XML 38 R33.htm IDEA: XBRL DOCUMENT v2.4.1.9
Fair Value of Financial Assets and Liabilities (Tables)
3 Months Ended
Mar. 31, 2015
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 March 31, 2015 and December 31, 2014:
Exelon
 
March 31, 2015
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
312

 
$
3

 
$
309

 
$

 
$
312

Long-term debt (including amounts due within one year)
21,779

 
1,119

 
21,486

 
1,380

 
23,985

Long-term debt to financing trusts
648

 

 

 
672

 
672

SNF obligation
1,021

 

 
843

 

 
843


 
December 31, 2014
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
463

 
$
3

 
$
448

 
$
12

 
$
463

Long-term debt (including amounts due within one year)
21,164

 
1,208

 
20,417

 
1,311

 
22,936

Long-term debt to financing trusts
648

 

 

 
648

 
648

SNF obligation
1,021

 

 
833

 

 
833

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 March 31, 2015 and December 31, 2014:
 
 
 
Generation
 
Exelon
As of March 31, 2015
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents(a)
 
$
220

 
$

 
$

 
$
220

 
$
1,107

 
$

 
$

 
$
1,107

Nuclear decommissioning trust fund investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
 
224

 
40

 

 
264

 
224

 
40

 

 
264

Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Domestic
 
2,459

 
2,227

 

 
4,686

 
2,459

 
2,227

 

 
4,686

Foreign
 
639

 

 

 
639

 
639

 

 

 
639

Equity funds subtotal
 
3,098

 
2,227

 

 
5,325

 
3,098

 
2,227

 

 
5,325

Fixed income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate debt
 

 
1,911

 
248

 
2,159

 

 
1,911

 
248

 
2,159

U.S. Treasury and agencies
 
1,201

 

 

 
1,201

 
1,201

 

 

 
1,201

Foreign governments
 

 
89

 

 
89

 

 
89

 

 
89

State and municipal debt
 

 
423

 

 
423

 

 
423

 

 
423

Other
 

 
488

 

 
488

 


488




488

Fixed income subtotal
 
1,201

 
2,911


248


4,360

 
1,201



2,911



248



4,360

Middle market lending
 

 

 
363

 
363

 

 

 
363

 
363

Private Equity
 

 

 
95

 
95

 

 

 
95

 
95

Real Estate
 

 

 
9

 
9

 




9

 
9

Other
 

 
323

 

 
323

 

 
323

 

 
323

Nuclear decommissioning trust fund investments subtotal(b)
 
4,523

 
5,501

 
715

 
10,739

 
4,523

 
5,501

 
715

 
10,739

 
 
Generation
 
Exelon
As of March 31, 2015
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Pledged assets for Zion Station decommissioning
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
Cash equivalents
 

 
19

 

 
19

 

 
19

 

 
19

Equities
 
6

 
1

 

 
7

 
6

 
1

 

 
7

Fixed income
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
U.S. Treasury and agencies
 
2

 
3

 

 
5

 
2

 
3

 

 
5

Corporate debt
 

 
84

 

 
84

 

 
84

 

 
84

State and municipal debt
 

 
10

 

 
10

 

 
10

 

 
10

Other
 

 
4

 

 
4

 


4



 
4

Fixed income subtotal
 
2

 
101

 

 
103

 
2

 
101

 

 
103

Middle market lending
 

 

 
178

 
178

 

 

 
178

 
178

Pledged assets for Zion Station
     decommissioning subtotal(c)
 
8


121


178


307

 
8



121



178

 
307

Rabbi trust investments in mutual funds(d)(e)
 
16

 

 

 
16

 
48

 

 

 
48

Commodity derivative assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Economic hedges
 
1,510

 
3,554

 
1,917

 
6,981

 
1,510

 
3,554

 
1,917

 
6,981

Proprietary trading
 
176

 
286

 
39

 
501

 
176

 
286

 
39

 
501

Effect of netting and allocation of collateral(f)
 
(1,899
)
 
(2,849
)
 
(740
)
 
(5,488
)
 
(1,899
)
 
(2,849
)
 
(740
)
 
(5,488
)
Commodity derivative assets subtotal
 
(213
)
 
991

 
1,216

 
1,994

 
(213
)
 
991

 
1,216

 
1,994

Interest rate and foreign currency derivative
        assets
 


 


 


 


