EX-99.1 2 exc-20240502ex991.htm EX-99.1
Exhibit 99.1
News Release

Contact: |  | James Gherardi Corporate Communications 312-394-7417 Andrew Plenge Investor Relations 312-394-2345

EXELON REPORTS FIRST QUARTER 2024 RESULTS
Earnings Release Highlights
•GAAP Net Income of $0.66 per share and Adjusted (non-GAAP) Operating Earnings of $0.68 per share for the first quarter of 2024
•Affirming full year 2024 Adjusted (non-GAAP) Operating Earnings guidance range of $2.40-$2.50 per share
•Reaffirming fully regulated operating EPS compounded annual growth target of 5-7% from 2023 to 2027
•Achieved top quartile reliability performance at all utilities, with ComEd and PHI achieving top decile in both outage frequency and outage duration
•ComEd refiled its Multi-Year Grid Plan in March as directed by the Illinois Commerce Commission (ICC), with a final order expected before the end of 2024
•PECO filed electric and gas distribution rate cases with the Pennsylvania Public Utility Commission (PAPUC) in March seeking an increase in base rates to support significant investments in modernized energy infrastructure to maintain reliability, help enable wider adoption of cleaner energy resources, and provide customers with enhanced levels of service
•A settlement was approved in April by the Delaware Public Service Commission (DPSC) in Delmarva Power’s electric base rate case
•An order in ComEd’s Multi-Year Rate Plan Rehearing was received in April, increasing ComEd’s revenue requirement until approval of its refiled Grid Plan
CHICAGO (May 2, 2024) — Exelon Corporation (Nasdaq: EXC) today reported its financial results for the first quarter of 2024.
"Through the first quarter, Exelon is on track for another year of operational excellence while delivering on our financial guidance," said President and CEO Calvin Butler. "We are encouraged that we are making progress on the regulatory front, with ComEd's rehearing process complete almost two months early. Additionally, our Exelon team is leading the industry with our innovative approach on safety, now measuring our performance through a Serious Injury Incidence Rate, reaffirming our commitment to the safety of our employees and community members."
1

"We delivered first quarter 2024 adjusted operating earnings of $0.68 per share while maintaining strong operational performance," said Exelon Chief Financial Officer Jeanne Jones. "Despite mild weather and a challenging storm season, we remain on track to deliver full-year operating earnings of $2.40 to $2.50 per share in 2024 and continue to affirm our sustained growth over the coming years to support the energy transformation in our communities, projecting annualized earnings per share (EPS) growth of 5% to 7% through 2027."
First Quarter 2024
Exelon's GAAP Net Income for the first quarter of 2024 decreased to $0.66 per share from $0.67 per share in the first quarter of 2023. Adjusted (non-GAAP) Operating Earnings for the first quarter of 2024 decreased to $0.68 per share from $0.70 per share in the first quarter of 2023. For the reconciliations of GAAP Net Income to Adjusted (non-GAAP) Operating Earnings, refer to the tables beginning on page 4.
GAAP Net Income and Adjusted (non-GAAP) Operating Earnings in the first quarter of 2024 primarily reflect:
•Higher utility earnings primarily due to rate increases at BGE and PHI. This was partially offset by higher operating expenses due to increased storm costs at PECO and BGE, lower electric distribution earnings from lower allowed ROE and the absence of a return on pension asset at ComEd, and lower carrying cost recovery related to the carbon mitigation credit (CMC) regulatory asset at ComEd.
•Higher costs at the Exelon holding company primarily due to higher interest expense.
Operating Company Results 1
ComEd
ComEd's first quarter of 2024 GAAP Net Income decreased to $193 million from $241 million in the first quarter of 2023. ComEd's Adjusted (non-GAAP) Operating Earnings for the first quarter of 2024 decreased to $219 million from $251 million in the first quarter of 2023, primarily due to decreases in electric distribution earnings (reflecting lower allowed ROE due to U.S. Treasury rates no longer applying to distribution revenue) and carrying costs related to the CMC regulatory asset. Due to revenue decoupling, ComEd's distribution earnings are not affected by actual weather or customer usage patterns.
PECO
PECO’s first quarter of 2024 GAAP Net Income decreased to $149 million from $166 million in the first quarter of 2023. PECO's Adjusted (non-GAAP) Operating Earnings for the first quarter of 2024 decreased to $149 million from $166 million in the first quarter of 2023, primarily due to an increase in storm costs partially offset by less unfavorable weather.
___________
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.
2

BGE
BGE’s first quarter of 2024 GAAP Net Income increased to $264 million from $200 million in the first quarter of 2023. BGE's Adjusted (non-GAAP) Operating Earnings for the first quarter of 2024 increased to $264 million from $199 million in the first quarter of 2023, primarily due to increased revenue due to distribution rate increases. Due to revenue decoupling, BGE's distribution earnings are not affected by actual weather or customer usage patterns.
PHI
PHI’s first quarter of 2024 GAAP Net Income increased to $168 million from $155 million in the first quarter of 2023. PHI’s Adjusted (non-GAAP) Operating Earnings for the first quarter of 2024 decreased to $168 million from $173 million in the first quarter of 2023, primarily due to increase in interest expense and operating expenses, partially offset by distribution rate increases. 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 First Quarter Highlights
•Dividend: On April 30, 2024, Exelon's Board of Directors declared a regular quarterly dividend of $0.38 per share on Exelon's common stock for the second quarter of 2024. The dividend is payable on June 14, 2024, to shareholders of record of Exelon as of 5 p.m. Eastern time on Monday, May 13, 2024.
•Rate Case Developments:
◦ComEd Refiled Multi-Year Grid Plan: On March 13, 2024, ComEd refiled its Grid Plan with the ICC. On March 15, 2024, ComEd filed a petition to adjust its multi-year rate plan revenue requirement to increase its distribution rates by $302 million in 2024, $89 million in 2025, $136 million in 2026 and $143 million in 2027, reflecting an ROE 8.905%. ComEd currently expects a decision in the fourth quarter of 2024, but cannot predict if the ICC will approve the application as filed.
◦ComEd Rehearing on Multi-Year Rate Plan: On April 18, 2024, the ICC issued an order which increased the revenue requirements by $150 million in 2024, $186 million in 2025, $221 million in 2026 and $253 million in 2027, reflecting an ROE of 8.905%.
◦ComEd Distribution Formula Rate Reconciliation: On April 26, 2024, ComEd filed its proposed Delivery Reconciliation Amount with the ICC requesting $627 million under Rider Delivery Service Pricing Reconciliation which allows for the reconciliation of the revenue requirement in effect. The 2024 filing reconciles those rates with the actual delivery service costs incurred in 2023. ComEd currently expects a decision in the fourth quarter of 2024, but cannot predict if the ICC will approve the application as filed.
◦PECO Pennsylvania Electric Distribution Rate Case: On March 28, 2024, PECO filed an application with the PAPUC to increase its annual Electric rates by $464 million, which is partially offset by a one-time credit of $64 million in 2025, reflecting an ROE of 10.95%. PECO currently expects a decision in the fourth quarter of 2024 but cannot predict if the PAPUC will approve the application as filed.
3

