XML 128 R3.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Cash flows from operating activities      
Net Income (Loss) $ 3,849 $ 1,204 $ 2,250
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion, including nuclear fuel and energy contract amortization 5,427 5,576 3,987
Impairment losses of long-lived assets, intangibles and regulatory assets 573 306 36
Deconsolidation, Gain (Loss), Amount (213) 0 0
Gain (Loss) on Disposition of Assets (3) 48 (18)
Business Combination, Bargain Purchase, Gain Recognized, Amount (233) 0 0
Deferred income taxes and amortization of investment tax credits (361) 664 752
Net fair value changes related to derivatives 151 24 (367)
Net realized and unrealized (gains) losses on nuclear decommissioning trust fund investments (616) (229) 131
Other non-cash operating activities 721 1,333 1,109
Changes in assets and liabilities:      
Accounts receivable (426) (432) 240
Inventories (72) 7 4
Accounts payable and accrued expenses (390) 771 (121)
Increase (Decrease) in Premiums Receivable 28 (66) 58
Increase (Decrease) Cash Collateral from Counterparties (158) 931 347
Income taxes 299 576 97
Pension and non-pension postretirement benefit contributions (405) (397) (502)
Increase (Decrease) in Prepaid Taxes 0 (1,250) 0
Other assets and liabilities (691) (621) (387)
Net Cash Provided by (Used in) Operating Activities 7,480 8,445 7,616
Cash flows from investing activities      
Capital expenditures (7,584) (8,553) (7,624)
Payments to Acquire Businesses, Net of Cash Acquired   (6,962) 0
Proceeds from Sale and Collection of Lease Receivables 0 360 0
Proceeds from nuclear decommissioning trust fund sales 7,845 9,496 6,895
Investment in nuclear decommissioning trust funds (8,113) (9,738) (7,147)
Acquisitions of businesses, net (208) (6,934) (40)
Proceeds from sales of long-lived assets 219 61 147
Change in restricted cash (50) (42) 66
Other investing activities (43) (153) (119)
Net cash flows used in investing activities (7,934) (15,503) (7,822)
Cash flows from financing activities      
Proceeds from (Repayments of) Short-term Debt (261) (353) 80
Proceeds from (Repayments of) Short-term Debt, Maturing in Three Months or Less 621 240 0
Repayments of Debt, Maturing in More than Three Months (700) (462) 0
Issuance of long-term debt 3,470 4,716 6,709
Retirement of long-term debt (2,490) (1,936) (2,687)
Proceeds from Issuance of Common Stock 0 0 1,868
Redemption of preference stock 0 (190) 0
Dividends paid on common stock (1,236) (1,166) (1,105)
Proceeds from employee stock plans (150) (55) (32)
Proceeds from Noncontrolling Interests 396 372 32
Other financing activities (83) (85) (99)
Net cash flows provided by financing activities 717 1,191 4,830
Increase (Decrease) in cash and cash equivalents 263 (5,867) 4,624
Cash and cash equivalents at beginning of period 635 6,502 1,878
Cash and cash equivalents at end of period 898 635 6,502
Parent Company [Member]      
Cash flows from operating activities      
Net Income (Loss) 3,770 1,134 2,269
Changes in assets and liabilities:      
Net Cash Provided by (Used in) Operating Activities 1,921 1,029 3,071
Cash flows from investing activities      
Payments to Acquire Businesses, Net of Cash Acquired 0    
Other investing activities (5) 5 (55)
Increase (Decrease) Due from Affiliates (129) 1,390 (1,217)
Net cash flows used in investing activities (1,851) (7,324) (934)
Cash flows from financing activities      
Issuance of long-term debt 0 1,800 4,200
Retirement of long-term debt (569) (46) (2,263)
Contributions from member 1,879 1,912 3,209
Proceeds from Issuance of Common Stock 0 0 1,868
Dividends paid on common stock (1,236) (1,166) (1,105)
Proceeds from employee stock plans (150) (55) (32)
Other financing activities (9) (20) (58)
Net cash flows provided by financing activities (14) 623 2,674
Increase (Decrease) in cash and cash equivalents 56 (5,672) 4,811
Cash and cash equivalents at beginning of period 18 5,690 879
Cash and cash equivalents at end of period 74 18 5,690
Increase (Decrease) Due from Affiliates (129) 1,390 (1,217)
Exelon Generation Co L L C [Member]      
Cash flows from operating activities      
Net Income (Loss) 2,771 558 1,340
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion, including nuclear fuel and energy contract amortization 3,056 3,519 2,589
