AG˹ٷ

STOCK TITAN

Exelon Reports Second Quarter 2025 Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

Earnings Release Highlights

  • GAAP net income of $0.39 per share and Adjusted (non-GAAP) operating earnings of $0.39 per share for the second quarter of 2025
  • Affirming full year 2025 Adjusted (non-GAAP) operating earnings guidance range of $2.64-$2.74 per share
  • Reaffirming operating EPS compounded annual growth of 5-7% from 2024 to 2028
  • All utilities sustained top quartile or better performance in reliability and BGE, PECO, and PHI sustained top quartile or better performance in gas odor response
  • Executed ~80% of planned debt financings and continued strong progress on equity financing, having now priced 100% of $700 million annualized equity financing need for 2025 and ~22% for 2026

CHICAGO--(BUSINESS WIRE)-- Exelon Corporation (Nasdaq: EXC) today reported its financial results for the second quarter of 2025.

"Exelon’s second-quarter performance reflects our disciplined execution across all fronts," said Exelon President and Chief Executive Officer Calvin Butler. "We remain focused on delivering long-term value through operational excellence, customer affordability solutions and a balanced investment strategy that supports grid modernization and energy security. As we reaffirm our financial guidance, we are confident in our ability to meet the evolving needs of our customers and communities while advancing a cleaner, more resilient energy future."

“I’m pleased to announce we delivered second quarter 2025 adjusted operating earnings of $0.39 per share, overcoming an active start to the summer storm season, including one of the largest in recent history at PECO with peak outages over 325,000 customers," said Exelon Chief Financial Officer Jeanne Jones. "We remain on track to deliver within our full-year earnings guidance range of $2.64 - $2.74 per share, and our performance underscores our ability to deliver strong financial and operational results while keeping our customers front and center.�

Second Quarter 2025

Exelon's GAAP net income for the second quarter of 2025 decreased to $0.39 per share from $0.45 per share in the second quarter of 2024. Adjusted (non-GAAP) operating earnings for the second quarter of 2025 decreased to $0.39 per share from $0.47 per share in the second quarter of 2024. For the reconciliations of GAAP net income to Adjusted (non-GAAP) operating earnings, refer to the tables beginning on page 4.

The GAAP net income and Adjusted (non-GAAP) operating earnings in the second quarter of 2025 primarily reflect:

  • Lower utility earnings primarily due to timing of distribution earnings at ComEd, increased storm costs at PECO, lower impacts of the Maryland multi-year plan reconciliations at PHI, lower transmission peak load at ComEd, and higher credit loss and interest expense at PHI. This was partially offset by distribution rate increases at PECO and BGE, distribution and transmission rate increases at ComEd and PHI, and a higher return on regulatory assets at ComEd.
  • Higher costs at Exelon holding company due to the Customer Relief Fund contribution and higher interest expense. The Customer Relief Fund is a one-time charitable contribution to trusted local nonprofits to assist low and middle-income customers with higher energy costs.

Operating Company Results1

ComEd

ComEd's second quarter of 2025 GAAP net income decreased to $228 million from $270 million in the second quarter of 2024. ComEd's Adjusted (non-GAAP) operating earnings for the second quarter of 2025 decreased to $228 million from $285 million in the second quarter of 2024, primarily due to the timing of distribution earnings and lower transmission peak load, partially offset by higher distribution and transmission rate base driven by incremental investments to serve customers and higher return on regulatory assets primarily due to an increase in asset balances. Due to revenue decoupling, ComEd's distribution earnings are not intended to be affected by actual weather or customer usage patterns.

PECO

PECO’s second quarter of 2025 GAAP net income increased to $136 million from $90 million in the second quarter of 2024. PECO's Adjusted (non-GAAP) operating earnings for the second quarter of 2025 increased to $136 million from $93 million in the second quarter of 2024, primarily due to higher electric and gas distribution rates associated with updated recovery of investments to serve customers, partially offset by an increase in storm costs.

___________

1 Exelon’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 second quarter of 2025 GAAP net income increased to $55 million from $45 million in the second quarter of 2024. BGE's Adjusted (non-GAAP) operating earnings for the second quarter of 2025 increased to $55 million from $45 million in the second quarter of 2024, primarily due to distribution rates associated with updated recovery of investments to serve customers, partially offset by the derecognition of regulatory assets and liabilities as a result of the Next Generation Energy Act. Due to revenue decoupling, BGE's distribution earnings are not intended to be affected by actual weather or customer usage patterns.

PHI

PHI’s second quarter of 2025 GAAP net income decreased to $143 million from $158 million in the second quarter of 2024. PHI’s Adjusted (non-GAAP) operating earnings for the second quarter of 2025 decreased to $144 million from $162 million in the second quarter of 2024, primarily due to lower impacts of the Maryland multi-year plans reconciliations, increases in credit loss and interest expense, and storm costs at Pepco, partially offset by favorable distribution and transmission rates driven by updated recovery of investments to serve customers. Due to revenue decoupling, PHI's distribution earnings related to Pepco Maryland, DPL Maryland, Pepco District of Columbia, and ACE are not intended to be affected by actual weather or customer usage patterns.

Recent Developments and Second Quarter Highlights

  • Dividend: On July 29, 2025, Exelon's Board of Directors declared a regular quarterly dividend of $0.40 per share on Exelon's common stock. The dividend is payable on September 15, 2025, to Exelon's shareholders of record as of the close of business on August 11, 2025.
  • Rate Case Developments:
  • There were no rate case developments in the second quarter.
  • Financing Activities:
  • On May 16, 2025, BGE issued $650 million of its 5.45% Notes due June 1, 2035. BGE used the proceeds to repay outstanding commercial paper obligations and for general corporate purposes.
  • On May 19, 2025, ComEd issued $725 million of its First Mortgage 5.95% Series Bonds due June 1, 2055. ComEd used the proceeds to repay outstanding commercial paper obligations and for general corporate purposes.
  • On July 1, 2025, DPL completed the reoffering of its $78.4 million of its 2020 Series A Bonds. In connection with the reoffering of the Bonds, the interest rate was modified to 3.60% per annum, and the maturity date was modified to January 1, 2031. DPL did not directly receive any proceeds from the reoffering.

