EXELON CORP
For the period ended Dec 31, 2023. Filed Feb 21, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Feb 21, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 7. Results of Operations
ComEd
Results of Operations by Registrant
Results of Operations—ComEd
| 2023 | 2022 | Favorable (Unfavorable) Variance | |
|---|---|---|---|
| Operating revenues | $7,844 | $5,761 | $2,083 |
| Operating expenses | |||
| Purchased power | 2,816 | 1,109 | (1,707) |
| Operating and maintenance | 1,450 | 1,412 | (38) |
| Depreciation and amortization | 1,403 | 1,323 | (80) |
| Taxes other than income taxes | 369 | 374 | 5 |
| Total operating expenses | 6,038 | 4,218 | (1,820) |
| Gain on sales of assets | — | (2) | 2 |
| Operating income | 1,806 | 1,541 | 265 |
| Other income and (deductions) | |||
| Interest expense, net | (477) | (414) | (63) |
| Other, net | 75 | 54 | 21 |
| Total other income and (deductions) | (402) | (360) | (42) |
| Income before income taxes | 1,404 | 1,181 | 223 |
| Income taxes | 314 | 264 | (50) |
| Net income | $1,090 | $917 | $173 |
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022. Net income increased by $173 million primarily due to increases in electric distribution formula rate earnings (reflecting higher allowed ROE due to an increase in U.S. Treasury rates and the impacts of higher rate base) and carrying costs related to CMC regulatory assets.
| 2023 vs. 2022 | |
|---|---|
| Increase | |
| Distribution | $384 |
| Transmission | 11 |
| Energy efficiency | 64 |
| Other | 7 |
| Regulatory required programs | 1,617 |
| Total increase | $2,083 |
Revenue Decoupling. The demand for electricity is affected by weather and customer usage. Operating revenues are not impacted by abnormal weather, usage per customer, or number of customers as a result of revenue decoupling mechanisms implemented pursuant to FEJA.
Distribution Revenue. EIMA and FEJA provide for a performance-based formula rate, which requires an annual reconciliation of the revenue requirement in effect to the actual costs that the ICC determines are prudently and reasonably incurred in a given year. Electric distribution revenue varies from year to year based upon fluctuations in the underlying costs (e.g., severe weather and storm restoration), investments being recovered, and allowed ROE. Electric distribution revenue increased during the year ended December 31, 2023, compared to the same period in 2022, due to higher allowed ROE due to an increase in U.S. Treasury rates, the impact of a higher rate base, and higher fully recoverable costs.
ComEd
Transmission Revenue. Under a FERC-approved formula, transmission revenue varies from year to year based upon fluctuations in the underlying costs, capital investments being recov ered, and the highest daily peak load, which is updated annually in January based on the prior calendar year. Generally, increases/decreases in the highest daily peak load will result in higher/lower transmission revenue. Transmission revenues increased during the year ended December 31, 2023, compared to the same period in 2022, primarily due to the impact of a higher rate base and higher fully recoverable costs.
Energy Efficiency Revenue. FEJA provides for a performance-based formula rate, which requires an annual reconciliation of the revenue requirement in effect to the actual costs that the ICC determines are prudently and reasonably incurred in a given year. Under FEJA, energy efficiency revenue varies from year to year based upon fluctuations in the underlying costs, investments being recovered, and allowed ROE. Energy efficiency revenue increased during the year ended December 31, 2023, compared to the same period in 2022, primarily due to the impact of a higher rate base, and increased regulatory asset amortization, which is fully recoverable.
Other Revenue primarily includes assistance provided to other utili ties through mutual assistance programs. Other revenue increased for the year ended December 31, 2023, compared to the same period in 2022, which primarily reflects mutual assistance revenues associated with storm restoration efforts.
Regulatory Required Programs represents revenues collected under approved riders to recover costs incurred for regulatory programs such as recoveries under the credit loss expense tariff, environmental costs associated with MGP sites, ETAC, and costs related to electricity, ZEC, CMC, and REC procurement. See Note 3 — Regulatory Matters of the Combined Notes to Consolidated Financial Statements for additional information regarding CMCs. ETAC is a retail customer surcharge collected by electric utilities operating in Illinois established by CEJA and remitted to an Illinois state agency for programs to support clean energy jobs and training. The riders are designed to provide full and current cost recovery. The costs of these programs are included in Purchased power expense, Operating and maintenance expense, Depreciation and amortization expense, and Taxes other than income. Customers have the choice to purchase electricity from competitive electric generation suppliers. Customer choice programs do not impact the volume of deliveries as ComEd remains the distribution service provider for all customers and charges a regulated rate for distribution service, which is recorded in Operating revenues. For customers that choose to purchase electric generation from competitive suppliers, ComEd either acts as the billing agent or the competitive supplier separately bills its own customers, and therefore does not record Operating revenues or Purchased power expense related to the electricity. For customers that choose to purchase electric generation from ComEd, ComEd is permitted to recover the electricity, ZEC, CMC, and REC procurement costs without mark-up and therefore records equal and offsetting amounts in Operating revenues and Purchased power expense related to the electricity, ZECs, CMCs, and RECs.
See Note 5 — Segment Information of the Combined Notes to Consolidated Financial Statements for the presentation of ComEd's revenue disaggregation.
The increase of $1,707 million for the year ended December 31, 2023, compared to the same period in 2022, in Purchased power expense is primarily due to the CMCs from the participating nuclear-powered generating facilities, which is offset by an increase in Operating revenues as part of regulatory required programs. See Note 3 - Regulatory Matters of the Combined Notes to Consolidated Financial Statements for additional information regarding CMCs.