Impairment losses of long-lived assets, intangibles and regulatory assets 510 243 12
Deconsolidation, Gain (Loss), Amount (213) 0 0
Gain (Loss) on Disposition of Assets (2) 59 (12)
Business Combination, Bargain Purchase, Gain Recognized, Amount (233) 0 0
Deferred income taxes and amortization of investment tax credits (2,022) (269) 49
Net fair value changes related to derivatives 167 40 (249)
Net realized and unrealized (gains) losses on nuclear decommissioning trust fund investments (616) (229) 131
Other non-cash operating activities 112 15 268
Changes in assets and liabilities:      
Accounts receivable (276) (152) 194
Receivables from and payables to affiliates, net (7) (21) 15
Inventories (29) (4) 16
Accounts payable and accrued expenses 2 29 (149)
Increase (Decrease) in Premiums Receivable 28 (66) 58
Increase (Decrease) Cash Collateral from Counterparties (129) 923 407
Income taxes 496 182 (18)
Pension and non-pension postretirement benefit contributions (148) (152) (245)
Other assets and liabilities (168) (231) (207)
Net Cash Provided by (Used in) Operating Activities 3,299 4,444 4,199
Cash flows from investing activities      
Capital expenditures (2,259) (3,078) (3,841)
Proceeds from nuclear decommissioning trust fund sales 7,845 9,496 6,895
Investment in nuclear decommissioning trust funds (8,113) (9,738) (7,147)
Acquisitions of businesses, net (208) (293) (40)
Proceeds from sales of long-lived assets 218 37 147
Change in restricted cash (17) (35) 35
Other investing activities (58) (240) (118)
Net cash flows used in investing activities (2,592) (3,851) (4,069)
Cash flows from financing activities      
Proceeds from (Repayments of) Short-term Debt, Maturing in Three Months or Less (620) 620 0
Repayments of Debt, Maturing in More than Three Months (200) (162) 0
Proceeds from Debt, Maturing in More than Three Months 121 240 0
Issuance of long-term debt 1,645 388 1,309
Retirement of long-term debt (1,261) (202) (89)
Proceeds from (Repayments of) Restricted Cash, Financing Activities (50)    
Repayments of Related Party Debt 0 0 (550)
Increase (Decrease) in Due to Affiliates (1) (1,191) 1,252
Distributions to member (659) (922) (2,474)
Contributions from member 102 142 47
Proceeds from Noncontrolling Interests 396 372 32
Other financing activities (54) (19) (6)
Net cash flows provided by financing activities (581) (734) (479)
Increase (Decrease) in cash and cash equivalents 126 (141) (349)
Cash and cash equivalents at beginning of period 290 431 780
Cash and cash equivalents at end of period 416 290 431
Commonwealth Edison Co [Member]      
Cash flows from operating activities      
Net Income (Loss) 567 378 426
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion, including nuclear fuel and energy contract amortization 850 775 707
Deferred income taxes and amortization of investment tax credits 659 439 353
Other non-cash operating activities 164 215 416
Changes in assets and liabilities:      
Accounts receivable (59) (25) (93)
Receivables from and payables to affiliates, net 8 3 (19)
Inventories 4 1 (40)
Accounts payable and accrued expenses (297) 339 68
Increase (Decrease) Cash Collateral from Counterparties (26) 7 (33)
Income taxes (308) 306 192
Pension and non-pension postretirement benefit contributions (41) (38) (150)
Other assets and liabilities 6 105 69
Net Cash Provided by (Used in) Operating Activities 1,527 2,505 1,896
Cash flows from investing activities      
Capital expenditures (2,250) (2,734) (2,398)
Acquisitions of businesses, net   0  
Change in restricted cash (66) 0 2
Other investing activities 20 49 34
Net cash flows used in investing activities (2,296) (2,685) (2,362)
Cash flows from financing activities      
Proceeds from (Repayments of) Short-term Debt, Maturing in Three Months or Less 0 (294) (10)
Issuance of long-term debt 1,000 1,200 850
Retirement of long-term debt (425) (665) (260)
Dividends paid on common stock (422) (369) (299)
Other financing activities (15) (18) (16)
Contributions from parent 651 315 202
Net cash flows provided by financing activities 789 169 467
Increase (Decrease) in cash and cash equivalents 20 (11) 1
Cash and cash equivalents at beginning of period 56 67 66
Cash and cash equivalents at end of period 76 56 67
PECO Energy Co [Member]      
