XML 153 R35.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value of Financial Assets and Liabilities (Tables)
6 Months Ended
Jun. 30, 2013
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
   June 30, 2013
   Carrying Fair Value
   AmountLevel 1Level 2Level 3Total
Short-term liabilities$ 875$ 3$ 872$ -$ 875
Long-term debt (including amounts due within one year)  18,601  -  18,926  461  19,387
Long-term debt to financing trusts  648  -  -  650  650
SNF obligation  1,020  -  777  -  777
             
   December 31, 2012
   Carrying Fair Value
   AmountLevel 1Level 2Level 3Total
Short-term liabilities$ 214$ 4$ 210$ -$ 214
Long-term debt (including amounts due within one year)  18,745  -  20,244  276  20,520
Long-term debt to financing trusts  648  -  -  664  664
SNF obligation  1,020  -  763  -  763
Preferred securities of subsidiary  87  -  82  -  82
Assets and liabilities measured and recorded at fair value on recurring basis
As of June 30, 2013Level 1 Level 2 Level 3 Total
Assets           
Cash equivalents(a)$589 $0 $0 $589
Nuclear decommissioning trust fund investments           
Cash equivalents 229  0  0  229
Equity           
Individually held 1,691  0  0  1,691
Commingled funds 0  2,071  0  2,071
Equity funds subtotal 1,691  2,071  0  3,762
Fixed income           
Debt securities issued by the U.S. Treasury and other           
U.S. government corporations and agencies 966  0  0  966
Debt securities issued by states of the United States           
and political subdivisions of the states 0  314  0  314
Debt securities issued by foreign governments 0  85  0  85
Corporate debt securities 0  1,727  0  1,727
Federal agency mortgage-backed securities 0  18  0  18
Commercial mortgage-backed securities (non-agency) 0  41  0  41
Residential mortgage-backed securities (non-agency) 0  10  0  10
Mutual funds 0  37  0  37
Fixed income subtotal 966  2,232  0  3,198
Middle market lending 0  0  240  240
Other debt obligations 0  12  0  12
Nuclear decommissioning trust fund investments subtotal(b) 2,886  4,315  240  7,441
            
Pledged assets for Zion Station decommissioning           
Cash equivalents 0  62  0  62
Equity           
Individually held 1  0  0  1
Equity funds subtotal 1  0  0  1
Fixed income           
Debt securities issued by the U.S. Treasury and other           
U.S. government corporations and agencies 143  8  0  151
Debt securities issued by states of the United States           
and political subdivisions of the states 0  27  0  27
Corporate debt securities 0  193  0  193
Federal agency mortgage-backed securities 0  17  0  17
Commercial mortgage-backed securities (non-agency) 0  1  0  1
Fixed income subtotal 143  246  0  389
Middle market lending 0  0  111  111
Other debt obligations 0  3  0  3
Pledged assets for Zion Station decommissioning subtotal(c) 144  311  111  566
            
Rabbi trust investments           
Cash equivalents 2  0  0  2
Mutual funds(d)(e) 67  0  0  67
Rabbi trust investments subtotal 69  0  0  69
            
Commodity mark-to-market derivative assets           
Economic hedges 721  2,659  676  4,056
Proprietary trading 839  1,445  162  2,446
Effect of netting and allocation of collateral(f) (1,645)  (3,087)  (226)  (4,958)
Commodity mark-to-market assets subtotal (85)  1,017  612  1,544
            
Interest rate mark-to-market derivative assets 36  74  0  110
Effect of netting and allocation of collateral (36)  (1)  0  (37)
Interest rate mark-to-market derivative assets subtotal 0  73  0  73
            
Other investments 1  0  11  12
            
Total assets 3,604  5,716  974  10,294
            
Liabilities           
Commodity mark-to-market derivative liabilities           
Economic hedges (977)  (1,974)  (276)  (3,227)
Proprietary trading (855)  (1,371)  (141)  (2,367)
Effect of netting and allocation of collateral(f) 1,833  3,217  236  5,286
Commodity mark-to-market liabilities subtotal(h) 1  (128)  (181)  (308)
            
Interest rate mark-to-market derivative liabilities (36)  (18)  00 (54)
Effect of netting and allocation of collateral 36  1  0  37
Interest rate mark-to-market derivative liabilities subtotal 0  (17)  0  (17)
            
Deferred compensation obligation 0  (105)  0  (105)
            
Total liabilities 1  (250)  (181)  (430)
            
Total net assets$3,605 $5,466 $793 $9,864
            
As of December 31, 2012Level 1 Level 2 Level 3 Total
Assets           
Cash equivalents(a)$995 $0 $0 $995
Nuclear decommissioning trust fund investments           
Cash equivalents 245  0  0  245
Equity           
Individually held 1,480  0  0  1,480
Commingled funds 0  1,933  0  1,933
Equity funds subtotal 1,480  1,933  0  3,413
Fixed income           
Debt securities issued by the U.S. Treasury and other           
U.S. government corporations and agencies 1,057  0  0  1,057
Debt securities issued by states of the United States           
and political subdivisions of the states 0  321  0  321
Debt securities issued by foreign governments 0  93  0  93
Corporate debt securities 0  1,788  0  1,788
Federal agency mortgage-backed securities 0  24  0  24
Commercial mortgage-backed securities (non-agency) 0  45  0  45
Residential mortgage-backed securities (non-agency) 0  11  0  11
Mutual funds 0  23  0  23
Fixed income subtotal 1,057  2,305  0  3,362
Middle market lending 0  0  183  183
Other debt obligations 0  15  0  15
Nuclear decommissioning trust fund investments subtotal(b) 2,782  4,253  183  7,218
            
