Constellation Energy Corporatio(NASDAQ:CEG)
Constellation Energy Corporation generates and sells electricity in the United States. The company operates through five segments: Mid-Atlantic, Midwest, New York, ERCOT, and Other Power Regions. It sells natural gas, renewable energy, and other energy-related products and services. The company has ...
Website: https://constellationenergy.com
Founded: 1816
Full Time Employees: 11,696
Sector: Utilities
Industry: Utilities—Renewable
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating revenues | 11,122,000,000 | 6,074,000,000 | 6,570,000,000 | 6,101,000,000 | 6,788,000,000 | 6,550,000,000 | 5,475,000,000 | 6,161,000,000 | 5,796,000,000 | 6,111,000,000 | 5,446,000,000 | 7,565,000,000 | 7,333,000,000 | 6,051,000,000 | 5,465,000,000 | 5,431,000,000 |
yoy | 63.85% | -7.27% | 20.00% | -0.97% | 17.12% | 7.18% | 0.53% | -18.56% | -20.96% | 0.99% | -0.35% | 39.29% | ||||
qoq | 83.11% | -7.55% | 7.69% | -10.12% | 3.63% | 19.63% | -11.13% | 6.30% | -5.15% | 12.21% | -28.01% | 3.16% | 21.19% | 10.72% | 0.63% | |
operating expenses | ||||||||||||||||
purchased power and fuel | 6,352,000,000 | 3,598,000,000 | 3,567,000,000 | 3,132,000,000 | 4,384,000,000 | 3,119,000,000 | 2,292,000,000 | 3,417,000,000 | 4,018,000,000 | 3,367,000,000 | 2,887,000,000 | 5,729,000,000 | 5,708,000,000 | 4,695,000,000 | 3,508,000,000 | 3,545,000,000 |
operating and maintenance | 1,780,000,000 | 1,486,000,000 | 1,511,000,000 | 1,617,000,000 | 1,545,000,000 | 1,535,000,000 | 1,645,000,000 | 1,486,000,000 | 1,422,000,000 | 1,353,000,000 | 1,477,000,000 | 1,432,000,000 | 1,375,000,000 | 989,000,000 | 1,273,000,000 | 1,161,000,000 |
depreciation and amortization | 443,000,000 | 242,000,000 | 241,000,000 | 254,000,000 | 248,000,000 | 266,000,000 | 296,000,000 | 306,000,000 | 288,000,000 | 266,000,000 | 274,000,000 | 267,000,000 | 273,000,000 | 262,000,000 | 277,000,000 | 280,000,000 |
taxes other than income taxes | 229,000,000 | 150,000,000 | 165,000,000 | 147,000,000 | 160,000,000 | 165,000,000 | 142,000,000 | 139,000,000 | 134,000,000 | 148,000,000 | 139,000,000 | 132,000,000 | 137,000,000 | 145,000,000 | 133,000,000 | 137,000,000 |
total operating expenses | 8,804,000,000 | 5,476,000,000 | 5,484,000,000 | 5,150,000,000 | 6,337,000,000 | 5,085,000,000 | 4,375,000,000 | 5,348,000,000 | 5,862,000,000 | 5,134,000,000 | 4,777,000,000 | 7,560,000,000 | 7,493,000,000 | 6,091,000,000 | 5,191,000,000 | 5,172,000,000 |
gain on sales of assets | 14,000,000 | |||||||||||||||
operating income | 2,332,000,000 | 598,000,000 | 1,086,000,000 | 951,000,000 | 451,000,000 | 1,467,000,000 | 1,100,000,000 | 813,000,000 | -67,000,000 | 977,000,000 | 669,000,000 | 31,000,000 | -172,000,000 | -41,000,000 | 272,000,000 | 435,000,000 |
yoy | 417.07% | -59.24% | -1.27% | 16.97% | -773.13% | 50.15% | 64.42% | 2522.58% | -61.05% | -2482.93% | 145.96% | -92.87% | ||||
qoq | 289.97% | -44.94% | 14.20% | 110.86% | -69.26% | 33.36% | 35.30% | -1313.43% | -106.86% | 46.04% | 2058.06% | -118.02% | 319.51% | -115.07% | -37.47% | |
operating margin % | 20.97% | 9.85% | 16.53% | 15.59% | 6.64% | 22.40% | 20.09% | 13.20% | -1.16% | 15.99% | 12.28% | 0.41% | -2.35% | -0.68% | 4.98% | 8.01% |
other income and | ||||||||||||||||
interest expense | -253,000,000 | -113,000,000 | -134,000,000 | -118,000,000 | -146,000,000 | -147,000,000 | -142,000,000 | -127,000,000 | -139,000,000 | -82,000,000 | -103,000,000 | -107,000,000 | -64,000,000 | -75,000,000 | -56,000,000 | -55,000,000 |
other | 46,000,000 | 207,000,000 | 443,000,000 | 440,000,000 | -154,000,000 | 325,000,000 | 6,000,000 | 362,000,000 | 349,000,000 | 605,000,000 | 314,000,000 | 383,000,000 | -196,000,000 | -654,000,000 | -318,000,000 | |
total other income and | -207,000,000 | 94,000,000 | 309,000,000 | 322,000,000 | -300,000,000 | 178,000,000 | -136,000,000 | 235,000,000 | 210,000,000 | -82,000,000 | 502,000,000 | 207,000,000 | 319,000,000 | -271,000,000 | -710,000,000 | -374,000,000 |
income before income taxes | 2,125,000,000 | 692,000,000 | 1,395,000,000 | 1,273,000,000 | 151,000,000 | 1,645,000,000 | 964,000,000 | 1,048,000,000 | 143,000,000 | 895,000,000 | 1,171,000,000 | 238,000,000 | 147,000,000 | -312,000,000 | -438,000,000 | 61,000,000 |