Cash flows from operating activities      
Net Income (Loss) 434 438 378
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion, including nuclear fuel and energy contract amortization 286 270 260
Deferred income taxes and amortization of investment tax credits 19 78 90
Other non-cash operating activities 54 65 70
Changes in assets and liabilities:      
Accounts receivable (44) (71) 37
Receivables from and payables to affiliates, net (6) 6 3
Inventories 1 6 10
Accounts payable and accrued expenses 6 67 (25)
Income taxes 34 8 (9)
Pension and non-pension postretirement benefit contributions (24) (30) (40)
Other assets and liabilities (5) (8) (4)
Net Cash Provided by (Used in) Operating Activities 755 829 770
Cash flows from investing activities      
Capital expenditures (732) (686) (601)
Acquisitions of businesses, net   0  
Change in restricted cash 0 (1) (1)
Other investing activities 4 20 14
Increase (Decrease) Due from Affiliates 131 (131) 0
Net cash flows used in investing activities (597) (798) (588)
Cash flows from financing activities      
Issuance of long-term debt 325 300 350
Retirement of long-term debt 0 (300) 0
Dividends paid on common stock (288) (277) (279)
Other financing activities (3) (4) (4)
Contributions from parent 16 18 16
Net cash flows provided by financing activities 50 (263) 83
Increase (Decrease) in cash and cash equivalents 208 (232) 265
Cash and cash equivalents at beginning of period 63 295 30
Cash and cash equivalents at end of period 271 63 295
Increase (Decrease) Due from Affiliates 131 (131) 0
Baltimore Gas and Electric Company [Member]      
Cash flows from operating activities      
Net Income (Loss) 307 294 288
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion, including nuclear fuel and energy contract amortization 473 423 366
Impairment losses of long-lived assets, intangibles and regulatory assets 7 52 0
Deferred income taxes and amortization of investment tax credits 145 118 165
Other non-cash operating activities 65 88 137
Changes in assets and liabilities:      
Accounts receivable (5) (98) 84
Receivables from and payables to affiliates, net (4) 3 (2)
Inventories (9) 1 18
Accounts payable and accrued expenses (15) 138 (3)
Increase (Decrease) Cash Collateral from Counterparties 0 0 (27)
Income taxes 60 18 (54)
Pension and non-pension postretirement benefit contributions (53) (49) (17)
Other assets and liabilities (150) (43) (173)
Net Cash Provided by (Used in) Operating Activities 821 945 782
Cash flows from investing activities      
Capital expenditures (882) (934) (719)
Acquisitions of businesses, net   0  
Change in restricted cash 26 0 26
Other investing activities 7 24 18
Net cash flows used in investing activities (849) (910) (675)
Cash flows from financing activities      
Proceeds from (Repayments of) Short-term Debt, Maturing in Three Months or Less 32 (165) 90
Issuance of long-term debt 300 850 0
Retirement of long-term debt (41) (379) (75)
Repayments of Related Party Debt (250) 0 0
Redemption of preference stock 0 (190) 0
Dividends paid on common stock (198) (179) (158)
Other financing activities (5) (11) (13)
Contributions from parent 184 61 7
Dividends paid on preferred securities 0 (8) (13)
Net cash flows provided by financing activities 22 (21) (162)
Increase (Decrease) in cash and cash equivalents (6) 14 (55)
Cash and cash equivalents at beginning of period 23 9 64
Cash and cash equivalents at end of period 17 23 9
Pepco Holdings LLC [Member] | Predecessor [Member]      
Cash flows from operating activities      
Net Income (Loss)     327
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest     (9)
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
Impairment losses of long-lived assets, intangibles and regulatory assets     0
Gain (Loss) on Disposition of Assets     (46)
Deferred income taxes and amortization of investment tax credits     134
Net fair value changes related to derivatives     0
Other non-cash operating activities     167
Changes in assets and liabilities:      
Accounts receivable     (105)
Receivables from and payables to affiliates, net     0
Inventories     0
Accounts payable and accrued expenses     (41)
Income taxes     8
Pension and non-pension postretirement benefit contributions     (21)
