Exelon Corporation (EXC) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
10 S. DEARBORN STREET CHICAGO, IL 60680-5379 |
| 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
| 3/31/2025 Q1 | 12/31/2024 Q4 | 9/30/2024 Q3 | 6/30/2024 Q2 | 3/31/2024 Q1 | 12/31/2023 Q4 | 9/30/2023 Q3 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 357 | 616 | 934 | 720 | 445 | 300 | |||
| Cash and cash equivalent | 357 | 616 | 934 | 720 | 445 | 300 | |||
| Restricted cash and investments | 541 | 552 | 530 | 489 | 482 | 435 | |||
| Receivables | 3,754 | 3,660 | 3,709 | 3,585 | 3,372 | 3,329 | |||
| Inventory, net of allowances, customer advances and progress billings | 72 | 78 | 53 | 37 | 94 | 105 | |||
| Inventory | 72 | 78 | 53 | 37 | 94 | 105 | |||
| Prepaid expense | 494 | ||||||||
| Regulatory asset | 1,940 | 1,869 | 1,945 | 2,035 | 2,215 | 2,307 | |||
| Other current assets | 445 | 471 | 615 | 595 | 473 | 401 | |||
| Other undisclosed current assets | 781 | 777 | 771 | 751 | 696 | 642 | |||
| Total current assets: | 8,384 | 8,023 | 8,557 | 8,212 | 7,777 | 7,519 | |||
| Noncurrent Assets | |||||||||
| Nontrade receivables | 4,026 | 4,322 | 3,840 | 3,382 | 3,232 | 2,923 | |||
| Property, plant and equipment | 78,182 | 76,661 | 75,646 | 74,604 | 73,593 | 72,458 | |||
| Long-term investments and receivables | 290 | 279 | 270 | 263 | 251 | 246 | |||
| Long-term investments | 290 | 279 | 270 | 263 | 251 | 246 | |||
| 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 | 9,036 | 8,657 | 8,703 | 8,701 | 8,994 | 8,128 | |||
| Restricted cash and investments | 41 | 174 | |||||||
| Other noncurrent assets | 1,498 | 1,467 | 1,419 | 1,355 | |||||
| Other undisclosed noncurrent assets | 1,195 | 895 | |||||||
| Total noncurrent assets: | 99,400 | 98,047 | 96,556 | 94,999 | 93,769 | 91,740 | |||
| TOTAL ASSETS: | 107,784 | 106,070 | 105,113 | 103,211 | 101,546 | 99,259 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 1,468 | 1,284 | 1,241 | 1,076 | 1,375 | 1,315 | |||
| Accrued liabilities | 1,468 | 1,284 | 1,241 | 1,076 | 1,375 | 1,315 | |||
| Deferred revenue | 127 | 128 | 130 | 131 | 133 | 96 | |||
| Debt | 3,312 | 1,985 | 2,762 | 2,709 | 3,926 | 3,374 | |||
| Derivative instruments and hedges, liabilities | 34 | 31 | 30 | 36 | 82 | 52 | |||
| Regulatory liability | 411 | 430 | 433 | 400 | 389 | 437 | |||
| Other liabilities | 512 | 569 | 569 | 516 | 968 | 933 | |||
| Other undisclosed current liabilities | 3,747 | 2,957 | 3,110 | 3,107 | 2,718 | 2,593 | |||
| Total current liabilities: | 9,611 | 7,384 | 8,275 | 7,975 | 9,591 | 8,800 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 43,701 | 43,039 | 42,271 | 331 | 39,431 | ||||
| Long-term debt, excluding current maturities | 43,701 | 43,039 | 42,271 | 331 | 39,431 | ||||
| Liabilities, other than long-term debt | 15,132 | 15,422 | 14,899 | 14,315 | 14,175 | 13,376 | |||
| Accumulated deferred investment tax credit | 10 | 13 | |||||||
| Asset retirement obligations | 301 | 289 | 272 | 270 | 267 | 269 | |||
| Liability, pension and other postretirement and postemployment benefits | 2,217 | 2,081 | 2,086 | 2,092 | 2,098 | 1,600 | |||