Pledged assets for Zion decommissioning           
Cash equivalents 0  23  0  23
Equity           
Individually held 14  0  0  14
Commingled funds 0  9  0  9
Equity funds subtotal 14  9  0  23
Fixed income           
Debt securities issued by the U.S. Treasury and other           
U.S. government corporations and agencies 118  12  0  130
Debt securities issued by states of the United States           
and political subdivisions of the states 0  37  0  37
Corporate debt securities 0  249  0  249
Federal agency mortgage-backed securities 0  49  0  49
Commercial mortgage-backed securities (non-agency) 0  6  0  6
Fixed income subtotal 118  353  0  471
Middle market lending 0  0  89  89
Other debt obligations 0  1  0  1
Pledged assets for Zion Station decommissioning subtotal(c) 132  386  89  607
            
Rabbi trust investments           
Cash equivalents 2  0  0  2
Mutual funds(d)(e) 69  0  0  69
Rabbi trust investments subtotal 71  0  0  71
            
Commodity mark-to-market derivative assets           
Cash flow hedges 0  0  0  0
Economic hedges 861  3,173  641  4,675
Proprietary trading 1,042  2,078  73  3,193
Effect of netting and allocation of collateral(f) (1,823)  (4,175)  (58)  (6,056)
Commodity mark-to-market assets subtotal(g) 80  1,076  656  1,812
            
Interest rate mark-to-market derivative assets 0  114  0  114
Effect of netting and allocation of collateral 0  (51)  0  (51)
Interest rate mark-to-market derivative assets subtotal 0  63  0  63
            
Other Investments 2  0  17  19
Total assets 4,062  5,778  945  10,785
            
Liabilities           
Commodity mark-to-market derivative liabilities           
Economic hedges (1,041)  (2,289)  (236)  (3,566)
Proprietary trading (1,084)  (1,959)  (78)  (3,121)
Effect of netting and allocation of collateral(f) 2,042  4,020  25  6,087
Commodity mark-to-market liabilities subtotal(g)(h) (83)  (228)  (289)  (600)
            
Interest rate mark-to-market derivative liabilities 0  (84)  0  (84)
Effect of netting and allocation of collateral 0  51  0  51
Interest rate mark-to-market derivative liabilities subtotal 0  (33)  0  (33)
            
Deferred compensation obligation 0  (102)  0  (102)
            
Total liabilities (83)  (363)  (289)  (735)
            
Total net assets$3,979 $5,415 $656 $10,050

 

(a)       Excludes certain cash equivalents considered to be held-to-maturity and not reported at fair value.

(b)       Excludes net assets of $22 million and $30 million at June 30, 2013 and December 31, 2012, respectively. These items consist of receivables related to pending securities sales, interest and dividend receivables, and payables related to pending securities purchases.

(c)       Excludes net (liabilities) assets of $ (28) million and $7 million at June 30, 2013 and December 31, 2012, respectively. These items consist of receivables related to pending securities sales, interest and dividend receivables, and payables related to pending securities purchases.

(d)       The mutual funds held by the Rabbi trusts include $51 million related to deferred compensation and $16 million related to Supplemental Executive Retirement Plan at June 30, 2013, and $53 million related to deferred compensation and $16 million related to Supplemental Executive Retirement Plan at December 31, 2012. These funds are classified as Level 1 as they are valued based upon quoted prices (unadjusted) in active markets.

(e)       Excludes $29 million and $28 million of the cash surrender value of life insurance investments at June 30, 2013 and December 31, 2012, respectively.

(f)       Includes collateral postings (received) from counterparties. Collateral (received) from counterparties, net of collateral paid to counterparties, totaled $188 million, $130 million and $10 million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of June 30, 2013. Collateral (received) from counterparties, net of collateral paid to counterparties, totaled $219 million, $(155) million and $(33) million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of December 31, 2012.

(g)       The Level 3 balance does not include current assets for Generation and current liabilities for ComEd of $226 million at December 31, 2012, related to the fair value of Generation's financial swap contract with ComEd.

(h)       The Level 3 balance includes the current and noncurrent liability of $16 million and $69 million at June 30, 2013, respectively, and $18 million and $49 million at December 31, 2012, respectively, related to floating-to-fixed energy swap contracts with unaffiliated suppliers.

Fair value reconciliation of Level 3 assets and liabilities measured at fair value on a recurring basis
Three Months Ended June 30, 2013Nuclear Decommissioning Trust Fund InvestmentsPledged Assets for Zion Station DecommissioningMark-to-Market Derivatives Other InvestmentsTotal 
Balance as of March 31, 2013$ 210$ 104$260 $9$583 
Total realized / unrealized gains (losses)            
 Included in net income 1 0 158(a) 0 159 
 Included in other comprehensive income 0 0 0  0 0 
 Included in regulatory assets 8 0 (10)(b) 0 (2) 
 Included in payable for Zion Station decommissioning 0  1 0  0 1 
Change in collateral 0 0 10  0 10 
Purchases, sales, issuances and settlements            
 Purchases 35  11 13  2 61 
 Sales (11)  (5) (4)  0 (20) 
 Settlements (3) 0 0  0 (3) 
Transfers into Level 3 0 0 3  0 3 
Transfers out of Level 3 0 0 1  0 1 
              
