| Analysis and reconciliation of reportable segment information |
An analysis and reconciliation of the Registrants’ reportable segment information to the respective information in the consolidated financial statements for the three and six months ended June 30, 2025 and 2024 is as follows: Three Months Ended June 30, 2025 and 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ComEd | | PECO | | BGE | | PHI | | Other(a) | | Intersegment
Eliminations | | Exelon | Operating revenues(b): | | | | | | | | | | | | | | | 2025 | | | | | | | | | | | | | | | Electric revenues | $ | 1,836 | | | $ | 880 | | | $ | 849 | | | $ | 1,544 | | | $ | — | | | $ | (13) | | | $ | 5,096 | | | Natural gas revenues | — | | | 120 | | | 180 | | | 33 | | | — | | | (2) | | | 331 | | | Shared service and other revenues | — | | | — | | | — | | | 2 | | | 468 | | | (470) | | | — | | | Total operating revenues | $ | 1,836 | | | $ | 1,000 | | | $ | 1,029 | | | $ | 1,579 | | | $ | 468 | | | $ | (485) | | | $ | 5,427 | | | 2024 | | | | | | | | | | | | | | | Electric revenues | $ | 2,079 | | | $ | 797 | | | $ | 782 | | | $ | 1,441 | | | $ | — | | | $ | (6) | | | $ | 5,093 | | | Natural gas revenues | — | | | 94 | | | 146 | | | 28 | | | — | | | — | | | 268 | | | Shared service and other revenues | — | | | — | | | — | | | 2 | | | 468 | | | (470) | | | — | | | Total operating revenues | $ | 2,079 | | | $ | 891 | | | $ | 928 | | | $ | 1,471 | | | $ | 468 | | | $ | (476) | | | $ | 5,361 | | | Less: | | | | | | | | | | | | | | | Purchased power | | | | | | | | | | | | | | | 2025 | $ | 550 | | | $ | 304 | | | $ | 367 | | | $ | 590 | | | $ | — | | | $ | — | | | $ | 1,811 | | | 2024 | 763 | | | 298 | | | 323 | | | 553 | | | 1 | | | — | | | 1,938 | | | Purchased fuel | | | | | | | | | | | | | | | 2025 | $ | — | | | $ | 35 | | | $ | 39 | | | $ | 11 | | | $ | — | | | $ | — | | | $ | 85 | | | 2024 | — | | | 25 | | | 20 | | | 9 | | | — | | | — | | | 54 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Operating and maintenance | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2025 | $ | 322 | | | $ | 242 | | | $ | 201 | | | $ | 291 | | | $ | 477 | | | $ | (212) | | | $ | 1,321 | | | 2024 | 345 | | | 209 | | | 188 | | | 231 | | | 435 | | | (199) | | | 1,209 | | | Operating and maintenance from affiliates | | | | | | | | | | | | | | | 2025 | $ | 100 | | | $ | 63 | | | $ | 63 | | | $ | 49 | | | $ | 10 | | | $ | (285) | | | $ | — | | | 2024 | 104 | | | 61 | | | 62 | | | 50 | | | 10 | | | (287) | | | — | | | Depreciation and amortization | | | | | | | | | | | | | | | 2025 | $ | 387 | | | $ | 112 | | | $ | 154 | | | $ | 233 | | | $ | 16 | | | $ | — | | | $ | 902 | | | 2024 | 374 | | | 107 | | | 162 | | | 235 | | | 16 | | | — | | | 894 | | | Taxes other than income taxes | | | | | | | | | | | | | | | 2025 | $ | 97 | | | $ | 54 | | | $ | 85 | | | $ | 136 | | | $ | 11 | | | $ | — | | | $ | 383 | | | 2024 | 94 | | | 52 | | | 80 | | | 126 | | | 8 | | | — | | | 360 | | | (Gain) on sale of assets | | | | | | | | | | | | | | | 2025 | $ | — | | | $ | — | | | $ | — | | | $ | (2) | | | $ | — | | | $ | — | | | $ | (2) | | | 2024 | (5) | | | (2) | | | — | | | — | | | — | | | — | | | (7) | | Interest expense, net(c) | | | | | | | | | | | | | | | 2025 | $ | 128 | | | $ | 57 | | | $ | 61 | | | $ | 102 | | | $ | 176 | | | $ | — | | | $ | 524 | | | 2024 | 120 | | | 54 | | | 53 | | | 92 | | | 158 | | | (1) | | | 476 | | Interest expense to affiliates, net(c) | | | | | | | | | | | | | | | 2025 | $ | 3 | | | $ | 3 | | | $ | — | | | $ | 1 | | | $ | — | | | $ | — | | | $ | 7 | | | 2024 | 3 | | | 3 | | | — | | | — | | | — | | | 1 | | | 7 | | | Other, net | | | | | | | | | | | | | | | 2025 | $ | (31) | | | $ | (10) | | | $ | (11) | | | $ | (17) | | | $ | (8) | | | $ | 12 | | | $ | (65) | | | 2024 | (20) | | | (9) | | | (8) | | | (29) | | | (8) | | | 10 | | | (64) | | | Income Taxes | | | | | | | | | | | | | | | 2025 | $ | 52 | | | $ | 4 | | | $ | 15 | | | $ | 42 | | | $ | (43) | | | $ | — | | | $ | 70 | | | 2024 | 31 | | | 3 | | | 4 | | | 46 | | | (38) | | | — | | | 46 | | | Net income (loss) attributable to common shareholders | | | | | | | | | | | | | | | 2025 | $ | 228 | | | $ | 136 | | | $ | 55 | | | $ | 143 | | | $ | (171) | | | $ | — | | | $ | 391 | | | 2024 | 270 | | | 90 | | | 44 | | | 158 | | | (114) | | | — | | | 448 | | | Supplemental segment information | | | | | | | | | | | | | Intersegment revenues(d) | | | | | | | | | | | | | | | 2025 | $ | 10 | | | $ | 3 | | | $ | 2 | | | $ | 2 | | | $ | 466 | | | $ | (483) | | | $ | — | | | 2024 | 2 | | | 2 | | | 2 | | | 2 | | | 466 | | | (474) | | | — | | | Capital Expenditures | | | | | | | | | | | | | | | 2025 | $ | 599 | | | $ | 408 | | | $ | 398 | | | $ | 595 | | | $ | 13 | | | $ | — | | | $ | 2,013 | | | 2024 | 517 | | | 382 | | | 344 | | | 450 | | | 6 | | | — | | | 1,699 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
__________ (a)Other primarily includes Exelon’s corporate operations, shared service entities, and other financing and investment activities. (b)Includes gross utility tax receipts from customers. The offsetting remittance of utility taxes to the governing bodies is recorded in Taxes other than income taxes in the Registrants’ Consolidated Statements of Operations and Comprehensive Income. See Note 14 — Supplemental Financial Information for additional information on total utility taxes. (c)Interest expense, net and Interest expense to affiliates, net are primarily inclusive of Interest expense, which is partially offset by an immaterial amount of Interest income. (d)See Note 15 — Related Party Transactions for additional information on intersegment revenues.
PHI: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Pepco | | DPL | | ACE | | Other(a) | | Intersegment
Eliminations | | PHI | Operating revenues(b): | | | | | | | | | | | | | 2025 | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Electric revenues | $ | 776 | | | $ | 388 | | | $ | 384 | | | $ | — | | | $ | (4) | | | $ | 1,544 | | | Natural gas revenues | — | | | 33 | | | — | | | — | | | — | | | 33 | | | Shared service and other revenues | — | | | — | | | — | | | 111 | | | (109) | | | 2 | | | Total operating revenues | $ | 776 | | | $ | 421 | | | $ | 384 | | | $ | 111 | | | $ | (113) | | | $ | 1,579 | | | 2024 | | | | | | | | | | | | | Electric revenues | $ | 700 | | | $ | 362 | | | $ | 383 | | | $ | — | | | $ | (4) | | | $ | 1,441 | | | Natural gas revenues | — | | | 28 | | | — | | | — | | | — | | | 28 | | | Shared service and other revenues | — | | | — | | | — | | | 115 | | | (113) | | | 2 | | | Total operating revenues | $ | 700 | | | $ | 390 | | | $ | 383 | | | $ | 115 | | | $ | (117) | | | $ | 1,471 | | | Less: | | | | | | | | | | | | | Purchased power | | | | | | | | | | | | | 2025 | $ | 256 | | | $ | 161 | | | $ | 173 | | | $ | — | | | $ | — | | | $ | 590 | | | 2024 | 234 | | | 147 | | | 172 | | | — | | | — | | | 553 | | | Purchased fuel | | | | | | | | | | | | | 2025 | $ | — | | | $ | 11 | | | $ | — | | | $ | — | | | $ | — | | | $ | 11 | | | 2024 | — | | | 9 | | | — | | | — | | | — | | | 9 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Operating and maintenance | | | | | | | | | | | | | 2025 | $ | 91 | | | $ | 50 | | | $ | 55 | | | $ | 95 | | | $ | — | | | $ | 291 | | | 2024 | 37 | | | 50 | | | 50 | | | 94 | | | — | | | 231 | | | Operating and maintenance from affiliates | | | | | | | | | | | | | 2025 | $ | 64 | | | $ | 45 | | | $ | 40 | | | $ | 13 | | | $ | (113) | | | $ | 49 | | | 2024 | 65 | | | 46 | | | 42 | | | 14 | | | (117) | | | 50 | | | Depreciation and amortization | | | | | | | | | | | | | 2025 | $ | 107 | | | $ | 63 | | | $ | 62 | | | $ | 1 | | | $ | — | | | $ | 233 | | | 2024 | 98 | | | 61 | | | 72 | | | 4 | | | — | | | 235 | | | Taxes other than income taxes | | | | | | | | | | | | | 2025 | $ | 109 | | | $ | 20 | | | $ | 3 | | | $ | 4 | | | $ | — | | | $ | 136 | | | 2024 | 100 | | | 19 | | | 2 | | | 5 | | | — | | | 126 | | | (Gain) on sale of assets | | | | | | | | | | | | | 2025 | $ | (2) | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | (2) | | | 2024 | — | | | — | | | — | | | — | | | — | | | — | | Interest expense, net(c) | | | | | | | | | | | | | 2025 | $ | 54 | | | $ | 25 | | | $ | 20 | | | $ | 3 | | | $ | — | | | $ | 102 | | | 2024 | 46 | | | 24 | | | 20 | | | 2 | | | — | | | 92 | | Interest expense to affiliates, net(c) | | | | | | | | | | | | | 2025 | $ | — | | | $ | — | | | $ | — | | | $ | 1 | | | $ | — | | | $ | 1 | | | 2024 | — | | | — | | | — | | | — | | | — | | | — | | | Other, net | | | | | | | | | | | | | 2025 | $ | (9) | | | $ | (4) | | | $ | (2) | | | $ | (2) | | | $ | — | | | $ | (17) | | | 2024 | (16) | | | (8) | | | (4) | | | (1) | | | — | | | (29) | | | Income Taxes | | | | | | | | | | | | | 2025 | $ | 22 | | | $ | 11 | | | $ | 9 | | | $ | — | | | $ | — | | | $ | 42 | | | 2024 | 28 | | | 8 | | | 8 | | | 2 | | | — | | | 46 | | | Net income (loss) attributable to common shareholders | | | | | | | | | | | | | 2025 | $ | 84 | | | $ | 39 | | | $ | 24 | | | $ | (4) | | | $ | — | | | $ | 143 | | | 2024 | 108 | | | 34 | | | 21 | | | (5) | | | — | | | 158 | | | Supplemental segment information | | | | | | | | | | | | Intersegment revenues(d) | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2025 | $ | 1 | | | $ | 2 | | | $ | — | | | $ | 111 | | | $ | (112) | | | $ | 2 | | | 2024 | 2 | | | 1 | | | 1 | | | 115 | | | (117) | | | 2 | | | Capital Expenditures | | | | | | | | | | | | | 2025 | $ | 229 | | | $ | 121 | | | $ | 91 | | | $ | 154 | | | $ | — | | | $ | 595 | | | 2024 | 225 | | | 134 | | | 91 | | | — | | | — | | | 450 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
__________ (a)Other primarily includes PHI’s corporate operations, shared service entities, and other financing and investment activities. (b)Includes gross utility tax receipts from customers. The offsetting remittance of utility taxes to the governing bodies is recorded in Taxes other than income taxes in the Registrants’ Consolidated Statements of Operations and Comprehensive Income. See Note 14 — Supplemental Financial Information for additional information on total utility taxes. (c)Interest expense, net and Interest expense to affiliates, net are primarily inclusive of Interest expense, which is partially offset by an immaterial amount of Interest income. (d)Includes intersegment revenues with ComEd, PECO, and BGE, which are eliminated at Exelon. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ComEd | | PECO | | BGE | | PHI | | Other(a) | | Intersegment
Eliminations | | Exelon | Operating revenues(b): | | | | | | | | | | | | | | | 2025 | | | | | | | | | | | | | | | Electric revenues | $ | 3,901 | | | $ | 1,836 | | | $ | 1,861 | | | $ | 3,232 | | | $ | — | | | $ | (26) | | | $ | 10,804 | | | Natural gas revenues | — | | | 497 | | | 722 | | | 120 | | | — | | | (2) | | | 1,337 | | | Shared service and other revenues | — | | | — | | | — | | | 5 | | | 934 | | | (939) | | | — | | | Total operating revenues | $ | 3,901 | | | $ | 2,333 | | | $ | 2,583 | | | $ | 3,357 | | | $ | 934 | | | $ | (967) | | | $ | 12,141 | | | 2024 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Electric revenues | $ | 4,174 | | | $ | 1,577 | | | $ | 1,664 | | | $ | 2,973 | | | $ | — | | | $ | (11) | | | $ | 10,377 | | | Natural gas revenues | — | | | 368 | | | 561 | | | 100 | | | — | | | (3) | | | 1,026 | | | Shared service and other revenues | — | | | — | | | — | | | 4 | | | 928 | | | (932) | | | — | | | Total operating revenues | $ | 4,174 | | | $ | 1,945 | | | $ | 2,225 | | | $ | 3,077 | | | $ | 928 | | | $ | (946) | | | $ | 11,403 | | | Less: | | | | | | | | | | | | | | | Purchased power | | | | | | | | | | | | | | | 2025 | $ | 1,239 | | | $ | 665 | | | $ | 818 | | | $ | 1,273 | | | $ | — | | | $ | — | | | $ | 3,995 | | | 2024 | 1,670 | | | 604 | | | 700 | | | 1,160 | | | — | | | — | | | 4,134 | | | Purchased fuel | | | | | | | | | | | | | | | 2025 | $ | — | | | $ | 176 | | | $ | 198 | | | $ | 49 | | | $ | — | | | $ | — | | | $ | 423 | | | 2024 | — | | | 123 | | | 107 | | | 37 | | | — | | | — | | | 267 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Operating and maintenance | | | | | | | | | | | | | | | 2025 | $ | 645 | | | $ | 507 | | | $ | 443 | | | $ | 586 | | | $ | 904 | | | $ | (417) | | | $ | 2,668 | | | 2024 | 663 | | | 444 | | | 392 | | | 506 | | | 874 | | | (398) | | | 2,481 | | | Operating and maintenance from affiliates | | | | | | | | | | | | | | | 2025 | $ | 200 | | | $ | 124 | | | $ | 125 | | | $ | 103 | | | $ | 22 | | | $ | (574) | | | $ | — | | | 2024 | 204 | | | 119 | | | 122 | | | 101 | | | 19 | | | (565) | | | — | | | Depreciation and amortization | | | | | | | | | | | | | | | 