XML 186 R61.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Financial Information (Tables)
12 Months Ended
Dec. 31, 2017
Supplemental Financial Information [Abstract]  
Components of taxes other than income
The following tables provide additional information about the Registrants’ Consolidated Statements of Operations and Comprehensive Income for the years ended December 31, 2017, 2016 and 2015.
 
For the year ended December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Taxes other than income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Utility(a)
$
898

 
$
126

 
$
240

 
$
125

 
$
89

 
$
318

 
$
300

 
$
18

 
$

Property
545

 
269

 
28

 
14

 
132

 
101

 
62

 
32

 
3

Payroll
230

 
121

 
26

 
15

 
15

 
26

 
6

 
4

 
2

Other
58

 
39

 
2

 

 
4

 
7

 
3

 
3

 
1

Total taxes other than income
$
1,731

 
$
555

 
$
296

 
$
154

 
$
240


$
452

 
$
371


$
57


$
6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
Predecessor
 
For the year ended December 31, 2016
 
March 24, 2016 to December 31, 2016
 
 
January 1, 2016 to March 23, 2016
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
Pepco
 
DPL
 
ACE
 
PHI
 
 
PHI
Taxes other than income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Utility(a)
$
753

 
$
122

 
$
242

 
$
136

 
$
85

 
$
312

 
$
18

 
$

 
$
253

 
 
$
78

Property
483

 
246

 
27

 
13

 
123

 
53

 
31

 
3

 
73

 
 
18

Payroll
226

 
117

 
28

 
15

 
17

 
8

 
5

 
3

 
23

 
 
8

Other
114

 
21

 
(4
)
 

 
4

 
4

 
1

 
1

 
5

 
 
1

Total taxes other than income
$
1,576

 
$
506

 
$
293

 
$
164

 
$
229


$
377


$
55


$
7

 
$
354

 
 
$
105

 
For the year ended December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
Predecessor
 
 
 
 
 
 
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Taxes other than income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Utility(a)
$
474

 
$
105

 
$
236

 
$
133

 
$
85

 
$
326

 
$
308

 
$
18

 
$

Property
407

 
250

 
27

 
11

 
119

 
94

 
57

 
28

 
3

Payroll
201

 
118

 
28

 
14

 
16

 
27

 
6

 
4

 
2

Other
118

 
16

 
5

 
2

 
4

 
8

 
5

 
1

 
2

Total taxes other than income
$
1,200

 
$
489

 
$
296

 
$
160

 
$
224


$
455


$
376


$
51


$
7

__________ 
(a)
Generation’s utility tax represents gross receipts tax related to its retail operations and ComEd’s, PECO’s, BGE’s, Pepco's, DPL's and ACE's utility taxes represent municipal and state utility taxes and gross receipts taxes related to their operating revenues. The offsetting collection of utility taxes from customers is recorded in revenues on the Registrants’ Consolidated Statements of Operations and Comprehensive Income.
Components of non-operating income and expenses
 
For the year ended December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Other, Net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Decommissioning-related activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net realized income on decommissioning
trust funds(a)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory agreement units
$
488

 
$
488

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Non-regulatory agreement units
209

 
209

 

 

 

 

 

 

 

Net unrealized gains on decommissioning
trust funds
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory agreement units
455

 
455

 

 

 

 

 

 

 

Non-regulatory agreement units
521

 
521

 

 

 

 

 

 

 

Net unrealized losses on pledged assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Zion Station decommissioning
(10
)
 
(10
)
 

 

 

 

 

 

 

Regulatory offset to decommissioning trust
fund-related activities(b)
(724
)
 
(724
)
 

 

 

 

 

 

 

Total decommissioning-related activities
939


939







 







Investment income
8

 
6

 

 

 

 
2

 
1

 

 

Interest income (expense) related to uncertain income tax positions
3

 
(1
)






 

 

 

 

Penalty related to uncertain income tax positions(c)
2

 

 

 

 

 

 

 

 

AFUDC—Equity
73

 

 
12

 
9

 
16

 
36

 
23

 
7

 
6

Other
31

 
4

 
10

 

 

 
16

 
8

 
7

 
1

Other, net
$
1,056


$
948


$
22


$
9


$
16

 
$
54


$
32


$
14


$
7


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
Predecessor
 
For the year ended December 31, 2016
 
March 24, 2016 to December 31, 2016
 
 
January 1, 2016 to March 23, 2016
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
Pepco
 