Balance as of June 30, 2013$240$111$431 $11$793 
The amount of total gains included in income            
 attributed to the change in unrealized gains (losses) related to assets and liabilities held for the three months ended June 30, 2013$1$0$187 $0$188 
              
Six Months Ended June 30, 2013Nuclear Decommissioning Trust Fund InvestmentsPledged Assets for Zion Station DecommissioningMark-to-Market Derivatives Other InvestmentsTotal 
Balance as of December 31, 2012$ 183$ 89$367 $17$656 
Total realized / unrealized gains (losses)            
 Included in net income 2 0 31(a) 0 33 
 Included in other comprehensive income 0 0 0  0 0 
 Included in regulatory assets 9 0 (18)(b) 0 (9) 
 Included in payable for Zion Station decommissioning 0 1 0  0 1 
Change in collateral 0 0 43  0 43 
Purchases, sales, issuances and settlements            
 Purchases 67 33 8(c) 2 110 
 Sales (13) (12) (8)  (8) (41) 
 Settlements (8) 0 0  0 (8) 
Transfers into Level 3 0 0 7  0 7 
Transfers out of Level 3 0 0  1  0 1 
              
Balance as of June 30, 2013$240$111$431 $11$793 
The amount of total gains included in income            
 attributed to the change in unrealized gains (losses) related to assets and liabilities held for the six months ended June 30, 2013$1$0$108 $0$109 

 

(a)       Includes the reclassification of $29 million and $77 million of realized losses due to the settlement of derivative contracts recorded in results of operations for the three and six months ended June 30, 2013.

(b)       Excludes decreases in fair value of $3 million and $11 million and realized losses reclassified due to settlements of $82 million and $215 million associated with Generation's financial swap contract with ComEd for the three and six months ended June 30, 2013. All items eliminate upon consolidation in Exelon's Consolidated Financial Statements.

(c)        Includes $10 million which Generation was paid to enter into out of the money purchase contracts.

 

Three Months Ended June 30, 2012Nuclear Decommissioning Trust Fund InvestmentsPledged Assets for Zion Station DecommissioningMark-to-Market Derivatives Other InvestmentsTotal
Balance as of March 31, 2012$13$42$359 $14$428
Total realized / unrealized gains (losses)           
 Included in net income 0 0 (64)(a) 0 (64)
 Included in other comprehensive income 0 0 0  0 0
 Included in regulatory assets 0 0 30(b) 0 30
 Included in payable for Zion Station           
 decommissioning 0 (1) 0  0 (1)
Change in collateral 0 0 44  0 44
Purchases, sales, issuances and settlements           
 Purchases 41 26 0  3 70
 Sales 0 (8) 0  0 (8)
Transfers into Level 3  0 0 (34)  0 (34)
Transfers out of Level 3  0 0 (40)  0 (40)
             
Balance as of June 30, 2012$54$59$295 $17$425
The amount of total gains included in income           
 attributed to the change in unrealized losses related to assets and liabilities held for the three months ended June 30, 2012$0$0$2 $0$2
             
Six Months Ended June 30, 2012Nuclear Decommissioning Trust Fund InvestmentsPledged Assets for Zion DecommissioningMark-to-Market Derivatives Other InvestmentsTotal
Balance as of December 31, 2011$13$37$17 $0$67
Total realized / unrealized gains (losses)           
 Included in net income 0 0 19(a) 0 19
 Included in other comprehensive income 0 0 0  0 0
 Included in regulatory assets 0 0 (5)(b) 0 (5)
 Included in payable for Zion Station           
 decommissioning 0 (1) 0  0 (1)
Change in collateral 0 0 8  0 8
Purchases, sales, issuances and settlements           
 Purchases 41 32 329(c) 17 419
 Sales 0 (9) 0  0 (9)
Transfers into Level 3 0 0 (34)  0 (34)
Transfers out of Level 3 0 0 (39)  0 (39)
             
Balance as of June 30, 2012$54$59$295 $17$425
The amount of total gains included in income            
 attributed to the change in unrealized gains (losses) related to assets and liabilities held for the six months ended June 30, 2012$0$0$104 $0$104

 

(a)       Includes the reclassification of $66 million and $85 million of realized losses due to the settlement of derivative contracts recorded in results of operations for the three and six months ended June 30, 2012, respectively.

(b) Excludes $14 million and $121 million of decreases in fair value and $161 million and $308 million of realized losses due to settlements for the three and six months ended June 30, 2012 of Generation's financial swap contract with ComEd, which eliminates upon consolidation in Exelon's Consolidated Financial Statements.

Total realized and unrealized gains (losses) included in income for Level 3 assets and liabilities measured at fair value on a recurring basis
           
  Operating Revenue  Purchased Power and Fuel Other, net (a)
           
Total gains included in income for the three months ended         
 June 30, 2013 $137 $21 $1
Total gains (losses) included in income for the six months ended         
 June 30, 2013 $(22) $53 $2
Change in the unrealized gains relating to assets and liabilities         
 held for the three months ended June 30, 2013 $156 $31 $1
Change in the unrealized gains relating to assets and liabilities         
 held for the six months ended June 30, 2013 $39 $69 $1
          
