Upgrade to SI Premium - Free Trial

Exelon Reports Third Quarter 2022 Results

November 3, 2022 6:50 AM

Earnings Release Highlights

CHICAGO--(BUSINESS WIRE)-- Exelon Corporation (Nasdaq: EXC) today reported its financial results for the third quarter of 2022.

“As Exelon leads the energy transformation, our commitment to affordability, energy equity and a cleaner future is unwavering, as is our responsibility to our investors,” said Exelon CEO Chris Crane. “Exelon continues its strong operational performance, with ComEd and PECO achieving best on record SAIFI performance. We are on track to invest more than $6.9 billion at our electric and gas companies by year end to enhance reliability and resiliency. This ongoing infrastructure investment in our electric and gas companies is delivering solid financial and customer satisfaction results. Our consistent operational excellence, strategic and equitable investments in our communities, and significant regulatory milestones achieved this quarter will help ensure we deliver on our promise to provide safe, reliable, resilient and affordable service to our more than 10 million customers and value to our investors.”

“Our third-quarter performance remained strong, with adjusted (non-GAAP) earnings of $0.75 per share which, after adjusting for discontinued operations, is $0.14 ahead of the same period last year driven in part by rate adjustments resulting from our continued investments at the utilities to improve reliability and service for customers,” said Jeanne Jones, Exelon executive vice president and chief financial officer. “Our excellent operational performance and progress on the regulatory front through the third quarter – with more on the horizon – is continued evidence that we are on the right path to achieve our long-term goals. To that end, we have narrowed our 2022 EPS guidance range to $2.21 to $2.29 per share, and reaffirmed our 6-8% earnings per share growth from 2021-2025.”

Third Quarter 2022

Exelon's GAAP Net Income from Continuing Operations for the third quarter of 2022 increased to $0.68 per share from $0.47 GAAP Net Income from Continuing Operations per share in the third quarter of 2021. Adjusted (non-GAAP) Operating Earnings for the third quarter of 2022 increased to $0.75 per share from $0.53 per share in the third 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 4.

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

Operating Company Results1

ComEd

ComEd's third quarter of 2022 GAAP Net Income increased to $291 million from $220 million in the third quarter of 2021. ComEd's Adjusted (non-GAAP) Operating Earnings for the third quarter of 2022 increased to $293 million from $224 million in the third 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 third quarter of 2022 GAAP Net Income increased to $135 million from $111 million in the third quarter of 2021. PECO's Adjusted (non-GAAP) Operating Earnings for the third quarter of 2022 increased to $174 million from $114 million in the third quarter of 2021, primarily due to distribution rate increases and decreases in storm costs, partially offset by an increase in depreciation expense.

___________

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.

BGE

BGE’s third quarter of 2022 GAAP Net Income decreased to $33 million from $36 million in the third quarter of 2021. BGE's Adjusted (non-GAAP) Operating Earnings for the third quarter of 2022 increased to $70 million from $40 million in the third quarter of 2021, primarily due to favorable impacts of the multi-year plans and decreases in storm costs. Due to revenue decoupling, BGE's distribution earnings are not affected by actual weather or customer usage patterns.

PHI

PHI’s third quarter of 2022 GAAP Net Income increased to $289 million from $266 million in the third quarter of 2021. PHI’s Adjusted (non-GAAP) Operating Earnings for the third quarter of 2022 increased to $286 million from $272 million in the third quarter of 2021, primarily due to distribution rate increases, partially offset by an increase in depreciation 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.

Recent Developments and Third Quarter Highlights

GAAP/Adjusted (non-GAAP) Operating Earnings Reconciliation

Adjusted (non-GAAP) Operating Earnings for the third 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

$

0.68

$

676

$

291

$

135

$

33

$

289

Asset Retirement Obligation (net of taxes of $2)

(4

)

(4

)

Asset Impairments (net of taxes of $10)

0.04

37

37

Separation Costs (net of taxes of $1, $1, $0, $0, and $0, respectively)

(3

)

2

1

1

1

Income Tax-Related Adjustments (entire amount represents tax expense)

0.04

38

38

2022 Adjusted (non-GAAP) Operating Earnings

$

0.75

$

745

$

293

$

174

$

70

$

286

Adjusted (non-GAAP) Operating Earnings for the third 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

$

0.47

$

457

$

220

$

111

$

36

$

266

Mark-to-Market Impact of Economic Hedging Activities (net of taxes of $1)

3

Cost Management Program (net of taxes of $0)

4

1

1

1

COVID-19 Direct Costs (net of taxes of $0)

3

1

1

1

Asset Retirement Obligation (net of taxes of $1)

2

2

Acquisition Related Costs (net of taxes of $2)

0.01

7

ERP System Implementation Costs (net of taxes of $1)

4

Separation Costs (net of taxes of $8, $2, $1, $1, and $1, respectively)

0.02

16

4

2

2

3

Income Tax-Related Adjustments (entire amount represents tax expense)

0.03

26

2021 Adjusted (non-GAAP) Operating Earnings

$

0.53

$

522

$

224

$

114

$

40

$

272

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 third 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 Nov. 3, 2022.

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 (to be 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.

