Exelon Corporation (EXC) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
PO BOX 805398 CHICAGO, IL 60680-5398 |
| State of Incorp. | PA |
| Fiscal Year End | December 31 |
| Industry (SIC) | 4931 - Electric and Other Services Combined (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)Annual | Quarterly
| 12/31/2023 Q4 | 9/30/2023 Q3 | 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 300 | 399 | 522 | 407 | 446 | 816 | |||
| Cash and cash equivalents | 300 | 399 | 522 | 407 | 446 | 816 | |||
| Restricted cash and investments | 435 | 435 | 381 | 566 | 744 | 961 | |||
| Receivables | 3,329 | 3,047 | 3,377 | 3,579 | 3,485 | 3,218 | |||
| Inventory, net of allowances, customer advances and progress billings | 105 | 88 | 70 | 208 | 235 | 133 | |||
| Inventory | 105 | 88 | 70 | 208 | 235 | 133 | |||
| Regulatory asset | 2,307 | 2,505 | 2,386 | 1,641 | 1,300 | 1,239 | |||
| Other current assets | 401 | 463 | 477 | 406 | 378 | 515 | |||
| Other undisclosed current assets | 642 | 605 | 564 | 529 | 467 | 460 | |||
| Total current assets: | 7,519 | 7,542 | 7,777 | 7,336 | 7,055 | 7,342 | |||
| Noncurrent Assets | |||||||||
| Nontrade receivables | 2,923 | 3,120 | 3,069 | 2,897 | 2,658 | 2,265 | |||
| Property, plant and equipment | 72,458 | 71,300 | 70,117 | 69,076 | 67,572 | 66,456 | |||
| Long-term investments and receivables | 246 | 238 | 234 | 232 | 230 | 235 | |||
| Long-term investments | 246 | 238 | 234 | 232 | 230 | 235 | |||
| Intangible assets, net (including goodwill) | 6,630 | 6,630 | 6,630 | 6,630 | 6,630 | 6,630 | |||
| Goodwill | 6,630 | 6,630 | 6,630 | 6,630 | 6,630 | 6,630 | |||
| Regulated entity, other noncurrent assets | 8,128 | 7,972 | 7,878 | 8,037 | 8,224 | 8,350 | |||
| Restricted cash and investments | |||||||||
| Other noncurrent assets | 1,355 | 1,278 | 1,220 | 1,141 | 1,086 | 1,017 | |||
| Other undisclosed noncurrent assets | |||||||||
| Total noncurrent assets: | 91,740 | 90,538 | 89,148 | 88,013 | 86,400 | 84,953 | |||
| TOTAL ASSETS: | 99,259 | 98,080 | 96,925 | 95,349 | 93,455 | 92,295 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 1,315 | 1,220 | 3,945 | 4,608 | 4,564 | 4,082 | |||
| Interest and dividends payable | ✕ | ✕ | ✕ | ✕ | ✕ | 341 | 331 | ||
| Taxes payable | ✕ | ✕ | ✕ | ✕ | ✕ | 317 | 243 | ||
| Accounts payable | 2,762 | 3,382 | 2,693 | 2,451 | |||||
| Accrued liabilities | 1,315 | 1,220 | 1,183 | 1,226 | 1,213 | 1,057 | |||
| Deferred revenue | 96 | 98 | |||||||
| Debt | 3,374 | 2,741 | 2,662 | 4,388 | 2,990 | 2,508 | |||
| Derivative instruments and hedges, liabilities | 52 | 39 | 32 | 18 | 10 | 11 | |||
| Regulatory liability | 437 | 439 | 472 | 437 | 493 | 411 | |||
| Due to related parties | ✕ | ✕ | ✕ | 5 | 5 | 5 | 5 | ||
| Other liabilities | 933 | 986 | 976 | 1,155 | 1,313 | 1,588 | |||
| Other undisclosed current liabilities | 2,593 | 2,413 | (658) | (574) | |||||
| Total current liabilities: | 8,800 | 7,936 | 8,092 | 10,611 | 8,717 | 8,031 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 39,431 | 39,492 | 38,732 | 35,272 | 35,283 | 35,789 | |||
| Long-term debt, excluding current maturities | 39,431 | 39,492 | 38,732 | 35,272 | 35,283 | 35,789 | |||
| Liabilities, other than long-term debt | 13,376 | 13,636 | 13,552 | 13,486 | 13,760 | 13,579 | |||
