Constellation Energy Group Inc: FORM 425
Constellation Energy Group Inc: FORM 425
Constellation Energy Group Inc: FORM 425
FORM 425
(Filing of certain prospectuses and communications in connection with business combination transactions)
Filed 06/01/11
http://www.edgar-online.com
© Copyright 2011, EDGAR Online, Inc. All Rights Reserved.
Distribution and use of this document restricted under EDGAR Online, Inc. Terms of Use.
Filed by Constellation Energy Group, Inc.
(Commission File No. 1-12869)
Pursuant to Rule 425 under the Securities Act of 1933
and deemed filed pursuant to Rule 14a-12 of the Securities Exchange Act of 1934
*****
*****
Combination Will Result in Enhanced Scale,
Scope, Flexibility and Financial Strength
Standalone Pro forma
Owned
• 26,339 (Total) • 11,430 (Total) • 35,121 (Total)(3)
Generation • 17,047 (Nuclear) • 1,921 (Nuclear) • 18,968 (Nuclear)
(in MW) ( 2)
Electric customers
Regulated • 5.4 mil. (IL, PA) • 1.2 mil. (MD) • 6.6 million electric & gas customers
Utilities Gas customers in IL, PA and MD
• 0.5 mil. (PA) • 0.7 mil. (MD)
Competitive
• 4 states • 44 states & D.C.(5) • 44 states & D.C.(5)
Retail & • ~59 TWh/yr • ~106 TWh/yr • ~165 TWh energy sales
Wholesale(4)
2012E EBITDA
Business Mix (6) • 51% Generation • 15% Generation • Expect >50% pro forma EBITDA
• 49% Utilities • 50% Utility from competitive business
• 35% NewEnergy
(1) Market Value as of 4/27/11. Enterprise Value represents Market Value plus Net Debt as of 3/31/11 for Exelon and 12/31/10 for Constellation.
(2) Data as of 12/31/10. Exelon data includes 720 MW for Wolf Hollow assets. Constellation data includes 2,950 MW for Boston Generation assets and excludes 550 MW for Quail Run.
(3) Net of physical market mitigation assumed to be 2,648 MW.
(4) TWh/yr represents 2011 booked electric sales. Exelon load includes ComEd swap. 28
(5) Competitive and wholesale business also active in Alberta, British Columbia and Ontario, Canada.
(6) Exelon EBITDA estimates per equity research. Constellation EBITDA estimates per company guidance.
Status of Merger Approvals (as of 5/31/11)
34
Transaction Economics Are Attractive for
Both Companies
Synergies
Financial Metrics
• EPS break-even in 2012 and accretive by +5% in 2013
• Free cash flow accretive beginning in 2012
• Lower consolidated liquidity requirements, resulting in cost savings
• Investment-grade ratings and credit metrics
35
A Clean Generation Profile Creates Long-Term
Value in Competitive Markets
Exelon Standalone
Wind/Solar/Other
Hydro 3%
7%
Gas
13% Pro forma Company (Net of Mitigation)(1)
Wind/Solar/
Oil
Other
7% Hydro 3%
Nuclear 6%
Coal 65%
5%
Gas
Total Generation: 26,339 MW
25%
Coal
Total Generation: 35,121 MW
Gas 24%
52%
Oil
3%
Total Generation: 11,430 MW
Exelon Standalone
7%
16%
1,500 MW
2,535 MW 11,345 MW
RTO MAAC EMAAC 9%
41%
Constellation Standalone
530 MW
8%
15% 1,035 MW 34%
9,230 MW
63% 1,045 MW
15%
RTO EMAAC MAAC SWMAAC
4,390 MW