Earnings Release Attachments

Table of Contents

Consolidating Statement of Operations

1

Consolidated Balance Sheets

3

Consolidated Statements of Cash Flows

5

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

6

Statistics

ComEd

10

PECO

11

BGE

13

Pepco

16

DPL

17

ACE

19

Consolidating Statements of Operations

(unaudited)

(in millions)

ComEd

PECO

BGE

PHI

Other (a)

Exelon

Three Months Ended September 30, 2022

Operating revenues

$

1,378

$

1,014

$

870

$

1,598

$

(15

)

$

4,845

Operating expenses

Purchased power and fuel

121

403

350

610

1,484

Operating and maintenance

355

243

235

277

38

1,148

Depreciation and amortization

333

92

148

238

14

825

Taxes other than income taxes

104

60

77

129

7

377

Total operating expenses

913

798

810

1,254

59

3,834

Loss on sales of assets and businesses

Operating income (loss)

465

216

60

344

(74

)

1,011

Other income and (deductions)

Interest expense, net

(104

)

(45

)

(39

)

(72

)

(105

)

(365

)

Other, net

14

8

5

19

76

122

Total other (deductions) and income

(90

)

(37

)

(34

)

(53

)

(29

)

(243

)

Income (loss) from continuing operations before income taxes

375

179

26

291

(103

)

768

Income taxes

84

44

(7

)

2

(31

)

92

Net income (loss) from continuing operations after income taxes

291

135

33

289

(72

)

676

Net income from discontinued operations after income taxes

Net income (loss)

291

135

33

289

(72

)

676

Net income attributable to noncontrolling interests

Net income (loss) attributable to common shareholders

$

291

$

135

$

33

$

289

$

(72

)

$

676

Three Months Ended September 30, 2021

Operating revenues

$

1,789

$

818

$

770

$

1,470

$

16

$

4,863

Operating expenses

Purchased power and fuel

703

277

290

540

(1

)

1,809

Operating and maintenance

330

263

205

278

111

1,187

Depreciation and amortization

304

86

142

210

16

758

Taxes other than income taxes

91

51

72

127

12

353

Total operating expenses

1,428

677

709

1,155

138

4,107

Operating income (loss)

361

141

61

315

(122

)

756

Other income and (deductions)

Interest expense, net

(98

)

(40

)

(36

)

(67

)

(83

)

(324

)

Other, net

13

7

7

16

17

60

Total other deductions

(85

)

(33

)

(29

)

(51

)

(66

)

(264

)

Income (loss) from continuing operations before income taxes

276

108

32

264

(188

)

492

Income taxes

56

(3

)

(4

)

(2

)

(12

)

35

Net income (loss) from continuing operations after income taxes

220

111

36

266

(176

)

457

Net income from discontinued operations after income taxes

772

772

Net income

220

111

36

266

596

1,229

Net income attributable to noncontrolling interests

26

26

Net income attributable to common shareholders

$

220

$

111

$

36

$

266

$

570

$

1,203

Change in Net income from continuing operations 2021 to 2022

$

71

$

24

$

(3

)

$

23

$

104

$

219

Consolidating Statements of Operations

(unaudited)

(in millions)

ComEd

PECO

BGE

PHI

Other (a)

Exelon

Nine Months Ended September 30, 2022

Operating revenues

$

4,536

$

2,877

$

2,810

$

4,223

$

(34

)

$

14,412

Operating expenses

Purchased power and fuel

1,041

1,093

1,093

1,609

(1

)

4,835

Operating and maintenance

1,045

705

658

867

161

3,436

Depreciation and amortization

982

277

470

697

46

2,472

Taxes other than income taxes

289

155

225

362

30

1,061

Total operating expenses

3,357

2,230

2,446

3,535

236

11,804

Loss on sales of assets and businesses

(2

)

(2

)

Operating income (loss)

1,177

647

364

688

(270

)

2,606

Other income and (deductions)

Interest expense, net

(308

)

(129

)

(110

)

(216

)

(300

)

(1,063

)

Other, net

40

23

16

56

300

435

Total other (deductions) and income

(268

)

(106

)

(94

)

(160

)

(628

)

Income (loss) from continuing operations before income taxes

909

541

270

528

(270

)

1,978

Income taxes

203

67

3

10

73

356

Net income (loss) from continuing operations after income taxes

706

474

267

518

(343

)

1,622

Net income from discontinued operations after income taxes

117

117

Net income (loss)

706

474

267

518

(226

)

1,739

Net income attributable to noncontrolling interests

1

1

Net income (loss) attributable to common shareholders

$

706

$

474

$

267

$

518

$

(227

)

$

1,738

Nine Months Ended September 30, 2021

Operating revenues

$

4,840

$

2,399

$

2,426

$

3,854

$

(5

)

$

13,514

Operating expenses

Purchased power and fuel

1,728

800

840

1,414

(1

)

4,781

Operating and maintenance

969

706

595

790

280

3,340

Depreciation and amortization

893

259

434

614

53

2,253

Taxes other than income taxes

243

143

211

349

37

983

Total operating expenses

3,833

1,908

2,080

3,167

369

11,357

Gain on sales of assets and businesses

3

3

Operating income (loss)

1,007

491

346

687

(371

)

2,160

Other income and (deductions)

Interest expense, net

(292

)

(119

)

(103

)

(201

)

(252

)

(967

)

Other, net

35

20

23

52

60

190

Total other (deductions)

(257

)

(99

)

(80

)

(149

)

(192

)

(777

)

Income (loss) from continuing operations before income taxes

750

392

266

538

(563

)

1,383

Income taxes

141

9

(24

)

3

(53

)

76

Net income (loss) from continuing operations after income taxes

609

383

290

535

(510

)

1,307

Net income from discontinued operations after income taxes

134

134

Net income (loss)

609

383

290

535

(376

)

1,441

Net income attributable to noncontrolling interests

126

126

Net income (loss) attributable to common shareholders

$

609

$

383

$

290

$

535

$

(502

)

$

1,315

Change in Net income from continuing operations 2021 to 2022

$

97

$

91

$

(23

)

$

(17

)

$

167

$

315

__________

(a)

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

Exelon

Consolidated Balance Sheets

(unaudited)

(in millions)