2025 | $ | 767 | | | $ | 221 | | | $ | 318 | | | $ | 467 | | | $ | 32 | | | $ | — | | | $ | 1,805 | | | 2024 | 737 | | | 210 | | | 312 | | | 481 | | | 33 | | | — | | | 1,773 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Taxes other than income taxes | | | | | | | | | | | | | | | 2025 | $ | 196 | | | $ | 115 | | | $ | 181 | | | $ | 276 | | | $ | 20 | | | $ | — | | | $ | 788 | | | 2024 | 188 | | | 103 | | | 169 | | | 254 | | | 17 | | | — | | | 731 | | | (Gain) on sale of assets | | | | | | | | | | | | | | | 2025 | $ | — | | | $ | — | | | $ | — | | | $ | (1) | | | $ | — | | | $ | — | | | $ | (1) | | | 2024 | (5) | | | (4) | | | — | | | — | | | — | | | — | | | (9) | | Interest expense, net(c) | | | | | | | | | | | | | | | 2025 | $ | 253 | | | $ | 117 | | | $ | 120 | | | $ | 201 | | | $ | 337 | | | $ | — | | | $ | 1,028 | | | 2024 | 239 | | | 106 | | | 103 | | | 183 | | | 310 | | | (3) | | | 938 | | Interest expense to affiliates, net(c) | | | | | | | | | | | | | | | 2025 | $ | 7 | | | $ | 7 | | | $ | — | | | $ | 2 | | | $ | — | | | $ | (4) | | | $ | 12 | | | 2024 | 7 | | | 6 | | | — | | | — | | | (2) | | | 1 | | | 12 | | | Other, net | | | | | | | | | | | | | | | 2025 | $ | (53) | | | $ | (18) | | | $ | (20) | | | $ | (35) | | | $ | (19) | | | $ | 28 | | | $ | (117) | | | 2024 | (41) | | | (18) | | | (16) | | | (57) | | | (26) | | | 19 | | | (139) | | | Income taxes | | | | | | | | | | | | | | | 2025 | $ | 117 | | | $ | 17 | | | $ | 85 | | | $ | 99 | | | $ | (78) | | | $ | — | | | $ | 240 | | | 2024 | 49 | | | 13 | | | 28 | | | 86 | | | (67) | | | — | | | 109 | | | Net income (loss) attributable to common shareholders | | | | | | | | | | | | | | | 2025 | $ | 530 | | | $ | 402 | | | $ | 315 | | | $ | 337 | | | $ | (284) | | | $ | — | | | $ | 1,300 | | | 2024 | 463 | | | 239 | | | 308 | | | 326 | | | (230) | | | — | | | 1,106 | | | Supplemental segment information | | | | | | | | | | | | | | Intersegment revenues(d) | | | | | | | | | | | | | | | 2025 | $ | 17 | | | $ | 6 | | | $ | 4 | | | $ | 5 | | | $ | 929 | | | $ | (961) | | | $ | — | | | 2024 | 4 | | | 4 | | | 5 | | | 4 | | | 924 | | | (941) | | | — | | | Capital expenditures | | | | | | | | | | | | | | | 2025 | $ | 1,189 | | | $ | 832 | | | $ | 804 | | | $ | 1,108 | | | $ | 26 | | | $ | — | | | $ | 3,959 | | | 2024 | 1,111 | | | 743 | | | 668 | | | 903 | | | 41 | | | — | | | 3,466 | | | Total assets | | | | | | | | | | | | | | | June 30, 2025 | $ | 46,299 | | | $ | 18,230 | | | $ | 16,044 | | | $ | 28,696 | | | $ | 5,725 | | | $ | (3,847) | | | $ | 111,147 | | | December 31, 2024 | 44,750 | | | 17,123 | | | 15,542 | | | 28,297 | | | 6,012 | | | (3,940) | | | 107,784 | |
__________ (a)Other primarily includes Exelon’s corporate operations, shared service entities, and other financing and investment activities. (b)Includes gross utility tax receipts from customers. The offsetting remittance of utility taxes to the governing bodies is recorded in Taxes other than income taxes in the Registrants’ Consolidated Statements of Operations and Comprehensive Income. See Note 14 — Supplemental Financial Information for additional information on total utility taxes. (c)Interest expense, net and Interest expense to affiliates, net are primarily inclusive of Interest expense, which is partially offset by an immaterial amount of Interest income. (d)See Note 15 — Related Party Transactions for additional information on intersegment revenues. PHI: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Pepco | | DPL | | ACE | | Other(a) | | Intersegment
Eliminations | | PHI | Operating revenues(b): | | | | | | | | | | | | | 2025 | | | | | | | | | | | | | Electric revenues | $ | 1,635 | | | $ | 849 | | | $ | 757 | | | $ | — | | | $ | (9) | | | $ | 3,232 | | | Natural gas revenues | — | | | 120 | | | — | | | — | | | — | | | 120 | | | Shared service and other revenues | — | | | — | | | — | | | 217 | | | (212) | | | 5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total operating revenues | $ | 1,635 | | | $ | 969 | | | $ | 757 | | | $ | 217 | | | $ | (221) | | | $ | 3,357 | | | 2024 | | | | | | | | | | | | | Electric revenues | $ | 1,459 | | | $ | 780 | | | $ | 740 | | | $ | — | | | $ | (6) | | | $ | 2,973 | | | Natural gas