XML 94 R15.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value of Financial Assets and Liabilities (Exelon, Generation, ComEd, PECO and BGE)
3 Months Ended
Mar. 31, 2013
Fair Value of Financial Assets and Liabilities [Line Items]  
Fair Value of Financial Assets and Liabilities (Exelon, Generation, ComEd, PECO and BGE)

8. Fair Value of Financial Assets and Liabilities (Exelon, Generation, ComEd, PECO and BGE)

 

Fair Value of Financial Liabilities Recorded at the Carrying Amount

 

The following tables present the carrying amounts and fair values of the Registrants' short-term liabilities, long-term debt, SNF obligation, trust preferred securities (long-term debt to financing trusts or junior subordinated debentures), and preferred securities as of March 31, 2013 and December 31, 2012:

 

Exelon

    March 31, 2013
    Carrying  Fair Value
    Amount Level 1 Level 2 Level 3 Total
Short-term liabilities $444 $1 $443 $0 $444
Long-term debt (including amounts due within one year)  18,871  0   20,200  422  20,622
Long-term debt to financing trusts  648  0  0  662  662
SNF obligation  1,020  0  794  0  794
Preferred securities of subsidiary  87  0  93  0  93
                  
    December 31, 2012
    Carrying  Fair Value
    Amount Level 1 Level 2 Level 3 Total
Short-term liabilities $214 $4 $210 $0 $214
Long-term debt (including amounts due within one year)  18,745  0  20,244  276  20,520
Long-term debt to financing trusts  648  0  0  664  664
SNF obligation  1,020  0  763  0  763
Preferred securities of subsidiary  87  0  82  0  82

Generation

    March 31, 2013
    Carrying  Fair Value
    Amount Level 1 Level 2 Level 3 Total
Short-term liabilities $13 $0 $13 $0 $13
Long-term debt (including amounts due within one year)  7,621  0  7,621  405  8,026
SNF obligation  1,020  0  794  0  794
                  
    December 31, 2012
    Carrying  Fair Value
    Amount Level 1 Level 2 Level 3 Total
Short-term liabilities $0 $0 $0 $0 $0
Long-term debt (including amounts due within one year)  7,483  0  7,591  258  7,849
SNF obligation  1,020  0  763  0  763

ComEd

    March 31, 2013
    Carrying  Fair Value
    Amount Level 1 Level 2 Level 3 Total
Short-term liabilities $220 $0 $220 $0 $220
Long-term debt (including amounts due within one year)  5,568  0  6,485  18  6,503
Long-term debt to financing trust  206  0  0  213  213
                  
    December 31, 2012
    Carrying  Fair Value
    Amount Level 1 Level 2 Level 3 Total
Short-term liabilities $0 $0 $0 $0 $0
Long-term debt (including amounts due within one year)  5,567  0  6,530  18  6,548
Long-term debt to financing trust  206  0  0  212  212

PECO

    March 31, 2013
    Carrying  Fair Value
    Amount Level 1 Level 2 Level 3 Total
Short-term liabilities $210 $0 $210 $0 $210
Long-term debt (including amounts due within one year)  1,948  0  2,242  0  2,242
Long-term debt to financing trusts  184  0  0  188  188
Preferred securities  87  0  93  0  93
                  
    December 31, 2012
    Carrying  Fair Value
    Amount Level 1 Level 2 Level 3 Total
Short-term liabilities $210 $0 $210 $0 $210
Long-term debt (including amounts due within one year)  1,947  0  2,264  0  2,264
Long-term debt to financing trusts  184  0  0  188  188
Preferred securities  87  0  82  0  82

BGE

    March 31, 2013
    Carrying  Fair Value
    Amount Level 1  Level 2 Level 3 Total
Short-term liabilities $0 $0 $0 $0 $0
Long-term debt (including amounts due within one year)  2,178  0  2,464  0  2,464
Long-term debt to financing trusts  258  0  0  261  261
                  
    December 31, 2012
    Carrying  Fair Value
    Amount Level 1  Level 2 Level 3 Total
Short-term liabilities $0 $0 $0 $0 $0
Long-term debt (including amounts due within one year)  2,178  0  2,468  0  2,468
Long-term debt to financing trusts  258  0  0  263  263

Short-Term Liabilities. The short-term liabilities included in the tables above are comprised of short-term borrowings (Level 2), short-term notes payable related to PECO's accounts receivable agreement (Level 2), and dividends payable (Level 1). The Registrants' carrying amounts of the short-term liabilities are representative of fair value because of the short-term nature of these instruments. See Note 10 - Debt and Credit Agreements for additional information on PECO's accounts receivable agreement.

 

Long-Term Debt. The fair value amounts of Exelon's taxable debt securities (Level 2) are determined by a valuation model that is based on a conventional discounted cash flow methodology and utilizes assumptions of current market pricing curves. In order to incorporate the credit risk of the Registrants into the discount rates, Exelon obtains pricing (i.e., U.S. Treasury rate plus credit spread) based on trades of existing Exelon debt securities as well as debt securities of other issuers in the electric utility sector with similar credit ratings in both the primary and secondary market, across the Registrants' debt maturity spectrum. The credit spreads of various tenors obtained from this information are added to the appropriate benchmark U.S. Treasury rates in order to determine the current market yields for the various tenors. The yields are then converted into discount rates of various tenors that are used for discounting the respective cash flows of the same tenor for each bond or note.

 

Generation has fixed rate project financing debt (Level 3), the fair value of which is largely based on a discounted cash flow methodology that is similar to the taxable debt securities methodology described above.  Due to the lack of market trading data on similar debt, for certain government-backed debt, discount rates are derived based on the original loan interest rate spread to the applicable Treasury rate as well as a current market curve derived from government-backed securities.  Variable rate project financing debt resets on a quarterly basis and the carrying value approximates fair value.

 

The Registrants also have tax-exempt debt (Level 3). Due to low trading volume in this market, qualitative factors, such as market conditions, investor demand, and circumstances related to the issuer (i.e., political and regulatory environment), may be incorporated into the credit spreads that are used to obtain the fair value as described above.

 

SNF Obligation. The carrying amount of Generation's SNF obligation (Level 2) is derived from a contract with the DOE to provide for disposal of SNF from Generation's nuclear generating stations. When determining the fair value of the obligation, the future carrying amount of the SNF obligation estimated to be settled in 2025 is calculated by compounding the current book value of the SNF obligation at the 13-week Treasury rate. The compounded obligation amount is discounted back to present value using Generation's discount rate, which is calculated using the same methodology as described above for the taxable debt securities, and an estimated maturity date of 2025.

 

Long-Term Debt to Financing Trusts. Exelon's long-term debt to financing trusts is valued based on publicly traded securities issued by the financing trusts. Due to low trading volume of these securities, qualitative factors, such as market conditions, investor demand, and circumstances related to each issue, this debt is classified as Level 3.