ComEd
| 2023 vs. 2022 | |
|---|---|
| Increase (Decrease) | |
| BSC costs | $36 |
| Labor, other benefits, contracting, and materials | 35 |
| Storm-related costs | (10) |
| Pension and non-pension postretirement benefits expense | (13) |
| Other | 53 |
| Regulatory required programs(a) | (63) |
| Total increase | $38 |
(a)ComEd is allowed to recover from or refund to customers the difference between its annual credit loss expense and the amounts collected in rates annually through a rider mechanism.
| 2023 vs. 2022 | |
|---|---|
| Increase | |
| Depreciation and amortization(a) | $64 |
| Regulatory asset amortization(b) | 16 |
| Total increase | $80 |
(a)Reflects ongoing capital expendituresand higher depreciation rates effective January 2023.
(b)Includes amortization of ComEd's energy efficiency formula rate regulatory asset.
Interest expense, net increased $63 million for the year ended December 31, 2023, compared to the same period in 2022, primarily due to an increase in interest rates and the issuance of debt in 2022 and 2023.
Effective income tax rates were 22.4% and 22.4% for the years ended December 31, 2023 and 2022, respectively. See Note 13 — Income Taxes of the Combined Notes to Consolidated Financial Statements for additional information regarding the components of the effective income tax rates.
PECO
Results of Operations—PECO
| 2023 | 2022 | (Unfavorable)Favorable Variance | |
|---|---|---|---|
| Operating revenues | $3,894 | $3,903 | $(9) |
| Operating expenses | |||
| Purchased power and fuel | 1,544 | 1,535 | (9) |
| Operating and maintenance | 1,003 | 992 | (11) |
| Depreciation and amortization | 397 | 373 | (24) |
| Taxes other than income taxes | 202 | 202 | — |
| Total operating expenses | 3,146 | 3,102 | (44) |
| Operating income | 748 | 801 | (53) |
| Other income and (deductions) | |||
| Interest expense, net | (201) | (177) | (24) |
| Other, net | 36 | 31 | 5 |
| Total other income and (deductions) | (165) | (146) | (19) |
| Income before income taxes | 583 | 655 | (72) |
| Income taxes | 20 | 79 | 59 |
| Net income | $563 | $576 | $(13) |
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022. Net income decreased by $13 million, primarily due to unfavorable weather and increases in depreciation and amortization expense and interest expense, partially offset by an increase in gas distribution rates and Pennsylvania corporate income tax legislation passed in July 2022 driving a one-time non-cash decrease to net income for 2022.
| 2023 vs. 2022 | |||
|---|---|---|---|
| (Decrease) Increase | |||
| Electric | Gas | Total | |
| Weather | $(103) | $(37) | $(140) |
| Volume | 1 | 1 | 2 |
| Pricing | 31 | 52 | 83 |
| Transmission | 23 | — | 23 |
| Other | (3) | 6 | 3 |
| (51) | 22 | (29) | |
| Regulatory required programs | 88 | (68) | 20 |
| Total decrease | $37 | $(46) | $(9) |
Weather. The demand for electricity and natural gas is affected by weather conditions. With respect to the electric business, very warm weather in summer months and, with respect to the electric and natural gas businesses, very cold weather in winter months are referred to as “favorable weather conditions” because these weather conditions result in increased deliveries of electricity and natural gas. Conversely, mild weather reduces demand. For the year ended December 31, 2023 compared to the same period in 2022, Operating revenues related to weather decreased due to the impact of unfavorable weather conditions in PECO's service territory.
Heating and cooling degree days are quantitative indices that reflect the demand for energy needed to heat or cool a home or business. Normal weather is determined based on historical average heating and cooling degree days for a 30-year period in PECO’s service territory. The changes in heating and cooling degree days in PECO’s service territory for the years ended December 31, 2023 compared to the same period in 2022 and normal weather consisted of the following:
PECO
| For the Years Ended December 31, · % Change | |||||
|---|---|---|---|---|---|
| PECO Service Territory | 2023 | 2022 | Normal | 2023 vs. 2022 | 2023 vs. Normal |
| Heating Degree-Days | 3,587 | 4,135 | 4,399 | (13.3)% | (18.5)% |
| Cooling Degree-Days | 1,345 | 1,743 | 1,440 | (22.8)% | (6.6)% |
Volume. Electric volume, exclusive of the effects of weather, for the year ended December 31, 2023 compared to the same period in 2022, remained relatively consistent. Natural gas volume for the year ended December 31, 2023 compared to the same period in 2022, remained relatively consistent.
| Electric Retail Deliveries to Customers (in GWhs) | 2023 | 2022 | % Change | Weather - Normal % Change(b) |
|---|---|---|---|---|
| Residential | 13,262 | 14,379 | (7.8)% | 0.5% |
| Small commercial & industrial | 7,367 | 7,701 | (4.3)% | (0.3)% |
| Large commercial & industrial | 13,638 | 14,046 | (2.9)% | (0.8)% |
| Public authorities & electric railroads | 606 | 638 | (5.0)% | (5.0)% |
| Total electric retail deliveries(a) | 34,873 | 36,764 | (5.1)% | (0.3)% |
(a)Reflects delivery volumes from customers purchasing electricity directly from PECO and customers purchasing electricity from a competitive electric generation supplier as all customers are assessed distribution charges.
