Exelon Corporation (EXC) Cash Flow Statement
Where EXC’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $6.25B +12.3% vs 2024
- Capital expenditures
- $8.53B 35.2% of revenue
- Free cash flow
- −$2.27B −9.4% margin
- Returned to shareholders
- $1.62B
- Change in cash
- $262.0M cash at year-end $1.20B
Cash from operations
$6.25B
Capital expenditures
−$8.53B
Dividends
−$1.62B
Net borrowing (repayment)
+$3.52B
Shares issued
+$691.0M
Other financing
−$58.0M
Change in cash
$262.0M
Drawn to scale: where the cash came from and how it was used. Hover for values.
EXC operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
EXC cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $8.43B2016 | $6.25B2025 | −3.3%/yr | |
| Capital expenditures | $8.56B2016 | $8.53B2025 | −0.0%/yr | |
| Free cash flow | −$131.0M2016 | −$2.27B2025 | — | |
| Free cash flow margin | −0.4%2016 | −9.4%2025 | −9.0 pts | |
| Operating cash flow / net income | 7.002016 | 2.262025 | −4.75 | |
| Stock-based compensation | $175.0M2016 | $21.0M2023 | −26.1%/yr | |
| Dividends paid | $1.17B2016 | $1.62B2025 | +3.7%/yr | |
| Share buybacks (net) | $190.0M2016 | $02023 | −100.0% | |
| Capex / revenue | 27.3%2016 | 35.2%2025 | +7.8 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
EXC cash flow by activity
OperatingInvestingFinancingChange in cash
EXC net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
EXC cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $2.77B | $2.46B | $2.33B | $2.17B | $1.83B | $1.95B | $3.03B | $2.00B | $3.78B | $1.20B |
| Depreciation & amortization | $3.64B | $3.60B | $3.51B | $3.53B | $6.43B | $6.53B | $5.78B | $5.38B | $5.43B | $5.58B |
| Stock-based compensation | — | — | $21.0M | $41.0M | −$643.0M | −$348.0M | −$267.0M | $208.0M | $191.0M | $175.0M |
| Change in working capital | −$1.88B | −$1.20B | −$852.0M | −$2.26B | −$4.49B | −$4.55B | −$2.30B | −$1.02B | −$1.26B | −$960.0M |
| Other non-cash items | $1.72B | $708.0M | −$300.0M | $1.39B | −$120.0M | $655.0M | $419.0M | $2.08B | −$645.0M | $2.44B |
| Cash from operating activities | $6.25B | $5.57B | $4.70B | $4.87B | $3.01B | $4.24B | $6.66B | $8.64B | $7.49B | $8.43B |
| Investing activities | ||||||||||
| Capital expenditures | −$8.53B | −$7.10B | −$7.41B | −$7.15B | −$7.98B | −$8.05B | −$7.25B | −$7.59B | −$7.58B | −$8.56B |
| Investments (net) | — | −$7.04B | −$7.38B | −$6.99B | $3.76B | $3.65B | −$36.0M | −$235.0M | −$268.0M | −$15.50B |
| Acquisitions & other investing | $4.0M | $7.10B | $7.41B | $7.15B | $903.0M | $64.0M | $24.0M | −$5.0M | −$94.0M | $8.58B |
| Cash from investing activities | −$8.53B | −$7.04B | −$7.38B | −$6.99B | −$3.32B | −$4.34B | −$7.26B | −$7.83B | −$7.95B | −$15.49B |
| Financing activities | ||||||||||
| Dividends paid | −$1.62B | −$1.52B | −$1.43B | −$1.33B | −$1.50B | −$1.49B | −$1.41B | −$1.33B | −$1.24B | −$1.17B |
| Share repurchases & issuance (net) | — | — | $6.27B | $36.0M | −$805.0M | $45.0M | $112.0M | $105.0M | $4.24B | −$190.0M |
