(To Prospectus Dated April 9, 2025)
| | | |
Price to Public(1)
|
| |
Underwriting
Discount |
| |
Proceeds, before
expenses, to Exelon |
| |||||||||||||||||||||||||||
| | | |
Per Note
|
| |
Total
|
| |
Per Note
|
| |
Total
|
| |
Per Note
|
| |
Total
|
| ||||||||||||||||||
|
Per note
|
| | | | 99.611% | | | | | $ | 771,985,250 | | | | | | 0.650% | | | | | $ | 5,037,500 | | | | | | 98.961% | | | | | $ | 766,947,750 | | |
| |
BNP PARIBAS
|
| |
Morgan Stanley
|
| |
Wells Fargo Securities
|
|
| |
BNY Capital Markets
|
| |
Huntington Capital Markets
|
| |
Siebert Williams Shank
|
|
| |
Apto Partners, LLC
|
| |
Loop Capital Markets
|
| |
Ramirez & Co., Inc
|
|
| | | |
Page
|
| |||
| | | | | S-1 | | | |
| | | | | S-3 | | | |
| | | | | S-5 | | | |
| | | | | S-6 | | | |
| | | | | S-7 | | | |
| | | | | S-9 | | | |
| | | | | S-10 | | | |
| | | | | S-11 | | | |
| | | | | S-12 | | | |
| | | | | S-21 | | | |
| | | | | S-26 | | | |
| | | | | S-31 | | | |
| | | | | S-31 | | | |
| | | | | S-31 | | | |
| | | | | S-31 | | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 21 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | |
For the Years Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
($ in millions)
|
| |||||||||||||||
| Statement of Operations Data | | | | | | | | | | | | | | | | | | | |
|
Total Operating revenues
|
| | | $ | 24,258 | | | | | $ | 23,028 | | | | | $ | 21,727 | | |
|
Operating income
|
| | | | 5,148 | | | | | | 4,319 | | | | | | 4,023 | | |
|
Net income
|
| | | | 2,768 | | | | | | 2,460 | | | | | | 2,328 | | |
| Cash Flow Data | | | | | | | | | | | | | | | | | | | |
|
Net cash flows provided by operating activities
|
| | | | 6,254 | | | | | | 5,569 | | | | | | 4,703 | | |
|
Net cash flows used in investing activities
|
| | | | (8,525) | | | | | | (7,042) | | | | | | (7,375) | | |
|
Net cash flows provided by financing activities
|
| | | | 2,533 | | | | | | 1,311 | | | | | | 2,683 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
($ in millions)
|
| |||||||||
| Balance Sheet Data | | | | | | | | | | | | | |
|
Property, plant and equipment (net)
|
| | | $ | 84,318 | | | | | $ | 78,182 | | |
|
Noncurrent regulatory assets
|
| | | | 9,214 | | | | | | 8,710 | | |
|
Goodwill
|
| | | | 6,630 | | | | | | 6,630 | | |
|
Total assets
|
| | | | 116,570 | | | | | | 107,784 | | |
|
Long-term debt, including long-term debt to financing trusts and long- term debt
due within one year |
| | | | 49,468 | | | | | | 44,790 | | |
|
Noncurrent regulatory liabilities
|
| | | | 11,016 | | | | | | 10,198 | | |
|
Total shareholders’ equity
|
| | | | 28,798 | | | | | | 26,921 | | |
|
Total liabilities and shareholders’ equity
|
| | | | 116,570 | | | | | | 107,784 | | |
| | | |
As of December 31, 2025
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted
|
| ||||||
| | | |
($ in millions)
(unaudited) |
| |||||||||
|
Long-term debt(a):
|
| | | | 49,468 | | | | | | 48,718 | | |
|
Notes offered hereby
|
| | | | | | | | | | 775 | | |
|
Total shareholders’ equity
|
| | | | 28,798 | | | | | | 28,798 | | |
|
Total capitalization
|
| | | $ | 78,266 | | | | | $ | 78,291 | | |
|
Underwriter
|
| |
Principal
Amount of Notes |
| |||
|
BNP Paribas Securities Corp.
|
| | | $ | 191,167,000 | | |
|
Morgan Stanley & Co. LLC
|
| | | | 191,167,000 | | |
|
Wells Fargo Securities, LLC
|
| | | | 191,166,000 | | |
|
BNY Mellon Capital Markets, LLC
|
| | | | 56,834,000 | | |
|
Huntington Securities, Inc.
|
| | | | 56,834,000 | | |
|
Siebert Williams Shank & Co., LLC
|
| | | | 56,833,000 | | |
|
Apto Partners, LLC
|
| | | | 10,333,000 | | |
|
Loop Capital Markets LLC
|
| | | | 10,333,000 | | |
|
Samuel A. Ramirez & Company, Inc.
|
| | | | 10,333,000 | | |
|
Total
|
| | | $ | 775,000,000 | | |
Common Stock
Stock Purchase Contracts
Stock Purchase Units
Preferred Stock
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 21 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
|
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* | | | | | | | | | | | | | | |
Attn: Investor Relations
10 South Dearborn Street — 54th Floor
P.O. Box 805398
Chicago, IL 60680-5398