| At December 31, | ||
|---|---|---|
| Number of Electric Customers | 2023 | 2022 |
| Residential | 1,535,927 | 1,525,635 |
| Small commercial & industrial | 156,248 | 155,576 |
| Large commercial & industrial | 3,127 | 3,121 |
| Public authorities & electric railroads | 10,417 | 10,393 |
| Total | 1,705,719 | 1,694,725 |
| Natural Gas Deliveries to customers (in mmcf) | 2023 | 2022 | % Change | Weather - Normal % Change(b) |
|---|---|---|---|---|
| Residential | 35,842 | 42,135 | (14.9)% | (3.2)% |
| Small commercial & industrial | 21,182 | 23,449 | (9.7)% | (1.7)% |
| Large commercial & industrial | 51 | 31 | 64.5% | 2.7% |
| Transportation | 23,741 | 25,011 | (5.1)% | (2.4)% |
| Total natural gas deliveries(a) | 80,816 | 90,626 | (10.8)% | (2.6)% |
(a)Reflects delivery volumes from customers purchasing natural gas directly from PECO and customers purchasing electricity from a competitive natural gas supplier as all customers are assessed distribution charges.
| At December 31, | ||
|---|---|---|
| Number of Gas Customers | 2023 | 2022 |
| Residential | 507,197 | 502,944 |
| Small commercial & industrial | 45,001 | 44,957 |
| Large commercial & industrial | 9 | 9 |
| Transportation | 627 | 655 |
| Total | 552,834 | 548,565 |
Pricingfor the year ended December 31, 2023 compared to the same period in 2022 increased primarily due to an increase in gas distribution rates charged to customers, coupled with higher overall effective rates for both electric and gas attributable to decreased usage.
PECO
Transmission Revenue. Under a FERC-approved formula, transmission revenue varies from year to year based upon fluctuations in the underlying costs and capital investments being recovered.
Other Revenue primarily includes revenue related to late payment charges. Other revenues for the year ended December 31, 2023 compared to the same period in 2022, remained relatively consistent.
Regulatory Required Programs represents revenues collected under approved riders to recover costs incurred for regulatory programs such as energy efficiency, PGC, and the GSA. The riders are designed to provide full and current cost recovery as well as a return. The costs of these programs are included in Purchased power and fuel expense, Operating and maintenance expense, Depreciation and amortization expense, and Income taxes. Customers have the choice to purchase electricity and natural gas from competitive electric generation and natural gas suppliers. Customer choice programs do not impact the volume of deliveries as PECO remains the distribution service provider for all customers and charges a regulated rate for distribution service, which is recorded in Operating revenues. For customers that choose to purchase electric generation or natural gas from competitive suppliers, PECO either acts as the billing agent or the competitive supplier separately bills its own customers and therefore PECO does not record Operating revenues or Purchased power and fuel expense related to the electricity and/or natural gas. For customers that choose to purchase electric generation or natural gas from PECO, PECO is permitted to recover the electricity, natural gas, and REC procurement costs without mark-up and therefore records equal and offsetting amounts in Operating revenues and Purchased power and fuel expense related to the electricity, natural gas, and RECs.
See Note 5 — Segment Information of the Combined Notes to Consolidated Financial Statements for the presentation of PECO's revenue disaggregation.
The increase of $9 million for the year ended December 31, 2023, compared to the same period in 2022, in Purchased power and fuel expense is fully offset in Operating revenues as part of regulatory required programs.
| 2023 vs. 2022 | |
|---|---|
| Increase (Decrease) | |
| Storm-related costs | $22 |
| BSC costs | 15 |
| Pension and non-pension postretirement benefits expense | (3) |
| Labor, other benefits, contracting, and materials | (2) |
| Other(a) | (31) |
| Regulatory Required Programs | 10 |
| Total increase | $11 |
(a) Due to one-time charitable contributions for the year ended December 31, 2022
| 2023 vs. 2022 | |
|---|---|
| Increase | |
| Depreciation and amortization(a) | $24 |
| Regulatory asset amortization | — |
| Total increase | $24 |
(a)Depreciation and amortization expense increased primarily due to ongoing capital expenditures.
Interest expense, netincreased $24 million for the year ended December 31, 2023, compared to the same period in 2022, primarily due to the issuance of debt in 2022 and 2023 and increases in interest rates.
PECO
Effective income tax rates were 3.4% and 12.1% for the years ended December 31, 2023 and 2022, respectively. See Note 13 — Income Taxes of the Combined Notes to Consolidated Financial Statements for additional information regarding the components of the effective income tax rates.
BGE
Results of Operations—BGE
| 2023 | 2022 | Favorable (Unfavorable) Variance | |
|---|---|---|---|
| Operating revenues | $4,027 | $3,895 | $132 |
| Operating expenses | |||
| Purchased power and fuel | 1,531 | 1,567 | 36 |
| Operating and maintenance | 741 | 877 | 136 |
| Depreciation and amortization | 654 | 630 | (24) |
| Taxes other than income taxes | 319 | 302 | (17) |
| Total operating expenses | 3,245 | 3,376 | 131 |
| Operating income | 782 | 519 | 263 |
| Other income and (deductions) | |||
| Interest expense, net | (182) | (152) | (30) |
| Other, net | 18 | 21 | (3) |
| Total other income and (deductions) | (164) | (131) | (33) |
| Income before income taxes | 618 | 388 | 230 |
| Income taxes | 133 | 8 | (125) |
| Net income | $485 | $380 | $105 |
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022. Net income increased $105 million primarily due to favorable impacts of the multi-year plans including the recognition of the reconciliation in 2023 and an asset impairment in 2022, partially offset by an increase in depreciation expense, interest expense, and increase in income taxes in 2023 as compared to 2022. See Note 11 — Asset Impairments for additional information on the asset impairment and Note 3 —Regulatory Matters for additional information on multi-year plan order.
