133 million in the fourth quarter of 2021. ComEd's Adjusted (non-GAAP) Operating Earnings for the fourth quarter of 2022 increased to $211 million from $138 million in the fourth quarter of 2021, primarily due to increases in electric distribution formula rate earnings (reflecting higher allowed electric distribution ROE due to an increase in treasury rates and the impacts of higher rate base). Due to revenue decoupling, ComEd's distribution earnings are not affected by actual weather or customer usage patterns.

PECO

PECO’s fourth quarter of 2022 GAAP Net Income decreased to $102 million from $122 million in the fourth quarter of 2021. PECO's Adjusted (non-GAAP) Operating Earnings for the fourth quarter of 2022 decreased to $102 million from $125 million in the fourth quarter of 2021, primarily due to increases in depreciation expense, credit loss expense, and interest expense, partially offset by distribution rate increases.

BGE

BGE’s fourth quarter of 2022 GAAP Net Income decreased to $113 million from $117 million in the fourth quarter of 2021. BGE's Adjusted (non-GAAP) Operating Earnings for the fourth quarter of 2022 decreased to $114 million from $121 million in the fourth quarter of 2021, primarily due to an increase in various expenses, offset by favorable impacts of the multi-year plans. Due to revenue decoupling, BGE's distribution earnings are not affected by actual weather or customer usage patterns.

PHI

PHI’s fourth quarter of 2022 GAAP Net Income increased to $90 million from $26 million in the fourth quarter of 2021. PHI’s Adjusted (non-GAAP) Operating Earnings for the fourth quarter of 2022 increased to $90 million from $64 million in the fourth quarter of 2021, primarily due to distribution rate increases, lower contracting costs, and timing of excess deferred tax amortization, partially offset by increases in depreciation expense and credit loss expense. Due to revenue decoupling, PHI's distribution earnings related to Pepco Maryland, DPL Maryland, Pepco District of Columbia, and ACE are not affected by actual weather or customer usage patterns.

Initiates Annual Guidance for 2023

Exelon introduced a guidance range for 2023 Adjusted (non-GAAP) Operating Earnings of $2.30-$2.42 per share. The outlook for 2023 Adjusted (non-GAAP) Operating Earnings for Exelon and its subsidiaries excludes costs related to the separation.

___________

1Exelon’s four business units include ComEd, which consists of electricity transmission and distribution operations in northern Illinois; PECO, which consists of electricity transmission and distribution operations and retail natural gas distribution operations in southeastern Pennsylvania; BGE, which consists of electricity transmission and distribution operations and retail natural gas distribution operations in central Maryland; and PHI, which consists of electricity transmission and distribution operations in the District of Columbia and portions of Maryland, Delaware, and New Jersey and retail natural gas distribution operations in northern Delaware.

Recent Developments and Fourth Quarter Highlights

•Dividend: On February 14, 2023, Exelon’s Board of Directors declared a regular quarterly dividend of $0.36 per share on Exelon’s common stock for the first quarter of 2023. The dividend is payable on Friday, March 10, 2023, to shareholders of record of Exelon as of 5 p.m. Eastern time on Monday, February 27, 2023.

•ComEd Electric Base Rate Case: On January 17, 2023, ComEd filed an application for a four-year cumulative multi-year rate plan for January 1, 2024 to December 31, 2027 with the ICC to increase its electric distribution rates by $877 million effective January 1, 2024, $175 million effective January 1, 2025, $217 million effective January 1, 2026, and $203 million effective January 1, 2027, based on forecasted revenue requirements. The revenue requirement will provide for a weighted average debt and equity return on distribution rate base of 7.43% in 2024, 7.50% in 2025, 7.62% in 2026, and 7.70% in 2027, inclusive of an allowed ROE of 10.50% in 2024, 10.55% in 2025, 10.60% in 2026, and 10.65% in 2027. The requested revenue requirements are based on capital structures that reflect between 50.58% and 51.19% common equity. ComEd’s MRP also includes a proposed rate phase-in to defer approximately $307 million of the $877 million year-over-year increase for 2024 revenue from 2024 to 2026. ComEd currently expects a decision in the fourth quarter of 2023, but cannot predict if the ICC will approve the application as filed.

•ComEd Distribution Formula Rate: On November 17, 2022, the ICC approved ComEd's electric distribution formula rate of $199 million, which will take effect on January 1, 2023. ComEd’s 2023 approved revenue requirement above reflects an increase of $144 million for the initial year revenue requirement for 2023 and an increase of $55 million related to the annual reconciliation for 2021. The revenue requirement for 2023 provides for a weighted average debt and equity return on distribution rate base of 5.94% inclusive of an allowed ROE of 7.85%, reflecting the monthly average yields for 30-year treasury bonds plus 580 basis points. The reconciliation revenue requirement for 2021 provides for a weighted average debt and equity return on distribution rate base of 5.91%, inclusive of an allowed ROE of 7.78%, reflecting the monthly yields on 30-year treasury bonds plus 580 basis points less a performance metrics penalty of 7 basis points.

•DPL Maryland Electric Base Rate Case: On December 14, 2022, the MDPSC approved DPL’s three-year multi-year plan for January 1, 2023 through December 31, 2025. The order approved an incremental increase in DPL’s electric distribution rates of $17 million, $6 million, and $6 million for 2023, 2024, and, 2025, respectively, reflecting an ROE of 9.60%.

•DPL Delaware Electric Base Rate Case: On December 15, 2022, DPL Delaware filed an application with the DEPSC to increase its annual electric distribution rates by $60 million, reflecting an ROE of 10.50%. DPL currently expects a decision in the second quarter of 2024 but cannot predict if the DEPSC will approve the application as filed.

•Financing Activities:

◦On October 4, 2022, ComEd entered into a 364-day term loan agreement for $150 million with a variable rate equal to SOFR plus 0.75% and an expiration date of October 3, 2023. The proceeds from this loan were used to repay outstanding commercial paper obligations.

◦On October 7, 2022, Exelon Corporate entered into an 18-month term loan agreement for $500 million with a variable rate equal to SOFR plus 0.85% and an expiration date of April 7, 2024. In conjunction with this loan, Exelon repaid the remaining $575 million in borrowings on the $1.15 billion term loan entered into on January 24, 2022.

◦On January 3, 2023, ComEd entered into a purchase agreement of First Mortgage Bonds of $400 million and $575 million at 4.90% and 5.30% due on February 1, 2033 and February 1, 2053, respectively. The closing date of the issuance occurred on January 10, 2023.

GAAP/Adjusted (non-GAAP) Operating Earnings Reconciliation

Adjusted (non-GAAP) Operating Earnings for the fourth quarter of 2022 do not include the following items (after tax) that were included in reported GAAP Net Income from Continuing Operations:


(in millions, except per share amounts)	Exelon Earnings per Diluted Share		Exelon		ComEd		PECO		BGE		PHI
2022 GAAP Net Income (Loss) from Continuing Operations	$	0.43	$	432	$	211	$	102	$	113	$	90
Mark-to-Market Impact of Economic Hedging Activities (net of taxes of $1)	—		4		—		—		—		—



Asset Impairments (net of taxes of $0)	—		1		—		—		1		—


Separation Costs (net of taxes of $0)	—		(1)		—		—		—		—
Income Tax-Related Adjustments (entire amount represents tax expense)	(0.01)		(8)		—		—		—		—
2022 Adjusted (non-GAAP) Operating Earnings	$	0.43	$	428	$	211	$	102	$	114	$	90

Adjusted (non-GAAP) Operating Earnings for the fourth quarter of 2021 do not include the following items (after tax) that were included in reported GAAP Net Income from Continuing Operations:


(in millions, except per share amounts)	Exelon Earnings per Diluted Share		Exelon		ComEd		PECO		BGE		PHI
2021 GAAP Net Income (Loss) from Continuing Operations	$	0.31	$	309	$	133	$	122	$	117	$	26


COVID-19 Direct Costs (net of taxes of $2, $0, $0, and $1, respectively)	0.01		7		—		1		1		2


ERP System Implementation Costs (net of taxes of $1)	—		3		—		—		—		—
Separation Costs (net of taxes of $8, $2, $1, $1, and $1, respectively)	0.03		27		5		2		3		4
Income Tax-Related Adjustments (entire amount represents tax expense)	0.04		39		—		—		—		32
2021 Adjusted (non-GAAP) Operating Earnings	$	0.39	$	385	$	138	$	125	$	121	$	64

Adjusted (non-GAAP) Operating Earnings for the full year of 2022 do not include the following items (after tax) that were included in reported GAAP Net Income from Continuing Operations:


(in millions, except per share amounts)	Exelon Earnings per Diluted Share		Exelon		ComEd		PECO		BGE		PHI
2022 GAAP Net Income (Loss) from Continuing Operations	$	2.08	$	2,054	$	917	$	576	$	380	$	608
Mark-to-Market Impact of Economic Hedging Activities (net of taxes of $1)	—		4		—		—		—		—


Asset Retirement Obligation (net of taxes of $2)	—		(4)		—		—		—		(4)
Asset Impairments (net of taxes of $10)	0.04		38		—		—		38		—