DPL
 
ACE
 
PHI
 
 
PHI
Other, Net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Decommissioning-related activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net realized income on decommissioning trust
funds(a)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory agreement units
$
237

 
$
237

 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
 
$

Non-regulatory agreement units
126

 
126

 

 

 

 

 

 

 

 
 

Net unrealized gains on decommissioning trust funds
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory agreement units
216

 
216

 

 

 

 

 

 

 

 
 

Non-regulatory agreement units
194

 
194

 

 

 

 

 

 

 

 
 

Net unrealized losses on pledged assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Zion Station decommissioning
(1
)
 
(1
)
 

 

 

 

 

 

 

 
 

Regulatory offset to decommissioning trust fund-related activities(b)
(372
)
 
(372
)
 

 

 

 

 

 

 

 
 

Total decommissioning-related activities
400


400













 

 
 

Investment income (loss)
17

 
8

 

 
(1
)
 
2

 
1

 

 
1

 
1

 
 

Long-term lease income
4

 

 

 

 

 

 

 

 

 
 

Interest income (expense) related to uncertain income tax positions
13









 
1

 

 

 
(1
)
 
 

Penalty related to uncertain income tax positions(c)
(106
)
 

 
(86
)
 

 

 

 

 

 

 
 

AFUDC—Equity
64

 

 
14

 
8

 
19

 
19

 
5

 
6

 
23

 
 
7

Loss on debt extinguishment
(3
)
 
(2
)
 

 

 

 

 

 

 

 
 

Other
24

 
(5
)
 
7

 
1

 

 
15

 
8

 
2

 
21

 
 
(11
)
Other, net
$
413


$
401


$
(65
)

$
8


$
21


$
36


$
13


$
9

 
$
44

 
 
$
(4
)
 
For the year ended December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
Predecessor
 
 
 
 
 
 
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Other, Net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Decommissioning-related activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net realized income on decommissioning trust funds(a)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory agreement units
$
232

 
$
232

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Non-regulatory agreement units
156

 
156

 

 

 

 

 

 

 

Net unrealized losses on decommissioning trust funds
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory agreement units
(282
)
 
(282
)
 

 

 

 

 

 

 

Non-regulatory agreement units
(197
)
 
(197
)
 

 

 

 

 

 

 

Net unrealized gains on pledged assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Zion Station decommissioning
7

 
7

 

 

 

 

 

 

 

Regulatory offset to decommissioning trust fund-related activities(b)
21

 
21

 

 

 

 

 

 

 

Total decommissioning-related activities
(63
)

(63
)














Investment income (loss)
8

 
3

 

 
(2
)
 
4

 

 

 

 

Long-term lease income
15

 

 

 

 

 

 

 

 

Interest income related to uncertain income tax positions
1

 
1

 

 

 

 
34

 
5

 

 

AFUDC—Equity
24

 

 
5

 
5

 
14

 
14

 
12

 
1

 
1

Terminated interest rate swaps(d)
(26
)
 

 

 

 

 

 

 

 

PHI merger related debt exchange(e)
(22
)
 

 

 

 

 

 

 

 

Other
17

 
(1
)
 
16

 
2

 

 
40

 
11

 
9

 
2

Other, net
$
(46
)

$
(60
)

$
21


$
5


$
18


$
88


$
28


$
10


$
3

__________ 
(a)
Includes investment income and realized gains and losses on sales of investments within the nuclear decommissioning trust funds.
(b)
Includes the elimination of NDT fund activity for the Regulatory Agreement Units, including the elimination of net income taxes related to all NDT fund activity for those units. See Note 15Asset Retirement Obligations for additional information regarding the accounting for nuclear decommissioning.
(c)
See Note 14Income Taxes for discussion of the penalty related to the Tax Court’s decision on Exelon’s like-kind exchange tax position.
(d)
In January 2015, in connection with Generation's $750 million issuance of five-year Senior Unsecured Notes, Exelon terminated certain floating-to-fixed interest rate swaps. As the original forecasted transactions were a series of future interest payments over a ten-year period, a portion of the anticipated interest payments are probable not to occur. As a result, $26 million of anticipated payments were reclassified from AOCI to Other, net in Exelon's Consolidated Statements of Operations and Comprehensive Income.
(e)
See Note 13Debt and Credit Agreements and Note 4Mergers, Acquisitions and Dispositions for additional information on the PHI merger related debt exchange.
Components of depreciation, amortization and accretion, and other, net
The following tables provide additional information regarding the Registrants’ Consolidated Statements of Cash Flows for the years ended December 31, 2017, 2016 and 2015.
 