| 2023 vs. 2022 | |||
|---|---|---|---|
| Increase (Decrease) | |||
| Electric | Gas | Total | |
| Distribution | $78 | $45 | $123 |
| Transmission | 56 | — | 56 |
| Other | (1) | 2 | 1 |
| 133 | 47 | 180 | |
| Regulatory required programs | 104 | (152) | (48) |
| Total increase (decrease) | $237 | $(105) | $132 |
BGE
Revenue Decoupling. The demand for electricity and natural gas is affected by weather and customer usage. However, Operating revenues are not impacted by abnormal weather or usage per customer as a result of a monthly rate adjustment that provides for fixed distribution revenue per customer by customer class. While Operating revenues are not impacted by abnormal weather or usage per customer, they are impacted by changes in the number of customers. See Note 3 — Regulatory Matters of the Combined Notes to Consolidated Financial Statements for additional information on revenue decoupling for BGE.
| At December 31, | ||
|---|---|---|
| Number of Electric Customers | 2023 | 2022 |
| Residential | 1,211,889 | 1,204,429 |
| Small commercial & industrial | 115,787 | 115,524 |
| Large commercial & industrial | 13,072 | 12,839 |
| Public authorities & electric railroads | 261 | 266 |
| Total | 1,341,009 | 1,333,058 |
| At December 31, | ||
|---|---|---|
| Number of Gas Customers | 2023 | 2022 |
| Residential | 657,823 | 655,373 |
| Small commercial & industrial | 37,993 | 38,207 |
| Large commercial & industrial | 6,309 | 6,233 |
| Total | 702,125 | 699,813 |
Distribution Revenue increased for the year ended December 31, 2023 compared to the same period in 2022, due to favorable impacts of the multi-year plans.
Transmission Revenue. Under a FERC-approved formula, transmission revenue varies from year to year based upon fluctuations in the underlying costs and capital investments being recovered. Transmission revenue increased for the year ended December 31, 2023 compared to the same period in 2022 primarily due to increases in underlying costs and capital investments.
Other Revenue includes revenue related to late payment charges, mutual assistance, off-system sales, and service application fees. Other Revenue remained relatively consistent for the year ended December 31, 2023 compared to the same period in 2022.
Regulatory Required Programs represent revenues collected under approved riders to recover costs incurred for regulatory programs such as conservation, demand response, STRIDE, and the POLR mechanism. The riders are designed to provide full and current cost recovery, as well as a return in certain instances. The costs of these programs are included in Purchased power and fuel expense, Operating and maintenance expense, Depreciation and amortization expense, and Taxes other than income taxes. Customers have the choice to purchase electricity and natural gas from competitive electric generation and natural gas suppliers. Customer choice programs do not impact the volume of deliveries as BGE remains the distribution service provider for all customers and charges a regulated rate for distribution service, which is recorded in Operating revenues. For customers that choose to purchase electric generation or natural gas from competitive suppliers, BGE acts as the billing agent and therefore does not record Operating revenues or Purchased power and fuel expense related to the electricity and/or natural gas. For customers that choose to purchase electric generation or natural gas from BGE, BGE is permitted to recover the electricity and natural gas procurement costs from customers and therefore records the amounts related to the electricity and/or natural gas in Operating revenues and Purchased power and fuel expense. BGE recovers electricity and natural gas procurement costs from customers with a slight mark-up.
See Note 5 — Segment Information of the Combined Notes to Consolidated Financial Statements for the presentation of BGE's revenue disaggregation.
The decrease of $36 million for the year ended December 31, 2023 compared to the same period in 2022 in Purchased power and fuel expense is fully offset in Operating revenues as part of regulatory required programs.
BGE
| 2023 vs. 2022 | |
|---|---|
| Increase (Decrease) | |
| BSC costs | $18 |
| Storm-related costs | 12 |
| Labor, other benefits, contracting, and materials | 12 |
| Pension and non-pension postretirement benefits expense | 5 |
| Credit loss expense | (8) |
| Impairment on long-lived assets(a) | (48) |
| Multi-year plan reconciliations(b) | (112) |
| Other | (17) |
| (138) | |
| Regulatory required programs | 2 |
| Total decrease | $(136) |
(a)See Note 11 — Asset Impairments for additional information on the asset impairment taken in 2022.
(b)See Note 3 — Regulatory Matters for additional information on multi-year plan reconciliations.
| 2023 vs. 2022 | |
|---|---|
| Increase (Decrease) | |
| Depreciation and amortization(a) | $30 |
| Regulatory required programs | (5) |
| Regulatory asset amortization | (1) |
| Total increase | $24 |
(a)Depreciation and amortization increased primarily due to ongoing capital expenditures.
Taxes other than income taxes increased by $17 million for the year ended December 31, 2023 compared to the same period in 2022, primarily due to increased property taxes.
Interest expense, netincreased $30 million for the year ended December 31, 2023 compared to the same period in 2022, due to the issuance of debt in 2022 and 2023 and increases in interest rates.
Effective income tax rates were 21.5% and 2.1% for the years ended December 31, 2023 and 2022, respectively. The change is primarily due to decreases in the multi-year plans' accelerated income tax benefits in 2023 compared to 2022. See Note 3 — Regulatory Matters of the Combined Notes to Consolidated Financial Statements for additional information on both the three-year electric and natural gas distribution multi-year plans and Note 13 — Income Taxes of the Combined Notes to Consolidated Financial Statements for additional information regarding the components of the effective income tax rates.