income tax expense | 530,000,000 | 259,000,000 | 466,000,000 | 440,000,000 | 22,000,000 | 449,000,000 | 154,000,000 | 165,000,000 | ||||||||
equity in income (losses) of unconsolidated affiliates | 8,000,000 | -1,000,000 | ||||||||||||||
net income | 1,603,000,000 | 432,000,000 | 929,000,000 | 833,000,000 | 129,000,000 | 1,196,000,000 | 809,000,000 | 883,000,000 | -39,000,000 | 690,000,000 | 824,000,000 | 102,000,000 | 28,000,000 | -193,000,000 | -113,000,000 | 111,000,000 |
yoy | 1142.64% | -63.88% | 14.83% | -5.66% | -430.77% | 73.33% | -1.82% | 765.69% | -239.29% | -457.51% | -829.20% | -8.11% | ||||
qoq | 271.06% | -53.50% | 11.52% | 545.74% | -89.21% | 47.84% | -8.38% | -2364.10% | -105.65% | -16.26% | 707.84% | 264.29% | -114.51% | 70.80% | -201.80% | |
net income margin % | 14.41% | 7.11% | 14.14% | 13.65% | 1.90% | 18.26% | 14.78% | 14.33% | -0.67% | 11.29% | 15.13% | 1.35% | 0.38% | -3.19% | -2.07% | 2.04% |
net income attributable to noncontrolling interests | 13,000,000 | -1,000,000 | -6,000,000 | 11,000,000 | -4,000,000 | -5,000,000 | -9,000,000 | 6,000,000 | -6,000,000 | -5,000,000 | -2,000,000 | 5,000,000 | ||||
net income attributable to common shareholders | 1,590,000,000 | 432,000,000 | 930,000,000 | 839,000,000 | 118,000,000 | 1,200,000,000 | 814,000,000 | 883,000,000 | -37,000,000 | 731,000,000 | 833,000,000 | 96,000,000 | 34,000,000 | -188,000,000 | -111,000,000 | 106,000,000 |
comprehensive income, net of income taxes | ||||||||||||||||
other comprehensive income, net of income taxes | -165,000,000 | 12,000,000 | 37,000,000 | -7,000,000 | 27,000,000 | 19,000,000 | 11,000,000 | -394,000,000 | 3,000,000 | 8,000,000 | -48,000,000 | 209,000,000 | 23,000,000 | 24,000,000 | 21,000,000 | |
pension and non-pension postretirement benefit plans: | ||||||||||||||||
prior service benefit reclassified to periodic benefit cost | -1,000,000 | -1,000,000 | -1,000,000 | -2,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -3,000,000 | -1,000,000 | -2,000,000 | -2,000,000 | -1,000,000 | -1,000,000 | ||
actuarial loss reclassified to periodic cost | 28,000,000 | 18,000,000 | 19,000,000 | 18,000,000 | 17,000,000 | 15,000,000 | 21,000,000 | 18,000,000 | 7,000,000 | 5,000,000 | 8,000,000 | 6,000,000 | 28,000,000 | 28,000,000 | 27,000,000 | 18,000,000 |
pension and non-pension postretirement benefit plan valuation adjustment | -25,000,000 | -8,500,000 | -34,000,000 | -2,000,000 | -3,000,000 | -13,250,000 | -53,000,000 | 1,000,000 | 4,000,000 | |||||||
unrealized gain on cash flow hedges | 1,000,000 | 2,000,000 | 2,000,000 | 1,000,000 | 2,000,000 | 1,000,000 | 2,000,000 | |||||||||
unrealized gain on foreign currency translation | -3,000,000 | 1,000,000 | -8,000,000 | 20,000,000 | 8,000,000 | 12,000,000 | -1,000,000 | -3,000,000 | 1,000,000 | -2,000,000 | 3,000,000 | -2,000,000 | 4,000,000 | |||
comprehensive income | 1,603,000,000 | 267,000,000 | 941,000,000 | 870,000,000 | 122,000,000 | 1,223,000,000 | 828,000,000 | 894,000,000 | -433,000,000 | 693,000,000 | 832,000,000 | 54,000,000 | 237,000,000 | -170,000,000 | -89,000,000 | 132,000,000 |
comprehensive income attributable to noncontrolling interests | 13,000,000 | -1,000,000 | -6,000,000 | 11,000,000 | -4,000,000 | -5,000,000 | -9,000,000 | 6,000,000 | -6,000,000 | -5,000,000 | -2,000,000 | 5,000,000 | ||||
comprehensive income attributable to common shareholders | 1,590,000,000 | 267,000,000 | 942,000,000 | 876,000,000 | 111,000,000 | 1,227,000,000 | 833,000,000 | 894,000,000 | -431,000,000 | 734,000,000 | 841,000,000 | 48,000,000 | 243,000,000 | -165,000,000 | -87,000,000 | 127,000,000 |
average shares of common stock outstanding: | ||||||||||||||||
basic | 354,000,000 | 313,000,000 | 314,000,000 | 313,000,000 | 313,000,000 | 315,000,000 | 317,000,000 | -1,000,000 | 322,000,000 | 324,000,000 | 328,000,000 | 1,000,000 | 327,000,000 | 327,000,000 | 327,000,000 | |
assumed exercise and/or distributions of stock-based awards | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | |||||||
diluted | 354,000,000 | 313,000,000 | 314,000,000 | 314,000,000 | 314,000,000 | 316,000,000 | 318,000,000 | -1,000,000 | 323,000,000 | 325,000,000 | 328,000,000 | 1,000,000 | 328,000,000 | 328,000,000 | 328,000,000 | |
