XML 130 R3.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities      
Net income $ 1,204 $ 2,250 $ 1,820
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization, and accretion, including nuclear fuel and energy contract amortization 5,576 3,987 3,868
Impairments of long-lived assets 306 36 687
Gain on consolidation and acquisition of businesses 0 0 (296)
(Gain) Loss on sales of assets 48 (18) (437)
Deferred income taxes and amortization of investment tax credits 664 752 502
Net fair value changes related to derivatives 24 (367) 716
Net realized and unrealized (gains) losses on nuclear decommissioning trust fund investments (229) 131 (210)
Other non-cash operating activities 1,333 1,109 1,054
Changes in assets and liabilities:      
Accounts receivable (432) 240 (318)
Inventories 7 4 (380)
Accounts payable and accrued expenses 771 (121) 49
Increase (Decrease) in Premiums Receivable 66 (58) (38)
Increase (Decrease) Cash Collateral from Counterparties 931 347 (1,719)
Income taxes 576 97 (143)
Pension and non-pension postretirement benefit contributions (397) (502) (617)
Increase (Decrease) in Prepaid Taxes (1,250) 0 0
Other assets and liabilities (621) (387) (157)
Net cash flows provided by operating activities 8,445 7,616 4,457
Cash flows from investing activities      
Capital expenditures (8,553) (7,624) (6,077)
Proceeds from Sale and Collection of Lease Receivables 360 0 335
Proceeds from nuclear decommissioning trust fund sales 9,496 6,895 7,396
Investment in nuclear decommissioning trust funds (9,738) (7,147) (7,551)
Acquisitions of businesses, net (6,934) (40) (386)
Proceeds from sales of long-lived assets 61 147 1,719
Proceeds from sales of investments 0 0 7
Cash and restricted cash acquired from consolidations and acquisitions 0 0 140
Purchases of investments 0 0 (3)
Change in restricted cash (42) 66 (104)
Distribution from CENG 0 0 13
Other investing activities (153) (119) (88)
Net cash flows used in investing activities (15,503) (7,822) (4,599)
Cash flows from financing activities      
Repayments of Debt, Maturing in More than Three Months (462) 0 0
Issuance of long-term debt 4,716 6,709 3,463
Retirement of long-term debt (1,936) (2,687) (1,545)
Redemption of preference stock (190) 0 0
Distribution to noncontrolling interest of consolidated VIE 0 0 (421)
Dividends paid on common stock (1,166) (1,105) (1,065)
Proceeds from employee stock plans (55) (32) (35)
Other financing activities (85) (99) (178)
Proceeds from Noncontrolling Interests 372 32 0
Proceeds from (Repayments of) Short-term Debt (353) 80 122
Proceeds from Issuance of Common Stock 0 1,868 0
Proceeds from (Repayments of) Short-term Debt, Maturing in Three Months or Less 240 0 0
Net cash flows provided by financing activities 1,191 4,830 411
(Decrease) Increase in cash and cash equivalents (5,867) 4,624 269
Cash and cash equivalents at beginning of period 6,502 1,878 1,609
Cash and cash equivalents at end of period 635 6,502 1,878
Predecessor [Member]      
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Impairments of long-lived assets   0  
(Gain) Loss on sales of assets     0
Parent Company [Member]      
Cash flows from operating activities      
Net income 1,134 2,269 1,623
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Increase (Decrease) Due from Affiliates 1,390 (1,217) (83)
Changes in assets and liabilities:      
Net cash flows provided by operating activities 1,029 3,071 806
Cash flows from investing activities      
Capital expenditures 0 0 1
Payments to Acquire Businesses, Net of Cash Acquired 6,962    
Proceeds from Sale and Collection of Lease Receivables 0 0 335
Other investing activities 5 (55) (126)
Net cash flows used in investing activities (7,324) (934) 57
Cash flows from financing activities      
Issuance of long-term debt 1,800 4,200 1,150
Retirement of long-term debt (46) (2,263) (23)
Dividends paid on common stock (1,166) (1,105) (1,065)
Proceeds from employee stock plans (55) (32) (35)
