| | |
Price to
Public(1)(2) |
| |
Underwriting
Discount |
| |
Proceeds, before
expenses, to Exelon |
| |||||||||||||||||||||||||||
| | |
Per Note
|
| |
Total
|
| |
Per Note
|
| |
Total
|
| |
Per Note
|
| |
Total
|
| ||||||||||||||||||
Per 2029 note
|
| | | | 99.781% | | | | | $ | 648,576,500 | | | | | | 0.600% | | | | | $ | 3,900,000 | | | | | | 99.181% | | | | | $ | 644,676,500 | | |
Per 2034 note
|
| | | | 99.835% | | | | | $ | 648,927,500 | | | | | | 0.650% | | | | | $ | 4,225,000 | | | | | | 99.185% | | | | | $ | 644,702,500 | | |
Per 2053 note
|
| | | | 97.683% | | | | | $ | 390,732,000 | | | | | | 0.875% | | | | | $ | 3,500,000 | | | | | | 96.808% | | | | | $ | 387,232,000 | | |
|
Barclays
|
| |
BofA Securities
|
| |
Citigroup
|
| |
J.P. Morgan
|
| |
Morgan Stanley
|
|
| Huntington Capital Markets | | | Santander | | |
M&T Securities
|
|
| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-3 | | | |
| | | | S-4 | | | |
| | | | S-5 | | | |
| | | | S-6 | | | |
| | | | S-9 | | | |
| | | | S-10 | | | |
| | | | S-11 | | | |
| | | | S-12 | | | |
| | | | S-21 | | | |
| | | | S-27 | | | |
| | | | S-34 | | | |
| | | | S-34 | | | |
| | | | S-34 | | | |
| | | | S-34 | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 19 | | | |
| | | | | 21 | | | |
| | | | | 21 | | | |
| | | | | 21 | | | |
| | | | | 22 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
($ in millions)
|
| |||||||||||||||
Statement of Operations Data | | | | | | | | | | | | | | | | | | | |
Operating revenues
|
| | | $ | 21,727 | | | | | $ | 19,078 | | | | | $ | 17,938 | | |
Operating income
|
| | | | 4,023 | | | | | | 3,315 | | | | | | 2,682 | | |
Net income from continuing operations after income taxes
|
| | | | 2,328 | | | | | | 2,054 | | | | | | 1,616 | | |
Net income from discontinued operations after income taxes
|
| | | | — | | | | | | 117 | | | | | | 213 | | |
Net income
|
| | | | 2,328 | | | | | | 2,171 | | | | | | 1,829 | | |
Cash Flow Data | | | | | | | | | | | | | | | | | | | |
Net cash flows provided by operating activities
|
| | | | 4,703 | | | | | | 4,870 | | | | | | 3,012 | | |
Net cash flows used in investing activities
|
| | | | (7,375) | | | | | | (6,990) | | | | | | (3,317) | | |
Net cash flows provided by financing activities
|
| | | | 2,683 | | | | | | 1,591 | | | | | | 758 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
($ in millions)
(unaudited) |
| |||||||||
Balance Sheet Data | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| | | $ | 73,593 | | | | | $ | 69,076 | | |
Noncurrent regulatory assets
|
| | | | 8,698 | | | | | | 8,037 | | |
Goodwill
|
| | | | 6,630 | | | | | | 6,630 | | |
Total assets
|
| | | | 101,546 | | | | | | 95,349 | | |
Long-term debt, including long-term debt to financing trusts and long-term debt due within one year
|
| | | | 41,485 | | | | | | 37,464 | | |
Noncurrent regulatory liabilities
|
| | | | 9,576 | | | | | | 9,112 | | |
Total shareholders’ equity
|
| | | | 25,755 | | | | | | 24,744 | | |
Total liabilities and shareholders’ equity
|
| | | | 101,546 | | | | | | 95,349 | | |
| | |
As of December 31, 2023
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
($ in millions)
(unaudited) |
| |||||||||
Short-term borrowings(a)
|
| | | $ | 2,523 | | | | | $ | 1,834 | | |
Long-term debt(b):
|
| | | | 41,485 | | | | | | 40,985 | | |
2029 notes offered hereby
|
| | | | | | | | | | 650 | | |
2034 notes offered hereby
|
| | | | | | | | | | 650 | | |
2053 notes offered hereby
|
| | | | | | | | | | 400 | | |
Total shareholders’ equity
|
| | | | 25,755 | | | | | | 25,755 | | |
Total capitalization
|
| | | $ | 69,763 | | | | | $ | 70,274 | | |
Underwriter
|
| |
Principal
Amount of 2029 Notes |
| |
Principal
Amount of 2034 Notes |
| |
Principal
Amount of 2053 Notes |
| |||||||||
Barclays Capital Inc.
|
| | | $ | 119,600,000 | | | | | $ | 119,600,000 | | | | | $ | 73,600,000 | | |
BofA Securities, Inc.
|
| | | | 119,600,000 | | | | | | 119,600,000 | | | | | | 73,600,000 | | |
Citigroup Global Markets Inc.
|
| | | | 119,600,000 | | | | | | 119,600,000 | | | | | | 73,600,000 | | |
J.P. Morgan Securities LLC
|
| | | | 119,600,000 | | | | | | 119,600,000 | | | | | | 73,600,000 | | |
Morgan Stanley & Co. LLC
|
| | | | 119,600,000 | | | | | | 119,600,000 | | | | | | 73,600,000 | | |
Huntington Securities, Inc.
|
| | | | 10,834,000 | | | | | | 10,833,000 | | | | | | 6,667,000 | | |
M&T Securities, Inc.
|
| | | | 10,833,000 | | | | | | 10,834,000 | | | | | | 6,666,000 | | |
Santander US Capital Markets LLC
|
| | | | 10,833,000 | | | | | | 10,833,000 | | | | | | 6,667,000 | | |
CastleOak Securities, L.P.
|
| | | | 3,900,000 | | | | | | 3,900,000 | | | | | | 2,400,000 | | |
Drexel Hamilton, LLC
|
| | | | 3,900,000 | | | | | | 3,900,000 | | | | | | 2,400,000 | | |
Mischler Financial Group, Inc.
|
| | | | 3,900,000 | | | | | | 3,900,000 | | | | | | 2,400,000 | | |
Samuel A. Ramirez & Company, Inc.
|
| | | | 3,900,000 | | | | | | 3,900,000 | | | | | | 2,400,000 | | |
Siebert Williams Shank & Co., LLC
|
| | | | 3,900,000 | | | | | | 3,900,000 | | | | | | 2,400,000 | | |
Total
|
| | | $ | 650,000,000 | | | | | $ | 650,000,000 | | | | | $ | 400,000,000 | | |
| | |
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* | | | | | | | | | | | |
Exhibit 107
The prospectus to which this Exhibit 107 is attached is a final prospectus for the related offering. The maximum aggregate offering price for such offering is $1,688,236,000.