◦PECO Pennsylvania Natural Gas Distribution Rate Case: On March 28, 2024, PECO filed an application with the PAPUC to increase its annual natural gas rates by $111 million, reflecting an ROE of 11.15%. PECO currently expects a decision in the fourth quarter of 2024 but cannot predict if the PAPUC will approve the application as filed.
◦DPL Delaware Electric Distribution Base Rate Case: On April 18, 2024, the DEPSC approved an increase in DPL's annual electric distribution base rates of $28 million, reflecting an ROE of 9.6%. Interim rates went into effect on July 15, 2023, subject to refund. Rates associated with the approved order were effective on April 24, 2024.
•Financing Activities:
◦On Feb. 27, 2024, Exelon Corporate issued $1,700 million of notes, consisting of $650 million of its 5.15% notes due March 15, 2029, $650 million of its 5.45% notes due March 15, 2034, and $400 million of its 5.60% notes due March 15, 2053. Exelon used the proceeds to repay the SMBC Term Loan, outstanding commercial paper, and for general corporate purposes.
◦On March 4, 2024, Pepco issued $675 million of its First Mortgage Bonds, consisting of $375 million of its First Mortgage 5.20% Series Bonds, due March 15, 2034 and $300 million of its First Mortgage 5.50% Series Bonds, due March 15, 2054. Pepco used the proceeds to refinance existing indebtedness, refinance outstanding commercial paper, and for general corporate purposes.
◦On March 20, 2024, ACE entered into the ACE Purchase Agreement for the offer and sale of $75 million aggregate principal amount of its First Mortgage Bonds, 5.55% Series due March 20, 2054. ACE used the proceeds to repay existing indebtedness and to fund other general corporate purposes.
◦On March 20, 2024, DPL entered into the DPL Purchase Agreement for the offer and sale of $100 million of its First Mortgage 5.24% Series Bonds, due March 20, 2034, and $75 million of its First Mortgage 5.55% Series, due March 20, 2054. DPL used the proceeds to repay existing indebtedness and to fund other general corporate purposes.
Adjusted (non-GAAP) Operating Earnings Reconciliation
Adjusted (non-GAAP) Operating Earnings for the first 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 | $ | 0.66 |  | $ | 658 |  | $ | 193 |  | $ | 149 |  | $ | 264 |  | $ | 168 |  |  |  |
Change in FERC Audit Liability (net of taxes of $9) | 0.03 |  | 27 |  | 26 |  | — |  | — |  | — |  |  |  |
2024 Adjusted (non-GAAP) Operating Earnings | $ | 0.68 |  | $ | 685 |  | $ | 219 |  | $ | 149 |  | $ | 264 |  | $ | 168 |  |  |  |

Adjusted (non-GAAP) Operating Earnings for the first quarter of 2023 do not include the following items (after tax) that were included in reported GAAP Net Income:
4

(in millions, except per share amounts) | Exelon Earnings per Diluted Share | Exelon | ComEd | PECO | BGE | PHI
2023 GAAP Net Income | $ | 0.67 |  | $ | 669 |  | $ | 241 |  | $ | 166 |  | $ | 200 |  | $ | 155 |
Mark-to-Market Impact of Economic Hedging Activities (net of taxes of $0) | — |  | (1) |  | — |  | — |  | — |  | — |
Change in Environmental Liabilities (net of taxes of $7) | 0.02 |  | 18 |  | — |  | — |  | — |  | 18 |
Change in FERC Audit Liability (net of taxes of $4) | 0.01 |  | 11 |  | 11 |  | — |  | — |  | — |
Separation Costs (net of taxes of $0) | — |  | (1) |  | — |  | — |  | — |  | — |
2023 Adjusted (non-GAAP) Operating Earnings | $ | 0.70 |  | $ | 696 |  | $ | 251 |  | $ | 166 |  | $ | 199 |  | $ | 173 |

__________
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 2024 and 2023 ranged from 24.0% to 29.0%.
Webcast Information
Exelon will discuss first quarter 2024 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 https://investors.exeloncorp.com.
About Exelon
Exelon (Nasdaq: EXC) is a Fortune 250 company and the nation’s largest utility company, serving more than 10.5 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). 20,000 Exelon 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 Twitter | X.
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
5

Earnings to the most directly comparable financial measures calculated and presented in accordance with GAAP, are posted on Exelon’s website: https://investors.exeloncorp.com, and have been furnished to the Securities and Exchange Commission on Form 8-K on May 2, 2024.
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.
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' 2023 Annual Report on Form 10-K filed with the SEC in (a) Part I, ITEM 1A. Risk Factors, (b) Part II, ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations, and (c) Part II, ITEM 8. Financial Statements and Supplementary Data: Note 18, Commitments and Contingencies; (2) the Registrants' First Quarter 2024 Quarterly Report on Form 10-Q (to be filed on May 2, 2024) 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 11, Commitments and Contingencies; and (3) 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.
6

Table of Contents
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 | 6
Statistics |
ComEd | 7
PECO | 8
BGE | 9
Pepco | 10
DPL | 11
ACE | 12