September 30, 2022

December 31, 2021

Assets

Current assets

Cash and cash equivalents

$

446

$

672

Restricted cash and cash equivalents

744

321

Accounts receivable

Customer accounts receivable

2,129

2,189

Customer allowance for credit losses

(341

)

(320

)

Customer accounts receivable, net

1,788

1,869

Other accounts receivable

1,726

1,068

Other allowance for credit losses

(84

)

(72

)

Other accounts receivable, net

1,642

996

Inventories, net

Fossil fuel

235

105

Materials and supplies

522

476

Regulatory assets

1,300

1,296

Other

378

387

Current assets of discontinued operations

7,835

Total current assets

7,055

13,957

Property, plant, and equipment, net

67,572

64,558

Deferred debits and other assets

Regulatory assets

8,224

8,224

Goodwill

6,630

6,630

Receivable related to Regulatory Agreement Units

2,658

Investments

230

250

Other

1,086

885

Property, plant, and equipment, deferred debits, and other assets of discontinued operations

38,509

Total deferred debits and other assets

18,828

54,498

Total assets

$

93,455

$

133,013

Liabilities and shareholders’ equity

Current liabilities

Short-term borrowings

$

1,690

$

1,248

Long-term debt due within one year

1,300

2,153

Accounts payable

2,693

2,379

Accrued expenses

1,213

1,137

Payables to affiliates

5

5

Regulatory liabilities

493

376

Mark-to-market derivative liabilities

18

Unamortized energy contract liabilities

10

89

Other

1,313

766

Current liabilities of discontinued operations

7,940

Total current liabilities

8,717

16,111

Long-term debt

35,283

30,749

Long-term debt to financing trusts

390

390

Deferred credits and other liabilities

Deferred income taxes and unamortized investment tax credits

11,113

10,611

Regulatory liabilities

8,844

9,628

Pension obligations

1,366

2,051

Non-pension postretirement benefit obligations

796

811

Asset retirement obligations

266

271

Mark-to-market derivative liabilities

67

201

Unamortized energy contract liabilities

37

146

Other

1,994

1,573

Long-term debt, deferred credits, and other liabilities of discontinued operations

25,676

Total deferred credits and other liabilities

24,483

50,968

Total liabilities

68,873

98,218

Commitments and contingencies

Shareholders’ equity

Common stock

20,895

20,324

Treasury stock, at cost

(123

)

(123

)

Retained earnings

4,502

16,942

Accumulated other comprehensive loss, net

(692

)

(2,750

)

Total shareholders’ equity

24,582

34,393

Noncontrolling interests

402

Total equity

24,582

34,795

Total liabilities and shareholders’ equity

$

93,455

$

133,013

Exelon

Consolidated Statements of Cash Flows

(unaudited)

(in millions)

Nine Months Ended September 30,

2022

2021

Cash flows from operating activities

Net income

$

1,739

$

1,441

Adjustments to reconcile net income to net cash flows provided by operating activities:

Depreciation, amortization, and accretion, including nuclear fuel and energy contract amortization

2,679

6,204

Asset impairments

46

541

Gain on sales of assets and businesses

(8

)

(147

)

Deferred income taxes and amortization of investment tax credits

256

(45

)

Net fair value changes related to derivatives

(59

)

(1,244

)

Net realized and unrealized losses (gains) on NDT funds

205

(383

)

Net unrealized losses on equity investments

16

83

Other non-cash operating activities

265

(293

)

Changes in assets and liabilities:

Accounts receivable

(1,049

)

(254

)

Inventories

(121

)

(101

)

Accounts payable and accrued expenses

823

354

Option premiums paid, net

(39

)

(186

)

Collateral received, net

1,456

2,111

Income taxes

3

250

Regulatory assets and liabilities, net

(689

)

(367

)

Pension and non-pension postretirement benefit contributions

(596

)

(602

)

Other assets and liabilities

(786

)

(3,221

)

Net cash flows provided by operating activities

4,141

4,141

Cash flows from investing activities

Capital expenditures

(5,179

)

(5,970

)

Proceeds from NDT fund sales

488

5,766

Investment in NDT funds

(516

)

(5,900

)

Collection of DPP

169

3,052

Proceeds from sales of assets and businesses

16

801

Other investing activities

36

40

Net cash flows used in investing activities

(4,986

)

(2,211

)

Cash flows from financing activities

Changes in short-term borrowings

(335

)

(744

)

Proceeds from short-term borrowings with maturities greater than 90 days

1,150

1,380

Repayments on short-term borrowings with maturities greater than 90 days

(925

)

Issuance of long-term debt

5,801

3,406

Retirement of long-term debt

(2,067

)

(1,618

)

Issuance of common stock

563

Dividends paid on common stock

(999

)

(1,121

)

Acquisition of CENG noncontrolling interest

(885

)

Proceeds from employee stock plans

26

63

Transfer of cash, restricted cash, and cash equivalents to Constellation

(2,594

)

Other financing activities

(121

)

(93

)

Net cash flows provided by financing activities

499

388

(Decrease) increase in cash, restricted cash, and cash equivalents

(346

)

2,318

Cash, restricted cash, and cash equivalents at beginning of period

1,619

1,166

Cash, restricted cash, and cash equivalents at end of period

$

1,273

$

3,484

Exelon

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

Three Months Ended September 30, 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

$

0.47

$

220

$

111

$

36

$

266

$

(176

)

$

457

Mark-to-Market Impact of Economic Hedging Activities (net of taxes of $1)

3

3

Cost Management Program (net of taxes of $0)

1

1

1

1

4

COVID-19 Direct Costs (net of taxes of $0) (1)

1

1

1

3

Asset Retirement Obligation (net of taxes of $1)

2

2

Acquisition Related Costs (net of taxes of $2) (2)

