HighGravityData
Companies / Exelon / Filing

Exelon — Feb 12, 2026 release

Fiscal 2025 fourth-quarter results · 8-K Item 2.02 · Exhibit 99.1 · 0001109357-26-000014
Open on SEC.gov ↗
Showing in the filing
Rate base growth
“7.9%”
Period
No period stated
Measure
Company-defined measure
Source
Prose
All guidance in this release · 10
Capital expenditures
“$41.3 billion”
Operating EPS compounded annual growth for the long term
“near the top end of 5-7%”
Equity to fund capital expenditures
“$3.4 billion”
Equity to fund capital expenditures under 4-… for the long term
“$3.4 billion”
Equity share of incremental capital funding … for the long term
“approximately 40% equity”
Annualized equity needs
“$850 million”
Percentage of 2026 equity needs priced under… for FY2026
“82%”
Rate base growth
“7.9%”
Adjusted (non-GAAP) operating earnings for FY2026
“$2.81-$2.91 per share”
Quarterly dividend for Q1 FY2026
“$0.42 per share”
Exhibit 99.1 · full document
Exhibit 99.1 News Release Contact:    James Gherardi Corporate Communications 312-394-7417 Ryan Brown Investor Relations 779-231-0017 EXELON REPORTS FOURTH QUARTER AND FULL YEAR 2025 RESULTS AND INITIATES 2026 FINANCIAL OUTLOOK Earnings Release Highlights • Executed Adjusted (non-GAAP) operating earnings per share above expectations, with GAAP net income of $0.58 per share and Adjusted (non-GAAP) operating earnings of $0.59 per share for the fourth quarter of 2025, resulting in full-year GAAP net income of $2.73 per share and Adjusted (non-GAAP) operating earnings of $2.77 per share • Introducing full year 2026 Adjusted (non-GAAP) operating earnings guidance range of $2.81-$2.91 per share, representing over 6% growth from 2025 guidance • Projecting $41.3 billion of capital expenditures over the next four years to support customer needs and grid reliability, resulting in expected rate base growth of 7.9% and operating EPS compounded annual growth near the top end of 5-7% from 2025-2029 • Updating 4-year financing plan to include $3.4 billion of equity to fund capital expenditures, in line with a balanced funding strategy of funding incremental capital with approximately 40% equity, implying $850 million in annualized equity needs per year, with 82% of 2026 needs priced under forwards • All utilities achieved first quartile performance in System Average Interruption Duration Index (SAIDI), with ComEd landing in top decile for both SAIDI and System Average Interruption Frequency Index • Customer affordability is paramount to Exelon’s strategy, with $60 million provided in direct assistance through the company’s Customer Relief Fund CHICAGO (Feb. 12, 2026) — Exelon Corporation (Nasdaq: EXC) today reported its financial results for the fourth quarter and full year 2025. “As we close out our 25 th anniversary year, I am pleased to report that Exelon delivered strong operational and financial performance in 2025,” said Exelon President and Chief Executive Officer Calvin Butler. “We remain committed to balancing the investments needed to meet tomorrow’s energy demands while keeping our customers at the center of every decision. Through our customer programs and disciplined focus on cost and operational excellence, we continued to maintain customer bills below the national average. We look forward to building on this momentum in 2026 – delivering and advocating for safe, reliable and affordable energy solutions while strengthening the communities we proudly serve.” 1 “Exelon's financial performance in 2025 exceeded expectations, with full-year adjusted operating earnings of $2.77 per share, sustaining a 100% track record of annual outperformance as a standalone utility,” said Exelon Chief Financial Officer Jeanne Jones. “With a $41.3 billion four-year capital plan and 7.9% rate base growth, we are well-positioned to deliver annualized earnings growth near the top end of 5% to 7% through 2029. As we continue to make the critical investments needed to modernize our energy infrastructure, we remain focused on supporting our customers by providing reliable and resilient service, maintaining a sharp focus on cost management, and advocating for policies that advance customer equity and energy supply solutions.” Fourth Quarter 2025 Exelon's GAAP net income for the fourth quarter of 2025 decreased to $0.58 per share from $0.64 per share in the fourth quarter of 2024. Adjusted (non-GAAP) operating earnings for the fourth quarter of 2025 decreased to $0.59 per share from $0.64 per share in the fourth quarter of 2024. For the reconciliations of GAAP net income to Adjusted (non-GAAP) operating earnings, refer to the tables beginning on page 5. GAAP net income and Adjusted (non-GAAP) operating earnings in the fourth quarter of 2025 primarily reflect: • Higher utility earnings primarily due to distribution and transmission rates at ComEd and PHI, distribution rates at PECO and BGE, higher AFUDC at ComEd, favorable weather at PECO, and impacts of the multi-year plan reconciliation at BGE. This was partially offset by higher income taxes, contracting costs, depreciation expense, and an absence of the storm cost deferral at PECO, higher contracting costs at PHI, higher interest expense at PECO and BGE, and timing of distribution earnings at ComEd. • Higher costs at the Exelon holding company primarily due to higher interest expense, charitable contributions, and the Customer Relief Fund contribution. This was partially offset by lower income taxes. Full Year 2025 Exelon's GAAP net income for 2025 increased to $2.73 per share from $2.45 per share in 2024. Adjusted (non-GAAP) operating earnings for 2025 increased to $2.77 per share from $2.50 per share in 2024. GAAP net income and Adjusted (non-GAAP) operating earnings for the full year 2025 primarily reflect: • Higher utility earnings primarily due to distribution rates at PECO and BGE, distribution and transmission rates at ComEd and PHI, favorable weather at PECO, a higher return on regulatory assets primarily due to an increase in asset balances and higher AFUDC at ComEd, lower income taxes at PECO, and lower storm costs and impacts of the multi-year plan reconciliation at BGE. This was partially offset by higher interest expense at PECO, BGE, and PHI; higher depreciation expense at PECO and PHI; higher contracting costs at PECO and PHI; lower transmission peak load at ComEd; absence of the Pepco multi-year plan reconciliations; and lower AFUDC at PHI. • Higher costs at the Exelon holding company primarily due to the Customer Relief Fund contribution, higher interest expense, charitable contributions, and higher income taxes. 2 Operating Company Results 1 ComEd ComEd's fourth quarter of 2025 GAAP net income increased to $244 million from $243 million in the fourth quarter of 2024. ComEd's Adjusted (non-GAAP) operating earnings for the fourth quarter of 2025 increased to $252 million from $243 million in the fourth quarter of 2024, primarily due to an increase in distribution and transmission rate base driven by incremental investments to serve customers and an increase in allowance for funds used during construction (AFUDC), partially offset by the timing of distribution earnings. Due to revenue decoupling, ComEd's distribution earnings are not intended to be affected by actual weather or customer usage patterns. PECO PECO’s fourth quarter of 2025 GAAP net income decreased to $162 million from $195 million in the fourth quarter of 2024. PECO's Adjusted (non-GAAP) operating earnings for the fourth quarter of 2025 decreased to $162 million from $196 million in the fourth quarter of 2024, primarily due to an increase in income taxes due to tax repairs, an absence of the storm cost deferral, an increase in contracting costs, and an increase in depreciation and interest expense, partially offset by electric and gas distribution rates associated with updated recovery of investments to serve customers and favorable weather. BGE BGE’s fourth quarter of 2025 GAAP net income increased to $180 million from $175 million in the fourth quarter of 2024. BGE's Adjusted (non-GAAP) operating earnings for the fourth quarter of 2025 increased to $181 million from $175 million in the fourth quarter of 2024, primarily due to distribution rates associated with updated recovery of investments to serve customers and impacts of the multi-year plan reconciliation, partially offset by an increase in interest expense. Due to revenue decoupling, BGE's distribution earnings are not intended to be affected by actual weather or customer usage patterns. PHI PHI’s fourth quarter of 2025 GAAP net income increased to $171 million from $138 million in the fourth quarter of 2024. PHI’s Adjusted (non-GAAP) operating earnings for the fourth quarter of 2025 increased to $171 million from $132 million in the fourth quarter of 2024, primarily due to distribution and transmission rates driven by updated recovery of investments to serve customers. Due to revenue decoupling, PHI's distribution earnings related to Pepco Maryland, DPL Maryland, Pepco District of Columbia, and ACE are not intended to be affected by actual weather or customer usage patterns. ___________ 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. 