PHI
Results of Operations—PHI
PHI’s Results of Operations include the results of its three reportable segments, Pepco, DPL, and ACE. PHI also has a business services subsidiary, PHISCO, which provides a variety of support services and the costs are directly charged or allocated to the applicable subsidiaries. Additionally, the results of PHI's corporate operations include interest costs from various financing activities. All material intercompany accounts and transactions have been eliminated in consolidation. The following table sets forth PHI's GAAP consolidated Net income, by Registrant, for the year ended December 31, 2023 compared to the same period in 2022. See the Results of Operations for Pepco, DPL, and ACE for additional information.
| 2023 | 2022 | (Unfavorable) Favorable Variance | |
|---|---|---|---|
| PHI | $590 | $608 | $(18) |
| Pepco | 306 | 305 | 1 |
| DPL | 177 | 169 | 8 |
| ACE | 120 | 148 | (28) |
| Other(a) | (13) | (14) | 1 |
(a)Primarily includes eliminating and consolidating adjustments, PHI's corporate operations, shared service entities, and other financing and investing activities.
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022. Net income decreased by $18 million primarily due to higher contracting costs as a result of the ACE employee strike, an increase in environmental liabilities at Pepco, an increase in interest expense, depreciation expense, and unfavorable weather at DPL Delaware electric and natural gas service territories, partially offset by higher distribution rates at DPL Delaware, favorable impacts of the Pepco Maryland and DPL Maryland multi-year plans, and higher transmission rates.
Pepco
Results of Operations—Pepco
| 2023 | 2022 | Favorable (Unfavorable) Variance | |
|---|---|---|---|
| Operating revenues | $2,824 | $2,531 | $293 |
| Operating expenses | |||
| Purchased power | 974 | 834 | (140) |
| Operating and maintenance | 572 | 507 | (65) |
| Depreciation and amortization | 441 | 417 | (24) |
| Taxes other than income taxes | 390 | 382 | (8) |
| Total operating expenses | 2,377 | 2,140 | (237) |
| Gain on sales of assets | 9 | — | 9 |
| Operating income | 456 | 391 | 65 |
| Other income and (deductions) | |||
| Interest expense, net | (165) | (150) | (15) |
| Other, net | 66 | 55 | 11 |
| Total other income and (deductions) | (99) | (95) | (4) |
| Income before income taxes | 357 | 296 | 61 |
| Income taxes | 51 | (9) | (60) |
| Net income | $306 | $305 | $1 |
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022. Net income increased by $1 million primarily due to favorable impacts of the Maryland multi-year plan, higher transmission rates, customer growth, and a gain on sale of land in the fourth quarter of 2023, partially offset by an increase in environmental liabilities, depreciation expense, and interest expense.
| 2023 vs. 2022 | |
|---|---|
| Increase | |
| Distribution | $94 |
| Transmission | 55 |
| Other | 3 |
| Regulatory required programs | 141 |
| Total increase | $293 |
Revenue Decoupling. The demand for electricity is affected by weather and customer usage. However, Operating revenues from electric distribution in both Maryland and the District of Columbia are not impacted by abnormal weather or usage per customer as a result of a BSA that provides for a fixed distribution charge per customer by customer class. While Operating revenues are not impacted by abnormal weather or usage per customer, they are impacted by changes in the number of customers. See Note 3 — Regulatory Matters of the Combined Notes to Consolidated Financial Statements for additional information on revenue decoupling for Pepco Maryland and District of Columbia.
| At December 31, | ||
|---|---|---|
| Number of Electric Customers | 2023 | 2022 |
| Residential | 866,018 | 856,037 |
| Small commercial & industrial | 54,142 | 54,339 |
| Large commercial & industrial | 22,941 | 22,841 |
| Public authorities & electric railroads | 208 | 197 |
| Total | 943,309 | 933,414 |
Pepco
Distribution Revenue increased for the year ended December 31, 2023 compared to the same period in 2022, primarily due to higher rates due to the expiration of customer offsets, favorable impacts of the Maryland multi-year plan, and customer growth.
Transmission Revenue. Under a FERC-approved formula, transmission revenue varies from year to year based upon fluctuations in the underlying costs and capital investments being recovered. Transmission revenue increased for the year ended December 31, 2023 compared to the same period in 2022 primarily due to increases in underlying costs and capital investment.
Other Revenue includes rental revenue, revenue related to late payment charges, mutual assistance revenues, and recoveries of other taxes.
Regulatory Required Programs represent revenues collected under approved riders to recover costs incurred for regulatory programs such as energy efficiency programs, DC PLUG, and SOS procurement and administrative costs. The riders are designed to provide full and current cost recovery as well as a return in certain instances. The costs of these programs are included in Purchased power expense, Operating and maintenance expense, Depreciation and amortization expense, and Taxes other than income taxes. Customers have the choice to purchase electricity from competitive electric generation suppliers. Customer choice programs do not impact the volume of deliveries, as Pepco remains the distribution service provider for all customers and charges a regulated rate for distribution service, which is recorded in Operating revenues. For customers that choose to purchase electric generation from competitive suppliers, Pepco acts as the billing agent and therefore, Pepco does not record Operating revenues or Purchased power expense related to the electricity. For customers that choose to purchase electric generation from Pepco, Pepco is permitted to recover the electricity and REC procurement costs from customers and therefore records the amounts related to the electricity and RECs in Operating revenues and Purchased power expense. Pepco recovers electricity and REC procurement costs from customers with a slight mark-up.
See Note 5 — Segment Information of the Combined Notes to Consolidated Financial Statements for the presentation of Pepco's revenue disaggregation.
The increase of $140 million for the year ended December 31, 2023 compared to the same period in 2022, in Purchased power expense is fully offset in Operating revenues as part of regulatory required programs.
Pepco
| 2023 vs. 2022 | |
|---|---|
| Increase (Decrease) | |
| Labor, other benefits, contracting, and materials(a) | $26 |
| BSC and PHISCO costs | 14 |
| Pension and non-pension postretirement benefits expense | 11 |
| Credit loss expense | (3) |
| Storm-related costs | (9) |
| Other | 16 |
| Regulatory required programs | 10 |
| Total increase | $65 |
(a)Primarily reflects an increase in environmental liabilities for the year ended December 31, 2023.
| 2023 vs. 2022 | |
|---|---|
| Increase (Decrease) | |
| Depreciation and amortization(a) | $22 |
| Regulatory asset amortization | 13 |
| Regulatory required programs | (11) |
| Total increase | $24 |
(a)Depreciation and amortization increased primarily due to ongoing capital expenditures.