 

Preferred Securities and Junior Subordinated Debentures. The fair value of these securities is determined based on the last closing price prior to quarter end, less accrued interest. The securities are registered with the SEC and are public. On March 25, 2013, PECO issued a notice of redemption for all outstanding series of preferred securities with a redemption date of May 1, 2013. See Note 16 - Earnings Per Share and Shareholders' Equity for additional information.

 

Recurring Fair Value Measurements

 

Exelon records the fair value of assets and liabilities in accordance with the hierarchy established by the authoritative guidance for fair value measurements. The hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three levels as follows:

  • Level 1 — quoted prices (unadjusted) in active markets for identical assets or liabilities that the Registrants have the ability to access as of the reporting date. Financial assets and liabilities utilizing Level 1 inputs include active exchange-traded equity securities, certain exchange-based derivatives, and money market funds.
  • Level 2 — inputs other than quoted prices included within Level 1 that are directly observable for the asset or liability or indirectly observable through corroboration with observable market data. Financial assets and liabilities utilizing Level 2 inputs include fixed income securities, non-exchange-based derivatives, commingled and mutual investment funds priced at NAV per fund share and fair value hedges.
  • Level 3 — unobservable inputs, such as internally developed pricing models or third party valuations for the asset or liability due to little or no market activity for the asset or liability. Financial assets and liabilities utilizing Level 3 inputs include infrequently traded non-exchange-based derivatives, investments priced using an alternative pricing mechanism, and middle market lending using third party valuations.

 

There were no transfers between Level 1 and Level 2 during the three months ended March 31, 2013.

Exelon

 

The following tables present assets and liabilities measured and recorded at fair value on Exelon's Consolidated Balance Sheets on a recurring basis and their level within the fair value hierarchy as of March 31, 2013 and December 31, 2012:

As of March 31, 2013Level 1 Level 2 Level 3 Total
Assets           
Cash equivalents(a)$383 $0 $0 $383
Nuclear decommissioning trust fund investments           
Cash equivalents 216  0  0  216
Equity           
Individually held 1,649  0  0  1,649
Commingled funds 0  2,073  0  2,073
Equity funds subtotal 1,649  2,073  0  3,722
Fixed income           
Debt securities issued by the U.S. Treasury and other           
U.S. government corporations and agencies 1,039  0  0  1,039
Debt securities issued by states of the United States           
and political subdivisions of the states 0  328  0  328
Debt securities issued by foreign governments 0  108  0  108
Corporate debt securities 0  1,796  0  1,796
Federal agency mortgage-backed securities 0  23  0  23
Commercial mortgage-backed securities (non-agency) 0  43  0  43
Residential mortgage-backed securities (non-agency) 0  11  0  11
Mutual funds 0  26  0  26
Fixed income subtotal 1,039  2,335  0  3,374
Middle market lending 0  0  210  210
Other debt obligations 0  16  0  16
Nuclear decommissioning trust fund investments subtotal(b) 2,904  4,424  210  7,538
            
Pledged assets for Zion Station decommissioning           
Cash equivalents 0  41  0  41
Fixed income           
Debt securities issued by the U.S. Treasury and other           
U.S. government corporations and agencies 138  10  0  148
Debt securities issued by states of the United States           
and political subdivisions of the states 0  29  0  29
Corporate debt securities 0  224  0  224
Federal agency mortgage-backed securities 0  29  0  29
Fixed income subtotal 138  292  0  430
Middle market lending 0  0  104  104
Pledged assets for Zion Station decommissioning subtotal(c) 138  333  104  575
            
Rabbi trust investments           
Cash equivalents 1  0  0  1
Mutual funds(d)(e) 66  0  0  66
Rabbi trust investments subtotal 67  0  0  67
            
Commodity mark-to-market derivative assets           
Economic hedges 801  2,535  554  3,890
Proprietary trading 764  1,637  176  2,577
Effect of netting and allocation of collateral(f) (1,428)  (3,152)  (572)  (5,152)
Commodity mark-to-market assets subtotal(g) 137  1,020  158  1,315
            
Interest rate mark-to-market derivative assets 0  100  0  100
Effect of netting and allocation of collateral 0  (43)  0  (43)
Interest rate mark-to-market derivative assets subtotal 0  57  0  57
            
Other investments 2  0  9  11
            
Total assets 3,631  5,834  481  9,946
            
Liabilities           
Commodity mark-to-market derivative liabilities           
Economic hedges (884)  (2,131)  (283)  (3,298)
Proprietary trading (782)  (1,530)  (187)  (2,499)
Effect of netting and allocation of collateral(f) 1,597  3,216  572  5,385
Commodity mark-to-market liabilities subtotal(g)(h) (69)  (445)  102  (412)
            
Interest rate mark-to-market derivative liabilities 0  (71)  0  (71)
Effect of netting and allocation of collateral 0  43  0  43
Interest rate mark-to-market derivative assets subtotal 0  (28)  0  (28)
            
Deferred compensation 0  (101)  0  (101)
            
Total liabilities (69)  (574)  102  (541)
            
Total net assets$3,562 $5,260 $583 $9,405
            
As of December 31, 2012Level 1 Level 2 Level 3 Total
Assets           
Cash equivalents(a)$995 $0 $0 $995
Nuclear decommissioning trust fund investments           
Cash equivalents 245  0  0  245
Equity           
Individually held 1,480  0  0  1,480
Commingled funds 0  1,933  0  1,933
Equity funds subtotal 1,480  1,933  0  3,413
Fixed income           
Debt securities issued by the U.S. Treasury and other           
U.S. government corporations and agencies 1,057  0  0  1,057
Debt securities issued by states of the United States           
and political subdivisions of the states 0  321  0  321
Debt securities issued by foreign governments 0  93  0  93
Corporate debt securities 0  1,788  0  1,788
Federal agency mortgage-backed securities 0  24  0  24
Commercial mortgage-backed securities (non-agency) 0  45  0  45
Residential mortgage-backed securities (non-agency) 0  11  0  11
Mutual funds 0  23  0  23
Fixed income subtotal 1,057  2,305  0  3,362
Middle market lending 0  0  183  183
Other debt obligations 0  15  0  15
Nuclear decommissioning trust fund investments subtotal(b) 2,782  4,253  183  7,218
            
Pledged assets for Zion decommissioning           
Cash equivalents 0  23  0  23
Equity           
Individually held 14  0  0  14
Commingled funds 0  9  0  9
Equity funds subtotal 14  9  0  23
Fixed income           
Debt securities issued by the U.S. Treasury and other           
U.S. government corporations and agencies 118  12  0  130
Debt securities issued by states of the United States           
and political subdivisions of the states 0  37  0  37
Corporate debt securities 0  249  0  249
Federal agency mortgage-backed securities 0  49  0  49
Commercial mortgage-backed securities (non-agency) 0  6  0  6
Fixed income subtotal 118  353  0  471
Middle market lending 0  0  89  89
Other debt obligations 0  1  0  1
Pledged assets for Zion Station decommissioning subtotal(c) 132  386  89  607
            
Rabbi trust investments           
Cash equivalents 2  0  0  2
Mutual funds(d)(e) 69  0  0  69
Rabbi trust investments subtotal 71  0  0  71
            
