XML 110 R47.htm IDEA: XBRL DOCUMENT v2.4.0.6
Derivative Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Derivative Financial Instruments Tables [Abstract]    
Gain or loss on the hedged items and the offsetting loss or gain on the related interest rate swaps in interest expense
  Generation Other Exelon
Description Derivatives Designated as Hedging Instruments Economic Hedges Proprietary Trading (a) Collateral and Netting (b) Subtotal  Derivatives Designated as Hedging Instruments Total
Mark-to-market derivative assets (Current Assets)$ -$ 3$ 20$ (19)$ 4$ -$ 4
Mark-to-market derivative assets (Noncurrent Assets)  38$ 8$ 32  (32)  46  13  59
Total mark-to-market derivative assets$ 38$ 11$ 52$ (51)$ 50$ 13$ 63
               
Mark-to-market derivative liabilities (Current Liabilities)$(1)$(1)$(19)$ 19$ (2)$0$(2)
Mark-to-market derivative liabilities (Noncurrent Liabilities) (31)$0$(32)  32  (31) 0 (31)
Total mark-to-market derivative liabilities$(32)$(1)$(51)$51$(33)$0$(33)
               
Total mark-to-market derivative net assets (liabilities)$6$10$1$0$17$13$30

   Gain (Loss) on Swaps  Gain (Loss) on Borrowings
   Twelve Months Ended  Twelve Months Ended
   December 31,  December 31,
Income Statement Classification  2012 2011 2010  2012 2011 2010
Interest expense (a) $(6)$1$4 $(6)$(1)$(4)

______              ____

  • For the year ended December 31, 2012, the loss on the swaps in the table above includes $12 million reclassified to earnings, with an immaterial amount excluded from hedge effectiveness testing.
 
Summary of the derivative fair value

                     

  • Generation enters into interest rate derivative contracts to economically hedge risk associated with the interest rate component of commodity positions.  The characterization of the interest rate derivative contracts between the proprietary trading activity in the above table is driven by the corresponding characterization of the underlying commodity position that gives rise to the interest rate exposure.  Generation does not utilize interest rate derivatives with the objective of benefiting from shifts or changes in market interest rates.
  • Represents the netting of fair value balances with the same counterparty and collateral.

 

  GenerationComEd Exelon
            
      Collateral        
  EconomicProprietaryand  EconomicIntercompanyTotal
DerivativesHedges (a)TradingNetting(b)Subtotal (c)Hedges (a)(d)Eliminations (a)Derivatives
                
Mark-to-market              
 derivative assets (current assets)$2,883$2,469$(4,418)$934$0$0$934
Mark-to-market              
 derivative assets with affiliate (current assets)  226 0 0 226 0 (226) 0
Mark-to-market              
 derivative assets (noncurrent assets)  1,792 724 (1,638) 878 0 0 878
                
Total mark-to-market              
 derivative assets $4,901$3,193$(6,056)$2,038$0$(226)$1,812
                
Mark-to-market              
 derivative liabilities (current liabilities) $(2,419)$(2,432)$4,519$(332)$(18)$0$(350)
Mark-to-market              
 derivative liability with affiliate (current liabilities)  0 0 0 0 (226) 226 0
Mark-to-market              
 derivative liabilities (noncurrent liabilities)  (1,080) (689) 1,568 (201) (49) 0 (250)
                
Total mark-to-market              
 derivative liabilities $(3,499)$(3,121)$6,087$(533)$(293)$226$(600)
                
Total mark-to-market              
 derivative net assets (liabilities) $1,402$72$31$1,505$(293)$0$1,212

__________

(a)       Includes current and noncurrent assets for Generation and current and noncurrent liabilities for ComEd of $226 million related to the fair value of the five-year financial swap contract between Generation and ComEd, as described above. For Generation, excludes $28 million non current liability relating to an interest rate swap in connection with a loan agreement to fund Antelope Valley as discussed above.

(b)       Represents the netting of fair value balances with the same counterparty and the application of collateral.

(c)       Current and noncurrent assets are shown net of collateral of $113 million and $201 million, respectively, and current and noncurrent liabilities are shown net of collateral of $(214) million and $(131) million, respectively. The total cash collateral posted, net of cash collateral received and offset against mark-to-market assets and liabilities was $31 million at December 31, 2012.

(d)       Includes current and noncurrent liabilities relating to floating-to-fixed energy swap contracts with unaffiliated suppliers.