Table of Contents
Consolidating Statements of Operations
(unaudited)
(in millions)

| ComEd |  | PECO |  | BGE |  | PHI |  | Other (a) |  | Exelon
Three Months Ended March 31, 2024 |  |  |  |  |  |  |  |  |  |  |
Operating revenues | $ | 2,095 |  |  | $ | 1,054 |  |  | $ | 1,297 |  |  | $ | 1,606 |  |  | $ | (9) |  |  | $ | 6,043 |
Operating expenses |  |  |  |  |  |  |  |  |  |  |
Purchased power and fuel | 907 |  |  | 403 |  |  | 464 |  |  | 636 |  |  | — |  |  | 2,410 |
Operating and maintenance | 418 |  |  | 293 |  |  | 264 |  |  | 325 |  |  | (29) |  |  | 1,271 |
Depreciation and amortization | 362 |  |  | 104 |  |  | 150 |  |  | 246 |  |  | 17 |  |  | 879 |
Taxes other than income taxes | 94 |  |  | 51 |  |  | 89 |  |  | 128 |  |  | 9 |  |  | 371 |
Total operating expenses | 1,781 |  |  | 851 |  |  | 967 |  |  | 1,335 |  |  | (3) |  |  | 4,931 |
Gain on sales of assets and businesses | — |  |  | 2 |  |  | — |  |  | — |  |  | — |  |  | 2 |
Operating income (loss) | 314 |  |  | 205 |  |  | 330 |  |  | 271 |  |  | (6) |  |  | 1,114 |
Other income and (deductions) |  |  |  |  |  |  |  |  |  |  |
Interest expense, net | (122) |  |  | (55) |  |  | (50) |  |  | (90) |  |  | (151) |  |  | (468) |
Other, net | 20 |  |  | 9 |  |  | 8 |  |  | 27 |  |  | 11 |  |  | 75 |
Total other income and (deductions) | (102) |  |  | (46) |  |  | (42) |  |  | (63) |  |  | (140) |  |  | (393) |
Income (loss) before income taxes | 212 |  |  | 159 |  |  | 288 |  |  | 208 |  |  | (146) |  |  | 721 |
Income taxes | 19 |  |  | 10 |  |  | 24 |  |  | 40 |  |  | (30) |  |  | 63 |
Net income (loss) attributable to common shareholders | $ | 193 |  |  | $ | 149 |  |  | $ | 264 |  |  | $ | 168 |  |  | $ | (116) |  |  | $ | 658 |
Three Months Ended March 31, 2023 |  |  |  |  |  |  |  |  |  |  |
Operating revenues | $ | 1,667 |  |  | $ | 1,112 |  |  | $ | 1,257 |  |  | $ | 1,536 |  |  | $ | (9) |  |  | $ | 5,563 |
Operating expenses |  |  |  |  |  |  |  |  |  |  |
Purchased power and fuel | 488 |  |  | 484 |  |  | 492 |  |  | 627 |  |  | — |  |  | 2,091 |
Operating and maintenance | 337 |  |  | 270 |  |  | 222 |  |  | 309 |  |  | 13 |  |  | 1,151 |
Depreciation and amortization | 338 |  |  | 98 |  |  | 167 |  |  | 241 |  |  | 16 |  |  | 860 |
Taxes other than income taxes | 93 |  |  | 50 |  |  | 83 |  |  | 120 |  |  | 9 |  |  | 355 |
Total operating expenses | 1,256 |  |  | 902 |  |  | 964 |  |  | 1,297 |  |  | 38 |  |  | 4,457 |
Operating income (loss) | 411 |  |  | 210 |  |  | 293 |  |  | 239 |  |  | (47) |  |  | 1,106 |
Other income and (deductions) |  |  |  |  |  |  |  |  |  |  |
Interest expense, net | (117) |  |  | (48) |  |  | (44) |  |  | (76) |  |  | (127) |  |  | (412) |
Other, net | 18 |  |  | 8 |  |  | 3 |  |  | 26 |  |  | 54 |  |  | 109 |
Total other income and (deductions) | (99) |  |  | (40) |  |  | (41) |  |  | (50) |  |  | (73) |  |  | (303) |
Income (loss) before income taxes | 312 |  |  | 170 |  |  | 252 |  |  | 189 |  |  | (120) |  |  | 803 |
Income taxes | 71 |  |  | 4 |  |  | 52 |  |  | 34 |  |  | (27) |  |  | 134 |
Net income (loss) attributable to common shareholders | $ | 241 |  |  | $ | 166 |  |  | $ | 200 |  |  | $ | 155 |  |  | $ | (93) |  |  | $ | 669 |
Change in net income (loss) from 2023 to 2024 | $ | (48) |  |  | $ | (17) |  |  | $ | 64 |  |  | $ | 13 |  |  | $ | (23) |  |  | $ | (11) |

__________
(a)Other primarily includes eliminating and consolidating adjustments, Exelon’s corporate operations, shared service entities, and other financing and investment activities.
2

Table of Contents
Exelon
Consolidated Balance Sheets
(unaudited)
(in millions)

|  | March 31, 2024 |  | December 31, 2023
Assets |  |  |  |
Current assets |  |  |  |
Cash and cash equivalents |  | $ | 720 |  |  | $ | 445 |
Restricted cash and cash equivalents |  | 489 |  |  | 482 |
Accounts receivable |  |  |  |
Customer accounts receivable |  | 2,896 |  | 2,659
Customer allowance for credit losses |  | (346) |  | (317)
Customer accounts receivable, net |  | 2,550 |  |  | 2,342 |
Other accounts receivable |  | 1,131 |  | 1,101
Other allowance for credit losses |  | (96) |  | (82)
Other accounts receivable, net |  | 1,035 |  |  | 1,019 |
Inventories, net |  |  |  |
Fossil fuel |  | 37 |  |  | 94 |
Materials and supplies |  | 751 |  |  | 707 |
Regulatory assets |  | 2,035 |  |  | 2,215 |
Other |  | 595 |  |  | 473 |
Total current assets |  | 8,212 |  |  | 7,777 |
Property, plant, and equipment, net |  | 74,604 |  |  | 73,593 |
Deferred debits and other assets |  |  |  |
Regulatory assets |  | 8,701 |  |  | 8,698 |
Goodwill |  | 6,630 |  |  | 6,630 |
Receivable related to Regulatory Agreement Units |  | 3,382 |  |  | 3,232 |
Investments |  | 263 |  |  | 251 |
Other |  | 1,419 |  |  | 1,365 |
Total deferred debits and other assets |  | 20,395 |  |  | 20,176 |
Total assets |  | $ | 103,211 |  |  | $ | 101,546 |