Commodity mark-to-market derivative assets           
Economic hedges 861  3,173  641  4,675
Proprietary trading 1,042  2,078  73  3,193
Effect of netting and allocation of collateral(f) (1,823)  (4,175)  (58)  (6,056)
Commodity mark-to-market assets subtotal(g) 80  1,076  656  1,812
            
Interest rate mark-to-market derivative assets 0  114  0  114
Effect of netting and allocation of collateral 0  (51)  0  (51)
Interest rate mark-to-market derivative assets subtotal 0  63  0  63
            
Other Investments 2  0  17  19
Total assets 4,062  5,778  945  10,785
            
Liabilities           
Commodity mark-to-market derivative liabilities           
Economic hedges (1,041)  (2,289)  (236)  (3,566)
Proprietary trading (1,084)  (1,959)  (78)  (3,121)
Effect of netting and allocation of collateral(f) 2,042  4,020  25  6,087
Commodity mark-to-market liabilities subtotal(g)(h) (83)  (228)  (289)  (600)
            
Interest rate mark-to-market derivative liabilities 0  (84)  0  (84)
Effect of netting and allocation of collateral 0  51  0  51
Interest rate mark-to-market derivative liabilities subtotal 0  (33)  0  (33)
            
Deferred compensation 0  (102)  0  (102)
            
Total liabilities (83)  (363)  (289)  (735)
            
Total net assets$3,979 $5,415 $656 $10,050

 

(a)       Excludes certain cash equivalents considered to be held-to-maturity and not reported at fair value.

(b)       Excludes net assets of $21 million and $30 million at March 31, 2013 and December 31, 2012, respectively. These items consist of receivables related to pending securities sales, interest and dividend receivables, and payables related to pending securities purchases.

(c)       Excludes net assets of $5 million and $7 million at March 31, 2013 and December 31, 2012, respectively. These items consist of receivables related to pending securities sales, interest and dividend receivables, and payables related to pending securities purchases.

(d)       The mutual funds held by the Rabbi trusts include $51 million related to deferred compensation and $15 million related to Supplemental Executive Retirement Plan at March 31, 2013, and $53 million related to deferred compensation and $16 million related to Supplemental Executive Retirement Plan at December 31, 2012. These funds are classified as Level 1 as they are valued based upon quoted prices (unadjusted) in active markets.

(e)       Excludes $29 million and $28 million of the cash surrender value of life insurance investments at March 31, 2013 and December 31, 2012, respectively.

(f)       Includes collateral postings (received) from counterparties. Collateral (received) from counterparties, net of collateral paid to counterparties, totaled $169 million, $64 million and $0 million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of March 31, 2013. Collateral (received) from counterparties, net of collateral paid to counterparties, totaled $219 million, $(155) million and $(33) million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of December 31, 2012.

(g)       The Level 3 balance does not include current and noncurrent assets for Generation and current and noncurrent liabilities for ComEd of $85 million and $0 million at March 31, 2013 and $226 million and $0 million at December 31, 2012, respectively, related to the fair value of Generation's financial swap contract with ComEd.

(h)       The Level 3 balance includes the current and noncurrent liability of $15 million and $60 million at March 31, 2013, respectively, and $18 million and $49 million at December 31, 2012, respectively, related to floating-to-fixed energy swap contracts with unaffiliated suppliers.

The following table presents the fair value reconciliation of Level 3 assets and liabilities measured at fair value on a recurring basis during the three months ended March 31, 2013 and 2012:

Three Months Ended March 31, 2013Nuclear Decommissioning Trust Fund InvestmentsPledged Assets for Zion Station DecommissioningMark-to-Market Derivatives Other InvestmentsTotal 
Balance as of December 31, 2012$ 183$89$367 $17$656 
Total realized / unrealized losses            
 Included in net income 1 0 (127)(a) 0 (126) 
 Included in regulatory assets 1 0 (8)(b) 0 (7) 
Change in collateral 0 0 33  0 33 
Purchases, sales, issuances and settlements            
 Purchases (c)   32  22 (5)(c) 0 49 
 Sales (7)  (7) (4)  (8) (26) 
Transfers into Level 3 0 0 4  0 4 
Transfers out of Level 3 0 0 0  0 0 
              
Balance as of March 31, 2013$210$104$260 $9$583 
The amount of total losses included in income            
 attributed to the change in unrealized gains (losses) related to assets and liabilities held for the three months ended March 31, 2013$1$0$(79) $0$(78) 

 

(a) Includes the reclassification of $48 million of realized losses due to the settlement of derivative contracts recorded in results of operations for the three months ended March 31, 2013, respectively.

(b) Excludes increases in fair value of $8 million and realized losses reclassified due to settlements of $133 million associated with Generation's financial swap contract with ComEd for the three months ended March 31, 2013, respectively. All items eliminate upon consolidation in Exelon's Consolidated Financial Statements.

(c) Includes $10 million which Generation was paid to enter into out of the money purchase contracts.

 

Three Months Ended March 31, 2012Nuclear Decommissioning Trust Fund InvestmentsPledged Assets for Zion Station DecommissioningMark-to-Market Derivatives Other InvestmentsTotal 
Balance as of December 31, 2011$13$37$17 $0$67 
Total realized / unrealized gains            
 Included in net income 0 0 85(a) 0 85 
 Included in regulatory assets 0 0 (35)  0 (35) 
Change in collateral 0 0 (36)  0 (36) 
Purchases, sales, issuances and settlements            
 Purchases (c)  0 6 329  14 349 
 Sales 0 (1) 0  0 (1) 
Transfers out of Level 3 0 0 (1)  0 (1) 
              
Balance as of March 31, 2012$13$42$359 $14$428 
The amount of total gains included in income            
 attributed to the change in unrealized gains related to assets and liabilities held for the three months ended March 31, 2012$0$0$104 $0$104 

 

(a)       Includes the reclassification of $19 million of realized losses due to the settlement of derivative contracts recorded in results of operations for the three months ended March 31, 2012.

(b)       Includes $135 million of increases in fair value and $147 million of realized losses due to settlements during 2012 of Generation's financial swap contract with ComEd, which eliminates upon consolidation in Exelon's Consolidated Financial Statements.

(c)       Includes $323 million of fair value from contracts and $14 million of other investments acquired as a result of the merger.