For the year ended December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Depreciation, amortization and accretion
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment
$
3,293

 
$
1,409

 
$
777

 
$
261

 
$
312

 
$
457

 
$
203

 
$
124

 
$
89

Regulatory assets
478

 

 
73

 
25

 
161

 
218

 
118

 
43

 
57

Amortization of intangible assets, net
57

 
48

 

 

 

 

 

 

 

Amortization of energy contract assets and liabilities(a)
35

 
35

 

 

 

 

 

 

 

Nuclear fuel(b)
1,096

 
1,096

 

 

 

 

 

 

 

ARO accretion(c)
468

 
468

 

 

 

 

 

 

 

Total depreciation, amortization and accretion
$
5,427

 
$
3,056

 
$
850


$
286

 
$
473


$
675

 
$
321


$
167


$
146

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
Predecessor
 
For the year ended December 31, 2016
 
March 24, 2016 to December 31, 2016
 
 
January 1, 2016 to March 23, 2016
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
Pepco
 
DPL
 
ACE
 
PHI
 
 
PHI
Depreciation, amortization and accretion
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment
$
3,477

 
$
1,835

 
$
708

 
$
244

 
$
299

 
$
175

 
$
110

 
$
82

 
$
325

 
 
$
94

Regulatory assets
407

 

 
67

 
26

 
124

 
120

 
47

 
83

 
190

 
 
58

Amortization of intangible assets, net
52

 
44

 

 

 

 

 

 

 

 
 

Amortization of energy contract assets and liabilities(a)
35

 
35

 

 

 

 

 

 

 

 
 

Nuclear fuel(b)
1,159

 
1,159

 

 

 

 

 

 

 

 
 

ARO accretion(c)
446

 
446

 

 

 

 

 

 

 

 
 

Total depreciation, amortization and accretion
$
5,576


$
3,519


$
775


$
270


$
423


$
295


$
157


$
165


$
515

 
 
$
152

 
For the year ended December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Predecessor
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
Pepco
 
DPL
 
ACE
 
PHI
Depreciation, amortization and accretion
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment
$
2,227

 
$
1,007

 
$
635

 
$
240

 
$
289

 
$
164

 
$
103

 
$
76

 
$
392

Regulatory assets
170

 

 
72

 
20

 
77

 
92

 
45

 
99

 
232

Amortization of intangible assets, net
54

 
47

 

 

 

 

 

 

 

Amortization of energy contract assets and liabilities(a)
22

 
22

 

 

 

 

 

 

 

Nuclear fuel(b)
1,116

 
1,116

 

 

 

 

 

 

 

ARO accretion(c)
398

 
397

 

 

 

 

 

 

 

Total depreciation, amortization and accretion
$
3,987

 
$
2,589


$
707


$
260


$
366


$
256


$
148


$
175

 
$
624

__________
(a)
Included in Operating revenues or Purchased power and fuel on the Registrants’ Consolidated Statements of Operations and Comprehensive Income.
(b)
Included in Purchased power and fuel expense on the Registrants’ Consolidated Statements of Operations and Comprehensive Income.
(c)
Included in Operating and maintenance expense on the Registrants’ Consolidated Statements of Operations and Comprehensive Income.
Schedule of Cash Flow, Supplemental Disclosure
 
For the year ended December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Cash paid (refunded) during the year:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest (net of amount capitalized)
$
2,430

 
$
391

 
$
307

 
$
103

 
$
96

 
$
236

 
$
114

 
$
49

 
$
59

Income taxes (net of refunds)
540

 
337

 
83

 
47

 
(2
)
 
(144
)
 
(104
)
 
(49
)
 
(2
)
Other non-cash operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pension and non-pension postretirement benefit costs
$
643

 
$
227

 
$
176

 
$
29

 
$
62

 
$
94

 
$
25

 
$
13

 
$
13

Loss (Gain) from equity method investments
32

 
33

 

 

 