ERP System Implementation Costs (net of taxes of $0)	—		1		—		—		—		—
Separation Costs (net of taxes of $10, $4, $2, $2, and $3, respectively)	0.02		24		9		4		4		7
Income Tax-Related Adjustments (entire amount represents tax expense)	0.12		122		—		38		—		3
2022 Adjusted (non-GAAP) Operating Earnings	$	2.27	$	2,239	$	926	$	619	$	423	$	614

Adjusted (non-GAAP) Operating Earnings for the full year of 2021 do not include the following items (after tax) that were included in reported GAAP Net Income from Continuing Operations:


(in millions, except per share amounts)	Exelon Earnings per Diluted Share		Exelon		ComEd		PECO		BGE		PHI
2021 GAAP Net Income (Loss) from Continuing Operations	$	1.65	$	1,616	$	742	$	504	$	408	$	561
Mark-to-Market Impact of Economic Hedging Activities (net of taxes of $3)	—		4		—		—		—		—
Cost Management Program (net of taxes of $1, $0, $0, and $0)	0.01		6		—		1		1		1
COVID-19 Direct Costs (net of taxes of $6, $2, $1, and $2, respectively)	0.01		14		—		4		3		4
Asset Retirement Obligation (net of taxes of $1)	—		2		—		—		—		2
Acquisition Related Costs (net of taxes of $5)	0.02		15		—		—		—		—
ERP System Implementation Costs (net of taxes of $4, $0, $0, and $0)	0.01		13		—		1		1		1
Separation Costs (net of taxes of $21, $5, $2, $3, and $3, respectively)	0.06		58		12		6		7		9
Income Tax-Related Adjustments (entire amount represents tax expense)	0.06		62		—		—		—		32
2021 Adjusted (non-GAAP) Operating Earnings	$	1.83	$	1,791	$	754	$	516	$	419	$	609

Note:

Amounts may not sum due to rounding.

Unless otherwise noted, the income tax impact of each reconciling item between GAAP Net Income (Loss) from Continuing Operations and Adjusted (non-GAAP) Operating Earnings is based on the marginal statutory federal and state income tax rates for each Registrant, taking into account whether the

income or expense item is taxable or deductible, respectively, in whole or in part. For all items, the marginal statutory income tax rates for 2022 and 2021 ranged from 24.0% to 29.0%.

Webcast Information

Exelon will discuss fourth quarter 2022 earnings in a conference call scheduled for today at 9 a.m. Central Time (10 a.m. Eastern Time). The webcast and associated materials can be accessed at www.exeloncorp.com/investor-relations.

About Exelon

Exelon (Nasdaq: EXC) is a Fortune 200 company and the nation’s largest energy delivery company, serving more than 10 million customers through six fully regulated transmission and distribution utilities — Atlantic City Electric (ACE), Baltimore Gas and Electric (BGE), Commonwealth Edison (ComEd), Delmarva Power & Light (DPL), PECO Energy Company (PECO), and Potomac Electric Power Company (Pepco). More than 18,000 Exelon employees dedicate their time and expertise to powering a cleaner and brighter future for our customers and communities through reliable, affordable and efficient energy delivery, workforce development, equity, economic development and volunteerism. Follow Exelon on Twitter @Exelon.

Non-GAAP Financial Measures

In addition to net income as determined under generally accepted accounting principles in the United States (GAAP), Exelon evaluates its operating performance using the measure of Adjusted (non-GAAP) Operating Earnings because management believes it represents earnings directly related to the ongoing operations of the business. Adjusted (non-GAAP) Operating Earnings exclude certain costs, expenses, gains and losses, and other specified items. This measure is intended to enhance an investor’s overall understanding of period over period operating results and provide an indication of Exelon’s baseline operating performance excluding items that are considered by management to be not directly related to the ongoing operations of the business. In addition, this measure is among the primary indicators management uses as a basis for evaluating performance, allocating resources, setting incentive compensation targets, and planning and forecasting of future periods. Adjusted (non-GAAP) Operating Earnings is not a presentation defined under GAAP and may not be comparable to other companies’ presentation. Exelon has provided the non-GAAP financial measure as supplemental information and in addition to the financial measures that are calculated and presented in accordance with GAAP. Adjusted (non-GAAP) Operating Earnings should not be deemed more useful than, a substitute for, or an alternative to the most comparable GAAP Net Income measures provided in this earnings release and attachments. This press release and earnings release attachments provide reconciliations of Adjusted (non-GAAP) Operating Earnings to the most directly comparable financial measures calculated and presented in accordance with GAAP, are posted on Exelon’s website: www.exeloncorp.com, and have been furnished to the Securities and Exchange Commission on Form 8-K on Feb. 14, 2023.

Cautionary Statements Regarding Forward-Looking Information

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that are subject to risks and uncertainties. Words such as “could,” “may,” “expects,” “anticipates,” “will,” “targets,” “goals,” “projects,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “predicts,” “should,” and variations on such words, and similar expressions that reflect our current views with respect to future events and operational, economic, and financial performance, are intended to identify such forward-looking statements.

The factors that could cause actual results to differ materially from the forward-looking statements made by Exelon Corporation, Commonwealth Edison Company, PECO Energy Company, Baltimore Gas and Electric Company, Pepco Holdings LLC, Potomac Electric Power Company, Delmarva Power & Light Company, and Atlantic City Electric Company (Registrants) include those factors discussed herein, as well as the items discussed in (1) the Registrants' 2021 Annual Report on Form 10-K filed with the SEC on February 25, 2022 in Part I, ITEM 1A. Risk Factors; (2) the Registrants' Current Report on Form 8-K filed with the SEC on June 30, 2022 to recast Exelon's consolidated financial statements and certain other financial information originally included in the 2021 Form 10-K in (a) Part II, ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations and (b) Part II, ITEM 8. Financial Statements and Supplementary Data: Note 17, Commitments and Contingencies; (3) the Registrants' Third Quarter 2022 Quarterly Report on Form 10-Q (filed on Nov. 3, 2022) in (a) Part II, ITEM 1A. Risk Factors, (b) Part I, ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations, and (c) Part I, ITEM 1. Financial Statements: Note 13, Commitments and Contingencies; and (4) other factors discussed in filings with the SEC by the Registrants.

Investors are cautioned not to place undue reliance on these forward-looking statements, whether written or oral, which apply only as of the date of this press release. None of the Registrants undertakes any obligation to publicly release any revision to its forward-looking statements to reflect events or circumstances after the date of this press release.

Table of Contents

Earnings Release Attachments

Table of Contents

Consolidating Statements of Operations

(unaudited)

(in millions)



	ComEd		PECO		BGE		PHI		Other (a)		Exelon
Three Months Ended December 31, 2022
Operating revenues	$	1,225	$	1,026	$	1,086	$	1,342	$	(12)	$	4,667
Operating expenses
Purchased power and fuel	68		442		474		554		—		1,538
Operating and maintenance	368		288		220		292		69		1,237
Depreciation and amortization	341		95		161		240		15		852
Taxes other than income taxes	84		47		77		114		8		330
Total operating expenses	861		872		932		1,200		92		3,957



Operating income (loss)	364		154		154		142		(104)		710
Other income and (deductions)
Interest expense, net	(106)		(48)		(41)		(75)		(115)		(385)
Other, net	14		8		5		22		52		101
Total other (deductions)	(92)		(40)		(36)		(53)		(63)		(284)
Income (loss) from continuing operations before income taxes	272		114		118		89		(167)		426
Income taxes	61		12		5		(1)		(83)		(6)

Net income (loss) from continuing operations after income taxes	211		102		113		90		(84)		432
Net income from discontinued operations after income taxes	—		—		—		—		—		—
Net income (loss)	211		102		113		90		(84)		432
Net income attributable to noncontrolling interests	—		—		—		—		—		—
Net income (loss) attributable to common shareholders	$	211	$	102	$	113	$	90	$	(84)	$	432

Three Months Ended December 31, 2021
Operating revenues	$	1,567	$	798	$	915	$	1,187	$	(43)	$	4,424
Operating expenses
Purchased power and fuel	544		282		336		444		(2)		1,604
Operating and maintenance	387		227		215		313		65		1,207
Depreciation and amortization	311		89		157		207		16		780
Taxes other than income taxes	77		41		72		109		9		308
Total operating expenses	1,319		639		780		1,073		88		3,899
Loss on sales of assets and businesses	—		—		—		—		(3)		(3)


Operating income (loss)	248		159		135		114		(134)		522
Other income and (deductions)
Interest expense, net	(97)		(41)		(35)		(66)		(83)		(322)
Other, net	13		7		7		16		28		71
Total other (deductions)	(84)		(34)		(28)		(50)		(55)		(251)
Income (loss) from continuing operations before income taxes	164		125		107		64		(189)		271
Income taxes	31		3		(10)		38		(100)		(38)

Net income (loss) from continuing operations after income taxes	133		122		117		26		(89)		309
Net income from discontinued operations after income taxes	—		—		—		—		79		79
Net income (loss)	133		122		117		26		(10)		388
Net loss attributable to noncontrolling interests	—		—		—		—		(3)		(3)
Net income (loss) attributable to common shareholders	$	133	$	122	$	117	$	26	$	(7)	$	391