 

The following tables present the income statement classification of the total realized and unrealized gains (losses) included in income for Level 3 assets and liabilities measured at fair value on a recurring basis during the three months ended March 31, 2013 and 2012:

 Operating Revenues Purchased Power and Fuel 
Total gains (losses) included in net income for the three months ended      
 March 31, 2013$(159) $32 
Change in the unrealized gains (losses) relating to assets and liabilities      
 held for the three months ended March 31, 2013$(117) $38 
       
 Operating Revenues Purchased Power and Fuel 
Total gains (losses) included in net income for the three months ended      
 March 31, 2012$87 $(2) 
Change in the unrealized gains (losses) relating to assets and liabilities      
 held for the three months ended March 31, 2012$115 $(11) 

Generation

 

The following tables present assets and liabilities measured and recorded at fair value on Generation's Consolidated Balance Sheets on a recurring basis and their level within the fair value hierarchy as of March 31, 2013 and December 31, 2012:

 

As of March 31, 2013Level 1 Level 2 Level 3  Total
Assets           
Cash equivalents $56 $0 $0 $ 56
Nuclear decommissioning trust fund investments           
Cash equivalents 216  0  0   216
Equity           
Individually held 1,649  0  0   1,649
Commingled funds 0  2,073  0   2,073
Equity funds subtotal 1,649  2,073  0   3,722
Fixed income           
Debt securities issued by the U.S. Treasury and other U.S.            
government corporations and agencies 1,039  0  0   1,039
Debt securities issued by states of the United States and           
political subdivisions of the states 0  328  0   328
Debt securities issued by foreign governments 0  108  0   108
Corporate debt securities 0  1,796  0   1,796
Federal agency mortgage-backed securities 0  23  0   23
Commercial mortgage-backed securities (non-agency) 0  43  0   43
Residential mortgage-backed securities (non-agency) 0  11  0   11
Mutual funds 0  26  0   26
Fixed income subtotal 1,039  2,335  0   3,374
Middle market lending 0  0  210   210
Other debt obligations 0  16  0   16
Nuclear decommissioning trust fund investments subtotal(b) 2,904  4,424  210   7,538
            
Pledged assets for Zion Station decommissioning           
Cash equivalents 0  41  0   41
Fixed income           
Debt securities issued by the U.S. Treasury and other U.S.            
government corporations and agencies 138  10  0   148
Debt securities issued by states of the United States and           
political subdivisions of the states 0  29  0   29
Corporate debt securities 0  224  0   224
Federal agency mortgage-backed securities 0  29  0   29
Fixed income subtotal 138  292  0   430
Middle market lending 0  0  104   104
Pledged assets for Zion Station decommissioning subtotal(c) 138  333  104  575
            
Rabbi trust investments           
Mutual funds (d) (e) 12  0  0   12
Rabbi trust investments subtotal 12  0  0  12
            
Commodity mark-to-market derivative assets           
Economic hedges 801  2,535  639   3,975
Proprietary trading 764  1,637  176   2,577
Effect of netting and allocation of collateral(f) (1,428)  (3,152)  (572)   (5,152)
Commodity mark-to-market assets subtotal(g) 137  1,020  243   1,400
            
Interest rate mark-to-market derivative assets 0  88  0   88
Effect of netting and allocation of collateral 0  (43)  0   (43)
Interest rate mark-to-market derivative assets subtotal 0  45  0   45
            
Other investments 2  0  9   11
            
Total assets 3,249  5,822  566   9,637
            
Liabilities           
Commodity mark-to-market derivative liabilities           
Economic hedges (884)  (2,131)  (208)   (3,223)
Proprietary trading (782)  (1,530)  (187)   (2,499)
Effect of netting and allocation of collateral(f) 1,597  3,216  572   5,385
Commodity mark-to-market liabilities subtotal (69)  (445)  177   (337)
            
Interest rate mark-to-market derivative liabilities 0  (71)  0   (71)
Effect of netting and allocation of collateral 0  43  0   43
Interest rate mark-to-market derivative liabilities subtotal 0  (28)  0   (28)
            
Deferred compensation 0  (26)  0   (26)
            
Total liabilities (69)  (499)  177  (391)
            
Total net assets$3,180 $5,323 $743 $ 9,246
            
As of December 31, 2012Level 1 Level 2 Level 3  Total
Assets           
Cash equivalents(a)$487 $0 $0 $ 487
Nuclear decommissioning trust fund investments           
Cash equivalents 245  0  0   245
Equity           
Individually held 1,480  0  0   1,480
Commingled funds 0  1,933  0   1,933
Equity funds subtotal 1,480  1,933  0   3,413
Fixed income           
Debt securities issued by the U.S. Treasury and other U.S.            
government corporations and agencies 1,057  0  0   1,057
Debt securities issued by states of the United States and           
political subdivisions of the states 0  321  0   321
Debt securities issued by foreign governments 0  93  0   93
Corporate debt securities 0  1,788  0   1,788
Federal agency mortgage-backed securities 0  24  0   24
Commercial mortgage-backed securities (non-agency) 0  45  0   45
Residential mortgage-backed securities (non-agency) 0  11  0   11
Mutual funds 0  23  0   23
Fixed income subtotal 1,057  2,305  0   3,362
Middle market lending 0  0  183   183
Other debt obligations 0  15  0   15
Nuclear decommissioning trust fund investments subtotal(b) 2,782  4,253  183   7,218
            
Pledged assets for Zion Station decommissioning           
Cash equivalents 0  23  0   23
Equity           
Individually held 14  0  0   14
Commingled funds 0  9  0   9
Equity funds subtotal 14  9  0   23
Fixed income           
Debt securities issued by the U.S. Treasury and other U.S.            
government corporations and agencies 118  12  0   130
Debt securities issued by states of the United States and           
political subdivisions of the states 0  37  0   37
Corporate debt securities 0  249  0   249
Federal agency mortgage-backed securities 0  49  0   49
Commercial mortgage-backed securities (non-agency) 0  6  0   6
Fixed income subtotal 118  353  0   471
Middle market lending 0  0  89   89
Other debt obligations 0  1  0   1
Pledged assets for Zion Station decommissioning subtotal(c) 132  386  89   607
            
Rabbi trust investments           
Cash equivalents 1  0  0   1
Mutual funds(d)(e) 13  0  0   13
Rabbi trust investments subtotal 14  0  0  14
            
Commodity mark-to-market derivative assets           
Economic hedges 861  3,173  867   4,901
Proprietary trading 1,042  2,078  73   3,193
Effect of netting and allocation of collateral(f) (1,823)  (4,175)  (58)   (6,056)
Commodity mark-to-market assets subtotal(g) 80  1,076  882   2,038
            
Interest rate mark-to-market derivative assets 0  101  0   101
Effect of netting and allocation of collateral 0  (51)  0   (51)
Interest rate mark-to-market derivative assets subtotal 0  50  0  50
            
Other investments 2  0  17   19
            
Total assets 3,497  5,765  1,171  10,433
            
Liabilities           
Commodity mark-to-market derivative liabilities           
Economic hedges (1,041)  (2,289)  (169)   (3,499)
Proprietary trading (1,084)  (1,959)  (78)   (3,121)
Effect of netting and allocation of collateral(f) 2,042  4,020  25   6,087
Commodity mark-to-market liabilities subtotal (83)  (228)  (222)   (533)
            
Interest rate mark-to-market derivative liabilities 0  (84)  0   (84)
Effect of netting and allocation of collateral 0  51  0   51
Interest rate mark-to-market derivative liabilities 0  (33)  0  (33)
            
Deferred compensation 0  (28)  0   (28)
            
Total liabilities (83)  (289)  (222)  (594)
            
Total net assets$3,414 $5,476 $949 $ 9,839

 

(a)       Excludes certain cash equivalents considered to be held-to-maturity and not reported at fair value.