Adjusted (non-GAAP) Operating Earnings Reconciliation

Adjusted (non-GAAP) operating earnings for the second quarter of 2025 do not include the following items (after tax) that were included in reported GAAP net income:

(in millions, except per share amounts)

Exelon

Earnings per

Diluted

Share

Exelon

ComEd

PECO

BGE

PHI

2025 GAAP net income

$ 0.39

$ 391

$ 228

$ 136

$ 55

$ 143

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

1

1

2025 Adjusted (non-GAAP) operating earnings

$ 0.39

$ 392

$ 228

$ 136

$ 55

$ 144

Adjusted (non-GAAP) operating earnings for the second quarter of 2024 do not include the following items (after tax) that were included in reported GAAP net income:

(in millions, except per share amounts)

Exelon

Earnings per

Diluted

Share

Exelon

ComEd

PECO

BGE

PHI

2024 GAAP net income

$ 0.45

$ 448

$ 270

$ 90

$ 44

$ 158

Change in environmental liabilities (net of taxes of $0)

(1)

(1)

Change in FERC Audit Liability (net of taxes of $5)

0.01

15

14

Cost management charge (net of taxes of $3, $1, $0, and $2, respectively)

0.01

9

3

1

5

2024 Adjusted (non-GAAP) operating earnings

$ 0.47

$ 472

$ 285

$ 93

$ 45

$ 162

__________

Note:

Amounts may not sum due to rounding.

Unless otherwise noted, the income tax impact of each reconciling item between GAAP net income 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 2025 and 2024 ranged from 24.0% to 29.0%.

Webcast Information

Exelon will discuss second quarter 2025 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 .

About Exelon

Exelon (Nasdaq: EXC) is a Fortune 200 company and one of the nation’s largest utility companies, serving more than 10.7 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). Exelon's 20,000 employees dedicate their time and expertise to supporting our communities through reliable, affordable and efficient energy delivery, workforce development, equity, economic development and volunteerism. Follow @Exelon on X and LinkedIn.

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: , and have been furnished to the Securities and Exchange Commission on Form 8-K on July 31, 2025.

Cautionary Statements Regarding Forward-Looking Information

This press release contains certain forward-looking statements within the meaning of federal securities laws 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. Accordingly, any such statements are qualified in their entirety by reference to, and are accompanied by, the following important factors that may cause our actual results or outcomes to differ materially from those contained in our forward-looking statements, including, but not limited to: unfavorable legislative and/or regulatory actions; uncertainty as to outcomes and timing of regulatory approval proceedings and/or negotiated settlements thereof; environmental liabilities and remediation costs; state and federal legislation requiring use of low-emission, renewable, and/or alternate fuel sources and/or mandating implementation of energy conservation programs requiring implementation of new technologies; challenges to tax positions taken, tax law changes, and difficulty in quantifying potential tax effects of business decisions; negative outcomes in legal proceedings; adverse impact of the activities associated with the past deferred prosecution agreement (DPA) and now-resolved SEC investigation on Exelon’s and ComEd’s reputation and relationships with legislators, regulators, and customers; physical security and cybersecurity risks; extreme weather events, natural disasters, operational accidents such as wildfires or natural gas explosions, war, acts and threats of terrorism, public health crises, epidemics, pandemics, or other significant events; disruptions or cost increases in the supply chain, including shortages in labor, materials or parts, or significant increases in relevant tariffs; lack of sufficient capacity to meet actual or forecasted demand or disruptions at power generation facilities owned by third parties; emerging technologies that could affect or transform the energy industry; instability in capital and credit markets; a downgrade of any Registrant’s credit ratings or other failure to satisfy the credit standards in the Registrants� agreements or regulatory financial requirements; significant economic downturns or increases in customer rates; impacts of climate change and weather on energy usage and maintenance and capital costs; and impairment of long-lived assets, goodwill, and other assets.

New factors emerge from time to time, and it is impossible for us to predict all of such factors, nor can we assess the impact of each such factor on the business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. For more information, see those factors discussed with respect to 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) in the Registrants' most recent Annual Report on Form 10-K, including in Part I, ITEM 1A, any subsequent Quarterly Reports on Form 10-Q, and in other reports filed by the Registrants from time to time with the SEC.

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.

Exelon uses its corporate website, , investor relations website, investors.exeloncorp.com, and social media channels to communicate with Exelon's investors and the public about the Registrants and other matters. Exelon's posts through these channels may be deemed material. Accordingly, Exelon encourages investors and others interested in the Registrants to routinely monitor these channels, in addition to following the Registrants' press releases, Securities and Exchange Commission filings and public conference calls and webcasts. The contents of Exelon's websites and social media channels are not, however, incorporated by reference into this press release.

Earnings Release Attachments

Table of Contents

Consolidating Statement of Operations

2

Consolidated Balance Sheets

3

Consolidated Statements of Cash Flows

5

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

7

Statistics

ComEd

8

PECO

9

BGE

11

Pepco

14

DPL

15

ACE

17

Consolidating Statements of Operations

(unaudited)

(in millions)

ComEd

PECO

BGE

PHI

Other (a)

Exelon

Three Months Ended June 30, 2025

Operating revenues

$

1,836

$

1,000

$

1,029

$

1,579

$

(17

)

$

5,427

Operating expenses

Purchased power and fuel

550

339

406

601

1,896

Operating and maintenance

422

305

264

340

(10

)

1,321

Depreciation and amortization

387

112

154

233

16

902

Taxes other than income taxes

97

54

85

136

11

383

Total operating expenses

1,456

810

909

1,310

17

4,502

Gain on sale of assets

2

2

Operating income (loss)

380

190

120

271

(34

)

927

Other income and (deductions)

Interest expense, net

(131

)

(60

)

(61

)

(103

)

(176

)

(531

)

Other, net

31

10

11

17

(4

)

65

Total other income and (deductions)

(100

)

(50

)

(50

)

(86

)

(180

)

(466

)

Income (loss) before income taxes

280

140

70

185

(214

)

461

Income taxes

52

4

15

42

(43

)

70

Net income (loss) attributable to common shareholders

$

228

$

136

$

55

$

143

$

(171

)

$

391

Three Months Ended June 30, 2024

Operating revenues

$

2,079

$

891

$

928

$

1,471

$

(8

)

$

5,361

Operating expenses

Purchased power and fuel

763

323

343

562

1

1,992

Operating and maintenance

449

270

250

281

(41

)

1,209

Depreciation and amortization

374

107

162

235

16

894

Taxes other than income taxes

94

52

80

126

8

360

Total operating expenses

1,680

752

835

1,204

(16

)

4,455

Gain on sale of assets

5

2

7

Operating income

404

141

93

267

8

913

Other income and (deductions)

Interest expense, net

(123

)

(57

)

(53

)

(92

)

(158

)

(483

)

Other, net

20

9

8

29

(2

)

64

Total other income and (deductions)

(103

)

(48

)

(45

)

(63

)

(160

)

(419

)