3 Initiates Annual Guidance for 2026 Exelon introduced a guidance range for 2026 Adjusted (non-GAAP) operating earnings of $2.81-$2.91 per share. There are no adjustments between 2026 projected GAAP earnings and Adjusted (non-GAAP) operating earnings currently. Recent Developments and Fourth Quarter Highlights • Dividend: On February 12, 2026, Exelon's Board of Directors declared a regular quarterly dividend of $0.42 per share on Exelon's common stock. The dividend is payable on March 13, 2026, to Exelon shareholders of record as of the close of business on March 2, 2026. • Rate Case Developments: ◦ ComEd Multi-Year Rate Plan Reconciliation: On December 18, 2025, the Illinois Commerce Commission (ICC) issued a final order on the ComEd 2024 Multi-Year Rate Plan Reconciliation. The ICC approved a total requested revenue requirement increase of $243 million, with rates effective on January 1, 2026. ◦ BGE Multi-Year Plan Reconciliation: The Maryland Public Service Commission (MDPSC) approved BGE to recover $77 million of under-collections related to its 2023 reconciliation request, with rates effective February 1, 2026. The MDPSC also provided for $28 million of additional regulatory assets. ◦ DPL Delaware Electric Distribution Base Rate Case: On December 9, 2025, DPL Delaware filed an application the Delaware Public Service Commission (DEPSC) to increase its annual electric distribution rates by $45 million, reflecting an ROE of 10.50%. DPL currently expects a decision in the third quarter of 2027 but cannot predict if the DEPSC will approve the application as filed. DPL can implement interim rates on July 9, 2026, subject to refund. ◦ DPL Delaware Natural Gas Distribution Base Rate Case: On December 17, 2025, the Delaware Public Service Commission approved an increase in DPL's annual natural gas base rates of $22 million, reflecting an ROE of 9.60%. Interim rates went into effect on April 20, 2025, subject to refund. Rates associated with the approved order were effective on January 1, 2026. ◦ ACE Electric Base Rate Case: On November 21, 2025, the New Jersey Board of Public Utilities approved an increase in ACE's annual electric distribution base rates of $54 million (before New Jersey sales and uses tax), reflecting an ROE of 9.60%, with rates effective on December 1, 2025. • Financing Activities: ◦ On December 4, 2025, Exelon issued $1 billion of its 3.25% Convertible Senior Notes. Exelon used the proceeds to repay or refinance debt and for general corporate purposes. ◦ On November 19, 2025, ACE issued First Mortgage Bonds of $75 million and $75 million at 5.54% and 5.81% due on September 19, 2040 and September 19, 2055, respectively. The proceeds were used to repay existing indebtedness and for general corporate purposes. 4 Adjusted (non-GAAP) Operating Earnings Reconciliation Adjusted (non-GAAP) operating earnings for the fourth quarter of 2025 do not include the following items (after tax) that were included in reported GAAP net income: (in millions, except per share amounts) Exelon Earnings per Diluted Share Exelon ComEd PECO BGE PHI 2025 GAAP net income $ 0.58   $ 593   $ 244   $ 162   $ 180   $ 171   Regulatory matters (net of taxes of $3) 0.01  8  8  —  —  —  2025 Adjusted (non-GAAP) operating earnings $ 0.59   $ 602   $ 252   $ 162   $ 181   $ 171   Adjusted (non-GAAP) operating earnings for the fourth 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 $ 0.64   $ 647   $ 243   $ 195   $ 175   $ 138   Asset retirement obligation (net of taxes of $3) 0.01  8  —  —  —  8  Cost management charge (net of taxes of $1, $0, $1, respectively) —  2  —  1  —  1  Environmental costs (net of taxes of $5) (0.01) (12) —  —  —  (12) Income tax-related adjustments (entire amount represents tax expense) —  (3) —  —  —  (3) 2024 Adjusted (non-GAAP) operating earnings $ 0.64   $ 642   $ 243   $ 196   $ 175   $ 132   Adjusted (non-GAAP) operating earnings for the full year of 2025 do not include the following items (after tax) that were included in reported GAAP net income: (in millions, except per share amounts) Exelon Earnings per Diluted Share Exelon ComEd PECO BGE PHI 2025 GAAP net income $ 2.73   $ 2,768   $ 1,147   $ 814   $ 578   $ 799   Asset retirement obligations (net of taxes of $0) —  (1) —  —  —  (1) Change in FERC audit liability (net of taxes of $1) —  2  2  —  —  —  Cost management charge (net of taxes of $0) —  (1) —  —  —  —  Regulatory matters (net of taxes of $10) 0.03  30  29  —  —  —  Income tax-related adjustments (entire amount represents tax expense) —  1  —  —  —  1  2025 Adjusted (non-GAAP) operating earnings $ 2.77   $ 2,801   $ 1,178   $ 814   $ 578   $ 799   5 Adjusted (non-GAAP) operating earnings for the full year 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 $ 2.45   $ 2,460   $ 1,066   $ 551   $ 527   $ 741   Asset retirement obligations (net of taxes of $3) 0.01  8  —  —  —  8  Change in FERC audit liability (net of taxes of $13) 0.04  42  40  —  —  —  Cost management charge (net of taxes of $4, $0, $2, $0, $2, respectively) 0.01  13  —  5  1  6  Environmental costs (net of taxes of $5) (0.01) (13) —  —  —  (13) Income tax-related adjustments (entire amount represents tax expense) —  (3) —  —  —  (3) 2024 Adjusted (non-GAAP) operating earnings $ 2.50   $ 2,507   $ 1,106   $ 556   $ 529   $ 739   __________ Note: Amounts may not sum due to rounding. Unless otherwise noted, the income tax impact of each reconciling item between GAAP net income and Adjusted (non-GAAP) operating earnings is based on the marginal statutory federal and state income tax rates for each Registrant, taking into account whether the income or expense item is taxable or deductible, respectively, in whole or in part. For all items, the marginal statutory income tax rates for 2025 and 2024 ranged from 24.0% to 29.0%. Webcast Information Exelon will discuss fourth quarter 2025 earnings in a conference call scheduled for today at 9 a.m. Central Time (10 a.m. Eastern Time). The webcast and associated materials can be accessed at https://investors.exeloncorp.com/. About Exelon Exelon (Nasdaq: EXC) is a Fortune 200 company and one of the nation’s largest utility companies, serving more than 10.9 million customers through six fully regulated transmission and distribution utilities — Atlantic City Electric (ACE), Baltimore Gas and Electric (BGE), Commonwealth Edison (ComEd), Delmarva Power & Light (DPL), PECO Energy Company (PECO), and Potomac Electric Power Company (Pepco). Exelon's more than 20,000 employees dedicate their time and expertise to supporting our communities through reliable, affordable and efficient energy delivery, workforce development, equity, economic development and volunteerism. Follow @Exelon on X and LinkedIn. Non-GAAP Financial Measures In addition to net income as determined under generally