(b)       Excludes net assets of $21 million and $30 million at March 31, 2013 and December 31, 2012, respectively. These items consist of receivables related to pending securities sales, interest and dividend receivables, and payables related to pending securities purchases.

(c)       Excludes net assets of $5 million and $7 million at March 31, 2013 December 31, 2012, respectively. These items consist of receivables related to pending securities sales, interest and dividend receivables, and payables related to pending securities purchases.

(d)       The $12 million mutual funds held by the Rabbi trusts are classified as Level 1 as they are valued based upon quoted prices (unadjusted) in active markets.

(e)       Excludes $9 million and $8 million of the cash surrender value of life insurance investments at March 31, 2013 and December 31, 2012, respectively.

(f)       Includes collateral postings (received) from counterparties. Collateral (received) from counterparties, net of collateral paid to counterparties, totaled $169 million, $64 million and $0 million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of March 31, 2013. Collateral (received) from counterparties, net of collateral paid to counterparties, totaled $219 million, $(155) million and $(33) million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of December 31, 2012.

(g)       The Level 3 balance includes current and noncurrent assets for Generation of $85 million and $0 million at March 31, 2013 and $226 million and $0 million at December 31, 2012, respectively, related to the fair value of Generation's financial swap contract with ComEd, which eliminates upon consolidation in Exelon's Consolidated Financial Statements.

The following tables present the fair value reconciliation of Level 3 assets and liabilities measured at fair value on a recurring basis during the three months ended March 31, 2013 and 2012:

 

Three Months Ended March 31, 2013Nuclear Decommissioning Trust Fund Investments Pledged Assets for Zion Station Decommissioning Mark-to-Market Derivatives Other Investments Total
Balance as of December 31, 2012$ 183 $89 $660 $17 $949
Total realized / unrealized losses              
 Included in net income 1  0  (144)(a)(b) 0  (143)
 Included in other comprehensive income 0  0  (124)(b) 0  (124)
 Included in noncurrent payables to affiliates 1  0  0  0  1
Change in collateral 0  0  33  0  33
Purchases, sales, issuances and settlements              
 Purchases  32   22  (5)(c) 0  49
 Sales (7)   (7)  (4)  (8)  (26)
Transfers into Level 3 0  0  4  0  4
Transfers out of Level 3 0  0  0  0  0
                
Balance as of March 31, 2013$210 $104 $420 $9 $743
The amount of total losses included in income              
 attributed to the change in unrealized gains (losses) related to assets and liabilities held for the three months ended March 31, 2013$1 $0 $(86) $0 $(85)

 

(a)       Includes the reclassification of $58 million of realized losses due to the settlement of derivative contracts recorded in results of operations.

(b)       Includes $8 million of increases in fair value and $133 million of realized losses due to settlements during 2013 of Generation's financial swap contract with ComEd, which eliminates upon consolidation in Exelon's Consolidated Financial Statements.

 

(c) Includes $10 million which Generation was paid to enter into out of the money purchase contracts.

Three Months Ended March 31, 2012Nuclear Decommissioning Trust Fund InvestmentsPledged Assets for Zion Station DecommissioningMark-to-Market Derivatives Other InvestmentsTotal
Balance as of December 31, 2011$13$37$817 $0$867
Total realized / unrealized losses           
 Included in net income 0 0 74(a) 0 74
 Included in other comprehensive income 0 0 (1)(b) 0 (1)
Change in collateral 0 0 (36)  0 (36)
Purchases, sales, issuances and settlements           
 Purchases (c)  0 6 329  14 349
 Sales 0 (1) 0  0 (1)
Transfers out of Level 3 0 0 (1)  0 (1)
             
Balance as of March 31, 2012$13$42$1,182 $14$1,251
The amount of total gains included in income           
 attributed to the change in unrealized gains related to assets and liabilities held for the three months ended March 31, 2012           
 $0$0$93 $0$93

 

(a)       Includes the reclassification of $19 million of realized losses due to the settlement of derivative contracts recorded in results of operations.

(b)       Includes $135 million of increases in fair value and $147 million of realized losses due to settlements during 2012 of Generation's financial swap contract with ComEd, which eliminates upon consolidation in Exelon's Consolidated Financial Statements.

(c)       Includes $323 million of fair value from contracts and $14 of other investments acquired as a result of the merger.

 

 

The following tables present the income statement classification of the total realized and unrealized gains (losses) included in income for Level 3 assets and liabilities measured at fair value on a recurring basis during the three months ended March 31, 2013 and 2012:

 Operating Revenues Purchased Power and Fuel  
Total gains (losses) included in net income for the three       
 months ended March 31, 2013$(176) $32  
Change in the unrealized gains (losses) relating to assets and       
 liabilities held for the three months ended March 31, 2013$(124) $38  
         
 Operating Revenues Purchased Power and Fuel  
Total gains (losses) included in net income for the three months       
 ended March 31, 2012$76 $(2)  
Change in the unrealized gains (losses) relating to assets and       
 liabilities held for the three months ended March 31, 2012$104 $(11)  

ComEd

 

The following tables present assets and liabilities measured and recorded at fair value on ComEd's Consolidated Balance Sheets on a recurring basis and their level within the fair value hierarchy as of March 31, 2013 and December 31, 2012:

 

As of March 31, 2013Level 1 Level 2 Level 3 Total
Assets           
Rabbi trust investments           
Mutual funds (a)$ 7 $0 $0 $7
 Rabbi trust investments subtotal 7  0  0  7
             
Total assets 7  0  0  7
             
Liabilities           
Deferred compensation obligation 0  (9)  0  (9)
Mark-to-market derivative liabilities (b)(c) 0  0  (160)  (160)
             
Total liabilities 0  (9)  (160)  (169)
             
Total net assets (liabilities)$7 $(9) $(160) $(162)
             
As of December 31, 2012Level 1 Level 2 Level 3 Total
Assets           
Cash equivalents$111 $0 $0 $111
Rabbi trust investments           
Mutual funds (a) 8  0  0  8
  Rabbi trust investments subtotal 8  0  0  8
             
Total assets 119  0  0  119
             
Liabilities           
Deferred compensation obligation 0   (8)  0  (8)
Mark-to-market derivative liabilities (b)(c) 0  0  (293)  (293)
             
Total liabilities 0  (8)  (293)  (301)
             
Total net assets (liabilities)$119 $(8) $(293) $(182)

 

(a)       The mutual funds held by the Rabbi trusts are classified as Level 1 as they are valued based upon quoted prices (unadjusted) in active markets.

(b)       The Level 3 balance includes the current liability of $85 million at March 31, 2013, and $226 million at December 31, 2012, related to the fair value of ComEd's financial swap contract with Generation which eliminates upon consolidation in Exelon's Consolidated Financial Statements.