Change in Net income from continuing operations 2021 to 2022	$	78	$	(20)	$	(4)	$	64	$	5	$	123

Table of Contents

Consolidating Statements of Operations

(unaudited)

(in millions)


	ComEd		PECO		BGE		PHI		Other (a)		Exelon
Twelve Months Ended December 31, 2022
Operating revenues	$	5,761	$	3,903	$	3,895	$	5,565	$	(46)	$	19,078
Operating expenses
Purchased power and fuel	1,109		1,535		1,567		2,164		(2)		6,373
Operating and maintenance	1,412		992		877		1,157		235		4,673
Depreciation and amortization	1,323		373		630		938		61		3,325
Taxes other than income taxes	374		202		302		475		37		1,390
Total operating expenses	4,218		3,102		3,376		4,734		331		15,761
Loss on sales of assets and businesses	(2)		—		—		—		—		(2)


Operating income (loss)	1,541		801		519		831		(377)		3,315
Other income and (deductions)
Interest expense, net	(414)		(177)		(152)		(292)		(412)		(1,447)
Other, net	54		31		21		78		351		535
Total other (deductions)	(360)		(146)		(131)		(214)		(61)		(912)
Income (loss) from continuing operations before income taxes	1,181		655		388		617		(438)		2,403
Income taxes	264		79		8		9		(11)		349

Net income (loss) from continuing operations after income taxes	917		576		380		608		(427)		2,054

Net income from discontinued operations after income taxes	—		—		—		—		117		117
Net income (loss)	917		576		380		608		(310)		2,171
Net income attributable to noncontrolling interests	—		—		—		—		1		1
Net income (loss) attributable to common shareholders	$	917	$	576	$	380	$	608	$	(311)	$	2,170

Twelve Months Ended December 31, 2021
Operating revenues	$	6,406	$	3,198	$	3,341	$	5,041	$	(48)	$	17,938
Operating expenses
Purchased power and fuel	2,271		1,081		1,175		1,857		1		6,385
Operating and maintenance	1,355		934		811		1,104		343		4,547
Depreciation and amortization	1,205		348		591		821		68		3,033
Taxes other than income taxes	320		184		283		458		46		1,291
Total operating expenses	5,151		2,547		2,860		4,240		458		15,256



Operating income (loss)	1,255		651		481		801		(506)		2,682
Other income and (deductions)
Interest expense, net	(389)		(161)		(138)		(267)		(334)		(1,289)
Other, net	48		26		30		69		88		261
Total other (deductions)	(341)		(135)		(108)		(198)		(246)		(1,028)
Income (loss) from continuing operations before income taxes	914		516		373		603		(752)		1,654
Income taxes	172		12		(35)		42		(153)		38

Net income (loss) from continuing operations after income taxes	742		504		408		561		(599)		1,616
Net income from discontinued operations after income taxes	—		—		—		—		213		213
Net income (loss)	742		504		408		561		(386)		1,829
Net income attributable to noncontrolling interests	—		—		—		—		123		123
Net income (loss) attributable to common shareholders	$	742	$	504	$	408	$	561	$	(509)	$	1,706

Change in Net income from continuing operations 2021 to 2022	$	175	$	72	$	(28)	$	47	$	172	$	438

__________

(a)Other primarily includes eliminating and consolidating adjustments, Exelon’s corporate operations, shared service entities, and other financing and investment activities.

Table of Contents

Exelon

Consolidated Balance Sheets

(unaudited)

(in millions)


	December 31, 2022		December 31, 2021
Assets
Current assets
Cash and cash equivalents	$	407	$	672
Restricted cash and cash equivalents	566		321

Accounts receivable
Customer accounts receivable	2,544		2,189
Customer allowance for credit losses	(327)		(320)
Customer accounts receivable, net	2,217		1,869
Other accounts receivable	1,426		1,068
Other allowance for credit losses	(82)		(72)
Other accounts receivable, net	1,344		996


Inventories, net
Fossil fuel	208		105
Materials and supplies	547		476
Regulatory assets	1,641		1,296
Other	406		387
Current assets of discontinued operations	—		7,835
Total current assets	7,336		13,957
Property, plant, and equipment, net	69,076		64,558
Deferred debits and other assets
Regulatory assets	8,037		8,224

Goodwill	6,630		6,630
Receivable related to Regulatory Agreement Units	2,897		—
Investments	232		250
Other	1,141		885
Property, plant, and equipment, deferred debits, and other assets of discontinued operations	—		38,509
Total deferred debits and other assets	18,937		54,498
Total assets	$	95,349	$	133,013

Table of Contents


	December 31, 2022		December 31, 2021
Liabilities and shareholders’ equity
Current liabilities
Short-term borrowings	$	2,586	$	1,248
Long-term debt due within one year	1,802		2,153
Accounts payable	3,382		2,379
Accrued expenses	1,226		1,137
Payables to affiliates	5		5
Regulatory liabilities	437		376
Mark-to-market derivative liabilities	8		18
Unamortized energy contract liabilities	10		89
Other	1,155		766
Current liabilities of discontinued operations	—		7,940
Total current liabilities	10,611		16,111
Long-term debt	35,272		30,749
Long-term debt to financing trusts	390		390
Deferred credits and other liabilities
Deferred income taxes and unamortized investment tax credits	11,250		10,611
Regulatory liabilities	9,112		9,628
Pension obligations	1,109		2,051
Non-pension postretirement benefit obligations	507		811
Asset retirement obligations	269		271
Mark-to-market derivative liabilities	83		201
Unamortized energy contract liabilities	35		146
Other	1,967		1,573
Long-term debt, deferred credits, and other liabilities of discontinued operations	—		25,676
Total deferred credits and other liabilities	24,332		50,968
Total liabilities	70,605		98,218
Commitments and contingencies
Shareholders’ equity
Common stock	20,908		20,324
Treasury stock, at cost	(123)		(123)
Retained earnings	4,597		16,942
Accumulated other comprehensive loss, net	(638)		(2,750)
Total shareholders’ equity	24,744		34,393
Noncontrolling interests	—		402
Total equity	24,744		34,795
Total liabilities and shareholders’ equity	$	95,349	$	133,013

Table of Contents

Exelon

Consolidated Statements of Cash Flows

(unaudited)

(in millions)


	Twelve Months Ended December 31,
	2022		2021
Cash flows from operating activities
Net income	$	2,171	$	1,829
Adjustments to reconcile net income to net cash flows provided by operating activities:
Depreciation, amortization, and accretion, including nuclear fuel and energy contract amortization	3,533		7,573
Asset impairments	48		552
Gain on sales of assets and businesses	(8)		(201)
Deferred income taxes and amortization of investment tax credits	255		18
Net fair value changes related to derivatives	(53)		(568)
Net realized and unrealized gains on NDT funds	205		(586)
Net unrealized losses on equity investments	16		160
Other non-cash operating activities	370		(200)
Changes in assets and liabilities:
Accounts receivable	(1,222)		(703)
Inventories	(121)		(141)
Accounts payable and accrued expenses	1,318		440
Option premiums paid, net	(39)		(338)
Collateral received (posted), net	1,248		(74)
Income taxes	(4)		327
Regulatory assets and liabilities, net	(1,326)		(634)
Pension and non-pension postretirement benefit contributions	(616)		(665)
Other assets and liabilities	(905)		(3,777)
Net cash flows provided by operating activities	4,870		3,012
Cash flows from investing activities
Capital expenditures	(7,147)		(7,981)
Proceeds from NDT fund sales	488		6,532
Investment in NDT funds	(516)		(6,673)
Collection of DPP	169		3,902

Proceeds from sales of assets and businesses	16		877

Other investing activities	—		26
Net cash flows used in investing activities	(6,990)		(3,317)
Cash flows from financing activities

Changes in short-term borrowings	986		269
Proceeds from short-term borrowings with maturities greater than 90 days	1,300		1,380
Repayments on short-term borrowings with maturities greater than 90 days	(1,500)		(350)
Issuance of long-term debt	6,309		3,481
Retirement of long-term debt	(2,073)		(1,640)


Issuance of common stock	563		—
Dividends paid on common stock	(1,334)		(1,497)

Acquisition of CENG noncontrolling interest	—		(885)
Proceeds from employee stock plans	36		80
Transfer of cash, restricted cash, and cash equivalents to Constellation	(2,594)		—
Other financing activities	(102)		(80)
Net cash flows provided by financing activities	1,591		758
(Decrease) increase in cash, restricted cash, and cash equivalents	(529)		453
Cash, restricted cash, and cash equivalents at beginning of period	1,619		1,166
Cash, restricted cash, and cash equivalents at end of period	$	1,090	$	1,619

Table of Contents

Exelon

Reconciliation of GAAP Net Income (Loss) from Continuing Operations to Adjusted (non-GAAP) Operating Earnings and Analysis of Earnings

Three Months Ended December 31, 2022 and 2021

(unaudited)

(in millions, except per share data)


	Exelon Earnings per Diluted Share		ComEd			PECO			BGE			PHI			Other (a)		Exelon
2021 GAAP Net Income (Loss) from Continuing Operations	$	0.31	$	133		$	122		$	117		$	26		$	(89)	$	309


