| | |
Price to
Public(1) |
| |
Underwriting
Discount |
| |
Proceeds, before
expenses, to Exelon |
| |||||||||||||||||||||||||||
| | |
Per Note
|
| |
Total
|
| |
Per Note
|
| |
Total
|
| |
Per Note
|
| |
Total
|
| ||||||||||||||||||
Per 2028 note
|
| | | | 99.832% | | | | | $ | 998,320,000 | | | | | | 0.600% | | | | | $ | 6,000,000 | | | | | | 99.232% | | | | | $ | 992,320,000 | | |
Per 2033 note
|
| | | | 99.895% | | | | | $ | 849,107,500 | | | | | | 0.650% | | | | | $ | 5,525,000 | | | | | | 99.245% | | | | | $ | 843,582,500 | | |
Per 2053 note
|
| | | | 99.691% | | | | | $ | 647,991,500 | | | | | | 0.875% | | | | | $ | 5,687,500 | | | | | | 98.816% | | | | | $ | 642,304,000 | | |
| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-3 | | | |
| | | | S-4 | | | |
| | | | S-5 | | | |
| | | | S-6 | | | |
| | | | S-9 | | | |
| | | | S-10 | | | |
| | | | S-11 | | | |
| | | | S-12 | | | |
| | | | S-21 | | | |
| | | | S-26 | | | |
| | | | S-32 | | | |
| | | | S-32 | | | |
| | | | S-32 | | | |
| | | | S-32 | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
($ in millions)
|
| |||||||||||||||
Statement of Operations Data | | | | | | | | | | | | | | | | | | | |
Operating revenues
|
| | | $ | 19,078 | | | | | $ | 17,938 | | | | | $ | 16,663 | | |
Operating income
|
| | | | 3,315 | | | | | | 2,682 | | | | | | 2,191 | | |
Net income from continuing operations after income taxes
|
| | | | 2,054 | | | | | | 1,616 | | | | | | 1,099 | | |
Net income from discontinued operations after income taxes
|
| | | | 117 | | | | | | 213 | | | | | | 855 | | |
Net income
|
| | | | 2,171 | | | | | | 1,829 | | | | | | 1,954 | | |
Cash Flow Data | | | | | | | | | | | | | | | | | | | |
Net cash flows provided by operating activities
|
| | | | 4,870 | | | | | | 3,012 | | | | | | 4,235 | | |
Net cash flows used in investing activities
|
| | | | (6,990) | | | | | | (3,317) | | | | | | (4,336) | | |
Net cash flows provided by financing activities
|
| | | | 1,591 | | | | | | 758 | | | | | | 145 | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
($ in millions)
|
| |||||||||
Balance Sheet Data | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| | | $ | 69,076 | | | | | $ | 64,558 | | |
Noncurrent regulatory assets
|
| | | | 8,037 | | | | | | 8,224 | | |
Goodwill
|
| | | | 6,630 | | | | | | 6,630 | | |
Assets held for sale
|
| | | | — | | | | | | 13 | | |
Current assets of discontinued operations
|
| | | | — | | | | | | 7,835 | | |
Total assets
|
| | | | 95,349 | | | | | | 133,013 | | |
Long-term debt, including long-term debt to financing trusts and long-term
debt due within one year |
| | | | 37,464 | | | | | | 33,292 | | |
Noncurrent regulatory liabilities
|
| | | | 9,112 | | | | | | 9,628 | | |
Liabilities held for sale
|
| | | | — | | | | | | 3 | | |
Current liabilities of discontinued operations
|
| | | | — | | | | | | 7,940 | | |
Total shareholders’ equity
|
| | | | 24,744 | | | | | | 34,393 | | |
Total liabilities and shareholders’ equity
|
| | | | 95,349 | | | | | | 133,013 | | |
| | |
As of December 31, 2022
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
($ in millions)
(unaudited) |
| |||||||||
Short-term borrowings(a)
|
| | | $ | 2,586 | | | | | $ | 1,998 | | |
Long-term debt(b):
|
| | | | 37,464 | | | | | | 36,614 | | |
2028 notes offered hereby
|
| | | | | | | | | | 1,000 | | |
2033 notes offered hereby
|
| | | | | | | | | | 850 | | |
2053 notes offered hereby
|
| | | | | | | | | | 650 | | |
Total shareholders’ equity
|
| | | | 24,744 | | | | | | 24,744 | | |
Total capitalization
|
| | | $ | 64,794 | | | | | $ | 65,856 | | |
Underwriter
|
| |
Principal
Amount of 2028 Notes |
| |
Principal
Amount of 2033 Notes |
| |
Principal
Amount of 2053 Notes |
| |||||||||
Barclays Capital Inc.