3

Table of Contents

|  | March 31, 2024 |  | December 31, 2023
Liabilities and shareholders’ equity |  |  |  |
Current liabilities |  |  |  |
Short-term borrowings |  | $ | 2,206 |  |  | $ | 2,523 |
Long-term debt due within one year |  | 503 |  |  | 1,403 |
Accounts payable |  | 2,814 |  |  | 2,846 |
Accrued expenses |  | 1,076 |  |  | 1,375 |
Payables to affiliates |  | 5 |  |  | 5 |
Customer deposits |  | 419 |  |  | 411 |
Regulatory liabilities |  | 400 |  |  | 389 |
Mark-to-market derivative liabilities |  | 29 |  |  | 74 |
Unamortized energy contract liabilities |  | 7 |  |  | 8 |
Other |  | 516 |  |  | 557 |
Total current liabilities |  | 7,975 |  |  | 9,591 |
Long-term debt |  | 42,271 |  |  | 39,692 |
Long-term debt to financing trusts |  | 390 |  |  | 390 |
Deferred credits and other liabilities |  |  |  |
Deferred income taxes and unamortized investment tax credits |  | 12,199 |  |  | 11,956 |
Regulatory liabilities |  | 9,706 |  |  | 9,576 |
Pension obligations |  | 1,569 |  |  | 1,571 |
Non-pension postretirement benefit obligations |  | 523 |  |  | 527 |
Asset retirement obligations |  | 270 |  |  | 267 |
Mark-to-market derivative liabilities |  | 80 |  |  | 106 |
Unamortized energy contract liabilities |  | 25 |  |  | 27 |
Other |  | 2,142 |  |  | 2,088 |
Total deferred credits and other liabilities |  | 26,514 |  |  | 26,118 |
Total liabilities |  | 77,150 |  |  | 75,791 |
Commitments and contingencies |  |  |  |
Shareholders’ equity |  |  |  |
Common stock |  | 21,129 |  |  | 21,114 |
Treasury stock, at cost |  | (123) |  |  | (123) |
Retained earnings |  | 5,767 |  |  | 5,490 |
Accumulated other comprehensive loss, net |  | (712) |  |  | (726) |
Total shareholders’ equity |  | 26,061 |  |  | 25,755 |
Total liabilities and shareholders’ equity |  | $ | 103,211 |  |  | $ | 101,546 |

4

Table of Contents
Exelon
Consolidated Statements of Cash Flows
(unaudited)
(in millions)

|  | Three Months Ended March 31,
|  | 2024 |  | 2023
Cash flows from operating activities |  |  |  |
Net income |  | $ | 658 |  |  | $ | 669 |
Adjustments to reconcile net income to net cash flows provided by operating activities: |  |  |  |
Depreciation, amortization, and accretion |  | 880 |  |  | 860 |
Gain on sales of assets and businesses |  | (2) |  |  | — |
Deferred income taxes and amortization of investment tax credits |  | 46 |  |  | 113 |
Net fair value changes related to derivatives |  | 1 |  |  | — |
Other non-cash operating activities |  | 39 |  |  | (138) |
Changes in assets and liabilities: |  |  |  |
Accounts receivable |  | (309) |  |  | 106 |
Inventories |  | 12 |  |  | 102 |
Accounts payable and accrued expenses |  | (238) |  |  | (482) |
Collateral received (paid), net |  | 7 |  |  | (214) |
Income taxes |  | 21 |  |  | 23 |
Regulatory assets and liabilities, net |  | 252 |  |  | (324) |
Pension and non-pension postretirement benefit contributions |  | (111) |  |  | (44) |
Other assets and liabilities |  | (264) |  |  | (187) |
Net cash flows provided by operating activities |  | 992 |  |  | 484 |
Cash flows from investing activities |  |  |  |
Capital expenditures |  | (1,767) |  |  | (1,881) |
Proceeds from sales of assets and businesses |  | 2 |  |  | — |
Other investing activities |  | (2) |  |  | 10 |
Net cash flows used in investing activities |  | (1,767) |  |  | (1,871) |
Cash flows from financing activities |  |  |  |
Changes in short-term borrowings |  | (317) |  |  | (1,130) |
Proceeds from short-term borrowings with maturities greater than 90 days |  | 150 |  |  | — |
Repayments on short-term borrowings with maturities greater than 90 days |  | (150) |  |  | (150) |
Issuance of long-term debt |  | 2,625 |  |  | 3,925 |
Retirement of long-term debt |  | (901) |  |  | (857) |
Dividends paid on common stock |  | (381) |  |  | (358) |
Proceeds from employee stock plans |  | 11 |  |  | 10 |
Other financing activities |  | (55) |  |  | (60) |
Net cash flows provided by financing activities |  | 982 |  |  | 1,380 |
Increase (decrease) in cash, restricted cash, and cash equivalents |  | 207 |  |  | (7) |
Cash, restricted cash, and cash equivalents at beginning of period |  | 1,101 |  |  | 1,090 |
Cash, restricted cash, and cash equivalents at end of period |  | $ | 1,308 |  |  | $ | 1,083 |

5

Table of Contents
Exelon
Reconciliation of GAAP Net Income (Loss) to Adjusted (non-GAAP) Operating Earnings and Analysis of Earnings
Three Months Ended March 31, 2024 and 2023
(unaudited)
(in millions, except per share data)

| Exelon Earnings per Diluted Share |  | ComEd |  | PECO |  | BGE |  | PHI |  | Other (a) |  | Exelon
2023 GAAP Net Income (Loss) | $ | 0.67 |  |  | $ | 241 |  |  | $ | 166 |  |  | $ | 200 |  |  | $ | 155 |  |  | $ | (93) |  |  | $ | 669 |
Mark-to-Market Impact of Economic Hedging Activities (net of taxes of $0) | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (1) |  |  | (1) |
Change in Environmental Liabilities (net of taxes of $7) | 0.02 |  |  | — |  |  | — |  |  | — |  |  | 18 |  |  | — |  |  | 18 |
Change in FERC Audit Liability (net of taxes of $4) | 0.01 |  |  | 11 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 11 |
Separation Costs (net of taxes of $0) (1) | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (1) |  |  | (1) |
2023 Adjusted (non-GAAP) Operating Earnings (Loss) | $ | 0.70 |  |  | $ | 251 |  |  | $ | 166 |  |  | $ | 199 |  |  | $ | 173 |  |  | $ | (93) |  |  | $ | 696 |
Year Over Year Effects on Adjusted (non-GAAP) Operating Earnings: |  |  |  |  |  |  |  |  |  |  |  |
Weather | $ | 0.02 |  |  | $ | — |  | (b) | $ | 18 |  |  | $ | — |  | (b) | $ | 4 |  | (b) | $ | — |  |  | $ | 22 |
Load | — |  |  | — |  | (b) | (3) |  |  | — |  | (b) | (1) |  | (b) | — |  |  | (4) |
Distribution and Transmission Rates (2) | 0.09 |  |  | (19) |  | (c) | 3 |  | (c) | 85 |  | (c) | 24 |  | (c) | — |  |  | 93 |
Other Energy Delivery (3) | 0.07 |  |  | 64 |  | (c) | (1) |  | (c) | (6) |  | (c) | 17 |  | (c) | — |  |  | 74 |
Operating and Maintenance Expense (4) | (0.08) |  |  | (54) |  |  | (15) |  |  | (4) |  |  | (30) |  |  | 27 |  |  | (76) |
Pension and Non-Pension Postretirement Benefits | (0.01) |  |  | (4) |  |  | (2) |  |  | — |  |  | — |  |  | — |  |  | (6) |
Depreciation and Amortization Expense (5) | (0.03) |  |  | (17) |  |  | (5) |  |  | (6) |  |  | (4) |  |  | (1) |  |  | (33) |
Interest Expense and Other (6) | (0.08) |  |  | (2) |  |  | (12) |  |  | (4) |  |  | (15) |  |  | (48) |  |  | (81) |
Total Year Over Year Effects on Adjusted (non-GAAP) Operating Earnings | $ | (0.02) |  |  | $ | (32) |  |  | $ | (17) |  |  | $ | 65 |  |  | $ | (5) |  |  | $ | (22) |  |  | $ | (11) |
2024 GAAP Net Income (Loss) | $ | 0.66 |  |  | $ | 193 |  |  | $ | 149 |  |  | $ | 264 |  |  | $ | 168 |  |  | $ | (116) |  |  | $ | 658 |
Change in FERC Audit Liability (net of taxes of $9) | 0.03 |  |  | 26 |  |  | — |  |  | — |  |  | — |  |  | 1 |  |  | 27 |
2024 Adjusted (non-GAAP) Operating Earnings (Loss) | $ | 0.68 |  |  | $ | 219 |  |  | $ | 149 |  |  | $ | 264 |  |  | $ | 168 |  |  | $ | (115) |  |  | $ | 685 |

