EXELON CORP
For the period ended Sep 30, 2024. Filed Oct 30, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2024 · Filed Oct 30, 2024
EXC$45.62-2.0%Stored close · as of Nov 6, 2026
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Consolidated Statements of Changes in Member's Equity
| Nine Months Ended September 30, 2024 | |||
|---|---|---|---|
| (In millions) | Membership Interest | Undistributed (Losses)/Gains | Total Member's Equity |
| Balance at December 31, 2023 | $12,057 | $(275) | $11,782 |
| Net income | — | 168 | 168 |
| Distributions to member | — | (118) | (118) |
| Contributions from member | 487 | — | 487 |
| Balance at March 31, 2024 | $12,544 | $(225) | $12,319 |
| Net income | — | 158 | 158 |
| Distributions to member | — | (164) | (164) |
| Balance at June 30, 2024 | $12,544 | $(231) | $12,313 |
| Net income | — | 278 | 278 |
| Distributions to member | — | (267) | (267) |
| Contributions from member | 18 | — | 18 |
| Balance at September 30, 2024 | $12,562 | $(220) | $12,342 |
| Nine Months Ended September 30, 2023 | |||
|---|---|---|---|
| (In millions) | Membership Interest | Undistributed (Losses)/Gains | Total Member's Equity |
| Balance at December 31, 2022 | $11,582 | $(352) | $11,230 |
| Net income | — | 155 | 155 |
| Distributions to member | — | (112) | (112) |
| Contributions from member | 405 | — | 405 |
| Balance at March 31, 2023 | $11,987 | $(309) | $11,678 |
| Net income | — | 103 | 103 |
| Distributions to member | — | (100) | (100) |
| Balance at June 30, 2023 | $11,987 | $(306) | $11,681 |
| Net income | — | 232 | 232 |
| Distributions to member | — | (198) | (198) |
| Contributions from member | 70 | — | 70 |
| Balance at September 30, 2023 | $12,057 | $(272) | $11,785 |
| Three Months Ended September 30, | Nine Months EndedSeptember 30, | |||
|---|---|---|---|---|
| (In millions) | 2024 | 2023 | 2024 | 2023 |
| Operating revenues | ||||
| Electric operating revenues | $854 | $839 | $2,273 | $2,141 |
| Revenues from alternative revenue programs | 5 | (18) | 42 | 28 |
| Operating revenues from affiliates | 2 | 1 | 5 | 5 |
| Total operating revenues | 861 | 822 | 2,320 | 2,174 |
| Operating expenses | ||||
| Purchased power | 294 | 288 | 808 | 750 |
| Operating and maintenance | 82 | 89 | 206 | 264 |
| Operating and maintenance from affiliates | 58 | 60 | 186 | 176 |
| Depreciation and amortization | 102 | 112 | 307 | 329 |
| Taxes other than income taxes | 114 | 109 | 317 | 291 |
| Total operating expenses | 650 | 658 | 1,824 | 1,810 |
| Operating income | 211 | 164 | 496 | 364 |
| Other income and (deductions) | ||||
| Interest expense, net | (50) | (41) | (142) | (122) |
| Other, net | 11 | 18 | 43 | 50 |
| Total other income and (deductions) | (39) | (23) | (99) | (72) |
| Income before income taxes | 172 | 141 | 397 | 292 |
| Income taxes | 32 | 21 | 74 | 43 |
| Net income | $140 | $120 | $323 | $249 |
| Comprehensive income | $140 | $120 | $323 | $249 |
| Nine Months EndedSeptember 30, | ||
|---|---|---|
| (In millions) | 2024 | 2023 |
| Cash flows from operating activities | ||
| Net income | $323 | $249 |
| Adjustments to reconcile net income to net cash flows provided by operating activities: | ||
| Depreciation and amortization | 307 | 329 |
| Deferred income taxes and amortization of investment tax credits | 22 | 22 |
| Other non-cash operating activities | (11) | 38 |
| Changes in assets and liabilities: | ||
| Accounts receivable | (37) | (84) |
| Receivables from and payables to affiliates, net | 1 | (2) |
| Inventories | (10) | (12) |
| Accounts payable and accrued expenses | 61 | 33 |