 
(1
)
 

 

 

Provision for uncollectible accounts
125

 
38

 
34

 
26

 
8

 
19

 
8

 
3

 
8

Provision for excess and obsolete inventory
56

 
51

 
3

 

 

 
2

 
1

 
1

 

Stock-based compensation costs
88

 

 

 

 

 

 

 

 

Other decommissioning-related activity(a)
(313
)
 
(313
)
 

 

 

 

 

 

 

Energy-related options(b)
7

 
7

 

 

 

 

 

 

 

Amortization of regulatory asset related to debt costs
9

 

 
4

 
1

 

 
4

 
2

 
1

 
1

Amortization of rate stabilization deferral
(10
)
 

 

 

 
7

 
(17
)
 
(17
)
 

 

Amortization of debt fair value adjustment
(18
)
 
(12
)
 

 

 

 
(6
)
 

 

 

Merger-related commitments (c)

 

 

 

 

 
(8
)
 
(6
)
 
(2
)
 

Severance costs
35

 
31

 

 

 

 
3

 

 

 

Amortization of debt costs
64

 
37

 
5

 
2

 
2

 
4

 
2

 

 
1

Discrete impacts from EIMA and FEJA(d)
(52
)
 

 
(52
)
 

 

 

 

 

 

Vacation accrual adjustment(e)
(68
)
 
(35
)
 
(12
)
 

 

 
(8
)
 
(8
)
 

 

Long-term incentive plan
109

 

 

 

 

 

 

 

 

Change in environmental liabilities
44

 
44

 

 

 

 

 

 

 

Other
(30
)
 
4

 
6

 
(4
)
 
(14
)
 
(27
)
 
(12
)
 
(7
)
 
(6
)
Total other non-cash operating activities
$
721


$
112


$
164


$
54


$
65


$
59

 
$
(5
)
 
$
9

 
$
17

Non-cash investing and financing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Increase (decrease) in capital expenditures not paid
$
42

 
$
73

 
$
(61
)
 
$
22

 
$
23

 
$
(12
)
 
$
5

 
$
4

 
$
(13
)
Change in PPE related to ARO update
29

 
29

 

 

 

 

 

 

 

Non-cash financing of capital projects
16

 
16

 

 

 

 

 

 



Indemnification of like-kind exchange position (f)

 

 
21

 

 

 

 

 

 

Dividends on stock compensation
7

 

 

 

 

 

 

 

 

Dissolution of financing trust due to long-term debt retirement
8

 

 

 

 
8

 

 

 

 

Fair value adjustment of long-term debt due to retirement
(5
)
 

 

 

 

 

 

 

 

Fair value of pension and OPEB obligation transferred in connection with FitzPatrick

 
33

 

 

 

 

 

 

 

__________ 
(a)
Includes the elimination of NDT fund activity for the Regulatory Agreement Units, including the elimination of operating revenues, ARO accretion, ARC amortization, investment income and income taxes related to all NDT fund activity for these units. See Note 15Asset Retirement Obligations for additional information regarding the accounting for nuclear decommissioning.
(b)
Includes option premiums reclassified to realized at the settlement of the underlying contracts and recorded to results of operations.
(c)
See Note 4 - Mergers, Acquisitions and Dispositions for more information.
(d)
Reflects the change in ComEd's distribution and energy efficiency formula rates . See Note 3Regulatory Matters for more information.
(e)
On December 1, 2017, Exelon adopted a single, standard vacation accrual policy for all non-represented, non-craft (represented and craft policies remained unchanged) employees effective January 1, 2018.  To reflect the new policy, Exelon recorded a one-time, $68 million pre-tax credit to expense to reverse 2018 vacation cost originally accrued throughout 2017 that will now be accrued ratably over the year in 2018.
(f)
See Note 14Income Taxes for discussion of the like-kind exchange tax position.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
Predecessor
 
For the year ended December 31, 2016
 
March 24, 2016 to December 31, 2016
 
 
January 1, 2016 to March 23, 2016
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
Pepco
 
DPL
 
ACE
 
PHI
 
 
PHI
Cash paid (refunded) during the year:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest (net of amount capitalized)
$
1,340

 
$
339

 
$
298

 
$
104

 
$
92

 
$
118

 
$
47

 
$
62

 
$
209

 
 
$
43

Income taxes (net of refunds)
(441
)
 