Taxes other than income taxes increased $8 million for the year ended December 31, 2023 compared to the same period in 2022, primarily due to an increase in property taxes.
Interest expense, netincreased $15 million for the year ended December 31, 2023 compared to the same period in 2022 primarily due to an increase in interest rates and the issuance of debt in 2022 and 2023.
Gain on sales of assets for the year ended December 31, 2023 compared to the same period in 2022 increased $9 million due to the sale of land in the fourth quarter of 2023.
Other, net increased $11 million for the year ended December 31, 2023 compared to the same period in 2022, primarily due to higher AFUDC equity.
Effective income tax rates were 14.3% and (3.0)% for the years ended December 31, 2023 and 2022, respectively. See Note 13 — Income Taxes of the Combined Notes to Consolidated Financial Statements for additional information regarding the components of the effective income tax rates.
DPL
Results of Operations—DPL
| 2023 | 2022 | Favorable (Unfavorable) Variance | |
|---|---|---|---|
| Operating revenues | $1,688 | $1,595 | $93 |
| Operating expenses | |||
| Purchased power and fuel | 737 | 706 | (31) |
| Operating and maintenance | 364 | 349 | (15) |
| Depreciation and amortization | 244 | 232 | (12) |
| Taxes other than income taxes | 75 | 72 | (3) |
| Total operating expenses | 1,420 | 1,359 | (61) |
| Operating income | 268 | 236 | 32 |
| Other income and (deductions) | |||
| Interest expense, net | (74) | (66) | (8) |
| Other, net | 18 | 13 | 5 |
| Total other income and (deductions) | (56) | (53) | (3) |
| Income before income taxes | 212 | 183 | 29 |
| Income taxes | 35 | 14 | (21) |
| Net income | $177 | $169 | $8 |
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022. Net income increased by $8 million primarily due to favorable impacts of the Maryland multi-year plan, higher Delaware electric and natural gas distribution rates, and higher transmission rates, partially offset by unfavorable weather conditions in Delaware electric and natural gas service territories, and an increase in depreciation expense and interest expense.
| 2023 vs. 2022 | |||
|---|---|---|---|
| (Decrease) Increase | |||
| Electric | Gas | Total | |
| Weather | $(10) | $(6) | $(16) |
| Volume | (6) | (5) | (11) |
| Distribution | 34 | 7 | 41 |
| Transmission | 42 | — | 42 |
| Other | 5 | — | 5 |
| 65 | (4) | 61 | |
| Regulatory required programs | 61 | (29) | 32 |
| Total increase | $126 | $(33) | $93 |
Revenue Decoupling. The demand for electricity is affected by weather and customer usage. However, Operating revenues from electric distribution in Maryland are not impacted by abnormal weather or usage per customer as a result of a BSA that provides for a fixed distribution charge per customer by customer class. While Operating revenues from electric distribution customers in Maryland are not impacted by abnormal weather or usage per customer, they are impacted by changes in the number of customers. See Note 3 — Regulatory Matters of the Combined Notes to Consolidated Financial Statements for additional information on revenue decoupling for DPL Maryland.
Weather. The demand for electricity and natural gas in Delaware is affected by weather conditions. With respect to the electric business, very warm weather in summer months and, with respect to the electric and natural gas businesses, very cold weather in winter months are referred to as "favorable weather conditions” because these weather conditions result in increased deliveries of electricity and natural gas. Conversely, mild weather reduces demand. During the year ended December 31, 2023 compared to the same period in 2022, Operating revenues
DPL
related to weather decreased due to unfavorable weather conditions in DPL's Delaware electric and natural gas service territories.
Heating and cooling degree days are quantitative indices that reflect the demand for energy needed to heat or cool a home or business. Normal weather is determined based on historical average heating and cooling degree days for a 20-year period in DPL's Delaware electric service territory and a 30-year period in DPL's Delaware natural gas service territory. The changes in heating and cooling degree days in DPL’s Delaware service territory for the year ended December 31, 2023 compared to same period in 2022 and normal weather consisted of the following:
| For the Years Ended December 31, · % Change | |||||
|---|---|---|---|---|---|
| Delaware Electric Service Territory | 2023 | 2022 | Normal | 2023 vs. 2022 | 2023 vs. Normal |
| Heating Degree-Days | 3,845 | 4,428 | 4,585 | (13.2)% | (16.1)% |
| Cooling Degree-Days | 1,275 | 1,382 | 1,276 | (7.7)% | (0.1)% |
| For the Years Ended December 31, · % Change | |||||
|---|---|---|---|---|---|
| Delaware Natural Gas Service Territory | 2023 | 2022 | Normal | 2023 vs. 2022 | 2023 vs. Normal |
| Heating Degree-Days | 3,845 | 4,428 | 4,662 | (13.2)% | (17.5)% |
Volume, exclusive of the effects of weather, decreased for the year ended December 31, 2023 compared to the same period in 2022 primarily due to customer usage, partially offset by customer growth.
| Electric Retail Deliveries to Delaware Customers (in GWhs) | 2023 | 2022 | % Change | Weather - Normal % Change (b) |
|---|---|---|---|---|
| Residential | 3,065 | 3,242 | (5.5)% | (1.4)% |
| Small commercial & industrial | 1,399 | 1,443 | (3.0)% | (1.4)% |
| Large commercial & industrial | 3,071 | 3,162 | (2.9)% | (2.0)% |
| Public authorities & electric railroads | 33 | 33 | —% | 1.2% |
| Total electric retail deliveries(a) | 7,568 | 7,880 | (4.0)% | (1.6)% |
| At December 31, | ||
|---|---|---|
| Number of Total Electric Customers (Maryland and Delaware) | 2023 | 2022 |
| Residential | 485,713 | 481,688 |
| Small commercial & industrial | 64,220 | 63,738 |
| Large commercial & industrial | 1,260 | 1,235 |
| Public authorities & electric railroads | 593 | 597 |
| Total | 551,786 | 547,258 |
(a)Reflects delivery volumes from customers purchasing electricity directly from DPL and customers purchasing electricity from a competitive electric generation supplier as all customers are assessed distribution charges.