 


 


 


 


Derivatives designated as hedging instruments
 

 

 

 

 

 
32

 

 
32

Economic hedges
 

 
27

 

 
27

 

 
29

 

 
29

Proprietary trading
 
18

 
1

 

 
19

 
18

 
1

 

 
19

Effect of netting and allocation of collateral
 
(8
)
 
(5
)
 

 
(13
)
 
(8
)
 
(36
)
 

 
(44
)
Interest rate and foreign currency derivative
        assets subtotal
 
10

 
23

 

 
33

 
10

 
26

 

 
36

Other investments
 

 

 
3

 
3

 
2

 

 
3

 
5

Total assets
 
4,564

 
6,636

 
2,112

 
13,312

 
5,485

 
6,639

 
2,112

 
14,236

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commodity derivative liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Economic hedges
 
(2,126
)
 
(3,370
)
 
(1,025
)
 
(6,521
)
 
(2,126
)
 
(3,370
)
 
(1,266
)
 
(6,762
)
Proprietary trading
 
(169
)
 
(295
)
 
(50
)
 
(514
)
 
(169
)
 
(295
)
 
(50
)
 
(514
)
Effect of netting and allocation of collateral(f)
 
2,324

 
3,585

 
925

 
6,834

 
2,324

 
3,585

 
925

 
6,834

Commodity derivative liabilities subtotal
 
29

 
(80
)
 
(150
)
 
(201
)
 
29

 
(80
)
 
(391
)
 
(442
)
Interest rate and foreign currency derivative
        liabilities
 


 


 


 


 


 


 


 


Derivatives designated as hedging instruments
 

 
(17
)
 

 
(17
)
 

 
(17
)
 

 
(17
)
Economic hedges
 

 
(6
)
 

 
(6
)
 

 
(186
)
 

 
(186
)
Proprietary trading
 
(1
)
 
(14
)
 

 
(15
)
 
(1
)
 
(14
)
 

 
(15
)
Effect of netting and allocation of collateral
 
15

 
6

 

 
21

 
15

 
37

 

 
52

Interest rate and foreign currency derivative
        liabilities subtotal
 
14

 
(31
)
 

 
(17
)
 
14

 
(180
)
 

 
(166
)
Deferred compensation obligation
 

 
(30
)
 

 
(30
)
 

 
(103
)
 

 
(103
)
Total liabilities
 
43

 
(141
)
 
(150
)
 
(248
)
 
43

 
(363
)
 
(391
)
 
(711
)
Total net assets
 
$
4,607

 
$
6,495

 
$
1,962

 
$
13,064

 
$
5,528

 
$
6,276

 
$
1,721

 
$
13,525


 
 
Generation
 
Exelon
As of December 31, 2014
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents(a)
 
$
405

 
$

 
$

 
$
405

 
$
1,119

 
$

 
$

 
$
1,119

Nuclear decommissioning trust fund investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
 
208

 
37

 

 
245

 
208

 
37

 

 
245

 
 
Generation
 
Exelon
As of December 31, 2014
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Domestic
 
2,423

 
2,207

 

 
4,630

 
2,423

 
2,207

 

 
4,630

Foreign
 
612

 

 

 
612

 
612

 

 

 
612

Equity funds subtotal
 
3,035

 
2,207

 

 
5,242

 
3,035

 
2,207

 

 
5,242

Fixed income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate debt
 

 
2,023

 
239

 
2,262

 

 
2,023

 
239

 
2,262

U.S. Treasury and agencies
 
996

 

 

 
996

 
996

 

 

 
996

Foreign governments
 

 
95

 

 
95

 

 
95

 

 
95

State and municipal debt
 

 
438

 

 
438

 

 
438

 

 
438

Other
 

 
511

 

 
511

 


511



 
511

Fixed income subtotal
 
996

 
3,067

 
239

 
4,302

 
996

 
3,067

 
239

 
4,302

Middle market lending
 

 

 
366

 
366

 

 

 
366

 
366

Private Equity
 

 

 
83

 
83

 

 

 
83

 
83

Real Estate
 

 

 
3

 
3

 




3

 
3

Other
 

 
301

 

 
301

 

 
301

 

 
301

Nuclear decommissioning trust fund investments subtotal(b)
 
4,239

 
5,612

 
691

 
10,542

 
4,239

 
5,612

 
691

 
10,542

Pledged assets for Zion Station
     decommissioning
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
 

