Exelon Corporation (EXC)
NASDAQ: EXC · Real-Time Price · USD
37.97
-0.18 (-0.47%)
Nov 4, 2024, 4:00 PM EST - Market closed

Exelon Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
2,4302,3282,1701,7061,9632,936
Upgrade
Depreciation & Amortization
2,8832,7862,8156,9795,9395,023
Upgrade
Other Amortization
690720718594588528
Upgrade
Loss (Gain) on Sale of Assets
-22-102--13-27
Upgrade
Loss (Gain) on Sale of Investments
--221-426-647-663
Upgrade
Asset Writedown
--48552591201
Upgrade
Restructuring Activities
-----229
Upgrade
Change in Accounts Receivable
-608-37-1,222-703697-243
Upgrade
Change in Inventory
-94-45-121-141-85-87
Upgrade
Change in Accounts Payable
-46-1911,318440-129-425
Upgrade
Change in Income Taxes
-2048-4327140-64
Upgrade
Change in Other Net Operating Assets
-215-902-1,638-5,488-5,422-2,357
Upgrade
Other Operating Activities
5566573-6276241,608
Upgrade
Net Cash from Discontinued Operations
---10-201-11-
Upgrade
Operating Cash Flow
5,5544,7034,8703,0124,2356,659
Upgrade
Operating Cash Flow Growth
38.12%-3.43%61.69%-28.88%-36.40%-22.96%
Upgrade
Capital Expenditures
-7,029-7,408-7,147-7,981-8,048-7,289
Upgrade
Sale of Property, Plant & Equipment
6325168774653
Upgrade
Contributions to Nuclear Demissioning Trust
---516-6,673-3,464-10,087
Upgrade
Other Investing Activities
-8865710,4607,13010,063
Upgrade
Investing Cash Flow
-6,974-7,375-6,990-3,317-4,336-7,260
Upgrade
Short-Term Debt Issued
-4002,2861,649661781
Upgrade
Long-Term Debt Issued
-5,8256,3093,4817,5071,951
Upgrade
Total Debt Issued
5,6506,2258,5955,1308,1682,732
Upgrade
Short-Term Debt Repaid
--463-1,500-350--125
Upgrade
Long-Term Debt Repaid
--1,713-2,073-1,640-6,440-1,287
Upgrade
Total Debt Repaid
-2,679-2,176-3,573-1,990-6,440-1,412
Upgrade
Net Debt Issued (Repaid)
2,9714,0495,0223,1401,7281,320
Upgrade
Issuance of Common Stock
3321815998045112
Upgrade
Common Dividends Paid
-1,501-1,433-1,334-1,497-1,492-1,408
Upgrade
Other Financing Activities
-96-114-2,696-965-136-82
Upgrade
Financing Cash Flow
1,7062,6831,591758145-58
Upgrade
Net Cash Flow
28611-52945344-659
Upgrade
Free Cash Flow
-1,475-2,705-2,277-4,969-3,813-630
Upgrade
Free Cash Flow Margin
-6.43%-12.45%-11.94%-27.70%-22.88%-1.83%
Upgrade
Free Cash Flow Per Share
-1.47-2.71-2.31-5.07-3.90-0.65
Upgrade
Cash Interest Paid
1,6161,6161,4341,5051,5211,470
Upgrade
Cash Income Tax Paid
10107328110265
Upgrade
Levered Free Cash Flow
-2,151-3,437-2,4363,179-527.5-771.13
Upgrade
Unlevered Free Cash Flow
-964.38-2,356-1,5313,984289.38238.88
Upgrade
Change in Net Working Capital
195990122-2,564-379932
Upgrade
Source: S&P Capital IQ. Utility template. Financial Sources.