はじめての方へショーケース価格
  1. 米国企業
  2. EXELON CORP

EXELON CORPEXC

時価総額
$437.9億
PER
18.8倍
サマリーテーブルに戻る
損益計算書バランスシートキャッシュフロー
2010年
12月31日		2011年
12月31日		2013年
12月31日		2014年
12月31日		2015年
12月31日		2016年
12月31日		2017年
12月31日		2018年
12月31日		2019年
12月31日		2020年
12月31日		2021年
12月31日		2022年
12月31日		2023年
12月31日
Energy Commodities and Service--------17,75416,40018,467--
Electricity, US Regulated--------15,19515,20716,35217,08319,916
Public Utilities--------16,83916,63317,709--
Natural Gas, US Regulated--------1,4891,4321,5281,9951,811
Electricity, US Regulated--------15,19515,20716,35217,08319,916
Natural Gas, US Regulated--------1,4891,4321,5281,9951,811
Operating revenues--------62-----
Electricity, US Regulated------------26
Natural Gas, US Regulated-----------2,0186
Electricity, US Regulated------------26
Natural Gas, US Regulated-----------2,0186
Revenue from Contract with Customer, Excluding Assessed Tax18,64419,06324,88827,42929,44731,36033,53135,98534,43833,03936,34719,07821,727
Revenues from alternative revenue programs----------171161696
Revenues from alternative revenue programs----------171161696
Revenue from Related Parties-9-239107------
Energy Commodities and Service--------10,8499,59212,157--
Electricity, US Regulated--------1,5651,6531,8885,3807,648
Public Utilities--------4,6484,5125,207--
Natural Gas, US Regulated--------262185243834593
Electricity, US Regulated--------1,5651,6531,8885,3807,648
Natural Gas, US Regulated--------262185243834593
Purchased power and/or fuel from affiliates-----------159-
Operating and maintenance------10,1269,3378,6159,4088,6594,6734,559
Depreciation and amortization--------4,2525,0146,0363,3253,506
Depreciation and amortization--------4,2525,0146,0363,3253,506
Taxes, Miscellaneous8087851,0951,1541,2001,5761,7311,7831,7321,7141,7661,3901,408
Taxes, Miscellaneous8087851,0951,1541,2001,5761,7311,7831,7321,7141,7661,3901,408
Total operating expenses13,91814,58321,24225,03925,05628,20029,72032,14330,09630,24033,82515,76117,714
Total operating expenses13,91814,58321,24225,03925,05628,20029,72032,14330,09630,24033,82515,76117,714
Gain (Loss) on Disposition of Other Assets------483563124201-210
Bargain purchase gain------233------
Operating income (loss)4,7264,480,000,0003,6563,0964,4093,1124,2603,8984,3742,8232,7233,3154,023
Gain on deconsolidation of business---289--213-1----
Interest expense, net----------1,5461,4221,704
Interest expense to affiliates--41414141362525252525-
Other, net312203473455-464131,056-1121,2271,1451,056535408
Total other income and (deductions)-505-523-883-610-1,079-1,123-504-1,666-389-490-515-912-1,321
Operating income (loss)4,7264,480,000,0003,6563,0964,4093,1124,2603,8984,3742,8232,7233,3154,023
Income (loss) before income taxes---2,4863,3301,9893,7562,2323,9852,3332,2082,4032,702
Interest expense, net----------1,5461,4221,704
Interest expense to affiliates--41414141362525252525-
Other, net312203473455-464131,056-1121,2271,1451,056535408
Total other income and (deductions)-505-523-883-610-1,079-1,123-504-1,666-389-490-515-912-1,321
Income taxes1,6581,4571,0446661,073761-125120774373370349374
Income (loss) before income taxes---2,4863,3301,9893,7562,2323,9852,3332,2082,4032,702
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest-----------2,0542,328
Income taxes1,6581,4571,0446661,073761-125120774373370349374
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest-----------117-
Equity in losses of unconsolidated affiliates-----7---28-183-6-9--
Net income--1,7291,8202,2501,2043,8492,0843,0281,9541,8292,1712,328
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest-----------2,0542,328
Net Income (Loss) Attributable to Noncontrolling Interest-----70----91231-
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest-----------117-
Net income attributable to common shareholders-2,4951,7191,6232,2691,1343,7702,0102,9361,9631,7062,1702,328
Net income--1,7291,8202,2501,2043,8492,0843,0281,9541,8292,1712,328