COVID-19 Direct Costs (net of taxes of $0, $0, $1, $0 and $2 respectively) (1)	0.01		—			1			1			2			3		7


ERP System Implementation Costs (net of taxes of $1) (2)	—		—			—			—			—			3		3
Separation Costs (net of taxes of $2, $1, $1, $1, $3 and $8, respectively) (3)	0.03		5			2			3			4			13		27
Income Tax-Related Adjustments (entire amount represents tax (expense) (4)	0.04		—			—			—			32			7		39
2021 Adjusted (non-GAAP) Operating Earnings (Loss)	$	0.39	$	138		$	125		$	121		$	64		$	(63)	$	385

Year Over Year Effects on Adjusted (non-GAAP) Operating Earnings:
Weather	$	0.02	$	—	(b)	$	18		$	—	(b)	$	2	(b)	$	—	$	20
Load	—		—		(b)	(4)			—		(b)	—		(b)	—		(4)
Distribution and Transmission Rates (6)	0.10		46		(c)	21		(c)	9		(c)	19		(c)	—		95
Other Energy Delivery (7)	0.09		50		(c)	16		(c)	8		(c)	16		(c)	—		90
Operating and Maintenance Expense (8)	(0.08)		3			(51)			(7)			9			(37)		(83)
Pension and Non-Pension Postretirement Benefits	0.02		6			2			2			—			7		17
Depreciation and Amortization Expense (9)	(0.05)		(22)			(5)			(3)			(24)			1		(53)
Other (10)	(0.05)		(10)			(20)			(16)			4			3		(39)
Share Differential (11)	(0.01)		—			—			—			—			—		—
Total Year Over Year Effects on Adjusted (non-GAAP) Operating Earnings	$	0.04	$	73		$	(23)		$	(7)		$	26		$	(26)	$	43

2022 GAAP Net Income (Loss) from Continuing Operations	$	0.43	$	211		$	102		$	113		$	90		$	(84)	$	432
Mark-to-Market Impact of Economic Hedging Activities (net of taxes of $1)	—		—			—			—			—			4		4



Asset Impairments (net of taxes of $0) (5)	—		—			—			1			—			—		1


Separation Costs (net of taxes of $0) (3)	—		—			—			—			—			(1)		(1)
Income Tax-Related Adjustments (entire amount represents tax expense) (4)	(0.01)		—			—			—			—			(8)		(8)
2022 Adjusted (non-GAAP) Operating Earnings (Loss)	$	0.43	$	211		$	102		$	114		$	90		$	(89)	$	428

Note:

Amounts may not sum due to rounding.

Unless otherwise noted, the income tax impact of each reconciling item between GAAP Net Income from Continuing Operations and Adjusted (non-GAAP) Operating Earnings is based on the marginal statutory federal and state income tax rates for each Registrant, taking into account whether the income or expense item is taxable or deductible, respectively, in whole or in part. For all items, the marginal statutory income tax rates for 2022 and 2021 ranged from 24.0% to 29.0%.

(a)Other primarily includes eliminating and consolidating adjustments, Exelon’s corporate operations, shared service entities, and other financing and investment activities.

(b)For ComEd, BGE, Pepco, DPL Maryland, and ACE, customer rates are adjusted to eliminate the impacts of weather and customer usage on distribution volumes.

(c)For regulatory recovery mechanisms, including ComEd’s distribution formula rate and energy efficiency formula, ComEd, PECO, BGE, and PHI utilities transmission formula rates, and riders across all utilities, revenues increase and decrease i) as fully recoverable costs fluctuate (with no impact on net earnings), and ii) pursuant to changes in rate base, capital structure and ROE (which impact net earnings).

(1)Represents direct costs related to COVID-19 consisting primarily of costs to acquire personal protective equipment, costs for cleaning supplies and services, and costs to hire healthcare professionals to monitor the health of employees, which are recorded in Operating and maintenance expense.

(2)Reflects costs related to a multi-year Enterprise Resource Program (ERP) system implementation, which are recorded in Operating and maintenance expense.

(3)Represents costs related to the separation primarily comprised of system-related costs, third-party costs paid to advisors, consultants, lawyers, and other experts assisting in the separation, and employee-related severance costs, which are recorded in Operating and maintenance expense.

(4)In 2021, for PHI, primarily reflects the recognition of a valuation allowance against a deferred tax asset associated with Delaware net operating loss carryforwards due to a change in Delaware tax law. In 2022, for Corporate, in connection with the separation, Exelon recorded an income tax benefit related to deductible transaction costs.

(5)Reflects costs related to the impairment of an office building at BGE, which are recorded in Operating and maintenance expense.

(6)For ComEd, reflects increased distribution revenues due to higher allowed electric distribution ROE driven by an increase in treasury rates and higher rate base. For PECO, reflects increased revenue primarily due to distribution rate increases. For BGE, reflects increased revenue due to distribution rate increases. For PHI, reflects increased revenue primarily due to distribution rate increases.

Table of Contents

(7)For ComEd, reflects increased electric distribution, transmission, and energy efficiency revenues due to higher fully recoverable costs and increased revenues collected related to the Energy Transition Assistance Charge rider that are offset in Other. For PHI, includes the regulatory asset amortization of the ACE Purchase Power Agreement termination obligation recorded in the first quarter of 2022, which is fully recoverable.

(8)Represents Operating and maintenance expense, excluding pension and non-pension postretirement benefits. For ComEd, primarily reflects the absence of the voluntary customer refund related to the ICC investigation of matters identified in the Deferred Prosecution Agreement. For PECO, includes higher contracting costs, an increase in charitable contributions, and an increase in credit loss expense. For BGE, primarily reflects an increase in charitable contributions. For PHI, primarily reflects lower contracting costs partially due to timing of maintenance projects. For Corporate, primarily reflects two offsetting items: 1) lower BSC costs that were historically allocated to Generation but are presented as part of continuing operations in Exelon’s results as these costs do not qualify as expenses of the discontinued operations per the accounting rules and 2) an increase in Operating and maintenance expense with an offsetting increase in other income for costs billed to Constellation for services provided by Exelon through the Transition Services Agreement (TSA). For Corporate, also reflects an increase in charitable contributions.

(9)Reflects ongoing capital expenditures across all utilities. For ComEd, also reflects increased amortization of deferred energy efficiency costs. For PHI, also includes the regulatory asset amortization of the ACE Purchase Power Agreement termination obligation recorded in the first quarter of 2022, which is fully recoverable in Other Energy Delivery.

(10)For ComEd, includes an increase in taxes related to the Energy Transition Assistance Charge rider which are fully recoverable in Other Energy Delivery. For PECO, includes an increase in interest expense. For PHI, reflects the timing of tax expense driven by the timing of excess deferred tax amortization, which reversed at year-end. For Corporate, primarily reflects an increase in other income for costs billed to Constellation for services provided by Exelon through the TSA with an offsetting increase in Operating and maintenance expense and an increase in interest expense.

(11)Reflects the impact on earnings per share due to the increase in Exelon's average diluted common shares outstanding as a result of the August 2022 common stock issuance.

Table of Contents

Exelon

Reconciliation of GAAP Net Income (Loss) from Continuing Operations to Adjusted (non-GAAP) Operating Earnings and Analysis of Earnings

Twelve Months Ended December 31, 2022 and 2021

(unaudited)

(in millions, except per share data)


	Exelon Earnings per Diluted Share		ComEd			PECO			BGE			PHI			Other (a)		Exelon
2021 GAAP Net Income (Loss) from Continuing Operations	$	1.65	$	742		$	504		$	408		$	561		$	(599)	$	1,616
Mark-to-Market Impact of Economic Hedging Activities (net of taxes of $3)	—		—			—			—			—			4		4
Cost Management Program (net of taxes of $0, $0, $0, $1, and $1)	0.01		—			1			1			1			3		6
COVID-19 Direct Costs (net of taxes of $2, $1, $2, $1, and $6, respectively) (1)	0.01		—			4			3			4			3		14
Asset Retirement Obligation (net of taxes of $1)	—		—			—			—			2			—		2
Acquisition Related Costs (net of taxes of $5) (2)	0.02		—			—			—			—			15		15
ERP System Implementation Costs (net of taxes of $0, $0, $0, $4 and $4, respectively) (3)	0.01		—			1			1			1			10		13
Separation Costs (net of taxes of $5, $2, $3, $3, $8 and $21, respectively) (4)	0.06		12			6			7			9			24		58
Income Tax-Related Adjustments (entire amount represents tax expense) (5)	0.06		—			—			—			32			30		62
2021 Adjusted (non-GAAP) Operating Earnings (Loss)	$	1.83	$	754		$	516		$	419		$	609		$	(507)	$	1,791