Income (loss) before income taxes

301

93

48

204

(152

)

494

Income taxes

31

3

4

46

(38

)

46

Net income (loss) attributable to common shareholders

$

270

$

90

$

44

$

158

$

(114

)

$

448

Change in net income (loss) from 2024 to 2025

$

(42

)

$

46

$

11

$

(15

)

$

(57

)

$

(57

)

Consolidating Statements of Operations

(unaudited)

(in millions)

ComEd

PECO

BGE

PHI

Other (a)

Exelon

Six Months Ended June 30, 2025

Operating revenues

$

3,901

$

2,333

$

2,583

$

3,357

$

(33

)

$

12,141

Operating expenses

Purchased power and fuel

1,239

841

1,016

1,322

4,418

Operating and maintenance

845

631

568

689

(65

)

2,668

Depreciation and amortization

767

221

318

467

32

1,805

Taxes other than income taxes

196

115

181

276

20

788

Total operating expenses

3,047

1,808

2,083

2,754

(13

)

9,679

Gain on sale of assets

1

1

Operating income (loss)

854

525

500

604

(20

)

2,463

Other income and (deductions)

Interest expense, net

(260

)

(124

)

(120

)

(203

)

(333

)

(1,040

)

Other, net

53

18

20

35

(9

)

117

Total other income and (deductions)

(207

)

(106

)

(100

)

(168

)

(342

)

(923

)

Income (loss) before income taxes

647

419

400

436

(362

)

1,540

Income taxes

117

17

85

99

(78

)

240

Net income (loss) attributable to common shareholders

$

530

$

402

$

315

$

337

$

(284

)

$

1,300

Six Months Ended June 30, 2024

Operating revenues

$

4,174

$

1,945

$

2,225

$

3,077

$

(18

)

$

11,403

Operating expenses

Purchased power and fuel

1,670

727

807

1,197

4,401

Operating and maintenance

867

563

514

607

(70

)

2,481

Depreciation and amortization

737

210

312

481

33

1,773

Taxes other than income taxes

188

103

169

254

17

731

Total operating expenses

3,462

1,603

1,802

2,539

(20

)

9,386

Gain on sale of assets

5

4

9

Operating income

717

346

423

538

2

2,026

Other income and (deductions)

Interest expense, net

(246

)

(112

)

(103

)

(183

)

(306

)

(950

)

Other, net

41

18

16

57

7

139

Total other income and (deductions)

(205

)

(94

)

(87

)

(126

)

(299

)

(811

)

Income (loss) before income taxes

512

252

336

412

(297

)

1,215

Income taxes

49

13

28

86

(67

)

109

Net income (loss) attributable to common shareholders

$

463

$

239

$

308

$

326

$

(230

)

$

1,106

Change in net income (loss) from 2024 to 2025

$

67

$

163

$

7

$

11

$

(54

)

$

194

_____________
(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)

June 30, 2025

December 31, 2024

Assets

Current assets

Cash and cash equivalents

$

724

$

357

Restricted cash and cash equivalents

478

541

Accounts receivable

Customer accounts receivable

3,529

3,144

Customer allowance for credit losses

(465)

(406)

Customer accounts receivable, net

3,064

2,738

Other accounts receivable

1,156

1,123

Other allowance for credit losses

(107)

(107)

Other accounts receivable, net

1,049

1,016

Inventories, net

Fossil fuel

59

72

Materials and supplies

809

781

Regulatory assets

1,668

1,940

Prepaid renewable energy credits

349

494

Other

476

445

Total current assets

8,676

8,384

Property, plant, and equipment, net

80,609

78,182

Deferred debits and other assets

Regulatory assets

8,835

8,710

Goodwill

6,630

6,630

Receivable related to Regulatory Agreement Units

4,411

4,026

Investments

297

290

Other

1,689

1,562

Total deferred debits and other assets

21,862

21,218

Total assets

$

111,147

$

107,784

June 30, 2025

December 31, 2024

Liabilities and shareholders� equity

Current liabilities

Short-term borrowings

$

1,109

$

1,859

Long-term debt due within one year

1,818

1,453

Accounts payable

3,043

2,994

Accrued expenses

1,318

1,468

Payables to affiliates

5

5

Customer deposits

486

446

Regulatory liabilities

485

411

Mark-to-market derivative liabilities

24

29

Unamortized energy contract liabilities

5

5

Renewable energy credit obligations

327

429

Other

536

512

Total current liabilities

9,156

9,611

Long-term debt

45,527

42,947

Long-term debt to financing trusts

390

390

Deferred credits and other liabilities

Deferred income taxes and unamortized investment tax credits

13,221

12,793

Regulatory liabilities

10,644

10,198

Pension obligations

1,478

1,745

Non-pension postretirement benefit obligations

486

472

Asset retirement obligations

308

301

Mark-to-market derivative liabilities

119

103

Unamortized energy contract liabilities

18

21

Other

2,180

2,282

Total deferred credits and other liabilities

28,454

27,915

Total liabilities

83,527

80,863

Commitments and contingencies

Shareholders� equity

Common stock

21,544

21,338

Treasury stock, at cost

(123

)

(123

)

Retained earnings

6,917

6,426

Accumulated other comprehensive loss, net

(718

)

(720

)

Total shareholders� equity

27,620

26,921

Total liabilities and shareholders� equity

$

111,147

$

107,784

Exelon

Consolidated Statements of Cash Flows

(unaudited)

(in millions)

Six Months Ended June 30,

2025

2024

Cash flows from operating activities

Net income

$

1,300

$

1,106

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

Depreciation, amortization, and accretion

1,806

1,774

Gain on sales of assets

(9

)

Deferred income taxes and amortization of investment tax credits

165

72

Net fair value changes related to derivatives

3

Other non-cash operating activities

734

246

Changes in assets and liabilities:

Accounts receivable

(460

)

(443

)

Inventories

(20

)

(25

)

Accounts payable and accrued expenses

(38

)

(120

)

Collateral received, net

14

13

Income taxes

(3

)

(39

)

Regulatory assets and liabilities, net

(294

)

265

Pension and non-pension postretirement benefit contributions

(302

)

(125

)

Other assets and liabilities

(194

)

(261

)

Net cash flows provided by operating activities

2,711

2,454

Cash flows from investing activities

Capital expenditures

(3,959

)

(3,466

)

Proceeds from sales of assets

2

Other investing activities

(5

)

(1

)

Net cash flows used in investing activities

(3,962

)

(3,467

)

Cash flows from financing activities

Changes in short-term borrowings

(750

)

(670

)

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

150

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

(549

)