Other financing activities (20) (58) (84)
Contribution from member 1,912 3,209 1,370
Proceeds from Issuance of Common Stock 0 1,868 0
Net cash flows provided by financing activities 623 2,674 13
(Decrease) Increase in cash and cash equivalents (5,672) 4,811 876
Cash and cash equivalents at beginning of period 5,690 879 3
Cash and cash equivalents at end of period 18 5,690 879
Increase (Decrease) Due from Affiliates 1,390 (1,217) (83)
Exelon Generation Co L L C [Member]      
Cash flows from operating activities      
Net income 558 1,340 1,019
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization, and accretion, including nuclear fuel and energy contract amortization 3,519 2,589 2,519
Impairments of long-lived assets 243 12 663
Gain on consolidation and acquisition of businesses 0 0 (296)
(Gain) Loss on sales of assets 59 (12) (437)
Deferred income taxes and amortization of investment tax credits (269) 49 (198)
Net fair value changes related to derivatives 40 (249) 635
Net realized and unrealized (gains) losses on nuclear decommissioning trust fund investments (229) 131 (210)
Other non-cash operating activities 15 268 346
Increase (Decrease) Due from Affiliates 0 0 44
Changes in assets and liabilities:      
Accounts receivable (152) 194 (215)
Receivables from and payables to affiliates, net (21) 15 15
Inventories (4) 16 (359)
Accounts payable and accrued expenses 29 (149) 29
Increase (Decrease) in Premiums Receivable 66 (58) (38)
Increase (Decrease) Cash Collateral from Counterparties 923 407 (1,748)
Income taxes 182 (18) 265
Pension and non-pension postretirement benefit contributions (152) (245) (297)
Other assets and liabilities (231) (207) 57
Net cash flows provided by operating activities 4,444 4,199 1,826
Cash flows from investing activities      
Capital expenditures (3,078) (3,841) (3,012)
Proceeds from nuclear decommissioning trust fund sales 9,496 6,895 7,396
Investment in nuclear decommissioning trust funds (9,738) (7,147) (7,551)
Acquisitions of businesses, net (293) (40) (386)
Proceeds from sales of long-lived assets 37 147 1,719
Cash and restricted cash acquired from consolidations and acquisitions 0 0 140
Change in restricted cash (35) 35 (87)
Distribution from CENG 0 0 13
Other investing activities (240) (118) (43)
Net cash flows used in investing activities (3,851) (4,069) (1,767)
Cash flows from financing activities      
Repayments of Debt, Maturing in More than Three Months (162) 0 0
Issuance of long-term debt 388 1,309 1,112
Retirement of long-term debt (202) (89) (586)
Repayments of Related Party Debt 0 (550) 0
Increase (Decrease) in Due to Affiliates (1,191) 1,252 0
Distribution to noncontrolling interest of consolidated VIE 0 0 (421)
Other financing activities (19) (6) (67)
Distribution to member (922) (2,474) (645)
Contribution from member 142 47 53
Proceeds from Noncontrolling Interests 372 32 0
Proceeds from (Repayments of) Short-term Debt, Maturing in Three Months or Less 620 0 17
Proceeds from Debt, Maturing in More than Three Months 240 0 0
Net cash flows provided by financing activities (734) (479) (537)
(Decrease) Increase in cash and cash equivalents (141) (349) (478)
Cash and cash equivalents at beginning of period 431 780 1,258
Cash and cash equivalents at end of period 290 431 780
Increase (Decrease) Due from Affiliates 0 0 44
Commonwealth Edison Co [Member]      
Cash flows from operating activities      
Net income 378 426 408
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization, and accretion, including nuclear fuel and energy contract amortization 775 707 687
Deferred income taxes and amortization of investment tax credits 439 353 433
Other non-cash operating activities 215 416 255
Changes in assets and liabilities:      
Accounts receivable (25) (93) (121)
Receivables from and payables to affiliates, net 3 (19) (11)
Inventories 1 (40) (16)
Accounts payable and accrued expenses 339 68 95