accepted accounting principles in the United States (GAAP), Exelon evaluates its operating performance using the measure of Adjusted (non-GAAP) operating earnings because management believes it represents earnings directly related to the ongoing operations of the business. Adjusted (non-GAAP) operating earnings exclude certain costs, expenses, gains and losses, and other specified items. This measure is intended to enhance an investor’s overall understanding of period over period operating results and provide an indication of Exelon’s baseline operating performance excluding items that are considered by management to be not directly related to the ongoing operations of the business. In addition, this measure is among the primary indicators management uses as a basis for evaluating performance, allocating resources, setting incentive compensation targets, and planning and forecasting of future periods. Adjusted (non-GAAP) operating earnings is not a presentation defined under GAAP and may not be comparable to other companies’ presentation. Exelon has provided the non-GAAP financial measure as supplemental information and in addition to the 6 financial measures that are calculated and presented in accordance with GAAP. Adjusted (non-GAAP) operating earnings should not be deemed more useful than, a substitute for, or an alternative to the most comparable GAAP net income measures provided in this earnings release and attachments. This press release and earnings release attachments provide reconciliations of Adjusted (non-GAAP) operating earnings to the most directly comparable financial measures calculated and presented in accordance with GAAP, are posted on Exelon’s website: https://investors.exeloncorp.com , and have been furnished to the Securities and Exchange Commission on Form 8-K on Feb. 12, 2026. Cautionary Statements Regarding Forward-Looking Information This press release contains certain forward-looking statements within the meaning of federal securities laws that are subject to risks and uncertainties. Words such as “could,” “may,” “expects,” “anticipates,” “will,” “targets,” “goals,” “projects,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “predicts,” “should,” and variations on such words, and similar expressions that reflect our current views with respect to future events and operational, economic, and financial performance, are intended to identify such forward-looking statements. Accordingly, any such statements are qualified in their entirety by reference to, and are accompanied by, the following important factors that may cause our actual results or outcomes to differ materially from those contained in our forward-looking statements, including, but not limited to: unfavorable legislative and/or regulatory actions; uncertainty as to outcomes and timing of regulatory approval proceedings and/or negotiated settlements thereof; environmental liabilities and remediation costs; state and federal legislation requiring use of low-emission, renewable, and/or alternate fuel sources and/or mandating implementation of energy conservation programs requiring implementation of new technologies; challenges to tax positions taken, tax law changes, and difficulty in quantifying potential tax effects of business decisions; negative outcomes in legal proceedings; physical security and cybersecurity risks; extreme weather events, natural disasters, operational accidents such as wildfires or natural gas explosions, war, acts and threats of terrorism, public health crises, epidemics, pandemics, or other significant events; disruptions or cost increases in the supply chain, including shortages in labor, materials or parts, or significant increases in relevant tariffs; lack of sufficient power generation resources to meet actual or forecasted demand or disruptions at generation facilities owned by third parties; emerging technologies that could affect or transform the energy industry; instability in capital and credit markets; a downgrade of any Registrant’s credit ratings or other failure to satisfy the credit standards in the Registrants’ agreements or regulatory financial requirements; significant economic downturns or increases in customer rates; impacts of climate change and weather on energy usage and maintenance and capital costs; and impairment of long-lived assets, goodwill, and other assets. New factors emerge from time to time, and it is impossible for us to predict all of such factors, nor can we assess the impact of each such factor on the business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. For more information, see those factors discussed with respect to Exelon Corporation, Commonwealth Edison Company, PECO Energy Company, Baltimore Gas and Electric Company, Pepco Holdings LLC, Potomac Electric Power Company, Delmarva Power & Light Company, and Atlantic City Electric Company (Registrants) in the Registrants' most recent Annual Report on Form 10-K, including in Part I, ITEM 1A, any subsequent Quarterly Reports on Form 10-Q, and in other reports filed by the Registrants from time to time with the SEC. Investors are cautioned not to place undue reliance on these forward-looking statements, whether written or oral, which apply only as of the date of this press release. None of the Registrants undertakes any obligation to publicly release any revision to its forward-looking statements to reflect events or circumstances after the date of this press release. 7 Exelon uses its corporate website, www.exeloncorp.com, investor relations website, investors.exeloncorp.com, and social media channels to communicate with Exelon's investors and the public about the Registrants and other matters. Exelon's posts through these channels may be deemed material. Accordingly, Exelon encourages investors and others interested in the Registrants to routinely monitor these channels, in addition to following the Registrants' press releases, Securities and Exchange Commission filings and public conference calls and webcasts. The contents of Exelon's websites and social media channels are not, however, incorporated by reference into this press release. 8 Table of Contents Earnings Release Attachments Table of Contents Consolidating Statement of Operations 1 Consolidated Balance Sheets 3 Consolidated Statements of Cash Flows 5 Reconciliation of GAAP Net Income (Loss) to Adjusted (non-GAAP) Operating Earnings and Analysis of Earnings 6 Statistics ComEd 8 PECO 9 BGE 11 Pepco 13 DPL 14 ACE 16 Table of Contents Consolidating Statements of Operations (unaudited) (in millions) ComEd PECO BGE PHI Other (a) Exelon Three Months Ended December 31, 2025 Operating revenues $ 1,091  $ 1,172  $ 1,432  $ 1,727  $ (10) $ 5,412  Operating expenses Purchased power and fuel (262) 445  638  735  —  1,556  Operating and maintenance 456  323  260  302  (4) 1,337  Depreciation and amortization 397  119  159  235  13  923  Taxes other than income taxes 106  56  97  143  11  413  Total operating expenses 697  943  1,154  1,415  20  4,229  Gain on sale of assets —  —  —  1  1  2  Operating income (loss) 394  229  278  313  (29) 1,185  Other income and (deductions) Interest expense, net (135) (72) (64) (105) (174) (550) Other, net 45  11  17  18  (6) 85  Total other income and (deductions) (90) (61) (47) (87) (180) (465) Income (loss) before income taxes 304  168  231  226  (209) 720  Income taxes 60  6  51  55  (45) 127  Net income (loss) attributable to common shareholders $ 244  $ 162  $ 180  $ 171  $ (164) $ 593  Three Months Ended December 31, 2024 Operating revenues $ 1,816  $ 998  $ 1,157  $ 1,509  $ (9) $ 5,471  Operating expenses Purchased power and fuel 538  363  423  574  1  1,899  Operating and maintenance 426  245  240  322  (49) 1,184  Depreciation and amortization 390  110  164  232  17  913  Taxes other than income taxes 89  54  91  133  10  377  Total operating expenses 1,443  772  918  1,261  (21) 4,373  Loss on sale of assets —  —  —  (1) —  (1) Operating income 373  226  239  247  12  