(c)       The Level 3 balance includes the current and noncurrent liability of $15 million and $60 million at March 31, 2013, respectively, and $18 million and $49 million at December 31, 2012, respectively, related to floating-to-fixed energy swap contracts with unaffiliated suppliers.

 

 

The following tables present the fair value reconciliation of Level 3 assets and liabilities measured at fair value on a recurring basis during the three months ended March 31, 2013 and 2012:

 

Three Months Ended March 31, 2013 Mark-to-Market Derivatives  
Balance as of December 31, 2012$ (293) 
Total realized / unrealized gains included in regulatory assets (a)(b)  133 
     
Balance as of March 31, 2013$ (160) 

 

(a)       Includes $8 million of decreases in fair value and realized losses due to settlements of $133 million associated with ComEd's financial swap contract with Generation for the three months ended March 31, 2013. All items eliminate upon consolidation in Exelon's Consolidated Financial Statements.

(b)       Includes $11 million of increases in the fair value and realized losses due to settlements of $3 million recorded in purchased power expense associated with floating-to-fixed energy swap contracts with unaffiliated suppliers for the three months ended March 31, 2013.

Three Months Ended March 31, 2012 Mark-to-Market Derivatives 
Balance as of December 31, 2011$(800) 
Total unrealized / realized losses included in regulatory assets(a)(b) (23) 
Balance as of March 31, 2012$(823) 

 

  • Includes $135 million of changes in the fair value and $147 million of realized gains due to settlements associated with ComEd's financial swap with Generation. All items eliminate upon consolidation in Exelon's Consolidated Financial Statements.
  • Includes an increase in fair value of $35 million associated with floating-to-fixed energy swap contracts with unaffiliated suppliers.

 

PECO

 

The following tables present assets and liabilities measured and recorded at fair value on PECO's Consolidated Balance Sheets on a recurring basis and their level within the fair value hierarchy as of March 31, 2013 and December 31, 2012:

 

As of March 31, 2013Level 1 Level 2 Level 3 Total 
Assets            
Cash equivalents$225 $0 $0 $225 
Rabbi trust investments            
Mutual funds (a) (b) 9  0  0  9 
Rabbi trust investments subtotal 9  0  0  9 
              
Total assets 234  0  0  234 
              
Liabilities            
Deferred compensation obligation 0  (18)  0  (18) 
              
Total liabilities 0  (18)  0  (18) 
              
Total net assets (liabilities)$234 $(18) $0 $216 
              
As of December 31, 2012Level 1 Level 2 Level 3 Total 
Assets            
Cash equivalents$346 $0 $0 $346 
Rabbi trust investments            
Mutual funds (a) (b) 9  0  0  9 
Rabbi trust investments subtotal 9  0  0  9 
              
Total assets 355  0  0  355 
              
Liabilities            
Deferred compensation obligation 0  (18)  0  (18) 
              
Total liabilities 0  (18)  0  (18) 
              
Total net assets (liabilities)$355 $(18) $0 $337 

 

(a)       The mutual funds held by the Rabbi trusts are classified as Level 1 as they are valued based upon quoted prices (unadjusted) in active markets

(b)       Excludes $14 million and $13 million of the cash surrender value of life insurance investments at March 31, 2013 and December 31, 2012, respectively.

 

PECO had no Level 3 assets or liabilities measured at fair value on a recurring basis during the three months ended March 31, 2013.

 

BGE

 

The following tables present assets and liabilities measured and recorded at fair value on BGE's Consolidated Balance Sheets on a recurring basis and their level within the fair value hierarchy as of March 31, 2013 and December 31, 2012:

 

 

As of March 31, 2013Level 1 Level 2 Level 3 Total 
Assets            
Cash equivalents$58 $0 $0 $58 
Rabbi trust investments            
Mutual funds (a) 5  0  0  5 
Rabbi trust investments subtotal 5  0  0  5 
              
Total assets 63  0  0  63 
              
Liabilities            
Deferred compensation obligation 0  (5)  0  (5) 
              
Total liabilities 0  (5)  0  (5) 
              
Total net assets (liabilities)$63 $(5) $0 $58 
              
As of December 31, 2012Level 1 Level 2 Level 3 Total 
Assets            
Cash equivalents$33 $0 $0 $33 
Rabbi trust investments            
Mutual funds (a) 5  0  0  5 
Rabbi trust investments subtotal 5  0  0  5 
              
Total assets 38  0  0  38 
              
Liabilities            
Deferred compensation obligation 0  (5)  0  (5) 
              
Total liabilities 0  (5)  0  (5) 
              
Total net assets (liabilities)$38 $(5) $0 $33 

              

  • The mutual funds held by the Rabbi trusts are classified as Level 1 as they are valued based upon quoted prices (unadjusted) in active markets.

 

BGE had no Level 3 assets or liabilities measured at fair value on a recurring basis during the three months ended March 31, 2013 and 2012.

 

Valuation Techniques Used to Determine Fair Value

 

The following describes the valuation techniques used to measure the fair value of the assets and liabilities shown in the tables above.

 

Cash Equivalents (Exelon, Generation, ComEd, PECO and BGE). The Registrants' cash equivalents include investments with maturities of three months or less when purchased. The cash equivalents shown in the fair value tables are comprised of investments in mutual and money market funds. The fair values of the shares of these funds are based on observable market prices and, therefore, have been categorized in Level 1 in the fair value hierarchy.

Nuclear Decommissioning Trust Fund Investments and Pledged Assets for Zion Station Decommissioning (Exelon and Generation). The trust fund investments have been established to satisfy Generation's nuclear decommissioning obligations as required by the NRC. The NDT funds hold debt and equity securities directly and indirectly through commingled funds. Generation's investment policies place limitations on the types and investment grade ratings of the securities that may be held by the trusts. These policies limit the trust funds' exposures to investments in highly illiquid markets and other alternative investments. Investments with maturities of three months or less when purchased, including certain short-term fixed income securities are considered cash equivalents and included in the recurring fair value measurements hierarchy as Level 1.

 

With respect to individually held equity securities, the trustees obtain prices from pricing services, whose prices are obtained from direct feeds from market exchanges, which Generation is able to independently corroborate. The fair values of equity securities held directly by the trust funds are based on quoted prices in active markets and are categorized in Level 1. Equity securities held individually are primarily traded on the New York Stock Exchange and NASDAQ-Global Select Market, which contain only actively traded securities due to the volume trading requirements imposed by these exchanges.

 

For fixed income securities, multiple prices from pricing services are obtained whenever possible, which enables cross-provider validations in addition to checks for unusual daily movements. A primary price source is identified based on asset type, class or issue for each security. The trustees monitor prices supplied by pricing services and may use a supplemental price source or change the primary price source of a given security if the portfolio managers challenge an assigned price and the trustees determine that another price source is considered to be preferable. Generation has obtained an understanding of how these prices are derived, including the nature and observability of the inputs used in deriving such prices. Additionally, Generation selectively corroborates the fair values of securities by comparison to other market-based price sources. U.S. Treasury securities are categorized as Level 1 because they trade in a highly liquid and transparent market. The fair values of fixed income securities, excluding U.S. Treasury securities, are based on evaluated prices that reflect observable market information, such as actual trade information or similar securities, adjusted for observable differences and are categorized in Level 2.