Increase (Decrease) Cash Collateral from Counterparties 7 (33) 2
Income taxes 306 192 (159)
Pension and non-pension postretirement benefit contributions (38) (150) (248)
Other assets and liabilities 105 69 1
Net cash flows provided by operating activities 2,505 1,896 1,326
Cash flows from investing activities      
Capital expenditures (2,734) (2,398) (1,689)
Proceeds from sales of investments 0 0 7
Purchases of investments 0 0 (3)
Change in restricted cash 0 2 (2)
Other investing activities 49 34 32
Net cash flows used in investing activities (2,685) (2,362) (1,655)
Cash flows from financing activities      
Issuance of long-term debt 1,200 850 900
Retirement of long-term debt (665) (260) (617)
Dividends paid on common stock (369) (299) (307)
Other financing activities (18) (16) (10)
Contributions from parent 315 202 273
Proceeds from (Repayments of) Short-term Debt, Maturing in Three Months or Less (294) (10) 120
Net cash flows provided by financing activities 169 467 359
(Decrease) Increase in cash and cash equivalents (11) 1 30
Cash and cash equivalents at beginning of period 67 66 36
Cash and cash equivalents at end of period 56 67 66
PECO Energy Co [Member]      
Cash flows from operating activities      
Net income 438 378 352
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization, and accretion, including nuclear fuel and energy contract amortization 270 260 236
Deferred income taxes and amortization of investment tax credits 78 90 88
Other non-cash operating activities 65 70 92
Increase (Decrease) Due from Affiliates (131) 0 0
Changes in assets and liabilities:      
Accounts receivable (71) 37 (16)
Receivables from and payables to affiliates, net 6 3 (6)
Inventories 6 10 2
Accounts payable and accrued expenses 67 (25) 58
Income taxes 8 (9) (57)
Pension and non-pension postretirement benefit contributions (30) (40) (16)
Other assets and liabilities (8) (4) (21)
Net cash flows provided by operating activities 829 770 712
Cash flows from investing activities      
Capital expenditures (686) (601) (661)
Change in restricted cash (1) (1) 0
Other investing activities 20 14 12
Net cash flows used in investing activities (798) (588) (649)
Cash flows from financing activities      
Issuance of long-term debt 300 350 300
Retirement of long-term debt (300) 0 (250)
Dividends paid on common stock (277) (279) (320)
Other financing activities (4) (4) (4)
Contributions from parent 18 16 24
Net cash flows provided by financing activities (263) 83 (250)
(Decrease) Increase in cash and cash equivalents (232) 265 (187)
Cash and cash equivalents at beginning of period 295 30 217
Cash and cash equivalents at end of period 63 295 30
Increase (Decrease) Due from Affiliates (131) 0 0
Baltimore Gas and Electric Company [Member]      
Cash flows from operating activities      
Net income 294 288 211
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization, and accretion, including nuclear fuel and energy contract amortization 423 366 371
Impairments of long-lived assets 52 0 0
Deferred income taxes and amortization of investment tax credits 118 165 116
Other non-cash operating activities 88 137 180
Changes in assets and liabilities:      
Accounts receivable (98) 84 46
Receivables from and payables to affiliates, net 3 (2) (1)
Inventories 1 18 (6)
Accounts payable and accrued expenses 138 (3) (75)
Increase (Decrease) Cash Collateral from Counterparties 0 (27) 27
Income taxes 18 (54) 45
Pension and non-pension postretirement benefit contributions (49) (17) (16)
Other assets and liabilities (43) (173) (158)
Net cash flows provided by operating activities 945 782 740
Cash flows from investing activities      
Capital expenditures (934) (719) (620)
Change in restricted cash 0 26 (22)
Other investing activities 24 18 20
Net cash flows used in investing activities (910) (675) (622)
Cash flows from financing activities      
Issuance of long-term debt 850 0 0
Retirement of long-term debt (379) (75) (70)