(b)Reflects the change in delivery volumes assuming normalized weather based on the historical 20-year average.
| Natural Gas Retail Deliveries to Delaware Customers (in mmcf) | 2023 | 2022 | % Change | Weather - Normal % Change(b) |
|---|---|---|---|---|
| Residential | 7,326 | 8,709 | (15.9)% | (6.4)% |
| Small commercial & industrial | 3,660 | 4,176 | (12.4)% | (2.1)% |
| Large commercial & industrial | 1,588 | 1,697 | (6.4)% | (6.4)% |
| Transportation | 6,004 | 6,696 | (10.3)% | (7.1)% |
| Total natural gas deliveries(a) | 18,578 | 21,278 | (12.7)% | (5.7)% |
DPL
| At December 31, | ||
|---|---|---|
| Number of Delaware Natural Gas Customers | 2023 | 2022 |
| Residential | 129,903 | 129,502 |
| Small commercial & industrial | 10,133 | 10,144 |
| Large commercial & industrial | 14 | 17 |
| Transportation | 163 | 156 |
| Total | 140,213 | 139,819 |
(a)Reflects delivery volumes 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.
Distribution Revenue increased for the year ended December 31, 2023 compared to the same period in 2022 primarily due favorable impacts of the Maryland multi-year plan that became effective January 2023, favorable impacts of the higher electric distribution rates in Delaware that became effective July 2023, and higher natural gas distribution rates effective in August 2022.
Transmission Revenue. Under a FERC-approved formula, transmission revenue varies from year to year based upon fluctuations in the underlying costs and capital investments being recovered. Transmission revenue increased for the year ended December 31, 2023 compared to the same period in 2022 primarily due to increases in underlying costs and capital investment.
Other Revenue includes rental revenue, revenue related to late payment charges, mutual assistance revenues, and recoveries of other taxes.
Regulatory Required Programs represent revenues collected under approved riders to recover costs incurred for regulatory programs such as energy efficiency programs, DE Renewable Portfolio Standards, SOS procurement and administrative costs, and GCR costs. The riders are designed to provide full and current cost recovery as well as a return in certain instances. The costs of these programs are included in Purchased power and fuel expense, Operating and maintenance expense, Depreciation and amortization expense, and Taxes other than income taxes. All customers have the choice to purchase electricity from competitive electric generation suppliers; however, only certain commercial and industrial customers have the choice to purchase natural gas from competitive natural gas suppliers. Customer choice programs do not impact the volume of deliveries as DPL remains the distribution service provider for all customers and charges a regulated rate for distribution service, which is recorded in Operating revenues. For customers that choose to purchase electric generation or natural gas from competitive suppliers, DPL either acts as the billing agent or the competitive supplier separately bills its own customers, and therefore does not record Operating revenues or Purchased power and fuel expense related to the electricity and/or natural gas. For customers that choose to purchase electric generation or natural gas from DPL, DPL is permitted to recover the electricity, natural gas, and REC procurement costs from customers and therefore records the amounts related to the electricity, natural gas, and RECs in Operating revenues and Purchased power and fuel expense. DPL recovers electricity and REC procurement costs from customers with a slight mark-up, and natural gas costs without mark-up.
See Note 5 — Segment Information of the Combined Notes to Consolidated Financial Statements for the presentation of DPL's revenue disaggregation.
The increase of $31 million for the year ended December 31, 2023 compared to the same period in 2022, in Purchased power and fuel expenseis fully offset in Operating revenues as part of regulatory required programs.
DPL
| 2023 vs. 2022 | |
|---|---|
| Increase (Decrease) | |
| Pension and non-pension postretirement benefits expense | $6 |
| Storm-related costs | 5 |
| BSC and PHISCO costs | 4 |
| Labor, other benefits, contracting, and materials | 1 |
| Credit loss expense | (3) |
| Other | 2 |
| Total increase | $15 |
| 2023 vs. 2022 | |
|---|---|
| Increase (Decrease) | |
| Depreciation and amortization(a) | $17 |
| Regulatory asset amortization | (1) |
| Regulatory required programs | (4) |
| Total increase | $12 |
(a)For the year ended December 31, 2023, reflects ongoing capital expenditures, higher distribution depreciation rates in Maryland effective March 2022, and higher transmission depreciation rates effective September 2022.
Interest expense, netincreased $8 million for the year ended December 31, 2023 compared to the same period in 2022 primarily due to the issuance of debt in 2022 and 2023.
Other, netincreased $5 million for the year ended December 31, 2023 compared to the same period in 2022, primarily due to higher AFUDC equity.
Effective income tax rates were 16.5% and 7.7% for the years ended December 31, 2023 and 2022, respectively. See Note 13 — Income Taxes of the Combined Notes to Consolidated Financial Statements for additional information regarding the components of the change in effective income tax rates.