0.01

7

7

ERP System Implementation Costs (net of taxes of $1) (3)

4

4

Separation Costs (net of taxes of $2, $1, $1, $1, $3 and $8, respectively) (4)

0.02

4

2

2

3

5

16

Income Tax-Related Adjustments (entire amount represents tax (expense) (5)

0.03

26

26

2021 Adjusted (non-GAAP) Operating Earnings (Loss)

$

0.53

$

224

$

114

$

40

$

272

$

(128

)

$

522

Year Over Year Effects on Adjusted (non-GAAP) Operating Earnings:

Weather

$

0.02

$

(b)

$

21

$

(b)

$

1

(b)

$

$

22

Load

(0.02

)

(b)

(17

)

(b)

(1

)

(b)

(18

)

Distribution and Transmission Rates (7)

0.12

39

(c)

35

(c)

26

(c)

21

(c)

121

Other Energy Delivery (8)

0.12

83

(c)

14

(c)

2

(c)

18

(c)

117

Operating and Maintenance Expense (9)

0.01

(27

)

10

8

(7

)

23

7

Pension and Non-Pension Postretirement Benefits

0.01

6

2

2

(1

)

5

14

Depreciation and Amortization Expense (10)

(0.05

)

(22

)

(5

)

(4

)

(20

)

2

(49

)

Other (11)

0.01

(10

)

(4

)

3

20

9

Total Year Over Year Effects on Adjusted (non-GAAP) Operating Earnings

$

0.22

$

69

$

60

$

30

$

14

$

50

$

223

2022 GAAP Net Income (Loss) from Continuing Operations

$

0.68

$

291

$

135

$

33

$

289

$

(72

)

$

676

Asset Retirement Obligation (net of taxes of $2)

(4

)

(4

)

Asset Impairments (net of taxes of $10) (6)

0.04

37

37

Separation Costs (net of taxes of $1, $0, $0, $0, $2, and $1, respectively) (4)

2

1

1

1

(8

)

(3

)

Income Tax-Related Adjustments (entire amount represents tax expense) (5)

0.04

38

38

2022 Adjusted (non-GAAP) Operating Earnings (Loss)

$

0.75

$

293

$

174

$

70

$

286

$

(78

)

$

745

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 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.

(5)

In 2022, for PECO, 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 2021, for Corporate, primarily reflects the adjustment to deferred income taxes due to changes in forecasted apportionment.

(6)

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

(7)

For ComEd, reflects increased electric 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.

(8)

For ComEd, reflects increased electric distribution, transmission, and energy efficiency revenues due to higher fully recoverable costs.

(9)

Represents Operating and maintenance expense, excluding pension and non-pension postretirement benefits. For ComEd, primarily reflects higher contracting costs. For PECO, primarily reflects decreased storm costs, partially offset by increases in various expenses. For BGE, primarily reflects decreased storm costs. 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).

(10)

Reflects ongoing capital expenditures across all utilities. For ComEd, also reflects increased amortization of deferred energy efficiency costs.

(11)

For ComEd, includes increased charges related to the Energy Transition Assistance Charge rider which are fully recoverable in Other Energy Delivery. 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, partially offset by an increase in interest expense.

Exelon

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

Nine Months Ended September 30, 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

$

1.33

$

609

$

383

$

290

$

535

$

(510

)

$

1,307

Mark-to-Market Impact of Economic Hedging Activities (net of taxes of $2)

0.01

6

6

Cost Management Program (net of taxes of $0)

0.01

1

1

1

2

5

COVID-19 Direct Costs (net of taxes of $1, $1, $1 and $3, respectively) (1)

0.01

3

2

2

7

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, $2 and $2, respectively) (3)

0.01

1

1

1

7

10

Separation Costs (net of taxes of $3, $1, $1, $2, $6 and $13, respectively) (4)

0.03

7

3

4

5

10

29

Income Tax-Related Adjustments (entire amount represents tax expense) (5)

0.02

24

24

2021 Adjusted (non-GAAP) Operating Earnings (Loss)

$

1.43

$

617

$

391

$

298

$

546

$

(447

)

$

1,405

Year Over Year Effects on Adjusted (non-GAAP) Operating Earnings:

Weather

$

0.01

$

(b)

$

14

$

(b)

$

(2

)

(b)

$

$

12

Load

(0.01

)

(b)

(6

)

(b)

(4

)

(b)

(10

)

Distribution and Transmission Rates (7)

0.30

82

(c)

101

(c)

46

(c)

68

(c)

297

Other Energy Delivery (8)

0.32

192

(c)

31

(c)

31

(c)

59

(c)

313

Operating and Maintenance Expense (9)

(0.13

)

(68

)

(7

)

(23

)

(64

)

31

(131

)

Pension and Non-Pension Postretirement Benefits

0.04

16

5

7

1

9

38

Depreciation and Amortization Expense (10)

(0.16

)

(64

)

(14

)

(26

)

(60

)

3

(161

)

Other (11)

0.05

(60

)

2

(25

)

(21

)

152

48

Share Differential (12)

(0.01

)

Total Year Over Year Effects on Adjusted (non-GAAP) Operating Earnings

$

0.41

$

98

$

126

$

10

$

(23

)

$

195

$

406

2022 GAAP Net Income (Loss) from Continuing Operations

$

1.65

$

706

$

474

$

267

$

518

$

(343

)

$

1,622

Asset Retirement Obligation (net of taxes of $2)

(4

)

(4

)

ERP System Implementation Costs (net of taxes of $0) (3)

1

1

Asset Impairments (net of taxes of $10) (6)

0.04

37

37

Separation Costs (net of taxes of $4, $2, $2, $3, $0, and $10, respectively) (4)

0.03

9

4

4

7

1

25

Income Tax-Related Adjustments (entire amount represents tax expense) (5)

0.13

38

3

89

130

2022 Adjusted (non-GAAP) Operating Earnings (Loss)

$

1.84

$

715

$

517

$

308

$

523

$

(252

)

$

1,811

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 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.