1,097  Other income and (deductions) Interest expense, net (126) (62) (56) (97) (126) (467) Other, net 27  10  10  19  —  66  Total other income and (deductions) (99) (52) (46) (78) (126) (401) Income (loss) before income taxes 274  174  193  169  (114) 696  Income taxes 31  (21) 18  31  (10) 49  Net income (loss) attributable to common shareholders $ 243  $ 195  $ 175  $ 138  $ (104) $ 647  Change in net income (loss) from 2024 to 2025 $ 1  $ (33) $ 5  $ 33  $ (60) $ (54) 1 Table of Contents Consolidating Statements of Operations (unaudited) (in millions)   ComEd PECO BGE PHI Other (a) Exelon Twelve Months Ended December 31, 2025 Operating revenues $ 7,267  $ 4,684  $ 5,222  $ 7,135  $ (50) $ 24,258  Operating expenses Purchased power and fuel 1,782  1,733  2,221  2,931  —  8,667  Operating and maintenance 1,710  1,195  1,066  1,327  (121) 5,177  Depreciation and amortization 1,560  454  632  935  59  3,640  Taxes other than income taxes 409  240  370  568  42  1,629  Total operating expenses 5,461  3,622  4,289  5,761  (20) 19,113  Gain on sale of assets —  —  —  3  —  3  Operating income (loss) 1,806  1,062  933  1,377  (30) 5,148  Other income and (deductions) Interest expense, net (530) (260) (247) (411) (679) (2,127) Other, net 132  41  51  72  (26) 270  Total other income and (deductions) (398) (219) (196) (339) (705) (1,857) Income (loss) before income taxes 1,408  843  737  1,038  (735) 3,291  Income taxes 261  29  159  239  (165) 523  Net income (loss) attributable to common shareholders $ 1,147  $ 814  $ 578  $ 799  $ (570) $ 2,768  Twelve Months Ended December 31, 2024 Operating revenues $ 8,219  $ 3,973  $ 4,426  $ 6,448  $ (38) $ 23,028  Operating expenses Purchased power and fuel 3,042  1,477  1,651  2,513  —  8,683  Operating and maintenance 1,703  1,120  1,036  1,250  (169) 4,940  Depreciation and amortization 1,514  428  638  947  67  3,594  Taxes other than income taxes 376  218  345  528  37  1,504  Total operating expenses 6,635  3,243  3,670  5,238  (65) 18,721  Gain (loss) on sale of assets 5  4  —  (1) 4  12  Operating income 1,589  734  756  1,209  31  4,319  Other income and (deductions) Interest expense, net (501) (232) (216) (376) (589) (1,914) Other, net 94  37  36  97  (2) 262  Total other income and (deductions) (407) (195) (180) (279) (591) (1,652) Income (loss) before income taxes 1,182  539  576  930  (560) 2,667  Income taxes 116  (12) 49  189  (135) 207  Net income (loss) attributable to common shareholders $ 1,066  $ 551  $ 527  $ 741  $ (425) $ 2,460  Change in net income (loss) 2024 to 2025 $ 81  $ 263  $ 51  $ 58  $ (145) $ 308  __________ (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) December 31, 2025 December 31, 2024 Assets Current assets Cash and cash equivalents $ 626  $ 357  Restricted cash and cash equivalents 525  541  Accounts receivable Customer accounts receivable 3,732 3,144 Customer allowance for credit losses (435) (406) Customer accounts receivable, net 3,297  2,738  Other accounts receivable 1,879 1,123 Other allowance for credit losses (94) (107) Other accounts receivable, net 1,785  1,016  Inventories, net Fossil fuel 88  72  Materials and supplies 780  781  Regulatory assets 1,359  1,940  Prepaid renewable energy credits 563  494  Other 523  445  Total current assets 9,546  8,384  Property, plant, and equipment, net 84,318  78,182  Deferred debits and other assets Regulatory assets 9,214  8,710  Goodwill 6,630  6,630  Receivable related to Regulatory Agreement Units 4,755  4,026  Investments 312  290  Other 1,795  1,562  Total deferred debits and other assets 22,706  21,218  Total assets $ 116,570  $ 107,784  3 Table of Contents December 31, 2025 December 31, 2024 Liabilities and Shareholders' Equity Current liabilities Short-term borrowings $ 612  $ 1,859  Long-term debt due within one year 1,665  1,453  Accounts payable 3,721  2,994  Accrued expenses 1,582  1,468  Payables to affiliates 5  5  Customer deposits 533  446  Regulatory liabilities 1,128  411  Mark-to-market derivative liabilities 30  29  Unamortized energy contract liabilities 5  5  Renewable energy credit obligations 473  429  Other 577  512  Total current liabilities 10,331  9,611  Long-term debt 47,413  42,947  Long-term debt to financing trusts 390  390  Deferred credits and other liabilities Deferred income taxes and unamortized investment tax credits 13,715  12,793  Regulatory liabilities 11,016  10,198  Pension obligations 1,749  1,745  Non-pension postretirement benefit obligations 546  472  Asset retirement obligations 321  301  Mark-to-market derivative liabilities 106  103  Unamortized energy contract liabilities 16  21  Other 2,169  2,282  Total deferred credits and other liabilities 29,638  27,915  Total liabilities 87,772  80,863  Commitments and contingencies Shareholders’ equity Common stock 22,106  21,338  Treasury stock, at cost (123) (123) Retained earnings 7,577  6,426  Accumulated other comprehensive loss, net (762) (720) Total shareholders’ equity 28,798  26,921  Total liabilities and shareholders' equity $ 116,570  $ 107,784       4 Table of Contents Exelon Consolidated Statements of Cash Flows (unaudited) (in millions) Twelve Months Ended December 31,   2025 2024 Cash flows from operating activities Net income $ 2,768  $ 2,460  Adjustments to reconcile net income to net cash flows provided by operating activities: Depreciation, amortization, and accretion 3,643  3,596  Gain on sales of assets (3) (12) Deferred income taxes and amortization of investment tax credits 391  128  Other non-cash operating activities 1,331  592  Changes in assets and liabilities: Accounts receivable (1,691) (644) Inventories (22) (56) Accounts payable and accrued expenses 260  (37) Collateral (paid) received, net (10) 33  Income taxes 121  (4) Regulatory assets and liabilities, net 156  (50) Pension and non-pension postretirement benefit contributions (342) (180) Other assets and liabilities (348) (257) Net cash flows provided by operating activities 6,254  5,569  Cash flows from investing activities Capital expenditures (8,529) (7,097) Proceeds from sales of assets 4  38  Other investing activities —  17  Net cash flows used in investing activities (8,525) (7,042) Cash flows from financing activities Changes in short-term borrowings (747) (265) Proceeds from short-term borrowings with maturities greater than 90 days —  150  Repayments on short-term borrowings with maturities greater than 90 days (500) (549) Issuance of long-term debt 6,075  4,974  Retirement of long-term debt (1,311) (1,557) Issuance of common stock 691  148  Dividends paid on common stock (1,617) (1,524) Proceeds from employee stock plans 36  43  Other financing activities (94) (109) Net cash flows provided by financing activities 2,533  1,311  Increase (decrease) in cash, restricted cash, and cash equivalents 262  (162) Cash, restricted cash, and cash equivalents at beginning of period 939  1,101  Cash, restricted cash, and cash equivalents at end of period $ 1,201  $ 939  5 Table of Contents Exelon Reconciliation of GAAP Net Income (Loss) to Adjusted (non-GAAP) Operating Earnings and Analysis of Earnings Three Months Ended December 31, 2025 and 2024 (unaudited) (in millions, except per share data) Exelon Earnings per Diluted Share ComEd PECO BGE PHI Other (a) Exelon 2024 GAAP net income (loss) $ 0.64   $ 243   $ 195   $ 175   $ 138   $ (104) $ 647   Asset retirement obligation (net of taxes of $3) 0.01  —  —  —  8  —  8  Cost management charge (net of taxes of $0, $1, $1, respectively) (1) —  —  1  —  1  —  2  Environmental costs (net of taxes of $5) (0.01) —  —  —  (12) —  (12) Income tax-related adjustments (entire amount represents tax (expense) (2) —  —  —  —  (3) —  (3) 2024 Adjusted (non-GAAP) operating earnings (loss) $ 0.64   $ 243   $ 196   $ 175   $ 132   $ (104) $ 642   Year over year effects on Adjusted (non-GAAP) operating earnings: Weather $ 0.02  $ —  (b) $ 17  $ —  (b) $ 4  (b) $ —  $ 21  Load (0.01) —  (b) (8) —  (b) 2  (b) —  (6) Distribution and transmission