EXC
Exelon Corp
$46.80
+0.42 (+0.91%)
At close · Jul 10
Market Cap
$47.89B
Shares
1,023,208,142
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$24.26B
+5.3%
FY2025
Net Income
$2.77B
+12.5%
FY2025
Operating Margin
21.22%
+2.5pp
FY2025
Diluted EPS
$1.74
-13.4%
FY2021
Operating Cash Flow
$6.25B
+12.3%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | $24.79B | $24.26B | $23.03B | $21.73B | $19.08B | $17.94B | $16.66B | $34.44B | $35.98B | $33.56B | $31.37B | $29.45B | $27.43B | $24.89B | $23.49B | $19.06B | $18.64B | $17.32B | $18.86B | |
| — | — | $2M | $1M | $1M | $182M | $83M | -$98M | -$28M | -$109M | -$237M | -$336M | $76M | $179M | $478M | $1.15B | $19M | $8M | — | — | |
| — | — | $3.64B | $3.6B | $3.51B | $3.33B | $3.03B | $2.89B | $4.25B | $4.35B | $3.83B | $3.94B | $2.45B | $2.31B | $2.15B | $1.88B | $1.35B | $2.08B | $1.83B | $2.31B | |
| — | — | — | — | — | $15.76B | $15.26B | $14.49B | $30.1B | $32.14B | $29.62B | $28.11B | $25.06B | $25.04B | $21.24B | $21.02B | $14.58B | $13.92B | — | — | |
| — | $19.57B | $19.11B | $18.72B | $17.71B | $15.76B | $15.26B | $14.49B | $30.1B | $32.14B | $29.62B | $28.11B | $25.06B | $25.04B | $21.24B | $21.02B | $14.58B | $13.92B | $12.57B | $13.56B | |
| — | $5.22B | $5.15B | $4.32B | $4.02B | $3.32B | $2.68B | $2.19B | $4.37B | $3.89B | $4.39B | $3.21B | $4.41B | $3.1B | $3.67B | $2.37B | $4.48B | $4.73B | $4.75B | $5.3B | |
| — | — | 21.22% | 18.76% | 18.52% | 17.38% | 14.95% | 13.15% | 12.7% | 10.81% | 13.08% | 10.24% | 14.97% | 11.29% | 14.74% | 10.1% | 23.5% | 25.35% | 27.43% | 28.1% | |
| — | — | $8.79B | $7.92B | $7.53B | $6.64B | $5.72B | $5.08B | $8.63B | $8.24B | $8.22B | $7.15B | $6.86B | $5.41B | $5.82B | $4.25B | $5.83B | $6.8B | $6.58B | $7.61B | |
| — | $1.59B | — | — | — | — | — | $1.61B | $1.59B | $1.53B | $1.52B | $1.5B | $992M | $1.02B | $1.32B | $891M | $701M | $792M | $654M | $699M | |
| — | $51M | — | — | — | — | — | — | — | $43M | $8M | $17M | $8M | $1M | $8M | $20M | $10M | $1M | $5M | $10M | |
| — | -$1.89B | -$1.86B | -$1.65B | -$1.32B | -$912M | -$1.03B | -$1.1B | -$389M | -$1.67B | -$613M | -$1.24B | -$1.08B | -$610M | -$896M | -$575M | -$523M | -$505M | -$331M | -$1.27B | |
| — | — | — | — | — | — | — | — | — | -$28M | -$32M | -$24M | -$7M | $0 | $10M | -$91M | -$1M | $0 | -$27M | -$26M | |
| — | — | — | $0 | $0 | -$205M | $586M | $461M | $663M | -$303M | $616M | $229M | -$131M | $210M | $170M | $157M | -$14M | $105M | $207M | -$363M | |
| — | $3.33B | $3.29B | $2.67B | $2.7B | $2.4B | $1.65B | $1.09B | $3.99B | $2.23B | $3.78B | $1.97B | $3.33B | $2.49B | $2.77B | $1.8B | $3.96B | $4.22B | $4.42B | — | |
| — | $553M | $523M | $207M | $374M | $349M | $38M | -$7M | $774M | $118M | -$126M | $753M | $1.07B | $666M | $1.04B | $627M | $1.46B | $1.66B | $1.71B | $1.32B | |
| — | $2.78B | $2.77B | $2.46B | $2.33B | $2.17B | $1.83B | $1.95B | $3.03B | $2.08B | $3.87B | $1.2B | $2.25B | $1.82B | $1.73B | $1.17B | $2.5B | $2.56B | $2.71B | $2.74B | |
| — | — | 11.41% | 10.68% | 10.71% | 11.38% | 10.2% | 11.73% | 8.79% | 5.78% | 11.53% | 3.81% | 7.64% | 6.64% | 6.95% | 4.99% | 13.11% | 13.75% | 15.63% | 14.51% | |
| — | — | — | $0 | $0 | $1M | $123M | -$9M | $92M | $74M | — | $70M | -$19M | $197M | — | — | — | — | — | — | |
| — | $2.78B | $2.77B | $2.46B | $2.33B | $2.17B | $1.71B | $1.96B | $2.94B | $2.01B | $3.78B | $1.12B | $2.27B | $1.62B | $1.72B | $1.16B | $2.5B | $2.56B | — | — | |
| — | $2.74B | $2.73B | $2.47B | $2.24B | $2.26B | $2.36B | $1.76B | $2.74B | $2.05B | $3.95B | $1.09B | $2.33B | $979M | $2.46B | $854M | $2.47B | $2.23B | $2.87B | $2.18B | |
| USD/shares | — | — | — | — | — | — | $1.74 | $2.01 | $3.02 | $1.48 | $2.85 | $0.86 | $1.82 | — | — | — | — | $2.77 | $2.92 | $2.97 |
| USD/shares | $2.81 – $2.91* | — | — | — | — | — | $1.74 | $2.01 | $3.01 | $1.48 | $2.84 | $0.86 | $1.81 | $1.34 | $1.43 | $1.01 | $2.67 | $2.76 | $2.92 | $2.95 |