 
15

 

 
15

 

 
15

 

 
15

Equities
 
6

 
1

 

 
7

 
6

 
1

 

 
7

Fixed income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. Treasury and agencies
 
5

 
3

 

 
8

 
5

 
3

 

 
8

Corporate debt
 

 
89

 

 
89

 

 
89

 

 
89

State and municipal debt
 

 
10

 

 
10

 

 
10

 

 
10

Other
 

 
3

 

 
3

 


3



 
3

Fixed income subtotal
 
5

 
105

 

 
110

 
5

 
105

 

 
110

Middle market lending
 

 

 
184

 
184

 

 

 
184

 
184

Pledged assets for Zion Station
    decommissioning subtotal(c)
 
11


121


184

 
316

 
11



121



184

 
316

Rabbi trust investments(d)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
 

 

 

 

 
1

 

 

 
1

Mutual funds(e)
 
16

 

 

 
16

 
46

 

 

 
46

Rabbi trust investments subtotal
 
16

 

 

 
16

 
47

 

 

 
47

Commodity derivative assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Economic hedges
 
1,667

 
3,465

 
1,681

 
6,813

 
1,667

 
3,465

 
1,681

 
6,813

Proprietary trading
 
201

 
284

 
27

 
512

 
201

 
284

 
27

 
512

Effect of netting and allocation of collateral(f)
 
(1,982
)
 
(2,757
)
 
(557
)
 
(5,296
)
 
(1,982
)
 
(2,757
)
 
(557
)
 
(5,296
)
Commodity derivative assets subtotal
 
(114
)
 
992

 
1,151

 
2,029

 
(114
)
 
992

 
1,151

 
2,029

Interest rate and foreign currency derivative
    assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives designated as hedging instruments
 

 
8

 

 
8

 

 
31

 

 
31

Economic hedges
 

 
12

 

 
12

 

 
13

 

 
13

Proprietary trading
 
18

 
9

 

 
27

 
18

 
9

 

 
27

Effect of netting and allocation of collateral
 
(17
)
 
(12
)
 

 
(29
)
 
(17
)
 
(31
)
 

 
(48
)
Interest rate and foreign currency derivative
    assets subtotal
 
1

 
17

 

 
18

 
1

 
22

 

 
23

Other investments
 

 

 
3

 
3

 
2

 

 
3

 
5

Total assets
 
4,558


6,742


2,029

 
13,329

 
5,305

 
6,747

 
2,029

 
14,081

 
 
Generation
 
Exelon
As of December 31, 2014
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commodity derivative liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Economic hedges
 
(2,241
)
 
(3,458
)
 
(788
)
 
(6,487
)
 
(2,241
)
 
(3,458
)
 
(995
)
 
(6,694
)
Proprietary trading
 
(195
)
 
(295
)
 
(42
)
 
(532
)
 
(195
)
 
(295
)
 
(42
)
 
(532
)
Effect of netting and allocation of collateral(f)
 
2,416

 
3,557

 
729

 
6,702

 
2,416

 
3,557

 
729

 
6,702

Commodity derivative liabilities subtotal
 
(20
)
 
(196
)
 
(101
)
 
(317
)
 
(20
)
 
(196
)
 
(308
)
 
(524
)
Interest rate and foreign currency derivative
    liabilities
 


 


 


 


 


 


 


 


Derivatives designated as hedging instruments
 

 
(12
)
 

 
(12
)
 

 
(41
)
 

 
(41
)
Economic hedges
 

 
(2
)
 

 
(2
)
 

 
(103
)
 

 
(103
)
Proprietary trading
 
(14
)
 
(9
)
 

 
(23
)
 
(14
)
 
(9
)
 

 
(23
)
Effect of netting and allocation of collateral
 
25

 
10

 

 
35

 
25

 
29

 

 
54

Interest rate and foreign currency derivative
    liabilities subtotal
 
11

 
(13
)
 

 
(2
)
 
11

 
(124
)
 

 
(113
)
Deferred compensation obligation
 

 
(31
)
 

 
(31
)
 

 
(107
)
 

 
(107
)
Total liabilities
 
(9
)
 
(240
)
 
(101
)
 
(350
)
 
(9
)
 
(427
)
 
(308
)
 