earnings per average common share | ||||||||||||||||
basic | 4,490,000 | 1,380,000 | 2,980,000 | 2,670,000 | 380,000 | 3,830,000 | 2,580,000 | 2,790,000 | -100,000 | 2,270,000 | 2,570,000 | 290,000 | 100,000 | -570,000 | -340,000 | 320,000 |
diluted | 4,490,000 | 1,380,000 | 2,970,000 | 2,670,000 | 380,000 | 3,820,000 | 2,580,000 | 2,780,000 | -100,000 | 2,260,000 | 2,560,000 | 290,000 | 100,000 | -570,000 | -340,000 | 320,000 |
gain on sales of assets and businesses | 2,000,000 | -1,000,000 | 26,000,000 | -12,000,000 | -1,000,000 | -2,000,000 | 16,000,000 | |||||||||
operating revenues from affiliates | 160,000,000 | |||||||||||||||
total operating revenues | 5,796,000,000 | 6,111,000,000 | 5,446,000,000 | 7,565,000,000 | 7,333,000,000 | 6,051,000,000 | 5,465,000,000 | 5,591,000,000 | ||||||||
purchased power and fuel from affiliates | 5,000,000 | |||||||||||||||
operating and maintenance from affiliates | 44,000,000 | |||||||||||||||
interest expense to affiliates | -1,000,000 | |||||||||||||||
income taxes | 169,250,000 | 205,000,000 | 342,000,000 | 131,000,000 | 116,000,000 | -123,000,000 | -328,000,000 | -53,000,000 | ||||||||
equity in losses of unconsolidated affiliates | -2,750,000 | -5,000,000 | -5,000,000 | -3,000,000 | -4,000,000 | -3,000,000 | -3,000,000 | |||||||||
net loss attributable to noncontrolling interests | -11,000,000 | -41,000,000 | ||||||||||||||
unrealized loss on cash flow hedges | -1,000,000 | |||||||||||||||
comprehensive loss attributable to noncontrolling interests | -11,000,000 | -41,000,000 | ||||||||||||||
unrealized loss on foreign currency translation | -1,000,000 | -6,000,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||
current assets | ||||||||||||||||
cash and cash equivalents | 800,000,000 | 3,641,000,000 | 3,959,000,000 | 1,974,000,000 | 1,846,000,000 | 1,793,000,000 | 311,000,000 | 562,000,000 | 368,000,000 | 1,889,000,000 | 269,000,000 | 237,000,000 | 422,000,000 | 1,192,000,000 | 806,000,000 | 1,605,000,000 |
restricted cash and cash equivalents | 371,000,000 | 107,000,000 | 132,000,000 | 88,000,000 | 96,000,000 | 89,000,000 | 72,000,000 | 83,000,000 | 86,000,000 | 88,000,000 | 56,000,000 | 99,000,000 | 106,000,000 | 111,000,000 | 120,000,000 | 91,000,000 |
accounts receivable | 4,414,000,000 | 4,266,000,000 | ||||||||||||||
derivative assets | 1,795,000,000 | 945,000,000 | ||||||||||||||
inventories | 2,582,000,000 | 1,736,000,000 | ||||||||||||||
renewable energy credits | 1,038,000,000 | 789,000,000 | 786,000,000 | 628,000,000 | 914,000,000 | 700,000,000 | 487,000,000 | 805,000,000 | 660,000,000 | 593,000,000 | 436,000,000 | 720,000,000 | 617,000,000 | 524,000,000 | 355,000,000 | 577,000,000 |
assets held for sale | 5,735,000,000 | |||||||||||||||
other | 1,274,000,000 | 635,000,000 | 696,000,000 | 714,000,000 | 778,000,000 | 2,819,000,000 | 2,394,000,000 | 2,066,000,000 | 1,655,000,000 | 2,179,000,000 | 1,742,000,000 | 1,067,000,000 | 1,026,000,000 | 1,607,000,000 | 1,317,000,000 | 1,238,000,000 |
total current assets | 18,009,000,000 | 12,119,000,000 | 11,649,000,000 | 9,233,000,000 | 9,631,000,000 | 9,270,000,000 | 7,852,000,000 | 8,460,000,000 | 8,299,000,000 | 9,902,000,000 | 7,575,000,000 | 8,108,000,000 | 9,360,000,000 | 9,853,000,000 | 8,090,000,000 | 8,767,000,000 |
property, plant, and equipment | 40,769,000,000 | 22,474,000,000 | 21,990,000,000 | 21,820,000,000 | 21,566,000,000 | 20,892,000,000 | 21,973,000,000 | 22,446,000,000 | 22,116,000,000 | 20,849,000,000 | 20,239,000,000 | 20,074,000,000 | 19,822,000,000 | 19,705,000,000 | 19,739,000,000 | 19,837,000,000 |
deferred debits and other assets | ||||||||||||||||
nuclear decommissioning trust funds | 19,366,000,000 | 19,336,000,000 | 18,985,000,000 | 18,289,000,000 | 17,472,000,000 | 17,694,000,000 | 16,883,000,000 | 16,916,000,000 | 16,398,000,000 | 14,573,000,000 | 14,821,000,000 | 14,606,000,000 | 14,114,000,000 | 13,453,000,000 | 14,001,000,000 | 15,272,000,000 |
goodwill | 11,527,000,000 | 420,000,000 | 420,000,000 | 420,000,000 | 420,000,000 | 420,000,000 | 420,000,000 | 425,000,000 | 425,000,000 | |||||||