Issuance of long-term debt

3,800

4,225

Retirement of long-term debt

(807

)

(903

)

Issuance of common stock

173

Dividends paid on common stock

(808

)

(761

)

Proceeds from employee stock plans

11

22

Other financing activities

(56

)

(67

)

Net cash flows provided by financing activities

1,563

1,447

Increase in cash, restricted cash, and cash equivalents

312

434

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

939

1,101

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

$

1,251

$

1,535

Exelon

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

Three Months Ended June 30, 2025 and 2024

(unaudited)

(in millions, except per share data)

Exelon

Earnings per

Diluted

Share

ComEd

PECO

BGE

PHI

Other (a)

Exelon

2024 GAAP net income (loss)

$

0.45

$

270

$

90

$

44

$

158

$

(114

)

$

448

Change in environmental liabilities (net of taxes of $0)

(1

)

(1

)

Change in FERC Audit Liability (net of taxes of $5)

0.01

14

1

15

Cost management charge (net of taxes of $1, $0, $2, and $3, respectively) (1)

0.01

3

1

5

9

2024 Adjusted (non-GAAP) operating earnings (loss)

$

0.47

$

285

$

93

$

45

$

162

$

(113

)

$

472

Year over year effects on Adjusted (non-GAAP) operating earnings:

Weather

$

(0.01

)

$

(b)

$

(6

)

$

(b)

$

(1

)

(b)

$

$

(7

)

Load

(0.01

)

(b)

(11

)

(b)

1

(b)

(10

)

Distribution and transmission rates (2)

0.14

9

(c)

82

(c)

15

(c)

33

(c)

139

Other energy delivery (3)

(33

)

(c)

7

(c)

3

(c)

18

(c)

(5

)

Operating and maintenance expense (4)

(0.13

)

(20

)

(26

)

(11

)

(46

)

(33

)

(136

)

Pension and non-pension postretirement benefits

(1

)

(1

)

(2

)

Depreciation and amortization expense (5)

(9

)

(4

)

8

1

1

(3

)

Interest expense and other (6)

(0.06

)

(3

)

2

(5

)

(24

)

(26

)

(56

)

Total year over year effects on Adjusted (non-GAAP) Operating Earnings

$

(0.08

)

$

(57

)

$

43

$

10

$

(18

)

$

(58

)

$

(80

)

2025 GAAP net income (loss)

$

0.39

$

228

$

136

$

55

$

143

$

(171

)

$

391

Income tax-related adjustments (entire amount represents tax expense) (7)

1

1

2025 Adjusted (non-GAAP) operating earnings (loss)

$

0.39

$

228

$

136

$

55

$

144

$

(171

)

$

392

Note:

Amounts may not sum due to rounding.

Unless otherwise noted, the income tax impact of each reconciling item between GAAP net income 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 2025 and 2024 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)

ComEd's distribution rate revenues increase or decrease as fully recoverable costs fluctuate. For regulatory recovery mechanisms, including transmission formula rates and riders across the 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)

Primarily represents severance and reorganization costs related to cost management.

(2)

For ComEd, reflects higher distribution and transmission rate base. For PECO, reflects increased distribution revenue primarily due to higher electric and gas rates. For BGE, reflects increased distribution and transmission revenue due to higher rates. For PHI, reflects higher distribution and transmission revenue primarily due to higher rates.

(3)

For ComEd, reflects decreased electric distribution revenues due to the timing of distribution earnings and lower transmission peak load, partially offset by a higher return on regulatory assets. For PHI, reflects higher distribution and transmission revenues due to higher fully recoverable costs.

(4)

Represents Operating and maintenance expense, excluding pension and non-pension postretirement benefits. For ComEd, reflects increased contracting costs. For PECO, primarily reflects increased storm costs for which PECO anticipates filing a petition with the PA PUC in the third quarter of 2025 to defer the extraordinary June storm costs. For PHI, reflects lower impacts of the Maryland multi-year plans reconciliations and increased credit loss expense. For Corporate, primarily reflects the Customer Relief Fund contribution.

(5)

Across all utilities, reflects ongoing capital expenditures offset by regulatory asset amortization.

(6)

For PHI and Corporate, primarily reflects an increase in interest expense.

(7)

Reflects the adjustment to state deferred income taxes due to changes in forecasted apportionment.

Exelon

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

Six Months Ended June 30, 2025 and 2024

(unaudited)

(in millions, except per share data)

Exelon

Earnings

per Diluted

Share

ComEd

PECO

BGE

PHI

Other (a)

Exelon

2024 GAAP net income (loss)

$

1.10

$

463

$

239

$

308

$

326

$

(230

)

$

1,106

Change in environmental liabilities (net of taxes of $0)

(1

)

(1

)

Change in FERC audit liability (net of taxes of $13)

0.04

40

2

42

Cost management charge (net of taxes of $1, $0, $2, and $3, respectively) (1)

0.01

3

1

5

9

2024 Adjusted (non-GAAP) operating earnings (loss)

$

1.16

$

503

$

242

$

309

$

330

$

(228

)

$

1,156

Year over year effects on Adjusted (non-GAAP) operating earnings:

Weather

$

0.03

$

(b)

$

27

$

(b)

$

4

(b)

$

$

31

Load

(b)

(2

)

(b)

3

(b)

1

Distribution and transmission rates (2)

0.29

17

(c)

164

(c)

37

(c)

71

(c)

289

Other energy delivery (3)

0.13

65

(c)

27

(c)

3

(c)

35

(c)

130

Operating and maintenance expense (4)

(0.16

)

(1

)

(55

)

(24

)

(64

)

(21

)

(165

)

Pension and non-pension postretirement benefits

(0.01

)

(2

)

(2

)

(1

)

1

(2

)

(6

)

Depreciation and amortization expense (5)

(0.01

)

(22

)

(7

)

5

10

(14

)

Interest expense and other (6)

(0.10

)

(7

)

7

(14

)

(52

)

(32

)

(98

)

Total year over year effects on Adjusted (non-GAAP) operating earnings

$

0.15

$

50

$

159

$

6

$

8

$

(55

)

$

168

2025 GAAP net income (loss)

$

1.29

$

530

$

402

$

315

$

337

$

(284

)

$

1,300

Change in FERC audit liability (net of taxes of $1)

2

2

Cost management charge (net of taxes of $0) (1)

(1

)

(1

)

Income tax-related adjustments (entire amount represents tax expense) (7)

1

1

Regulatory matters (net of taxes of $7) (8)

0.02

21

1

22

2025 Adjusted (non-GAAP) operating earnings (loss)

$

1.31

$

553

$

401

$

315

$

338

$

(283

)

$

1,324

Note:

Amounts may not sum due to rounding.