revenues | — | | | 100 | | | — | | | — | | | — | | | 100 | | | Shared service and other revenues | — | | | — | | | — | | | 224 | | | (220) | | | 4 | | | Total operating revenues | $ | 1,459 | | | $ | 880 | | | $ | 740 | | | $ | 224 | | | $ | (226) | | | $ | 3,077 | | | Less: | | | | | | | | | | | | | Purchased power | | | | | | | | | | | | | 2025 | $ | 574 | | | $ | 370 | | | $ | 329 | | | $ | — | | | $ | — | | | $ | 1,273 | | | 2024 | 514 | | | 333 | | | 312 | | | 1 | | | — | | | 1,160 | | | Purchased fuel | | | | | | | | | | | | | 2025 | $ | — | | | $ | 49 | | | $ | — | | | $ | — | | | $ | — | | | $ | 49 | | | 2024 | — | | | 37 | | | — | | | — | | | — | | | 37 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Operating and maintenance | | | | | | | | | | | | | 2025 | $ | 187 | | | $ | 110 | | | $ | 106 | | | $ | 183 | | | $ | — | | | $ | 586 | | | 2024 | 123 | | | 101 | | | 97 | | | 185 | | | — | | | 506 | | | Operating and maintenance from affiliates | | | | | | | | | | | | | 2025 | $ | 126 | | | $ | 91 | | | $ | 79 | | | $ | 28 | | | $ | (221) | | | $ | 103 | | | 2024 | 129 | | | 91 | | | 81 | | | 27 | | | (227) | | | 101 | | | Depreciation and amortization | | | | | | | | | | | | | 2025 | $ | 212 | | | $ | 126 | | | $ | 127 | | | $ | 2 | | | $ | — | | | $ | 467 | | | 2024 | 205 | | | 122 | | | 146 | | | 8 | | | — | | | 481 | | | Taxes other than income taxes | | | | | | | | | | | | | 2025 | $ | 222 | | | $ | 41 | | | $ | 5 | | | $ | 8 | | | $ | — | | | $ | 276 | | | 2024 | 203 | | | 39 | | | 5 | | | 7 | | | — | | | 254 | | | (Gain) on sale of assets | | | | | | | | | | | | | 2025 | $ | (1) | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | (1) | | | 2024 | — | | | — | | | — | | | — | | | — | | | — | | Interest expense, net(c) | | | | | | | | | | | | | 2025 | $ | 106 | | | $ | 50 | | | $ | 41 | | | $ | 4 | | | $ | — | | | $ | 201 | | | 2024 | 92 | | | 46 | | | 39 | | | 5 | | | 1 | | | 183 | | Interest expense to affiliates, net(c) | | | | | | | | | | | | | 2025 | $ | — | | | $ | — | | | $ | — | | | $ | 2 | | | $ | — | | | $ | 2 | | | 2024 | — | | | — | | | — | | | 1 | | | (1) | | | — | | | Other, net | | | | | | | | | | | | | 2025 | $ | (20) | | | $ | (8) | | | $ | (6) | | | $ | (1) | | | $ | — | | | $ | (35) | | | 2024 | (32) | | | (15) | | | (8) | | | (3) | | | 1 | | | (57) | | | Income taxes | | | | | | | | | | | | | 2025 | $ | 48 | | | $ | 32 | | | $ | 20 | | | $ | (1) | | | $ | — | | | $ | 99 | | | 2024 | 42 | | | 25 | | | 18 | | | 1 | | | — | | | 86 | | | Net income (loss) attributable to common shareholders | | | | | | | | | | | | | 2025 | $ | 181 | | | $ | 108 | | | $ | 56 | | | $ | (8) | | | $ | — | | | $ | 337 | | | 2024 | 183 | | | 101 | | | 50 | | | (8) | | | — | | | 326 | | | Supplemental segment information | | | | | | | | | | | | Intersegment revenues(d) | | | | | | | | | | | | | 2025 | $ | 4 | | | $ | 4 | | | $ | 1 | | | $ | 217 | | | $ | (221) | | | $ | 5 | | | 2024 | 3 | | | 3 | | | 1 | | | 224 | | | (227) | | | 4 | | | Capital expenditures | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2025 | $ | 469 | | | $ | 277 | | | $ | 196 | | | $ | 166 | | | $ | — | | | $ | 1,108 | | | 2024 | 454 | | | 268 | | | 180 | | | 1 | | | — | | | 903 | | | Total assets | | | | | | | | | | | | | June 30, 2025 | $ | 12,149 | | | $ | 6,483 | | | $ | 5,495 | | | $ | 4,610 | | | $ | (41) | | | $ | 28,696 | | | December 31, 2024 | 12,000 | | | 6,421 | | | 5,349 | | | 4,567 | | | (40) | | | 28,297 | |
__________ (a)Other primarily includes PHI’s corporate operations, shared service entities, and other financing and investment activities. (b)Includes gross utility tax receipts from customers. The offsetting remittance of utility taxes to the governing bodies is recorded in Taxes other than income taxes in the Registrants’ Consolidated Statements of Operations and Comprehensive Income. See Note 14 — Supplemental Financial Information for additional information on total utility taxes. (c)Interest expense, net and Interest expense to affiliates, net are primarily inclusive of Interest expense, which is partially offset by an immaterial amount of Interest income. (d)Includes intersegment revenues with ComEd, PECO, and BGE, which are eliminated at Exelon.