total deferred debits and other assets | 38,133,000,000 | 22,656,000,000 | 22,522,000,000 | 21,985,000,000 | 21,055,000,000 | 21,672,000,000 | 21,515,000,000 | 21,108,000,000 | 20,343,000,000 | 18,214,000,000 | 18,745,000,000 | 17,976,000,000 | 17,727,000,000 | 17,058,000,000 | 17,504,000,000 | 18,242,000,000 |
total assets | 96,911,000,000 | 57,249,000,000 | 56,161,000,000 | 53,038,000,000 | 52,252,000,000 | 51,834,000,000 | 51,340,000,000 | 52,014,000,000 | 50,758,000,000 | 48,965,000,000 | 46,559,000,000 | 46,158,000,000 | 46,909,000,000 | 46,616,000,000 | 45,333,000,000 | 46,846,000,000 |
liabilities and equity | ||||||||||||||||
current liabilities | ||||||||||||||||
short-term borrowings | 5,102,000,000 | 1,650,000,000 | 1,650,000,000 | 900,000,000 | 680,000,000 | 1,509,000,000 | 1,644,000,000 | 527,000,000 | 935,000,000 | 705,000,000 | 1,159,000,000 | 693,000,000 | 200,000,000 | 1,080,000,000 | ||
long-term debt due within one year | 370,000,000 | 92,000,000 | 118,000,000 | 125,000,000 | 1,037,000,000 | 1,034,000,000 | 1,035,000,000 | 122,000,000 | 121,000,000 | 116,000,000 | 110,000,000 | 161,000,000 | 143,000,000 | 181,000,000 | 184,000,000 | 191,000,000 |
accounts payable and accrued expenses | 4,449,000,000 | 4,294,000,000 | 3,926,000,000 | 3,659,000,000 | 3,614,000,000 | 2,685,000,000 | 2,422,000,000 | 2,417,000,000 | 2,612,000,000 | 2,252,000,000 | ||||||
derivative liabilities | 810,000,000 | 467,000,000 | ||||||||||||||
renewable energy credit obligation | 1,193,000,000 | 1,075,000,000 | 956,000,000 | 806,000,000 | 1,001,000,000 | 909,000,000 | 730,000,000 | 895,000,000 | 972,000,000 | 857,000,000 | 673,000,000 | 865,000,000 | 901,000,000 | 773,000,000 | 587,000,000 | 727,000,000 |
total current liabilities | 13,215,000,000 | 7,944,000,000 | 7,455,000,000 | 6,256,000,000 | 6,545,000,000 | 5,452,000,000 | 5,801,000,000 | 5,922,000,000 | 6,319,000,000 | 5,263,000,000 | 5,225,000,000 | 5,947,000,000 | 7,839,000,000 | 7,887,000,000 | 5,878,000,000 | 6,434,000,000 |
long-term debt | 16,994,000,000 | 7,250,000,000 | 7,269,000,000 | 7,286,000,000 | 7,321,000,000 | 7,378,000,000 | 7,409,000,000 | 8,352,000,000 | 7,496,000,000 | 7,512,000,000 | 6,156,000,000 | 5,763,000,000 | 4,466,000,000 | 4,480,000,000 | 4,507,000,000 | 4,548,000,000 |
deferred credits and other liabilities | ||||||||||||||||
deferred income taxes and unamortized itcs | 8,199,000,000 | 3,544,000,000 | 3,578,000,000 | 3,348,000,000 | 3,226,000,000 | 3,554,000,000 | 3,377,000,000 | 3,208,000,000 | 3,209,000,000 | 3,208,000,000 | 3,203,000,000 | 2,982,000,000 | 3,031,000,000 | |||
asset retirement obligations | 12,433,000,000 | 13,193,000,000 | 13,032,000,000 | 12,679,000,000 | 12,524,000,000 | 12,322,000,000 | 13,510,000,000 | 14,278,000,000 | 14,118,000,000 | 13,797,000,000 | 12,971,000,000 | 12,831,000,000 | 12,699,000,000 | 12,564,000,000 | 13,402,000,000 | 13,276,000,000 |
pension and non-pension postretirement benefit obligations | 1,835,000,000 | 1,977,000,000 | 1,767,000,000 | 1,763,000,000 | 1,755,000,000 | |||||||||||
payables related to regulatory agreement units | 5,389,000,000 | 5,334,000,000 | 5,222,000,000 | 4,939,000,000 | 4,593,000,000 | 4,828,000,000 | 4,310,000,000 | 3,874,000,000 | 3,688,000,000 | 2,923,000,000 | 3,120,000,000 | 3,069,000,000 | 2,897,000,000 | 2,658,000,000 | 2,265,000,000 | |
total deferred credits and other liabilities | 32,882,000,000 | 27,202,000,000 | 26,745,000,000 | 25,693,000,000 | 25,052,000,000 | 26,063,000,000 | 26,349,000,000 | 26,180,000,000 | 25,657,000,000 | 24,190,000,000 | 23,566,000,000 | 23,362,000,000 | 23,232,000,000 | 23,080,000,000 | 23,559,000,000 | 24,359,000,000 |
total liabilities | 63,091,000,000 | 42,396,000,000 | 41,469,000,000 | 39,235,000,000 | 38,918,000,000 | 38,893,000,000 | 39,559,000,000 | 40,454,000,000 | 39,472,000,000 | 36,965,000,000 | 34,947,000,000 | 35,072,000,000 | 35,537,000,000 | 35,447,000,000 | 33,944,000,000 | 35,341,000,000 |
commitments and contingencies | ||||||||||||||||
shareholders' equity | ||||||||||||||||
common stock | 28,574,000,000 | 11,043,000,000 | 11,022,000,000 | 10,939,000,000 | 11,203,000,000 | 11,379,000,000 | 11,350,000,000 | 11,847,000,000 | 12,355,000,000 | 12,576,000,000 | 12,808,000,000 | 13,029,000,000 | 13,274,000,000 | 13,255,000,000 | 13,241,000,000 | 13,212,000,000 |