  Operating Revenue  Purchased Power and Fuel Other, net
Total gains (losses) included in income for the three months          
 ended June 30, 2012 $(69) $5 $ -
Total gains (losses) included in income for the six months ended         
 June 30, 2012 $23 $(4) $ -
Change in the unrealized gains (losses) relating to assets and          
 liabilities held for the three months ended June 30, 2012 $5 $(3) $ -
Change in the unrealized gains (losses) relating to assets and         
 liabilities held for the six months ended June 30, 2012 $125 $(21) $ -
Fair value reconciliation of Level 3 assets and liabilities measured at fair value on a recurring basis, valuation technique
Type of trade Fair Value at June 30, 2013 (c) Valuation Technique Unobservable Input Range
Mark-to-market derivatives – Economic Hedges (Generation) (a)  $485 Discounted Cash Flow Forward power price $15 -$87
     Forward gas price $3.54 -$4.72 
    Option Model Volatility percentage  28%- 363%
                
Mark-to-market derivatives – Proprietary trading (Generation) (a) $21 Discounted Cash Flow Forward power price $16 -$87 
    Option Model Volatility percentage  11%- 23%
                
Mark-to-market derivatives (ComEd) $(85) Discounted Cash Flow Forward heat rate (b)  8%- 9%
     Marketability reserve  3.5%- 8%
     Renewable factor  85%- 129%

Type of trade Fair Value at December 31, 2012 (d) Valuation Technique Unobservable Input Range
Mark-to-market derivatives – Economic Hedges (Generation) (a)  $473 Discounted Cash Flow Forward power price $14 -$79 
     Forward gas price $3.26 -$6.27 
    Option Model Volatility percentage  28%- 132%
                
Mark-to-market derivatives – Proprietary trading (Generation) (a) $(6) Discounted Cash Flow Forward power price $15 -$106 
    Option Model Volatility percentage  16%- 48%
                
Mark-to-market derivatives - Transactions with Affiliates (Generation and ComEd) (b) $226 Discounted Cash Flow Marketability reserve  8%- 9%
                
Mark-to-market derivatives (ComEd) $(67) Discounted Cash Flow Forward heat rate (c)  8%- 9.5%
     Marketability reserve  3.5%- 8.3%
     Renewable factor  81%- 123%

  • The valuation techniques, unobservable inputs and ranges are the same for the asset and liability positions.
  • Includes current assets for Generation and current liabilities for ComEd of $226 million, related to the fair value of the five-year financial swap contract between Generation and ComEd, which eliminates in consolidation.
  • Quoted forward natural gas rates are utilized to project the forward power curve for the delivery of energy at specified future dates. The natural gas curve is extrapolated beyond its observable period to the end of the contract's delivery.
  • The fair values do not include cash collateral held on level three positions of $33 million as of December 31, 2012.

 

Exelon Generation Co L L C [Member]
 
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
    June 30, 2013
    Carrying  Fair Value
    Amount Level 1 Level 2 Level 3 Total
Short-term liabilities $288 $0 $288 $0 $288
Long-term debt (including amounts due within one year)  7,213  0  6,817  443  7,260
SNF obligation  1,020  0  777  0  777
                  
    December 31, 2012
    Carrying  Fair Value
    Amount Level 1 Level 2 Level 3 Total
Long-term debt (including amounts due within one year) $7,483 $0 $7,591 $258 $7,849
SNF obligation  1,020  0  763  0  763
Assets and liabilities measured and recorded at fair value on recurring basis
As of June 30, 2013Level 1 Level 2 Level 3  Total
Assets           
Cash equivalents $45 $0 $0 $ 45
Nuclear decommissioning trust fund investments           
Cash equivalents 229  0  0   229
Equity           
Individually held  1,691  0  0   1,691
Commingled funds 0  2,071  0   2,071
Equity funds subtotal 1,691  2,071  0   3,762
Fixed income           
Debt securities issued by the U.S. Treasury and other U.S.            
government corporations and agencies 966  0  0   966
Debt securities issued by states of the United States and           
political subdivisions of the states 0  314  0   314
Debt securities issued by foreign governments 0  85  0   85
Corporate debt securities 0  1,727  0   1,727
Federal agency mortgage-backed securities 0  18  0   18
Commercial mortgage-backed securities (non-agency) 0  41  0   41
Residential mortgage-backed securities (non-agency) 0  10  0   10
Mutual funds 0  37  0   37
Fixed income subtotal 966  2,232  0   3,198
Middle market lending 0  0  240   240
Other debt obligations 0  12  0   12
Nuclear decommissioning trust fund investments subtotal(b) 2,886  4,315  240   7,441
            
Pledged assets for Zion Station decommissioning           
Cash equivalents 0  62  0   62
Equity           
Individually held 1  0  0   1
Equity funds subtotal 1  0  0  1
Fixed income           
Debt securities issued by the U.S. Treasury and other U.S.            
government corporations and agencies 143  8  0   151
Debt securities issued by states of the United States and           
political subdivisions of the states 0  27  0   27
Corporate debt securities 0  193  0   193
Federal agency mortgage-backed securities 0  17  0   17
Commercial mortgage-backed securities (non-agency) 0  1  0   1
Fixed income subtotal 143  246  0  389
Middle market lending 0  0  111   111
Other debt obligations 0  3  0   3
Pledged assets for Zion Station decommissioning subtotal(c) 144  311  111  566
            
Rabbi trust investments           
Mutual funds(d)(e) 13  0  0   13
Rabbi trust investments subtotal 13  0  0  13
            
Commodity mark-to-market derivative assets           
Economic hedges 721  2,659  676   4,056
Proprietary trading 839  1,445  162   2,446
Effect of netting and allocation of collateral(f) (1,645)  (3,087)  (226)   (4,958)
Commodity mark-to-market assets subtotal (85)  1,017  612   1,544
            