| Accumulated deferred investment tax credit | 14 | ||||||||
| Asset retirement obligations | 269 | 273 | 270 | 269 | 266 | 275 | |||
| Liability, pension and other postretirement and postemployment benefits | 1,600 | 1,571 | 1,607 | 1,616 | 2,162 | 2,206 | |||
| Regulatory liability | 9,236 | 9,406 | 9,307 | 9,112 | 8,844 | 8,513 | |||
| Due to related parties | ✕ | ✕ | ✕ | 390 | 390 | 390 | 390 | ||
| Other liabilities | 2,129 | 2,247 | 1,869 | 1,967 | 1,994 | 2,054 | |||
| Derivative instruments and hedges, liabilities | 142 | 139 | 109 | 118 | 104 | 141 | |||
| Other undisclosed noncurrent liabilities | 12,182 | 11,937 | 11,483 | 11,236 | 11,113 | 11,240 | |||
| Total noncurrent liabilities: | 64,989 | 65,065 | 63,767 | 59,994 | 60,156 | 60,608 | |||
| Total liabilities: | 73,789 | 73,001 | 71,859 | 70,605 | 68,873 | 68,639 | |||
| Equity | |||||||||
| Equity, attributable to parent | 25,470 | 25,079 | 25,066 | 24,744 | 24,582 | 23,656 | |||
| Common stock | 20,956 | 20,941 | 20,921 | 20,908 | 20,895 | 20,319 | |||
| Treasury stock, value | (123) | (123) | (123) | (123) | (123) | (123) | |||
| Accumulated other comprehensive loss | (596) | (630) | (639) | (638) | (692) | (701) | |||
| Retained earnings | 5,233 | 4,891 | 4,907 | 4,597 | 4,502 | 4,161 | |||
| Total equity: | 25,470 | 25,079 | 25,066 | 24,744 | 24,582 | 23,656 | |||
| TOTAL LIABILITIES AND EQUITY: | 99,259 | 98,080 | 96,925 | 95,349 | 93,455 | 92,295 | |||
Income Statement (P&L) ($ in millions)Annual | Quarterly
| 12/31/2023 Q4 | 9/30/2023 Q3 | 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 5,980 | 4,818 | 5,563 | 4,666 | 4,845 | 4,239 | ||
| Cost of revenue | (4,443) | (3,759) | (3,820) | 7,416 | (3,429) | (3,211) | ||
| Cost of goods and services sold | (890) | (866) | (860) | (825) | (830) | |||
| Gross profit: | 1,537 | 1,059 | 1,743 | 12,082 | 1,416 | 1,028 | ||
| Operating expenses | (414) | (355) | (637) | 1,063 | (405) | (332) | ||
| Other undisclosed operating income (loss) | (12,436) | (2) | ||||||
| Operating income: | 1,123 | 704 | 1,106 | 709 | 1,011 | 694 | ||
| Nonoperating expense | (356) | (288) | (303) | (284) | (243) | (183) | ||
| Other nonoperating income | 81 | 139 | 109 | 100 | 122 | 175 | ||
| Interest and debt expense | (431) | (421) | (406) | (378) | (359) | (352) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | 336 | (5) | 397 | 47 | 409 | 159 | ||
| Other undisclosed income from continuing operations before income taxes | 431 | 421 | 406 | 378 | 359 | 352 | ||
| Income from continuing operations before income taxes: | 767 | 416 | 803 | 425 | 768 | 511 | ||
| Income tax expense (benefit) | (67) | (73) | (134) | 7 | (92) | (46) | ||
| Income from continuing operations: | 700 | 343 | 669 | 432 | 676 | 465 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | ✕ | 676 | 465 | |
| Net income available to common stockholders, diluted: | 700 | 343 | 669 | 432 | 676 | 465 | ||
Comprehensive Income ($ in millions)Annual | Quarterly
| 12/31/2023 Q4 | 9/30/2023 Q3 | 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 700 | 343 | 669 | 432 | 676 | 465 | ||
| Other comprehensive income (loss) | 34 | 9 | (1) | 54 | 9 | 12 | ||
| Comprehensive income, net of tax, attributable to parent: | 734 | 352 | 668 | 486 | 685 | 477 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.