XML 177 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
In Millions, unless otherwise specified
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Cash flows from operating activities      
Net income $ 1,729 $ 1,171 $ 2,499
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion 3,779 4,079 2,316
Impairment of assets held for sale   272  
Deferred income taxes and amortization of investment tax credits 119 615 1,457
Net fair value changes related to derivatives (445) (604) 291
Net realized and unrealized (gains) losses on nuclear decommissioning trust fund investments (170) (157) 14
Other non-cash operating activities 876 1,383 770
Changes in assets and liabilities:      
Accounts receivable (97) 243 57
Inventories (100) 26 (58)
Accounts payable, accrued expenses and other current liabilities (90) (632) (254)
Option premiums paid, net (36) (114) (3)
Counterparty collateral (posted) received, net 215 135 (344)
Income taxes 883 544 492
Pension and non-pension postretirement benefit contributions (422) (462) (2,360)
Other assets and liabilities 102 (368) (24)
Net cash flows provided by operating activities 6,343 6,131 4,853
Cash flows from investing activities      
Capital expenditures (5,395) (5,789) (4,042)
Changes in intercompany money pool (44)    
Proceeds from nuclear decommissioning trust fund sales 4,217 7,265 6,139
Investment in nuclear decommissioning trust funds (4,450) (7,483) (6,332)
Cash acquired from Constellation   964  
Proceeds from sale of Three Maryland Generating Stations 32 371  
Acquisitions   (21) (387)
Distribution From Affiliates 115    
Proceeds from sales of investments 22 28 6
Purchases of investments (4) (13) (4)
Change in restricted cash (43) (34) (3)
Other investing activities 112 136 20
Net cash flows provided by (used in) investing activities (5,394) (4,576) (4,603)
Cash flows from financing activities      
Payment of accounts receivable agreement (210) (15)  
Changes in short-term debt 332 (197) 161
Redemption of preferred securities (93)    
Issuance of long-term debt 2,055 2,027 1,199
Retirement or repayment of long-term debt (1,589) (1,145) (789)
Dividends paid on common stock (1,249) (1,716) (1,393)
Proceeds from employee stock plans 47 72 38
Other financing activities (119) (111) (62)
Net cash flows used in financing activities (826) (1,085) (846)
Increase (decrease) in cash and cash equivalents 123 470 (596)
Cash and cash equivalents at beginning of period 1,486 1,016 1,612
Cash and cash equivalents at end of period 1,609 1,486 1,016
Exelon Generation Co L L C [Member]
     
Cash flows from operating activities      
Net income 1,060 558 1,771
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion 2,559 2,966 1,539
Impairment of assets held for sale 0 272 0
Deferred income taxes and amortization of investment tax credits 315 408 551
Net fair value changes related to derivatives (448) (611) 291
Net realized and unrealized (gains) losses on nuclear decommissioning trust fund investments (170) (157) 14
Other non-cash operating activities 414 537 421
Changes in assets and liabilities:      
Accounts receivable 109 248 (122)
Receivables from and payables to affiliates, net 2 39 208
Inventories (88) 31 (47)
Accounts payable, accrued expenses and other current liabilities (109) (499) 34
Option premiums paid, net (36) (114) (3)
Counterparty collateral (posted) received, net 162 95 (410)
Income taxes 402 114 193
Pension and non-pension postretirement benefit contributions (149) (178) (1,070)
Other assets and liabilities (136) (128) (57)
Net cash flows provided by operating activities 3,887 3,581 3,313
Cash flows from investing activities      
Capital expenditures (2,752) (3,554) (2,491)
Proceeds from nuclear decommissioning trust fund sales 4,217 7,265 6,139
Investment in nuclear decommissioning trust funds (4,450) (7,483) (6,332)
Proceeds from sale of long-lived assets 32 371  
Cash acquired from Constellation 0 708  
Acquisitions 0 (21) (387)
Distribution From Affiliates 115    
Change in restricted cash (64) 4 0
Other investing activities 30 81 (6)
Net cash flows provided by (used in) investing activities (2,916) (2,629) (3,077)
Cash flows from financing activities      
Changes in short-term debt 13 (52)  
Issuance of long-term debt 854 1,076 0
Retirement or repayment of long-term debt (570) (145) (2)
Distribution to member (625) (1,626) (172)
Contributions from member 26 48 30
Other financing activities (82) (78) (52)
Net cash flows used in financing activities (384) (777) (196)
Increase (decrease) in cash and cash equivalents 587 175 40
Cash and cash equivalents at beginning of period 671 496 456
Cash and cash equivalents at end of period 1,258 671 496
Commonwealth Edison Co [Member]
     