| Net borrowing (repayment) | $3.52B | $2.75B | $4.05B | $5.02B | $3.14B | $1.73B | $1.32B | $1.12B | $640.0M | $2.21B |
| Shares issued | $691.0M | $148.0M | $140.0M | $563.0M | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$58.0M | −$66.0M | −$6.34B | −$2.70B | −$80.0M | −$136.0M | −$82.0M | −$108.0M | −$2.88B | $342.0M |
| Cash from financing activities | $2.53B | $1.31B | $2.68B | $1.59B | $758.0M | $145.0M | −$58.0M | −$219.0M | $767.0M | $1.19B |
| Summary | ||||||||||
| Net change in cash | $262.0M | −$162.0M | $11.0M | −$529.0M | $453.0M | $44.0M | −$659.0M | $591.0M | $276.0M | −$5.87B |
| Cash at end of period | $1.20B | $939.0M | $1.10B | $1.09B | $1.62B | $1.17B | $1.12B | $1.78B | $898.0M | $635.0M |
| Free cash flow | −$2.27B | −$1.53B | −$2.71B | −$2.28B | −$4.97B | −$3.81B | −$589.0M | $1.05B | −$92.0M | −$131.0M |
| Free cash flow margin | −9.4% | −6.6% | −12.4% | −11.9% | −27.7% | −11.5% | −1.7% | 2.9% | −0.3% | −0.4% |
| Capex / revenue | 35.2% | 30.8% | 34.1% | 37.5% | 44.5% | 24.4% | 21.0% | 21.1% | 22.6% | 27.3% |
| Operating cash flow / net income | 2.26 | 2.26 | 2.02 | 2.24 | 1.65 | 2.17 | 2.20 | 4.31 | 1.98 | 7.00 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $396.0M | $919.0M | $594.0M | $874.0M | $392.0M | $908.0M | $647.0M | $707.0M | $448.0M | $658.0M | $617.0M | $699.0M |
| Depreciation & amortization | $968.0M | $953.0M | $924.0M | $913.0M | $902.0M | $905.0M | $913.0M | $909.0M | $894.0M | $880.0M | $890.0M | $889.0M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | $21.0M | $17.0M |
| Change in working capital | −$460.0M | −$715.0M | −$610.0M | $31.0M | −$177.0M | −$1.08B | −$310.0M | −$143.0M | −$105.0M | −$630.0M | −$103.0M | −$167.0M |
| Other non-cash items | $1.04B | $567.0M | $336.0M | $481.0M | $394.0M | $467.0M | $176.0M | $216.0M | $225.0M | $84.0M | −$14.0M | $93.0M |
| Cash from operating activities | $1.95B | $1.72B | $1.24B | $2.30B | $1.51B | $1.20B | $1.43B | $1.69B | $1.46B | $992.0M | $1.41B | $1.53B |
| Investing activities | ||||||||||||
| Capital expenditures | −$2.20B | −$2.36B | −$2.43B | −$2.14B | −$2.01B | −$1.95B | −$1.94B | −$1.70B | −$1.70B | −$1.77B | −$1.87B | −$1.85B |
| Investments (net) | — | — | — | −$2.14B | −$2.02B | −$1.94B | −$1.93B | −$1.65B | −$1.70B | −$1.77B | −$1.86B | −$1.84B |
| Acquisitions & other investing | −$4.0M | $2.0M | $9.0M | $2.14B | $2.01B | $1.95B | $1.94B | $1.70B | $1.70B | $1.77B | $1.87B | $1.85B |
| Cash from investing activities | −$2.20B | −$2.36B | −$2.42B | −$2.14B | −$2.02B | −$1.94B | −$1.93B | −$1.65B | −$1.70B | −$1.77B | −$1.86B | −$1.84B |
| Financing activities | ||||||||||||
| Dividends paid | −$430.0M | −$430.0M | −$405.0M | −$404.0M | −$405.0M | −$403.0M | −$382.0M | −$381.0M | −$380.0M | −$381.0M | −$359.0M | −$357.0M |
| Share repurchases & issuance (net) | −$860.0M | — | — | — | — | — | — | — | — | — | $30.0M | −$11.0M |