| Collateral paid, net | (1) | (26) |
| Income taxes | (45) | 15 |
| Regulatory assets and liabilities, net | (54) | (7) |
| Pension and non-pension postretirement benefit contributions | (7) | (9) |
| Other assets and liabilities | (56) | (13) |
| Net cash flows provided by operating activities | 493 | 533 |
| Cash flows from investing activities | ||
| Capital expenditures | (672) | (710) |
| Changes in PHI intercompany money pool | — | (7) |
| Other investing activities | — | 8 |
| Net cash flows used in investing activities | (672) | (709) |
| Cash flows from financing activities | ||
| Changes in short-term borrowings | (83) | (299) |
| Issuance of long-term debt | 675 | 350 |
| Retirement of long-term debt | (400) | — |
| Dividends paid on common stock | (286) | (200) |
| Contributions from parent | 260 | 308 |
| Other financing activities | (19) | (26) |
| Net cash flows provided by financing activities | 147 | 133 |
| Decrease in cash, restricted cash, and cash equivalents | (32) | (43) |
| Cash, restricted cash, and cash equivalents at beginning of period | 72 | 99 |
| Cash, restricted cash, and cash equivalents at end of period | $40 | $56 |
| Supplemental cash flow information | ||
| Decrease in capital expenditures not paid | $(27) | $(39) |
| (In millions) | September 30, 2024 | December 31, 2023 |
|---|---|---|
| ASSETS | ||
| Current assets | ||
| Cash and cash equivalents | $20 | $48 |
| Restricted cash and cash equivalents | 20 | 24 |
| Accounts receivable | ||
| Customer accounts receivable | 385 | 369 |
| Customer allowance for credit losses | (58) | (52) |
| Customer accounts receivable, net | 327 | 317 |
| Other accounts receivable | 166 | 166 |
| Other allowance for credit losses | (26) | (28) |
| Other accounts receivable, net | 140 | 138 |
| Receivables from affiliates | — | 2 |
| Inventories, net | 169 | 159 |
| Regulatory assets | 157 | 150 |
| Other | 18 | 51 |
| Total current assets | 851 | 889 |
| Property, plant, and equipment (net of accumulated depreciation and amortization of $4,457 and $4,284 as of September 30, 2024 and December 31, 2023, respectively) | 9,863 | 9,430 |
| Deferred debits and other assets | ||
| Regulatory assets | 472 | 450 |
| Investments | 133 | 124 |
| Prepaid pension asset | 228 | 246 |
| Other | 55 | 55 |
| Total deferred debits and other assets | 888 | 875 |
| Total assets | $11,602 | $11,194 |
| (In millions) | September 30, 2024 | December 31, 2023 |
|---|---|---|
| LIABILITIES AND SHAREHOLDER'S EQUITY | ||
| Current liabilities | ||
| Short-term borrowings | $49 | $132 |
| Long-term debt due within one year | 6 | 405 |
| Accounts payable | 304 | 321 |
| Accrued expenses | 182 | 191 |
| Payables to affiliates | 31 | 32 |
| Customer deposits | 54 | 47 |
| Regulatory liabilities | 17 | 15 |
| Merger related obligation | 22 | 25 |
| Other | 33 | 61 |
| Total current liabilities | 698 | 1,229 |
| Long-term debt | 4,356 | 3,691 |
| Deferred credits and other liabilities | ||
| Deferred income taxes and unamortized investment tax credits | 1,500 | 1,431 |
| Regulatory liabilities | 334 | 382 |
| Asset retirement obligations | 38 | 37 |
| Other | 235 | 280 |
| Total deferred credits and other liabilities | 2,107 | 2,130 |
| Total liabilities | 7,161 | 7,050 |
| Commitments and contingencies | ||
| Shareholder's equity | ||
| Common stock | 3,335 | 3,075 |
| Retained earnings | 1,106 | 1,069 |
| Total shareholder's equity | 4,441 | 4,144 |
| Total liabilities and shareholder's equity | $11,602 | $11,194 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.