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 2024 and 2023 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)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 and Other, net.
(2)For ComEd, reflects decreased electric distribution revenues due to lower allowed electric distribution ROE and absence of a return on the pension asset. For BGE, reflects increased revenue due to distribution rate increases. For PHI, reflects increased revenue primarily due to distribution increases.
(3)For ComEd, reflects increased electric distribution, transmission, and energy efficiency revenues due to higher fully recoverable costs and reflects lower carrying cost recovery related to the CMC regulatory asset. For BGE, reflects lower gas revenues due to lower gas prices. For PHI, reflects higher transmission revenues due to higher fully recoverable costs.
(4)Represents Operating and maintenance expense, excluding pension and non-pension postretirement benefits. For ComEd, reflects an updated rate of capitalization of certain overhead costs and increased contracting costs. For PECO and BGE, primarily reflects increased storm costs. For PHI, primarily reflects increased contracting costs, storm costs, and credit loss expense. For Corporate, primarily reflects a decrease in Operating and maintenance expense with an offsetting decrease in other income for costs billed to Constellation for services provided by Exelon through the TSA.
(5)Reflects ongoing capital expenditures across all utilities.
(6)For PHI, primarily reflects an increase in interest expense and an increase in taxes other than income. For Corporate, primarily reflects an increase in interest expense and a decrease in other income for costs billed to Constellation for services provided by Exelon through the TSA, with an offsetting decrease in Operating and maintenance expense.
6

Table of Contents
ComEd Statistics
Three Months Ended March 31, 2024 and 2023

| Electric Deliveries (in GWhs) |  | Revenue (in millions)
| 2024 |  | 2023 |  | % Change |  | Weather - Normal % Change |  | 2024 |  | 2023 |  | % Change
Electric Deliveries and Revenues(a) |  |  |  |  |  |  |  |  |  |  |  |  |
Residential | 6,214 |  |  | 6,234 |  |  | (0.3) | % |  | (0.1) | % |  | $ | 918 |  |  | $ | 836 |  |  | 9.8 | %
Small commercial & industrial | 7,244 |  |  | 7,198 |  |  | 0.6 | % |  | (0.4) | % |  | 594 |  |  | 361 |  |  | 64.5 | %
Large commercial & industrial | 6,934 |  |  | 6,559 |  |  | 5.7 | % |  | 2.5 | % |  | 320 |  |  | 84 |  |  | 281.0 | %
Public authorities & electric railroads | 220 |  |  | 227 |  |  | (3.1) | % |  | (3.1) | % |  | 17 |  |  | 10 |  |  | 70.0 | %
Other(b) | — |  |  | — |  |  | n/a |  | n/a |  | 227 |  |  | 217 |  |  | 4.6 | %
Total electric revenues(c) | 20,612 |  |  | 20,218 |  |  | 1.9 | % |  | 0.6 | % |  | 2,076 |  |  | 1,508 |  |  | 37.7 | %
Other Revenues(d) |  |  |  |  |  |  |  |  | 19 |  |  | 159 |  |  | (88.1) | %
Total Electric Revenues |  |  |  |  |  |  |  |  | $ | 2,095 |  |  | $ | 1,667 |  |  | 25.7 | %
Purchased Power |  |  |  |  |  |  |  |  | $ | 907 |  |  | $ | 488 |  |  | 85.9 | %

|  |  |  |  |  |  | % Change
Heating and Cooling Degree-Days | 2024 |  | 2023 |  | Normal |  | From 2023 |  | From Normal
Heating Degree-Days | 2,568 |  |  | 2,671 |  |  | 3,053 |  |  | (3.9) | % |  | (15.9) | %

Number of Electric Customers | 2024 |  | 2023
Residential | 3,754,505 |  |  | 3,729,983 |
Small commercial & industrial | 397,715 |  |  | 391,662 |
Large commercial & industrial | 2,023 |  |  | 1,881 |
Public authorities & electric railroads | 5,821 |  |  | 4,790 |
Total | 4,160,064 |  |  | 4,128,316 |

__________
(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 $2 million and $3 million for the three months ended March 31, 2024 and 2023, respectively.
(d)Includes alternative revenue programs and late payment charges.
7