|
| Schedule of Revenue by Major Customers by Reporting Segments |
The following tables disaggregate the Registrants' revenues recognized from contracts with customers into categories that depict how the nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factors. For the Utility Registrants, the disaggregation of revenues reflects the two primary utility services of electric sales and natural gas sales (where applicable), with further disaggregation of these tariff sales provided by major customer groups. Exelon’s disaggregated revenues are consistent with the Utility Registrants, but exclude any intercompany revenues.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2025 | | Revenues from contracts with customers | ComEd | | PECO | | BGE | | PHI | | Pepco | | DPL | | ACE | | Electric revenues | | | | | | | | | | | | | | | Residential | $ | 1,094 | | | $ | 555 | | | $ | 497 | | | $ | 780 | | | $ | 348 | | | $ | 210 | | | $ | 222 | | | Small commercial & industrial | 553 | | | 155 | | | 90 | | | 168 | | | 48 | | | 64 | | | 56 | | | Large commercial & industrial | 177 | | | 75 | | | 140 | | | 370 | | | 292 | | | 31 | | | 47 | | | Public authorities & electric railroads | 12 | | | 10 | | | 8 | | | 22 | | | 12 | | | 5 | | | 5 | | Other(a) | 224 | | | 77 | | | 118 | | | 233 | | | 91 | | | 77 | | | 67 | | Total electric revenues(b) | $ | 2,060 | | | $ | 872 | | | $ | 853 | | | $ | 1,573 | | | $ | 791 | | | $ | 387 | | | $ | 397 | | | Natural gas revenues | | | | | | | | | | | | | | | Residential | $ | — | | | $ | 79 | | | $ | 108 | | | $ | 17 | | | $ | — | | | $ | 17 | | | $ | — | | | Small commercial & industrial | — | | | 31 | | | 23 | | | 8 | | | — | | | 8 | | | — | | | Large commercial & industrial | — | | | — | | | 46 | | | 1 | | | — | | | 1 | | | — | | | Transportation | — | | | 8 | | | — | | | 4 | | | — | | | 4 | | | — | | Other(c) | — | | | 2 | | | 7 | | | 3 | | | — | | | 3 | | | — | | Total natural gas revenues(d) | $ | — | | | $ | 120 | | | $ | 184 | | | $ | 33 | | | $ | — | | | $ | 33 | | | $ | — | | | Total revenues from contracts with customers | $ | 2,060 | | | $ | 992 | | | $ | 1,037 | | | $ | 1,606 | | | $ | 791 | | | $ | 420 | | | $ | 397 | | | Other revenues | | | | | | | | | | | | | | | Revenues from alternative revenue programs | $ | (234) | | | $ | 1 | | | $ | (13) | | | $ | (29) | | | $ | (16) | | | $ | — | | | $ | (13) | | Other electric revenues(e) | 10 | | | 7 | | | 4 | | | 2 | | | 1 | | | 1 | | | — | | Other natural gas revenues(e) | — | | | — | | | 1 | | | — | | | — | | | — | | | — | | | | | | | | | | | | | | | | | Total other revenues | $ | (224) | | | $ | 8 | | | $ | (8) | | | $ | (27) | | | $ | (15) | | | $ | 1 | | | $ | (13) | | | Total revenues for reportable segments | $ | 1,836 | | | $ | 1,000 | | | $ | 1,029 | | | $ | 1,579 | | | $ | 776 | | | $ | 421 | | | $ | 384 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2024 | | Revenues from contracts with customers | ComEd | | PECO | | BGE | | PHI | | Pepco | | DPL | | ACE | | Electric revenues | | | | | | | | | | | | | | | Residential | $ | 982 | | | $ | 522 | | | $ | 464 | | | $ | 746 | | | $ | 315 | | | $ | 202 | | | $ | 229 | | | Small commercial & industrial | 560 | | | 128 | | | 88 | | | 158 | | | 43 | | | 60 | | | 55 | | | Large commercial & industrial | 269 | | | 61 | | | 139 | | | 329 | | | 251 | | | 31 | | | 47 | | | Public authorities & electric railroads | 14 | | | 7 | | | 8 | | | 16 | | | 7 | | | 4 | | | 5 | | Other(a) | 298 | | | 75 | | | 101 | | | 205 | | | 75 | | | 64 | | | 68 | | Total electric revenues(b) | $ | 2,123 | | | $ | 793 | | | $ | 800 | | | $ | 1,454 | | | $ | 691 | | | $ | 361 | | | $ | 404 | | | Natural gas revenues | | | | | | | | | | | | | | | Residential | $ | — | | | $ | 63 | | | $ | 89 | | | $ | 15 | | | $ | — | | | $ | 15 | | | $ | — | | | Small