Redemption of preference stock (190) 0 0
Preferred Stock, Redemption Amount 190    
Dividends paid on common stock (179) (158) 0
Other financing activities (11) (13) 13
Contributions from parent 61 7 0
Proceeds from (Repayments of) Short-term Debt, Maturing in Three Months or Less (165) 90 (15)
Dividends paid on preferred securities (8) (13) (13)
Net cash flows provided by financing activities (21) (162) (85)
(Decrease) Increase in cash and cash equivalents 14 (55) 33
Cash and cash equivalents at beginning of period 9 64 31
Cash and cash equivalents at end of period 23 9 64
Pepco Holdings LLC [Member] | Predecessor [Member]      
Cash flows from operating activities      
Net income   327 242
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest   (9) 0
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization, and accretion, including nuclear fuel and energy contract amortization   624 526
Impairments of long-lived assets     81
(Gain) Loss on sales of assets   (46)  
Deferred income taxes and amortization of investment tax credits   134 303
Net fair value changes related to derivatives   0 0
Other non-cash operating activities   167 127
Changes in assets and liabilities:      
Accounts receivable   (105) (2)
Receivables from and payables to affiliates, net   0 0
Inventories   0 8
Accounts payable and accrued expenses   (41) (31)
Increase (Decrease) Cash Collateral from Counterparties   0 1
Income taxes   8 (197)
Pension and non-pension postretirement benefit contributions   (21) (18)
Other assets and liabilities   (99) (186)
Net cash flows provided by operating activities   939 854
Cash flows from investing activities      
Capital expenditures   (1,230) (1,223)
Proceeds from sales of long-lived assets   54 0
Purchases of investments   0 0
Change in restricted cash   6 (12)
Other investing activities   9 9
Net cash flows used in investing activities   (1,161) (1,226)
Cash flows from financing activities      
Repayments of Debt, Maturing in More than Three Months   0 0
Issuance of long-term debt   558 766
Retirement of long-term debt   (430) (462)
Increase (Decrease) in Due to Affiliates   0 0
Dividends paid on common stock   (275) (272)
Proceeds from employee stock plans   (18) (33)
Other financing activities   (26) (11)
Distribution to member   0 0
Proceeds from (Repayments of) Short-term Debt   34 183
Proceeds from Issuance of Preferred Stock and Preference Stock   54 126
Proceeds from (Repayments of) Short-term Debt, Maturing in Three Months or Less   300 0
Net cash flows provided by financing activities   233 363
(Decrease) Increase in cash and cash equivalents   11 (9)
Cash and cash equivalents at beginning of period 26 15 24
Cash and cash equivalents at end of period   26 15
Proceeds from Issuance of Preferred Stock and Preference Stock   54 126
Pepco Holdings LLC [Member] | Successor [Member]      
Cash flows from financing activities      
Cash and cash equivalents at end of period 170    
Potomac Electric Power Company [Member]      
Cash flows from operating activities      
Net income 42 187 171
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization, and accretion, including nuclear fuel and energy contract amortization 295 256 212
(Gain) Loss on sales of assets (8) (46) 0
Deferred income taxes and amortization of investment tax credits 153 150 175
Other non-cash operating activities 183 54 37
Changes in assets and liabilities:      
Accounts receivable (41) (43) 7
Receivables from and payables to affiliates, net 44 0 (2)
Inventories 1 (5) 5
Accounts payable and accrued expenses 32 (21) (37)
Income taxes 110 (46) (14)
Pension and non-pension postretirement benefit contributions (32) (14) (11)
Other assets and liabilities (128) (99) (157)
Net cash flows provided by operating activities 651 373 386
Cash flows from investing activities      
Capital expenditures (586) (544) (567)
Acquisitions of businesses, net (33)    
Proceeds from sales of long-lived assets 12 54 9