Table of Contents
PECO Statistics
Three Months Ended March 31, 2024 and 2023

| Electric and Natural Gas Deliveries |  | Revenue (in millions)
| 2024 |  | 2023 |  | % Change |  | Weather- Normal % Change |  | 2024 |  | 2023 |  | % Change
Electric (in GWhs) |  |  |  |  |  |  |  |  |  |  |  |  |
Electric Deliveries and Revenues(a) |  |  |  |  |  |  |  |  |  |  |  |  |
Residential | 3,455 |  |  | 3,358 |  |  | 2.9 | % |  | (1.2) | % |  | $ | 520 |  |  | $ | 519 |  |  | 0.2 | %
Small commercial & industrial | 1,891 |  |  | 1,843 |  |  | 2.6 | % |  | (1.7) | % |  | 126 |  |  | 135 |  |  | (6.7) | %
Large commercial & industrial | 3,355 |  |  | 3,237 |  |  | 3.6 | % |  | 2.5 | % |  | 57 |  |  | 65 |  |  | (12.3) | %
Public authorities & electric railroads | 179 |  |  | 168 |  |  | 6.5 | % |  | 7.1 | % |  | 7 |  |  | 8 |  |  | (12.5) | %
Other(b) | — |  |  | — |  |  | n/a |  | n/a |  | 74 |  |  | 68 |  |  | 8.8 | %
Total electric revenues(c) | 8,880 |  |  | 8,606 |  |  | 3.2 | % |  | 0.2 | % |  | 784 |  |  | 795 |  |  | (1.4) | %
Other Revenues(d) |  |  |  |  |  |  |  |  | (2) |  |  | — |  |  | n/a
Total Electric Revenues |  |  |  |  |  |  |  |  | 782 |  |  | 795 |  |  | (1.6) | %
Natural Gas (in mmcfs) |  |  |  |  |  |  |  |  |  |  |  |  |
Natural Gas Deliveries and Revenues(e) |  |  |  |  |  |  |  |  |  |  |  |  |
Residential | 18,895 |  |  | 17,190 |  |  | 9.9 | % |  | 0.6 | % |  | 193 |  |  | 223 |  |  | (13.5) | %
Small commercial & industrial | 9,488 |  |  | 8,699 |  |  | 9.1 | % |  | (0.8) | % |  | 64 |  |  | 75 |  |  | (14.7) | %
Large commercial & industrial | 16 |  |  | 29 |  |  | (44.8) | % |  | (12.2) | % |  | — |  |  | 1 |  |  | (100.0) | %
Transportation | 6,899 |  |  | 7,014 |  |  | (1.6) | % |  | (3.0) | % |  | 8 |  |  | 8 |  |  | — | %
Other(f) | — |  |  | — |  |  | n/a |  | n/a |  | 7 |  |  | 9 |  |  | (22.2) | %
Total natural gas revenues(g) | 35,298 |  |  | 32,932 |  |  | 7.2 | % |  | (0.5) | % |  | 272 |  |  | 316 |  |  | (13.9) | %
Other Revenues(d) |  |  |  |  |  |  |  |  | — |  |  | 1 |  |  | (100.0) | %
Total Natural Gas Revenues |  |  |  |  |  |  |  |  | 272 |  |  | 317 |  |  | (14.2) | %
Total Electric and Natural Gas Revenues |  |  |  |  |  | $ | 1,054 |  |  | $ | 1,112 |  |  | (5.2) | %
Purchased Power and Fuel |  |  |  |  |  |  |  |  | $ | 403 |  |  | $ | 484 |  |  | (16.7) | %

|  |  |  |  |  |  | % Change
Heating and Cooling Degree-Days | 2024 |  | 2023 |  | Normal |  | From 2023 |  | From Normal
Heating Degree-Days | 2,089 |  |  | 1,888 |  |  | 2,410 |  |  | 10.6 | % |  | (13.3) | %
Cooling Degree-Days | — |  |  | — |  |  | 1 |  |  | n/a |  | (100.0) | %

Number of Electric Customers | 2024 |  | 2023 |  | Number of Natural Gas Customers | 2024 |  | 2023
Residential | 1,540,491 |  |  | 1,529,779 |  |  | Residential | 508,429 |  |  | 504,181 |
Small commercial & industrial | 156,475 |  |  | 155,846 |  |  | Small commercial & industrial | 45,038 |  |  | 45,003 |
Large commercial & industrial | 3,160 |  |  | 3,118 |  |  | Large commercial & industrial | 7 |  |  | 9 |
Public authorities & electric railroads | 10,713 |  |  | 10,401 |  |  | Transportation | 646 |  |  | 650 |
Total | 1,710,839 |  |  | 1,699,144 |  |  | Total | 554,120 |  |  | 549,843 |

__________
(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 $2 million and $1 million for the three months ended March 31, 2024 and 2023, 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 and $1 million for the three months ended March 31, 2024 and 2023, respectively.
8

Table of Contents
BGE Statistics
Three Months Ended March 31, 2024 and 2023

| Electric and Natural Gas Deliveries |  | Revenue (in millions)
| 2024 |  | 2023 |  | % Change |  | Weather- Normal % Change |  | 2024 |  | 2023 |  | % Change
Electric (in GWhs) |  |  |  |  |  |  |  |  |  |  |  |  |
Electric Deliveries and Revenues(a) |  |  |  |  |  |  |  |  |  |  |  |  |
Residential | 3,329 |  |  | 3,106 |  |  | 7.2 | % |  | (0.6) | % |  | $ | 534 |  |  | $ | 434 |  |  | 23.0 | %
Small commercial & industrial | 698 |  |  | 674 |  |  | 3.6 | % |  | 0.5 | % |  | 90 |  |  | 92 |  |  | (2.2) | %
Large commercial & industrial | 3,114 |  |  | 3,047 |  |  | 2.2 | % |  | (0.2) | % |  | 132 |  |  | 149 |  |  | (11.4) | %
Public authorities & electric railroads | 52 |  |  | 55 |  |  | (5.5) | % |  | (3.6) | % |  | 7 |  |  | 7 |  |  | — | %
Other(b) | — |  |  | — |  |  | n/a |  | n/a |  | 93 |  |  | 96 |  |  | (3.1) | %
Total electric revenues(c) | 7,193 |  |  | 6,882 |  |  | 4.5 | % |  | (0.3) | % |  | 856 |  |  | 778 |  |  | 10.0 | %
Other Revenues(d) |  |  |  |  |  |  |  |  | 25 |  |  | 36 |  |  | (30.6) | %
Total Electric Revenues |  |  |  |  |  |  |  |  | 881 |  |  | 814 |  |  | 8.2 | %
Natural Gas (in mmcfs) |  |  |  |  |  |  |  |  |  |  |  |  |
Natural Gas Deliveries and Revenues(e) |  |  |  |  |  |  |  |  |  |  |  |  |
Residential | 17,981 |  |  | 16,787 |  |  | 7.1 | % |  | (3.9) | % |  | 271 |  |  | 278 |  |  | (2.5) | %
Small commercial & industrial | 3,993 |  |  | 3,768 |  |  | 6.0 | % |  | (3.9) | % |  | 47 |  |  | 41 |  |  | 14.6 | %
Large commercial & industrial | 13,516 |  |  | 13,214 |  |  | 2.3 | % |  | (2.5) | % |  | 72 |  |  | 70 |  |  | 2.9 | %
Other(f) | 752 |  |  | 1,608 |  |  | (53.2) | % |  | n/a |  | 5 |  |  | 19 |  |  | (73.7) | %
Total natural gas revenues(g) | 36,242 |  |  | 35,377 |  |  | 2.4 | % |  | (3.4) | % |  | 395 |  |  | 408 |  |  | (3.2) | %
Other Revenues(d) |  |  |  |  |  |  |  |  | 21 |  |  | 35 |  |  | (40.0) | %
Total Natural Gas Revenues |  |  |  |  |  |  |  |  | 416 |  |  | 443 |  |  | (6.1) | %
Total Electric and Natural Gas Revenues |  |  |  |  |  | $ | 1,297 |  |  | $ | 1,257 |  |  | 3.2 | %
Purchased Power and Fuel |  |  |  |  |  |  |  |  | $ | 464 |  |  | $ | 492 |  |  | (5.7) | %