 

  Generation ComEd Other Exelon
                        
           Collateral               
  Cash Flow Economic Proprietary and    Economic Economic Intercompany Total
 DerivativesHedges (a) Hedges Trading Netting(b) Subtotal (c) Hedges (a) (d) Hedges Eliminations (a) Derivatives
Mark-to-market                          
 derivative assets (current assets) $438 $1,195 $217 $(1,418) $432 $0 $0 $0 $432
Mark-to-market                          
 derivative assets with affiliate (current assets)  503  0  0  0  503  0  0  (503)  0
Mark-to-market                          
 derivative assets (noncurrent assets)  419  582  71  (437)  635  0  15  0  650
Mark-to-market                          
 derivative assets with affiliate (noncurrent assets)  191  0  0  0  191  0  0  (191)  0
                            
Total mark-to-market                          
 derivative assets $1,551 $1,777 $288 $(1,855) $1,761 $0 $15 $(694) $1,082
                            
Mark-to-market                          
 derivative liabilities (current liabilities) $(9) $(965) $(194) $1,065 $(103) $(9) $0 $0 $(112)
Mark-to-market                          
 derivative liability with affiliate (current liabilities)  0  0  0  0  0  (503)  0  503  0
Mark-to-market                          
 derivative liabilities (noncurrent liabilities)  (4)  (186)  (70)  250  (10)  (97)  0  0  (107)
Mark-to-market                          
 derivative liability with affiliate (noncurrent liabilities)  0  0  0  0  0  (191)  0  191  0
                            
Total mark-to-market                          
 derivative liabilities $(13) $(1,151) $(264) $1,315 $(113) $(800) $0 $694 $(219)
                            
Total mark-to-market                          
 derivative net assets (liabilities) $1,538 $626 $24 $(540) $1,648 $(800) $15 $0 $863

__________

(a)       Includes current and noncurrent assets for Generation and current and noncurrent liabilities for ComEd of $503 million and $191 million, respectively, related to the fair value of the five-year financial swap contract between Generation and ComEd, as described above. For Generation, excludes $19 million non current liability relating to an interest rate swap in connection with a loan agreement to fund Antelope Valley as discussed above.

(b)       Represents the netting of fair value balances with the same counterparty and the application of collateral.

(c)       Current and noncurrent assets are shown net of collateral of $338 million and $187 million, respectively, and current and noncurrent liabilities are shown inclusive of collateral of $15 million and $0 million, respectively. The total cash collateral received net of cash collateral posted and offset against mark-to-market assets and liabilities was $540 million at December 31, 2011.

(d)       Includes current and noncurrent liabilities relating to floating-to-fixed energy swap contracts with unaffiliated suppliers.

 

The activity of accumulated OCI related to cash flow hedges
    Total Cash Flow Hedge OCI Activity, Net of Income Tax
          
    Generation  Exelon
  Income Statement Location Energy Related Hedges  Total Cash Flow Hedges
Accumulated OCI derivative gain at         
 January 1, 2011  $ 1,011(a)(d) $ 400 
Effective portion of changes in fair value    504(b)  402(e)
Reclassifications from accumulated OCI to          
 net incomeOperating Revenues   (585)(c)   (309) 
Ineffective portion recognized in incomePurchased Power   (5)    (5) 
Accumulated OCI derivative gain at          
 December 31, 2011    925(a)(d)   488 
Effective portion of changes in fair value   432(b)  330(e)
Reclassifications from accumulated OCI to         
 net incomeOperating Revenues   (828)(c)   (453) 
Ineffective portion recognized in incomeOperating Revenues   3    3 
Accumulated OCI derivative gain at          
 December 31, 2012  $ 532(a)(d) $368 

__________

(a)       Includes $133 million, $420 million and $589 million of gains, net of taxes, related to the fair value of the five-year financial swap contract with ComEd for the years ended December 31, 2012, 2011 and 2010, respectively, and $3 million of gains, net of taxes, related to the fair value of the block contracts with PECO for the year ended December 31, 2010.

(b)       Includes $88 million and $104 million of gains, net of taxes, related to the effective portion of changes in fair value of the five-year financial swap contract with ComEd for the years ended December 31, 2012 and 2011, respectively, and $2 million of gains, net of taxes, of the effective portion of changes in fair value of the block contracts with PECO for the year ended December 31, 2010. As of the merger date, cash flow hedges were discontinued, as such, this amount represents changes in fair value prior to the merger date.

(c)       Includes $375 million and $273 million of losses, net of taxes, reclassified from accumulated OCI to recognize gains in net income related to settlements of the five-year financial swap contract with ComEd for the years ended December 31, 2012 and 2011, respectively, and $3 million of losses, net of taxes, reclassified from accumulated OCI to recognize gains in net income related to settlements of the block contracts with PECO for the year ended December 31, 2011.

(d)       Excludes $20 million of losses and $10 million of losses, net of taxes, related to interest rate swaps and treasury rate locks for the years ended December 31, 2012 and 2011, respectively.