(744
)
Total net assets
 
$
4,549


$
6,502


$
1,928

 
$
12,979

 
$
5,296

 
$
6,320

 
$
1,721

 
$
13,337

______________ 
(a)
Excludes certain cash equivalents considered to be held-to-maturity and not reported at fair value.
(b)
Excludes net (liabilities) of $(27) million and $(5) million at March 31, 2015 and December 31, 2014, 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 $1 million and $3 million at March 31, 2015 and December 31, 2014, respectively. These items consist of receivables related to pending securities sales, interest and dividend receivables, and payables related to pending securities purchases.
(d)
Excludes $36 million and $35 million of cash surrender value of life insurance investment at March 31, 2015 and December 31, 2014, respectively, at Exelon Consolidated. Excludes $12 million and $11 million and of cash surrender value of life insurance investment at March 31, 2015 and December 31, 2014, respectively, at Generation.
(e)
The mutual funds held by the Rabbi trusts at Exelon include $47 million related to deferred compensation and $1 million related to Supplemental Executive Retirement Plan at March 31, 2015, and $45 million related to deferred compensation and $1 million related to Supplemental Executive Retirement Plan at December 31, 2014.
(f)
Includes collateral postings (received) to/from counterparties. Collateral posted (received) to/from counterparties, net of collateral paid to counterparties, totaled $425 million, $736 million and $185 million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of March 31, 2015. Collateral posted (received) from counterparties, net of collateral paid to counterparties, totaled $434 million, $800 million and $172 million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of December 31, 2014.
 
ComEd, PECO and BGE
The following tables present assets and liabilities measured and recorded at fair value on the utility Registrants' Consolidated Balance Sheets on a recurring basis and their level within the fair value hierarchy as of March 31, 2015 and December 31, 2014:
 
 
ComEd
 
PECO
 
BGE
As of March 31, 2015
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
 
$
67

 
$

 
$

 
$
67

 
$
5

 
$

 
$

 
$
5

 
$
75

 
$

 
$

 
$
75

Rabbi trust investments in mutual funds (a)
 

 

 

 

 
9

 

 

 
9

 
5

 

 

 
5

Total assets
 
67





 
67

 
14





 
14

 
80





 
80

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deferred compensation
    obligation
 

 
(8
)
 

 
(8
)
 

 
(14
)
 

 
(14
)
 

 
(4
)
 

 
(4
)
Mark-to-market derivative
    liabilities (b)
 

 

 
(241
)
 
(241
)
 

 

 

 

 

 

 

 

Total liabilities
 

 
(8
)
 
(241
)
 
(249
)
 

 
(14
)
 

 
(14
)
 

 
(4
)
 

 
(4
)
Total net assets (liabilities)
 
$
67


$
(8
)

$
(241
)
 
$
(182
)
 
$
14

 
$
(14
)
 
$

 
$

 
$
80

 
$
(4
)
 
$

 
$
76


 
 
ComEd
 
PECO
 
BGE
As of December 31, 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
 
$
25

 
$

 
$

 
$
25

 
$
12

 
$

 
$

 
$
12

 
$
103

 
$

 
$

 
$
103

Rabbi trust investments in mutual funds (a)
 

 

 

 

 
9

 

 

 
9

 
5

 

 

 
$
5

Total assets
 
25





 
25

 
21

 

 

 
21

 
108

 

 

 
108

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deferred compensation obligation
 

 
(8
)
 

 
(8
)
 

 
(15
)
 

 
(15
)
 

 
(5
)
 

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

 

 
(207
)
 
(207
)
 

 

 

 

 

 

 

 

Total liabilities
 

 
(8
)
 
(207
)
 
(215
)
 

 
(15
)
 

 
(15
)
 

 
(5
)
 

 
(5
)
Total net assets (liabilities)
 
$
25

 
$
(8
)
 
$
(207
)
 
$
(190
)
 
$
21

 
$
(15
)
 
$

 
$
6

 
$
108

 
$
(5
)
 
$

 
$
103

______________ 
(a)
At PECO, excludes $14 million of the cash surrender value of life insurance investments at both March 31, 2015 and December 31, 2014.
(b)
The Level 3 balance includes the current and noncurrent liability of $20 million and $221 million at March 31, 2015, respectively, and $20 million and $187 million at December 31, 2014, 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 months ended March 31, 2015 and 2014:
 
 
 
Generation
 
ComEd
 
 
 
