{"schemaVersion":"edgar.public-analysis.v1","calculationVersion":"analysis-v1.4:context-v3","mappingVersion":"analysis-mappings-v2","status":"ready","ticker":"EXC","cik":"0001109357","name":"EXELON CORP","lens":"corporate","businessModel":"corporate","basis":"annual","asOf":"","selectedEnd":"latest","period":{"kind":"annual","start":"2025-01-01","end":"2025-12-31","fiscalYear":2025,"fiscalPeriod":"FY"},"comparisonPeriod":{"kind":"annual","start":"2024-01-01","end":"2024-12-31","fiscalYear":2024,"fiscalPeriod":"FY"},"checkedAt":"2026-09-27T02:36:42.839Z","retrievedAt":"2026-09-13T08:13:56.546Z","calculatedAt":"2026-09-19T02:30:20.913Z","freshUntil":"2026-09-28T03:36:42.839Z","stale":false,"metrics":[{"key":"revenue","label":"Revenue","format":"currency","unit":"USD","value":24258000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[0],"calculations":[],"previous":{"value":23028000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[1],"calculations":[]},"change":{"delta":1230000000,"percent":5.341323606044815,"reason":null}},{"key":"netIncome","label":"Net Income","format":"currency","unit":"USD","value":2768000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2],"calculations":[],"previous":{"value":2460000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3],"calculations":[]},"change":{"delta":308000000,"percent":12.520325203252034,"reason":null}},{"key":"operatingMargin","label":"Operating margin","format":"percent","unit":"%","value":21.221864951768488,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[4,0],"calculations":[],"previous":{"value":18.75542817439639,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[5,1],"calculations":[]},"change":{"delta":2.466436777372099,"percent":null,"reason":null}},{"key":"operatingCashFlow","label":"Operating Cash Flow","format":"currency","unit":"USD","value":6254000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6],"calculations":[],"previous":{"value":5569000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7],"calculations":[]},"change":{"delta":685000000,"percent":12.300233435087089,"reason":null}},{"key":"freeCashFlow","label":"Free cash flow","format":"currency","unit":"USD","value":-2275000000,"classification":"calculated","formula":"Operating cash flow − reported purchases of property, plant and equipment","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6,8],"calculations":[],"previous":{"value":-1528000000,"classification":"calculated","formula":"Operating cash flow − reported purchases of property, plant and equipment","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7,9],"calculations":[]},"change":{"delta":-747000000,"percent":null,"reason":"Percentage growth is not meaningful from a zero or negative base."}},{"key":"roe","label":"Return on average equity","format":"percent","unit":"%","value":9.93556955437104,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2,10,11],"calculations":[],"previous":{"value":9.340116941301542,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3,11,12],"calculations":[]},"change":{"delta":0.595452613069499,"percent":null,"reason":null}}],"sourceCatalog":[{"taxonomy":"us-gaap","tag":"Revenues","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":24258000000,"accession":"0001109357-26-000018","filed":"2026-02-12","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/exc-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"Revenues","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":23028000000,"accession":"0001109357-26-000018","filed":"2026-02-12","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/exc-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"ProfitLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2768000000,"accession":"0001109357-26-000018","filed":"2026-02-12","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/exc-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"ProfitLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2460000000,"accession":"0001109357-26-000018","filed":"2026-02-12","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/exc-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5148000000,"accession":"0001109357-26-000018","filed":"2026-02-12","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/exc-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4319000000,"accession":"0001109357-26-000018","filed":"2026-02-12","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/exc-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":6254000000,"accession":"0001109357-26-000018","filed":"2026-02-12","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/exc-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5569000000,"accession":"0001109357-26-000018","filed":"2026-02-12","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/exc-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":8529000000,"accession":"0001109357-26-000018","filed":"2026-02-12","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/exc-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7097000000,"accession":"0001109357-26-000018","filed":"2026-02-12","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/exc-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","value":28798000000,"accession":"0001109357-26-000063","filed":"2026-05-06","form":"10-Q","url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/exc-20260331.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","value":26921000000,"accession":"0001109357-26-000018","filed":"2026-02-12","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/exc-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","value":25755000000,"accession":"0001109357-25-000043","filed":"2025-02-12","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/exc-20241231.htm","revised":false}],"coverage":{"displayedMetrics":6,"availableMetrics":6,"reportedMetrics":3,"calculatedMetrics":3,"comparableMetrics":6,"sourceCount":13,"sourceInputsOmitted":0,"preparedHistoryPeriods":11},"limitations":["Normalized standard SEC XBRL concepts, not a complete reproduction of the filed financial statements. Missing values are not zero.","Values are unscaled USD, reported per-share units, percentages or ratios as labeled. Balance-sheet inputs are point-in-time observations; income and cash-flow inputs cover their stated durations.","The latest filed values in the prepared model are used, including subsequent comparative revisions. Selecting an older reporting end does not create an as-filed historical vintage.","Year-over-year changes require compatible periods. Percentage growth is not calculated from a zero or negative base; percentage-valued metrics change in percentage points.","Reported inputs, calculated metrics and source-check dates remain separate. CFTC positioning, market prices and personal research assumptions are outside this summary."],"interactiveUrl":"/analysis/EXC#analysis-workspace","summaryUrl":"/api/v1/analysis/EXC"}