Year Over Year Effects on Adjusted (non-GAAP) Operating Earnings:
Weather	$	0.03	$	—	(b)	$	32		$	—	(b)	$	—	(b)	$	—	$	32
Load	(0.01)		—		(b)	(10)			—		(b)	(4)		(b)	—		(14)
Distribution and Transmission Rates (7)	0.40		132		(c)	122		(c)	55		(c)	87		(c)	—		396
Other Energy Delivery (8)	0.40		238		(c)	44		(c)	37		(c)	75		(c)	—		394
Operating and Maintenance Expense (9)	(0.21)		(66)			(59)			(29)			(52)			(5)		(211)
Pension and Non-Pension Postretirement Benefits	0.06		21			7			9			—			18		55
Depreciation and Amortization Expense (10)	(0.22)		(84)			(19)			(28)			(84)			1		(214)
Other (11)	—		(69)			(14)			(40)			(17)			150		10
Share Differential (12)	(0.01)		—			—			—			—			—		—
Total Year Over Year Effects on Adjusted (non-GAAP) Operating Earnings	$	0.44	$	172		$	103		$	4		$	5		$	164	$	448

2022 GAAP Net Income (Loss) from Continuing Operations	$	2.08	$	917		$	576		$	380		$	608		$	(427)	$	2,054
Mark-to-Market Impact of Economic Hedging Activities (net of taxes of $1)	—		—			—			—			—			4		4


Asset Retirement Obligation (net of taxes of $2)	—		—			—			—			(4)			—		(4)
Asset Impairments (net of taxes of $10) (6)	0.04		—			—			38			—			—		38

ERP System Implementation Costs (net of taxes of $0) (3)	—		—			—			—			—			1		1
Separation Costs (net of taxes of $4, $2, $2, $3, and $10, respectively) (4)	0.02		9			4			4			7			—		24
Income Tax-Related Adjustments (entire amount represents tax expense) (5)	0.12		—			38			—			3			81		122
2022 Adjusted (non-GAAP) Operating Earnings (Loss)	$	2.27	$	926		$	619		$	423		$	614		$	(343)	$	2,239

Note:

Amounts may not sum due to rounding.

(a)Other primarily includes eliminating and consolidating adjustments, Exelon’s corporate operations, shared service entities, and other financing and investment activities.

(b)For ComEd, BGE, Pepco, DPL Maryland, and ACE, customer rates are adjusted to eliminate the impacts of weather and customer usage on distribution volumes.

(2)Reflects certain BSC costs related to the acquisition of Electricite de France SA's (EDF's) interest in CENG, which was completed in the third quarter of 2021, that were historically allocated to Constellation Energy Generation, LLC (Generation) but are presented as part of continuing operations in Exelon’s results as these costs do not qualify as expenses of the discontinued operations per the accounting rules.

(3)Reflects costs related to a multi-year Enterprise Resource Program (ERP) system implementation, which are recorded in Operating and maintenance expense.

(4)Represents costs related to the separation primarily comprised of system-related costs, third-party costs paid to advisors, consultants, lawyers, and other experts assisting in the separation, and employee-related severance costs, which are recorded in Operating and maintenance expense.

Table of Contents

(5)In 2021, for PHI, primarily reflects the recognition of a valuation allowance against a deferred tax asset associated with Delaware net operating loss carryforwards due to a change in Delaware tax law. In 2021, for Corporate, reflects the adjustment to deferred income taxes due to changes in forecasted apportionment. In 2022, for PECO, primarily reflects an adjustment to exclude one-time non-cash impacts associated with the remeasurement of deferred income taxes as a result of the reduction in Pennsylvania corporate income tax rate. In 2022, for Corporate, in connection with the separation, Exelon recorded an income tax expense primarily due to the long-term marginal state income tax rate change, the recognition of valuation allowances against the deferred tax assets positions for certain standalone state filing jurisdictions, and nondeductible transaction costs partially offset by a one-time impact associated with a state tax benefit.

(6)Reflects costs related to the impairment of an office building at BGE, which are recorded in Operating and maintenance expense.

(7)For ComEd, reflects increased distribution revenues due to higher allowed electric distribution ROE driven by an increase in treasury rates and higher rate base and increased transmission rates. For PECO, reflects increased revenue primarily due to distribution rate increases. For BGE, reflects increased revenue due to distribution and transmission rate increases. For PHI, reflects increased revenue primarily due to distribution rate increases.

(8)For ComEd, reflects increased electric distribution, transmission, and energy efficiency revenues due to higher fully recoverable costs and increased revenues collected related to the Energy Transition Assistance Charge rider that are offset in Other. For PHI, includes the regulatory asset amortization of the ACE Purchase Power Agreement termination obligation recorded in the first quarter of 2022, which is fully recoverable.

(9)Represents Operating and maintenance expense, excluding pension and non-pension postretirement benefits. For ComEd, reflects higher contracting costs. For PECO, primarily reflects an increase in charitable contributions, an increase in credit loss expense, an increase in contracting and materials costs, and an increase in other various expenses, partially offset by a decrease in storm costs. For BGE, reflects an increase in charitable contributions and an increase in credit loss expense, offset by a decrease in storm costs. For PHI, includes an increase in storm costs and an increase in credit loss expense. For Corporate, primarily reflects two offsetting items: 1) lower BSC costs that were historically allocated to Generation but are presented as part of continuing operations in Exelon’s results as these costs do not qualify as expenses of the discontinued operations per the accounting rules (2022 includes one month of costs for the period prior to the separation compared to twelve months of costs included in 2021) and 2) an increase in Operating and maintenance expense with an offsetting increase in other income for costs billed to Constellation for services provided by Exelon through the Transition Services Agreement (TSA). For Corporate, also reflects an increase in charitable contributions.

(10)Reflects ongoing capital expenditures across all utilities. For ComEd, also reflects increased amortization of deferred energy efficiency costs. For PHI, includes the regulatory asset amortization of the ACE Purchase Power Agreement termination obligation recorded in the first quarter of 2022, which is fully recoverable in Other Energy Delivery.

(11)For ComEd, includes an increase in taxes related to the Energy Transition Assistance Charge rider which are fully recoverable in Other Energy Delivery. For PECO, includes an increase in tax repairs deduction, offset by an increase in interest expense. For BGE and PHI, primarily reflects an increase in interest expense. For Corporate, primarily reflects an increase in other income for costs billed to Constellation for services provided by Exelon through the TSA with an offsetting increase in Operating and maintenance expense and an increase in interest expense.

(12)Reflects the impact on earnings per share due to the increase in Exelon's average diluted common shares outstanding as a result of the August 2022 common stock issuance.

Table of Contents

ComEd Statistics

Three Months Ended December 31, 2022 and 2021



	Electric Deliveries (in GWhs)						Revenue (in millions)
	2022	2021	% Change		Weather - Normal % Change		2022		2021		% Change
Electric Deliveries and Revenues(a)
Residential	5,984	6,116	(2.2)	%	(4.1)	%	$	695	$	754	(7.8)	%
Small commercial & industrial	7,061	7,097	(0.5)	%	(1.7)	%	220		395		(44.3)	%
Large commercial & industrial	6,543	6,464	1.2	%	0.7	%	(43)		139		(130.9)	%
Public authorities & electric railroads	250	242	3.3	%	1.3	%	7		12		(41.7)	%
Other(b)	—	—	n/a		n/a		237		250		(5.2)	%
Total electric revenues(c)	19,838	19,919	(0.4)	%	(1.6)	%	1,116		1,550		(28.0)	%
Other Revenues(d)							110		16		587.5	%
Total Electric Revenues							$	1,226	$	1,566	(21.7)	%
Purchased Power							$	68	$	544	(87.5)	%



				% Change
Heating and Cooling Degree-Days	2022	2021	Normal	From 2021		From Normal
Heating Degree-Days	2,091	1,783	2,139	17.3	%	(2.2)	%
Cooling Degree-Days	19	59	14	(67.8)	%	35.7	%

Twelve Months Ended December 31, 2022 and 2021


	Electric Deliveries (in GWhs)						Revenue (in millions)
	2022	2021	% Change		Weather - Normal % Change		2022		2021		% Change
Electric Deliveries and Revenues(a)
Residential	27,819	28,344	(1.9)	%	(1.2)	%	$	3,304	$	3,233	2.2	%
Small commercial & industrial	29,766	29,707	0.2	%	—	%	1,173		1,571		(25.3)	%
Large commercial & industrial	26,904	26,420	1.8	%	1.9	%	5		559		(99.1)	%
Public authorities & electric railroads	909	940	(3.3)	%	(3.7)	%	29		45		(35.6)	%
Other(b)	—	—	n/a		n/a		955		926		3.1	%
Total electric revenues(c)	85,398	85,411	—	%	0.2	%	5,466		6,334		(13.7)	%
Other Revenues(d)							295		72		309.7	%
Total Electric Revenues							$	5,761	$	6,406	(10.1)	%
Purchased Power							$	1,109	$	2,271	(51.2)	%



				% Change
Heating and Cooling Degree-Days	2022	2021	Normal	From 2021		From Normal
Heating Degree-Days	6,044	5,415	6,000	11.6	%	0.7	%
Cooling Degree-Days	1,174	1,316	1,002	(10.8)	%	17.2	%


Number of Electric Customers	2022	2021
Residential	3,723,282	3,708,729
Small commercial & industrial	391,298	390,546
Large commercial & industrial	1,890	1,870
Public authorities & electric railroads	4,858	4,832
Total	4,121,328	4,105,977

__________

(a)Reflects revenues from customers purchasing electricity directly from ComEd and customers purchasing electricity from a competitive electric generation supplier, as all customers are assessed delivery charges. For customers purchasing electricity from ComEd, revenues also reflect the cost of energy and transmission.