Unless otherwise noted, the income tax impact of each reconciling item between GAAP net income 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 2025 and 2024 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)

ComEd's distribution rate revenues increase or decrease as fully recoverable costs fluctuate. For other regulatory recovery mechanisms, including transmission formula rates and riders across the 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)

Primarily represents severance and reorganization costs related to cost management.

(2)

For ComEd, reflects higher distribution and transmission rate base. For PECO, reflects increased distribution revenue primarily due to higher electric and gas rates. For BGE, reflects increased distribution and transmission revenue due to higher rates. For PHI, reflects increased distribution and transmission revenue primarily due to higher rates.

(3)

For ComEd, reflects increased electric distribution revenues due to timing of distribution earnings, increased electric distribution, transmission, and energy efficiency revenues due to higher fully recoverable costs, and a higher return on regulatory assets, partially offset by lower transmission peak load. For PECO, reflects increased energy efficiency revenues due to regulatory required programs, offset in Operating and maintenance expense. For PHI, reflects higher distribution and transmission revenues due to higher fully recoverable costs.

(4)

Represents Operating and maintenance expense, excluding pension and non-pension postretirement benefits. For PECO, reflects program costs related to regulatory required programs, offset in Other energy delivery, as well as increased storm costs for which PECO anticipates filing a petition with the PA PUC in the third quarter of 2025 to defer the extraordinary June storm costs. For BGE, reflects increased contracting costs. For PHI, reflects lower impacts of the Maryland multi-year plans reconciliations and increased credit loss expense. For Corporate, reflects the Customer Relief Fund contribution, partially offset by a decrease in Operating and maintenance expense with an offsetting decrease in other income for an absence of costs billed to Constellation for services provided by Exelon through the TSA.

(5)

Across all utilities, reflects ongoing capital expenditures offset by regulatory asset amortization.

(6)

For PECO, primarily reflects lower income tax expense due to timing of tax repairs deduction partially offset by an increase in interest expense. For BGE and PHI, primarily reflects an increase in interest expense. For Corporate, primarily reflects an absence of billings to Constellation for services provided by Exelon through the TSA with an offsetting decrease in Operating and maintenance expense and an increase in interest expense.

(7)

Reflects the adjustment to state deferred income taxes due to changes in forecasted apportionment.

(8)

Represents the probable disallowance of certain capitalized costs.

ComEd Statistics

Three Months Ended June 30, 2025 and 2024

Electric Deliveries (in GWhs)

Revenue (in millions)

2025

2024

% Change

Weather - Normal % Change

2025

2024

% Change

Electric Deliveries and Revenues(a)

Residential

6,553

6,996

(6.3

)%

(1.4

)%

$

1,094

$

982

11.4

%

Small commercial & industrial

6,920

6,473

6.9

%

1.1

%

553

560

(1.3

)%

Large commercial & industrial

6,731

6,740

(0.1

)%

2.2

%

177

269

(34.2

)%

Public authorities & electric railroads

166

159

4.4

%

6.4

%

12

14

(14.3

)%

Other(b)

n/a

n/a

224

298

(24.8

)%

Total electric revenues(c)

20,370

20,368

%

0.7

%

2,060

2,123

(3.0

)%

Other Revenues(d)

(224

)

(44

)

409.1

%

Total electric revenues

$

1,836

$

2,079

(11.7

)%

Purchased Power

$

550

$

763

(27.9

)%

% Change

Heating and Cooling Degree-Days

2025

2024

Normal

From 2024

From Normal

Heating Degree-Days

676

445

697

51.9

%

(3.0

)%

Cooling Degree-Days

330

358

266

(7.8

)%

24.1

%

Six Months Ended June 30, 2025 and 2024

Electric Deliveries (in GWhs)

Revenue (in millions)

2025

2024

% Change

Weather - Normal % Change

2025

2024

% Change

Electric Deliveries and Revenues(a)

Residential

13,227

13,210

0.1

%

0.1

%

$

2,087

$

1,900

9.8

%

Small commercial & industrial

14,279

13,717

4.1

%

0.4

%

1,153

1,154

(0.1

)%

Large commercial & industrial

13,734

13,674

0.4

%

2.3

%

472

589

(19.9

)%

Public authorities & electric railroads

444

379

17.2

%

16.1

%

29

32

(9.4

)%

Other(b)

n/a

n/a

461

523

(11.9

)%

Total electric revenues(c)

41,684

40,980

1.7

%

1.1

%

4,202

4,198

0.1

%

Other Revenues(d)

(301

)

(24

)

1,154.2

%

Total electric revenues

$

3,901

$

4,174

(6.5

)%

Purchased Power

$

1,239

$

1,670

(25.8

)%

% Change

Heating and Cooling Degree-Days

2025

2024

Normal

From 2024

From Normal

Heating Degree-Days

3,661

3,013

3,750

21.5

%

(2.4

)%

Cooling Degree-Days

330

358

266

(7.8

)%

24.1

%

Number of Electric Customers

2025

2024

Residential

3,758,791

3,722,798

Small commercial & industrial

397,795

395,951

Large commercial & industrial

1,922

2,060

Public authorities & electric railroads

5,789

5,798

Total

4,164,297

4,126,607

__________

(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 $10 million and $2 million for the three months ended June 30, 2025 and 2024, respectively, and $17 million and $4 million for the six months ended June 30, 2025 and 2024, respectively.

(d)

Includes alternative revenue programs and late payment charges.

PECO Statistics

Three Months Ended June 30, 2025 and 2024

Electric and Natural Gas Deliveries

Revenue (in millions)

2025

2024

% Change

Weather-

Normal

% Change

2025

2024

% Change

Electric (in GWhs)

Electric Deliveries and Revenues(a)

Residential

3,030

3,296

(8.1

)%

(6.3

)%

$

555

$

522

6.3

%

Small commercial & industrial

1,832

1,856

(1.3

)%

(3.0

)%

155

128

21.1

%

Large commercial & industrial

3,314

3,408

(2.8

)%

(1.5

)%

75

61

23.0

%

Public authorities & electric railroads

163

135

20.7

%

20.8

%

10

7

42.9

%

Other(b)

n/a

n/a

77

75

2.7

%

Total electric revenues(c)

8,339

8,695

(4.1

)%

(3.3

)%

872

793

10.0

%

Other Revenues(d)

8

4

100.0

%

Total Electric Revenues

880

797

10.4

%

Natural Gas (in mmcfs)

Natural Gas Deliveries and Revenues(e)

