Exelon Financial Statements (EXC)
|
|
|
|
Report date
|
|
|
01.05.2025 |
31.07.2025 |
04.11.2025 |
12.02.2026 |
06.05.2026 |
|
06.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
6 714 |
5 427 |
6 705 |
5 412 |
7 242 |
|
24 786 |
|
Operating Income, bln rub |
|
|
1 536 |
927.0 |
1 500 |
1 181 |
1 605 |
|
5 213 |
|
EBITDA, bln rub |
? |
|
2 493 |
1 894 |
2 480 |
1 920 |
2 558 |
|
8 852 |
|
Net profit, bln rub |
? |
|
908.0 |
391.0 |
875.0 |
594.0 |
919.0 |
|
2 779 |
|
|
OCF, bln rub |
? |
|
1 200 |
1 511 |
2 299 |
1 244 |
1 724 |
|
6 778 |
|
CAPEX, bln rub |
? |
|
1 946 |
2 013 |
2 136 |
2 434 |
2 358 |
|
8 941 |
|
FCF, bln rub |
? |
|
-746.0 |
-502.0 |
163.0 |
-1 190 |
-634.0 |
|
-2 163 |
|
Dividend payout, bln rub
|
|
|
403.0 |
405.0 |
404.0 |
405.0 |
430.0 |
|
1 644 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
44.4% |
103.6% |
46.2% |
68.2% |
46.8% |
|
59.2% |
|
|
OPEX, bln rub |
|
|
1 309 |
1 283 |
1 387 |
2 350 |
443.0 |
|
5 463 |
|
Cost of production, bln rub |
|
|
3 869 |
3 217 |
3 817 |
6 582 |
5 194 |
|
18 810 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
510.0 |
531.0 |
538.0 |
548.0 |
555.0 |
|
2 172 |
|
|
Assets, bln rub |
|
|
109 484 |
111 147 |
113 539 |
116 570 |
117 545 |
|
117 545 |
|
Net Assets, bln rub |
? |
|
27 607 |
27 620 |
28 113 |
28 798 |
29 315 |
|
29 315 |
|
Debt, bln rub |
|
|
48 270 |
48 844 |
50 273 |
50 553 |
51 240 |
|
51 240 |
|
Cash, bln rub |
|
|
1 004 |
724.0 |
2 049 |
1 151 |
1 273 |
|
1 273 |
|
Net debt, bln rub |
|
|
47 266 |
48 120 |
48 224 |
49 402 |
49 967 |
|
49 967 |
|
|
Ordinary share price, rub |
|
|
46.1 |
43.4 |
45.0 |
43.6 |
49.0 |
|
49.0 |
|
Number of ordinary shares, mln |
|
|
1 008 |
1 003 |
1 011 |
1 011 |
1 024 |
|
1 024 |
|
|
Market cap, bln rub |
|
|
46 449 |
43 531 |
45 505 |
44 069 |
50 196 |
|
50 196 |
|
EV, bln rub |
? |
|
93 715 |
91 651 |
93 729 |
93 471 |
100 163 |
|
100 163 |
|
Book value, bln rub |
|
|
20 977 |
20 990 |
21 483 |
22 168 |
22 685 |
|
22 685 |
|
|
EPS, rub |
? |
|
0.90 |
0.39 |
0.87 |
0.59 |
0.90 |
|
2.71 |
|
FCF/share, rub |
|
|
-0.74 |
-0.50 |
0.16 |
-1.18 |
-0.62 |
|
-2.11 |
|
BV/share, rub |
|
|
20.8 |
20.9 |
21.2 |
21.9 |
22.2 |
|
22.2 |
|
|
EBITDA margin, % |
? |
|
37.1% |
34.9% |
37.0% |
35.5% |
35.3% |
|
35.7% |
|
Net margin, % |
? |
|
13.5% |
7.20% |
13.0% |
11.0% |
12.7% |
|
11.2% |
|
FCF yield, % |
? |
|
-3.23% |
-4.05% |
-3.51% |
-5.16% |
-4.31% |
|
-4.31% |
|
ROE, % |
? |
|
9.82% |
9.61% |
10.0% |
9.61% |
9.48% |
|
9.48% |
|
ROA, % |
? |
|
2.48% |
2.39% |
2.48% |
2.37% |
2.36% |
|
2.36% |
|
|
P/E |
? |
|
17.1 |
16.4 |
16.1 |
15.9 |
18.1 |
|
18.1 |
|
P/FCF |
|
|
-31.0 |
-24.7 |
-28.5 |
-19.4 |
-23.2 |
|
-23.2 |
|
P/S |
? |
|
1.96 |
1.83 |
1.87 |
1.82 |
2.03 |
|
2.03 |
|
P/BV |
? |
|
2.21 |
2.07 |
2.12 |
1.99 |
2.21 |
|
2.21 |
|
EV/EBITDA |
? |
|
10.9 |
10.6 |
10.5 |
10.6 |
11.3 |
|
11.3 |
|
Debt/EBITDA |
|
|
5.49 |
5.58 |
5.39 |
5.62 |
5.64 |
|
5.64 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
|
CAPEX/Revenue, % |
|
|
29.0% |
37.1% |
31.9% |
45.0% |
32.6% |
|
36.1% |
|
| Exelon shareholders |
