XML 102 R3.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
In Millions, unless otherwise specified
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Exelon Generation Co L L C [Member]
Sep. 30, 2013
Exelon Generation Co L L C [Member]
Sep. 30, 2014
Commonwealth Edison Co [Member]
Sep. 30, 2013
Commonwealth Edison Co [Member]
Sep. 30, 2014
PECO Energy Co [Member]
Sep. 30, 2013
PECO Energy Co [Member]
Sep. 30, 2014
Baltimore Gas and Electric Company [Member]
Sep. 30, 2013
Baltimore Gas and Electric Company [Member]
Net Cash Provided by (Used in) Operating Activities [Abstract]                    
Net income $ 1,725 $ 1,235 $ 1,037 $ 795 $ 335 $ 140 $ 255 $ 292 $ 156 $ 160
Adjustments to reconcile net income to net cash flows provided by operating activities:                    
Depreciation, amortization, depletion and accretion, including nuclear fuel and energy contract amortization 2,856 2,844 1,853 1,937 521 501 176 171 275 252
Impairment of long-lived assets 162 171 138 157            
Gain on consolidation of CENG (268) 0 (268) 0            
Gain on sale of assets (356) (17) (355) (13)            
Deferred income taxes and amortization of investment tax credits 459 (164) 154 183 154 (152) 7 35 57 105
Net fair value changes related to derivatives 522 (229) 509 (222)            
Net realized and unrealized gains on nuclear decommissioning trust fund investments (141) (95) (141) (95)            
Other non-cash operating activities 698 584 251 231 116 26 70 84 129 105
Changes in assets and liabilities:                    
Accounts receivable 198 54 153 57 (109) (21) 63 41 101 (28)
Receivables from and payables to affiliates, net     72 2 (55) (32) (20) (25) (11) (12)
Inventories (316) (103) (286) (81) (12) (12) 5 4 (21) (15)
Accounts payable, accrued expenses and other current liabilities (322) (243) (311) (162) 59 48 19 9 (50) (5)
Option premiums received (paid), net 21 (38) 21 (38)            
Counterparty collateral posted, net (615) (73) (634) (123)         16 0
Income taxes 72 863 172 315 15 262 16 66 53 6
Pension and non-pension postretirement benefit contributions (516) (360) (214) (123) (237) (120) (12) (10) (13) (16)
Other assets and liabilities (536) (35) (367) (163) 62 210 (75) (47) (67) (119)
Net cash flows provided by operating activities 3,643 4,394 1,784 2,657 849 850 504 620 625 433
Cash flows from investing activities                    
Capital expenditures (4,114) (3,887) (1,961) (1,995) (1,173) (1,074) (461) (374) (458) (391)
Proceeds from nuclear decommissioning trust fund sales 5,464 3,344 5,464 3,344            
Investment in nuclear decommissioning trust funds (5,550) (3,518) (5,550) (3,518)            
Acquisition of businesses (67) 0 (67) 0            
Changes in intercompany money pool             0 (1)    
Proceeds from sale of long-lived assets 660 32 660 32            
Proceeds from termination of direct financing lease investment 335 0                
Proceeds from sale of investments 7 20     7 5        
Purchases of investments (3) (3)     (3) (3)        
Cash consolidated from CENG 129 0 129 0            
Change in restricted cash (151) (23) (116) (30) (2) (3) 0 (1) (37) (20)
Other investing activities (86) 65 (34) 18 23 33 9 8 15 2
Changes in Exelon intercompany money pool     44 0            
Net cash flows used in investing activities (3,376) (3,970) (1,431) (2,149) (1,148) (1,042) (452) (368) (480) (409)
Net Cash Provided by (Used in) Financing Activities [Abstract]                    
Payment of accounts receivable agreement 0 (210)                
Changes in short-term borrowings 236 205 7 12 344 153     (115) 40
Issuance of long-term debt 3,212 2,031 1,112 831 650 350 300 550 0 300
Retirement of long-term debt (1,214) (1,156) (552) (471) (617) (252)     (35) (433)
Redemption of preferred securities 0 (93)         0 (93)    
Distributions to noncontrolling interest of consolidated VIE (415) 0 (415) 0            
Dividends paid on common stock (799) (981)     (230) (165) (240) (248)    
Proceeds from employee stock plans 25 40                
Other financing activities (158) (102) (67) (73) (8) (4) (7) (3) 11 (3)
Payment of accounts receivable agreement             0 (210)    
Distribution to member     (440) (550)            
Contributions from parent         168 0 24 0 0  
Dividends paid on preferred securities             0 (1) (10) (10)
Contribution from member     55 0            
Net cash flows provided by (used in) financing activities 887 (266) (300) (251) 307 82 77 (5) (149) (106)
Increase in cash and cash equivalents 1,154 158 53 257 8 (110) 129 247 (4) (82)
Cash and cash equivalents at beginning of period 1,609 1,486 1,258 671 36 144 217 362 31 89
Cash and cash equivalents at end of period $ 2,763 $ 1,644 $ 1,311 $ 928 $ 44 $ 34 $ 346 $ 609 $ 27 $ 7