Exelon
Three Months Ended March 31, 2015
 
Nuclear
Decommissioning
Trust Fund
Investments
 
Pledged Assets
for Zion Station
Decommissioning
 
Mark-to-Market
Derivatives
 
Other
Investments
 
Total Generation
 
Mark-to-Market Derivatives (b)
 
Eliminated in Consolidation
 
Total
Balance as of December 31, 2014
 
$
691

 
$
184

 
$
1,050

 
$
3

 
$
1,928

 
$
(207
)
 
$

 
$
1,721

Total realized / unrealized gains (losses)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Included in net income
 
2

 

 
(32
)
(a) 

 
(30
)
 

 

 
(30
)
Included in noncurrent payables to affiliates
 
8

 

 

 

 
8

 

 
(8
)
 

Included in payable for Zion Station decommissioning
 

 
3

 

 

 
3

 

 

 
3

Included in regulatory assets
 

 

 

 

 

 
(34
)
 
8

 
(26
)
Change in collateral
 

 

 
12

 

 
12

 

 

 
12

Purchases, sales, issuances and settlements
 
 
 
 
 
 
 
 
 
 
 
 
 

 

Purchases
 
47

 
5

 
41

 

 
93

 

 

 
93

Sales
 
(8
)
 
(14
)
 

 

 
(22
)
 

 

 
(22
)
Settlements
 
(29
)
 

 

 

 
(29
)
 

 

 
(29
)
Transfers into Level 3
 
4

 

 

 

 
4

 

 

 
4

Transfers out of Level 3
 

 

 
(5
)
 

 
(5
)
 

 

 
(5
)
Balance as of March 31, 2015
 
$
715

 
$
178

 
$
1,066

 
$
3

 
$
1,962

 
$
(241
)
 
$

 
$
1,721

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 March 31, 2015
 
$
1

 
$

 
$
180

 
$

 
$
181

 
$

 
$

 
$
181


 
 
Generation
 
ComEd
 
 
 
Exelon
Three Months Ended March 31, 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)
 
Eliminated in Consolidation
 
Total
Balance as of December 31, 2013
 
$
350

 
$
112

 
$
465

 
$
15

 
$
942

 
$
(193
)
 
$

 
$
749

Total realized / unrealized gains (losses)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Included in net income
 
1

 

 
(312
)
(a) 

 
(311
)
 

 

 
(311
)
Included in noncurrent payables to affiliates
 
3

 

 

 

 
3

 

 
(3
)
 

Included in payable for Zion Station decommissioning
 

 
(1
)
 

 

 
(1
)
 

 

 
(1
)
Included in regulatory assets
 

 

 


 

 

 
25

 
3

 
28

Change in collateral
 



 
144

 

 
144

 

 

 
144

Purchases, sales, issuances and settlements
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Purchases
 
139

 
30

 
10

 
2

 
181

 

 

 
181

Sales
 
(1
)
 
(4
)
 
(2
)
 

 
(7
)
 

 

 
(7
)
Settlements
 
(6
)
 

 

 

 
(6
)
 

 

 
(6
)
Transfers into Level 3
 

 

 
(26
)
 

 
(26
)
 

 

 
(26
)
Transfers out of Level 3
 

 

 
8

 
(7
)
 
1

 

 

 
1

Balance as of March 31, 2014
 
$
486

 
$
137

 
$
287

 
$
10

 
$
920

 
$
(168
)
 
$

 
$
752

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 March 31, 2014
 
$

 
$

 
$
(446
)
 
$

 
$
(446
)
 
$

 
$

 
$
(446
)
______________ 
(a) Includes the reclassification of $212 million and $(134) million of realized gains (losses) due to the settlement of derivative contracts for the three months ended March 31, 2015 and 2014, respectively.
(b) Includes $36 million of decreases in fair value and realized losses due to settlements of $2 million recorded in purchased power expense associated with floating-to-fixed energy swap contracts with unaffiliated suppliers for the three months ended March 31, 2015. Includes $30 million of increases in fair value and realized gains due to settlements of $5 million for the three months ended March 31, 2014.
 