rates (3) 0.11  12  (c) 64  (c) 12  (c) 23  (c) —  111  Other energy delivery (4) 0.03 20  (c) (3) (c) 5  (c) 12  (c) —  34  Operating and maintenance expense (5) (0.09) (12) (58) (1) 18  (43) (96) Pension and non-pension postretirement benefits —  (1) (1) —  (1) 5  2  Depreciation and amortization expense (6) (0.01) (5) (7) (5) (2) 4  (15) Interest expense and other (7) (0.09) (5) (38) (5) (17) (26) (91) Total year over year effects on Adjusted (non-GAAP) operating earnings $ (0.05) $ 9   $ (34) $ 6   $ 39   $ (60) $ (40) 2025 GAAP net income (loss) $ 0.58   $ 244   $ 162   $ 180   $ 171   $ (164) $ 593   Regulatory matters (net of taxes of $3) (8) 0.01  8  —  —  —  —  8  2025 Adjusted (non-GAAP) operating earnings (loss) $ 0.59   $ 252   $ 162   $ 181   $ 171   $ (164) $ 602   Note: Amounts may not sum due to rounding. Unless otherwise noted, the income tax impact of each reconciling item between GAAP net income and Adjusted (non-GAAP) operating earnings is based on the marginal statutory federal and state income tax rates for each Registrant, taking into account whether the income or expense item is taxable or deductible, respectively, in whole or in part. For all items, the marginal statutory income tax rates for 2025 and 2024 ranged from 24.0% to 29.0%. (a) Other primarily includes eliminating and consolidating adjustments, Exelon’s corporate operations, shared service entities, and other financing and investment activities. (b) For ComEd, BGE, Pepco, DPL Maryland, and ACE, customer rates are adjusted to eliminate the impacts of weather and customer usage on distribution volumes. (c) ComEd's distribution rate revenues increase or decrease as fully recoverable costs fluctuate. For regulatory recovery mechanisms across the utilities, including transmission formula rates and riders, revenues increase and decrease i) as fully recoverable costs fluctuate (with no impact on net earnings), and ii) pursuant to changes in rate base, capital structure and ROE (which impact net earnings). (1) Primarily represents severance and reorganization costs related to cost management. (2) Reflects the adjustment to state deferred income taxes due to change in DPL's Delaware net operating loss valuation allowance. (3) For ComEd, reflects increased distribution and transmission rate base. For PECO, reflects increased distribution revenue primarily due to electric and gas rates. For BGE, reflects increased distribution revenue due to rates. For PHI, reflects increased distribution and transmission revenue primarily due to rates. (4) For ComEd, reflects an increase in electric distribution, energy efficiency, and transmission revenues due to increased fully recoverable costs and an increase in return on regulatory assets, partially offset by a decrease in electric distribution revenues due to timing of distribution earnings. (5) Represents Operating and maintenance expense, excluding pension and non-pension postretirement benefits. For PECO, reflects the recognition of deferred storm regulatory asset in the fourth quarter of 2024 and contracting costs. For BGE, primarily reflects impacts from the multi-year plan reconciliation. For PHI, reflects the recognition of ACE's work stoppage regulatory asset. For Corporate, reflects charitable contributions and the Customer Relief Fund contribution. (6) Across all utilities, reflects ongoing capital expenditures offset by regulatory asset amortization. (7) For ComEd, reflects an increase in AFUDC, partially offset by an increase in interest expense. For PECO, primarily reflects an increase in income tax expense due to tax repairs, some of which is timing, and an increase in interest expense. For BGE and PHI, primarily reflects an increase in interest expense. For Corporate, primarily reflects an absence of a gain on open market repurchase of a portion of Exelon's Senior unsecured notes and an increase in interest expense, with a decrease in income tax expense due to timing. (8) Represents the disallowance of certain capitalized costs. 6 Table of Contents Exelon Reconciliation of GAAP Net Income (Loss) to Adjusted (non-GAAP) Operating Earnings and Analysis of Earnings Twelve Months Ended December 31, 2025 and 2024 (unaudited) (in millions, except per share data) Exelon Earnings  per Diluted Share ComEd PECO BGE PHI Other (a) Exelon 2024 GAAP net income (loss) $ 2.45   $ 1,066   $ 551   $ 527   $ 741   $ (425) $ 2,460   Asset retirement obligations (net of taxes of $3) 0.01  —  —  —  8  —  8  Change in FERC audit liability (net of taxes of $13) 0.04  40  —  —  —  2  42  Cost management charge (net of taxes of $2, $0, $2, $0, $4, respectively) (1) 0.01  —  5  1  6  1  13  Environmental costs (net of taxes of $5) (0.01) —  —  —  (13) —  (13) Income tax-related adjustments (entire amount represents tax expense) (2) —  —  —  —  (3) —  (3) 2024 Adjusted (non-GAAP) operating earnings (loss) $ 2.50   $ 1,106   $ 556   $ 529   $ 739   $ (423) $ 2,507   Year over year effects on Adjusted (non-GAAP) operating earnings: Weather $ 0.05  $ —  (b) $ 44  $ —  (b) $ 8  (b) $ —  $ 52  Load (0.02) —  (b) (19) —  (b) 2  (b) —  (17) Distribution and transmission rates (3) 0.55  50  (c) 309  (c) 65  (c) 130  (c) —  554  Other energy delivery (4) 0.17  93  (c) 16  (c) 10  (c) 54  (c) —  173  Operating and maintenance expense (5) (0.18) (12) (59) 6  (58) (62) (185) Pension and non-pension postretirement benefits —  (3) (3) —  —  3  (3) Depreciation and amortization expense (6) (0.04) (32) (20) (5) 9  6  (42) Interest expense and other (7) (0.24) (24) (10) (27) (85) (92) (238) Total year over year effects on Adjusted (non-GAAP) operating earnings $ 0.27   $ 72   $ 258   $ 49   $ 60   $ (145) $ 294   2025 GAAP net income (loss) $ 2.73   $ 1,147   $ 814   $ 578   $ 799   $ (570) $ 2,768   Asset retirement obligations (net of taxes of $0) —  —  —  —  (1) —  (1) Change in FERC audit liability (net of taxes of $1) —  2  —  —  —  —  2  Cost management charge (net of taxes of $0) (1) —  —  —  —  —  —  (1) Regulatory matters (net of taxes $10) (8) 0.03  29  —  —  —  1  30  Income tax-related adjustments (entire amount represents tax expense) (2) —  —  —  —  1  —  1  2025 Adjusted (non-GAAP) operating earnings (loss) $ 2.77   $ 1,178   $ 814   $ 578   $ 799   $ (568) $ 2,801   Note: Amounts may not sum due to rounding. Unless otherwise noted, the income tax impact of each reconciling item between GAAP net income and Adjusted (non-GAAP) operating earnings is based on the marginal statutory federal and state income tax rates for each Registrant, taking into account whether the income or expense item is taxable or deductible, respectively, in whole or in part. For all items, the marginal statutory income tax rates for 2025 and 2024 ranged from 24.0% to 29.0%. (a) Other primarily includes eliminating and consolidating adjustments, Exelon’s corporate operations, shared service entities, and other financing and investment activities. (b) For ComEd, BGE, Pepco, DPL Maryland, and ACE, customer rates are adjusted to eliminate the impacts of weather and customer usage on distribution volumes. (c) ComEd's distribution rate revenues increase or decrease as fully recoverable costs fluctuate. For regulatory recovery mechanisms across the utilities, including transmission formula rates and riders, revenues increase and decrease i) as fully recoverable costs fluctuate (with no impact on net earnings), and ii) pursuant to changes in rate base, capital structure and ROE (which impact net earnings). (1) Primarily represents severance and reorganization costs related to cost management. (2) In 2024, reflects the adjustment to state deferred income taxes due to change in DPL's Delaware net operating loss valuation allowance. In 2025, reflects the adjustment to state deferred income taxes due to changes in forecasted apportionment. (3) For ComEd, reflects increased distribution and transmission rate base. For PECO, reflects increased distribution revenue primarily due to electric and gas rates. For