| | |
价格至
公开 (1) (2) |
| |
承保
折扣 |
| |
收益,在
之前
费用,至 Exelon |
| |||||||||||||||||||||||||||
| | |
Per Note
|
| |
总计
|
| |
Per Note
|
| |
总计
|
| |
Per Note
|
| |
总计
|
| ||||||||||||||||||
根据 2029 年的注释
|
| | | | 99.781% | | | | | $ | 648,576,500 | | | | | | 0.600% | | | | | $ | 3,900,000 | | | | | | 99.181% | | | | | $ | 644,676,500 | | |
根据 2034 年的注释
|
| | | | 99.835% | | | | | $ | 648,927,500 | | | | | | 0.650% | | | | | $ | 4,225,000 | | | | | | 99.185% | | | | | $ | 644,702,500 | | |
根据 2053 年的笔记
|
| | | | 97.683% | | | | | $ | 390,732,000 | | | | | | 0.875% | | | | | $ | 3,500,000 | | | | | | 96.808% | | | | | $ | 387,232,000 | | |
|
巴克莱
|
| |
BoFa Securities
|
| |
花旗集团
|
| |
摩根大通
|
| |
摩根士丹利
|
|
| 亨廷顿资本市场 | | | 桑坦德 | | |
M&T 证券
|
|
| | |
页面
|
| |||
关于本招股说明书补充文件
|
| | | | S-1 | | |
前瞻性陈述
|
| | | | S-3 | | |
摘要
|
| | | | S-4 | | |
财务信息摘要
|
| | | | S-5 | | |
THE OFFINGS
|
| | | | S-6 | | |
风险因素
|
| | | | S-9 | | |
所得款项的使用
|
| | | | S-10 | | |
大写
|
| | | | S-11 | | |
笔记的描述
|
| | | | S-12 | | |
美国联邦所得税的重要注意事项
|
| | | | S-21 | | |
承保(利益冲突)
|
| | | | S-27 | | |
法律事务
|
| | | | S-34 | | |
专家
|
| | | | S-34 | | |
在哪里可以找到更多信息
|
| | | | S-34 | | |
以引用方式合并的文档
|
| | | | S-34 | | |
|
关于本招股说明书
|
| | | | 1 | | |
|
前瞻性陈述
|
| | | | 1 | | |
|
风险因素
|
| | | | 2 | | |
|
EXELON 公司
|
| | | | 2 | | |
|
联邦爱迪生公司
|
| | | | 2 | | |
|
波托马克电力公司
|
| | | | 2 | | |
|
所得款项的使用
|
| | | | 2 | | |
|
证券描述
|
| | | | 3 | | |
|
分配计划
|
| | | | 19 | | |
|
法律事务
|
| | | | 21 | | |
|
专家
|
| | | | 21 | | |
|
在哪里可以找到更多信息
|
| | | | 21 | | |
|
以引用方式合并的文档
|
| | | | 22 | | |
| | |
截至 12 月 31 日的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
(以百万美元计)
|
| |||||||||||||||
运营声明数据 | | | | | | | | | | | | | | | | | | | |
营业收入
|
| | | $ | 21,727 | | | | | $ | 19,078 | | | | | $ | 17,938 | | |
营业收入
|
| | | | 4,023 | | | | | | 3,315 | | | | | | 2,682 | | |
扣除所得税后的持续经营净收入
|
| | | | 2,328 | | | | | | 2,054 | | | | | | 1,616 | | |
扣除所得税后已终止业务的净收入
|
| | | | — | | | | | | 117 | | | | | | 213 | | |
净收入
|
| | | | 2,328 | | | | | | 2,171 | | | | | | 1,829 | | |
现金流数据 | | | | | | | | | | | | | | | | | | | |
经营活动提供的净现金流
|
| | | | 4,703 | | | | | | 4,870 | | | | | | 3,012 | | |
用于投资活动的净现金流
|
| | | | (7,375) | | | | | | (6,990) | | | | | | (3,317) | | |
融资活动提供的净现金流
|
| | | | 2,683 | | | | | | 1,591 | | | | | | 758 | | |
| | |
截至 12 月 31 日的年度,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(以百万美元计)
(未经审计) |
| |||||||||
资产负债表数据 | | | | | | | | | | | | | |
财产、厂房和设备,净额
|
| | | $ | 73,593 | | | | | $ | 69,076 | | |
非流动监管资产
|
| | | | 8,698 | | | | | | 8,037 | | |
商誉
|
| | | | 6,630 | | | | | | 6,630 | | |
总资产
|
| | | | 101,546 | | | | | | 95,349 | | |
长期债务,包括信托融资的长期债务和一年内到期的长期债务
|