retained earnings | 7,334,000,000 | 5,899,000,000 | 5,588,000,000 | 4,779,000,000 | 4,062,000,000 | 3,325,000,000 | 2,236,000,000 | 1,532,000,000 | 761,000,000 | 887,000,000 | 248,000,000 | |||||
accumulated other comprehensive income | -2,425,000,000 | -2,425,000,000 | -2,260,000,000 | -2,272,000,000 | -2,309,000,000 | -2,134,000,000 | -2,161,000,000 | -2,180,000,000 | -2,191,000,000 | |||||||
total shareholders' equity | 33,483,000,000 | 14,517,000,000 | 14,350,000,000 | 13,446,000,000 | 12,956,000,000 | 12,570,000,000 | 11,425,000,000 | 11,199,000,000 | 10,925,000,000 | 11,666,000,000 | 11,256,000,000 | 10,728,000,000 | 11,018,000,000 | 10,803,000,000 | 11,000,000,000 | 11,105,000,000 |
noncontrolling interests | 337,000,000 | 336,000,000 | 342,000,000 | 357,000,000 | 378,000,000 | 371,000,000 | 356,000,000 | 361,000,000 | 361,000,000 | 334,000,000 | 356,000,000 | 358,000,000 | 354,000,000 | 366,000,000 | 389,000,000 | 400,000,000 |
total equity | 33,820,000,000 | 14,853,000,000 | 14,692,000,000 | 13,803,000,000 | 13,334,000,000 | 12,941,000,000 | 11,781,000,000 | 11,560,000,000 | 11,286,000,000 | 12,000,000,000 | 11,612,000,000 | 11,086,000,000 | 11,372,000,000 | 11,169,000,000 | 11,389,000,000 | 11,505,000,000 |
total liabilities and shareholders' equity | 96,911,000,000 | 57,249,000,000 | 56,161,000,000 | 53,038,000,000 | 52,252,000,000 | 51,834,000,000 | 51,340,000,000 | 52,014,000,000 | 50,758,000,000 | 48,965,000,000 | 46,559,000,000 | 46,158,000,000 | 46,909,000,000 | 46,616,000,000 | 45,333,000,000 | 46,846,000,000 |
customer accounts receivable | 3,168,000,000 | 2,947,000,000 | 3,193,000,000 | 1,208,000,000 | 1,578,000,000 | 1,855,000,000 | 1,934,000,000 | 1,541,000,000 | 1,306,000,000 | 2,147,000,000 | 2,585,000,000 | 1,819,000,000 | 1,734,000,000 | 1,936,000,000 | ||
other accounts receivable | 612,000,000 | 571,000,000 | 444,000,000 | 557,000,000 | 633,000,000 | 472,000,000 | 917,000,000 | 723,000,000 | 646,000,000 | 542,000,000 | 731,000,000 | 579,000,000 | 385,000,000 | 334,000,000 | ||
mark-to-market derivative assets | 632,000,000 | 726,000,000 | 858,000,000 | 632,000,000 | 935,000,000 | 1,232,000,000 | 1,179,000,000 | 1,467,000,000 | 1,733,000,000 | 1,952,000,000 | 2,368,000,000 | 2,557,000,000 | 1,990,000,000 | 1,775,000,000 | ||
natural gas, oil, and emission allowances | 242,000,000 | 200,000,000 | 148,000,000 | 209,000,000 | 201,000,000 | 179,000,000 | 284,000,000 | 289,000,000 | 278,000,000 | 429,000,000 | ||||||
materials and supplies | 1,422,000,000 | 1,385,000,000 | 1,354,000,000 | 1,263,000,000 | 1,241,000,000 | 1,206,000,000 | 1,216,000,000 | 1,133,000,000 | 1,109,000,000 | 1,085,000,000 | 1,076,000,000 | 1,042,000,000 | 1,026,000,000 | 999,000,000 | ||
investments | 427,000,000 | 398,000,000 | 386,000,000 | 494,000,000 | 584,000,000 | 623,000,000 | 563,000,000 | 727,000,000 | 647,000,000 | 223,000,000 | 202,000,000 | 193,000,000 | 211,000,000 | 217,000,000 | ||
mark-to-market derivative liabilities | 474,000,000 | 407,000,000 | 550,000,000 | 502,000,000 | 563,000,000 | 667,000,000 | 632,000,000 | 1,108,000,000 | 1,179,000,000 | 1,573,000,000 | 1,558,000,000 | 2,392,000,000 | 1,673,000,000 | 1,469,000,000 | ||
spent nuclear fuel obligation | 1,412,000,000 | 1,397,000,000 | 1,381,000,000 | 1,349,000,000 | 1,331,000,000 | 1,313,000,000 | 1,296,000,000 | 1,278,000,000 | 1,260,000,000 | 1,244,000,000 | 1,230,000,000 | 1,219,000,000 | 1,213,000,000 | 1,210,000,000 | ||
deferred income taxes | 35,000,000 | 25,000,000 | 38,000,000 | 52,000,000 | 43,000,000 | 43,000,000 | 45,000,000 | 44,000,000 | 23,000,000 | 34,000,000 | 36,000,000 | |||||
pension obligations | 867,000,000 | 877,000,000 | 888,000,000 | 1,070,000,000 | 610,000,000 | 638,000,000 | 645,000,000 | 605,000,000 | 636,000,000 | 682,000,000 | 722,000,000 | |||||
non-pension postretirement benefit obligations | 774,000,000 | 749,000,000 | 746,000,000 | 732,000,000 | 642,000,000 | 638,000,000 | 633,000,000 | 609,000,000 | 861,000,000 | 862,000,000 | 862,000,000 | |||||
accumulated other comprehensive loss | -1,797,000,000 | -1,800,000,000 | -1,808,000,000 | -1,760,000,000 | -1,969,000,000 | -1,992,000,000 | -2,016,000,000 | |||||||||