 

Equity and fixed income commingled funds and fixed income mutual funds are maintained by investment companies and hold certain investments in accordance with a stated set of fund objectives. The fair values of fixed income commingled and mutual funds held within the trust funds, which generally hold short-term fixed income securities and are not subject to restrictions regarding the purchase or sale of shares, are derived from observable prices. The objectives of the remaining equity commingled funds in which Exelon and Generation invest primarily seek to track the performance of certain equity indices by purchasing equity securities to replicate the capitalization and characteristics of the indices. In general, equity commingled funds are redeemable on the 15th of the month and the last business day of the month; however, the fund manager may designate any day as a valuation date for the purpose of purchasing or redeeming units. Commingled and mutual funds are categorized in Level 2 because the fair value of the funds are based on NAVs per fund share (the unit of account), primarily derived from the quoted prices in active markets on the underlying equity securities. See Note 12 — Nuclear Decommissioning for further discussion on the NDT fund investments.

 

Middle market lending funds are investments in loans or managed funds which invest in private companies. Generation elected the fair value option for its investments held by certain limited partnerships that invest in middle market lending managed funds. The fair value of these loans is determined using a combination of valuation models including cost models, market models, and income models. Investments in middle market lending are categorized as Level 3 because the fair value of these securities is based largely on inputs that are unobservable and utilize complex valuation models. Investments in middle market lending typically cannot be redeemed until maturity of the term loan.

 

Rabbi Trust Investments (Exelon, Generation, ComEd, PECO and BGE). The Rabbi trusts were established to hold assets related to deferred compensation plans existing for certain active and retired members of Exelon's executive management and directors. The investments in the Rabbi trusts are included in investments in the Registrants' Consolidated Balance Sheets. The investments are in fixed-income commingled funds and mutual funds, including short-term investment funds. These funds are maintained by investment companies and hold certain investments in accordance with a stated set of fund objectives, which are consistent with Exelon's overall investment strategy. The values of some of these funds are publicly quoted. For fixed-income commingled funds and mutual funds which are not publicly quoted, the fund administrators value the funds using the net asset value per fund share, derived from the quoted prices in active markets of the underlying securities. These funds have been categorized as Level 2. Fixed-income commingled funds and mutual funds which are publicly quoted, such as money market funds, have been categorized as Level 1 given the clear observability of the prices.

Mark-to-Market Derivatives (Exelon, Generation, ComEd and PECO). Derivative contracts are traded in both exchange-based and non-exchange-based markets. Exchange-based derivatives that are valued using unadjusted quoted prices in active markets are categorized in Level 1 in the fair value hierarchy. Certain non-exchange-based derivatives' pricing is verified using indicative price quotations available through brokers or over-the-counter, on-line exchanges and are categorized in Level 2. These price quotations reflect the average of the bid-ask, mid-point prices and are obtained from sources that the Registrants believe provide the most liquid market for the commodity. The price quotations are reviewed and corroborated to ensure the prices are observable and representative of an orderly transaction between market participants. This includes consideration of actual transaction volumes, market delivery points, bid-ask spreads and contract duration. The remainder of non-exchange-based derivative contracts is valued using the Black model, an industry standard option valuation model. The Black model takes into account inputs such as contract terms, including maturity, and market parameters, including assumptions of the future prices of energy, interest rates, volatility, credit worthiness and credit spread. For non-exchange-based derivatives that trade in liquid markets, such as generic forwards, swaps and options, model inputs are generally observable. Such instruments are categorized in Level 2. The Registrants' non-exchange-based derivatives are predominately at liquid trading points. For non-exchange-based derivatives that trade in less liquid markets with limited pricing information, such as the financial swap contract between Generation and ComEd, model inputs generally would include both observable and unobservable inputs. These valuations may include an estimated basis adjustment from an illiquid trading point to a liquid trading point for which active price quotations are available. Such instruments are categorized in Level 3.

 

Exelon may utilize fixed-to-floating interest rate swaps, which are typically designated as fair value hedges, as a means to achieve its targeted level of variable-rate debt as a percent of total debt. In addition, the Registrants may utilize interest rate derivatives to lock in interest rate levels in anticipation of future financings. These interest rate derivatives are typically designated as cash flow hedges. Exelon determines the current fair value by calculating the net present value of expected payments and receipts under the swap agreement, based on and discounted by the market's expectation of future interest rates. Additional inputs to the net present value calculation may include the contract terms, counterparty credit risk and other market parameters. As these inputs are based on observable data and valuations of similar instruments, the interest rate swaps are categorized in Level 2 in the fair value hierarchy. See Note 9 Derivative Financial Instruments for further discussion on mark-to-market derivatives.

 

Deferred Compensation Obligations (Exelon, Generation, ComEd, PECO and BGE). The Registrants' deferred compensation plans allow participants to defer certain cash compensation into a notional investment account. The Registrants include such plans in other current and noncurrent liabilities in their Consolidated Balance Sheets. The value of the Registrants' deferred compensation obligations is based on the market value of the participants' notional investment accounts. The notional investments are comprised primarily of mutual funds, which are based on observable market prices. However, since the deferred compensation obligations themselves are not exchanged in an active market, they are categorized in Level 2 in the fair value hierarchy.

Additional Information Regarding Level 3 Fair Value Measurements (Exelon, Generation, ComEd)

 

Mark-to-Market Derivatives (Exelon, Generation, ComEd). For valuations that include both observable and unobservable inputs, if the unobservable input is determined to be significant to the overall inputs, the entire valuation is categorized in Level 3. This includes derivatives valued using indicative price quotations whose contract tenure extends into unobservable periods. In instances where observable data is unavailable, consideration is given to the assumptions that market participants would use in valuing the asset or liability. This includes assumptions about market risks such as liquidity, volatility and contract duration. Such instruments are categorized in Level 3 as the model inputs generally are not observable. Exelon's RMC approves risk management policies and objectives for risk assessment, control and valuation, counterparty credit approval, and the monitoring and reporting of risk exposures. The RMC is chaired by the chief risk officer and includes the chief financial officer, corporate controller, general counsel, treasurer, vice president of strategy, vice president of audit services and officers representing Exelon's business units. The RMC reports to the Exelon Board of Directors on the scope of the risk management activities and is responsible for approving all valuation procedures at Exelon. Forward price curves for the power market utilized by the front office to manage the portfolio, are reviewed and verified by the middle office, and used for financial reporting by the back office. The Registrants consider credit and nonperformance risk in the valuation of derivative contracts categorized in Level 2 and 3, including both historical and current market data in its assessment of credit and nonperformance risk by counterparty. Due to master netting agreements and collateral posting requirements, the impacts of credit and nonperformance risk were not material to the financial statements. Transfers in and out of levels are recognized as of the end of the reporting period the transfer occurred. Given derivatives categorized within Level 1 are valued using exchange-based quoted prices within observable periods, transfers between Level 2 and Level 1 generally do not occur. Transfers into Level 2 from Level 3 generally occur when the contract tenure becomes more observable. Transfers into Level 3 from level 2 generally occur due to changes in market liquidity or assumptions for certain commodity contracts.