(b)Includes transmission revenue from PJM, wholesale electric revenue, and mutual assistance revenue.

(c)Includes operating revenues from affiliates totaling $2 million and $22 million for the three months ended December 31, 2022 and 2021, respectively, and $16 million and $41 million for the twelve months ended December 31, 2022 and 2021, respectively.

(d)Includes alternative revenue programs and late payment charges.

Table of Contents

PECO Statistics

Three Months Ended December 31, 2022 and 2021


	Electric and Natural Gas Deliveries						Revenue (in millions)
	2022	2021	% Change		Weather- Normal % Change		2022		2021		% Change
Electric (in GWhs)
Electric Deliveries and Revenues(a)
Residential	3,175	3,061	3.7	%	(1.2)	%	$	488	$	379	28.8	%
Small commercial & industrial	1,812	1,801	0.6	%	(0.8)	%	135		110		22.7	%
Large commercial & industrial	3,355	3,376	(0.6)	%	(0.2)	%	70		60		16.7	%
Public authorities & electric railroads	149	134	11.2	%	10.9	%	7		7		—	%
Other(b)	—	—	n/a		n/a		69		62		11.3	%
Total electric revenues(c)	8,491	8,372	1.4	%	(0.5)	%	769		618		24.4	%
Other Revenues(d)							6		7		(14.3)	%
Total Electric Revenues							775		625		24.0	%
Natural Gas (in mmcfs)
Natural Gas Deliveries and Revenues(e)
Residential	13,895	11,635	19.4	%	0.6	%	177		121		46.3	%
Small commercial & industrial	7,211	6,144	17.4	%	0.6	%	61		42		45.2	%
Large commercial & industrial	11	21	(47.6)	%	8.1	%	—		—		n/a
Transportation	6,503	6,607	(1.6)	%	(4.6)	%	7		7		—	%
Other(f)	—	—	n/a		n/a		5		3		66.7	%
Total natural gas revenues(g)	27,620	24,407	13.2	%	(0.6)	%	250		173		44.5	%
Other Revenues(d)							1		—		100.0	%
Total Natural Gas Revenues							251		173		45.1	%
Total Electric and Natural Gas Revenues							$	1,026	$	798	28.6	%
Purchased Power and Fuel							$	442	$	282	56.7	%


				% Change
Heating and Cooling Degree-Days	2022	2021	Normal	From 2021		From Normal
Heating Degree-Days	1,503	1,236	1,544	21.6	%	(2.7)	%
Cooling Degree-Days	18	69	30	(73.9)	%	(40.0)	%

Table of Contents

Twelve Months Ended December 31, 2022 and 2021


	Electric and Natural Gas Deliveries						Revenue (in millions)
	2022	2021	% Change		Weather- Normal % Change		2022		2021		% Change
Electric (in GWhs)
Electric Deliveries and Revenues(a)
Residential	14,379	14,262	0.8	%	(1.8)	%	$	2,026	$	1,704	18.9	%
Small commercial & industrial	7,701	7,597	1.4	%	0.4	%	521		422		23.5	%
Large commercial & industrial	14,046	14,003	0.3	%	—	%	299		243		23.0	%
Public authorities & electric railroads	638	559	14.1	%	14.1	%	30		31		(3.2)	%
Other(b)	—	—	n/a		n/a		271		229		18.3	%
Total electric revenues(c)	36,764	36,421	0.9	%	(0.4)	%	3,147		2,629		19.7	%
Other Revenues(d)							18		30		(40.0)	%
Total Electric Revenues							3,165		2,659		19.0	%
Natural Gas (in mmcfs)
Natural Gas Deliveries and Revenues(e)
Residential	42,135	39,580	6.5	%	3.0	%	512		372		37.6	%
Small commercial & industrial	23,449	21,361	9.8	%	6.0	%	186		136		36.8	%
Large commercial & industrial	31	34	(8.8)	%	12.3	%	—		—		n/a
Transportation	25,011	25,081	(0.3)	%	(1.8)	%	26		24		8.3	%
Other(f)	—	—	n/a		n/a		12		7		71.4	%
Total natural gas revenues(g)	90,626	86,056	5.3	%	2.4	%	736		539		36.5	%
Other Revenues(d)							2		—		100.0	%
Total Natural Gas Revenues							738		539		36.9	%
Total Electric and Natural Gas Revenues							$	3,903	$	3,198	22.0	%
Purchased Power and Fuel							$	1,535	$	1,081	42.0	%


				% Change
Heating and Cooling Degree-Days	2022	2021	Normal	From 2021		From Normal
Heating Degree-Days	4,135	3,946	4,408	4.8	%	(6.2)	%
Cooling Degree-Days	1,743	1,586	1,443	9.9	%	20.8	%


Number of Electric Customers	2022	2021	Number of Natural Gas Customers	2022	2021
Residential	1,525,635	1,517,806	Residential	502,944	497,873
Small commercial & industrial	155,576	155,308	Small commercial & industrial	44,957	44,815
Large commercial & industrial	3,121	3,107	Large commercial & industrial	9	6
Public authorities & electric railroads	10,393	10,306	Transportation	655	670
Total	1,694,725	1,686,527	Total	548,565	543,364

__________

(a)Reflects delivery volumes and revenues from customers purchasing electricity directly from PECO and customers purchasing electricity from a competitive electric generation supplier as all customers are assessed distribution charges. For customers purchasing electricity from PECO, revenues also reflect the cost of energy and transmission.

(b)Includes transmission revenue from PJM, wholesale electric revenue, and mutual assistance revenue.

(c)Includes operating revenues from affiliates totaling $2 million and $15 million for the three months ended December 31, 2022 and 2021, respectively, and $7 million and $20 million for the twelve months ended December 31, 2022 and 2021, respectively.

(d)Includes alternative revenue programs and late payment charges.

(e)Reflects delivery volumes and revenues from customers purchasing natural gas directly from PECO and customers purchasing natural gas from a competitive natural gas supplier as all customers are assessed distribution charges. For customers purchasing natural gas from PECO, revenue also reflects the cost of natural gas.

(f)Includes revenues primarily from off-system sales.

(g)Includes operating revenues from affiliates totaling less than $1 million and less than $1 million for the three months ended December 31, 2022 and 2021, respectively, and less than $1 million and $1 million for the twelve months ended December 31, 2022 and 2021, respectively.

Table of Contents

BGE Statistics

Three Months Ended December 31, 2022 and 2021


	Electric and Natural Gas Deliveries						Revenue (in millions)
	2022	2021	% Change		Weather- Normal % Change		2022		2021		% Change
Electric (in GWhs)
Electric Deliveries and Revenues(a)
Residential	3,038	2,862	6.1	%	(0.9)	%	$	406	$	330	23.0	%
Small commercial & industrial	655	641	2.2	%	(0.8)	%	88		65		35.4	%
Large commercial & industrial	3,123	3,155	(1.0)	%	(0.5)	%	148		118		25.4	%
Public authorities & electric railroads	49	55	(10.9)	%	(8.8)	%	7		7		—	%
Other(b)	—	—	n/a		n/a		101		102		(1.0)	%
Total electric revenues(c)	6,865	6,713	2.3	%	(0.8)	%	750		622		20.6	%
Other Revenues(d)							(1)		17		(105.9)	%
Total Electric Revenues							749		639		17.2	%
Natural Gas (in mmcfs)
Natural Gas Deliveries and Revenues(e)
Residential	13,569	10,961	23.8	%	2.6	%	229		164		39.6	%
Small commercial & industrial	2,999	2,427	23.6	%	8.4	%	35		24		45.8	%
Large commercial & industrial	11,777	10,962	7.4	%	1.1	%	55		44		25.0	%
Other(f)	1,735	4,079	(57.5)	%	n/a		20		27		(25.9)	%
Total natural gas revenues(g)	30,080	28,429	5.8	%	2.5	%	339		259		30.9	%
Other Revenues(d)							(2)		17		(111.8)	%
Total Natural Gas Revenues							337		276		22.1	%
Total Electric and Natural Gas Revenues							$	1,086	$	915	18.7	%
Purchased Power and Fuel							$	474	$	336	41.1	%


				% Change
Heating and Cooling Degree-Days	2022	2021	Normal	From 2021		From Normal
Heating Degree-Days	1,595	1,290	1,646	23.6	%	(3.1)	%
Cooling Degree-Days	20	59	28	(66.1)	%	(28.6)	%

