XML 154 R4.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (Unaudited) (USD $)
In Millions, unless otherwise specified
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Cash flows from operating activities      
Net income $ 1,171.00 $ 2,499.00 $ 2,563.00
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion 4,079.00 2,316.00 2,943.00
Impairment of assets held for sale 272.00 0 0
Deferred income taxes and amortization of investment tax credits 615.00 1,457.00 981.00
Net fair value changes related to derivatives (604.00) 291.00 (88.00)
Net realized and unrealized (gains) losses on nuclear decommissioning trust fund investments (157.00) 14.00 (105.00)
Other non-cash operating activities 1,383.00 770.00 609.00
Changes in assets and liabilities:      
Accounts receivable 243.00 57.00 (232.00)
Inventories 26.00 (58.00) (62.00)
Accounts payable, accrued expenses and other current liabilities (632.00) (254.00) 472.00
Option premiums paid, net (114.00) (3.00) (124.00)
Counterparty collateral (posted) received, net 135.00 (344.00) (155.00)
Income taxes 544.00 492.00 (543.00)
Pension and non-pension postretirement benefit contributions (462.00) (2,360.00) (959.00)
Other assets and liabilities (368.00) (24.00) (56.00)
Net cash flows provided by operating activities 6,131.00 4,853.00 5,244.00
Cash flows from investing activities      
Capital expenditures (5,789.00) (4,042.00) (3,326.00)
Proceeds from nuclear decommissioning trust fund sales 7,265.00 6,139.00 3,764.00
Investment in nuclear decommissioning trust funds (7,483.00) (6,332.00) (3,907.00)
Cash acquired from Constellation 964.00    
Proceeds from sale of Three Maryland Generating Stations 371.00    
Acquisitions (21.00) (387.00) (893.00)
Proceeds from sales of investments 28.00 6.00 28.00
Purchases of investments (13.00) (4.00) (22.00)
Change in restricted cash (34.00) (3.00) 423.00
Other investing activities 136.00 20.00 39.00
Net cash flows provided by (used in) investing activities (4,576.00) (4,603.00) (3,894.00)
Cash flows from financing activities      
Payment of accounts receivable agreement (15.00)    
Changes in short-term debt (197.00) 161.00 (155.00)
Issuance of long-term debt 2,027.00 1,199.00 1,398.00
Retirement or repayment of long-term debt (1,145.00) (789.00) (828.00)
Retirement of long-term debt of variable interest entity 0 0 (806.00)
Retirement of long-term debt to financing affiliates 0 0 0
Dividends paid on common stock (1,716.00) (1,393.00) (1,389.00)
Proceeds from employee stock plans 72.00 38.00 48.00
Purchase of treasury stock 0 0 0
Purchase of forward contract in relation to certain treasury stock 0 0 0
Other financing activities (111.00) (62.00) (16.00)
Net cash flows used in financing activities (1,085.00) (846.00) (1,748.00)
Increase (decrease) in cash and cash equivalents 470.00 (596.00) (398.00)
Cash and cash equivalents at beginning of period 1,016.00 1,612.00 2,010.00
Cash and cash equivalents at end of period 1,486.00 1,016.00 1,612.00
Exelon Generation Co L L C [Member]
     
Cash flows from operating activities      
Net income 558.00 1,771.00 1,972.00
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion 2,966.00 1,539.00 1,341.00
Impairment of assets held for sale 272.00 0 0
Deferred income taxes and amortization of investment tax credits 408.00 551.00 741.00
Net fair value changes related to derivatives (611.00) 291.00 (88.00)
Net realized and unrealized (gains) losses on nuclear decommissioning trust fund investments (157.00) 14.00 (105.00)
Other non-cash operating activities 537.00 421.00 182.00
Changes in assets and liabilities:      
Accounts receivable 248.00 (122.00) 0
Receivables from and payables to affiliates, net 39.00 208.00 (5.00)