435

 
(444
)
 
64

 
31

 
216

 
115

 
200

 
258

 
 
11

Other non-cash operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pension and non-pension postretirement benefit costs
$
619

 
$
218

 
$
166

 
$
33

 
$
67

 
$
31

 
$
18

 
$
15

 
$
86

 
 
$
23

Loss from equity method investments
24

 
25

 

 

 

 

 

 

 

 
 

Provision for uncollectible accounts
155

 
19

 
41

 
30

 
1

 
29

 
23

 
32

 
65

 
 
16

Stock-based compensation costs
111

 

 

 

 

 

 

 

 

 
 
3

Other decommissioning-related activity(a)
(384
)
 
(384
)
 

 

 

 

 

 

 

 
 

Energy-related options(b)
(11
)
 
(11
)
 

 

 

 

 

 

 

 
 

Amortization of regulatory asset related to debt costs
9

 

 
4

 
1

 

 
2

 
1

 
1

 
3

 
 
1

Amortization of rate stabilization deferral
76

 

 

 

 
81

 
(12
)
 
2

 

 
(5
)
 
 
5

Amortization of debt fair value adjustment
(11
)
 
(11
)
 

 

 

 

 

 

 

 
 

Merger-related commitments (c)(d)
558

 
53

 

 

 

 
125

 
82

 
110

 
317

 
 

Severance costs
99

 
22

 

 

 

 

 

 

 
56

 
 

Discrete impacts from EIMA(e)
8

 

 
8

 

 

 

 

 

 

 
 

Amortization of debt costs
35

 
17

 
4

 
3

 
1

 

 

 

 
1

 
 

Provision for excess and obsolete inventory
12

 
6

 
4

 

 

 
3

 
1

 
1

 
1

 
 
1

Lower of cost or market inventory adjustment
37

 
36

 

 
1

 

 

 

 

 

 
 

Baltimore City Conduit Lease Settlement
(28
)
 

 

 

 
(28
)
 

 

 

 

 
 

Cash Working Capital Order
(13
)
 

 

 

 
(13
)
 

 

 

 

 
 

Asset Retirement Costs
2

 

 

 

 

 

 
1

 
2

 
2

 
 

Long-term incentive plan
70

 

 

 

 

 

 

 

 

 
 

Other
(35
)
 
25

 
(12
)
 
(3
)
 
(21
)
 
5

 
(14
)
 
(6
)
 
(12
)
 
 
(3
)
Total other non-cash operating activities
$
1,333


$
15


$
215


$
65


$
88


$
183


$
114


$
155


$
514

 
 
$
46

Non-cash investing and financing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Increase (decrease) in capital expenditures not paid

$
(128
)
 
$
50

 
$
(91
)
 
$
(11
)
 
$
(86
)
 
$
27

 
$
(12
)
 
$
11

 
$
21

 
 
$
11

Change in PPE related to ARO update
191

 
191

 

 

 

 

 

 

 

 
 

Indemnification of like-kind exchange position(g)


 

 
158

 

 

 

 

 

 

 
 

Dividends on stock compensation
6

 

 

 

 

 

 

 

 

 
 

Non-cash financing of capital projects
95

 
95

 

 

 

 

 

 

 

 
 

Sale of Upstream assets(c)
37

 
37

 

 

 

 

 

 

 

 
 

Pending FitzPatrick Acquisition(h)
(54
)
 
(54
)
 

 

 

 

 

 

 

 
 

Fair value of net assets contributed to Generation in connection with the PHI merger, net of cash

 
119

 

 

 

 

 

 

 

 
 

Fair value of net assets distributed to Exelon in connection with the PHI Merger, net of cash (c)(f)

 

 

 

 

 

 

 

 
127

 
 

Fair value of pension obligation transferred in connection with the PHI Merger (c)(f)

 

 

 

 

 

 

 

 
53

 
 

Assumption of member purchase liability

 

 

 

 

 

 

 

 
29

 
 

Assumption of merger commitment liability

 

 

 

 

 
33

 

 

 
33

 
 