Interest rate mark-to-market derivative assets 36  42  0   78
Effect of netting and allocation of collateral (36)  (1)  0   (37)
Interest rate mark-to-market derivative assets subtotal 0  41  0   41
            
Other investments 1  0  11   12
            
Total assets 3,004  5,684  974   9,662
            
Liabilities           
Commodity mark-to-market derivative liabilities           
Economic hedges (977)  (1,974)  (191)   (3,142)
Proprietary trading (855)  (1,371)  (141)   (2,367)
Effect of netting and allocation of collateral(f) 1,833  3,217  236   5,286
Commodity mark-to-market liabilities subtotal 1  (128)  (96)   (223)
            
Interest rate mark-to-market derivative liabilities (36)  (18)  0   (54)
Effect of netting and allocation of collateral 36  1  0   37
Interest rate mark-to-market derivative liabilities subtotal 0  (17)  0  (17)
            
Deferred compensation obligation 0  (25)  0   (25)
            
Total liabilities 1  (170)  (96)  (265)
            
Total net assets$3,005 $5,514 $878 $ 9,397
            
As of December 31, 2012Level 1 Level 2 Level 3  Total
Assets           
Cash equivalents(a)$487 $0 $0 $ 487
Nuclear decommissioning trust fund investments           
Cash equivalents 245  0  0   245
Equity           
Individually held 1,480  0  0   1,480
Commingled funds 0  1,933  0   1,933
Equity funds subtotal 1,480  1,933  0   3,413
Fixed income           
Debt securities issued by the U.S. Treasury and other U.S.            
government corporations and agencies 1,057  0  0   1,057
Debt securities issued by states of the United States and           
political subdivisions of the states 0  321  0   321
Debt securities issued by foreign governments 0  93  0   93
Corporate debt securities 0  1,788  0   1,788
Federal agency mortgage-backed securities 0  24  0   24
Commercial mortgage-backed securities (non-agency) 0  45  0   45
Residential mortgage-backed securities (non-agency) 0  11  0   11
Mutual funds 0  23  0   23
Fixed income subtotal 1,057  2,305  0   3,362
Middle market lending 0  0  183   183
Other debt obligations 0  15  0   15
Nuclear decommissioning trust fund investments subtotal(b) 2,782  4,253  183   7,218
            
Pledged assets for Zion Station decommissioning           
Cash equivalents 0  23  0   23
Equity           
Individually held 14  0  0   14
Commingled funds 0  9  0   9
Equity funds subtotal 14  9  0   23
Fixed income           
Debt securities issued by the U.S. Treasury and other U.S.            
government corporations and agencies 118  12  0   130
Debt securities issued by states of the United States and           
political subdivisions of the states 0  37  0   37
Corporate debt securities 0  249  0   249
Federal agency mortgage-backed securities 0  49  0   49
Commercial mortgage-backed securities (non-agency) 0  6  0   6
Fixed income subtotal 118  353  0   471
Middle market lending 0  0  89   89
Other debt obligations 0  1  0   1
Pledged assets for Zion Station decommissioning subtotal(c) 132  386  89   607
            
Rabbi trust investments           
Cash equivalents 1  0  0   1
Mutual funds(d)(e) 13  0  0   13
Rabbi trust investments subtotal 14  0  0  14
            
Commodity mark-to-market derivative assets           
Economic hedges 861  3,173  867   4,901
Proprietary trading 1,042  2,078  73   3,193
Effect of netting and allocation of collateral(f) (1,823)  (4,175)  (58)   (6,056)
Commodity mark-to-market assets subtotal(g) 80  1,076  882   2,038
            
Interest rate mark-to-market derivative assets 0  101  0   101
Effect of netting and allocation of collateral 0  (51)  0   (51)
Interest rate mark-to-market derivative assets subtotal 0  50  0  50
            
Other investments 2  0  17   19
            
Total assets 3,497  5,765  1,171  10,433
            
Liabilities           
Commodity mark-to-market derivative liabilities           
Economic hedges (1,041)  (2,289)  (169)   (3,499)
Proprietary trading (1,084)  (1,959)  (78)   (3,121)
Effect of netting and allocation of collateral(f) 2,042  4,020  25   6,087
Commodity mark-to-market liabilities subtotal (83)  (228)  (222)   (533)
            
Interest rate mark-to-market derivative liabilities 0  (84)  0   (84)
Effect of netting and allocation of collateral 0  51  0   51
Interest rate mark-to-market derivative liabilities 0  (33)  0  (33)
            
Deferred compensation obligation 0  (28)  0   (28)
            
Total liabilities (83)  (289)  (222)  (594)
            
Total net assets$3,414 $5,476 $949 $ 9,839

(a)       Excludes certain cash equivalents considered to be held-to-maturity and not reported at fair value.

(b)       Excludes net assets of $22 million and $30 million at June 30, 2013 and December 31, 2012, respectively. These items consist of receivables related to pending securities sales, interest and dividend receivables, and payables related to pending securities purchases.

(c)       Excludes net (liabilities) assets of $ (28) million and $7 million at June 30, 2013 December 31, 2012, respectively. These items consist of receivables related to pending securities sales, interest and dividend receivables, and payables related to pending securities purchases.

(d)       The mutual funds held by the Rabbi trusts are classified as Level 1 as they are valued based upon quoted prices (unadjusted) in active markets.