Inventories 31.00 (47.00) (70.00)
Accounts payable, accrued expenses and other current liabilities (499.00) 34.00 (18.00)
Option premiums paid, net (114.00) (3.00) (124.00)
Counterparty collateral (posted) received, net 95.00 (410.00) (1.00)
Income taxes 114.00 193.00 (303.00)
Pension and non-pension postretirement benefit contributions (178.00) (1,070.00) (445.00)
Other assets and liabilities (128.00) (57.00) (45.00)
Net cash flows provided by operating activities 3,581.00 3,313.00 3,032.00
Cash flows from investing activities      
Capital expenditures (3,554.00) (2,491.00) (1,883.00)
Proceeds from nuclear decommissioning trust fund sales 7,265.00 6,139.00 3,764.00
Investment in nuclear decommissioning trust funds (7,483.00) (6,332.00) (3,907.00)
Cash acquired from Constellation 708.00    
Proceeds from sale of Three Maryland Generating Stations 371.00    
Acquisitions (21.00) (387.00) (893.00)
Change in restricted cash 4.00 0 4.00
Other investing activities 81.00 (6.00) 19.00
Net cash flows provided by (used in) investing activities (2,629.00) (3,077.00) (2,896.00)
Cash flows from financing activities      
Changes in short-term debt (52.00)    
Issuance of long-term debt 1,076.00 0 898.00
Retirement or repayment of long-term debt (145.00) (2.00) (215.00)
Distribution to member (1,626.00) (172.00) (1,508.00)
Contributions from member 48.00 30.00 62.00
Other financing activities (78.00) (52.00) (16.00)
Net cash flows used in financing activities (777.00) (196.00) (779.00)
Increase (decrease) in cash and cash equivalents 175.00 40.00 (643.00)
Cash and cash equivalents at beginning of period 496.00 456.00 1,099.00
Cash and cash equivalents at end of period 671.00 496.00 456.00
Commonwealth Edison Co [Member]
     
Cash flows from operating activities      
Net income 379.00 416.00 337.00
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion 610.00 554.00 517.00
Deferred income taxes and amortization of investment tax credits 270.00 700.00 582.00
Other non-cash operating activities 252.00 184.00 238.00
Changes in assets and liabilities:      
Accounts receivable 24.00 5.00 (46.00)
Receivables from and payables to affiliates, net (18.00) (287.00) (55.00)
Inventories (11.00) (9.00) (1.00)
Accounts payable, accrued expenses and other current liabilities 59.00 (84.00) 342.00
Counterparty collateral (posted) received, net 40.00 66.00 (154.00)
Income taxes 9.00 223.00 (233.00)
Pension and non-pension postretirement benefit contributions (138.00) (977.00) (317.00)
Other assets and liabilities (142.00) 45.00 (133.00)
Net cash flows provided by operating activities 1,334.00 836.00 1,077.00
Cash flows from investing activities      
Capital expenditures (1,246.00) (1,028.00) (962.00)
Proceeds from sales of investments 28.00 6.00 28.00
Purchases of investments (13.00) (4.00) (22.00)
Other investing activities 19.00 19.00 17.00
Net cash flows provided by (used in) investing activities (1,212.00) (1,007.00) (939.00)
Cash flows from financing activities      
Changes in short-term debt 0 0 (155.00)
Issuance of long-term debt 350.00 1,199.00 500.00
Retirement or repayment of long-term debt (450.00) (537.00) (213.00)
Contributions from parent 0 0 2.00
Dividends paid on common stock (105.00) (300.00) (310.00)
Other financing activities (7.00) (7.00) (3.00)
Net cash flows used in financing activities (212.00) 355.00 (179.00)
Increase (decrease) in cash and cash equivalents (90.00) 184.00 (41.00)
Cash and cash equivalents at beginning of period 234.00 50.00 91.00
Cash and cash equivalents at end of period 144.00 234.00 50.00
PECO Energy Co [Member]
     
Cash flows from operating activities      
Net income 381.00 389.00 324.00