__________ 
(a)
Includes the elimination of NDT fund activity for the Regulatory Agreement Units, including the elimination of operating revenues, ARO accretion, ARC amortization, investment income and income taxes related to all NDT fund activity for these units. See Note 15Asset Retirement Obligations for additional information regarding the accounting for nuclear decommissioning.
(b)
Includes option premiums reclassified to realized at the settlement of the underlying contracts and recorded to results of operations.
(c)
See Note 4 - Mergers, Acquisitions and Dispositions for more information.
(d)
Excludes $5 million of forgiveness of Accounts receivable related to merger commitments recorded in connection with the PHI Merger, the balance is included within Provision for uncollectible accounts.
(e)
Reflects the change in distribution rates pursuant to EIMA, which allows for the recovery of costs by a utility through a pre-established performance-based formula rate. See Note 3Regulatory Matters for more information.
(f)
Immediately following closing of the PHI Merger, the net assets associated with PHI’s unregulated business interests were distributed by PHI to Exelon. Exelon contributed a portion of such net assets to Generation.
(g)
See Note 14Income Taxes for discussion of the like-kind exchange tax position.
(h)
Reflects the transfer of nuclear fuel to Entergy under the cost reimbursement provisions of the FitzPatrick acquisition agreements. See Note 4 - Mergers, Acquisitions and Dispositions for more information.
 
For the year ended December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
Predecessor
 
 
 
 
 
 
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Cash paid (refunded) during the year:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest (net of amount capitalized)
$
930

 
$
348

 
$
308

 
$
94

 
$
120

 
$
268

 
$
116

 
$
47

 
$
63

Income taxes (net of refunds)
342

 
476

 
(265
)
 
64

 
73

 
(13
)
 
(6
)
 
(5
)
 

Other non-cash operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pension and non-pension postretirement benefit costs
$
637

 
$
269

 
$
206

 
$
39

 
$
65

 
$
97

 
$
30

 
$
15

 
$
15

Loss from equity method investments
7

 
8

 

 

 

 

 

 

 

Provision for uncollectible accounts
120

 
22

 
53

 
30

 
15

 
61

 
21

 
20

 
20

Provision for excess and obsolete inventory
10

 
9

 
1

 

 

 
1

 

 

 

Stock-based compensation costs
97

 

 

 

 

 
13

 

 

 

Other decommissioning-related activity(a)
(82
)
 
(82
)
 

 

 

 

 

 

 

Energy-related options(b)
21

 
21

 

 

 

 

 

 

 

Amortization of regulatory asset related to debt costs
7

 

 
5

 
2

 

 
5

 
2

 
1

 
1

Amortization of rate stabilization deferral
73

 

 

 

 
73

 
(2
)
 
1

 
(3
)
 

Amortization of debt fair value adjustment
(17
)
 
(17
)
 

 

 

 

 

 

 

Discrete impacts from EIMA(c)
144

 

 
144

 

 

 

 

 

 

Amortization of debt costs
58

 
15

 
4

 
2

 
2

 
2

 

 

 

Lower of cost or market inventory adjustment
23

 
23

 

 

 

 

 

 

 

Long-term incentive plan
24

 

 

 

 

 

 

 

 

Other
(13
)
 

 
3

 
(3
)
 
(18
)
 
(10
)
 

 

 
1

Total other non-cash operating activities
$
1,109


$
268


$
416


$
70


$
137


$
167

 
$
54

 
$
33

 
$
37

Non-cash investing and financing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Change in PPE related to ARO update
$
885

 
$
885

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Increase (decrease) in capital expenditures not paid

96

 
82

 
34

 
(13
)
 
(9
)
 
6

 
(1
)
 
3

 
3

Nuclear fuel procurement(d)
57

 
57

 

 

 

 

 

 

 

Indemnification of like-kind exchange position(e)

 

 
7

 

 

 

 

 

 

Dividends on stock compensation
6

 

 

 

 

 

 

 

 

Non-cash financing of capital projects
77

 
77

 

 

 

 

 

 

 

Long-term software licensing agreement(f)
95

 

 

 

 

 

 

 

 

