Debt-to-equity has held steady in a narrow 1.73x to 1.79x band while total debt rose from $46.2B to $53.2B, suggesting leverage is being maintained as the asset base expands.
Exelon Corporation (EXC) balance sheet — 30-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Total Assets | 122.24B | 116.57B | 107.78B | 101.86B | 95.35B | 133.01B | 129.32B | 124.98B | 119.63B | 116.77B | 114.9B | 95.38B | 86.42B | 79.92B | 78.56B | 54.99B | 52.24B | 49.18B | 47.55B | 45.36B | 44.32B | 42.8B | 42.72B | 41.94B | 37.87B | 34.74B | 34.6B | 13.09B | 12.05B | 12.36B | 15.26B |
| Asset Growth % | 31.59% | 8.15% | 5.82% | 6.82% | -28.32% | 2.86% | 3.47% | 4.47% | 2.45% | 1.62% | 20.46% | 10.38% | 8.12% | 1.74% | 42.85% | 5.27% | 6.22% | 3.44% | 4.82% | 2.35% | 3.56% | 0.17% | 1.88% | 10.74% | 8.99% | 0.42% | 164.36% | 8.62% | -2.5% | -19.03% | 2.01% |
| PP&E (Net) | 88.56B | 84.32B | 78.18B | 73.59B | 69.08B | 64.56B | 82.58B | 80.23B | 76.71B | 74.2B | 71.56B | 57.44B | 52.09B | 47.33B | 45.15B | 32.57B | 29.94B | 27.34B | 25.81B | 24.15B | 22.77B | 21.98B | 21.48B | 20.63B | 17.13B | 13.74B | 12.94B | 5.04B | 4.76B | 4.67B | 10.94B |
| PP&E / Total Assets % | 72.45% | 72.33% | 72.54% | 72.25% | 72.45% | 48.54% | 63.86% | 64.2% | 64.12% | 63.55% | 62.27% | 60.22% | 60.27% | 59.22% | 57.47% | 59.22% | 57.31% | 55.59% | 54.29% | 53.25% | 51.39% | 51.36% | 50.28% | 49.19% | 45.25% | 39.55% | 37.39% | 38.55% | 39.54% | 37.8% | 71.7% |
| Total Current Assets | 9.94B | 9.55B | 8.38B | 8.09B | 7.34B | 13.96B | 12.56B | 12.04B | 13.33B | 11.83B | 12.41B | 15.33B | 12.1B | 10.14B | 10.11B | 5.49B | 6.4B | 5.44B | 5.37B | 5.05B | 4.99B | 4.64B | 3.93B | 4.58B | 4.12B | 3.78B | 4.18B | 1.21B | 569.3M | 1B | 420.4M |
| Cash & Equivalents | 1.47B | 1.15B | 357M | 445M | 407M | 672M | 663M | 587M | 1.35B | 1.1B | 635M | 6.5B | 1.88B | 1.61B | 1.49B | 1.02B | 1.61B | 2.01B | 1.27B | 311M | 224M | 140M | 499M | 493M | 469M | 485M | 840M | 228M | 48M | 33.4M | 29.2M |
| Receivables | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Inventory | 962M | 868M | 853M | 801M | 755M | 581M | 1.72B | 1.77B | 1.69B | 1.65B | 1.64B | 1.57B | 1.6B | 1.1B | 1.01B | 864M | 806M | 757M | 843M | 723M | 731M | 662M | 542M | 522M | 481M | 471M | 454M | 206M | 174M | 175.8M | 204.4M |
| Other Current Assets | 2.4B | 1.88B | 2.93B | 3.07B | 2.61B | 9.84B | 5.55B | 3.51B | 4.38B | 3.5B | 3.44B | 3.08B | 3.41B | 2.89B | 2.53B | 1.2B | 852M | 625M | 284M | 647M | 1.83B | 1.64B | 781M | 1.3B | 776M | 667M | 338M | 83M | 49M | 480.3M | 93.2M |