BGE, reflects increased distribution revenue due to rates. For PHI, reflects increased distribution and transmission revenue due to rates. (4) For ComEd, reflects an increase in electric distribution, energy efficiency, and transmission revenues due to increased fully recoverable costs and an increase in return on regulatory assets, partially offset by a decrease in transmission peak load. For PHI, reflects increased distribution and transmission revenues due to increased fully recoverable costs. (5) Represents Operating and maintenance expense, excluding pension and non-pension postretirement benefits. For PECO, reflects increased contracting costs. For BGE, reflects impacts of the multi-year plan reconciliation and decreased storm costs. For PHI, reflects the absence of the Maryland multi-year plan reconciliations and increased contracting costs, partially offset by the recognition of ACE's work stoppage regulatory asset. For Corporate, reflects charitable contributions and the Customer Relief Fund contribution, partially offset by a decrease in Operating and maintenance expense with an offsetting decrease in other income due to the expiration of the TSA with Constellation. (6) Across all utilities, reflects ongoing capital expenditures offset by regulatory asset amortization. (7) For ComEd, reflects an increase in interest expense offset by an increase in AFUDC. For PECO, primarily reflects a decrease in income tax expense due to tax repairs, offset by an increase in interest expense. For BGE, primarily reflects an increase in interest expense. For PHI, reflects an increase in interest expense and a decrease in AFUDC. For Corporate, reflects an absence of a gain on open market repurchase of a portion of Exelon's Senior unsecured notes, an increase in interest expense, an increase in income tax expense, and a decrease in other income with an offsetting decrease in Operating and maintenance expense due to the expiration of the TSA with Constellation. (8) Represents the disallowance of certain capitalized costs. 7 Table of Contents ComEd Statistics Three Months Ended December 31, 2025 and 2024   Electric Deliveries (in GWhs) Revenue (in millions)   2025 2024 % Change Weather - Normal % Change 2025 2024 % Change Electric Deliveries and Revenues (a) Residential 6,130  5,656  8.4  % 5.1  % $ 750  $ 793  (5.4) % Small commercial & industrial 7,049  6,780  4.0  % 3.1  % 272  504  (46.0) % Large commercial & industrial (b) 6,898  7,293  (5.4) % (5.3) % (96) 270  (135.6) % Public authorities & electric railroads 236  233  1.3  % 7.2  % 6  16  (62.5) % Other (c) —  —  n/a n/a 220  277  (20.6) % Total electric revenues (d) 20,313  19,962  1.8  % 0.7  % 1,152  1,860  (38.1) % Other Revenues (e) (61) (44) 38.6  % Total Electric Revenues $ 1,091  $ 1,816  (39.9) % Purchased Power $ (262) $ 538  (148.7) %       % Change Heating and Cooling Degree-Days 2025 2024 Normal From 2024 From Normal Heating Degree-Days 2,104  1,767  2,139  19.1  % (1.6) % Cooling Degree-Days 57  39  14  46.2  % 307.1  % Twelve Months Ended December 31, 2025 and 2024   Electric Deliveries (in GWhs) Revenue (in millions)   2025 2024 % Change Weather - Normal % Change 2025 2024 % Change Electric Deliveries and Revenues (a) Residential 28,016  27,274  2.7  % 1.1  % $ 4,203  $ 3,809  10.3  % Small commercial & industrial 29,333  28,367  3.4  % 1.1  % 2,072  2,259  (8.3) % Large commercial & industrial 28,332  27,870  1.7  % 1.4  % 593  1,145  (48.2) % Public authorities & electric railroads 904  822  10.0  % 11.1  % 47  60  (21.7) % Other (c) —  —  n/a n/a 907  1,080  (16.0) % Total electric revenues (d) 86,585  84,333  2.7  % 1.3  % 7,822  8,353  (6.4) % Other Revenues (e) (555) (134) 314.2  % Total Electric Revenues $ 7,267  $ 8,219  (11.6) % Purchased Power $ 1,782  $ 3,042  (41.4) %       % Change Heating and Cooling Degree-Days 2025 2024 Normal From 2024 From Normal Heating Degree-Days 5,802  4,795  5,968  21.0  % (2.8) % Cooling Degree-Days 1,215  1,215  1,002  —  % 21.3  % Number of Electric Customers 2025 2024 Residential 3,776,590  3,727,097  Small commercial & industrial 398,746  396,797  Large commercial & industrial 1,988  2,283  Public authorities & electric railroads 5,814  5,775  Total 4,183,138  4,131,952  __________ (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) Decrease is due to the timing of billings in 2024. (c) Includes transmission revenue from PJM, wholesale electric revenue, and mutual assistance revenue. (d) Includes operating revenues from affiliates totaling $2 million for both the three months ended December 31, 2025 and 2024, respectively, and $21 million and $8 million for the twelve months ended December 31, 2025 and 2024, respectively. (e) Includes alternative revenue programs and late payment charges. 8 Table of Contents PECO Statistics Three Months Ended December 31, 2025 and 2024 Electric and Natural Gas Deliveries Revenue (in millions) 2025 2024 % Change Weather- Normal % Change 2025 2024 % Change Electric (in GWhs) Electric Deliveries and Revenues (a) Residential 3,126  3,066  2.0  % (1.7) % $ 574  $ 486  18.1  % Small commercial & industrial 1,702  1,807  (5.8) % (6.5) % 143  140  2.1  % Large commercial & industrial 3,213  3,358  (4.3) % (4.5) % 79  70  12.9  % Public authorities & electric railroads 167  143  16.8  % 18.8  % 8  8  —  % Other (b) —  —  n/a n/a 81  75  8.0  % Total electric revenues (c)(d) 8,208  8,374  (2.0) % (4.7) % 885  779  13.6  % Other Revenues (e) 10  9  11.1  % Total Electric Revenues 895  788  13.6  % Natural Gas (in mmcfs) Natural Gas Deliveries and Revenues (f) Residential 14,720  12,549  17.3  % 6.3  % 197  145  35.9  % Small commercial & industrial 7,663  7,164  7.0  % (2.0) % 66  51  29.4  % Large commercial & industrial 1  —  n/a 2.4  % (1) —  n/a Transportation 6,445  6,109  5.5  % 1.5  % 9  8  12.5  % Other (g) —  —  n/a n/a 6  5  20.0  % Total natural gas revenues (h) 28,829  25,822  11.6  % 2.9  % 277  209  32.5  % Other Revenues (e) —  1  (100.0) % Total Natural Gas Revenues 277  210  31.9  % Total Electric and Natural Gas Revenues $ 1,172  $ 998  17.4  % Purchased Power and Fuel $ 445  $ 363  22.6  % % Change Heating and Cooling Degree-Days 2025 2024 Normal From 2024 From Normal Heating Degree-Days 1,590  1,345  1,521  18.2  % 4.5  % Cooling Degree-Days 26  53  33  (50.9) % (21.2) % 9 Table of Contents Twelve Months Ended December 31, 2025 and 2024 Electric and Natural Gas Deliveries Revenue (in millions) 2025 2024 % Change Weather- Normal % Change 2025 2024 % Change Electric (in GWhs) Electric Deliveries and Revenues (a) Residential 14,078  13,963  0.8  % (1.5) % $ 2,494  $ 2,169  15.0  % Small commercial & industrial 7,537  7,683  (1.9) % (3.0) % 627  547  14.6  % Large commercial & industrial 13,683  13,889  (1.5) % (2.2) % 339  261  29.9  % Public authorities & electric railroads 678  613  10.6  % 11.0  % 34  29  17.2  % Other (b) —  —  n/a n/a 312  296  5.4  % Total electric revenues (c) 35,976  36,148  (0.5) % (1.9) % 3,806  3,302  15.3  % Other Revenues (e) 21  23  (8.7) % Total Electric Revenues 3,827  3,325  15.1  % Natural Gas (in mmcfs) Natural Gas Deliveries and Revenues (f) Residential 43,189  38,328  12.7  % 1.6  % 593  445  33.3  % Small commercial & industrial 23,709  21,906  8.2  % 0.6  % 206  157  31.2  % Large commercial & industrial 15  17  (11.8) % (2.2) % —  —  n/a Transportation 24,204  23,357  3.6  % 0.7  % 37  28  32.1  % Other (g) —  —  n/a n/a 19  16  18.8  % Total natural gas revenues (h) 91,117  83,608  9.0  % 1.1  % 855  646  32.4  % Other Revenues (e) 2  2  —  % Total Natural Gas Revenues 857  648  32.3  % Total Electric and Natural Gas Revenues $ 4,684  $ 3,973  17.9  % Purchased Power and Fuel $ 1,733  $ 1,477  17.3  % % Change Heating and Cooling Degree-Days 2025 2024 Normal From 2024 From Normal Heating Degree-Days 4,274  3,786  4,348  12.9  % (1.7) % Cooling Degree-Days 1,547  1,652  1,455  (6.4) % 6.3  % Number of Electric Customers 2025 2024 Number of Natural Gas Customers 2025 2024 Residential 