__________ 
(a)
Includes the elimination of NDT fund activity for the Regulatory Agreement Units, including the elimination of operating revenues, ARO accretion, ARC amortization, investment income and income taxes related to all NDT fund activity for these units. See Note 15Asset Retirement Obligations for additional information regarding the accounting for nuclear decommissioning.
(b)
Includes option premiums reclassified to realized at the settlement of the underlying contracts and recorded to results of operations.
(c)
Reflects the change in distribution rates pursuant to EIMA, which allows for the recovery of costs by a utility through a pre-established performance-based formula rate. See Note 3Regulatory Matters for more information.
(d)
Relates to the nuclear fuel procurement contracts for the purchase of fixed quantities of uranium, which was delivered to Generation in 2015. Generation is required to make payments starting September 30, 2018, with the final payment being due no later than September 30, 2020.
(e)
See Note 14Income Taxes for discussion of the like-kind exchange tax position.
(f)
Relates to a long-term software license agreement entered into on May 30, 2015. Exelon is required to make payments starting August of 2015 through May of 2024. See Note 13 - Debt and Credit Agreements.
Supplemental Balance Sheet Disclosures [Text Block]
The following tables provide additional information about assets and liabilities of the Registrants at December 31, 2017 and 2016.
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
December 31, 2017
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity method investments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financing trusts(a)
$
14

 
$

 
$
6

 
$
8

 
$

 
$

 
$

 
$

 
$

Bloom
206

 
206

 

 

 

 

 

 

 

Net Power
76

 
76

 

 

 

 

 

 

 

Other equity method investments
1

 
1

 

 

 

 

 

 

 

Total equity method investments
297


283


6


8











Other investments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Employee benefit trusts and investments(b)
244

 
51

 

 
17

 
5

 
132

 
102

 

 

Other cost method investments
62

 
62

 

 

 

 

 

 

 

Other available for sale investments
37

 
37

 

 

 

 

 

 

 

Total investments
$
640


$
433


$
6


$
25


$
5


$
132


$
102


$


$

 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
December 31, 2016
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity method investments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financing trusts(a)
$
22

 
$

 
$
6

 
$
8

 
$
8

 
$

 
$

 
$

 
$

Bloom
216

 
216

 

 

 

 

 

 

 

Net Power
57

 
57

 

 

 

 

 

 

 

Other equity method investments
16

 
15

 

 

 

 

 

 

 

Total equity method investments
311


288


6


8


8









Other investments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Employee benefit trusts and investments(b)
232

 
44

 

 
17

 
4

 
133

 
102

 

 

Other cost method investments
52

 
52

 

 

 

 

 

 

 

Other available for sale investments
34

 
34

 

 

 

 

 

 

 

Total investments
$
629


$
418


$
6


$
25


$
12


$
133


$
102


$


$

__________
(a)
Includes investments in affiliated financing trusts, which were not consolidated within the financial statements of Exelon and are shown as investments on the Consolidated Balance Sheets. See Note 1Significant Accounting Policies for additional information.
(b)
The Registrants’ investments in these marketable securities are recorded at fair market value.
Accrued Liabilities Current
The following tables provide additional information about liabilities of the Registrants at December 31, 2017 and 2016.
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
December 31, 2017
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Accrued expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Compensation-related accruals(a)
$
978

 
$
407

 
$
158

 
$
64

 
$
58

 
$
106

 
$
29

 
$
17

 
$
11

Taxes accrued
373

 
444

 
60

 
15

 
71

 
61

 
68

 
4

 
5

Interest accrued
328

 
78

 
102

 
33

 
34

 
48

 
23

 
8

 
12

Severance accrued
58

 
30

 
2

 

 

 
17

 

 

 

Other accrued expenses
98

 
61


5

 
2

 
1

 
29

 
17

 
6

 
5

Total accrued expenses
$
1,835

 
$
1,020

 
$
327

 
$
114

 
$
164


$
261


$
137


$
35


$
33

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
December 31, 2016
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Accrued expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Compensation-related accruals(a)
$
1,199

 
$
557

 
$
199

 
$
67

 
$
64

 
$
112

 
$
30

 
$
17

 
$
11

Taxes accrued
723

 
239

 
330

 
4

 
78

 
65

 
48

 
4

 
9

Interest accrued
1,234

 
82

 
609

 
30

 
31

 
49

 
21

 
8

 
12

Severance accrued
44

 
15

 
2

 

 

 
19

 

 

 

Other accrued expenses
260

 
96


110

 
3

 
2

 
27

 
14

 
7

 
6

Total accrued expenses
$
3,460

 
$
989

 
$
1,250

 
$
104

 
$
175


$
272


$
113


$
36


$
38

__________
(a)
Primarily includes accrued payroll, bonuses and other incentives, vacation and benefits.