| Regulatory liability | 10,198 | 10,563 | 10,198 | 9,706 | 9,576 | 9,236 | |||
| Other liabilities | 2,282 | 2,287 | 2,199 | 2,142 | 2,088 | 2,129 | |||
| Derivative instruments and hedges, liabilities | 124 | 202 | 144 | 105 | 133 | 142 | |||
| Other undisclosed noncurrent liabilities | 56,120 | 12,941 | 12,748 | 12,589 | 51,694 | 12,182 | |||
| Total noncurrent liabilities: | 71,252 | 72,064 | 70,686 | 69,175 | 66,200 | 64,989 | |||
| Total liabilities: | 80,863 | 79,448 | 78,961 | 77,150 | 75,791 | 73,789 | |||
| Equity | |||||||||
| Equity, attributable to parent | 26,921 | 26,622 | 26,152 | 26,061 | 25,755 | 25,470 | |||
| Common stock | 21,338 | 21,320 | 21,152 | 21,129 | 21,114 | 20,956 | |||
| Treasury stock, value | (123) | (123) | (123) | (123) | (123) | (123) | |||
| Accumulated other comprehensive loss | (720) | (736) | (712) | (712) | (726) | (596) | |||
| Retained earnings | 6,426 | 6,161 | 5,835 | 5,767 | 5,490 | 5,233 | |||
| Total equity: | 26,921 | 26,622 | 26,152 | 26,061 | 25,755 | 25,470 | |||
| TOTAL LIABILITIES AND EQUITY: | 107,784 | 106,070 | 105,113 | 103,211 | 101,546 | 99,259 | |||
Income Statement (P&L) ($ in millions)Annual | Quarterly
| 3/31/2025 Q1 | 12/31/2024 Q4 | 9/30/2024 Q3 | 6/30/2024 Q2 | 3/31/2024 Q1 | 12/31/2023 Q4 | 9/30/2023 Q3 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 5,471 | 6,154 | 5,361 | 6,043 | 5,367 | 5,980 | ||
| Cost of revenue | (3,996) | (4,569) | (4,102) | (4,562) | (4,672) | (4,443) | ||
| Cost of product and service sold | (913) | (908) | (894) | (879) | (890) | (890) | ||
| Gross profit: | 1,475 | 1,585 | 1,259 | 1,481 | 695 | 1,537 | ||
| Operating expenses | (377) | (392) | (353) | (369) | 387 | (414) | ||
| Other undisclosed operating income (loss) | 3 | 7 | 2 | 10 | ||||
| Operating income: | 1,098 | 1,196 | 913 | 1,114 | 1,092 | 1,123 | ||
| Nonoperating expense | (402) | (439) | (419) | (393) | (375) | (356) | ||
| Other nonoperating income | 66 | 57 | 64 | 75 | 77 | 81 | ||
| Interest and debt expense | (462) | (445) | (431) | |||||
| Income from continuing operations before equity method investments, income taxes: | 696 | 757 | 494 | 259 | 272 | 336 | ||
| Other undisclosed income from continuing operations before income taxes | 462 | 445 | 431 | |||||
| Income from continuing operations before income taxes: | 696 | 757 | 494 | 721 | 717 | 767 | ||
| Income tax expense | (49) | (50) | (46) | (63) | (100) | (67) | ||
| Net income available to common stockholders, diluted: | 647 | 707 | 448 | 658 | 617 | 700 | ||
Comprehensive Income ($ in millions)Annual | Quarterly
| 3/31/2025 Q1 | 12/31/2024 Q4 | 9/30/2024 Q3 | 6/30/2024 Q2 | 3/31/2024 Q1 | 12/31/2023 Q4 | 9/30/2023 Q3 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 647 | 707 | 448 | 658 | 617 | 700 | ||
| Other comprehensive income (loss) | 16 | (24) | 14 | (130) | 34 | |||
| Comprehensive income, net of tax, attributable to parent: | 663 | 683 | 448 | 672 | 487 | 734 | ||
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.