| shares | — | — | 1.01B | 1B | 996M | 986M | 979M | 976M | 973M | 1.36B | 1.33B | 1.3B | 1.25B | 1.21B | 1.2B | 1.14B | 929.53M | 926.72M | 923.92M | 922.52M |
| shares | — | — | 1.01B | 1B | 997M | 987M | 980M | 977M | 974M | 1.36B | 1.33B | 1.3B | 1.25B | 1.21B | 1.21B | 1.15B | 932.33M | 929.53M | 928.12M | 928.12M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2008–FY2025: $436M in buybacks, $24.68B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Utilities - Regulated Electric median 5.35×
EV/EBIT
—
Utilities - Regulated Electric median 22.80×
P/E (TTM)
—
Utilities - Regulated Electric median 22.32×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Commonwealth Edison Co | $7,267,000,000 | $8,219,000,000 | $7,844,000,000 | $5,761,000,000 | $6,406,000,000 | $5,904,000,000 | $5,747,000,000 | $5,882,000,000 |
| Pepco Holdings LLC | $7,135,000,000 | $6,448,000,000 | $6,026,000,000 | $5,565,000,000 | $5,041,000,000 | $4,663,000,000 | $4,806,000,000 | $4,798,000,000 |
| Baltimore Gas and Electric Company | $5,222,000,000 | $4,426,000,000 | $4,027,000,000 | $3,895,000,000 | $3,341,000,000 | $3,098,000,000 | $3,106,000,000 | $3,169,000,000 |
| Peco Energy Co | $4,684,000,000 | $3,973,000,000 | $3,894,000,000 | $3,903,000,000 | $3,198,000,000 | $3,058,000,000 | $3,100,000,000 | $3,038,000,000 |
| Potomac Electric Power Company | $3,454,000,000 | $3,039,000,000 | $2,824,000,000 | $2,531,000,000 | $2,274,000,000 | $2,149,000,000 | $2,260,000,000 | $2,232,000,000 |
| Delmarva Power and Light Company | $1,971,000,000 | $1,787,000,000 | $1,688,000,000 | $1,595,000,000 | $1,380,000,000 | $1,271,000,000 | $1,306,000,000 | $1,332,000,000 |
| Atlantic City Electric Company | $1,718,000,000 | $1,628,000,000 | $1,522,000,000 | $1,431,000,000 | $1,388,000,000 | $1,245,000,000 | $1,240,000,000 | $1,236,000,000 |
| Exelon Generation Co LLC | — | — | — | — | $19,649,000,000 | $17,603,000,000 | $18,924,000,000 | $20,437,000,000 |
| Generation All Other Segments | — | — | — | — | -$20,000,000 | $540,000,000 | $492,000,000 | $309,000,000 |
| Generation ERCOT | — | — | — | — | $1,172,000,000 | $933,000,000 | $997,000,000 | $1,132,000,000 |
| Generation Mid-Atlantic | — | — | — | — | $4,564,000,000 | $4,617,000,000 | $5,070,000,000 | $5,474,000,000 |
| Generation Midwest | — | — | — | — | $4,060,000,000 | $4,029,000,000 | $4,327,000,000 | $4,717,000,000 |
| Generation Natural Gas | — | — | — | — | $3,379,000,000 | $2,003,000,000 | $2,148,000,000 | $2,718,000,000 |
| Generation New York | — | — | — | — | $1,576,000,000 | $1,432,000,000 | $1,596,000,000 | $1,687,000,000 |
| Generation Other Regions | — | — | — | — | $4,918,000,000 | $4,049,000,000 | $4,295,000,000 | $4,401,000,000 |
| Generation Reportable Segments Total | — | — | — | — | $16,290,000,000 | $15,060,000,000 | $16,285,000,000 | $17,411,000,000 |
| Generation Total Consolidated Group | — | — | — | — | $19,649,000,000 | $17,603,000,000 | $18,924,000,000 | $20,437,000,000 |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Electricity Us Regulated | $22,655,000,000 | $21,338,000,000 | $19,267,000,000 | $16,899,000,000 | $16,245,000,000 | $15,236,000,000 | $15,195,000,000 | $15,337,000,000 |
| Natural Gas Us Regulated | $2,349,000,000 | $1,782,000,000 | $1,764,000,000 | $2,018,000,000 | $1,522,000,000 | $1,421,000,000 | $1,489,000,000 | $1,470,000,000 |
| Service Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $3,000,000 |
| Electricity Generation | — | — | — | — | $15,119,000,000 | $13,864,000,000 | $15,120,000,000 | $16,155,000,000 |
| Energy Commodities And Service | — | — | — | — | $18,467,000,000 | $16,400,000,000 | $17,754,000,000 | $19,168,000,000 |
| Oil And Gas Purchased | — | — | — | — | $3,379,000,000 | $2,000,000,000 | $2,147,000,000 | $2,710,000,000 |
| Public Utilities | — | — | — | — | $17,709,000,000 | $16,633,000,000 | $16,839,000,000 | $16,879,000,000 |
Key facts
CIK
1109357
CUSIP
30161N101
13F (30d)
117 filings
84 filers
Visit website
Investor relations