commercial & industrial | — | | | 25 | | | 17 | | | 7 | | | — | | | 7 | | | — | | | Large commercial & industrial | — | | | — | | | 40 | | | 1 | | | — | | | 1 | | | — | | | Transportation | — | | | 5 | | | — | | | 4 | | | — | | | 4 | | | — | | Other(c) | — | | | — | | | 4 | | | 1 | | | — | | | 1 | | | — | | Total natural gas revenues(d) | $ | — | | | $ | 93 | | | $ | 150 | | | $ | 28 | | | $ | — | | | $ | 28 | | | $ | — | | | Total revenues from contracts with customers | $ | 2,123 | | | $ | 886 | | | $ | 950 | | | $ | 1,482 | | | $ | 691 | | | $ | 389 | | | $ | 404 | | | Other revenues | | | | | | | | | | | | | | | Revenues from alternative revenue programs | $ | (43) | | | $ | — | | | $ | (23) | | | $ | (14) | | | $ | 7 | | | $ | — | | | $ | (21) | | Other electric revenues(e) | (1) | | | 4 | | | 1 | | | 3 | | | 2 | | | 1 | | | — | | Other natural gas revenues(e) | — | | | 1 | | | — | | | — | | | — | | | — | | | — | | | | | | | | | | | | | | | | | Total other revenues | $ | (44) | | | $ | 5 | | | $ | (22) | | | $ | (11) | | | $ | 9 | | | $ | 1 | | | $ | (21) | | | Total revenues for reportable segments | $ | 2,079 | | | $ | 891 | | | $ | 928 | | | $ | 1,471 | | | $ | 700 | | | $ | 390 | | | $ | 383 | |
__________ (a)Includes transmission revenue from PJM, wholesale electric revenue, and mutual assistance revenue. (b)Includes operating revenues from affiliates in 2025 and 2024 respectively of: •$10 million, $2 million at ComEd •$3 million, $2 million at PECO •$1 million, $2 million at BGE •$2 million, $2 million at PHI •$1 million, $2 million at Pepco •$2 million, $1 million at DPL •less than $1 million, $1 million at ACE (c)Includes revenues from off-system natural gas sales. (d)Includes operating revenues from affiliates in 2025 and 2024 respectively of: •less than $1 million, less than $1 million at PECO •$1 million, less than $1 million at BGE (e)Includes late payment charge revenues. The following tables disaggregate the Registrants' revenues recognized from contracts with customers into categories that depict how the nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factors. For the Utility Registrants, the disaggregation of revenues reflects the two primary utility services of electric sales and natural gas sales (where applicable), with further disaggregation of these tariff sales provided by major customer groups. Exelon’s disaggregated revenues are consistent with the Utility Registrants, but exclude any intercompany revenues. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2025 | | Revenues from contracts with customers | ComEd | | PECO | | BGE | | PHI | | Pepco | | DPL | | ACE | | Electric revenues | | | | | | | | | | | | | | | Residential | $ | 2,087 | | | $ | 1,186 | | | $ | 1,145 | | | $ | 1,698 | | | $ | 772 | | | $ | 508 | | | $ | 418 | | | Small commercial & industrial | 1,153 | | | 317 | | | 199 | | | 338 | | | 99 | | | 128 | | | 111 | | | Large commercial & industrial | 472 | | | 159 | | | 284 | | | 738 | | | 581 | | | 60 | | | 97 | | | Public authorities & electric railroads | 29 | | | 18 | | | 17 | | | 39 | | | 20 | | | 9 | | | 10 | | Other(a) | 461 | | | 153 | | | 230 | | | 454 | | | 176 | | | 148 | | | 134 | | Total electric revenues(b) | $ | 4,202 | | | $ | 1,833 | | | $ | 1,875 | | | $ | 3,267 | | | $ | 1,648 | | | $ | 853 | | | $ | 770 | | | Natural gas revenues | | | | | | | | | | | | | | | Residential | $ | — | | | $ | 346 | | | $ | 486 | | | $ | 73 | | | $ | — | | | $ | 73 | | | $ | — | | | Small commercial & industrial | — | | | 117 | | | 86 | | | 28 | | | — | | | 28 | | | — | | | Large commercial & industrial | — | | | — | | | 142 | | | 4 | | | — | | | 4 | | | — | | | Transportation | — | | | 21 | | | — | | | 9 | | | — | | | 9 | | | — | | Other(c) | — | | | 12 | | | 31 | | | 6 | | | — | | | 6 | | | — | | Total natural