 
 
 
 
 
 
 
 
 
 
 
 
 

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 months ended March 31, 2015 and 2014:
 
 
 
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 March 31, 2015
 
(10
)
 
(22
)
 
2

 
(10
)
 
(22
)
 
2

Change in the unrealized gains (losses) relating to assets and liabilities held for the three months ended March 31, 2015
 
169

 
11

 
1

 
169

 
11

 
1


 
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 March 31, 2014
$
(268
)
 
$
(44
)
 
$
1

 
$
(268
)
 
$
(44
)
 
$
1

Change in the unrealized gains (losses) relating to assets and liabilities held for the three months ended March 31, 2014
(425
)
 
(21
)
 

 
(425
)
 
(21
)
 

______________ 
(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 March 31, 2015
 
Valuation
Technique
 
Unobservable
Input
 
Range
 
Mark-to-market derivatives — Economic Hedges (Generation)(a)(c)
 
$
892

 
Discounted
Cash Flow
 
Forward power
price
 
$17
-
$121
(d) 
 
 
 
 
 
 
Forward gas
price
 
$1.68
-
$13.69
(d) 
 
 
 
 
Option Model
 
Volatility
percentage
 
8%
-
172%
 
Mark-to-market derivatives — Proprietary trading (Generation)(a)(c)
 
$
(11
)
 
Discounted
Cash Flow
 
Forward power
price
 
$17
-
$95
(d) 
Mark-to-market derivatives (ComEd)
 
$
(241
)
 
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 $185 million as of March 31, 2015.
(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 $107 and $8.19, respectively, and would be approximately $55 for power proprietary trading.

Type of trade
 
Fair Value at December 31, 2014
 
Valuation
Technique
 
Unobservable
Input
 
Range
 
Mark-to-market derivatives — Economic Hedges (Generation)(a)(c)
 
$
893

 
Discounted
Cash Flow
 
Forward power
price
 
$15
-
$120
(d) 
 
 
 
 
 
 
Forward gas
price
 
$1.52
-
$14.02
(d) 
 
 
 
 
Option Model
 
Volatility
percentage
 
8%
-
257%
 
Mark-to-market derivatives — Proprietary trading (Generation)(a)(c)
 
$
(15
)
 
Discounted
Cash Flow
 
Forward power
price
 
$15
-
$117
(d) 
Mark-to-market derivatives (ComEd)
 
$
(207
)
 
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 $172 million as of December 31, 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 would be approximately $97 and $8.14, respectively, and would be approximately $76 for power proprietary trading.
Exelon Generation Co L L C [Member]  
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
Generation 
 
March 31, 2015
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
25

 
$

 
$
25

 
$

 
$
25

Long-term debt (including amounts due within one year)
8,492

 

 
7,885

 
1,380

 
9,265

SNF obligation
1,021

 

 
843

 

 
843


 
December 31, 2014
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
36

 
$

 
$
24

 
$
12

 
$
36

Long-term debt (including amounts due within one year)
8,266

 

 
7,511

 
1,311

 
8,822

SNF obligation
1,021

 

 
833

 

 
833

Commonwealth Edison Co [Member]  
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
ComEd
 
March 31, 2015
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
283

 
$

 
$
283

 
$

 
$
283

Long-term debt (including amounts due within one year)
6,359

 

 
7,347

 

 
7,347

Long-term debt to financing trust
206

 

 

 
206

 
206

 
December 31, 2014
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
304

 
$

 
$
304

 
$

 
$
304

Long-term debt (including amounts due within one year)
5,958

 

 
6,788

 

 
6,788

Long-term debt to financing trust
206

 

 

 
213

 
213

PECO Energy Co [Member]  
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
PECO
 
March 31, 2015
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)
$
2,246

 
$

 
$
2,602

 
$

 
$
2,602

Long-term debt to financing trusts
184

 

 

 
201

 
201

 
 
December 31, 2014
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)
$
2,246

 
$

 
$
2,537

 
$

 
$
2,537

Long-term debt to financing trusts
184

 

 

 
199

 
199

Baltimore Gas and Electric Company [Member]  
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
BGE
 
March 31, 2015
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
3

 
$
3

 
$

 
$

 
$
3

Long-term debt (including amounts due within one year)
1,942

 

 
2,234

 

 
2,234

Long-term debt to financing trusts
258

 

 

 
265

 
265

 
 
December 31, 2014
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
123

 
$
3

 
$
120

 
$

 
$
123

Long-term debt (including amounts due within one year)
1,942

 

 
2,178

 

 
2,178

Long-term debt to financing trusts
258

 

 

 
236

 
236