1,541,970  1,533,443  Residential 510,959  508,224  Small commercial & industrial 154,841  155,164  Small commercial & industrial 44,698  44,846  Large commercial & industrial 3,158  3,150  Large commercial & industrial 7  7  Public authorities & electric railroads 10,248  10,708  Transportation 617  644  Total 1,710,217  1,702,465  Total 556,281  553,721  __________ (a) Reflects delivery volumes and revenues from customers purchasing electricity directly from PECO and customers purchasing electricity from a competitive electric generation supplier as all customers are assessed distribution charges. For customers purchasing electricity from PECO, revenues also reflect the cost of energy and transmission. (b) Includes transmission revenue from PJM, wholesale electric revenue, and mutual assistance revenue. (c) Includes operating revenues from affiliates totaling $3 million and $2 million for the three months ended December 31, 2025 and 2024, respectively, and $9 million and $7 million for the twelve months ended December 31, 2025 and 2024, respectively. (d) Decrease due to the timing of delivered volumes. (e) Includes alternative revenue programs and late payment charges. (f) 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. (g) Includes revenues primarily from off-system sales. (h) Includes operating revenues from affiliates totaling $1 million for both the three months ended December 31, 2025 and 2024, respectively, and $3 million for both the twelve months ended December 31, 2025 and 2024, respectively. 10 Table of Contents BGE Statistics Three Months Ended December 31, 2025 and 2024   Electric and Natural Gas Deliveries Revenue (in millions)   2025 2024 % Change Weather- Normal % Change 2025 2024 % Change Electric (in GWhs) Electric Deliveries and Revenues (a) Residential 3,022  2,927  3.2  % (1.3) % $ 674  $ 482  39.8  % Small commercial & industrial 648  638  1.6  % (0.3) % 102  85  20.0  % Large commercial & industrial 3,078  3,109  (1.0) % (0.9) % 148  132  12.1  % Public authorities & electric railroads 49  48  2.1  % 1.4  % 8  8  —  % Other (b) —  —  n/a n/a 124  112  10.7  % Total electric revenues (c) 6,797  6,722  1.1  % (1.0) % 1,056  819  28.9  % Other Revenues (d) (1) 28  (103.6) % Total Electric Revenues 1,055  847  24.6  % Natural Gas (in mmcfs) Natural Gas Deliveries and Revenues (e) Residential 14,208  12,156  16.9  % 1.2  % 268  207  29.5  % Small commercial & industrial 3,132  2,689  16.5  % 6.4  % 41  34  20.6  % Large commercial & industrial 11,839  10,727  10.4  % 4.7  % 70  61  14.8  % Other (f) 1,600  945  69.3  %  n/a 14  7  100.0  % Total natural gas revenues (g) 30,779  26,517  16.1  % 3.2  % 393  309  27.2  % Other Revenues (d) (17) 1  (1,800.0) % Total Natural Gas Revenues 376  310  21.3  % Total Electric and Natural Gas Revenues $ 1,431  $ 1,157  23.7  % Purchased Power and Fuel $ 638  $ 423  50.8  %       % Change Heating and Cooling Degree-Days 2025 2024 Normal From 2024 From Normal Heating Degree-Days 1,729  1,544  1,617  12.0  % 6.9  % Cooling Degree-Days 16  27  31  (40.7) % (48.4) % 11 Table of Contents Twelve Months Ended December 31, 2025 and 2024 Electric and Natural Gas Deliveries Revenue (in millions) 2025 2024 % Change Weather- Normal % Change 2025 2024 % Change Electric (in GWhs) Electric Deliveries and Revenues (a) Residential 12,894  12,682  1.7  % (0.9) % $ 2,503  $ 2,038  22.8  % Small commercial & industrial 2,723  2,716  0.3  % (0.3) % 414  360  15.0  % Large commercial & industrial 13,060  13,170  (0.8) % (0.1) % 603  557  8.3  % Public authorities & electric railroads 195  198  (1.5) % (1.5) % 33  31  6.5  % Other (b) —  —  n/a n/a 476  414  15.0  % Total electric revenues (c) 28,872  28,766  0.4  % (0.5) % 4,029  3,400  18.5  % Other Revenues (d) (22) 36  (161.1) % Total Electric Revenues 4,007  3,436  16.6  % Natural Gas (in mmcfs) Natural Gas Deliveries and Revenues (e) Residential 41,633  36,645  13.6  % (1.5) % 823  625  31.7  % Small commercial & industrial 9,860  8,682  13.6  % 3.6  % 140  110  27.3  % Large commercial & industrial 41,343  39,618  4.4  % 0.8  % 248  204  21.6  % Other (f) 6,643  2,268  192.9  % n/a 51  18  183.3  % Total natural gas revenues (g) 99,479  87,213  14.1  % 0.1  % 1,262  957  31.9  % Other Revenues (d) (47) 33  (242.4) % Total Natural Gas Revenues 1,215  990  22.7  % Total Electric and Natural Gas Revenues $ 5,222  $ 4,426  18.0  % Purchased Power and Fuel $ 2,221  $ 1,651  34.5  %       % Change Heating and Cooling Degree-Days 2025 2024 Normal From 2024 From Normal Heating Degree-Days 4,439  3,973  4,496  11.7  % (1.3) % Cooling Degree-Days 912  1,066  902  (14.4) % 1.1  % Number of Electric Customers 2025 2024 Number of Natural Gas Customers 2025 2024 Residential 1,222,397  1,216,614  Residential 660,986  658,776  Small commercial & industrial 115,197  115,010  Small commercial & industrial 37,759  37,874  Large commercial & industrial 13,445  13,266  Large commercial & industrial 6,417  6,369  Public authorities & electric railroads 252  260  Total 705,162  703,019  Total 1,351,291  1,345,150  __________ (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 $2 million for both the three months ended December 31, 2025 and 2024, respectively, and $6 million and $7 million for the twelve months ended December 31, 2025 and 2024, respectively. (d) Includes alternative revenue programs and late payment charges. (e) Reflects delivery volumes and revenues from customers purchasing natural gas directly from BGE and customers purchasing natural gas from a competitive natural gas supplier as all customers are assessed distribution charges. For customers purchasing natural gas from BGE, revenue also reflects the cost of natural gas. (f) Includes revenues primarily from off-system sales. (g) Includes operating revenues from affiliates totaling $1 million for both the three months ended December 31, 2025 and 2024, respectively, and $2 million and $3 million for the twelve months ended December 31, 2025 and 2024. 12 Table of Contents Pepco Statistics Three Months Ended December 31, 2025 and 2024   Electric Deliveries (in GWhs) Revenue (in millions)   2025 2024 % Change Weather- Normal % Change 2025 2024 % Change Electric Deliveries and Revenues (a) Residential 1,873  1,808  3.6  % (4.7) % $ 396  $ 328  20.7  % Small commercial & industrial 264  263  0.4  % (2.3) % 50  44  13.6  % Large commercial & industrial 3,355  3,369  (0.4) % (1.6) % 301  259  16.2  % Public authorities & electric railroads 176  168 4.8  % 3.7  % 11  10  10.0  % Other (b) —  —  n/a n/a 97  103  (5.8) % Total electric revenues (c) 5,668  5,608  1.1  % (2.5) % 855  744  14.9  % Other Revenues (d) (27) (24) 12.5  % Total Electric Revenues $ 828  $ 720  15.0  % Purchased Power $ 320  $ 247  29.6  %       % Change Heating and Cooling Degree-Days 2025 2024 Normal From 2024 From Normal Heating Degree-Days 1,457  1,144  1,305  27.4  % 11.6  % Cooling Degree-Days 23  78  57  (70.5) % (59.6) % Twelve Months Ended December 31, 2025 and 2024 Electric Deliveries (in GWhs) Revenue (in millions) 2025 2024 % Change Weather- Normal % Change 2025 2024 % Change Electric Deliveries and Revenues (a) Residential 8,269  8,108  2.0  % 1.5  % $ 1,669  1,413  18.1  % Small commercial & industrial 1,117  1,119  (0.2) % 0.5  % 205  184  11.4  % Large commercial & industrial 13,979  13,904  0.5  % 1.4  % 1,212  1,053  15.1  % Public authorities & electric railroads 676  622  8.7  % 8.1  % 39  37  5.4  % Other (b) —  —  n/a n/a 372  327  13.8  % Total electric revenues (c) 24,041  23,753  1.2  % 1.6  % 3,497  3,014  16.0  % Other Revenues (d) (43) 25  (272.0) % Total Electric Revenues $ 3,454  $ 3,039  13.7  % Purchased Power $ 1,262  $ 1,055  19.6  %       % Change Heating and Cooling Degree-Days 2025 2024 Normal From 2024 From Normal Heating Degree-Days 3,662  3,150  3,655  16.3  % 0.2  % Cooling Degree-Days 1,653  1,957  1,783  (15.5) % (7.3) % Number of Electric Customers 2025 2024 Residential 886,386  877,916  Small commercial & industrial 54,038  54,036  Large commercial & industrial 23,194  23,068  Public authorities & electric railroads 207  207  Total 963,825  955,227  __________ (a) Reflects revenues from customers purchasing electricity directly from Pepco and customers purchasing electricity from a competitive electric generation supplier as all customers are assessed distribution charges. For customers purchasing electricity from Pepco, revenues also reflect the cost of energy and transmission. (b) Includes transmission revenue from PJM, wholesale electric revenue, and mutual assistance revenue. (c) Includes operating revenues from affiliates totaling $1 million and $2 million for the three months ended December 31, 2025 and 2024, respectively, and $6 million and $7 million for the twelve months ended December 31, 2025 and 2024, respectively. (d) Includes alternative revenue programs and late payment charge revenues. 