(5)

In 2022, for PECO, 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 net 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. In 2021, for Corporate, primarily reflects the adjustment to deferred income taxes due to changes in forecasted apportionment.

(6)

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

(7)

For ComEd, reflects increased electric 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 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. For PHI, includes the regulatory asset amortization of the ACE Power Purchase 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, partially reflects the voluntary customer refund related to the ICC investigation of matters identified in the Deferred Prosecution Agreement and higher contracting costs. For PECO, reflects increases in various expenses, mostly offset by decreased storm costs. For BGE, reflects higher credit loss expense and decreased storm costs. For PHI, includes increased storm costs, increased credit loss expense, and higher 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 (YTD Q3 2022 includes one month of costs for the period prior to the separation compared to nine months of costs included in YTD Q3 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).

(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 Power Purchase Agreement termination obligation recorded in the first quarter of 2022, which is fully recoverable in Other Energy Delivery.

(11)

For ComEd, includes increased charges 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. For PHI, primarily reflects increased interest expense and the timing of tax expense driven by the timing of excess deferred tax amortization, which will reverse by the end of the year. 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, partially offset by 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.

ComEd Statistics

Three Months Ended September 30, 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

8,467

8,986

(5.8

)%

0.1

%

$

935

$

978

(4.4

)%

Small commercial & industrial

8,003

8,243

(2.9

)%

(1.4

)%

217

433

(49.9

)%

Large commercial & industrial

6,973

7,109

(1.9

)%

(0.8

)%

(117

)

148

(179.1

)%

Public authorities & electric railroads

216

228

(5.3

)%

(4.8

)%

3

11

(72.7

)%

Other(b)

n/a

n/a

246

245

0.4

%

Total electric revenues(c)

23,659

24,566

(3.7

)%

(0.7

)%

1,284

1,815

(29.3

)%

Other Revenues(d)

94

(26

)

(461.5

)%

Total Electric Revenues

$

1,378

$

1,789

(23.0

)%

Purchased Power

$

121

$

703

(82.8

)%

% Change

Heating and Cooling Degree-Days

2022

2021

Normal

From 2021

From Normal

Heating Degree-Days

75

16

79

368.8

%

(5.1

)%

Cooling Degree-Days

778

866

722

(10.2

)%

7.8

%

Nine Months Ended September 30, 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

21,835

22,228

(1.8

)%

(0.4

)%

$

2,610

$

2,479

5.3

%

Small commercial & industrial

22,705

22,610

0.4

%

0.6

%

953

1,176

(19.0

)%

Large commercial & industrial

20,361

19,956

2.0

%

2.3

%

48

420

(88.6

)%

Public authorities & electric railroads

659

698

(5.6

)%

(5.5

)%

22

33

(33.3

)%

Other(b)

n/a

n/a

718

676

6.2

%

Total electric revenues(c)

65,560

65,492

0.1

%

0.7

%

4,351

4,784

(9.1

)%

Other Revenues(d)

185

56

230.4

%

Total Electric Revenues

$

4,536

$

4,840

(6.3

)%

Purchased Power

$

1,041

$

1,728

(39.8

)%

% Change

Heating and Cooling Degree-Days

2022

2021

Normal

From 2021

From Normal

Heating Degree-Days

3,953

3,632

3,861

8.8

%

2.4

%

Cooling Degree-Days

1,155

1,257

988

(8.1

)%

16.9

%

Number of Electric Customers

2022

2021

Residential

3,711,894

3,699,376

Small commercial & industrial

390,303

389,348

Large commercial & industrial

1,892

1,865

Public authorities & electric railroads

4,854

4,853

Total

4,108,943

4,095,442

__________

(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 $6 million and $9 million for the three months ended September 30, 2022 and 2021, respectively, and $14 million and $19 million for the nine months ended September 30, 2022 and 2021, respectively.

(d)

Includes alternative revenue programs and late payment charges.

PECO Statistics

Three Months Ended September 30, 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

4,386

4,318

1.6

%

(5.6

)%

$

620

$

509

21.8

%

Small commercial & industrial

2,139

2,157

(0.8

)%

(3.3

)%

149

113

31.9

%

Large commercial & industrial

3,943

3,880

1.6

%

0.1

%

93

67

38.8

%

Public authorities & electric railroads

172

155

11.0

%

10.5

%

8

7

14.3

%

Other(b)

n/a

n/a

71

61

16.4

%

Total electric revenues(c)

10,640

10,510

1.2

%

(2.8

)%

941

757

24.3

%

Other Revenues(d)

5

(100.0

)%

Total Electric Revenues

941

762

23.5

%

Natural Gas (in mmcfs)

Natural Gas Deliveries and Revenues(e)

Residential

2,197

2,244

(2.1

)%

0.3

%

46

36

27.8

%

Small commercial & industrial

2,054

1,926

6.6

%

9.5

%

20

13

53.8

%

Large commercial & industrial

6

4

50.0

%

19.6

%

n/a

Transportation

5,162

5,356

(3.6

)%

(9.3

)%

5

5

%

Other(f)

n/a

n/a

2

2

%

Total natural gas revenues(g)

9,419

9,530

(1.2

)%

(3.1

)%

73

56

30.4

%

Other Revenues(d)

100.0

%

Total Natural Gas Revenues

73

56

30.4

%

Total Electric and Natural Gas Revenues

$

1,014

$

818

24.0

%

Purchased Power and Fuel

$

403

$

277

45.5

%

% Change

Heating and Cooling Degree-Days

2022

2021

Normal

From 2021

From Normal

Heating Degree-Days

19

4

24

375.0

%

(20.8

)%

Cooling Degree-Days

1,290

1,094

1,021

17.9

%

26.3

%

Nine Months Ended September 30, 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