accounts payable | 1,260,000,000 | 1,558,000,000 | 2,828,000,000 | 2,597,000,000 | 2,160,000,000 | 1,847,000,000 | ||||||||||
accrued expenses | 744,000,000 | 743,000,000 | 906,000,000 | 933,000,000 | 749,000,000 | 803,000,000 | ||||||||||
natural gas, oil and emission allowances | 259,000,000 | 422,000,000 | 357,000,000 | 212,000,000 | ||||||||||||
retained deficit | -493,000,000 | -496,000,000 | -483,000,000 | -249,000,000 | -91,000,000 | |||||||||||
receivables from affiliates | ||||||||||||||||
prepaid pension asset | ||||||||||||||||
payables to affiliates | ||||||||||||||||
long-term debt to affiliates | ||||||||||||||||
predecessor member's equity | ||||||||||||||||
deferred income taxes and unamortized investment tax credits | 2,647,000,000 | 2,855,000,000 | 3,247,000,000 | |||||||||||||
payable related to regulatory agreement units | 2,969,000,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||
net income | 1,603,000,000 | 432,000,000 | 929,000,000 | 833,000,000 | 129,000,000 | 1,196,000,000 | 809,000,000 | 883,000,000 | -39,000,000 | 690,000,000 | 824,000,000 | 102,000,000 | 28,000,000 | -193,000,000 | -113,000,000 | 111,000,000 |
adjustments to reconcile net income to net cash flows from operating activities | ||||||||||||||||
depreciation, amortization, and accretion, including nuclear fuel and contract amortization | 1,202,000,000 | |||||||||||||||
deferred income taxes and amortization of itcs | 440,000,000 | 25,000,000 | 234,000,000 | 112,000,000 | -98,000,000 | 167,000,000 | 182,000,000 | 9,000,000 | 0 | 222,000,000 | -33,000,000 | |||||
net fair value changes related to derivatives | -1,040,000,000 | 317,000,000 | 140,000,000 | -168,000,000 | 356,000,000 | -385,000,000 | -590,000,000 | -186,000,000 | 850,000,000 | -135,000,000 | 8,000,000 | 273,000,000 | 442,000,000 | 513,000,000 | -44,000,000 | 75,000,000 |
net realized and unrealized losses on ndt funds | -17,000,000 | -120,000,000 | -252,000,000 | -292,000,000 | -44,000,000 | -278,000,000 | -5,000,000 | -192,000,000 | -322,000,000 | |||||||
net realized and unrealized losses on equity investments | 27,000,000 | 23,000,000 | -19,000,000 | 7,000,000 | 268,000,000 | 104,000,000 | 58,000,000 | -47,000,000 | 183,000,000 | 5,000,000 | ||||||
other non-cash operating activities | -199,000,000 | -149,000,000 | -53,000,000 | -68,000,000 | 47,000,000 | -96,000,000 | -24,000,000 | -41,000,000 | -129,000,000 | 44,000,000 | 49,000,000 | 54,000,000 | -55,000,000 | -155,000,000 | 203,000,000 | 256,000,000 |
changes in assets and liabilities: | ||||||||||||||||
accounts receivable | 323,000,000 | -179,000,000 | -392,000,000 | 223,000,000 | -15,000,000 | 312,000,000 | 307,000,000 | 464,000,000 | -546,000,000 | -356,000,000 | 785,000,000 | 513,000,000 | -718,000,000 | -210,000,000 | 138,000,000 | -78,000,000 |
inventories | 106,000,000 | -72,000,000 | -79,000,000 | -81,000,000 | 98,000,000 | -27,000,000 | -56,000,000 | 114,000,000 | -30,000,000 | -34,000,000 | -44,000,000 | 168,000,000 | -62,000,000 | -78,000,000 | -170,000,000 | 82,000,000 |
accounts payable and accrued expenses | -1,377,000,000 | 341,000,000 | 204,000,000 | 61,000,000 | -290,000,000 | 169,000,000 | 175,000,000 | -382,000,000 | 196,000,000 | 199,000,000 | -209,000,000 | -1,516,000,000 | 353,000,000 | 404,000,000 | 349,000,000 | 36,000,000 |
option premiums received | -15,000,000 | -11,000,000 | 31,000,000 | -8,000,000 | 26,000,000 | 30,000,000 | 55,000,000 | 74,000,000 | ||||||||
collateral received (posted) | 249,000,000 | -581,000,000 | 50,000,000 | 244,000,000 | -486,000,000 | 627,000,000 | 571,000,000 | 297,000,000 | ||||||||
income taxes | 103,000,000 | 202,000,000 | 214,000,000 | 89,000,000 | 120,000,000 | 240,000,000 | -245,000,000 | 159,000,000 | 48,000,000 | 117,000,000 | -3,000,000 | 163,000,000 | -202,000,000 | 75,000,000 | 35,000,000 | 254,000,000 |
pension and non-pension postretirement benefit contributions | -191,000,000 | -18,000,000 | -12,000,000 | -7,000,000 | -174,000,000 | 10,000,000 | -11,000,000 | -177,000,000 | -8,000,000 | -28,000,000 | -8,000,000 | -10,000,000 | -8,000,000 | -16,000,000 | -9,000,000 | -204,000,000 |