13 Table of Contents DPL Statistics Three Months Ended December 31, 2025 and 2024   Electric and Natural Gas Deliveries Revenue (in millions)   2025 2024 % Change Weather - Normal % Change 2025 2024 % Change Electric (in GWhs) Electric Deliveries and Revenues (a) Residential 1,297  1,183  9.6  % 1.4  % $ 256  $ 218  17.4  % Small commercial & industrial 569  566  0.5  % (0.2) % 64  62  3.2  % Large commercial & industrial 996  1,007  (1.1) % (1.9) % 30  32  (6.3) % Public authorities & electric railroads 11  13  (15.4) % (15.6) % 3  5  (40.0) % Other (b) —  —  n/a n/a 78  72  8.3  % Total electric revenues (c) 2,873  2,769  3.8  % (0.2) % 431  389  10.8  % Other Revenues (d) (5) (2) 150.0  % Total Electric Revenues 426  387  10.1  % Natural Gas (in mmcfs) Natural Gas Deliveries and Revenues (e) Residential 3,252  2,649  22.8  % 8.8  % 54  36  50.0  % Small commercial & industrial 1,460  1,212  20.5  % 5.1  % 20  14  42.9  % Large commercial & industrial 441  433  1.8  % 1.9  % 2  1  100.0  % Transportation 1,728  1,715  0.8  % (4.7) % 5  5  —  % Other (g) —  —  n/a n/a 3  1  200.0  % Total natural gas revenues 6,881  6,009  14.5  % 3.8  % 84  57  47.4  % Other Revenues (f) —  —  n/a Total Natural Gas Revenues 84  57  47.4  % Total Electric and Natural Gas Revenues $ 510  $ 444  14.9  % Purchased Power and Fuel $ 223  $ 187  19.3  % Electric Service Territory       % Change Heating and Cooling Degree-Days 2025 2024 Normal From 2024 From Normal Heating Degree-Days 1,708  1,451  1,520  17.7  % 12.4  % Cooling Degree-Days 10  23  36  (56.5) % (72.2) % Natural Gas Service Territory       % Change Heating Degree-Days 2025 2024 Normal From 2024 From Normal Heating Degree-Days 1,727  1,480  1,635  16.7  % 5.6  % 14 Table of Contents Twelve Months Ended December 31, 2025 and 2024 Electric and Natural Gas Deliveries Revenue (in millions) 2025 2024 % Change Weather - Normal % Change 2025 2024 % Change Electric (in GWhs) Electric Deliveries and Revenues (a) Residential 5,542  5,371  3.2  % (1.0) % $ 1,049  $ 943  11.2  % Small commercial & industrial 2,392  2,359  1.4  % 0.9  % 264  253  4.3  % Large commercial & industrial 4,129  4,122  0.2  % (0.3) % 122  123  (0.8) % Public authorities & electric railroads 42  43  (2.3) % (2.6) % 16  17  (5.9) % Other (b) —  —  n/a n/a 303  270  12.2  % Total rate-regulated electric revenues (c) 12,105  11,895  1.8  % (0.4) % 1,754  1,606  9.2  % Other Revenues (d) (14) 1  (1,500.0) % Total Electric Revenues 1,740  1,607  8.3  % Natural Gas (in mmcfs) Natural Gas Deliveries and Revenues (e) Residential 9,052  7,810  15.9  % 7.5  % 139  108  28.7  % Small commercial & industrial 4,339  3,801  14.2  % 5.5  % 55  43  27.9  % Large commercial & industrial 1,680  1,674  0.4  % 0.4  % 7  5  40.0  % Transportation 6,355  6,206  2.4  % (0.3) % 19  17  11.8  % Other (f) —  —  n/a n/a 11  7  57.1  % Total rate-regulated natural gas revenues 21,426  19,491  9.9  % 4.1  % 231  180  28.3  % Other Revenues (d) —  —  n/a Total Natural Gas Revenues 231  180  28.3  % Total Electric and Natural Gas Revenues $ 1,971  $ 1,787  10.3  % Purchased Power and Fuel $ 861  $ 760  13.3  % Electric Service Territory % Change Heating and Cooling Degree-Days 2025 2024 Normal From 2024 From Normal Heating Degree-Days 4,434  3,968  4,320  11.7  % 2.6  % Cooling Degree-Days 1,288  1,279  1,314  0.7  % (2.0) % Natural Gas Service Territory % Change Heating Degree-Days 2025 2024 Normal From 2024 From Normal Heating Degree-Days 4,500  4,100  4,605  9.8  % (2.3) % Number of Electric Customers 2025 2024 Number of Natural Gas Customers 2025 2024 Residential 495,254  490,626  Residential 132,148  131,392  Small commercial & industrial 65,500  64,813  Small commercial & industrial 10,255  10,218  Large commercial & industrial 1,273  1,255  Large commercial & industrial 14  14  Public authorities & electric railroads 634  606  Transportation 160  162  Total 562,661  557,300  Total 142,577  141,786  __________ (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 December 31, 2025 and 2024, and $9 million and $7 million for the twelve months ended December 31, 2025 and 2024, respectively. (d) Includes alternative revenue programs and late payment charges. (e) Reflects delivery volumes and revenues from customers purchasing natural gas directly from DPL and customers purchasing natural gas from a competitive natural gas supplier as all customers are assessed distribution charges. For customers purchasing natural gas from DPL, revenue also reflects the cost of natural gas. (f) Includes revenues primarily from off-system sales. 15 Table of Contents ACE Statistics Three Months Ended December 31, 2025 and 2024   Electric Deliveries (in GWhs) Revenue (in millions)   2025 2024 % Change Weather - Normal % Change 2025 2024 % Change Electric Deliveries and Revenues (a) Residential 875  790  10.8  % 5.8  % $ 233  $ 174  33.9  % Small commercial & industrial 393  405  (3.0) % (4.0) % 60  57  5.3  % Large commercial & industrial 695  819  (15.1) % (15.3) % 39  48  (18.8) % Public authorities & electric railroads 12  15  (20.0) % (16.9) % 4  5  (20.0) % Other (b) —  —  n/a n/a 54  73  (26.0) % Total electric revenues (c) 1,975  2,029  (2.7) % (4.9) % 390  357  9.2  % Other Revenues (d) —  (9) (100.0) % Total Electric Revenues $ 390  $ 348  12.1  % Purchased Power $ 192  $ 140  37.1  %         % Change Heating and Cooling Degree-Days 2025 2024 Normal From 2024 From Normal Heating Degree-Days 1,716  1,483  1,534  15.7  % 11.9  % Cooling Degree-Days 10  20  32  (50.0) % (68.8) % Twelve Months Ended December 31, 2025 and 2024 Electric Deliveries (in GWhs) Revenue (in millions) 2025 2024 % Change Weather - Normal % Change 2025 2024 % Change Electric Deliveries and Revenues (a) Residential 4,055  4,022  0.8  % 1.9  % $ 1,015  $ 900  12.8  % Small commercial & industrial 1,646  1,651  (0.3) % 0.5  % 253  244  3.7  % Large commercial & industrial 2,932  3,167  (7.4) % (6.5) % 180  196  (8.2) % Public authorities & electric railroads 44  47  (6.4) % (5.8) % 18  20  (10.0) % Other (b) —  —  n/a n/a 250  280  (10.7) % Total electric revenues (c) 8,677  8,887  (2.4) % (1.4) % 1,716  1,640  4.6  % Other Revenues (d) 2  (12) (116.7) % Total Electric Revenues $ 1,718  $ 1,628  5.5  % Purchased Power $ 808  $ 698  15.8  %         % Change Heating and Cooling Degree-Days 2025 2024 Normal From 2024 From Normal Heating Degree-Days 4,567  4,168  4,489  9.6  % 1.7  % Cooling Degree-Days 1,102  1,262  1,229  (12.7) % (10.3) % Number of Electric Customers 2025 2024 Residential 510,005  507,483  Small commercial & industrial 63,154  62,739  Large commercial & industrial 2,682  2,843  Public authorities & electric railroads 754  714  Total 576,595  573,779  __________ (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 and less than $1 million for both the three months ended December 31, 2025 and 2024, respectively, and $4 million and $2 million for the twelve months ended December 31, 2025 and 2024, respectively. (d) Includes alternative revenue programs. 16
the item shown at left
other guidance in this release
Text is the filed exhibit, verbatim.