11,204

11,201

%

(2.0

)%

$

1,538

$

1,325

16.1

%

Small commercial & industrial

5,889

5,796

1.6

%

0.8

%

386

312

23.7

%

Large commercial & industrial

10,691

10,627

0.6

%

%

229

183

25.1

%

Public authorities & electric railroads

489

425

15.1

%

15.1

%

23

24

(4.2

)%

Other(b)

n/a

n/a

202

167

21.0

%

Total electric revenues(c)

28,273

28,049

0.8

%

(0.4

)%

2,378

2,011

18.2

%

Other Revenues(d)

12

22

(45.5

)%

Total Electric Revenues

2,390

2,033

17.6

%

Natural Gas (in mmcfs)

Natural Gas Deliveries and Revenues(e)

Residential

28,240

27,945

1.1

%

4.1

%

335

251

33.5

%

Small commercial & industrial

16,238

15,217

6.7

%

8.5

%

125

94

33.0

%

Large commercial & industrial

20

13

53.8

%

14.0

%

n/a

Transportation

18,508

18,474

0.2

%

(0.7

)%

19

17

11.8

%

Other(f)

n/a

n/a

7

4

75.0

%

Total natural gas revenues(g)

63,006

61,649

2.2

%

3.8

%

486

366

32.8

%

Other Revenues(d)

1

100.0

%

Total Natural Gas Revenues

487

366

33.1

%

Total Electric and Natural Gas Revenues

$

2,877

$

2,399

19.9

%

Purchased Power and Fuel

$

1,093

$

800

36.6

%

% Change

Heating and Cooling Degree-Days

2022

2021

Normal

From 2021

From Normal

Heating Degree-Days

2,632

2,710

2,864

(2.9

)%

(8.1

)%

Cooling Degree-Days

1,725

1,517

1,413

13.7

%

22.1

%

Number of Electric Customers

2022

2021

Number of Natural Gas Customers

2022

2021

Residential

1,523,269

1,514,836

Residential

500,934

495,752

Small commercial & industrial

155,516

155,006

Small commercial & industrial

46,074

44,435

Large commercial & industrial

3,120

3,108

Large commercial & industrial

9

6

Public authorities & electric railroads

10,393

10,271

Transportation

656

670

Total

1,692,298

1,683,221

Total

547,673

540,863

__________

(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 $3 million and $2 million for the three months ended September 30, 2022 and 2021, and $5 million and $5 million for the nine months ended September 30, 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 for both the three months ended September 30, 2022 and 2021, respectively, and $1 million and $1 million for the nine months ended September 30, 2022 and 2021, respectively.

BGE Statistics

Three Months Ended September 30, 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

3,664

3,736

(1.9

)%

%

$

406

$

383

6.0

%

Small commercial & industrial

754

779

(3.2

)%

%

88

73

20.5

%

Large commercial & industrial

3,703

3,753

(1.3

)%

(0.6

)%

158

128

23.4

%

Public authorities & electric railroads

46

52

(11.5

)%

(9.1

)%

7

7

%

Other(b)

n/a

n/a

101

104

(2.9

)%

Total electric revenues(c)

8,167

8,320

(1.8

)%

(0.4

)%

760

695

9.4

%

Other Revenues(d)

(3

)

(18

)

(83.3

)%

Total Electric Revenues

757

677

11.8

%

Natural Gas (in mmcfs)

Natural Gas Deliveries and Revenues(e)

Residential

2,321

2,359

(1.6

)%

(2.4

)%

70

57

22.8

%

Small commercial & industrial

844

902

(6.4

)%

(6.5

)%

13

10

30.0

%

Large commercial & industrial

7,943

7,296

8.9

%

10.3

%

28

22

27.3

%

Other(f)

82

612

(86.6

)%

n/a

2

6

(66.7

)%

Total natural gas revenues(g)

11,190

11,169

0.2

%

5.9

%

113

95

18.9

%

Other Revenues(d)

(2

)

(100.0

)%

Total Natural Gas Revenues

113

93

21.5

%

Total Electric and Natural Gas Revenues

$

870

$

770

13.0

%

Purchased Power and Fuel

$

350

$

290

20.7

%

% Change

Heating and Cooling Degree-Days

2022

2021

Normal

From 2021

From Normal

Heating Degree-Days

50

42

71

19.0

%

(29.6

)%

Cooling Degree-Days

711

739

613

(3.8

)%

16.0

%

Nine Months Ended September 30, 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

9,985

10,046

(0.6

)%

(0.5

)%

$

1,158

$

1,044

10.9

%

Small commercial & industrial

2,126

2,128

(0.1

)%

0.3

%

239

202

18.3

%

Large commercial & industrial

10,090

10,054

0.4

%

0.8

%

418

342

22.2

%

Public authorities & electric railroads

152

149

2.0

%

2.9

%

20

20

%

Other(b)

n/a

n/a

297

269

10.4

%

Total electric revenues(c)

22,353

22,377

(0.1

)%

0.2

%

2,132

1,877

13.6

%

Other Revenues(d)

(10

)

(11

)

(9.1

)%

Total Electric Revenues

2,122

1,866

13.7

%

Natural Gas (in mmcfs)

Natural Gas Deliveries and Revenues(e)

Residential

28,382

25,758

10.2

%

7.0

%

448

354

26.6

%

Small commercial & industrial

6,895

6,226

10.7

%

6.9

%

77

59

30.5

%

Large commercial & industrial

31,854

29,559

7.8

%

7.5

%

128

103

24.3

%

Other(f)