(e)       Excludes $9 million and $8 million of the cash surrender value of life insurance investments at June 30, 2013 and December 31, 2012, respectively.

(f)       Includes collateral postings (received) from counterparties. Collateral (received) from counterparties, net of collateral paid to counterparties, totaled $188 million, $130 million and $10 million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of June 30, 2013. Collateral (received) from counterparties, net of collateral paid to counterparties, totaled $219 million, $(155) million and $(33) million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of December 31, 2012.

The level 3 balance includes current assets for Generation of $226 million at December 31, 2012, related to the fair value of Generation's financial swap contract with ComEd, which eliminates upon consolidation in Exelon's Consolidated Financial Statements.

Fair value reconciliation of Level 3 assets and liabilities measured at fair value on a recurring basis
Three Months Ended June 30, 2013Nuclear Decommissioning Trust Fund Investments Pledged Assets for Zion Station DecommissioningMark-to-Market Derivatives Other InvestmentsTotal
Balance as of March 31, 2013$ 210$ 104$ 420 $ 9$ 743
Total realized / unrealized gains (losses)           
 Included in net income  1  -  168(a)(b)  -  169
 Included in other comprehensive income  -  -  (95)(b)  -  (95)
 Included in noncurrent payables to affiliates  8  -  -   -  8
 Included in payable for Zion Station decommissioning  -  1  -   -  1
Change in collateral  -  -  10   -  10
Purchases, sales, issuances and settlements           
 Purchases  35  11  13   2  61
 Sales  (11)  (5)  (4)   -  (20)
 Settlements  (3)  -  -   -  (3)
Transfers into Level 3  -  -  3   -  3
Transfers out of Level 3  -  -  1   -  1
             
Balance as of June 30, 2013$ 240$ 111$ 516 $ 11$ 878
The amount of total losses included in income           
 attributed to the change in unrealized gains (losses) related to assets and liabilities held for the three months ended June 30, 2013$ 1$ -$ 183 $ -$ 184
             
Six Months Ended June 30, 2013Nuclear Decommissioning Trust Fund Investments Pledged Assets for Zion Station DecommissioningMark-to-Market Derivatives Other InvestmentsTotal
Balance as of December 31, 2012$ 183$ 89$ 660 $ 17$ 949
Total realized / unrealized gains (losses)           
 Included in net income  2  -  24(a)(b)  -  26
 Included in other comprehensive income  -  -  (219)(b)  -  (219)
 Included in noncurrent payables to affiliates  9  -  -   -  9
 Included in payable for Zion Station decommissioning  -  1  -   -  1
Change in collateral    -  43   -  43
Purchases, sales, issuances and settlements           
 Purchases  67  33  8(c)  2  110
 Sales  (13)  (12)  (8)   (8)  (41)
 Settlements  (8)  -  -   -  (8)
Transfers into Level 3  -  -  7     7
Transfers out of Level 3  -  -  1   -  1
             
Balance as of June 30, 2013$ 240$ 111$ 516 $ 11$ 878
The amount of total losses included in income           
 attributed to the change in unrealized gains (losses) related to assets and liabilities held for the six months ended June 30, 2013$ 1$ -$ 97 $ -$ 98

(c)        Includes $10 million which Generation was paid to enter into out of the money purchase contracts.

(a) Includes the reclassification of $15 million and $73 million of realized losses due to the settlement of derivative contracts recorded in results of operations for the three and six months ended June 30, 2013, respectively.

(b)       Includes $3 million of decreases in fair value and $11 million of increases in fair value and realized losses due to settlements of $82 million and $215 million associated with Generation's financial swap contract with ComEd for the three and six months ended June 30, 2013, respectively. This position eliminates upon consolidation in Exelon's Consolidated Financial Statements.

 

Three Months Ended June 30, 2012Nuclear Decommissioning Trust Fund Investments Pledged Assets for Zion Station DecommissioningMark-to-Market Derivatives Other InvestmentsTotal
Balance as of March 31, 2012$13$42$1,182 $14$1,251
Total realized / unrealized gains (losses)           
 Included in net income 0 0 (69)(a) 0 (69)
 Included in other comprehensive income 0 0 (171)(b) 0 (171)
 Included in payable for Zion Station decommissioning 0 (1) 0  0 (1)
Changes in collateral 0 0 44  0 44
Purchases, sales, issuances and settlements           
 Purchases 41 26 0  3 70
 Sales 0 (8) 0  0 (8)
Transfers into Level 3 0 0 (34)  0 (34)
Transfers out of Level 3 0 0 (40)  0 (40)
             
Balance as of June 30, 2012$54$59$912 $17$1,042
             
The amount of total gains included in income           
 attributed to the change in unrealized (losses) related to assets and liabilities held for the three months ended June 30, 2012$0$0$(13) $0$(13)
             
Six Months Ended June 30, 2012Nuclear Decommissioning Trust Fund Investments Pledged Assets for Zion Station DecommissioningMark-to-Market Derivatives Other InvestmentsTotal
Balance as of December 31, 2011$13$37$817 $0$867
Total realized / unrealized gains (losses)           
 Included in net income 0 0 3(a) 0 3
 Included in other comprehensive income 0 0 (172)(b) 0 (172)
 Included in payable for Zion Station decommissioning 0 (1) 0  0 (1)
Changes in collateral 0 0 8  0 8
Purchases, sales, issuances and settlements          0
 Purchases 41 32 329(c) 17 419
 Sales 0 (9) 0  0 (9)
Transfers into Level 3 0 0 (34)  0 (34)
Transfers out of Level 3 0 0 (39)  0 (39)
             
Balance as of June 30, 2012$54$59$912 $17$1,042
             
The amount of total gains included in income            
 attributed to the change in unrealized gains related to assets and liabilities held for the six months ended June 30, 2012$0$0$78 $0$78

 

(a)        Includes the reclassification of $56 million and $75 million of realized losses due to the settlement of derivative contracts recorded in results of operations for the three and six months ended June 30, 2012, respectively.