(e)       Includes $9 million and $12 million of losses, net of taxes, related to the effective portion of changes in fair value of interest rate swaps and treasury rate locks at Generation for the year ended December 31, 2012 and 2011, respectively

 
Other Derivatives - Gain (loss) and reclassification

  • Prior to the merger, the five-year financial swap contract between Generation and ComEd was de-designated. As a result, all prospective changes in fair value are recorded to operating revenues and eliminated in consolidation.
  • Exelon and Generation have historically presented mark-to-market gains and losses within purchased power expense for all non-trading, energy-related derivatives that were not accounted for as cash flow hedges. In 2011, Exelon and Generation classified the mark-to-market gains and losses for contracts, where the underlying hedged transaction was an expected sale to hedge power, to operating revenues.

 

 
Change in fair value and reclassification of derivative contracts
 Generation  Intercompany Eliminations Exelon
    Purchased         
 Operating  Power     Operating   
Year Ended December 31, 2012 Revenues and Fuel Total  Revenues (a) Total
Change in fair value$(362) $215 $(147) $(94) $(241)
Reclassification to realized at settlement 429  238  667  101  768
Net mark-to-market gains (losses)$67 $453 $520 $7 $527
               
 Exelon and Generation      
     Purchased         
 Operating  Power         
Year Ended December 31, 2011 (As Reported)Revenues and Fuel Total      
Change in fair value$87 $131 $218      
Reclassification to realized at settlement (296)  (219)  (515)      
Net mark-to-market (losses) (b)$(209) $(88) $(297)      
               
 Exelon and Generation      
    Purchased         
 Operating  Power         
Year Ended December 31, 2011 (Pro Forma)Revenues and Fuel Total      
Change in fair value$258 $(40) $218      
Reclassification to realized at settlement (516)  1  (515)      
Net mark-to-market (losses) (b)$(258) $(39) $(297)      
               
 Exelon and Generation      
    Purchased         
 Operating  Power         
Year Ended December 31, 2010 (As Reported)Revenues and Fuel Total      
Change in fair value$0 $389 $389      
Reclassification to realized at settlement 0  (304)  (304)      
Net mark-to-market (losses) (b)$0 $85 $85      
               

   For the Years Ended 
  Location on Income  December 31, 
 Statement 2012 2011 2010 
Change in fair valueOperating Revenue $(12) $23 $26 
Reclassification to realized at           
settlementOperating Revenue  108  (26)  (24) 
            
Net mark-to-market gainsOperating Revenue $96 $(3) $2 
 
Information on Generation's credit exposure for all derivative instruments, normal purchase normal sales, and applicable payables and receivables, net of collateral and instruments that are subject to master netting agreements
 Total       Number of Net Exposure of
 Exposure       Counterparties Counterparties
 Before Credit Credit Net Greater than 10% Greater than 10%
Rating as of December 31, 2012Collateral Collateral (a) Exposure of Net Exposure of Net Exposure
Investment grade$1,984 $347 $1,637  1 $262
Non-investment grade 28  24  4  0  0
No external ratings              
Internally rated - investment grade 512  10  502  1  271
Internally rated - non-investment grade 41  3  38  0  0
Total$2,565 $384 $2,181  2 $533

Net Credit Exposure by Type of CounterpartyDecember 31, 2012
     
Investor-owned utilities, marketers and power producers $ 865 
Energy cooperatives and municipalities   786 
Financial Institutions   422 
Other   108 
Total $ 2,181 
     

As of December 31, 2012, credit collateral held from counterparties where Generation had credit exposure included $344 million of cash and $40 million of letters of credit

Credit-Risk Related Contingent FeatureDecember 31, 2012
Gross Fair Value of Derivative Contracts Containing this Feature (a)Offsetting Fair Value of In-the-Money Contracts Under Master Netting Arrangements (b)Net Fair Value of Derivative Contracts Containing This Feature (c)
 
   
($1,849)$1,426($423)
   
   
Credit-Risk Related Contingent FeatureDecember 31, 2011
Gross Fair Value of Derivative Contracts Containing this Feature (a)Offsetting Fair Value of In-the-Money Contracts Under Master Netting Arrangements (b)Net Fair Value of Derivative Contracts Containing This Feature (c)
 
   
($1,014)$928($86)

  • Amount represents the gross fair value of out-of-the-money derivative contracts containing credit-risk-related contingent features that are not fully collateralized by posted cash collateral on an individual, contract-by-contract basis ignoring the effects of master netting agreements.
  • Amount represents the offsetting fair value of in-the-money derivative contracts under legally enforceable master netting agreements with the same counterparty, which reduces the amount of any liability for which a Registrant could potentially be required to post collateral.
  • Amount represents the net fair value of out-of-the-money derivative contracts containing credit-risk related contingent features after considering the mitigating effects of offsetting positions under master netting arrangements and reflects the actual net liability upon which any potential contingent collateral obligations would be based.