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion 217.00 202.00 1,060.00
Deferred income taxes and amortization of investment tax credits 37.00 253.00 (400.00)
Other non-cash operating activities 125.00 100.00 108.00
Changes in assets and liabilities:      
Accounts receivable (14.00) 225.00 (212.00)
Receivables from and payables to affiliates, net 13.00 (217.00) 86.00
Inventories 21.00 0 9.00
Accounts payable, accrued expenses and other current liabilities (47.00) 34.00 85.00
Income taxes 174.00 (45.00) 118.00
Pension and non-pension postretirement benefit contributions (45.00) (137.00) (106.00)
Other assets and liabilities 16.00 14.00 78.00
Net cash flows provided by operating activities 878.00 818.00 1,150.00
Cash flows from investing activities      
Capital expenditures (422.00) (481.00) (545.00)
Changes in intercompany money pool 82.00 (82.00) 0
Change in restricted cash 2.00 (2.00) 414.00
Other investing activities 10.00 8.00 11.00
Net cash flows provided by (used in) investing activities (328.00) (557.00) (120.00)
Cash flows from financing activities      
Changes in short-term debt (15.00) 0 0
Issuance of long-term debt 350.00 0 0
Retirement or repayment of long-term debt (375.00) (250.00) 0
Retirement of long-term debt of variable interest entity 0 0 (806.00)
Retirement of long-term debt to financing affiliates 0 0 0
Contributions from parent 9.00 18.00 43.00
Dividends paid on common stock (343.00) (348.00) (224.00)
Dividends paid on preferred securities (4.00) (4.00) (4.00)
Repayment of receivable from parent 0 0 180.00
Other financing activities (4.00) (5.00) 0
Net cash flows used in financing activities (382.00) (589.00) (811.00)
Increase (decrease) in cash and cash equivalents 168.00 (328.00) 219.00
Cash and cash equivalents at beginning of period 194.00 522.00 303.00
Cash and cash equivalents at end of period 362.00 194.00 522.00
Baltimore Gas and Electric Company [Member]
     
Cash flows from operating activities      
Net income 4.00 136.00 147.00
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion 298.00 274.00 249.00
Deferred income taxes and amortization of investment tax credits 104.00 145.00 299.00
Other non-cash operating activities 193.00 129.00 144.00
Changes in assets and liabilities:      
Accounts receivable (45.00) 60.00 (95.00)
Receivables from and payables to affiliates, net 26.00 (44.00) (24.00)
Inventories 25.00 (10.00) 8.00
Accounts payable, accrued expenses and other current liabilities (33.00) (21.00) (66.00)
Income taxes 14.00 35.00 (56.00)
Pension and non-pension postretirement benefit contributions (16.00) (67.00) (214.00)
Other assets and liabilities (85.00) (161.00) (63.00)
Net cash flows provided by operating activities 485.00 476.00 329.00
Cash flows from investing activities      
Capital expenditures (582.00) (592.00) (508.00)
Changes in intercompany money pool     315.00
Proceeds from sales of investments 0 0 21.00
Change in restricted cash 0 0 (5.00)
Other investing activities 9.00 0 0
Net cash flows provided by (used in) investing activities (573.00) (592.00) (177.00)
Cash flows from financing activities      
Changes in short-term debt 0 0 (46.00)
Issuance of long-term debt 250.00 300.00 0
Retirement or repayment of long-term debt (173.00) (82.00) (57.00)
Contributions from parent 66.00 0 0
Dividends paid on common stock 0 (85.00) 0
Dividends paid on preferred securities (13.00) (13.00) (13.00)
Other financing activities (2.00) (5.00) 0
Net cash flows used in financing activities 128.00 115.00 (116.00)
Increase (decrease) in cash and cash equivalents 40.00 (1.00) 36.00
Cash and cash equivalents at beginning of period 49.00 50.00 14.00
Cash and cash equivalents at end of period $ 89.00 $ 49.00 $ 50.00