 

Disclosed below is detail surrounding the Registrants' significant Level 3 valuations. The most significant position is the long term intercompany swap with ComEd, which is further discussed in Note 9 Derivative Financial Instruments. The calculated fair value includes marketability discounts for margining provisions and notional size. Generation's remaining Level 3 balance generally consists of forward sales and purchases of power and natural gas, coal purchases, transmission congestion contracts, and project financing debt. Generation utilizes various inputs and factors including market data and assumptions that market participants would use in pricing assets or liabilities as well as assumptions about the risks inherent in the inputs to the valuation technique. The inputs and factors include forward commodity prices, commodity price volatility, contractual volumes, delivery location, interest rates, credit quality of counterparties and credit enhancements.

 

For commodity derivatives, the primary input to the valuation models is the forward commodity price curve for each instrument. Forward commodity price curves are derived by risk management for liquid locations and by the traders and portfolio managers for illiquid locations. All locations are reviewed and verified by risk management considering published exchange transaction prices, executed bilateral transactions, broker quotes, and other observable or public data sources. The relevant forward commodity curve used to value each of the derivatives depends on a number of factors, including commodity type, delivery location, and delivery period. Price volatility varies by commodity and location. When appropriate, Generation discounts future cash flows using risk free interest rates with adjustments to reflect the credit quality of each counterparty for assets and Generation's own credit quality for liabilities. The level of observability of a forward commodity price is generally due to the delivery location and delivery period. Certain delivery locations including PJM West Hub (for power) and Henry Hub (for natural gas) are highly liquid and prices are observable for up to three years in the future. The observability period of volatility is generally shorter than the underlying power curve used in option valuations. The forward curve for a less liquid location is estimated by using the forward curve from the liquid location and applying a spread to represent the cost to transport the commodity to the delivery location. This spread does not typically represent a majority of the instrument's market price. As a result, the change in fair value is closely tied to liquid market movements and not a change in the applied spread. The change in fair value associated with a change in the spread is generally immaterial. An average spread calculated across all Level 3 power and gas delivery locations is generally less than $2.50 and $0.15 for power and natural gas, respectively. Many of the commodity derivatives are short term in nature and thus a majority of the fair value may be based on observable inputs even though the contract as a whole must be classified as Level 3. See Item 3. Quantitative and Qualitative Disclosures About Market Risk for information regarding the maturity by year of the Registrant's mark-to-market derivative assets and liabilities.

 

On December 17, 2010, ComEd entered into several 20-year floating to fixed energy swap contracts with unaffiliated suppliers for the procurement of long-term renewable energy and associated RECs. See Note 9 Derivative Financial Instruments for more information. The fair value of these swaps has been designated as a Level 3 valuation due to the long tenure of the positions and internal modeling assumptions. The modeling assumptions include using natural gas heat rates to project long term forward power curves adjusted by a renewable factor that incorporates time of day and seasonality factors to reflect accurate renewable energy pricing. In addition, marketability reserves are applied to the positions based on the tenor and supplier risk. The table below discloses the significant inputs to the forward curve used to value these positions.

 

Type of trade Fair Value at March 31, 2013 (d) Valuation Technique Unobservable Input Range
Mark-to-market derivatives – Economic Hedges (Generation) (a)  $346 Discounted Cash Flow Forward power price $14 -$88
     Forward gas price $3.43 -$4.73 
    Option Model Volatility percentage  28%- 177%
                
Mark-to-market derivatives – Proprietary trading (Generation) (a) $(11) Discounted Cash Flow Forward power price $16 -$88 
    Option Model Volatility percentage  14%- 34%
                
Mark-to-market derivatives – Transactions with affiliates (Generation and ComEd) (b) $85 Discounted Cash Flow Marketability reserve  7%- 8%
                
Mark-to-market derivatives (ComEd) $(75) Discounted Cash Flow Forward heat rate (c)  8.5%- 9.5%
     Marketability reserve  3.5%- 8.3%
     Renewable factor  85%- 128%

  • The valuation techniques, unobservable inputs and ranges are the same for the asset and liability positions.
  • Includes current assets for Generation and current liabilities for ComEd of $85 million, related to the fair value of the five-year financial swap contract between Generation and ComEd, which eliminates in consolidation.
  • Quoted forward natural gas rates are utilized to project the forward power curve for the delivery of energy at specified future dates. The natural gas curve is extrapolated beyond its observable period to the end of the contract's delivery.
  • The fair values do not include cash collateral held on level three positions which are immaterial as of March 31, 2013.

 

The inputs listed above would have a direct impact on the fair values of the above instruments if they were adjusted. The significant unobservable inputs used in the fair value measurement of Generation's commodity derivatives are forward commodity prices and for options is price volatility. Increases (decreases) in the forward commodity price in isolation would result in significantly higher (lower) fair values for long positions (contracts that give Generation the obligation or option to purchase a commodity), with offsetting impacts to short positions (contracts that give Generation the obligation or right to sell a commodity). Increases (decreases) in volatility would increase (decrease) the value for the holder of the option (writer of the option). Generally, a change in the estimate of forward commodity prices is unrelated to a change in the estimate of volatility of prices. An increase to the reserves listed above would decrease the fair value of the positions. An increase to the heat rate or renewable factors would increase the fair value accordingly. Generally, interrelationships exist between market prices of natural gas and power. As such, an increase in natural gas pricing would potentially have a similar impact on forward power markets.

 

Nuclear Decommissioning Trust Fund Investments and Pledged Assets for Zion Station Decommissioning (Exelon and Generation). For middle market lending the fair value of these loans is determined using a combination of valuations models including cost models, market models and income models. The valuation estimates are based on valuations of comparable companies, discounting the forecasted cash flows of the portfolio company, estimating the liquidation or collateral value of the portfolio company or its assets, considering offers from third parties to buy the portfolio company, its historical and projected financial results, as well as other factors that may impact value. Significant judgment is required in the applications of discounts or premiums applied to the prices of comparable companies for factors such as size, marketability and relative performance.

 

Because Generation relies on third party fund managers to develop the quantitative unobservable inputs without adjustment for the valuations of its' middle market lending, quantitative information about significant unobservable inputs used in valuing these investments is not reasonably available to Generation. This includes information regarding the sensitivity of the fair values to changes in the unobservable inputs. Generation gains an understanding of the fund managers' inputs and assumptions used in preparing the valuations. Generation performed procedures to assess the reasonableness of the valuations. For a sample of its' middle market lending, Generation reviewed independent valuations and reviewed the assumptions in the detailed pricing models used by the fund managers.

 

As of March 31, 2013, Generation has outstanding commitments to invest in middle market lending of approximately $186 million.  These commitments will be funded by Generation's existing nuclear decommissioning trust funds.