| Net borrowing (repayment) | $1.46B | $1.17B | $178.0M | $1.10B | $593.0M | $1.65B | $606.0M | −$106.0M | — | — | — | $584.0M |
| Shares issued | $382.0M | $0 | $518.0M | $0 | $0 | $173.0M | $0 | $148.0M | $0 | $0 | $140.0M | $0 |
| Other financing | $842.0M | −$15.0M | −$7.0M | −$6.0M | −$10.0M | −$35.0M | −$16.0M | −$5.0M | $845.0M | $1.36B | $792.0M | $5.0M |
| Cash from financing activities | $1.39B | $728.0M | $284.0M | $686.0M | $178.0M | $1.39B | $208.0M | −$344.0M | $465.0M | $982.0M | $603.0M | $221.0M |
| Summary | ||||||||||||
| Net change in cash | $1.13B | $96.0M | −$897.0M | $847.0M | −$331.0M | $643.0M | −$294.0M | −$302.0M | $227.0M | $207.0M | $154.0M | −$88.0M |
| Cash at end of period | $2.43B | $1.30B | $1.20B | $2.10B | $1.25B | $1.58B | $939.0M | $1.23B | $1.53B | $1.31B | $1.10B | $947.0M |
| Free cash flow | −$255.0M | −$634.0M | −$1.19B | $163.0M | −$502.0M | −$746.0M | −$510.0M | −$6.0M | −$237.0M | −$775.0M | −$457.0M | −$324.0M |
| Free cash flow margin | −4.3% | −8.8% | −22.0% | 2.4% | −9.3% | −11.1% | −9.3% | −0.1% | −4.4% | −12.8% | −8.5% | −5.4% |
| Capex / revenue | 36.9% | 32.6% | 45.0% | 31.9% | 37.1% | 29.0% | 35.4% | 27.5% | 31.7% | 29.2% | 34.8% | 31.0% |
| Operating cash flow / net income | 4.91 | 1.88 | 2.09 | 2.63 | 3.85 | 1.32 | 2.20 | 2.39 | 3.26 | 1.51 | 2.29 | 2.19 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
EXC cash generation
In fiscal 2025 (ended December 31, 2025), Exelon generated $6.3 billion of cash from operations (up 12.3%) and spent $8.5 billion on capital expenditures, leaving free cash flow of -$2.3 billion, −9.4% of revenue. It returned $1.6 billion to shareholders through dividends ($1.6 billion) and net share buybacks ($0). Cash and equivalents rose by $262.0 million over the year.
Related: EXC income statement, EXC balance sheet, EXC dividend history. See the EXC stock overview for the latest quote and news.
EXC cash flow FAQ
What is Exelon's free cash flow?
Exelon's free cash flow was -$2.3 billion in fiscal 2025: $6.3 billion of operating cash flow minus $8.5 billion of capital expenditures It was -$1.5 billion a year earlier..
How much cash does Exelon generate from operations?
Exelon generated $6.3 billion of cash from operating activities in fiscal 2025, 2.26 times its net income of $2.8 billion.
How much does Exelon spend on capital expenditures?
Exelon spent $8.5 billion on capital expenditures in fiscal 2025, 35.2% of revenue, compared with $7.1 billion the year before.
How much does Exelon pay in dividends?
Exelon paid $1.6 billion in dividends in fiscal 2025.
Utilities - Regulated Electric: cash flow
- KEPKorea Electric Power
- EDNEmpresa Distribuidora y Comercializadora Norte Sociedad Anónima
- CEPUCentral Puerto
- CIGCompanhia Energética de Minas Gerais
- CIG.CEnergy of Minas Gerais Co DRC
- DUKDuke Energy
- SOSouthern Company
- SOMNSouthern
- NEENextEra Energy
- ELPCCompanhia Paranaense de Energia - COPEL
- PCGPG&E
- AEPAmerican Electric Power