XML 85 R11.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Statements of Cash Flows (Unaudited) - ComEd - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash flows from operating activities    
Net income $ 658 $ 669
Adjustments to reconcile net income to net cash flows provided by operating activities:    
Depreciation, amortization, and accretion 880 860
Gain on sales of assets and businesses (2) 0
Deferred income taxes and amortization of investment tax credits 46 113
Net fair value changes related to derivatives 1 0
Other non-cash operating activities 39 (138)
Changes in assets and liabilities:    
Accounts receivable (309) 106
Inventories 12 102
Accounts payable and accrued expenses (238) (482)
Collateral paid, net 7 (214)
Income taxes 21 23
Regulatory assets and liabilities, net 252 (324)
Pension and non-pension postretirement benefit contributions (111) (44)
Other assets and liabilities (264) (187)
Net cash flows provided by operating activities 992 484
Cash flows from investing activities    
Capital expenditures (1,767) (1,881)
Other investing activities (2) 10
Net cash flows used in investing activities (1,767) (1,871)
Cash flows from financing activities    
Changes in short-term borrowings (317) (1,130)
Proceeds from short-term borrowings with maturities greater than 90 days 150 0
Repayments on short-term borrowings with maturities greater than 90 days (150) (150)
Issuance of long-term debt 2,625 3,925
Retirement of long-term debt (901) (857)
Dividends paid on common stock (381) (358)
Other financing activities (55) (60)
Net cash flows provided by financing activities 982 1,380
Increase in cash, restricted cash, and cash equivalents 207 (7)
Cash, restricted cash, and cash equivalents at beginning of period 1,101 1,090
Cash, restricted cash, and cash equivalents at end of period 1,308 1,083
Supplemental cash flow information    
Decrease in capital expenditures not paid (117) (201)
Commonwealth Edison Co    
Cash flows from operating activities    
Net income 193 241
Adjustments to reconcile net income to net cash flows provided by operating activities:    
Depreciation, amortization, and accretion 362 338
Deferred income taxes and amortization of investment tax credits (1) 55
Other non-cash operating activities (6) (153)
Changes in assets and liabilities:    
Accounts receivable (133) 96
Receivables from and payables to affiliates, net 0 10
Inventories (11) (21)
Accounts payable and accrued expenses (116) (306)
Collateral paid, net 8 (4)
Income taxes 21 15
Regulatory assets and liabilities, net 315 (338)
Pension and non-pension postretirement benefit contributions (5) (23)
Other assets and liabilities (67) (22)
Net cash flows provided by operating activities 560 (112)
Cash flows from investing activities    
Capital expenditures (594) (617)
Other investing activities 1 1
Net cash flows used in investing activities (593) (616)
Cash flows from financing activities    
Changes in short-term borrowings 128 (18)
Repayments on short-term borrowings with maturities greater than 90 days 0 (150)
Issuance of long-term debt 0 975
Dividends paid on common stock (194) (187)
Contributions from parent 39 186
Other financing activities 1 (11)
Net cash flows provided by financing activities (26) 795
Increase in cash, restricted cash, and cash equivalents (59) 67
Cash, restricted cash, and cash equivalents at beginning of period 686 511
Cash, restricted cash, and cash equivalents at end of period 627 578
Supplemental cash flow information    
Decrease in capital expenditures not paid $ (74) $ (35)