other assets and liabilities | -789,000,000 | -61,000,000 | 208,000,000 | -128,000,000 | -470,000,000 | -2,842,000,000 | -2,533,000,000 | -2,392,000,000 | -2,914,000,000 | -2,441,000,000 | -1,690,000,000 | -761,000,000 | -1,718,000,000 | -1,810,000,000 | -1,037,000,000 | -909,000,000 |
net cash flows from operating activities | 425,000,000 | 805,000,000 | 1,848,000,000 | 1,477,000,000 | 107,000,000 | -112,000,000 | -613,000,000 | -723,000,000 | -3,182,000,000 | -993,000,000 | -192,000,000 | -934,000,000 | -2,422,000,000 | -1,194,000,000 | -88,000,000 | 1,351,000,000 |
cash flows from investing activities | ||||||||||||||||
capital expenditures | -1,275,000,000 | -986,000,000 | -390,000,000 | -767,000,000 | -806,000,000 | -552,000,000 | -546,000,000 | -738,000,000 | -687,000,000 | -399,000,000 | -676,000,000 | -660,000,000 | -599,000,000 | -290,000,000 | -390,000,000 | -410,000,000 |
proceeds from ndt fund sales | 2,504,000,000 | 1,421,000,000 | 1,695,000,000 | 1,746,000,000 | 2,084,000,000 | 2,044,000,000 | 1,111,000,000 | 1,779,000,000 | 1,601,000,000 | 1,105,000,000 | 1,139,000,000 | 1,977,000,000 | 1,016,000,000 | 846,000,000 | 1,058,000,000 | 1,130,000,000 |
investment in ndt funds | -2,572,000,000 | -1,511,000,000 | -1,774,000,000 | -1,847,000,000 | -2,152,000,000 | -2,097,000,000 | -1,196,000,000 | -1,847,000,000 | -1,676,000,000 | -1,171,000,000 | -1,173,000,000 | -2,030,000,000 | -1,059,000,000 | -889,000,000 | -1,130,000,000 | -1,193,000,000 |
acquisition of calpine, net of cash and restricted cash acquired | -2,537,000,000 | |||||||||||||||
other investing activities | 148,000,000 | 100,000,000 | 9,000,000 | 1,000,000 | -7,000,000 | 10,000,000 | 7,000,000 | -1,000,000 | 22,000,000 | -3,000,000 | 6,000,000 | -18,000,000 | -5,000,000 | 1,000,000 | 6,000,000 | -4,000,000 |
net cash flows from investing activities | -3,732,000,000 | -977,000,000 | -463,000,000 | -872,000,000 | -886,000,000 | 2,406,000,000 | 1,820,000,000 | 830,000,000 | 852,000,000 | 2,008,000,000 | -48,000,000 | 219,000,000 | 1,233,000,000 | 1,170,000,000 | 297,000,000 | 404,000,000 |
cash flows from financing activities | ||||||||||||||||
change in short-term borrowings | 1,957,000,000 | -480,000,000 | -790,000,000 | 165,000,000 | 1,105,000,000 | -435,000,000 | 230,000,000 | -754,000,000 | 466,000,000 | 493,000,000 | 0 | -702,000,000 | ||||
proceeds from short-term borrowings with maturities greater than 90 days | 3,000,000,000 | 0 | 750,000,000 | 0 | 0 | 200,000,000 | 12,000,000 | 27,000,000 | 0 | 500,000,000 | ||||||
repayments of short-term borrowings with maturities greater than 90 days | -1,500,000,000 | -200,000,000 | -39,000,000 | -500,000,000 | 0 | 0 | 0 | -200,000,000 | 0 | 0 | -880,000,000 | -300,000,000 | ||||
issuance of long-term debt | 2,770,000,000 | 0 | 0 | 900,000,000 | 3,000,000 | 1,401,000,000 | 438,000,000 | 1,353,000,000 | 5,000,000 | 3,000,000 | 4,000,000 | 2,000,000 | ||||
retirement of long-term debt | -5,254,000,000 | -40,000,000 | -28,000,000 | -951,000,000 | -57,000,000 | -34,000,000 | -33,000,000 | -32,000,000 | -18,000,000 | -29,000,000 | -91,000,000 | -30,000,000 | -19,000,000 | -34,000,000 | -51,000,000 | -1,058,000,000 |
dividends paid on common stock | -155,000,000 | -121,000,000 | -121,000,000 | -122,000,000 | -122,000,000 | -111,000,000 | -110,000,000 | -112,000,000 | -89,000,000 | -92,000,000 | -92,000,000 | -93,000,000 | -46,000,000 | -46,000,000 | -47,000,000 | -46,000,000 |
other financing activities | -88,000,000 | -10,000,000 | 43,000,000 | 88,000,000 | -229,000,000 | 30,000,000 | 3,000,000 | -38,000,000 | 36,000,000 | 16,000,000 | 12,000,000 | -22,000,000 | 8,000,000 | -15,000,000 | -5,000,000 | -23,000,000 |
net cash flows from financing activities | 730,000,000 | -171,000,000 | 644,000,000 | -485,000,000 | -408,000,000 | -795,000,000 | -1,469,000,000 | 84,000,000 | 807,000,000 | 637,000,000 | 229,000,000 | 523,000,000 | -635,000,000 | |||
increase in cash, restricted cash, and cash equivalents | -2,577,000,000 | -343,000,000 | 2,029,000,000 | 120,000,000 | -1,187,000,000 | 1,499,000,000 | -262,000,000 | 191,000,000 | -1,523,000,000 | 1,652,000,000 | -11,000,000 | -192,000,000 | -775,000,000 | 377,000,000 | -770,000,000 | 1,120,000,000 |
cash, restricted cash, and cash equivalents at beginning of period | 3,748,000,000 | 0 | 0 | 0 | 3,129,000,000 | 0 | 0 | 454,000,000 | 0 | 0 | 0 | 528,000,000 | 0 | 0 | 0 | 576,000,000 |