5,472

9,125

(40.0

)%

n/a

50

41

22.0

%

Total natural gas revenues(g)

72,603

70,668

2.7

%

7.2

%

703

557

26.2

%

Other Revenues(d)

(15

)

3

(600.0

)%

Total Natural Gas Revenues

688

560

22.9

%

Total Electric and Natural Gas Revenues

$

2,810

$

2,426

15.8

%

Purchased Power and Fuel

$

1,093

$

840

30.1

%

% Change

Heating and Cooling Degree-Days

2022

2021

Normal

From 2021

From Normal

Heating Degree-Days

2,737

2,708

2,958

1.1

%

(7.5

)%

Cooling Degree-Days

990

1,039

872

(4.7

)%

13.5

%

Number of Electric Customers

2022

2021

Number of Natural Gas Customers

2022

2021

Residential

1,200,786

1,194,254

Residential

653,413

649,745

Small commercial & industrial

115,778

114,814

Small commercial & industrial

38,128

38,216

Large commercial & industrial

12,774

12,584

Large commercial & industrial

6,222

6,167

Public authorities & electric railroads

266

268

Total

1,329,604

1,321,920

Total

697,763

694,128

__________

(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 $4 million for the three months ended September 30, 2022 and 2021, respectively, and $5 million and $10 million for the nine months ended September 30, 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 $3 million for the three months ended September 30, 2022 and 2021, respectively, and $8 million and $10 million for the nine months ended September 30, 2022 and 2021, respectively.

Pepco Statistics

Three Months Ended September 30, 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

2,384

2,457

(3.0

)%

(2.4

)%

$

318

$

309

2.9

%

Small commercial & industrial

299

306

(2.3

)%

(1.9

)%

44

36

22.2

%

Large commercial & industrial

3,866

3,862

0.1

%

0.4

%

303

244

24.2

%

Public authorities & electric railroads

176

165

6.7

%

6.5

%

9

8

12.5

%

Other(b)

n/a

n/a

57

53

7.5

%

Total electric revenues(c)

6,725

6,790

(1.0

)%

(0.5

)%

731

650

12.5

%

Other Revenues(d)

(7

)

10

(170.0

)%

Total Electric Revenues

$

724

$

660

9.7

%

Purchased Power

$

230

$

172

33.7

%

% Change

Heating and Cooling Degree-Days

2022

2021

Normal

From 2021

From Normal

Heating Degree-Days

19

7

n/a

171.4

%

Cooling Degree-Days

1,218

1,221

1,185

(0.2

)%

2.8

%

Nine Months Ended September 30, 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

6,390

6,495

(1.6

)%

(1.5

)%

$

826

$

785

5.2

%

Small commercial & industrial

855

884

(3.3

)%

(3.4

)%

117

101

15.8

%

Large commercial & industrial

10,499

10,091

4.0

%

3.9

%

806

616

30.8

%

Public authorities & electric railroads

451

506

(10.9

)%

(10.8

)%

25

24

4.2

%

Other(b)

n/a

n/a

157

154

1.9

%

Total electric revenues(c)

18,195

17,976

1.2

%

1.2

%

1,931

1,680

14.9

%

Other Revenues(d)

(12

)

56

(121.4

)%

Total Electric Revenues

$

1,919

$

1,736

10.5

%

Purchased Power

$

605

$

471

28.5

%

% Change

Heating and Cooling Degree-Days

2022

2021

Normal

From 2021

From Normal

Heating Degree-Days

2,357

2,343

2,429

0.6

%

(3.0

)%

Cooling Degree-Days

1,721

1,724

1,696

(0.2

)%

1.5

%

Number of Electric Customers

2022

2021

Residential

853,873

839,574

Small commercial & industrial

54,423

53,849

Large commercial & industrial

22,789

22,586

Public authorities & electric railroads

196

179

Total

931,281

916,188

__________

(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 $2 million and $2 million for the three months ended September 30, 2022 and 2021, respectively, and $4 million and $4 million for the nine months ended September 30, 2022 and 2021, respectively.

(d)

Includes alternative revenue programs and late payment charge revenues.

DPL Statistics

Three Months Ended September 30, 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

1,574

1,594

(1.3

)%

(2.7

)%

$

207

$

198

4.5

%

Small commercial & industrial

667

671

(0.6

)%

(1.2

)%

65

53

22.6

%

Large commercial & industrial

1,167

1,160

0.6

%

0.2

%

43

27

59.3

%

Public authorities & electric railroads

10

10

%

(1.6

)%

4

4

%

Other(b)

n/a

n/a

55

56

(1.8

)%

Total electric revenues(c)

3,418

3,435

(0.5

)%

(1.4

)%

374

338

10.7

%

Other Revenues(d)

(1

)

(100.0

)%

Total Electric Revenues

374

337

11.0

%

Natural Gas (in mmcfs)

Natural Gas Deliveries and Revenues(e)

Residential

374

399

(6.3

)%

(15.2

)%

10

10

%

Small commercial & industrial

331

352

(6.0

)%

(10.2

)%

6

5

20.0

%

Large commercial & industrial

397

395

0.5

%

0.6

%

3

2

50.0

%

Transportation

1,284

1,303

(1.5

)%

(2.1

)%

3

3

%

Other(g)

n/a

n/a

16

3

433.3

%

Total natural gas revenues

2,386

2,449

(2.6

)%

(5.2

)%

38

23

65.2

%

Other Revenues(f)

n/a

Total Natural Gas Revenues

38

23

65.2

%

Total Electric and Natural Gas Revenues

$

412

$

360

14.4

%

Purchased Power and Fuel

$

183

$

138

32.6

%

Electric Service Territory

% Change

Heating and Cooling Degree-Days

2022

2021

Normal

From 2021

From Normal

Heating Degree-Days

31

9

24

244.4

%

29.2

%

Cooling Degree-Days

1,046

998

911

4.8

%

14.8

%

Natural Gas Service Territory

% Change

Heating Degree-Days

2022

2021

Normal

From 2021

From Normal

Heating Degree-Days

32

11

36

190.9

%

(11.1

)%

Nine Months Ended September 30, 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