gas revenues(d) | $ | — | | | $ | 496 | | | $ | 745 | | | $ | 120 | | | $ | — | | | $ | 120 | | | $ | — | | | Total revenues from contracts with customers | $ | 4,202 | | | $ | 2,329 | | | $ | 2,620 | | | $ | 3,387 | | | $ | 1,648 | | | $ | 973 | | | $ | 770 | | | Other revenues | | | | | | | | | | | | | | | Revenues from alternative revenue programs | $ | (319) | | | $ | (8) | | | $ | (43) | | | $ | (32) | | | $ | (14) | | | $ | (5) | | | $ | (13) | | Other electric revenues(e) | 18 | | | 11 | | | 5 | | | 2 | | | 1 | | | 1 | | | — | | Other natural gas revenues(e) | — | | | 1 | | | 1 | | | — | | | — | | | — | | | — | | | | | | | | | | | | | | | | | Total other revenues | $ | (301) | | | $ | 4 | | | $ | (37) | | | $ | (30) | | | $ | (13) | | | $ | (4) | | | $ | (13) | | | Total revenues for reportable segments | $ | 3,901 | | | $ | 2,333 | | | $ | 2,583 | | | $ | 3,357 | | | $ | 1,635 | | | $ | 969 | | | $ | 757 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2024 | | Revenues from contracts with customers | ComEd | | PECO | | BGE | | PHI | | Pepco | | DPL | | ACE | | Electric revenues | | | | | | | | | | | | | | | Residential | $ | 1,900 | | | $ | 1,042 | | | $ | 999 | | | $ | 1,521 | | | $ | 659 | | | $ | 458 | | | $ | 404 | | | Small commercial & industrial | 1,154 | | | 254 | | | 178 | | | 316 | | | 89 | | | 122 | | | 105 | | | Large commercial & industrial | 589 | | | 118 | | | 271 | | | 669 | | | 513 | | | 60 | | | 96 | | | Public authorities & electric railroads | 32 | | | 14 | | | 15 | | | 36 | | | 18 | | | 8 | | | 10 | | Other(a) | 523 | | | 147 | | | 194 | | | 396 | | | 138 | | | 126 | | | 134 | | Total electric revenues(b) | $ | 4,198 | | | $ | 1,575 | | | $ | 1,657 | | | $ | 2,938 | | | $ | 1,417 | | | $ | 774 | | | $ | 749 | | | Natural gas revenues | | | | | | | | | | | | | | | Residential | $ | — | | | $ | 256 | | | $ | 360 | | | $ | 61 | | | $ | — | | | $ | 61 | | | $ | — | | | Small commercial & industrial | — | | | 89 | | | 65 | | | 24 | | | — | | | 24 | | | — | | | Large commercial & industrial | — | | | — | | | 112 | | | 3 | | | — | | | 3 | | | — | | | Transportation | — | | | 13 | | | — | | | 9 | | | — | | | 9 | | | — | | Other(c) | — | | | 9 | | | 8 | | | 3 | | | — | | | 3 | | | — | | Total natural gas revenues(d) | $ | — | | | $ | 367 | | | $ | 545 | | | $ | 100 | | | $ | — | | | $ | 100 | | | $ | — | | | Total revenues from contracts with customers | $ | 4,198 | | | $ | 1,942 | | | $ | 2,202 | | | $ | 3,038 | | | $ | 1,417 | | | $ | 874 | | | $ | 749 | | | Other revenues | | | | | | | | | | | | | | | Revenues from alternative revenue programs | $ | (24) | | | $ | (2) | | | $ | 19 | | | $ | 32 | | | $ | 37 | | | $ | 4 | | | $ | (9) | | Other electric revenues(e) | — | | | 4 | | | 3 | | | 7 | | | 5 | | | 2 | | | — | | Other natural gas revenues(e) | — | | | 1 | | | 1 | | | — | | | — | | | — | | | — | | | | | | | | | | | | | | | | | Total other revenues | $ | (24) | | | $ | 3 | | | $ | 23 | | | $ | 39 | | | $ | 42 | | | $ | 6 | | | $ | (9) | | | Total revenues for reportable segments | $ | 4,174 | | | $ | 1,945 | | | $ | 2,225 | | | $ | 3,077 | | | $ | 1,459 | | | $ | 880 | | | $ | 740 | |
__________ (a)Includes transmission revenue from PJM, wholesale electric revenue, and mutual assistance revenue. (b)Includes operating revenues from affiliates in 2025 and 2024 respectively of: •$17 million, $4 million at ComEd •$5 million, $3 million at PECO •$3 million, $4 million at BGE •$5 million, $4 million at PHI •$4 million, $3 million at Pepco •$4 million, $3 million at DPL •$1 million, $1 million at ACE (c)Includes revenues from off-system natural gas sales. (d)Includes operating revenues from affiliates in 2025 and 2024 respectively of: •$1 million, $1 million at PECO •$1 million, $1 million at BGE (e)Includes late payment charge revenues.
|