| Long-Term Investments | 15.75B | 5.12B | 290M | 251M | 232M | 250M | 14.9B | 13.65B | 12.29B | 13.91B | 11.69B | 10.98B | 11.08B | 11.18B | 10.3B | 766M | 7.14B | 7.39B | 6.21B | -5.08B | -2.6B | 22M | 22M | 36M | 54M | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 6.63B | 6.63B | 6.63B | 6.63B | 6.63B | 6.63B | 6.68B | 6.68B | 6.68B | 6.68B | 6.68B | 2.67B | 2.67B | 2.63B | 2.63B | 2.63B | 2.63B | 2.63B | 2.63B | 2.65B | 2.21B | 2.19B | 2.06B | 4.72B | 4.92B | 2.11B | 2.55B | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 174M | 118M | 0 | 0 | 755M | 738M | 496M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76M | 0 | 0 | 704M | 0 | 0 | 0 |
| Other Assets | 16.77B | 10.96B | 14.3B | 13.29B | 12.07B | 47.62B | 12.59B | 12.2B | 10.52B | 10.11B | 12.57B | 8.96B | 8.64B | 8.65B | 10.25B | 6.81B | 6.14B | 6.38B | 7.76B | 6.45B | 13.86B | 12.7B | 12.66B | 12.03B | 10.79B | 11.88B | 12.29B | 6.74B | 6.66B | 6.68B | 3.9B |
| Total Liabilities | 92.11B | 87.77B | 80.86B | 76.1B | 70.61B | 98.22B | 94.45B | 90.4B | 86.59B | 84.58B | 87.29B | 68.09B | 62.28B | 56.98B | 56.83B | 40.61B | 38.68B | 36.54B | 36.5B | 35.22B | 34.31B | 33.67B | 33.19B | 33.43B | 30.05B | 26.61B | 27.38B | 11.31B | 8.41B | 9.05B | 10.02B |
| Total Debt | 53.19B | 50.55B | 46.65B | 44.01B | 40.05B | 34.54B | 39.33B | 37.8B | 36.53B | 35.58B | 35.91B | 26.32B | 22.11B | 20.12B | 19.6B | 13.4B | 12.83B | 12.59B | 13.15B | 13.69B | 13.04B | 13.96B | 13.55B | 15.76B | 15.74B | 14.64B | 15.24B | 6.26B | 3.89B | 4.68B | 4.69B |
| Net Debt | 51.72B | 49.4B | 46.29B | 43.56B | 39.64B | 33.87B | 38.67B | 37.21B | 35.18B | 34.48B | 35.28B | 19.82B | 20.24B | 18.51B | 18.12B | 12.39B | 11.22B | 10.58B | 11.88B | 13.38B | 12.82B | 13.82B | 13.05B | 15.27B | 15.28B | 14.16B | 14.4B | 6.03B | 3.84B | 4.64B | 4.66B |
| Long-Term Debt | 51.18B | 47.41B | 43.34B | 40.08B | 35.66B | 31.14B | 35.48B | 31.72B | 34.47B | 32.56B | 32.22B | 24.29B | 19.85B | 18.27B | 18.35B | 12.19B | 12B | 11.38B | 12.59B | 11.96B | 11.91B | 11.76B | 12.15B | 13.49B | 13.13B | 12.88B | 12.96B | 5.97B | 2.92B | 3.85B | 3.94B |
| Short-Term Borrowings | 2.01B | 2.75B | 3.31B | 3.93B | 4.39B | 3.4B | 3.85B | 6.08B | 2.06B | 3.02B | 3.7B | 2.03B | 2.26B | 1.85B | 1.26B | 1.22B | 824M | 1.21B | 559M | 1.72B | 1.13B | 2.2B | 211M | 2.27B | 769M | 1.77B | 2.28B | 291M | 887M | 704.4M | 620.2M |
| Capital Lease Obligations | 780M | 390M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500K | 85M | 120.1M | 132.7M |
| Total Current Liabilities | 9.64B | 10.33B | 9.61B | 9.9B | 10.61B | 16.11B | 12.77B | 14.19B | 11.4B | 10.8B | 13.46B | 9.12B | 8.76B | 7.73B | 7.78B | 4.99B | 4.24B | 4.24B | 4.08B | 6B | 5.79B | 6.56B | 4.88B | 5.69B | 5.97B | 4.42B | 4.65B | 1.3B | 1.74B | 1.62B | 1.1B |