Cash flows from operating activities      
Net income 249 379 416
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion 669 610 554
Deferred income taxes and amortization of investment tax credits (57) 270 700
Other non-cash operating activities 28 252 184
Changes in assets and liabilities:      
Accounts receivable (12) 24 5
Receivables from and payables to affiliates, net (12) (18) (287)
Inventories (18) (11) (9)
Accounts payable, accrued expenses and other current liabilities 74 59 (84)
Counterparty collateral (posted) received, net 53 40 66
Income taxes 178 9 223
Pension and non-pension postretirement benefit contributions (122) (138) (977)
Other assets and liabilities 188 (142) 45
Net cash flows provided by operating activities 1,218 1,334 836
Cash flows from investing activities      
Capital expenditures (1,433) (1,246) (1,028)
Proceeds from sales of investments 7 28 6
Purchases of investments (4) (13) (4)
Change in restricted cash 2    
Other investing activities 45 19 19
Net cash flows provided by (used in) investing activities (1,387) (1,212) (1,007)
Cash flows from financing activities      
Changes in short-term debt 184 0 0
Issuance of long-term debt 350 350 1,199
Retirement or repayment of long-term debt (252) (450) (537)
Contributions from parent 176    
Dividends paid on common stock (220) (105) (300)
Other financing activities (1) (7) (7)
Net cash flows used in financing activities 61 (212) 355
Increase (decrease) in cash and cash equivalents (108) (90) 184
Cash and cash equivalents at beginning of period 144 234 50
Cash and cash equivalents at end of period 36 144 234
PECO Energy Co [Member]
     
Cash flows from operating activities      
Net income 395 381 389
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion 228 217 202
Deferred income taxes and amortization of investment tax credits 20 37 253
Other non-cash operating activities 108 125 100
Changes in assets and liabilities:      
Accounts receivable (79) (14) 225
Receivables from and payables to affiliates, net (18) 13 (217)
Inventories 2 21 0
Accounts payable, accrued expenses and other current liabilities 41 (47) 34
Income taxes 87 174 (45)
Pension and non-pension postretirement benefit contributions (31) (45) (137)
Other assets and liabilities (6) 16 14
Net cash flows provided by operating activities 747 878 818
Cash flows from investing activities      
Capital expenditures (537) (422) (481)
Changes in intercompany money pool 0 82 (82)
Change in restricted cash (2) 2 (2)
Other investing activities 8 10 8
Net cash flows provided by (used in) investing activities (531) (328) (557)
Cash flows from financing activities      
Changes in short-term debt (210) (15) 0
Redemption of preferred securities (93) 0 0
Issuance of long-term debt 550 350 0
Retirement or repayment of long-term debt (300) (375) (250)
Retirement of long-term debt of variable interest entity 0 0 0
Retirement of long-term debt to financing affiliates 0 0 0
Contributions from parent 27 9 18
Dividends paid on common stock (332) (343) (348)
Dividends paid on preferred securities (1) (4) (4)
Repayment of receivable from parent 0 0 0
Other financing activities (2) (4) (5)
Net cash flows used in financing activities (361) (382) (589)
Increase (decrease) in cash and cash equivalents (145) 168 (328)
Cash and cash equivalents at beginning of period 362 194 522
Cash and cash equivalents at end of period 217 362 194
Baltimore Gas and Electric Company [Member]
     
Cash flows from operating activities      
Net income 210 4 136
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion 348 298 274
Deferred income taxes and amortization of investment tax credits 125 104 145
Other non-cash operating activities 153 193 129
Changes in assets and liabilities:      
Accounts receivable (127) (45) 60
Receivables from and payables to affiliates, net (14) 26 (44)
Inventories 1 25 (10)
Accounts payable, accrued expenses and other current liabilities (14) (33) (21)
Income taxes (33) 14 35
Pension and non-pension postretirement benefit contributions (24) (16) (67)
Other assets and liabilities (64) (85) (161)
Net cash flows provided by operating activities 561 485 476
Cash flows from investing activities      
Capital expenditures (587) (582) (592)
Changes in intercompany money pool     0
Proceeds from sales of investments 0 0 0
Change in restricted cash 2 0 0
Other investing activities 14 9  
Net cash flows provided by (used in) investing activities (571) (573) (592)
Cash flows from financing activities      
Changes in short-term debt 135 0 0
Issuance of long-term debt 300 250 300
Retirement or repayment of long-term debt (467) (173) (82)
Contributions from parent 0 66 0
Dividends paid on common stock 0 0  
Dividends paid on preferred securities (13) (13) (13)
Other financing activities (3) (2) (5)
Net cash flows used in financing activities (48) 128 115
Increase (decrease) in cash and cash equivalents (58) 40 (1)
Cash and cash equivalents at beginning of period 89 49 50
Cash and cash equivalents at end of period $ 31 $ 89 $ 49