Net Income (Loss) from Continuing Operations Available to Common Shareholders, Basic-----------2,0542,328
Net Income (Loss) Attributable to Noncontrolling Interest-----70----91231-
Net Income (Loss) from Discontinued Operations Available to Common Shareholders, Basic-----------116-
Net income attributable to common shareholders-2,4951,7191,6232,2691,1343,7702,0102,9361,9631,7062,1702,328
Prior service benefits reclassified to periodic benefit cost----30-46-48-56-66-65-40-4-1-
Actuarial losses reclassified to periodic benefit cost---208-147-220-184-197-247-149-190223-42-26
Pension and non-pension postretirement benefit plans valuation adjustments----------43246-109
Unrealized (loss) gain on cash flow hedges-----------12-5
Unrealized gain on marketable securities-----16------
Other comprehensive income (loss)--27727-64460-3617142-198-20665089-88
Unrealized gain (loss) on investments in unconsolidated affiliates--1068-3--21----
Unrealized (loss) gain on foreign currency translation---10-9-21107-1064---
Other comprehensive income (loss)--27727-64460-3617142-198-20665089-88
Net Income (Loss) from Continuing Operations Available to Common Shareholders, Basic-----------2,0542,328
Comprehensive income (loss)-----1,1684,0202,1262,8301,7482,4792,2602,240
Net Income (Loss) from Discontinued Operations Available to Common Shareholders, Basic-----------116-
Comprehensive income attributable to noncontrolling interests-----70777593-91231-
Net income (loss) attributable to membership interest2,5632,4991,7291,8202,2501,2043,8492,0843,0281,9541,8292,1712,328
Comprehensive income attributable to common shareholders2,2292,4722,4561,1762,3101,0983,9432,0512,7371,7572,3562,2592,240
Prior service benefits reclassified to periodic benefit cost----30-46-48-56-66-65-40-4-1-
Actuarial losses reclassified to periodic benefit cost---208-147-220-184-197-247-149-190223-42-26
Pension and non-pension postretirement benefit plans valuation adjustments----------43246-109
Unrealized (loss) gain on cash flow hedges-----------12-5
Unrealized gain on marketable securities-----16------
Other comprehensive income (loss)--27727-64460-3617142-198-20665089-88
Unrealized gain (loss) on investments in unconsolidated affiliates--1068-3--21----
Unrealized (loss) gain on foreign currency translation---10-9-21107-1064---
Other comprehensive income (loss)--27727-64460-3617142-198-20665089-88
Income (Loss) from Continuing Operations, Per Basic Share3.883.762.011.892.551.23-----2.082.34
Income (Loss) from Continuing Operations, Per Diluted Share3.87----------2.082.34
Income (Loss) from Discontinued Operations and Disposal of Discontinued Operations, Net of Tax, Per Basic Share-----------0.12-
Income (Loss) from Discontinued Operations and Disposal of Discontinued Operations, Net of Tax, Per Diluted Share-----------0.12-
Comprehensive income (loss)-----1,1684,0202,1262,8301,7482,4792,2602,240
Income (Loss) from Continuing Operations, Per Basic Share3.883.762.011.892.551.23-----2.082.34
Comprehensive income attributable to noncontrolling interests-----70777593-91231-
Income (Loss) from Continuing Operations, Per Diluted Share3.87----------2.082.34
Comprehensive income attributable to common shareholders2,2292,4722,4561,1762,3101,0983,9432,0512,7371,7572,3562,2592,240
Income (Loss) from Discontinued Operations and Disposal of Discontinued Operations, Net of Tax, Per Basic Share-----------0.12-
Income (Loss) from Continuing Operations, Per Basic Share3.883.762.011.892.551.23-----2.082.34
Income (Loss) from Continuing Operations, Per Diluted Share3.87----------2.082.34
Income (Loss) from Discontinued Operations and Disposal of Discontinued Operations, Net of Tax, Per Basic Share-----------0.12-
Income (Loss) from Discontinued Operations and Disposal of Discontinued Operations, Net of Tax, Per Diluted Share-----------0.12-
Income (Loss) from Discontinued Operations and Disposal of Discontinued Operations, Net of Tax, Per Diluted Share-----------0.12-