(b) Includes $14 million of decreases in fair value and $121 million of increases in fair value and realized losses due to settlements of $161 million and $308 million associated with Generation's financial swap contract with ComEd for the three and six months ended June 30, 2012, respectively. This position was re-designated as a cash flow hedge prior to the merger date. All prospective changes in fair value and reclassifications of realized amounts are being recorded to income offset by the amortization of the frozen mark in OCI. All items eliminate upon consolidation in Exelon's Consolidated Financial Statements.

(c)       Includes $310 million of fair value from contracts and $14 million of other investments acquired as a result of the merger.

 

Total realized and unrealized gains (losses) included in income for Level 3 assets and liabilities measured at fair value on a recurring basis

 

(a)        Other, net activity consists of realized and unrealized gains (losses) included in income for the NDT funds held by Generation.

 

  Operating Revenue  Purchased Power and Fuel Other, net (a)
Total gains included in net income for the three months ended  $148 $20 $1
 June 30, 2013         
Total gains (losses) included in net income for the six months          
 ended June 30, 2013 $(28) $52 $2
Change in the unrealized gains relating to assets and liabilities         
 held for the three months ended June 30, 2013 $153 $30 $1
Change in the unrealized gains relating to assets and liabilities         
 held for the six months ended June 30, 2013 $29 $68 $1
           
  Operating Revenue  Purchased Power and Fuel Other, net
Total gains (losses) included in net income for the three months $(74) $5 $ -
 ended June 30, 2012         
Total gains (losses) included in net income for the six months $7 $(4) $ -
 ended June 30, 2012         
Change in the unrealized gains (losses) relating to assets and  $(10) $(3) $ -
 liabilities held for the three months ended June 30, 2012         
Change in the unrealized gains (losses) relating to assets and liabilities  $99 $(21) $ -
  held for the six months ended June 30, 2012         

(a)        Other, net activity consists of realized and unrealized gains (losses) included in income for the NDT funds held by Generation.

 

Commonwealth Edison Co [Member]
 
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
    June 30, 2013
    Carrying  Fair Value
    Amount Level 1 Level 2 Level 3 Total
Short-term liabilities $374 $0 $374 $0 $374
Long-term debt (including amounts due within one year)  5,451  0  6,033  18  6,051
Long-term debt to financing trust  206  0  0  210  210
                  
    December 31, 2012
    Carrying  Fair Value
    Amount Level 1 Level 2 Level 3 Total
Long-term debt (including amounts due within one year) $5,567 $0 $6,530 $18 $6,548
Long-term debt to financing trust  206  0  0  212  212
Assets and liabilities measured and recorded at fair value on recurring basis
As of June 30, 2013Level 1 Level 2 Level 3 Total
Assets           
Cash equivalents$70 $0 $0 $70
Rabbi trust investments           
Mutual funds(a)  6  0  0  6
 Rabbi trust investments subtotal 6  0  0  6
             
Total assets$76 $0 $0 $76
             
Liabilities           
Deferred compensation obligation 0  (8)  0  (8)
Mark-to-market derivative liabilities(b) 0  0  (85)  (85)
             
Total liabilities 0  (8)  (85)  (93)
             
Total net assets (liabilities)$76 $(8) $(85) $(17)
             
As of December 31, 2012Level 1 Level 2 Level 3 Total
Assets           
Cash equivalents$111 $0 $0 $111
Rabbi trust investments           
Mutual funds(a) 8  0  0  8
  Rabbi trust investments subtotal 8  0  0  8
             
Total assets$119 $0 $0 $119
             
Liabilities           
Deferred compensation obligation 0   (8)  0  (8)
Mark-to-market derivative liabilities(b)(c) 0  0  (293)  (293)
             
Total liabilities 0  (8)  (293)  (301)
             
Total net assets (liabilities)$119 $(8) $(293) $(182)

 

(a)       The mutual funds held by the Rabbi trusts are classified as Level 1 as they are valued based upon quoted prices (unadjusted) in active markets.

(b)       The Level 3 balance includes the current and noncurrent liability of $16 million and $69 million at June 30, 2013, respectively, and $18 million and $49 million at December 31, 2012, respectively, related to floating-to-fixed energy swap contracts with unaffiliated suppliers.

(c)       The Level 3 balance includes the current liability of $226 million at December 31, 2012, related to the fair value of ComEd's financial swap contract with Generation which eliminated upon consolidation in Exelon's Consolidated Financial Statements.

 

Fair value reconciliation of Level 3 assets and liabilities measured at fair value on a recurring basis
Three Months Ended June 30, 2013Mark-to-Market Derivatives
Balance as of March 31, 2013$(160)
Total realized / unrealized gains included in regulatory assets(a)(b) 75
Balance as of June 30, 2013$(85)
    
Six Months Ended June 30, 2013Mark-to-Market Derivatives
Balance as of December 31, 2012$(293)
Total realized / unrealized gains included in regulatory assets(a)(b) 208
Balance as of June 30, 2013$(85)

 

(a)       Includes $3 million of increases in fair value and $11 million of decreases in fair value and realized gains due to settlements of $82 million and $215 million associated with ComEd's financial swap contract with Generation for the three and six months ended June 30, 2013, respectively. All items eliminate upon consolidation in Exelon's Consolidated Financial Statements.