|  |  |  |  |  |  | % Change
Heating and Cooling Degree-Days | 2024 |  | 2023 |  | Normal |  | From 2023 |  | From Normal
Heating Degree-Days | 2,020 |  |  | 1,774 |  |  | 2,355 |  |  | 13.9 | % |  | (14.2) | %

Number of Electric Customers | 2024 |  | 2023 |  | Number of Natural Gas Customers | 2024 |  | 2023
Residential | 1,213,063 |  |  | 1,207,486 |  |  | Residential | 658,818 |  |  | 656,583 |
Small commercial & industrial | 115,406 |  |  | 115,658 |  |  | Small commercial & industrial | 37,982 |  |  | 38,260 |
Large commercial & industrial | 13,110 |  |  | 12,911 |  |  | Large commercial & industrial | 6,336 |  |  | 6,261 |
Public authorities & electric railroads | 261 |  |  | 266 |  |  |  |  |  |
Total | 1,341,840 |  |  | 1,336,321 |  |  | Total | 703,136 |  |  | 701,104 |

__________
(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 and $2 million for the three months ended March 31, 2024 and 2023, 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 $1 million for the three months ended March 31, 2024 and 2023, respectively.
9

Table of Contents
Pepco Statistics
Three Months Ended March 31, 2024 and 2023

| Electric Deliveries (in GWhs) |  | Revenue (in millions)
| 2024 |  | 2023 |  | % Change |  | Weather- Normal % Change |  | 2024 |  | 2023 |  | % Change
Electric Deliveries and Revenues(a) |  |  |  |  |  |  |  |  |  |  |  |  |
Residential | 2,097 |  |  | 1,963 |  |  | 6.8 | % |  | (0.9) | % |  | $ | 345 |  |  | $ | 283 |  |  | 21.9 | %
Small commercial & industrial | 285 |  |  | 267 |  |  | 6.7 | % |  | 2.2 | % |  | 46 |  |  | 39 |  |  | 17.9 | %
Large commercial & industrial | 3,293 |  |  | 3,210 |  |  | 2.6 | % |  | 0.6 | % |  | 262 |  |  | 282 |  |  | (7.1) | %
Public authorities & electric railroads | 162 |  |  | 152 |  |  | 6.6 | % |  | 5.8 | % |  | 11 |  |  | 8 |  |  | 37.5 | %
Other(b) | — |  |  | — |  |  | n/a |  | n/a |  | 64 |  |  | 56 |  |  | 14.3 | %
Total electric revenues(c) | 5,837 |  |  | 5,592 |  |  | 4.4 | % |  | 0.3 | % |  | 728 |  |  | 668 |  |  | 9.0 | %
Other Revenues(d) |  |  |  |  |  |  |  |  | 31 |  |  | 42 |  |  | (26.2) | %
Total Electric Revenues |  |  |  |  |  |  |  |  | $ | 759 |  |  | $ | 710 |  |  | 6.9 | %
Purchased Power |  |  |  |  |  |  |  |  | $ | 281 |  |  | $ | 258 |  |  | 8.9 | %

|  |  |  |  |  |  | % Change
Heating and Cooling Degree-Days | 2024 |  | 2023 |  | Normal |  | From 2023 |  | From Normal
Heating Degree-Days | 1,788 |  |  | 1,621 |  |  | 2,078 |  |  | 10.3 | % |  | (14.0) | %
Cooling Degree-Days | 5 |  |  | 2 |  |  | 3 |  |  | 150.0 | % |  | 66.7 | %

Number of Electric Customers | 2024 |  | 2023
Residential | 869,606 |  |  | 859,207 |
Small commercial & industrial | 54,177 |  |  | 54,089 |
Large commercial & industrial | 22,992 |  |  | 22,858 |
Public authorities & electric railroads | 207 |  |  | 201 |
Total | 946,982 |  |  | 936,355 |

__________
(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 $1 million for the three months ended March 31, 2024 and 2023, respectively.
(d)Includes alternative revenue programs and late payment charge revenues.
10