| Accounts Payable | 3.71B | 3.72B | 2.99B | 2.85B | 3.38B | 2.38B | 3.56B | 3.56B | 3.8B | 3.53B | 3.44B | 2.88B | 3.05B | 2.48B | 2.58B | 1.44B | 1.37B | 1.34B | 1.42B | 1.45B | 1.38B | 1.47B | 1.25B | 1.24B | 1.61B | 964M | 1.19B | 270M | 316M | 323.8M | 213M |
| Accrued Expenses | 1.1B | 705M | 572M | 493M | 402M | 1.43B | 482M | 515M | 509M | 486M | 1.54B | 1.07B | 402M | 635M | 1.8B | 1.25B | 1.04B | 258M | 1.15B | 1.24B | 3.28B | 2.89B | 2.18B | 2.21B | 1.65B | 1.64B | 1.18B | 725M | 533M | 590.5M | 247.8M |
| Deferred Revenue | 609M | 5M | 451M | 419M | 10M | 89M | 100M | 132M | 149M | 231M | 407M | 100M | 238M | 261M | 455M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 3.31B | 2.91B | 2.06B | 1.99B | 2.21B | 8.55B | 4.25B | 3.48B | 4.47B | 3.15B | 3.64B | 2.73B | 2.5B | 2.07B | 1.59B | 870M | 1B | 1.16B | 685M | 1.22B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1M | 0 | 0 |
| Deferred Taxes | 56.86B | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Liabilities | 16.68B | 15.91B | 15.1B | 14.13B | 13.05B | 40.21B | 32.92B | 31.81B | 28.93B | 29.38B | 22.65B | 20.79B | 20.68B | 17.81B | 18.61B | 15.03B | 15.81B | 15.17B | -17.53B | -17.05B | -17.25B | -16.84B | -16.91B | -18.1B | -17.13B | -17.56B | -17.7B | -8.67B | -5.68B | -6.59B | -8.15B |
| Total Equity | 30.13B | 28.8B | 26.92B | 25.75B | 24.74B | 34.8B | 34.87B | 34.57B | 33.05B | 32.19B | 27.61B | 27.29B | 24.13B | 22.94B | 21.73B | 14.39B | 13.56B | 12.64B | 11.05B | 10.14B | 10.01B | 9.13B | 9.53B | 8.5B | 7.82B | 8.13B | 7.21B | 1.77B | 3.64B | 3.31B | 5.24B |
| Equity Growth % | 27.86% | 6.97% | 4.53% | 4.09% | -28.89% | -0.21% | 0.85% | 4.62% | 2.67% | 16.57% | 1.17% | 13.1% | 5.2% | 5.57% | 51.03% | 6.08% | 7.3% | 14.42% | 8.98% | 1.3% | 9.65% | -4.25% | 12.09% | 8.75% | -3.86% | 12.72% | 306.94% | -51.25% | 9.91% | -36.85% | 2.24% |
| Shareholders Equity | 30.13B | 28.8B | 26.92B | 25.75B | 24.74B | 34.39B | 32.59B | 32.22B | 30.74B | 29.9B | 25.84B | 25.79B | 22.61B | 22.73B | 21.43B | 14.38B | 13.56B | 12.64B | 11.05B | 10.14B | 10.01B | 9.13B | 9.49B | 8.5B | 7.74B | 8.1B | 7.21B | 1.77B | 3.19B | 2.96B | 4.94B |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 402M | 2.28B | 2.35B | 2.31B | 2.29B | 1.77B | 1.5B | 1.52B | 208M | 299M | 3M | 3M | 0 | 0 | 0 | 0 | 1M | 42M | 0 | 77M | 31M | 0 | 183.7M | 442M | 352.1M | 302.2M |
| Common Stock | 22.66B | 22.11B | 21.34B | 21.11B | 20.91B | 20.32B | 19.37B | 19.27B | 19.12B | 18.96B | 18.79B | 18.68B | 16.71B | 16.74B | 16.61B | 9.11B | 1.59B | 8.92B | 8.82B | 8.58B | 2.22B | 7.99B | 7.6B | 7.29B | 7.06B | 6.93B | 6.88B | 3.58B | 3.59B | 3.52B | 3.52B |