|
| | | $ | 138,000,000 | | | | | $ | 117,300,000 | | | | | $ | 89,700,000 | | |
Citigroup Global Markets Inc.
|
| | | | 138,000,000 | | | | | | 117,300,000 | | | | | | 89,700,000 | | |
Goldman Sachs & Co. LLC
|
| | | | 138,000,000 | | | | | | 117,300,000 | | | | | | 89,700,000 | | |
J.P. Morgan Securities LLC
|
| | | | 138,000,000 | | | | | | 117,300,000 | | | | | | 89,700,000 | | |
Morgan Stanley & Co. LLC
|
| | | | 138,000,000 | | | | | | 117,300,000 | | | | | | 89,700,000 | | |
MUFG Securities Americas Inc.
|
| | | | 60,000,000 | | | | | | 51,000,000 | | | | | | 39,000,000 | | |
PNC Capital Markets LLC
|
| | | | 60,000,000 | | | | | | 51,000,000 | | | | | | 39,000,000 | | |
SMBC Nikko Securities America, Inc.
|
| | | | 60,000,000 | | | | | | 51,000,000 | | | | | | 39,000,000 | | |
Wells Fargo Securities, LLC
|
| | | | 60,000,000 | | | | | | 51,000,000 | | | | | | 39,000,000 | | |
Loop Capital Markets LLC
|
| | | | 16,700,000 | | | | | | 14,200,000 | | | | | | 10,800,000 | | |
Siebert Williams Shank & Co., LLC
|
| | | | 16,700,000 | | | | | | 14,100,000 | | | | | | 10,900,000 | | |
Huntington Securities, Inc.
|
| | | | 16,600,000 | | | | | | 14,200,000 | | | | | | 10,800,000 | | |
Apto Partners, LLC
|
| | | | 4,000,000 | | | | | | 3,400,000 | | | | | | 2,600,000 | | |
Blaylock Van, LLC
|
| | | | 4,000,000 | | | | | | 3,400,000 | | | | | | 2,600,000 | | |
C.L. King & Associates, Inc.
|
| | | | 4,000,000 | | | | | | 3,400,000 | | | | | | 2,600,000 | | |
Multi-Bank Securities, Inc.
|
| | | | 4,000,000 | | | | | | 3,400,000 | | | | | | 2,600,000 | | |
Telsey Advisory Group LLC
|
| | | | 4,000,000 | | | | | | 3,400,000 | | | | | | 2,600,000 | | |
Total
|
| | | $ | 1,000,000,000 | | | | | $ | 850,000,000 | | | | | $ | 650,000,000 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 6 | | |
EX-FILING FEES
Calculation of Filing Fee Tables
424(b)(3)
(Form Type)
EXELON CORPORATION
(Exact Name of Registrant as Specified in its Charter)
Not applicable
(Translation of Registrant’s Name into English)
Table 1: Newly Registered and Carry Forward Securities
Security Type | Security Class Title | Fee Calculation or Carry Forward Rule | Amount Registered | Proposed Maximum Offering Price Per Unit | Maximum Aggregate Offering Price | Fee Rate | Amount
of Registration Fee | Carry Forward Form Type | Carry Forward File Number | Carry Forward Initial effective date | Filing
Fee Previously Paid In Connection with Unsold Securities to be Carried Forward | |||||||||||||||||||||||||||||||||
Newly Registered Securities | ||||||||||||||||||||||||||||||||||||||||||||
Fees to Be Paid | Debt | Notes | 457(o) | $ | 2,495,419,500.00 | 0.0001102 | $ | 274,995.23 | ||||||||||||||||||||||||||||||||||||
Fees Previously Paid | ||||||||||||||||||||||||||||||||||||||||||||
Carry Forward Securities | ||||||||||||||||||||||||||||||||||||||||||||
Carry Forward Securities | ||||||||||||||||||||||||||||||||||||||||||||
Total Offering Amounts | $ | 2,495,419,500.00 | $ | 274,995.23 | ||||||||||||||||||||||||||||||||||||||||
Total Fees Previously Paid | ||||||||||||||||||||||||||||||||||||||||||||
Total Fee Offsets | ||||||||||||||||||||||||||||||||||||||||||||
Net Fee Due | $ | 274,995.23 |
1