Purchases of investments (30) 0 0
Change in restricted cash (31) 3 (3)
Other investing activities (12) 10 1
Net cash flows used in investing activities (647) (477) (560)
Cash flows from financing activities      
Issuance of long-term debt 4 208 412
Retirement of long-term debt (11) (22) (184)
Dividends paid on common stock (136) (146) (86)
Other financing activities (3) (9) (4)
Contributions from parent 187 112 80
Proceeds from (Repayments of) Short-term Debt (41) (40) (47)
Net cash flows provided by financing activities 0 103 171
(Decrease) Increase in cash and cash equivalents 4 (1) (3)
Cash and cash equivalents at beginning of period 5 6 9
Cash and cash equivalents at end of period 9 5 6
Delmarva Power and Light Company [Member]      
Cash flows from operating activities      
Net income (9) 76 104
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization, and accretion, including nuclear fuel and energy contract amortization 157 148 122
Deferred income taxes and amortization of investment tax credits 109 73 110
Other non-cash operating activities 114 33 22
Changes in assets and liabilities:      
Accounts receivable (5) (24) 1
Receivables from and payables to affiliates, net 13 3 (6)
Inventories 0 6 (2)
Accounts payable and accrued expenses (4) (8) 0
Increase (Decrease) Cash Collateral from Counterparties 1 (1) 0
Income taxes 28 (26) (1)
Pension and non-pension postretirement benefit contributions (22) 0 0
Other assets and liabilities (72) (14) (82)
Net cash flows provided by operating activities 310 266 268
Cash flows from investing activities      
Capital expenditures (349) (352) (352)
Proceeds from sales of long-lived assets 9 0 0
Change in restricted cash 0 5 (5)
Other investing activities 4 2 (1)
Net cash flows used in investing activities (336) (345) (358)
Cash flows from financing activities      
Issuance of long-term debt 175 200 204
Retirement of long-term debt (100) (100) (100)
Dividends paid on common stock (54) (92) (100)
Other financing activities (1) (2) (1)
Contributions from parent 152 75 130
Proceeds from (Repayments of) Short-term Debt (105) (1) (41)
Net cash flows provided by financing activities 67 80 92
(Decrease) Increase in cash and cash equivalents 41 1 2
Cash and cash equivalents at beginning of period 5 4 2
Cash and cash equivalents at end of period 46 5 4
Atlantic City Electric Company [Member]      
Cash flows from operating activities      
Net income (42) 40 46
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization, and accretion, including nuclear fuel and energy contract amortization 165 175 155
Deferred income taxes and amortization of investment tax credits 22 31 38
Other non-cash operating activities 155 37 26
Changes in assets and liabilities:      
Accounts receivable (8) (67) 6
Receivables from and payables to affiliates, net 13 1 0
Inventories (1) (1) 4
Accounts payable and accrued expenses 9 9 (17)
Income taxes 174 (34) (20)
Pension and non-pension postretirement benefit contributions (17) (2) (3)
Other assets and liabilities (85) 67 24
Net cash flows provided by operating activities 385 256 259
Cash flows from investing activities      
Capital expenditures (311) (300) (225)
Proceeds from sales of long-lived assets 2 0 0
Change in restricted cash (2) (6) 0
Other investing activities 2 0 1
Net cash flows used in investing activities (309) (306) (224)
Cash flows from financing activities      
Repayments of Debt, Maturing in More than Three Months     (100)
Issuance of long-term debt 0 150 150
Retirement of long-term debt (48) (58) (66)
Dividends paid on common stock (63) (12) (26)
Other financing activities (1) (2) (1)
Contributions from parent 139 95 0
Proceeds from (Repayments of) Short-term Debt (5) (122) 7
Net cash flows provided by financing activities 22 51 (36)
(Decrease) Increase in cash and cash equivalents 98 1 (1)
Cash and cash equivalents at beginning of period 3 2 3
Cash and cash equivalents at end of period $ 101 $ 3 $ 2