Exelon Corporation
Exelon Corporation
EXC
Valuace
35
Růst
30
Zdraví
80
Cena
$ 48.54
Dnes
+0.58 (1.31%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues24.2624.2623.0321.7319.0817.9433.0434.4435.9933.5331.3629.4527.4324.9023.4919.1818.64
Cost of Revenues17.4917.4913.6212.8011.0510.9323.5124.1126.0124.1622.6921.4121.5718.0118.127.396.44
Gross Profit6.776.779.418.938.037.019.5310.339.989.378.678.045.866.895.3711.8012.21
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues5.416.715.436.715.476.155.366.045.375.98
Cost of Revenues6.583.823.223.873.083.663.203.683.053.58
Gross Profit-1.172.892.212.852.392.502.162.362.322.40
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.010.000.000.000.000.000.000.000.000.000.000.000.000.00
Depreciation & Amortization3.643.643.593.514.076.706.536.985.805.435.583.993.873.784.072.302.08
Total Operating Expenses1.631.635.094.534.724.326.735.986.145.565.513.653.473.252.907.327.48
Operating Income5.145.144.324.023.322.683.944.373.904.263.114.413.103.662.384.484.73
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.020.02
Depreciation & Amortization0.920.910.900.910.910.910.890.880.890.89
Total Operating Expenses-2.351.391.281.311.291.301.251.251.241.27
Operating Income1.181.500.931.541.101.200.911.111.091.12
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Interest Expense2.132.131.911.731.451.291.641.621.551.561.541.071.071.360.930.730.82
Other Expense-1.85-1.85-1.65-1.32-0.91-1.03-1.61-0.39-1.671.510.370.011.160.480.260.200.31
IBT3.293.292.672.702.401.652.333.992.233.761.993.332.492.771.803.954.22
Income Tax Expense0.520.520.210.370.350.040.370.770.12-0.130.761.070.671.040.631.461.66
Net Income2.772.772.462.332.171.711.962.942.013.771.132.271.621.721.162.502.56
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.000.000.000.000.000.000.44
Interest Expense0.550.540.530.510.470.500.480.470.450.44
Other Expense-0.46-0.47-0.47-0.46-0.40-0.44-0.42-0.39-0.38-0.36
IBT0.721.030.461.080.700.760.490.720.720.77
Income Tax Expense0.130.160.070.170.050.050.050.060.100.07
Net Income0.590.880.390.910.650.710.450.660.620.70
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$2.34$2.20$1.74$2.01$3.02$2.08$3.98$1.23$2.55$1.89$2.01$1.42$3.76$3.88
EPS Diluted$0.00$0.00$0.00$2.34$2.20$1.74$2.01$3.01$2.07$3.97$1.22$2.54$1.88$2.00$1.42$3.75$3.87
Shares Outstanding1.011.011.001.000.990.980.980.970.970.950.920.890.860.860.820.660.66
Diluted Shares Outstanding1.011.011.001.000.990.980.980.970.970.950.930.890.860.860.820.670.66
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.62$0.70
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.62$0.70
Shares Outstanding1.011.011.001.011.011.001.001.001.001.00
Diluted Shares Outstanding1.011.011.001.011.011.001.001.001.001.00
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents1.460.360.450.410.670.660.591.600.900.646.501.881.611.491.021.61
Short Term Investments0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.040.00
Total Cash & ST Investments1.460.360.450.410.670.660.591.600.900.646.501.881.611.491.061.61
Accounts Receivable3.713.753.363.562.874.676.225.915.595.454.194.964.535.072.613.13
Inventory0.820.850.800.760.581.721.771.691.651.641.571.601.111.010.860.81
Other Current Assets2.563.423.172.051.683.472.422.462.512.271.511.711.431.320.430.34
Total Current Assets8.568.387.787.3413.9612.5612.0413.3611.8312.4115.3312.1010.1410.115.496.40
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents2.050.721.000.360.620.930.720.450.300.40
Short Term Investments0.000.000.000.000.000.000.000.010.000.00
Total Cash & ST Investments2.050.721.000.360.620.930.720.450.300.40
Accounts Receivable4.004.114.023.753.663.713.593.363.313.03
Inventory0.000.870.830.850.860.820.790.800.760.71
Other Current Assets3.182.972.953.422.893.093.122.692.713.40
Total Current Assets9.238.688.808.388.028.568.217.787.527.54
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment75.6578.1873.5969.0864.5682.5880.2376.7174.2071.5657.4452.0947.3345.1532.5729.94
Goodwill6.636.636.636.636.636.686.686.686.686.682.672.672.632.632.632.63