| Additional Paid-in Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.12B | 18.96B | 18.79B | 18.68B | 16.71B | 16.74B | 16.63B | 9.11B | 9.01B | 8.92B | 8.82B | 8.58B | 8.31B | 7.99B | 0 | 0 | 0 | 0 | 0 | 1.2M | 1M | 1.2M | 1.3M |
| Retained Earnings | 8.32B | 7.58B | 6.43B | 5.49B | 4.6B | 16.94B | 16.73B | 16.27B | 14.74B | 14.08B | 12.03B | 12.07B | 10.91B | 10.36B | 9.89B | 10.05B | 9.3B | 8.13B | 6.82B | 4.93B | 3.43B | 3.21B | 3.35B | 2.32B | 2.04B | 1.17B | 332M | -100M | -501M | -792.2M | 1.13B |
| Accumulated OCI | -733M | -762M | -720M | -726M | -638M | -2.75B | -3.4B | -3.19B | -3B | -3.03B | -2.66B | -2.62B | -2.68B | -2.04B | -2.77B | -2.45B | -2.42B | -2.09B | -2.25B | -1.53B | -1.1B | -1.62B | -1.45B | -1.11B | -1.36B | -28M | 0 | 1M | 0 | 0 | 0 |
| Return on Assets (ROA) | 2.21% | 2.47% | 2.35% | 2.36% | 1.9% | 1.3% | 1.54% | 2.4% | 1.7% | 3.25% | 1.08% | 2.5% | 1.95% | 2.17% | 1.74% | 4.65% | 5.05% | 5.6% | 5.89% | 6.1% | 3.65% | 2.16% | 4.4% | 2.27% | 3.97% | 4.12% | 2.46% | 4.63% | 4.2% | -10.84% | 3.42% |
| Return on Equity (ROE) | 8.95% | 9.94% | 9.34% | 9.22% | 7.29% | 4.9% | 5.65% | 8.68% | 6.16% | 12.61% | 4.13% | 8.82% | 6.9% | 7.7% | 6.42% | 17.85% | 19.56% | 22.86% | 25.84% | 27.16% | 16.64% | 9.89% | 20.67% | 11.09% | 18.05% | 18.61% | 13.04% | 21.53% | 14.76% | -35.02% | 9.98% |
| Debt / Equity | 1.77x | 1.76x | 1.73x | 1.71x | 1.62x | 0.99x | 1.13x | 1.09x | 1.11x | 1.11x | 1.30x | 0.96x | 0.92x | 0.88x | 0.90x | 0.93x | 0.95x | 1.00x | 1.19x | 1.35x | 1.30x | 1.53x | 1.42x | 1.85x | 2.01x | 1.80x | 2.11x | 3.53x | 1.07x | 1.41x | 0.89x |
| Debt / Assets | 43.52% | 43.37% | 43.28% | 43.21% | 42% | 25.97% | 30.42% | 30.24% | 30.53% | 30.47% | 31.25% | 27.59% | 25.59% | 25.18% | 24.95% | 24.37% | 24.56% | 25.61% | 27.66% | 30.17% | 29.43% | 32.63% | 31.72% | 37.58% | 41.57% | 42.15% | 44.05% | 47.84% | 32.3% | 37.86% | 30.72% |
| Net Debt / EBITDA | 5.76x | 5.62x | 5.85x | 5.79x | 5.79x | 3.30x | 4.14x | 3.66x | 3.80x | 3.51x | 4.01x | 2.36x | 2.91x | 2.49x | 2.81x | 1.82x | 1.46x | 1.44x | 1.56x | 1.95x | 2.23x | 2.95x | 2.40x | 3.70x | 3.06x | 2.73x | 6.75x | 3.48x | 1.91x | 2.64x | 2.52x |
| Book Value per Share | 29.06 | 28.46 | 26.84 | 25.83 | 25.07 | 35.51 | 35.69 | 35.5 | 34.1 | 33.92 | 29.79 | 30.56 | 27.93 | 26.67 | 26.53 | 21.64 | 20.46 | 19.09 | 16.69 | 15 | 14.77 | 13.45 | 14.21 | 12.94 | 12.05 | 12.61 | 17.68 | 4.52 | 8.33 | 7.43 | 11.76 |
Quick answers to the most common questions about buying EXC stock.