Table of Contents

Twelve Months Ended December 31, 2022 and 2021


	Electric and Natural Gas Deliveries						Revenue (in millions)
	2022	2021	% Change		Weather- Normal % Change		2022		2021		% Change
Electric (in GWhs)
Electric Deliveries and Revenues(a)
Residential	13,024	12,908	0.9	%	(0.6)	%	$	1,564	$	1,375	13.7	%
Small commercial & industrial	2,781	2,770	0.4	%	—	%	327		267		22.5	%
Large commercial & industrial	13,213	13,209	—	%	0.5	%	567		459		23.5	%
Public authorities & electric railroads	201	204	(1.5)	%	(0.5)	%	27		27		—	%
Other(b)	—	—	n/a		n/a		398		371		7.3	%
Total electric revenues(c)	29,219	29,091	0.4	%	(0.1)	%	2,883		2,499		15.4	%
Other Revenues(d)							(12)		6		(300.0)	%
Total Electric Revenues							2,871		2,505		14.6	%
Natural Gas (in mmcfs)
Natural Gas Deliveries and Revenues(e)
Residential	41,951	36,719	14.2	%	5.5	%	678		518		30.9	%
Small commercial & industrial	9,894	8,654	14.3	%	7.3	%	111		83		33.7	%
Large commercial & industrial	43,631	40,521	7.7	%	5.7	%	183		147		24.5	%
Other(f)	7,206	13,203	(45.4)	%	n/a		68		68		—	%
Total natural gas revenues(g)	102,682	99,097	3.6	%	5.8	%	1,040		816		27.5	%
Other Revenues(d)							(16)		20		(180.0)	%
Total Natural Gas Revenues							1,024		836		22.5	%
Total Electric and Natural Gas Revenues							$	3,895	$	3,341	16.6	%
Purchased Power and Fuel							$	1,567	$	1,175	33.4	%


				% Change
Heating and Cooling Degree-Days	2022	2021	Normal	From 2021		From Normal
Heating Degree-Days	4,333	3,998	4,604	8.4	%	(5.9)	%
Cooling Degree-Days	1,010	1,097	900	(7.9)	%	12.2	%


Number of Electric Customers	2022	2021	Number of Natural Gas Customers	2022	2021
Residential	1,204,429	1,195,929	Residential	655,373	651,589
Small commercial & industrial	115,524	115,049	Small commercial & industrial	38,207	38,300
Large commercial & industrial	12,839	12,637	Large commercial & industrial	6,233	6,179
Public authorities & electric railroads	266	268	Total	699,813	696,068
Total	1,333,058	1,323,883

__________

(a)Reflects revenues from customers purchasing electricity directly from BGE and customers purchasing electricity from a competitive electric generation supplier as all customers are assessed distribution charges. For customers purchasing electricity from BGE, revenues also reflect the cost of energy and transmission.

(b)Includes transmission revenue from PJM, wholesale electric revenue, and mutual assistance revenue.

(c)Includes operating revenues from affiliates totaling $2 million and $3 million for the three months ended December 31, 2022 and 2021, respectively, and $7 million and $13 million for the twelve months ended December 31, 2022 and 2021, respectively.

(d)Includes alternative revenue programs and late payment charges.

(e)Reflects delivery volumes and revenues from customers purchasing natural gas directly from BGE and customers purchasing natural gas from a competitive natural gas supplier as all customers are assessed distribution charges. For customers purchasing natural gas from BGE, revenue also reflects the cost of natural gas.

(f)Includes revenues primarily from off-system sales.

(g)Includes operating revenues from affiliates totaling $1 million and $7 million for the three months ended December 31, 2022 and 2021, respectively, and $8 million and $18 million for the twelve months ended December 31, 2022 and 2021.

Table of Contents

Pepco Statistics

Three Months Ended December 31, 2022 and 2021


	Electric Deliveries (in GWhs)						Revenue (in millions)
	2022	2021	% Change		Weather- Normal % Change		2022		2021		% Change
Electric Deliveries and Revenues(a)
Residential	1,772	1,789	(1.0)	%	(3.2)	%	$	250	$	218	14.7	%
Small commercial & industrial	258	253	2.0	%	0.2	%	38		34		11.8	%
Large commercial & industrial	3,298	3,320	(0.7)	%	(0.4)	%	277		229		21.0	%
Public authorities & electric railroads	166	111	49.5	%	49.5	%	9		7		28.6	%
Other(b)	—	—	n/a		n/a		51		51		—	%
Total electric revenues(c)	5,494	5,473	0.4	%	(0.3)	%	625		539		16.0	%
Other Revenues(d)							(13)		(1)		1,200.0	%
Total Electric Revenues							$	612	$	538	13.8	%
Purchased Power							$	228	$	153	49.0	%


				% Change
Heating and Cooling Degree-Days	2022	2021	Normal	From 2021		From Normal
Heating Degree-Days	1,376	1,111	1,341	23.9	%	2.6	%
Cooling Degree-Days	25	94	53	(73.4)	%	(52.8)	%

Twelve Months Ended December 31, 2022 and 2021


	Electric Deliveries (in GWhs)						Revenue (in millions)
	2022	2021	% Change		Weather- Normal % Change		2022		2021		% Change
Electric Deliveries and Revenues(a)
Residential	8,162	8,284	(1.5)	%	(1.9)	%	$	1,076	$	1,003	7.3	%
Small commercial & industrial	1,113	1,137	(2.1)	%	(2.6)	%	155		135		14.8	%
Large commercial & industrial	13,797	13,411	2.9	%	2.8	%	1,083		844		28.3	%
Public authorities & electric railroads	617	617	—	%	0.1	%	34		31		9.7	%
Other(b)	—	—	n/a		n/a		208		205		1.5	%
Total electric revenues(c)	23,689	23,449	1.0	%	0.8	%	2,556		2,218		15.2	%
Other Revenues(d)							(25)		56		(144.6)	%
Total Electric Revenues							$	2,531	$	2,274	11.3	%
Purchased Power							$	834	$	624	33.7	%


				% Change
Heating and Cooling Degree-Days	2022	2021	Normal	From 2021		From Normal
Heating Degree-Days	3,732	3,454	3,770	8.0	%	(1.0)	%
Cooling Degree-Days	1,746	1,817	1,749	(3.9)	%	(0.2)	%


Number of Electric Customers	2022	2021
Residential	856,037	841,831
Small commercial & industrial	54,339	54,216
Large commercial & industrial	22,841	22,568
Public authorities & electric railroads	197	181
Total	933,414	918,796

__________

(a)Reflects revenues from customers purchasing electricity directly from Pepco and customers purchasing electricity from a competitive electric generation supplier as all customers are assessed distribution charges. For customers purchasing electricity from Pepco, revenues also reflect the cost of energy and transmission.

(b)Includes transmission revenue from PJM, wholesale electric revenue, and mutual assistance revenue.

(c)Includes operating revenues from affiliates totaling $1 million for both the three months ended December 31, 2022 and 2021, and $5 million for both the twelve months ended December 31, 2022 and 2021.

(d)Includes alternative revenue programs and late payment charge revenues.

Table of Contents

DPL Statistics

Three Months Ended December 31, 2022 and 2021


	Electric and Natural Gas Deliveries						Revenue (in millions)
	2022	2021	% Change		Weather - Normal % Change		2022		2021		% Change
Electric (in GWhs)
Electric Deliveries and Revenues(a)
Residential	1,189	1,168	1.8	%	(2.4)	%	$	180	$	158	13.9	%
Small commercial & industrial	553	553	—	%	(0.9)	%	63		48		31.3	%
Large commercial & industrial	1,043	1,061	(1.7)	%	(1.4)	%	37		24		54.2	%
Public authorities & electric railroads	11	11	—	%	1.5	%	4		4		—	%
Other(b)	—	—	n/a		n/a		60		57		5.3	%
Total electric revenues(c)	2,796	2,793	0.1	%	(1.7)	%	344		291		18.2	%
Other Revenues(d)							(5)		(1)		400.0	%
Total Electric Revenues							339		290		16.9	%
Natural Gas (in mmcfs)
Natural Gas Deliveries and Revenues(e)
Residential	2,899	2,408	20.4	%	3.2	%	49		30		63.3	%
Small commercial & industrial	1,294	1,100	17.6	%	2.7	%	20		13		53.8	%
Large commercial & industrial	438	432	1.4	%	1.5	%	3		2		50.0	%
Transportation	1,762	1,781	(1.1)	%	(5.5)	%	4		4		—	%
Other(g)	—	—	n/a		n/a		4		1		300.0	%
Total natural gas revenues	6,393	5,721	11.7	%	0.4	%	80		50		60.0	%
Other Revenues(f)							—		—		n/a
Total Natural Gas Revenues							80		50		60.0	%
Total Electric and Natural Gas Revenues							$	419	$	340	23.2	%
Purchased Power and Fuel							$	199	$	137	45.3	%


Electric Service Territory				% Change
Heating and Cooling Degree-Days	2022	2021	Normal	From 2021		From Normal
Heating Degree-Days	1,547	1,323	1,559	16.9	%	(0.8)	%
Cooling Degree-Days	13	56	35	(76.8)	%	(62.9)	%


Natural Gas Service Territory				% Change
Heating Degree-Days	2022	2021	Normal	From 2021		From Normal
Heating Degree-Days	1,600	1,391	1,647	15.0	%	(2.9)	%