Intangible Assets0.000.000.000.000.000.000.170.120.000.000.760.740.500.000.000.00
Long-Term Investments4.180.290.250.230.2514.9013.6512.2913.9111.6910.9811.0811.1810.300.777.14
Other Long-Term Assets-2.2614.3013.277.0539.392.983.201.5810.0812.578.968.888.6510.2813.646.14
Total Long-Term Assets96.5699.4093.7788.01119.06116.76112.94106.31104.87102.4980.0574.7269.7968.9949.6045.84
Total Assets105.11107.78101.5595.35133.01129.32124.98119.67116.70114.9095.3886.8179.9279.1155.0952.24
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment0.0080.6179.1878.1876.6675.6574.6073.5972.4671.30
Goodwill6.636.636.636.636.636.636.636.636.636.63
Intangible Assets0.000.000.000.000.000.000.000.000.000.00
Long-Term Investments5.010.300.290.290.280.270.260.250.250.24
Other Long-Term Assets92.6714.9414.5914.3014.4814.0113.501.370.610.82
Total Long-Term Assets104.31102.47100.6999.4098.0596.5695.0093.7791.7490.54
Total Assets113.54111.15109.48107.78106.07105.11103.21101.5599.2698.08
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable2.812.992.853.382.383.563.563.803.533.442.883.052.512.651.441.37
Short-Term Debt2.763.313.934.393.403.856.082.063.023.702.032.261.851.261.220.82
Other Current Liabilities2.702.642.592.8310.245.264.415.394.025.914.103.213.113.422.332.04
Current Liabilities8.289.619.5910.6116.1112.7714.1911.4010.8013.469.128.767.737.784.994.24
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable3.243.042.692.992.652.812.812.852.682.51
Short-Term Debt3.252.932.543.311.992.762.713.933.372.74
Other Current Liabilities2.832.702.402.642.312.272.032.592.482.50
Current Liabilities9.839.168.109.617.388.287.989.598.807.94
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt43.0443.3440.0835.6631.1435.4831.7234.4732.5732.2224.2920.0118.2718.3512.1912.00
Capital Leases0.390.260.390.000.000.000.000.000.000.000.000.000.000.000.000.00
Def. Tax Liability12.3612.7911.9611.2510.6113.0412.3511.3311.2218.1413.7813.0212.9112.148.356.62
Total Liabilities78.9680.8675.7970.6198.2294.4590.4086.6084.5787.2968.0962.6856.9857.4140.7038.68
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt46.2845.9245.7343.3444.0943.4342.6640.0839.8239.88
Capital Leases0.000.000.000.260.000.390.390.390.390.39
Def. Tax Liability13.5213.2213.0812.7912.5512.3612.2011.9611.7911.55
Total Liabilities85.4383.5381.8880.8679.4578.9677.1575.7973.7973.00
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock21.1521.3421.1120.9120.3219.3719.2719.1218.9618.7918.6816.7116.7416.610.000.00
Retained Earnings5.846.435.494.6016.9416.7416.2714.7713.5012.0312.0710.9110.369.8910.069.30
Comprehensive Income-0.71-0.72-0.73-0.64-2.75-3.40-3.19-3.00-2.49-2.66-2.62-2.68-2.04-2.77-2.45-2.42
Total Common Equity26.1526.9225.7624.7434.3932.5932.2230.7629.8625.8425.7922.6122.7321.4114.3913.56
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock21.5621.5421.5221.3421.3221.1521.1321.1120.9620.94
Retained Earnings7.396.926.936.436.165.845.775.495.234.89
Comprehensive Income-0.72-0.72-0.72-0.72-0.74-0.71-0.71-0.73-0.60-0.63
Total Common Equity28.1127.6227.6126.9226.6226.1526.0625.7625.4725.08
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt46.1946.6544.0140.0534.5439.3337.8036.5335.5835.9126.3222.2720.1219.6013.4112.83
Book Value26.1526.9225.7624.7434.8034.8734.5733.0732.1327.6127.2924.1322.9421.6914.3913.56
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.000.000.000.000.000.000.000.000.000.00
Book Value28.1127.6227.6126.9226.6226.1526.0625.7625.4725.08
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income2.422.772.462.332.171.831.953.032.083.851.202.251.821.731.172.502.56
Depreciation & Amortization3.373.642.922.793.536.436.535.785.975.435.583.993.873.784.071.342.08
Stock-Based Compensation0.020.000.000.000.00-0.64-0.35-0.270.59-0.340.15-0.220.76-0.62-0.49-1.530.68
Change Working Capital-1.01-1.88-1.20-0.85-2.26-4.49-4.55-2.30-0.68-1.26-0.96-0.15-1.190.70-0.12-2.49-1.66
Change In Accounts Receivable-0.87-1.69-0.64-0.04-1.22-0.700.70-0.24-0.57-0.43-0.430.24-0.32-0.100.110.06-0.23