As of 2025, Exelon Corporation (EXC) had total assets of $116.57B including $9.55B in current assets.
Exelon Corporation (EXC) carries total debt of $50.55B. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Exelon Corporation (EXC) has total shareholders' equity (book value) of $28.80B ($28.46 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Exelon Corporation (EXC) reported a current ratio of 0.92x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Regulatory lag and Illinois policy
Metrics are mathematically derived from official filings.
Rate Base Growth Outpacing Equity Accumulation
Based on EXC's reported balance sheet, net PPE rose from $75.6B in 2024Q2 to $88.6B in 2026Q3, an increase of roughly 17%, while total equity grew only about 15% over the same period.
The gap suggests that a meaningful share of the capital program is being funded with liabilities rather than retained earnings, which is typical of a utility in heavy build mode but leaves regulated equity growing more slowly than the asset base. Whether this translates into earnings growth depends on timely recovery through rate cases, a relationship the reported quarterly figures cannot confirm. Investors should monitor whether rate base additions are being approved on the expected timeline.
Leverage Stable Near 1.76x Debt-to-Equity
Reported debt-to-equity has held in a narrow 1.73x to 1.79x band across ten quarters, while total debt climbed from $46.2B to $53.2B, indicating leverage has been kept steady as the asset base expanded.
A stable D/E ratio alongside rising absolute debt implies that equity issuance or retained earnings have kept pace with borrowing, a pattern consistent with a regulator-anchored capital structure. The reported D/E of 1.76x is above the 1.0x to 1.5x range often cited for utilities, which warrants reconciliation against the authorized capital structure in each jurisdiction rather than a headline comparison. Investors should monitor authorized versus actual equity ratios in rate filings.
Thin Cash Buffer Against Construction Funding
According to reported figures, cash balances fluctuated between $357M and $2.0B over the period, with the current ratio ranging from 0.87 to 1.09, suggesting limited short-term liquidity cushion relative to a $2.0B to $2.4B quarterly capital program.
Cash on hand covers only a small fraction of a single quarter of capital spending, implying reliance on commercial paper, revolving credit, or long-term issuance to bridge timing gaps. Current ratios below 1.0x in several quarters may reflect the timing of short-term debt maturities rather than solvency concerns, but the reported data does not disclose facility sizes or availability. Investors should monitor the size and utilization of credit facilities.
Equity Base Growing Steadily Each Quarter
As reported in financial statements, total equity rose from $26.2B in 2024Q2 to $30.1B in 2026Q3, a steady build that appears consistent with retained earnings and modest equity issuance supporting the rate base.
A consistent equity ratio near 25% of total assets points to a disciplined financing mix rather than episodic dilution. Recent quarterly EPS volatility, including the 2026Q2 shortfall, does not appear to have interrupted the underlying equity trajectory in the reported figures. Investors should watch whether equity growth keeps pace with rate base additions over the next several filings.
Earnings Miss Could Signal Recovery Timing Strain
Based on EXC's reported 2026Q2 EPS of $0.39 against a cited consensus of $0.86, the magnitude of the shortfall may indicate that regulatory recovery timing, rather than asset quality, is the more likely source of near-term balance sheet strain.
If delayed recovery forces the company to carry larger regulatory assets for longer, the balance sheet could show growing deferred costs that are not yet reflected in cash generation. This is an analytical inference from the EPS variance and cannot be confirmed from the supplied data, which does not break out regulatory asset balances. Investors should monitor regulatory asset trends in future filings as an early indicator.