(b)       Includes $9 million and $20 million of increases in the fair value and realized losses due to settlements of $1 million and $4 million recorded in purchased power expense associated with floating-to-fixed energy swap contracts with unaffiliated suppliers for the three and six months ended June 30, 2013, respectively.

Three Months Ended June 30, 2012Mark-to-Market Derivatives
Balance as of March 31, 2012$(823)
Total realized / unrealized gains included in regulatory assets(a)(b) 206
Balance as of June 30, 2012$(617)
    
Six Months Ended June 30, 2012Mark-to-Market Derivatives
Balance as of December 31, 2011$(800)
Total realized / unrealized gains included in regulatory assets(a)(b) 183
Balance as of June 30, 2012$(617)
Total realized and unrealized gains (losses) included in income for Level 3 assets and liabilities measured at fair value on a recurring basis

 

  • Includes $14 million of increases in fair value and $121 million of decreases in fair value and realized gains due to settlements of $161 million and $308 million of associated with ComEd's financial swap contract with Generation for the three and six months ended June 30, 2012, respectively. All items eliminate upon consolidation in Exelon's Consolidated Financial Statements.
  • Includes $30 million of decreases in fair value and $5 million of increases in fair value of floating-to-fixed energy swap contracts with unaffiliated suppliers for the three and six months ended June 30, 2012, respectively.

 

PECO Energy Co [Member]
 
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
    June 30, 2013
    Carrying  Fair Value
    Amount Level 1 Level 2 Level 3 Total
Short-term liabilities $210 $0 $210 $0 $210
Long-term debt (including amounts due within one year)  1,948  0  2,122  0  2,122
Long-term debt to financing trusts  184  0  0  182  182
                  
    December 31, 2012
    Carrying  Fair Value
    Amount Level 1 Level 2 Level 3 Total
Short-term liabilities $210 $0 $210 $0 $210
Long-term debt (including amounts due within one year)  1,947  0  2,264  0  2,264
Long-term debt to financing trusts  184  0  0  188  188
Preferred securities  87  0  82  0  82
Assets and liabilities measured and recorded at fair value on recurring basis
As of June 30, 2013Level 1 Level 2 Level 3 Total 
Assets            
Cash equivalents$13 $0 $0 $13 
Rabbi trust investments            
Mutual funds(a)(b) 9  0  0  9 
Rabbi trust investments subtotal 9  0  0  9 
              
Total assets 22  0  0  22 
              
Liabilities            
Deferred compensation obligation 0  (16)  0  (16) 
              
Total liabilities 0  (16)  0  (16) 
              
Total net assets (liabilities)$22 $(16) $0 $6 
              
As of December 31, 2012Level 1 Level 2 Level 3 Total 
Assets            
Cash equivalents$346 $0 $0 $346 
Rabbi trust investments            
Mutual funds(a)(b) 9  0  0  9 
Rabbi trust investments subtotal 9  0  0  9 
              
Total assets 355  0  0  355 
              
Liabilities            
Deferred compensation obligation 0  (18)  0  (18) 
              
Total liabilities 0  (18)  0  (18) 
              
Total net assets (liabilities)$355 $(18) $0 $337 

 

(a)       The mutual funds held by the Rabbi trusts are classified as Level 1 as they are valued based upon quoted prices (unadjusted) in active markets.

(b)       Excludes $14 million and $13 million of the cash surrender value of life insurance investments at June 30, 2013 and December 31, 2012, respectively.

 

Baltimore Gas and Electric Company [Member]
 
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
    June 30, 2013
    Carrying  Fair Value
    Amount Level 1  Level 2 Level 3 Total
Short-term liabilities $3 $3 $0 $0 $3
Long-term debt (including amounts due within one year)  2,444  0  2,598  0  2,598
Long-term debt to financing trusts  258  0  0  257  257
                  
    December 31, 2012
    Carrying  Fair Value
    Amount Level 1  Level 2 Level 3 Total
Long-term debt (including amounts due within one year) $2,178 $0 $2,468 $0 $2,468
Long-term debt to financing trusts  258  0  0  263  263
Assets and liabilities measured and recorded at fair value on recurring basis
As of June 30, 2013Level 1 Level 2 Level 3 Total 
Assets            
Cash equivalents$365 $0 $0 $365 
Rabbi trust investments            
 Mutual funds(a) 5  0  0  5 
 Rabbi trust investments subtotal 5  0  0  5 
              
Total assets 370  0  0  370 
              
Liabilities            
Deferred compensation obligation 0  (5)  0  (5) 
              
Total liabilities 0  (5)  0  (5) 
              
Total net assets (liabilities)$370 $(5) $0 $365 
              
As of December 31, 2012Level 1 Level 2 Level 3 Total 
Assets            
Cash equivalents$33 $0 $0 $33 
Rabbi trust investments            
 Mutual funds(a) 5  0  0  5 
 Rabbi trust investments subtotal 5  0  0  5 
              
Total assets 38  0  0  38 
              
Liabilities            
Deferred compensation obligation 0  (5)  0  (5) 
              
Total liabilities 0  (5)  0  (5) 
              
Total net assets (liabilities)$38 $(5) $0 $33