Other assets and liabilities     (99)
Net Cash Provided by (Used in) Operating Activities     939
Cash flows from investing activities      
Capital expenditures     (1,230)
Proceeds from sales of long-lived assets     54
Purchases of investments     0
Change in restricted cash     6
Other investing activities     9
Net cash flows used in investing activities     (1,161)
Cash flows from financing activities      
Proceeds from (Repayments of) Short-term Debt     34
Proceeds from (Repayments of) Short-term Debt, Maturing in Three Months or Less     300
Repayments of Debt, Maturing in More than Three Months     0
Issuance of long-term debt     558
Retirement of long-term debt     (430)
Increase (Decrease) in Due to Affiliates     0
Distributions to member     0
Dividends paid on common stock     (275)
Proceeds from employee stock plans     (18)
Other financing activities     (26)
Contributions from parent     0
Proceeds from Issuance of Preferred Stock and Preference Stock     54
Net cash flows provided by financing activities     233
Increase (Decrease) in cash and cash equivalents     11
Cash and cash equivalents at beginning of period 170 26 15
Cash and cash equivalents at end of period   170 26
Proceeds from Issuance of Preferred Stock and Preference Stock     54
Pepco Holdings LLC [Member] | Successor [Member]      
Cash flows from operating activities      
Net Income (Loss) 362    
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest 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 675    
Impairment losses of long-lived assets, intangibles and regulatory assets 52    
Gain (Loss) on Disposition of Assets (1)    
Deferred income taxes and amortization of investment tax credits 252    
Net fair value changes related to derivatives 0    
Other non-cash operating activities 59    
Changes in assets and liabilities:      
Accounts receivable (26)    
Receivables from and payables to affiliates, net (2)    
Inventories (37)    
Accounts payable and accrued expenses (106)    
Income taxes 79    
Pension and non-pension postretirement benefit contributions (99)    
Other assets and liabilities (258)    
Net Cash Provided by (Used in) Operating Activities 950    
Cash flows from investing activities      
Capital expenditures (1,396)    
Proceeds from sales of long-lived assets 1    
Purchases of investments 0    
Change in restricted cash 1    
Other investing activities (2)    
Net cash flows used in investing activities (1,396)    
Cash flows from financing activities      
Proceeds from (Repayments of) Short-term Debt 328    
Proceeds from (Repayments of) Short-term Debt, Maturing in Three Months or Less 0    
Repayments of Debt, Maturing in More than Three Months (500)    
Issuance of long-term debt 202    
Retirement of long-term debt (169)    
Increase (Decrease) in Due to Affiliates 0    
Distributions to member (311)    
Dividends paid on common stock 0    
Proceeds from employee stock plans 0    
Other financing activities (2)    
Contributions from parent 758    
Proceeds from Issuance of Preferred Stock and Preference Stock 0    
Net cash flows provided by financing activities 306    
Increase (Decrease) in cash and cash equivalents (140)    
Cash and cash equivalents at beginning of period 170    
Cash and cash equivalents at end of period 30 170  
Proceeds from Issuance of Preferred Stock and Preference Stock 0    
Potomac Electric Power Company [Member]      
Cash flows from operating activities      
Net Income (Loss) 205 42 187
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion, including nuclear fuel and energy contract amortization 321 295 256
Impairment losses of long-lived assets, intangibles and regulatory assets 14 0 0
Gain (Loss) on Disposition of Assets 1 (8) (46)
Deferred income taxes and amortization of investment tax credits 113 153 150
Other non-cash operating activities (5) 183 54
Changes in assets and liabilities:      
Accounts receivable (20) (41) (43)
Receivables from and payables to affiliates, net 0 44 0
Inventories (24) 1 (5)
Accounts payable and accrued expenses (63) 32 (21)
Income taxes 81 110 (46)
Pension and non-pension postretirement benefit contributions (72) (32) (14)
Other assets and liabilities (142) (128) (99)
Net Cash Provided by (Used in) Operating Activities 407 651 373