Table of Contents

Twelve Months Ended December 31, 2022 and 2021


	Electric and Natural Gas Deliveries						Revenue (in millions)
	2022	2021	% Change		Weather - Normal % Change		2022		2021		% Change
Electric (in GWhs)
Electric Deliveries and Revenues(a)
Residential	5,446	5,413	0.6	%	(0.6)	%	$	750	$	694	8.1	%
Small commercial & industrial	2,362	2,340	0.9	%	0.6	%	235		193		21.8	%
Large commercial & industrial	4,250	4,206	1.0	%	1.1	%	137		94		45.7	%
Public authorities & electric railroads	44	45	(2.2)	%	(3.1)	%	15		14		7.1	%
Other(b)	—	—	n/a		n/a		227		201		12.9	%
Total rate-regulated electric revenues(c)	12,102	12,004	0.8	%	0.2	%	1,364		1,196		14.0	%
Other Revenues(d)							(7)		16		(143.8)	%
Total Electric Revenues							1,357		1,212		12.0	%
Natural Gas (in mmcfs)
Natural Gas Deliveries and Revenues(e)
Residential	8,709	7,914	10.0	%	4.2	%	127		97		30.9	%
Small commercial & industrial	4,176	3,747	11.4	%	7.0	%	55		42		31.0	%
Large commercial & industrial	1,697	1,679	1.1	%	1.1	%	12		7		71.4	%
Transportation	6,696	6,778	(1.2)	%	(2.3)	%	15		14		7.1	%
Other(f)	—	—	n/a		n/a		29		8		262.5	%
Total rate-regulated natural gas revenues	21,278	20,118	5.8	%	2.4	%	238		168		41.7	%
Other Revenues(d)							—		—		n/a
Total Natural Gas Revenues							238		168		41.7	%
Total Electric and Natural Gas Revenues							$	1,595	$	1,380	15.6	%
Purchased Power and Fuel							$	706	$	539	31.0	%


Electric Service Territory				% Change
Heating and Cooling Degree-Days	2022	2021	Normal	From 2021		From Normal
Heating Degree-Days	4,271	4,062	4,448	5.1	%	(4.0)	%
Cooling Degree-Days	1,405	1,432	1,295	(1.9)	%	8.5	%


Natural Gas Service Territory				% Change
Heating Degree-Days	2022	2021	Normal	From 2021		From Normal
Heating Degree-Days	4,428	4,239	4,676	4.5	%	(5.3)	%


Number of Electric Customers	2022	2021	Number of Natural Gas Customers	2022	2021
Residential	481,688	476,260	Residential	129,502	128,121
Small commercial & industrial	63,738	63,195	Small commercial & industrial	10,144	10,027
Large commercial & industrial	1,235	1,218	Large commercial & industrial	17	20
Public authorities & electric railroads	597	604	Transportation	156	158
Total	547,258	541,277	Total	139,819	138,326

__________

(a)Reflects delivery volumes and revenues from customers purchasing electricity directly from DPL and customers purchasing electricity from a competitive electric generation supplier as all customers are assessed distribution charges. For customers purchasing electricity from DPL, revenues also reflect the cost of energy and transmission.

(b)Includes transmission revenue from PJM, wholesale electric revenue, and mutual assistance revenue.

(c)Includes operating revenues from affiliates totaling $1 million and $2 million for the three months ended December 31, 2022 and 2021, and $6 million and $7 million for the twelve months ended December 31, 2022 and 2021, respectively.

(d)Includes alternative revenue programs and late payment charges.

(e)Reflects delivery volumes and revenues from customers purchasing natural gas directly from DPL and customers purchasing natural gas from a competitive natural gas supplier as all customers are assessed distribution charges. For customers purchasing natural gas from DPL, revenue also reflects the cost of natural gas.

(f)Includes revenues primarily from off-system sales.

Table of Contents

ACE Statistics

Three Months Ended December 31, 2022 and 2021


	Electric Deliveries (in GWhs)						Revenue (in millions)
	2022	2021	% Change		Weather - Normal % Change		2022		2021		% Change
Electric Deliveries and Revenues(a)
Residential	838	777	7.9	%	7.4	%	$	152	$	141	7.8	%
Small commercial & industrial	320	336	(4.8)	%	(5.5)	%	47		47		—	%
Large commercial & industrial	707	795	(11.1)	%	(11.2)	%	50		46		8.7	%
Public authorities & electric railroads	13	13	—	%	6.5	%	4		3		33.3	%
Other(b)	—	—	n/a		n/a		63		71		(11.3)	%
Total electric revenues(c)	1,878	1,921	(2.2)	%	(2.5)	%	316		308		2.6	%
Other Revenues(d)							(5)		1		(600.0)	%
Total Electric Revenues							$	311	$	309	0.6	%
Purchased Power							$	127	$	154	(17.5)	%


				% Change
Heating and Cooling Degree-Days	2022	2021	Normal	From 2021		From Normal
Heating Degree-Days	1,623	1,373	1,565	18.2	%	3.7	%
Cooling Degree-Days	12	38	32	(68.4)	%	(62.5)	%

Twelve Months Ended December 31, 2022 and 2021


	Electric Deliveries (in GWhs)						Revenue (in millions)
	2022	2021	% Change		Weather - Normal % Change		2022		2021		% Change
Electric Deliveries and Revenues(a)
Residential	4,131	4,220	(2.1)	%	(2.4)	%	$	764	$	744	2.7	%
Small commercial & industrial	1,499	1,409	6.4	%	6.2	%	217		193		12.4	%
Large commercial & industrial	3,103	3,146	(1.4)	%	(1.5)	%	202		185		9.2	%
Public authorities & electric railroads	47	46	2.2	%	1.8	%	15		13		15.4	%
Other(b)	—	—	n/a		n/a		252		229		10.0	%
Total electric revenues(c)	8,780	8,821	(0.5)	%	(0.7)	%	1,450		1,364		6.3	%
Other Revenues(d)							(19)		24		(179.2)	%
Total Electric Revenues							$	1,431	$	1,388	3.1	%
Purchased Power							$	624	$	694	(10.1)	%


				% Change
Heating and Cooling Degree-Days	2022	2021	Normal	From 2021		From Normal
Heating Degree-Days	4,629	4,256	4,589	8.8	%	0.9	%
Cooling Degree-Days	1,243	1,284	1,210	(3.2)	%	2.7	%


Number of Electric Customers	2022	2021
Residential	502,247	499,628
Small commercial & industrial	62,246	61,900
Large commercial & industrial	3,051	3,156
Public authorities & electric railroads	734	717
Total	568,278	565,401

__________

(a)Reflects delivery volumes and revenues from customers purchasing electricity directly from ACE and customers purchasing electricity from a competitive electric generation supplier as all customers are assessed distribution charges. For customers purchasing electricity from ACE, revenues also reflect the cost of energy and transmission.

(b)Includes transmission revenue from PJM, wholesale electric revenue, and mutual assistance revenue.

(c)Includes operating revenues from affiliates totaling less than $1 million and $1 million for the three months ended December 31, 2022 and 2021, respectively, and $2 million for both the twelve months ended December 31, 2022 and 2021.

(d)Includes alternative revenue programs.

Dates Referenced Herein and Documents Incorporated by Reference

This ‘8-K’ Filing	Date	Other Filings

	2/1/33
	12/31/27
	1/1/27
	1/1/26
	12/31/25
	1/1/25
	4/7/24
	1/1/24
	10/3/23
	3/10/23
	2/27/23
Filed on / For Period end:	2/14/23
	1/17/23	4, 8-K
	1/10/23	8-K
	1/3/23	424B2, FWP
	1/1/23
	12/31/22	4
	12/15/22
	12/14/22
	11/17/22
	11/3/22	10-Q, 8-K
	10/7/22
	10/4/22
	6/30/22	10-Q, 13F-HR, 4, 8-K
	2/25/22	10-K, 8-K
	1/24/22
	12/31/21	10-K, 11-K, 13F-HR, 4
		List all Filings

5 Subsequent Filings that Reference this Filing

  As Of               Filer                 Filing    For·On·As Docs:Size             Issuer                      Filing Agent

 2/27/24  Potomac Electric Power Co.        424B2                  2:548K                                   Toppan Merrill/FA
 2/26/24  Potomac Electric Power Co.        424B2                  1:544K                                   Toppan Merrill/FA
 2/23/24  Exelon Corp.                      424B2                  2:635K                                   Toppan Merrill/FA
 2/22/24  Exelon Corp.                      424B2                  1:626K                                   Toppan Merrill/FA
 2/20/24  Exelon Corp.                      POSASR      2/20/24    8:608K                                   Toppan Merrill/FA

↑Top

Filing Submission 0001109357-23-000016 – Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Exelon Corp., et al. – ‘8-K’ for 2/14/23 – ‘EX-99.1’

On: Tuesday, 2/14/23, at 6:53am ET · For: 2/14/23 · Accession #: 1109357-23-16 · File #s: 0-16844, 1-01072, 1-01405, 1-01839, 1-01910, 1-03559, 1-16169, 1-31403

Current Report — Form 8-KFiling Table of Contents

‘EX-99.1’ — Miscellaneous ExhibitExhibit Table of Contents

This Exhibit is an HTML Document rendered as filed. [ Alternative Formats ]

Dates Referenced Herein and Documents Incorporated by Reference

5 Subsequent Filings that Reference this Filing

Current Report — Form 8-K

Filing Table of Contents

‘EX-99.1’ — Miscellaneous Exhibit

Exhibit Table of Contents