Residential

4,571

4,525

1.0

%

4.3

%

79

63

25.4

%

Small commercial & industrial

3,398

3,321

2.3

%

5.7

%

31

25

24.0

%

Large commercial & industrial

2

n/a

(2.3

)%

n/a

Transportation

5,436

5,117

6.2

%

2.4

%

8

5

60.0

%

Other(f)

n/a

n/a

2

n/a

Total natural gas revenues(g)

13,407

12,963

3.4

%

3.9

%

120

93

29.0

%

Other Revenues(d)

1

(100.0

)%

Total Natural Gas Revenues

120

94

27.7

%

Total Electric and Natural Gas Revenues

$

1,000

$

891

12.2

%

Purchased Power and Fuel

$

339

$

323

5.0

%

% Change

Heating and Cooling Degree-Days

2025

2024

Normal

From 2024

From Normal

Heating Degree-Days

333

351

419

(5.1

)%

(20.5

)%

Cooling Degree-Days

425

537

386

(20.9

)%

10.1

%

Six Months Ended June 30, 2025 and 2024

Electric and Natural Gas Deliveries

Revenue (in millions)

2025

2024

% Change

Weather-

Normal

% Change

2025

2024

% Change

Electric (in GWhs)

Electric Deliveries and Revenues(a)

Residential

6,889

6,751

2.0

%

(1.1

)%

$

1,186

$

1,042

13.8

%

Small commercial & industrial

3,778

3,747

0.8

%

(1.9

)%

317

254

24.8

%

Large commercial & industrial

6,739

6,763

(0.4

)%

(1.0

)%

159

118

34.7

%

Public authorities & electric railroads

352

314

12.1

%

12.1

%

18

14

28.6

%

Other(b)

n/a

n/a

153

147

4.1

%

Total electric revenues(c)

17,758

17,575

1.0

%

(1.0

)%

1,833

1,575

16.4

%

Other Revenues(d)

3

2

50.0

%

Total electric revenues

1,836

1,577

16.4

%

Natural Gas (in mmcfs)

Natural Gas Deliveries and Revenues(e)

Residential

26,405

23,420

12.7

%

0.5

%

346

256

35.2

%

Small commercial & industrial

13,803

12,809

7.8

%

(0.3

)%

117

89

31.5

%

Large commercial & industrial

14

16

(12.5

)%

(1.0

)%

n/a

Transportation

12,678

12,016

5.5

%

1.6

%

21

13

61.5

%

Other(f)

n/a

n/a

12

9

33.3

%

Total natural gas revenues(g)

52,900

48,261

9.6

%

0.5

%

496

367

35.1

%

Other Revenues(d)

1

1

%

Total natural gas revenues

497

368

35.1

%

Total electric and natural gas revenues

$

2,333

$

1,945

19.9

%

Purchased Power and Fuel

$

841

$

727

15.7

%

% Change

Heating and Cooling Degree-Days

2025

2024

Normal

From 2024

From Normal

Heating Degree-Days

2,684

2,440

2,807

10.0

%

(4.4

)%

Cooling Degree-Days

426

537

387

(20.7

)%

10.1

%

Number of Electric Customers

2025

2024

Number of Natural Gas Customers

2025

2024

Residential

1,538,280

1,533,909

Residential

509,671

506,193

Small commercial & industrial

154,977

156,036

Small commercial & industrial

44,646

44,697

Large commercial & industrial

3,155

3,162

Large commercial & industrial

7

7

Public authorities & electric railroads

10,343

10,712

Transportation

623

644

Total

1,706,755

1,703,819

Total

554,947

551,541

__________

(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 June 30, 2025 and 2024, respectively, and $5 million and $3 million for the six months ended June 30, 2025 and 2024, 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 June 30, 2025 and 2024, respectively, and $1 million for both the six months ended June 30, 2025 and 2024, respectively.

BGE Statistics

Three Months Ended June 30, 2025 and 2024

Electric and Natural Gas Deliveries

Revenue (in millions)

2025

2024

% Change

Weather-

Normal

% Change

2025

2024

% Change

Electric (in GWhs)

Electric Deliveries and Revenues(a)

Residential

2,701

2,836

(4.8

)%

(3.4

)%

$

497

$

464

7.1

%

Small commercial & industrial

624

648

(3.7

)%

(1.3

)%

90

88

2.3

%

Large commercial & industrial

3,229

3,272

(1.3

)%

(0.6

)%

140

139

0.7

%

Public authorities & electric railroads

49

52

(5.8

)%

(5.9

)%

8

8

%

Other(b)

n/a

n/a

118

101

16.8

%

Total electric revenues(c)

6,603

6,808

(3.0

)%

(1.9

)%

853

800

6.6

%

Other Revenues(d)

(4

)

(18

)

(77.8

)%

Total electric revenues

849

782

8.6

%

Natural Gas (in mmcfs)

Natural Gas Deliveries and Revenues(e)

Residential

4,368

4,299

1.6

%

3.9

%

108

89

21.3

%

Small commercial & industrial

1,349

1,219

10.7

%

10.7

%

23

17

35.3

%

Large commercial & industrial

7,943

8,316

(4.5

)%

(3.6

)%

46

40

15.0

%

Other(f)

506

145

249.0

%

n/a

7

4

75.0

%

Total natural gas revenues(g)

14,166

13,979

1.3

%

0.2

%

184

150

22.7

%

Other Revenues(d)

(4

)

(4

)

%

Total natural gas revenues

180

146

23.3

%

Total electric and natural gas revenues

$

1,029

$

928

10.9

%

Purchased Power and Fuel

$

406

$

343

18.4

%

% Change

Heating and Cooling Degree-Days

2025

2024

Normal

From 2024

From Normal

Heating Degree-Days

356

362

483

(1.7

)%

(26.3

)%

Cooling Degree-Days

291

339

246

(14.2

)%

18.3

%

Six Months Ended June 30, 2025 and 2024

Electric and Natural Gas Deliveries

Revenue (in millions)

2025

2024

% Change

Weather-

Normal

% Change

2025

2024

% Change

Electric (in GWhs)

Electric Deliveries and Revenues(a)

Residential

6,370

6,165

3.3

%

(2.3

)%

$

1,145

$

999

14.6

%

Small commercial & industrial

1,354

1,346

0.6

%

(1.7

)%

199

178

11.8

%

Large commercial & industrial

6,373

6,386

(0.2

)%

(0.4

)%

284

271

4.8

%

Public authorities & electric railroads

97

104

(6.7

)%

(6.3

)%

17

15

13.3

%

Other(b)

n/a

n/a

230

194

18.6

%

Total electric revenues(c)