4,257

4,245

0.3

%

(0.1

)%

$

570

$

535

6.5

%

Small commercial & industrial

1,809

1,787

1.2

%

1.1

%

173

145

19.3

%

Large commercial & industrial

3,207

3,145

2.0

%

2.0

%

99

70

41.4

%

Public authorities & electric railroads

32

34

(5.9

)%

(4.7

)%

11

11

%

Other(b)

n/a

n/a

168

143

17.5

%

Total rate-regulated electric revenues(c)

9,305

9,211

1.0

%

0.8

%

1,021

904

12.9

%

Other Revenues(d)

(2

)

18

(111.1

)%

Total Electric Revenues

1,019

922

10.5

%

Natural Gas (in mmcfs)

Natural Gas Deliveries and Revenues(e)

Residential

5,810

5,507

5.5

%

4.7

%

77

67

14.9

%

Small commercial & industrial

2,882

2,647

8.9

%

9.1

%

35

29

20.7

%

Large commercial & industrial

1,259

1,247

1.0

%

0.9

%

9

5

80.0

%

Transportation

4,934

4,997

(1.3

)%

(1.1

)%

11

11

%

Other(f)

n/a

n/a

25

6

316.7

%

Total rate-regulated natural gas revenues

14,885

14,398

3.4

%

3.2

%

157

118

33.1

%

Other Revenues(d)

n/a

Total Natural Gas Revenues

157

118

33.1

%

Total Electric and Natural Gas Revenues

$

1,176

$

1,040

13.1

%

Purchased Power and Fuel

$

507

$

402

26.1

%

Electric Service Territory

% Change

Heating and Cooling Degree-Days

2022

2021

Normal

From 2021

From Normal

Heating Degree-Days

2,724

2,739

2,889

(0.5

)%

(5.7

)%

Cooling Degree-Days

1,392

1,376

1,260

1.2

%

10.5

%

Natural Gas Service Territory

% Change

Heating Degree-Days

2022

2021

Normal

From 2021

From Normal

Heating Degree-Days

2,828

2,848

3,029

(0.7

)%

(6.6

)%

Number of Electric Customers

2022

2021

Number of Natural Gas Customers

2022

2021

Residential

480,779

476,008

Residential

129,005

127,740

Small commercial & industrial

63,685

62,990

Small commercial & industrial

10,044

9,935

Large commercial & industrial

1,230

1,215

Large commercial & industrial

16

21

Public authorities & electric railroads

597

605

Transportation

156

158

Total

546,291

540,818

Total

139,221

137,854

__________

(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 September 30, 2022 and 2021, respectively and $5 million and $6 million for the nine months ended September 30, 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.

ACE Statistics

Three Months Ended September 30, 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

1,516

1,540

(1.6

)%

(2.8

)%

$

283

$

275

2.9

%

Small commercial & industrial

478

435

9.9

%

10.1

%

70

61

14.8

%

Large commercial & industrial

885

874

1.3

%

0.9

%

55

49

12.2

%

Public authorities & electric railroads

9

9

%

(1.6

)%

3

3

%

Other(b)

n/a

n/a

54

63

(14.3

)%

Total electric revenues(c)

2,888

2,858

1.0

%

0.3

%

465

451

3.1

%

Other Revenues(d)

(3

)

n/a

Total Electric Revenues

$

462

$

451

2.4

%

Purchased Power

$

197

$

230

(14.3

)%

% Change

Heating and Cooling Degree-Days

2022

2021

Normal

From 2021

From Normal

Heating Degree-Days

38

11

30

245.5

%

26.7

%

Cooling Degree-Days

955

922

872

3.6

%

9.5

%

Nine Months Ended September 30, 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

3,293

3,443

(4.4

)%

(4.6

)%

$

611

$

604

1.2

%

Small commercial & industrial

1,179

1,073

9.9

%

9.8

%

171

146

17.1

%

Large commercial & industrial

2,396

2,351

1.9

%

1.8

%

151

139

8.6

%

Public authorities & electric railroads

34

33

3.0

%

%

11

10

10.0

%

Other(b)

n/a

n/a

190

158

20.3

%

Total electric revenues(c)

6,902

6,900

%

(0.2

)%

1,134

1,057

7.3

%

Other Revenues(d)

(14

)

23

(160.9

)%

Total Electric Revenues

$

1,120

$

1,080

3.7

%

Purchased Power

$

497

$

541

(8.1

)%

% Change

Heating and Cooling Degree-Days

2022

2021

Normal

From 2021

From Normal

Heating Degree-Days

3,007

2,884

3,024

4.3

%

(0.6

)%

Cooling Degree-Days

1,231

1,246

1,178

(1.2

)%

4.5

%

Number of Electric Customers

2022

2021

Residential

501,869

499,775

Small commercial & industrial

62,204

61,838

Large commercial & industrial

3,075

3,209

Public authorities & electric railroads

731

707

Total

567,879

565,529

__________

(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 September 30, 2022 and 2021, respectively, and $2 million for both the nine months ended September 30, 2022 and 2021.

(d)

Includes alternative revenue programs.

Nick Alexopulos

Corporate Communications

312-394-7417

Andrew Plenge

Investor Relations

312-394-2345

Source: Exelon Corporation

Categories

Business Wire Press Releases

Next Articles