ACE
Results of Operations—ACE
| 2023 | 2022 | Favorable (Unfavorable) Variance | |
|---|---|---|---|
| Operating revenues | $1,522 | $1,431 | $91 |
| Operating expenses | |||
| Purchased power | 637 | 624 | (13) |
| Operating and maintenance | 386 | 331 | (55) |
| Depreciation and amortization | 283 | 261 | (22) |
| Taxes other than income taxes | 8 | 9 | 1 |
| Total operating expenses | 1,314 | 1,225 | (89) |
| Operating income | 208 | 206 | 2 |
| Other income and (deductions) | |||
| Interest expense, net | (72) | (66) | (6) |
| Other, net | 20 | 11 | 9 |
| Total other income and (deductions) | (52) | (55) | 3 |
| Income before income taxes | 156 | 151 | 5 |
| Income taxes | 36 | 3 | (33) |
| Net income | $120 | $148 | $(28) |
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022. Net income decreased $28 million primarily due to higher contracting costs primarily due to the ACE employee strike, and an increase in depreciation expense, and interest expense, partially offset by higher transmission rates.
| 2023 vs. 2022 | |
|---|---|
| Increase | |
| Distribution | $33 |
| Transmission | 46 |
| Other | 1 |
| Regulatory required programs | 11 |
| Total increase | $91 |
Revenue Decoupling. The demand for electricity is affected by weather and customer usage. However, Operating revenues from electric distribution in New Jersey are not impacted by abnormal weather or usage per customer as a result of the CIP which became effective, prospectively, in the third quarter of 2021. The CIP compares current distribution revenues by customer class to approved target revenues established in ACE’s most recent distribution base rate case. The CIP is calculated annually, and recovery is subject to certain conditions, including an earnings test and ceilings on customer rate increases. While Operating revenues are not impacted by abnormal weather or usage per customer, they are impacted by changes in the number of customers. See Note 3 — Regulatory Matters of the Combined Notes to the Consolidated Financial Statements for additional information on the ACE CIP.
ACE
| At December 31, | ||
|---|---|---|
| Number of Electric Customers | 2023 | 2022 |
| Residential | 504,919 | 502,247 |
| Small commercial & industrial | 62,646 | 62,246 |
| Large commercial & industrial | 2,909 | 3,051 |
| Public authorities & electric railroads | 727 | 734 |
| Total | 571,201 | 568,278 |
Distribution Revenue increased for the year ended December 31, 2023 compared to the same period in 2022 due to higher distribution rates primarily due to the expiration of customer credits related to the TCJA tax benefits.
Transmission Revenue. Under a FERC-approved formula, transmission revenue varies from year to year based upon fluctuations in the underlying costs and capital investments being recovered. Transmission revenue increased for the year ended December 31, 2023 compared to the same period in 2022 primarily due to increases in capital investment and underlying costs.
Other Revenue includes rental revenue, service connection fees, and mutual assistance revenues.
Regulatory Required Programs represent revenues collected under approved riders to recover costs incurred for regulatory programs such as energy efficiency programs, Societal Benefits Charge, Transition Bonds, and BGS procurement and administrative costs. The riders are designed to provide full and current cost recovery as well as a return in certain instances. The costs of these programs are included in Purchased power expense, Operating and maintenance expense, Depreciation and amortization expense, and Taxes other than income taxes. Customers have the choice to purchase electricity from competitive electric generation suppliers. Customer choice programs do not impact the volume of deliveries, as ACE remains the distribution service provider for all customers and charges a regulated rate for distribution service, which is recorded in Operating revenues. For customers that choose to purchase electric generation from competitive suppliers, ACE acts as the billing agent and therefore, ACE does not record Operating revenues or Purchased power expense related to the electricity. For customers that choose to purchase electric generation from ACE, ACE is permitted to recover the electricity, ZEC, and REC procurement costs without mark-up and therefore records equal and offsetting amounts in Operating revenues and Purchased power expense related to the electricity, ZECs, and RECs.
See Note 5 - Segment Information of the Combined Notes to Consolidated Financial Statements for the presentation of ACE's revenue disaggregation.
The increase of $13 million for the year ended December 31, 2023 compared to same period in 2022, in Purchased power expense is fully offset in Operating revenues as part of regulatory required programs.
| 2023 vs. 2022 | |
|---|---|
| Increase (Decrease) | |
| Labor, other benefits, contracting and materials(a) | $41 |
| BSC and PHISCO costs | 9 |
| Pension and non-pension postretirement benefits expense | 1 |
| Storm-related costs | 1 |
| Credit loss expense | 1 |
| Other | 3 |
| Regulatory required programs(b) | (1) |
| Total increase | $55 |
(a)Reflects an increase in contracting costs for the year ended December 31, 2023, primarily due to the ACE employee strike.
ACE
(b)ACE is allowed to recover from or refund to customers the difference between its annual credit loss expense and the amounts collected in rates annually through the Societal Benefits Charge.
| 2023 vs. 2022 | |
|---|---|
| Increase (Decrease) | |
| Depreciation and amortization(a) | $23 |
| Regulatory required programs(b) | (1) |
| Total increase | $22 |
(a)Depreciation and amortization increased primarily due to ongoing capital expenditures and higher transmission depreciation rates effective September 2022.
(b)Regulatory required programs decreased primarily due to the regulatory asset amortization of the PPA termination obligation which is fully offset in Operating revenues.
Interest expense, netincreased $6 million for the year ended December 31, 2023 compared to the same period in 2022 primarily due to an increase in interest rates and the issuance of debt in 2022 and 2023.
Effective income tax rates were 23.1% and 2.0% for the years ended December 31, 2023 and 2022, respectively. See Note 13 — Income Taxes of the Combined Notes to Consolidated Financial Statements for additional information regarding the components of the effective income tax rates.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.