Constellation Energy Corp CEG
On February 21, 2021, the Board of Directors of Exelon authorized management to pursue a plan to separate its competitive generation and customer-facing energy businesses, conducted through Constellation and its subsidiaries, into an independent, publicly traded company. CEG Parent, a Pennsylvania corporation and a direct, wholly owned subsidiary of Exelon, was newly formed for the purpose of separation and had not engaged in any activities except in preparation for the distribution. On February 1, 2022, Exelon completed the separation by distributing all the outstanding shares of the Company's common stock, on a pro rata basis to the holders of Exelon's common stock, with the Company holding all the interests in Constellation previously held by Exelon (the "Separation"). As of 2002, Constellation has been an individual registrant concurrent with the registration of its public debt under the Securities Act. As an individual registrant, Constellation has historically filed consolidated financial statements to reflect their financial position and operating results as a stand-alone, wholly owned subsidiary of Exelon.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenue | $22.66B | $18.96B | $20.84B | $21.57B | $17.25B | $16.39B | — |
| Total operating expenses | $22.45B | $19.29B | $23.34B | $23.95B | $20.20B | $17.36B | — |
| Operating income | $3.09B | $4.35B | $1.61B | $495.0M | -$346.0M | $256.0M | — |
| Interest expense | $511.0M | $506.0M | $431.0M | $250.0M | $282.0M | $328.0M | — |
| Pre-tax income | $3.51B | $4.52B | $2.45B | -$542.0M | $152.0M | $836.0M | — |
| Income tax | $1.19B | $774.0M | $859.0M | $388.0M | $225.0M | $249.0M | — |
| Net income | $2.32B | $3.75B | $1.62B | -$160.0M | -$205.0M | $589.0M | — |
| EPS, basic | 7.40 | 11.91 | 5.02 | -0.49 | 0.00 | 0.00 | — |
| EPS, diluted | 7.40 | 11.89 | 5.01 | -0.49 | 0.00 | 0.00 | — |
| Shares, diluted (wtd. avg.) | $314.0M | $315.0M | $324.0M | $329.0M | $0 | $0 | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash and equivalents | $3.64B | $3.02B | $368.0M | $528.0M | $576.0M | $327.0M | $303.0M |
| Receivables | $4.27B | $3.72B | $1.93B | $2.58B | $1.67B | — | — |
| Inventory | $1.74B | $1.60B | — | — | — | — | — |
| Total current assets | $12.12B | $10.78B | $8.30B | $9.36B | $7.98B | — | — |
| Property, plant and equipment | $22.47B | $21.23B | $22.12B | $19.82B | $19.61B | — | — |
| Goodwill | $420.0M | $420.0M | $425.0M | $47.0M | — | — | — |
| Other intangibles | $201.0M | $236.0M | $336.0M | $343.0M | $381.0M | — | — |
| Total assets | $57.25B | $52.93B | $50.76B | $46.91B | $48.09B | — | — |
| Accounts payable | $2.81B | $2.37B | $1.30B | $2.83B | $1.76B | — | — |
| Short-term debt | $92.0M | $1.03B | $121.0M | $143.0M | $200.0M | — | — |
| Total current liabilities | $7.94B | $6.85B | $6.32B | $7.84B | $8.00B | — | — |
| Long-term debt | $7.25B | $7.38B | $7.50B | $4.47B | $4.58B | — | — |
| Total liabilities | $42.40B | $39.39B | $39.47B | $35.54B | $36.47B | — | — |
| Retained earnings | $5.90B | $4.07B | $761.0M | -$496.0M | $0 | — | — |
| Total equity | $14.52B | $13.17B | $11.29B | $11.37B | $11.61B | $14.68B | $15.83B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Operating cash flow | $4.24B | -$2.46B | -$5.30B | -$2.35B | -$1.34B | $584.0M | — |
| Depreciation and amortisation | $2.60B | $2.70B | $2.51B | $2.43B | $4.54B | $3.64B | — |
| Capital expenditure | $2.95B | $2.56B | $2.42B | $1.69B | $1.33B | $1.75B | — |
| Investing cash flow | -$3.20B | $7.43B | $3.03B | $3.10B | $3.28B | $1.96B | — |
| Financing cash flow | -$420.0M | -$2.29B | $2.20B | -$799.0M | -$1.70B | -$2.66B | — |
| Dividends paid | $486.0M | $444.0M | $366.0M | $185.0M | $0 | $0 | — |
| Buybacks | $400.0M | $999.0M | $992.0M | $0 | $0 | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001868275-26-000032.
Others in SIC 4911
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| NEE | NEXTERA ENERGY INC | $173.98B | 25.3x | 9.8% |
| AEP | AMERICAN ELECTRIC POWER CO INC | $67.74B | 18.7x | 8.7% |
| D | DOMINION ENERGY, INC | $57.90B | 19.1x | 16.5% |
| VST | Vistra Corp. | $50.11B | 68.5x | 19.1% |
| DTE | DTE ENERGY CO | $28.31B | 19.4x | — |
| FE | FIRSTENERGY CORP | $27.05B | 26.6x | 12.0% |
| ES | EVERSOURCE ENERGY | $26.76B | 15.6x | 14.3% |
| PPL | PPL Corp | $26.42B | 22.1x | 8.6% |