Change In Accounts Payable0.470.26-0.04-0.191.320.44-0.13-0.430.55-0.380.77-0.120.21-0.09-0.52-0.250.34
Change In Inventories-0.11-0.02-0.06-0.05-0.12-0.14-0.09-0.09-0.04-0.070.010.00-0.38-0.100.03-0.06-0.06
Other Non-cash Items4.441.721.390.121.17-0.140.35-0.260.780.181.801.01-1.300.630.953.580.61
Cash from Operations5.400.000.004.704.873.014.246.668.647.498.437.634.466.346.134.855.24
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.590.870.390.910.650.710.450.660.620.70
Depreciation & Amortization0.771.210.600.910.740.400.890.880.710.89
Stock-Based Compensation0.000.000.000.000.000.000.000.000.020.00
Change Working Capital-0.600.03-0.18-1.08-0.28-0.14-0.11-0.63-0.10-0.17
Change In Accounts Receivable-1.270.04-0.06-0.40-0.160.37-0.13-0.31-0.12-0.31
Change In Accounts Payable0.000.200.00-0.400.00-0.190.12-0.240.310.28
Change In Inventories0.02-0.02-0.040.020.000.02-0.040.01-0.04-0.05
Other Non-cash Items0.380.230.650.470.290.700.200.040.09-0.02
Cash from Operations0.000.000.000.000.000.000.000.001.411.53
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-7.19-8.53-7.10-7.41-7.15-7.98-8.05-7.25-7.59-7.58-8.57-7.62-6.08-5.40-5.79-4.04-3.33
Acquisitions0.030.000.000.000.027.988.05-0.04-0.15-0.21-6.93-0.04-0.390.120.37-0.39-0.89
Investments0.000.000.000.00-0.52-6.67-3.46-10.09-9.00-8.11-9.74-7.15-7.55-4.45-7.50-6.34-3.93
Sales of Investment0.000.000.000.000.496.533.3410.058.767.859.866.907.744.247.296.153.79
Other Investing Activities0.000.000.000.030.17-3.18-4.210.070.150.11-0.110.081.680.101.050.020.46
Cash from Investing-7.170.000.00-7.38-6.99-3.32-4.34-7.26-7.83-7.95-15.49-7.84-4.60-5.39-4.58-4.60-3.89
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-2.43-2.14-2.01-1.95-1.94-1.70-1.70-1.77-1.87-1.86
Acquisitions0.000.000.000.000.000.000.000.000.030.00
Investments0.000.000.000.000.000.000.000.000.000.00
Sales of Investment0.000.000.000.000.000.000.000.000.000.00
Other Investing Activities0.000.000.000.000.000.000.000.00-0.020.02
Cash from Investing0.000.000.000.000.000.000.000.00-1.86-1.84
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-2.370.000.004.05-3.57-1.99-6.44-1.41-2.13-3.75-2.75-2.69-1.55-1.80-1.36-0.79-1.63
Debt Issued5.9446.652.648.019.08-2.807.972.683.073.4212.356.733.702.327.561.3714.46
Issuance of Common Stock0.180.000.000.140.560.000.000.000.001.155.011.870.002.430.000.000.00
Repurchase of Common Stock0.030.000.000.000.000.000.000.000.004.24-0.196.820.00-0.090.000.000.00
Dividends Paid-1.480.000.00-1.43-1.33-1.50-1.49-1.41-1.33-1.24-1.17-1.11-1.07-1.25-1.72-1.39-1.39
Other Financing Activities1.350.000.00-0.075.944.258.082.763.240.310.29-0.073.02-0.121.991.341.28
Cash from Financing2.270.000.002.681.590.760.15-0.06-0.220.721.194.830.41-0.83-1.09-0.85-1.75
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.000.820.58
Debt Issued49.530.690.571.620.57-0.120.821.361.641.16
Issuance of Common Stock0.000.000.000.000.000.000.000.000.140.01
Repurchase of Common Stock0.000.000.000.000.000.000.000.000.000.00
Dividends Paid0.000.000.000.000.000.000.000.00-0.36-0.36
Other Financing Activities0.000.000.000.000.000.000.000.000.00-0.01
Cash from Financing0.000.000.000.000.000.000.000.000.600.22
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.600.26-0.160.01-0.530.450.04-0.660.590.26-5.874.620.270.120.47-0.60-0.40
Closing Cash Balance1.461.200.941.101.091.621.171.121.780.900.646.501.881.611.491.021.61
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-0.900.85-0.330.64-0.29-0.300.230.210.15-0.09
Closing Cash Balance1.202.101.251.580.941.231.541.311.100.95
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow-1.79-2.28-1.53-2.71-2.28-4.97-3.81-0.591.05-0.09-0.130.01-1.620.950.340.811.92
Real Free Cash Flow-1.81-2.28-1.53-2.71-2.28-4.33-3.47-0.320.460.25-0.280.23-2.381.560.832.341.24
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow-1.190.16-0.50-0.75-0.51-0.01-0.24-0.78-0.46-0.32
Real Free Cash Flow-1.190.16-0.50-0.75-0.51-0.01-0.24-0.78-0.48-0.32
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader