XML 95 R36.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value of Financial Assets and Liabilities (Tables)
9 Months Ended
Sep. 30, 2014
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
The following tables present the carrying amounts and fair values of the Registrants’ short-term liabilities, long-term debt, SNF obligation, and trust preferred securities (long-term debt to financing trusts or junior subordinated debentures) as of September 30, 2014 and December 31, 2013:
Exelon
 
September 30, 2014
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
565

 
$
3

 
$
562

 
$

 
$
565

Long-term debt (including amounts due within one year)
21,264

 
1,168

 
20,278

 
1,297

 
22,743

Long-term debt to financing trusts
648

 

 

 
677

 
677

SNF obligation
1,021

 

 
849

 

 
849


 
December 31, 2013
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
344

 
$
3

 
$
341

 
$

 
$
344

Long-term debt (including amounts due within one year)
19,132

 

 
18,672

 
1,079

 
19,751

Long-term debt to financing trusts
648

 

 

 
631

 
631

SNF obligation
1,021

 

 
790

 

 
790

Assets and liabilities measured and recorded at fair value on recurring basis
The following tables present assets and liabilities measured and recorded at fair value on Exelon's and Generation’s Consolidated Balance Sheets on a recurring basis and their level within the fair value hierarchy as of September 30, 2014 and December 31, 2013:
 
 
 
Generation
 
Exelon
As of September 30, 2014
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents(a)
 
$
944

 
$

 
$

 
$
944

 
$
1,876

 
$

 
$

 
$
1,876

Nuclear decommissioning trust fund investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
 
261

 
62

 

 
323

 
261

 
62

 

 
323

Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually held
 
2,569

 

 

 
2,569

 
2,569

 

 

 
2,569

Exchange traded funds
 
170

 

 

 
170

 
170

 

 

 
170

Commingled funds
 

 
2,365

 

 
2,365

 

 
2,365

 

 
2,365

Equity funds subtotal
 
2,739

 
2,365

 

 
5,104

 
2,739

 
2,365

 

 
5,104

Balanced funds - commingled funds
 

 
273

 

 
273

 

 
273

 

 
273

Fixed income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt securities issued by the U.S.
     Treasury and other U.S. government
     corporations and agencies
 
967

 

 

 
967

 
967

 

 

 
967

Debt securities issued by states of the
     United States and political
     subdivisions of the states
 

 
429

 

 
429

 

 
429

 

 
429

Debt securities issued by foreign
     governments
 

 
105

 

 
105

 

 
105

 

 
105

Corporate debt securities
 

 
2,001

 
235

 
2,236

 

 
2,001

 
235

 
2,236

Federal agency mortgage-backed
     securities
 

 
79

 

 
79

 

 
79

 

 
79

Commercial mortgage-backed
     securities (non-agency)
 

 
39

 

 
39

 

 
39

 

 
39

Residential mortgage-backed securities
     (non-agency)
 

 
3

 

 
3

 

 
3

 

 
3

Mutual funds
 

 
21

 

 
21

 

 
21

 

 
21

Commingled funds
 

 
328

 

 
328

 

 
328



 
328

Fixed income subtotal
 
967

 
3,005

 
235

 
4,207

 
967

 
3,005

 
235

 
4,207

Middle market lending
 

 

 
354

 
354

 

 

 
354

 
354

Private Equity
 

 

 
54

 
54

 

 

 
54

 
54

Other debt obligations
 

 
19

 

 
19

 

 
19

 

 
19

Real Estate
 

 

 
1

 
1

 




1

 
1

Nuclear decommissioning trust fund investments subtotal(b)
 
3,967

 
5,724

 
644

 
10,335

 
3,967

 
5,724

 
644

 
10,335

 
 
Generation
 
Exelon
As of September 30, 2014
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Pledged assets for Zion Station decommissioning
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
Cash equivalents
 

 
12

 

 
12

 

 
12

 

 
12

Equity
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
Individually held
 
5

 
2

 

 
7

 
5

 
2

 

 
7

Equity funds subtotal
 
5

 
2

 

 
7

 
5

 
2

 

 
7

Fixed income
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
Debt securities issued by the U.S.
     Treasury and other U.S. government
     corporations and agencies
 
13

 
2

 

 
15

 
13

 
2

 

 
15

Debt securities issued by states of the
     United States and political
     subdivisions of the states
 

 
19

 

 
19

 

 
19

 

 
19

Corporate debt securities
 

 
138

 

 
138

 

 
138

 

 
138

Commingled funds
 

 
4

 

 
4

 


4




4

Fixed income subtotal
 
13

 
163

 

 
176

 
13

 
163

 

 
176

Middle market lending
 

 

 
166

 
166

 

 

 
166

 
166

Pledged assets for Zion Station
     decommissioning subtotal(c)
 
18

 
177

 
166

 
361

 
18

 
177

 
166

 
361

Rabbi trust investments(e)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual funds(d)
 
15

 

 

 
15

 
46

 

 

 
46

Rabbi trust investments subtotal
 
15

 

 

 
15

 
46

 

 

 
46

Commodity derivative assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Economic hedges
 
396

 
2,523

 
1,683

 
4,602

 
396

 
2,523

 
1,683

 
4,602

Proprietary trading
 
129

 
537

 
214

 
880

 
129

 
537

 
214

 
880

Effect of netting and allocation of collateral(f)
 
(563
)
 
(2,472
)
 
(1,213
)
 
(4,248
)
 
(563
)
 
(2,472
)
 
(1,213
)
 
(4,248
)
Commodity derivative assets subtotal
 
(38
)
 
588

 
684

 
1,234

 
(38
)
 
588

 
684

 
1,234

Interest rate and foreign currency derivative
        assets
 


 


 


 


 


 


 


 


Derivatives designated as hedging instruments
 

 
13

 

 
13

 

 
25

 

 
25

Economic hedges
 

 
7

 

 
7

 

 
12

 

 
12

Proprietary trading
 
18

 
3

 

 
21

 
18

 
3

 

 
21

Effect of netting and allocation of collateral
 
(19
)
 
(5
)
 

 
(24
)
 
(19
)
 
(5
)
 

 
(24
)
Interest rate and foreign currency derivative
        assets subtotal
 
(1
)
 
18

 

 
17

 
(1
)
 
35

 

 
34

Other investments
 
13

 

 
3

 
16

 
13

 

 
3

 
16

Total assets
 
4,918

 
6,507

 
1,497

 
12,922

 
5,881

 
6,524

 
1,497

 
13,902

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commodity derivative liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Economic hedges
 
(458
)
 
(2,194
)
 
(1,494
)
 
(4,146
)
 
(458
)
 
(2,194
)
 
(1,672
)
 
(4,324
)
Proprietary trading
 
(133
)
 
(555
)
 
(203
)
 
(891
)
 
(133
)
 
(555
)
 
(203
)
 
(891
)
Effect of netting and allocation of collateral(f)
 
591

 
2,672

 
1,444

 
4,707

 
591

 
2,672

 
1,444

 
4,707

Commodity derivative liabilities subtotal
 

 
(77
)
 
(253
)
 
(330
)
 

 
(77
)
 
(431
)
 
(508
)
Interest rate and foreign currency derivative
        liabilities
 


 


 


 


 


 


 


 


Derivatives designated as hedging instruments
 

 
(2
)
 

 
(2
)
 

 
(12
)
 

 
(12
)
Economic hedges
 

 
(9
)
 

 
(9
)
 

 
(22
)
 

 
(22
)
Proprietary trading
 
(17
)
 
(3
)
 

 
(20
)
 
(17
)
 
(3
)
 

 
(20
)
Effect of netting and allocation of collateral
 
17

 
5

 

 
22

 
17

 
5

 

 
22

Interest rate and foreign currency derivative
        liabilities subtotal
 

 
(9
)
 

 
(9
)
 

 
(32
)
 

 
(32
)
Deferred compensation obligation
 

 
(29
)
 

 
(29
)
 

 
(105
)
 

 
(105
)
Total liabilities
 

 
(115
)
 
(253
)
 
(368
)
 

 
(214
)
 
(431
)
 
(645
)
Total net assets
 
$
4,918

 
$
6,392

 
$
1,244

 
$
12,554

 
$
5,881

 
$
6,310

 
$
1,066

 
$
13,257

 
 
Generation
 
Exelon
As of December 31, 2013
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents(a)
 
$
1,006

 
$

 
$

 
$
1,006

 
$
1,230

 
$

 
$

 
$
1,230

Nuclear decommissioning trust fund investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
 
459

 

 

 
459

 
459

 

 

 
459

Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually held
 
1,776

 

 

 
1,776

 
1,776

 

 

 
1,776

Exchange traded funds
 
115

 

 

 
115

 
115

 

 

 
115

Commingled funds
 

 
2,271

 

 
2,271

 

 
2,271

 

 
2,271

Equity funds subtotal
 
1,891

 
2,271

 

 
4,162

 
1,891

 
2,271

 

 
4,162

Fixed income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt securities issued by the U.S.
    Treasury and other U.S. government
    corporations and agencies
 
882

 

 

 
882

 
882

 

 

 
882

Debt securities issued by states of the
    United States and political
    subdivisions of the states
 

 
294

 

 
294

 

 
294

 

 
294

Debt securities issued by foreign
    governments
 

 
87

 

 
87

 

 
87

 

 
87

Corporate debt securities
 

 
1,753

 
31

 
1,784

 

 
1,753

 
31

 
1,784

Federal agency mortgage-backed
    securities
 

 
10

 

 
10

 

 
10

 

 
10

Commercial mortgage-backed
    securities (non-agency)
 

 
40

 

 
40

 

 
40

 

 
40

Residential mortgage-backed securities
    (non-agency)
 

 
7

 

 
7

 

 
7

 

 
7

Mutual funds
 

 
18

 

 
18

 

 
18

 

 
18

Fixed income subtotal
 
882

 
2,209

 
31

 
3,122

 
882

 
2,209

 
31

 
3,122

Middle market lending
 

 

 
314

 
314

 

 

 
314

 
314

Private Equity
 

 

 
5

 
5

 

 

 
5

 
5

Other debt obligations
 

 
14

 

 
14

 

 
14

 

 
14

Nuclear decommissioning trust fund investments
     subtotal(b)
 
3,232

 
4,494

 
350

 
8,076

 
3,232

 
4,494

 
350

 
8,076

Pledged assets for Zion Station
     decommissioning
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
 

 
26

 

 
26

 

 
26

 

 
26

Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually held
 
16

 

 

 
16

 
16

 

 

 
16

Equity funds subtotal
 
16

 

 

 
16

 
16

 

 

 
16

Fixed income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt securities issued by the U.S.
     Treasury and other U.S. government
     corporations and agencies
 
45

 
4

 

 
49

 
45

 
4

 

 
49

Debt securities issued by states of the
     United States and political
     subdivisions of the states
 

 
20

 

 
20

 

 
20

 

 
20

Corporate debt securities
 

 
227

 

 
227

 

 
227

 

 
227

Fixed income subtotal
 
45

 
251

 

 
296

 
45

 
251

 

 
296

Middle market lending
 

 

 
112

 
112

 

 

 
112

 
112

Other debt obligations
 

 
1

 

 
1

 

 
1

 

 
1

Pledged assets for Zion Station
    decommissioning subtotal(c)
 
61

 
278

 
112

 
451

 
61

 
278

 
112

 
451

Rabbi trust investments(e)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
 

 

 

 

 
2

 

 

 
2

Mutual funds(d)
 
13

 

 

 
13

 
54

 

 

 
54

Rabbi trust investments subtotal
 
13

 

 

 
13

 
56

 

 

 
56

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Generation
 
Exelon
As of December 31, 2013
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Commodity derivative assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Economic hedges
 
493

 
2,582

 
885

 
3,960

 
493

 
2,582

 
885

 
3,960

Proprietary trading
 
324

 
1,315

 
122

 
1,761

 
324

 
1,315

 
122

 
1,761

Effect of netting and allocation of collateral(f)
 
(863
)
 
(3,131
)
 
(430
)
 
(4,424
)
 
(863
)
 
(3,131
)
 
(430
)
 
(4,424
)
Commodity derivative assets subtotal
 
(46
)
 
766

 
577

 
1,297

 
(46
)
 
766

 
577

 
1,297

Interest rate and foreign currency derivative
    assets
 
30

 
32

 

 
62

 
30

 
39

 

 
69

Effect of netting and allocation of collateral
 
(30
)
 
(2
)
 

 
(32
)
 
(30
)
 
(2
)
 

 
(32
)
Interest rate and foreign currency derivative
    assets subtotal
 

 
30

 

 
30

 

 
37

 

 
37

Other investments
 

 

 
15

 
15

 

 

 
15

 
15

Total assets
 
4,266

 
5,568

 
1,054

 
10,888

 
4,533

 
5,575

 
1,054

 
11,162

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commodity derivative liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Economic hedges
 
(540
)
 
(1,890
)
 
(397
)
 
(2,827
)
 
(540
)
 
(1,890
)
 
(590
)
 
(3,020
)
Proprietary trading
 
(328
)
 
(1,256
)
 
(119
)
 
(1,703
)
 
(328
)
 
(1,256
)
 
(119
)
 
(1,703
)
Effect of netting and allocation of collateral(f)
 
869

 
3,007

 
404

 
4,280

 
869

 
3,007

 
404

 
4,280

Commodity derivative liabilities subtotal
 
1

 
(139
)
 
(112
)
 
(250
)
 
1

 
(139
)
 
(305
)
 
(443
)
Interest rate and foreign currency derivative
    liabilities
 
(31
)
 
(13
)
 

 
(44
)
 
(31
)
 
(17
)
 

 
(48
)
Effect of netting and allocation of collateral
 
31

 
1

 

 
32

 
31

 
1

 

 
32

Interest rate and foreign currency derivative
    liabilities subtotal
 

 
(12
)
 

 
(12
)
 

 
(16
)
 

 
(16
)
Deferred compensation obligation
 

 
(29
)
 

 
(29
)
 

 
(114
)
 

 
(114
)
Total liabilities
 
1

 
(180
)
 
(112
)
 
(291
)
 
1

 
(269
)
 
(305
)
 
(573
)
Total net assets
 
$
4,267

 
$
5,388

 
$
942

 
$
10,597

 
$
4,534

 
$
5,306

 
$
749

 
$
10,589


(a)
Excludes certain cash equivalents considered to be held-to-maturity and not reported at fair value.
(b)
Excludes net assets (liabilities) of $14 million and $(5) million at September 30, 2014 and December 31, 2013, 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 assets of $4 million and $7 million at September 30, 2014 and December 31, 2013, 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 at Exelon include $45 million related to deferred compensation and $1 million related to Supplemental Executive Retirement Plan at September 30, 2014, and $53 million related to deferred compensation and $1 million related to Supplemental Executive Retirement Plan at December 31, 2013.
(e)
Excludes $11 million and $35 million of cash surrender value of life insurance investment at September 30, 2014 and $10 million and $32 million of cash surrender value of life insurance investment at December 31, 2013 at Generation and Exelon, respectively.
(f)
Includes collateral postings (received) from counterparties. Collateral posted (received) from counterparties for commodity positions, net of collateral paid to counterparties, totaled $28 million, $200 million and $231 million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of September 30, 2014. Collateral posted (received) from counterparties, net of collateral paid to counterparties, totaled $6 million, $(124) million and $(26) million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of December 31, 2013.
 
ComEd, PECO and BGE
The following tables present assets and liabilities measured and recorded at fair value on the ComEd, PECO and BGE Consolidated Balance Sheets on a recurring basis and their level within the fair value hierarchy as of September 30, 2014 and December 31, 2013:
 
 
ComEd
 
PECO
 
BGE
As of September 30, 2014
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
 
$

 
$

 
$

 
$

 
$
304

 
$

 
$

 
$
304

 
$
5

 
$

 
$

 
$
5

Rabbi trust investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual funds (a)
 

 

 

 

 
9

 

 

 
9

 
5

 

 

 
5

Rabbi trust investments
   subtotal
 

 

 

 

 
9

 

 

 
9

 
5

 

 

 
5

Total assets
 

 

 

 

 
313

 

 

 
313

 
10

 

 

 
10

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deferred compensation
    obligation
 

 
(8
)
 

 
(8
)
 

 
(15
)
 

 
(15
)
 

 
(5
)
 

 
(5
)
Mark-to-market derivative
    liabilities (b)
 

 

 
(178
)
 
(178
)
 

 

 

 

 

 

 

 

Total liabilities
 

 
(8
)
 
(178
)
 
(186
)
 

 
(15
)
 

 
(15
)
 

 
(5
)
 

 
(5
)
Total net assets (liabilities)
 
$

 
$
(8
)
 
$
(178
)
 
$
(186
)
 
$
313

 
$
(15
)
 
$

 
$
298

 
$
10

 
$
(5
)
 
$

 
$
5


 
 
ComEd
 
PECO
 
BGE
As of December 31, 2013
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
 
$

 
$

 
$

 
$

 
$
175

 
$

 
$

 
$
175

 
$
31

 
$

 
$

 
$
31

Rabbi trust investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual funds (a)
 
5

 

 

 
5

 
9

 

 

 
9

 
6

 

 

 
6

Rabbi trust investments subtotal
 
5

 

 

 
5

 
9

 

 

 
9

 
6

 

 

 
6

Total assets
 
5

 

 

 
5

 
184

 

 

 
184

 
37

 

 

 
37

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deferred compensation obligation
 

 
(8
)
 

 
(8
)
 

 
(17
)
 

 
(17
)
 

 
(6
)
 

 
(6
)
Mark-to-market derivative liabilities (b)
 

 

 
(193
)
 
(193
)
 

 

 

 

 

 

 

 

Total liabilities
 

 
(8
)
 
(193
)
 
(201
)
 

 
(17
)
 

 
(17
)
 

 
(6
)
 

 
(6
)
Total net assets (liabilities)
 
$
5

 
$
(8
)
 
$
(193
)
 
$
(196
)
 
$
184

 
$
(17
)
 
$

 
$
167

 
$
37

 
$
(6
)
 
$

 
$
31


(a)
At PECO, excludes $14 million of the cash surrender value of life insurance investments at both September 30, 2014 and December 31, 2013.
(b)
The Level 3 balance includes the current and noncurrent liability of $14 million and $164 million at September 30, 2014, respectively, and $17 million and $176 million at December 31, 2013, 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
The following table presents the fair value reconciliation of Level 3 assets and liabilities measured at fair value on a recurring basis during the three and nine months ended September 30, 2014 and 2013:
 
 
 
Generation
 
ComEd
 
Exelon
Three Months Ended September 30, 2014
 
Nuclear
Decommissioning
Trust Fund
Investments
 
Pledged Assets
for Zion Station
Decommissioning
 
Mark-to-Market
Derivatives
 
Other
Investments
 
Total Generation
 
Mark-to-Market Derivatives (b)
 
Total
Balance as of June 30, 2014
 
$
592

 
$
133

 
$
242

 
$
10

 
$
977

 
$
(134
)
 
$
843

Total realized / unrealized gains
    (losses)
 
 
 
 
 
 
 
 
 
 
 
 
 

Included in net income
 
1

 

 
76

(a) 

 
77

 

 
77

Included in noncurrent
    payables to affiliates
 
3

 

 

 

 
3

 

 
3

Included in payable for Zion
    Station decommissioning
 

 
(2
)
 

 

 
(2
)
 

 
(2
)
Included in regulatory assets
 

 

 

 

 

 
(44
)
 
(44
)
Change in collateral
 

 

 
79

 

 
79

 

 
79

Purchases, sales, issuances and
    settlements
 
 
 
 
 
 
 
 
 
 
 
 
 

Purchases
 
83

 
53

 
12

 

 
148

 

 
148

Sales
 
(8
)
 
(18
)
 

 
(7
)
 
(33
)
 

 
(33
)
Settlements
 
(27
)
 

 

 

 
(27
)
 

 
(27
)
Transfers into Level 3
 

 

 
21

 

 
21

 

 
21

Transfers out of Level 3
 

 

 
1

 

 
1

 

 
1

Balance as of September 30, 2014
 
$
644

 
$
166

 
$
431

 
$
3

 
$
1,244

 
$
(178
)
 
$
1,066

The amount of total gains included in income attributed to the change in unrealized gains related to assets and liabilities held for the three months ended September 30, 2014
 
$
1

 
$

 
$
163

 
$

 
$
164

 
$

 
$
164


 
 
Generation
 
ComEd
 
Exelon
Nine Months Ended September 30, 2014
 
Nuclear
Decommissioning
Trust Fund
Investments
 
Pledged Assets
for Zion Station
Decommissioning
 
Mark-to-Market
Derivatives
 
Other
Investments
 
Total Generation
 
Mark-to-Market Derivatives (b)
 
Total
Balance as of December 31, 2013
 
$
350

 
$
112

 
$
465

 
$
15

 
$
942

 
$
(193
)
 
$
749

Total realized / unrealized gains
    (losses)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Included in net income
 
5

 

 
(284
)
(a) 

 
(279
)
 

 
(279
)
Included in noncurrent
    payables to affiliates
 
14

 

 

 

 
14

 

 
14

Included in payable for Zion
    Station decommissioning
 

 
2

 

 

 
2

 

 
2

Included in regulatory assets
 

 

 

 

 

 
15

 
15

Change in collateral
 

 

 
257

 

 
257

 

 
257

Purchases, sales, issuances and
    settlements
 
 
 
 
 
 
 
 
 
 
 
 
 

Purchases
 
331

 
95

 
27

 
2

 
455

 

 
455

Sales
 
(10
)
 
(43
)
 
(6
)
 
(7
)
 
(66
)
 

 
(66
)
Settlements
 
(46
)
 

 

 

 
(46
)
 

 
(46
)
Transfers into Level 3
 

 

 
(9
)
 

 
(9
)
 

 
(9
)
Transfers out of Level 3
 

 

 
(19
)
 
(7
)
 
(26
)
 

 
(26
)
Balance as of September 30, 2014
 
$
644

 
$
166

 
$
431

 
$
3

 
$
1,244

 
$
(178
)
 
$
1,066

The amount of total gains (losses) included in income attributed to the change in unrealized gains (losses) related to assets and liabilities held for the nine months ended September 30, 2014
 
$
3

 
$

 
$
(264
)
 
$

 
$
(261
)
 
$

 
$
(261
)

(a)
Includes an increase for the reclassification of $87 million and $20 million of realized losses due to the settlement of derivative contracts recorded in results of operations for the three and nine months ended September 30, 2014, respectively.
(b)
Includes $45 million of increases and $19 million of decreases in fair value and realized losses due to settlements of $1 million and realized gains due to settlements of $4 million recorded in purchased power expense associated with floating-to-fixed energy swap contracts with unaffiliated suppliers for the three and nine months ended September 30, 2014, respectively.



 
 
Generation
 
ComEd
 
Exelon
Three Months Ended September 30, 2013
 
Nuclear
Decommissioning
Trust Fund
Investments
 
Pledged Assets
for Zion Station
Decommissioning
 
Mark-to-Market
Derivatives
 
Other
Investments
 
Total Generation
 
Mark-to-Market Derivatives(c)
 
Total
Balance as of June 30, 2013
 
$
240

 
$
111

 
$
516

 
$
11

 
$
878

 
$
(85
)
 
$
793

Total realized / unrealized gains
    (losses)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Included in net income
 

 

 
(32
)
(a) 

 
(32
)
 

 
(32
)
Included in noncurrent payables
    to affiliates
 
(1
)
 

 



 
(1
)
 

 
(1
)
Included in payable for Zion
    Station decommissioning
 

 

 

 

 

 

 

Included in regulatory assets
 

 

 

 

 

 
(37
)
 
(37
)
Change in collateral
 

 

 
(30
)
 

 
(30
)
 

 
(30
)
Purchases, sales, issuances and
    settlements
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchases
 
23

 
10

 
8

 

 
41

 

 
41

Sales
 
(14
)
 
(15
)
 

 

 
(29
)
 

 
(29
)
Settlements
 
(3
)
 

 

 

 
(3
)
 

 
(3
)
Transfers into Level 3
 

 

 
4

 

 
4

 

 
4

Transfers out of Level 3
 

 

 
(5
)
 

 
(5
)
 

 
(5
)
Balance as of September 30, 2013
 
$
245

 
$
106

 
$
461

 
$
11

 
$
823

 
$
(122
)
 
$
701

The amount of total gains included in income attributed to the change in unrealized gains related to assets and liabilities held for the three months ended September 30, 2013
 
$

 
$

 
$
51

 
$

 
$
51

 
$

 
$
51


 
 
 
Generation
 
ComEd
 
Exelon
Nine Months Ended September 30, 2013
 
Nuclear
Decommissioning
Trust Fund
Investments
 
Pledged Assets
for Zion Station
Decommissioning
 
Mark-to-Market
Derivatives
 
Other
Investments
 
Total Generation
 
Mark-to- Market Derivatives(c)(d)
 
Total
Balance as of December 31, 2012
 
$
183

 
$
89

 
$
660

 
$
17

 
$
949

 
$
(293
)
 
$
656

Total realized / unrealized gains
    (losses)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Included in net income
 
2

 

 
(8
)
(a)(b) 

 
(6
)
 

 
(6
)
Included in other
    comprehensive income
 

 

 
(219
)
(b) 

 
(219
)
 

 
(219
)
Included in noncurrent
    payables to affiliates
 
8

 

 

 

 
8

 
226

 
234

Included in payable for Zion
    Station decommissioning
 

 
1

 

 

 
1

 

 
1

Included in regulatory assets
 

 

 

 

 

 
(55
)
 
(55
)
Change in collateral
 

 

 
13

 

 
13

 

 
13

Purchases, sales, issuances and
     settlements
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchases
 
90

 
43

 
16

 
2

 
151

 

 
151

Sales
 
(27
)
 
(27
)
 
(8
)
 
(8
)
 
(70
)
 

 
(70
)
Settlements
 
(11
)
 

 

 

 
(11
)
 

 
(11
)
Transfers into Level 3
 

 

 
11

 

 
11

 

 
11

Transfers out of Level 3
 

 

 
(4
)
 

 
(4
)
 

 
(4
)
Balance as of September 30, 2013
 
$
245

 
$
106

 
$
461

 
$
11

 
$
823

 
$
(122
)
 
$
701

The amount of total gains included in income attributed to the change in unrealized gains related to assets and liabilities held for the nine months ended September 30, 2013
 
$
1

 
$

 
$
148

 
$

 
$
149

 
$
11

 
$
160


(a)
Includes the reclassification of $83 million and $156 million of realized losses due to the settlement of derivative contracts recorded in results of operations for the three and nine months ended September 30, 2013, respectively.
(b)
Includes $11 million of increases in fair value and realized gains due to settlements of $215 million associated with Generation's financial swap contract with ComEd for the nine months ended September 30, 2013. This position eliminates upon consolidation in Exelon’s Consolidated Financial Statements.
(c)
Includes $11 million of decreases in fair value and realized gains due to settlements of $215 million associated with Generation's financial swap contract with ComEd for the nine months ended September 30, 2013. This position eliminates upon consolidation in Exelon’s Consolidated Financial Statements.
(d)
Includes $37 million and $57 million of increases in fair value and realized losses due to settlements of $1 million and $5 million recorded in purchased power expense associated with floating-to-fixed energy swap contracts with unaffiliated suppliers for the three and nine months ended September 30, 2013, respectively.
Total realized and unrealized gains (losses) included in income for Level 3 assets and liabilities measured at fair value on a recurring basis
The following tables present the income statement classification of the total realized and unrealized gains (losses) included in income for Level 3 assets and liabilities measured at fair value on a recurring basis during the three and nine months ended September 30, 2014 and 2013:
 
 
 
Generation
 
Exelon
 
 
Operating
Revenues
 
Purchased
Power and
Fuel
 
Other, net(a)
 
Operating
Revenues
 
Purchased
Power and
Fuel
 
Other, net(a)
Total gains (losses) included in net income for the three months ended September 30, 2014
 
$
70

 
$
6

 
$
1

 
$
70

 
$
6

 
$
1

Total gains (losses) included in net income for the nine months ended September 30, 2014
 
(260
)
 
(24
)
 
5

 
(260
)
 
(24
)
 
5

Change in the unrealized gains (losses) relating to assets and liabilities held for the three months ended September 30, 2014
 
142

 
21

 
1

 
142

 
21

 
1

Change in the unrealized gains (losses) relating to assets and liabilities held for the nine months ended September 30, 2014
 
(293
)
 
29

 
3

 
(293
)
 
29

 
3


 
Generation
 
Exelon
 
Operating
Revenues
 
Purchased
Power and
Fuel
 
Other, net(a)
 
Operating
Revenues
 
Purchased
Power and
Fuel
 
Other, net(a)
Total gains (losses) included in net income for the three months ended September 30, 2013
$
(39
)
 
$
7

 
$

 
$
(39
)
 
$
7

 
$

Total gains (losses) included in net income for the nine months ended September 30, 2013
(67
)
 
59

 
2

 
(61
)
 
60

 
2

Change in the unrealized gains (losses) relating to assets and liabilities held for the three months ended September 30, 2013
42

 
9

 

 
42

 
9

 

Change in the unrealized gains (losses) relating to assets and liabilities held for the nine months ended September 30, 2013
71

 
77

 
1

 
81

 
78

 
1


(a)
Other, net activity consists of realized and unrealized gains (losses) included in income for the NDT funds held by Generation.
Fair value reconciliation of Level 3 assets and liabilities measured at fair value on a recurring basis, valuation technique
The table below discloses the significant inputs to the forward curve used to value these positions.
 
Type of trade
 
Fair Value at September 30, 2014
 
Valuation
Technique
 
Unobservable
Input
 
Range
 
Mark-to-market derivatives — Economic Hedges (Generation)(a)(c)
 
$
189

 
Discounted
Cash Flow
 
Forward power
price
 
$13
-
$194
(d) 
 
 
 
 
 
 
Forward gas
price
 
$2.54
-
$22.15
(d) 
 
 
 
 
Option Model
 
Volatility
percentage
 
8%
-
154%
 
Mark-to-market derivatives — Proprietary trading (Generation)(a)(c)
 
$
11

 
Discounted
Cash Flow
 
Forward power
price
 
$14
-
$191
(d) 
 
 
 
 
Option Model
 
Volatility
percentage
 
8%
-
154%
 
Mark-to-market derivatives (ComEd)
 
$
(178
)
 
Discounted
Cash Flow
 
Forward heat
rate
(b)
 
8x
-
9x
 
 
 
 
 
 
 
Marketability
reserve
 
3.5%
-
8%
 
 
 
 
 
 
 
Renewable
factor
 
86%
-
126%
 
 
(a)
The valuation techniques, unobservable inputs and ranges are the same for the asset and liability positions.
(b)
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.
(c)
The fair values do not include cash collateral held on level three positions of $231 million as of September 30, 2014.
(d)
The upper ends of the ranges are driven by the winter power and gas prices in the New England region. Without the New England region, the upper ends of the ranges for power and gas economic hedges would be approximately $146 and $10.62, respectively, and would be approximately $104 for power proprietary trading.

Type of trade
 
Fair Value at December 31, 2013
 
Valuation
Technique
 
Unobservable
Input
 
Range
 
Mark-to-market derivatives — Economic Hedges (Generation)(a)(c)
 
$
488

 
Discounted
Cash Flow
 
Forward power
price
 
$8
-
$176
(d) 
 
 
 
 
 
 
Forward gas
price
 
$2.98
-
$16.63
(d) 
 
 
 
 
Option Model
 
Volatility
percentage
 
15%
-
142%
 
Mark-to-market derivatives — Proprietary trading (Generation)(a)(c)
 
$
3

 
Discounted
Cash Flow
 
Forward power
price
 
$10
-
$176
(d) 
 
 
 
 
Option Model
 
Volatility
percentage
 
14%
-
19%
 
Mark-to-market derivatives (ComEd)
 
$
(193
)
 
Discounted
Cash Flow
 
Forward heat
rate(b)
 
8x
-
9x
 
 
 
 
 
 
 
Marketability
reserve
 
3.5%
-
8%
 
 
 
 
 
 
 
Renewable
factor
 
84%
-
128%
 
 
(a)
The valuation techniques, unobservable inputs and ranges are the same for the asset and liability positions.
(b)
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.
(c)
The fair values do not include cash collateral held on level three positions of $26 million as of December 31, 2013
(d)
The upper ends of the ranges are driven by the winter power and gas prices in the New England region. Without the New England region, the upper ends of the ranges for power and gas would be approximately $100 and $5.70, respectively.
Exelon Generation Co L L C [Member]
 
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
Generation 
 
September 30, 2014
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
14

 
$

 
$
14

 
$

 
$
14

Long-term debt (including amounts due within one year)
8,320

 

 
7,543

 
1,297

 
8,840

SNF obligation
1,021

 

 
849

 

 
849


 
December 31, 2013
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
22

 
$

 
$
22

 
$

 
$
22

Long-term debt (including amounts due within one year)
7,729

 

 
6,586

 
1,062

 
7,648

SNF obligation
1,021

 

 
790

 

 
790

Commonwealth Edison Co [Member]
 
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
ComEd
 
September 30, 2014
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
528

 
$

 
$
528

 
$

 
$
528

Long-term debt (including amounts due within one year)
5,708

 

 
6,422

 

 
6,422

Long-term debt to financing trust
206

 

 

 
214

 
214

 
December 31, 2013
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
184

 
$

 
$
184

 
$

 
$
184

Long-term debt (including amounts due within one year)
5,675

 

 
6,238

 
17

 
6,255

Long-term debt to financing trust
206

 

 

 
202

 
202

PECO Energy Co [Member]
 
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
PECO
 
September 30, 2014
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)
$
2,496

 
$

 
$
2,720

 
$

 
$
2,720

Long-term debt to financing trusts
184

 

 

 
204

 
204

 
 
December 31, 2013
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)
$
2,197

 
$

 
$
2,358

 
$

 
$
2,358

Long-term debt to financing trusts
184

 

 

 
180

 
180

Baltimore Gas and Electric Company [Member]
 
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
BGE
 
September 30, 2014
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
23

 
$
3

 
$
20

 
$

 
$
23

Long-term debt (including amounts due within one year)
1,976

 

 
2,196

 

 
2,196

Long-term debt to financing trusts
258

 

 

 
259

 
259

 
 
December 31, 2013
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
138

 
$
3

 
$
135

 
$

 
$
138

Long-term debt (including amounts due within one year)
2,011

 

 
2,148

 

 
2,148

Long-term debt to financing trusts
258

 

 

 
249

 
249