Cash flows from investing activities      
Capital expenditures (628) (586) (544)
Acquisitions of businesses, net   0  
Proceeds from sales of long-lived assets 1 12 54
Purchases of investments 0 (30) 0
Change in restricted cash (2) (31) 3
Other investing activities (1) (12) 10
Net cash flows used in investing activities (630) (647) (477)
Cash flows from financing activities      
Proceeds from (Repayments of) Short-term Debt 3 (41) (40)
Issuance of long-term debt 202 4 208
Retirement of long-term debt (13) (11) (22)
Dividends paid on common stock (133) (136) (146)
Other financing activities (1) (3) (9)
Contributions from parent 161 187 112
Net cash flows provided by financing activities 219 0 103
Increase (Decrease) in cash and cash equivalents (4) 4 (1)
Cash and cash equivalents at beginning of period 9 5 6
Cash and cash equivalents at end of period 5 9 5
Delmarva Power and Light Company [Member]      
Cash flows from operating activities      
Net Income (Loss) 121 (9) 76
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion, including nuclear fuel and energy contract amortization 167 157 148
Impairment losses of long-lived assets, intangibles and regulatory assets 6 0 0
Deferred income taxes and amortization of investment tax credits 89 109 73
Other non-cash operating activities 9 114 33
Changes in assets and liabilities:      
Accounts receivable (22) (5) (24)
Receivables from and payables to affiliates, net 11 13 3
Inventories (5) 0 6
Accounts payable and accrued expenses (8) (4) (8)
Increase (Decrease) Cash Collateral from Counterparties 0 1 (1)
Income taxes 26 28 (26)
Pension and non-pension postretirement benefit contributions (2) (22) 0
Other assets and liabilities (71) (72) (14)
Net Cash Provided by (Used in) Operating Activities 321 310 266
Cash flows from investing activities      
Capital expenditures (428) (349) (352)
Acquisitions of businesses, net   0  
Proceeds from sales of long-lived assets 0 9 0
Change in restricted cash 0 0 5
Other investing activities (1) 4 2
Net cash flows used in investing activities (429) (336) (345)
Cash flows from financing activities      
Proceeds from (Repayments of) Short-term Debt 216 (105) (1)
Issuance of long-term debt 0 175 200
Retirement of long-term debt (40) (100) (100)
Dividends paid on common stock (112) (54) (92)
Other financing activities 0 (1) (2)
Contributions from parent 0 152 75
Net cash flows provided by financing activities 64 67 80
Increase (Decrease) in cash and cash equivalents (44) 41 1
Cash and cash equivalents at beginning of period 46 5 4
Cash and cash equivalents at end of period 2 46 5
Atlantic City Electric Company [Member]      
Cash flows from operating activities      
Net Income (Loss) 77 (42) 40
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion, including nuclear fuel and energy contract amortization 146 165 175
Impairment losses of long-lived assets, intangibles and regulatory assets 7 0 0
Deferred income taxes and amortization of investment tax credits 32 22 31
Other non-cash operating activities 17 155 37
Changes in assets and liabilities:      
Accounts receivable 14 (8) (67)
Receivables from and payables to affiliates, net 0 13 1
Inventories (7) (1) (1)
Accounts payable and accrued expenses (2) 9 9
Income taxes (11) 174 (34)
Pension and non-pension postretirement benefit contributions (20) (17) (2)
Other assets and liabilities (47) (85) 67
Net Cash Provided by (Used in) Operating Activities 206 385 256
Cash flows from investing activities      
Capital expenditures (312) (311) (300)
Acquisitions of businesses, net   0  
Proceeds from sales of long-lived assets 0 2 0
Change in restricted cash 3 (2) (6)
Other investing activities (1) 2 0
Net cash flows used in investing activities (310) (309) (306)
Cash flows from financing activities      
Proceeds from (Repayments of) Short-term Debt 108 (5) (122)
Issuance of long-term debt 0 0 150
Retirement of long-term debt (35) (48) (58)
Dividends paid on common stock (68) (63) (12)
Other financing activities 0 (1) (2)
Contributions from parent 0 139 95
Net cash flows provided by financing activities 5 22 51
Increase (Decrease) in cash and cash equivalents (99) 98 1
Cash and cash equivalents at beginning of period 101 3 2
Cash and cash equivalents at end of period $ 2 $ 101 $ 3