Exelon Corp
NASDAQ:EXC
Balance Sheet
Balance Sheet Decomposition
Exelon Corp
Current Assets | 8.2B |
Cash & Short-Term Investments | 720m |
Receivables | 3.6B |
Other Current Assets | 3.9B |
Non-Current Assets | 95B |
Long-Term Investments | 263m |
PP&E | 74.6B |
Intangibles | 6.6B |
Other Non-Current Assets | 13.5B |
Current Liabilities | 8B |
Accounts Payable | 2.8B |
Accrued Liabilities | 1.1B |
Short-Term Debt | 2.2B |
Other Current Liabilities | 1.9B |
Non-Current Liabilities | 69.2B |
Long-Term Debt | 42.7B |
Other Non-Current Liabilities | 26.5B |
Balance Sheet
Exelon Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1 878
|
6 502
|
635
|
898
|
1 349
|
587
|
663
|
1 182
|
407
|
445
|
|
Cash Equivalents |
1 878
|
6 502
|
635
|
898
|
1 349
|
587
|
663
|
1 182
|
407
|
445
|
|
Short-Term Investments |
0
|
0
|
1 250
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
4 709
|
4 099
|
5 359
|
5 577
|
6 050
|
6 349
|
4 773
|
5 275
|
3 561
|
3 361
|
|
Accounts Receivables |
3 482
|
3 187
|
4 158
|
4 445
|
4 794
|
4 766
|
3 375
|
3 687
|
2 217
|
2 342
|
|
Other Receivables |
1 227
|
912
|
1 201
|
1 132
|
1 256
|
1 583
|
1 398
|
1 588
|
1 344
|
1 019
|
|
Inventory |
1 603
|
1 566
|
1 638
|
1 651
|
1 685
|
1 768
|
1 722
|
1 869
|
755
|
801
|
|
Other Current Assets |
3 663
|
3 167
|
3 530
|
3 770
|
4 244
|
3 333
|
5 404
|
5 631
|
2 613
|
3 170
|
|
Total Current Assets |
11 853
|
15 334
|
12 412
|
11 896
|
13 328
|
12 037
|
12 562
|
13 957
|
7 336
|
7 777
|
|
PP&E Net |
52 170
|
57 439
|
71 555
|
74 202
|
76 707
|
81 538
|
83 648
|
85 094
|
69 341
|
73 850
|
|
Intangible Assets |
549
|
484
|
447
|
395
|
372
|
336
|
294
|
0
|
0
|
0
|
|
Goodwill |
2 672
|
2 672
|
6 677
|
6 677
|
6 677
|
6 677
|
6 677
|
6 677
|
6 630
|
6 630
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 897
|
3 232
|
|
Long-Term Investments |
544
|
639
|
629
|
640
|
625
|
464
|
440
|
443
|
232
|
251
|
|
Other Long-Term Assets |
18 628
|
18 816
|
23 184
|
22 960
|
21 925
|
23 925
|
25 696
|
26 842
|
8 913
|
9 806
|
|
Other Assets |
2 672
|
2 672
|
6 677
|
6 677
|
6 677
|
6 677
|
6 677
|
6 677
|
6 630
|
6 630
|
|
Total Assets |
86 416
N/A
|
95 384
+10%
|
114 904
+20%
|
116 770
+2%
|
119 634
+2%
|
124 977
+4%
|
129 317
+3%
|
133 013
+3%
|
95 349
-28%
|
101 546
+6%
|
|
Liabilities | |||||||||||
Accounts Payable |
3 048
|
2 883
|
3 441
|
3 532
|
3 800
|
3 560
|
3 562
|
4 136
|
3 382
|
2 846
|
|
Accrued Liabilities |
1 539
|
2 376
|
3 460
|
1 837
|
2 112
|
2 206
|
2 291
|
2 079
|
1 266
|
1 413
|
|
Short-Term Debt |
460
|
533
|
1 267
|
929
|
714
|
1 370
|
2 031
|
3 330
|
2 586
|
2 523
|
|
Current Portion of Long-Term Debt |
1 802
|
1 500
|
2 430
|
2 088
|
1 349
|
4 710
|
1 819
|
3 373
|
1 802
|
1 403
|
|
Other Current Liabilities |
1 913
|
1 826
|
2 859
|
2 412
|
3 429
|
2 339
|
3 068
|
3 193
|
1 575
|
1 406
|
|
Total Current Liabilities |
8 762
|
9 118
|
13 457
|
10 798
|
11 404
|
14 185
|
12 771
|
16 111
|
10 611
|
9 591
|
|
Long-Term Debt |
19 853
|
24 286
|
32 216
|
32 565
|
34 465
|
31 719
|
35 483
|
35 714
|
35 662
|
40 082
|
|
Deferred Income Tax |
12 778
|
13 776
|
18 138
|
11 235
|
11 321
|
12 351
|
13 035
|
14 194
|
11 250
|
11 956
|
|
Minority Interest |
1 332
|
1 336
|
1 775
|
2 291
|
2 306
|
2 349
|
2 283
|
402
|
0
|
0
|
|
Other Liabilities |
20 890
|
20 882
|
23 481
|
29 985
|
29 397
|
32 149
|
33 160
|
32 199
|
13 082
|
14 162
|
|
Total Liabilities |
63 615
N/A
|
69 398
+9%
|
89 067
+28%
|
86 874
-2%
|
88 893
+2%
|
92 753
+4%
|
96 732
+4%
|
98 620
+2%
|
70 605
-28%
|
75 791
+7%
|
|
Equity | |||||||||||
Common Stock |
16 902
|
18 869
|
18 794
|
18 964
|
19 116
|
19 274
|
19 373
|
20 324
|
20 908
|
21 114
|
|
Retained Earnings |
10 910
|
12 068
|
12 030
|
14 081
|
14 743
|
16 267
|
16 735
|
16 942
|
4 597
|
5 490
|
|
Unrealized Security Profit/Loss |
3
|
3
|
4
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
2 327
|
2 327
|
2 327
|
123
|
123
|
123
|
123
|
123
|
123
|
123
|
|
Other Equity |
2 687
|
2 627
|
2 664
|
3 036
|
2 995
|
3 194
|
3 400
|
2 750
|
638
|
726
|
|
Total Equity |
22 801
N/A
|
25 986
+14%
|
25 837
-1%
|
29 896
+16%
|
30 741
+3%
|
32 224
+5%
|
32 585
+1%
|
34 393
+6%
|
24 744
-28%
|
25 755
+4%
|
|
Total Liabilities & Equity |
86 416
N/A
|
95 384
+10%
|
114 904
+20%
|
116 770
+2%
|
119 634
+2%
|
124 977
+4%
|
129 317
+3%
|
133 013
+3%
|
95 349
-28%
|
101 546
+6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
860
|
920
|
924
|
963
|
968
|
973
|
976
|
979
|
994
|
999
|