14,194

14,001

1.4

%

(1.5

)%

1,875

1,657

13.2

%

Other Revenues(d)

(14

)

7

(300.0

)%

Total electric revenues

1,861

1,664

11.8

%

Natural Gas (in mmcfs)

Natural Gas Deliveries and Revenues(e)

Residential

25,239

22,280

13.3

%

(2.8

)%

486

360

35.0

%

Small commercial & industrial

5,917

5,212

13.5

%

2.2

%

86

65

32.3

%

Large commercial & industrial

22,321

21,832

2.2

%

(2.1

)%

142

112

26.8

%

Other(f)

4,351

897

385.1

%

n/a

31

8

287.5

%

Total natural gas revenues(g)

57,828

50,221

15.1

%

(2.0

)%

745

545

36.7

%

Other Revenues(d)

(23

)

16

(243.8

)%

Total natural gas revenues

722

561

28.7

%

Total electric and natural gas revenues

$

2,583

$

2,225

16.1

%

Purchased Power and Fuel

$

1,016

$

807

25.9

%

% Change

Heating and Cooling Degree-Days

2025

2024

Normal

From 2024

From Normal

Heating Degree-Days

2,659

2,381

2,812

11.7

%

(5.4

)%

Cooling Degree-Days

291

339

246

(14.2

)%

18.3

%

Number of Electric Customers

2025

2024

Number of Natural Gas Customers

2025

2024

Residential

1,219,904

1,212,331

Residential

660,049

656,690

Small commercial & industrial

115,316

115,384

Small commercial & industrial

37,806

37,859

Large commercial & industrial

13,345

13,156

Large commercial & industrial

6,387

6,340

Public authorities & electric railroads

257

260

Total

1,348,822

1,341,131

Total

704,242

700,889

__________

(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 $1 million for both the three months ended June 30, 2025 and 2024, respectively, and $3 million for both the six months ended June 30, 2025 and 2024, 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 for both the three months ended June 30, 2025 and 2024, respectively, and $1 million and $2 million for the six months ended June 30, 2025 and 2024, respectively.

Pepco Statistics

Three Months Ended June 30, 2025 and 2024

Electric Deliveries (in GWhs)

Revenue (in millions)

2025

2024

% Change

Weather-

Normal

% Change

2025

2024

% Change

Electric Deliveries and Revenues(a)

Residential

1,737

1,770

(1.9

)%

5.4

%

$

348

$

315

10.5

%

Small commercial & industrial

269

265

1.5

%

6.0

%

48

43

11.6

%

Large commercial & industrial

3,488

3,409

2.3

%

5.5

%

292

251

16.3

%

Public authorities & electric railroads

172

128

34.4

%

34.5

%

12

7

71.4

%

Other(b)

n/a

n/a

91

75

21.3

%

Total electric revenues(c)

5,666

5,572

1.7

%

6.2

%

791

691

14.5

%

Other Revenues(d)

(15

)

9

(266.7

)%

Total electric revenues

$

776

$

700

10.9

%

Purchased Power

$

256

$

234

9.4

%

% Change

Heating and Cooling Degree-Days

2025

2024

Normal

From 2024

From Normal

Heating Degree-Days

218

218

292

%

(25.3

)%

Cooling Degree-Days

525

646

517

(18.7

)%

1.5

%

Six Months Ended June 30, 2025 and 2024

Electric Deliveries (in GWhs)

Revenue (in millions)

2025

2024

% Change

Weather-

Normal

% Change

2025

2024

% Change

Electric Deliveries and Revenues(a)

Residential

4,073

3,868

5.3

%

5.1

%

$

772

$

659

17.1

%

Small commercial & industrial

569

550

3.5

%

4.3

%

99

89

11.2

%

Large commercial & industrial

6,827

6,701

1.9

%

2.7

%

581

513

13.3

%

Public authorities & electric railroads

332

290

14.5

%

13.8

%

20

18

11.1

%

Other(b)

n/a

n/a

176

138

27.5

%

Total electric revenues(c)

11,801

11,409

3.4

%

3.9

%

1,648

1,417

16.3

%

Other Revenues(d)

(13

)

42

(131.0

)%

Total electric revenues

$

1,635

$

1,459

12.1

%

Purchased Power

$

574

$

514

11.7

%

% Change

Heating and Cooling Degree-Days

2025

2024

Normal

From 2024

From Normal

Heating Degree-Days

2,205

2,006

2,342

9.9

%

(5.8

)%

Cooling Degree-Days

550

651

521

(15.5

)%

5.6

%

Number of Electric Customers

2025

2024

Residential

883,151

871,009

Small commercial & industrial

53,952

54,080

Large commercial & industrial

23,175

23,057

Public authorities & electric railroads

205

207

Total

960,483

948,353

__________

(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 and $2 million for the three months ended June 30, 2025 and 2024, respectively, and $4 million and $3 million six months ended June 30, 2025 and 2024 respectively.

(d)

Includes alternative revenue programs and late payment charge revenues.

DPL Statistics

Three Months Ended June 30, 2025 and 2024

Electric and Natural Gas Deliveries

Revenue (in millions)

2025

2024

% Change

Weather -

Normal

% Change

2025

2024

% Change

Electric (in GWhs)

Electric Deliveries and Revenues(a)

Residential

1,090

1,122

(2.9

)%

(2.4

)%

$

210

$

202

4.0

%

Small commercial & industrial

587

564

4.1

%

4.9

%

64

60

6.7

%

Large commercial & industrial

1,033

1,027

0.6

%

0.5

%

31

31

%

Public authorities & electric railroads

11

10

10.0

%

9.3

%

5

4

25.0

%

Other(b)

n/a

n/a

77

64

20.3

%

Total electric revenues(c)

2,721

2,723

(0.1

)%

0.3

%

387

361

7.2

%

Other Revenues(d)

1

1

%

Total electric revenues

388

362

7.2

%

Natural Gas (in mmcfs)

Natural Gas Deliveries and Revenues(e)