| | | | 41,485 | | | | | | 37,464 | | |
非流动监管负债
|
| | | | 9,576 | | | | | | 9,112 | | |
股东权益总额
|
| | | | 25,755 | | | | | | 24,744 | | |
总负债和股东权益
|
| | | | 101,546 | | | | | | 95,349 | | |
| | |
截至 2023 年 12 月 31 日
|
| |||||||||
| | |
实际的
|
| |
调整后的
|
| ||||||
| | |
(以百万美元计)
(未经审计) |
| |||||||||
短期借款 (a)
|
| | | $ | 2,523 | | | | | $ | 1,834 | | |
长期债务 (b):
|
| | | | 41,485 | | | | | | 40,985 | | |
特此提供 2029 年票据
|
| | | | | | | | | | 650 | | |
特此提供 2034 张票据
|
| | | | | | | | | | 650 | | |
特此提供 2053 张票据
|
| | | | | | | | | | 400 | | |
股东权益总额
|
| | | | 25,755 | | | | | | 25,755 | | |
总资本额
|
| | | $ | 69,763 | | | | | $ | 70,274 | | |
承销商
|
| |
校长
的数量 2029 注意事项 |
| |
校长
的数量 2034 注意事项 |
| |
校长
的数量 2053 注意事项 |
| |||||||||
巴克莱资本公司
|
| | | $ | 119,600,000 | | | | | $ | 119,600,000 | | | | | $ | 73,600,000 | | |
BoFa Securities, Inc.
|
| | | | 119,600,000 | | | | | | 119,600,000 | | | | | | 73,600,000 | | |
花旗集团环球市场公司
|
| | | | 119,600,000 | | | | | | 119,600,000 | | | | | | 73,600,000 | | |
摩根大通证券有限责任公司
|
| | | | 119,600,000 | | | | | | 119,600,000 | | | | | | 73,600,000 | | |
摩根士丹利公司有限责任公司
|
| | | | 119,600,000 | | | | | | 119,600,000 | | | | | | 73,600,000 | | |
亨廷顿证券公司
|
| | | | 10,834,000 | | | | | | 10,833,000 | | | | | | 6,667,000 | | |
M&T 证券有限公司
|
| | | | 10,833,000 | | | | | | 10,834,000 | | | | | | 6,666,000 | | |
桑坦德美国资本市场有限责任公司
|
| | | | 10,833,000 | | | | | | 10,833,000 | | | | | | 6,667,000 | | |
CastleOak 证券有限责任公司
|
| | | | 3,900,000 | | | | | | 3,900,000 | | | | | | 2,400,000 | | |
Drexel Hamilton, LLC
|
| | | | 3,900,000 | | | | | | 3,900,000 | | | | | | 2,400,000 | | |
米施勒金融集团有限公司
|
| | | | 3,900,000 | | | | | | 3,900,000 | | | | | | 2,400,000 | | |
塞缪尔·拉米雷斯公司
|
| | | | 3,900,000 | | | | | | 3,900,000 | | | | | | 2,400,000 | | |
Siebert Williams Shank & Co., LLC
|
| | | | 3,900,000 | | | | | | 3,900,000 | | | | | | 2,400,000 | | |
总计
|
| | | $ | 650,000,000 | | | | | $ | 650,000,000 | | | | | $ | 400,000,000 | | |
| | |
页面
|
| |||
关于本招股说明书
|
| | | | 1 | | |
前瞻性陈述
|
| | | | 1 | | |
风险因素
|
| | | | 2 | | |
EXELON 公司
|
| | | | 2 | | |
联邦爱迪生公司
|
| | | | 2 | | |
波托马克电力公司
|
| | | | 2 | | |
所得款项的使用
|
| | | | 2 | | |
证券描述
|
| | | | 3 | | |
分配计划
|
| | | | 19 | | |
法律事务
|
| | | | 21 | | |
专家
|
| | | | 21 | | |
在哪里可以找到更多信息
|
| | | | 21 | | |
以引用方式合并的文档
|
| | | | 22 | | |
续订资金要求
|
| ||||||||||||||||||||||||
年
|
| |
金额
(以百万计) |
| |
年
|
| |
金额
(以百万计) |
| |
年
|
| |
金额
(以百万计) |
| |||||||||
1989
|
| | | $ | 140.7 | | | | 1994 | | | | $ | 193.6 | | | | 2004 | | | | $ | 270.7 | | |
1990
|
| | | | 1.0 | | | | 1995 | | | | | 15.0* | | | | | | | | | | | |
1993
|
| | | | 50.9 | | | | 1996 | | | | | 139.9* | | | | | | | | | | | |