Table of Contents
DPL Statistics
Three Months Ended March 31, 2024 and 2023

| Electric and Natural Gas Deliveries |  | Revenue (in millions)
| 2024 |  | 2023 |  | % Change |  | Weather - Normal % Change |  | 2024 |  | 2023 |  | % Change
Electric (in GWhs) |  |  |  |  |  |  |  |  |  |  |  |  |
Electric Deliveries and Revenues(a) |  |  |  |  |  |  |  |  |  |  |  |  |
Residential | 1,487 |  |  | 1,386 |  |  | 7.3 | % |  | (0.4) | % |  | $ | 256 |  |  | $ | 210 |  |  | 21.9 | %
Small commercial & industrial | 557 |  |  | 535 |  |  | 4.1 | % |  | 0.8 | % |  | 62 |  |  | 62 |  |  | — | %
Large commercial & industrial | 973 |  |  | 957 |  |  | 1.7 | % |  | 0.4 | % |  | 29 |  |  | 33 |  |  | (12.1) | %
Public authorities & electric railroads | 9 |  |  | 11 |  |  | (18.2) | % |  | (19.3) | % |  | 4 |  |  | 4 |  |  | — | %
Other(b) | — |  |  | — |  |  | n/a |  | n/a |  | 63 |  |  | 58 |  |  | 8.6 | %
Total electric revenues(c) | 3,026 |  |  | 2,889 |  |  | 4.7 | % |  | — | % |  | 414 |  |  | 367 |  |  | 12.8 | %
Other Revenues(d) |  |  |  |  |  |  |  |  | 5 |  |  | 10 |  |  | (50.0) | %
Total Electric Revenues |  |  |  |  |  |  |  |  | 419 |  |  | 377 |  |  | 11.1 | %
Natural Gas (in mmcfs) |  |  |  |  |  |  |  |  |  |  |  |  |
Natural Gas Deliveries and Revenues(e) |  |  |  |  |  |  |  |  |  |  |  |  |
Residential | 3,913 |  |  | 3,581 |  |  | 9.3 | % |  | (1.2) | % |  | 46 |  |  | 60 |  |  | (23.3) | %
Small commercial & industrial | 1,717 |  |  | 1,652 |  |  | 3.9 | % |  | (6.8) | % |  | 17 |  |  | 26 |  |  | (34.6) | %
Large commercial & industrial | 428 |  |  | 414 |  |  | 3.4 | % |  | 3.5 | % |  | 2 |  |  | 1 |  |  | 100.0 | %
Transportation | 1,960 |  |  | 1,900 |  |  | 3.2 | % |  | (1.9) | % |  | 5 |  |  | 4 |  |  | 25.0 | %
Other(f) | — |  |  | — |  |  | n/a |  | n/a |  | 2 |  |  | 6 |  |  | (66.7) | %
Total natural gas revenues | 8,018 |  |  | 7,547 |  |  | 6.2 | % |  | (2.4) | % |  | 72 |  |  | 97 |  |  | (25.8) | %
Other Revenues(d) |  |  |  |  |  |  |  |  | — |  |  | — |  |  | n/a
Total Natural Gas Revenues |  |  |  |  |  |  |  |  | 72 |  |  | 97 |  |  | (25.8) | %
Total Electric and Natural Gas Revenues |  |  |  |  |  | $ | 491 |  |  | $ | 474 |  |  | 3.6 | %
Purchased Power and Fuel |  |  |  |  |  |  |  |  | $ | 215 |  |  | $ | 221 |  |  | (2.7) | %

Electric Service Territory |  |  |  |  |  |  | % Change
Heating and Cooling Degree-Days | 2024 |  | 2023 |  | Normal |  | From 2023 |  | From Normal
Heating Degree-Days | 2,112 |  |  | 1,875 |  |  | 2,365 |  |  | 12.6 | % |  | (10.7) | %
Cooling Degree-Days | — |  |  | — |  |  | 1 |  |  | — | % |  | (100.0) | %

Natural Gas Service Territory |  |  |  |  |  |  | % Change
Heating Degree-Days | 2024 |  | 2023 |  | Normal |  | From 2023 |  | From Normal
Heating Degree-Days | 2,204 |  |  | 1,952 |  |  | 2,476 |  |  | 12.9 | % |  | (11.0) | %

Number of Electric Customers | 2024 |  | 2023 |  | Number of Natural Gas Customers | 2024 |  | 2023
Residential | 486,950 |  |  | 482,979 |  |  | Residential | 130,427 |  |  | 129,791 |
Small commercial & industrial | 64,338 |  |  | 63,794 |  |  | Small commercial & industrial | 10,182 |  |  | 10,158 |
Large commercial & industrial | 1,260 |  |  | 1,236 |  |  | Large commercial & industrial | 16 |  |  | 16 |
Public authorities & electric railroads | 593 |  |  | 595 |  |  | Transportation | 163 |  |  | 158 |
Total | 553,141 |  |  | 548,604 |  |  | Total | 140,788 |  |  | 140,123 |

__________
(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 for both the three months ended March 31, 2024 and 2023.
(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.
11

Table of Contents
ACE Statistics
Three Months Ended March 31, 2024 and 2023

| Electric Deliveries (in GWhs) |  | Revenue (in millions)
| 2024 |  | 2023 |  | % Change |  | Weather - Normal % Change |  | 2024 |  | 2023 |  | % Change
Electric Deliveries and Revenues(a) |  |  |  |  |  |  |  |  |  |  |  |  |
Residential | 841 |  |  | 760 |  |  | 10.7 | % |  | 0.3 | % |  | $ | 174 |  |  | $ | 146 |  |  | 19.2 | %
Small commercial & industrial | 361 |  |  | 371 |  |  | (2.7) | % |  | (6.5) | % |  | 50 |  |  | 59 |  |  | (15.3) | %
Large commercial & industrial | 740 |  |  | 789 |  |  | (6.2) | % |  | (7.5) | % |  | 49 |  |  | 63 |  |  | (22.2) | %
Public authorities & electric railroads | 14 |  |  | 13 |  |  | 7.7 | % |  | (2.7) | % |  | 5 |  |  | 5 |  |  | — | %
Other(b) | — |  |  | — |  |  | n/a |  | n/a |  | 67 |  |  | 63 |  |  | 6.3 | %
Total electric revenues(c) | 1,956 |  |  | 1,933 |  |  | 1.2 | % |  | (4.1) | % |  | 345 |  |  | 336 |  |  | 2.7 | %
Other Revenues(d) |  |  |  |  |  |  |  |  | 13 |  |  | 17 |  |  | (23.5) | %
Total Electric Revenues |  |  |  |  |  |  |  |  | $ | 358 |  |  | $ | 353 |  |  | 1.4 | %
Purchased Power |  |  |  |  |  |  |  |  | $ | 140 |  |  | $ | 148 |  |  | (5.4) | %

|  |  |  |  |  |  | % Change
Heating and Cooling Degree-Days | 2024 |  | 2023 |  | Normal |  | From 2023 |  | From Normal
Heating Degree-Days | 2,201 |  |  | 2,008 |  |  | 2,426 |  |  | 9.6 | % |  | (9.3) | %
Cooling Degree-Days | — |  |  | — |  |  | 1 |  |  | — | % |  | (100.0) | %

Number of Electric Customers |  | 2024 |  | 2023
Residential |  | 505,793 |  |  | 503,260 |
Small commercial & industrial |  | 62,704 |  |  | 62,230 |
Large commercial & industrial |  | 2,893 |  |  | 3,030 |
Public authorities & electric railroads |  | 728 |  |  | 726 |
Total |  | 572,118 |  |  | 569,246 |

__________
(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 $1 million for both the three months ended March 31, 2024 and 2023.
(d)Includes alternative revenue programs.
12