Residential

803

852

(5.8

)%

(0.7

)%

17

15

13.3

%

Small commercial & industrial

535

531

0.8

%

4.4

%

8

7

14.3

%

Large commercial & industrial

405

402

0.7

%

0.7

%

1

1

%

Transportation

1,282

1,340

(4.3

)%

(3.4

)%

4

4

%

Other(f)

n/a

n/a

3

1

200.0

%

Total natural gas revenues

3,025

3,125

(3.2

)%

(0.7

)%

33

28

17.9

%

Other Revenues(d)

n/a

Total natural gas revenues

33

28

17.9

%

Total electric and natural gas revenues

$

421

$

390

7.9

%

Purchased Power and Fuel

$

172

$

156

10.3

%

Electric Service Territory

% Change

Heating and Cooling Degree-Days

2025

2024

Normal

From 2024

From Normal

Heating Degree-Days

368

391

440

(5.9

)%

(16.4

)%

Cooling Degree-Days

406

398

350

2.0

%

16.0

%

Natural Gas Service Territory

% Change

Heating Degree-Days

2025

2024

Normal

From 2024

From Normal

Heating Degree-Days

373

404

482

(7.7

)%

(22.6

)%

Six Months Ended June 30, 2025 and 2024

Electric and Natural Gas Deliveries

Revenue (in millions)

2025

2024

% Change

Weather -

Normal

% Change

2025

2024

% Change

Electric (in GWhs)

Electric Deliveries and Revenues(a)

Residential

2,735

2,610

4.8

%

%

$

508

$

458

10.9

%

Small commercial & industrial

1,173

1,121

4.6

%

3.9

%

128

122

4.9

%

Large commercial & industrial

1,971

2,000

(1.5

)%

(2.1

)%

60

60

%

Public authorities & electric railroads

21

20

5.0

%

5.1

%

9

8

12.5

%

Other(b)

n/a

n/a

148

126

17.5

%

Total electric revenues(c)

5,900

5,751

2.6

%

%

853

774

10.2

%

Other Revenues(d)

(4

)

6

(166.7

)%

Total electric revenues

849

780

8.8

%

Natural Gas (in mmcfs)

Natural Gas Deliveries and Revenues(e)

Residential

5,393

4,764

13.2

%

7.0

%

73

61

19.7

%

Small commercial & industrial

2,502

2,244

11.5

%

4.9

%

28

24

16.7

%

Large commercial & industrial

837

834

0.4

%

0.3

%

4

3

33.3

%

Transportation

3,387

3,301

2.6

%

0.4

%

9

9

%

Other(f)

n/a

n/a

6

3

100.0

%

Total natural gas revenues

12,119

11,143

8.8

%

4.2

%

120

100

20.0

%

Other Revenues(d)

n/a

Total natural gas revenues

120

100

20.0

%

Total electric and natural gas revenues

$

969

$

880

10.1

%

Purchased Power and Fuel

$

419

$

370

13.2

%

Electric Service Territory

% Change

Heating and Cooling Degree-Days

2025

2024

Normal

From 2024

From Normal

Heating Degree-Days

2,722

2,503

2,776

8.7

%

(1.9

)%

Cooling Degree-Days

416

398

351

4.5

%

18.5

%

Natural Gas Service Territory

% Change

Heating Degree-Days

2025

2024

Normal

From 2024

From Normal

Heating Degree-Days

2,771

2,608

2,936

6.3

%

(5.6

)%

Number of Electric Customers

2025

2024

Number of Natural Gas Customers

2025

2024

Residential

492,999

488,089

Residential

131,332

130,678

Small commercial & industrial

65,177

64,549

Small commercial & industrial

10,146

10,100

Large commercial & industrial

1,253

1,256

Large commercial & industrial

14

14

Public authorities & electric railroads

628

595

Transportation

161

163

Total

560,057

554,489

Total

141,653

140,955

__________

(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 $2 million and $1 million for the three months ended June 30, 2025 and 2024, respectively and $4 million and $3 million for the six months ended June 30, 2025 and 2024, 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 June 30, 2025 and 2024

Electric Deliveries (in GWhs)

Revenue (in millions)

2025

2024

% Change

Weather -

Normal

% Change

2025

2024

% Change

Electric Deliveries and Revenues(a)

Residential

942

1,049

(10.2

)%

(5.5

)%

$

222

$

229

(3.1

)%

Small commercial & industrial

381

365

4.4

%

8.5

%

56

55

1.8

%

Large commercial & industrial

734

723

1.5

%

5.6

%

47

47

%

Public authorities & electric railroads

10

9

11.1

%

10.7

%

5

5

%

Other(b)

n/a

n/a

67

68

(1.5

)%

Total electric revenues(c)

2,067

2,146

(3.7

)%

0.9

%

397

404

(1.7

)%

Other Revenues(d)

(13

)

(21

)

(38.1

)%

Total electric revenues

$

384

$

383

0.3

%

Purchased Power

$

173

$

172

0.6

%

% Change

Heating and Cooling Degree-Days

2025

2024

Normal

From 2024

From Normal

Heating Degree-Days

432

465

524

(7.1

)%

(17.6

)%

Cooling Degree-Days

338

415

308

(18.6

)%

9.7

%

Six Months Ended June 30, 2025 and 2024

Electric Deliveries (in GWhs)

Revenue (in millions)

2025

2024

% Change

Weather -

Normal

% Change

2025

2024

% Change

Electric Deliveries and Revenues(a)

Residential

1,844

1,889

(2.4

)%

(1.2

)%

$

418

$

404

3.5

%

Small commercial & industrial

771

726

6.2

%

7.7

%

111

105

5.7

%

Large commercial & industrial

1,447

1,464

(1.2

)%

0.4

%

97

96

1.0

%

Public authorities & electric railroads

23

23

%

1.5

%

10

10

%

Other(b)

n/a

n/a

134

134

%

Total electric revenues(c)

4,085

4,102

(0.4

)%

1.0

%

770

749

2.8

%

Other Revenues(d)

(13

)

(9

)

44.4

%

Total electric revenues

$

757

$

740

2.3

%

Purchased Power

$

329

$

312

5.4

%

% Change

Heating and Cooling Degree-Days

2025

2024

Normal

From 2024

From Normal

Heating Degree-Days

2,840

2,666

2,923

6.5

%

(2.8

)%

Cooling Degree-Days

338

415

309

(18.6

)%

9.4

%

Number of Electric Customers

2025

2024

Residential

508,775

506,358

Small commercial & industrial

62,817

62,717

Large commercial & industrial

2,803

2,878

Public authorities & electric railroads

729

701

Total

575,124

572,654

__________

(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 June 30, 2025 and 2024, respectively and $1 million for both the six months ended June 30, 2025 and 2024, respectively.

(d)

Includes alternative revenue programs.

James Gherardi

Corporate Communications

312-394-7417

Andrew Plenge

Investor Relations

779-231-0017

Source: Exelon Corporation

Exelon

NASDAQ:EXC

EXC Rankings

EXC Latest News

EXC Latest SEC Filings

EXC Stock Data

44.72B
1.01B
0.12%
86.27%
2.01%
Utilities - Regulated Electric
Electric & Other Services Combined
United States
CHICAGO