cash, restricted cash, and cash equivalents at end of period | 1,171,000,000 | -343,000,000 | 2,029,000,000 | 120,000,000 | 1,942,000,000 | 1,499,000,000 | -262,000,000 | 645,000,000 | -1,523,000,000 | 1,652,000,000 | -11,000,000 | 336,000,000 | -775,000,000 | 377,000,000 | -770,000,000 | 1,696,000,000 |
supplemental disclosure of non-cash investing and financing activities | ||||||||||||||||
common stock issued for acquisition of calpine | 17,507,000,000 | |||||||||||||||
exchange of calpine senior notes for constellation senior notes | 2,290,000,000 | |||||||||||||||
decrease in pp&e related to aro update | -889,000,000 | |||||||||||||||
depreciation, amortization, and accretion, including nuclear fuel and energy contract amortization | 656,000,000 | 645,000,000 | 660,000,000 | 640,000,000 | 661,000,000 | 694,000,000 | 694,000,000 | 674,000,000 | 621,000,000 | 614,000,000 | 605,000,000 | 617,000,000 | 603,000,000 | 605,000,000 | 602,000,000 | |
collection of dpp | 3,008,000,000 | 2,452,000,000 | 1,644,000,000 | 3,282,000,000 | 2,476,000,000 | 656,000,000 | 926,000,000 | 1,869,000,000 | 1,500,000,000 | 742,000,000 | 853,000,000 | |||||
acquisitions of assets and businesses | -1,000,000 | -3,000,000 | -5,000,000 | -5,000,000 | -7,000,000 | -1,000,000 | -14,000,000 | |||||||||
repurchases of common stock | 0 | 0 | 0 | -500,000,000 | -499,000,000 | -242,000,000 | -251,000,000 | -268,000,000 | -231,000,000 | |||||||
increase in dpp | 3,227,000,000 | 2,643,000,000 | 1,812,000,000 | 2,809,000,000 | 2,953,000,000 | 1,541,000,000 | 794,000,000 | 1,433,000,000 | 1,873,000,000 | 942,000,000 | 918,000,000 | |||||
increase in pp&e related to aro update | -1,000,000 | 194,000,000 | -1,086,000,000 | -261,000,000 | 1,000,000 | 9,000,000 | -2,000,000 | 335,000,000 | ||||||||
supplemental cash flow information | ||||||||||||||||
increase in capital expenditures not paid | 10,000,000 | -34,000,000 | -56,000,000 | 110,000,000 | 11,000,000 | |||||||||||
proceeds from sales of assets and businesses | 7,000,000 | 0 | 0 | 0 | 24,000,000 | 11,000,000 | 2,000,000 | 11,000,000 | 28,000,000 | |||||||
deferred income taxes and amortization of itc | ||||||||||||||||
receivables from and payables to affiliates | 0 | 0 | 0 | 20,000,000 | ||||||||||||
retirement of long-term debt to affiliate | 0 | 0 | 0 | -258,000,000 | ||||||||||||
change in money pool with exelon | ||||||||||||||||
acquisition of ceng noncontrolling interest | ||||||||||||||||
distributions to exelon | ||||||||||||||||
contributions from exelon | ||||||||||||||||
option premiums paid | 12,000,000 | -25,000,000 | -23,000,000 | -14,000,000 | ||||||||||||
collateral (posted) received | 252,000,000 | -213,000,000 | -261,000,000 | |||||||||||||
decrease in capital expenditures not paid | -19,000,000 | 124,000,000 | -22,000,000 | -119,000,000 | ||||||||||||
gain on sales of assets and businesses | 0 | -26,000,000 | 12,000,000 | 0 | 3,000,000 | -16,000,000 | ||||||||||
net realized and unrealized (gains) losses on ndt funds | -83,000,000 | -187,000,000 | ||||||||||||||
net realized and unrealized (gains) losses on equity investments | ||||||||||||||||
asset impairments | ||||||||||||||||
net realized and unrealized losses (gains) on ndt funds | -238,000,000 | 232,000,000 | 529,000,000 | 271,000,000 | ||||||||||||
net realized and unrealized losses (gains) on equity investments | ||||||||||||||||
net cash flows used in financing activities | 414,000,000 | 401,000,000 | ||||||||||||||
adjustments to reconcile net income to net cash flows from operating activities: | ||||||||||||||||
deferred income taxes and amortization of investment tax credits | -208,000,000 | -400,000,000 | -307,000,000 | |||||||||||||
net unrealized loss on ctv investments | ||||||||||||||||
collateral received | -357,000,000 | -46,000,000 | 1,169,000,000 | |||||||||||||
changes in money pool with exelon | ||||||||||||||||
contribution from exelon | 0 | 0 | 1,750,000,000 | |||||||||||||
net unrealized losses (gains) on equity investments | ||||||||||||||||
option premiums (paid) received | -136,000,000 | -31,000,000 | ||||||||||||||
net unrealized losses on equity investments | 20,000,000 |
