XML 94 R3.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Millions
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Net Cash Provided by (Used in) Operating Activities [Abstract]    
Net income $ 1,959 $ 1,725
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 2,930 2,856
Impairment of long-lived assets 25 162
Gain on consolidation and acquisition of businesses 0 (268)
Gain on sales of assets (10) (356)
Deferred income taxes and amortization of investment tax credits 241 459
Net fair value changes related to derivatives (363) 522
Net realized and unrealized (gains) losses on nuclear decommissioning trust fund investments 221 (141)
Other non-cash operating activities 856 698
Changes in assets and liabilities:    
Accounts receivable 175 198
Inventories 65 (316)
Accounts payable, accrued expenses and other current liabilities (147) (322)
Option premiums received, net 27 21
Counterparty collateral received (posted), net 305 (615)
Income taxes 300 72
Pension and non-pension postretirement benefit contributions (430) (516)
Other assets and liabilities (480) (536)
Net cash flows provided by operating activities 5,674 3,643
Cash flows from investing activities    
Capital expenditures (5,443) (4,114)
Proceeds from nuclear decommissioning trust fund sales 4,551 5,464
Investment in nuclear decommissioning trust funds (4,737) (5,550)
Acquisition of businesses (28) (67)
Proceeds from sale of long-lived assets 145 660
Proceeds from termination of direct financing lease investment 0 335
Proceeds from sales of investments 0 7
Change in restricted cash (70) (151)
Cash and restricted cash acquired from consolidations and acquisitions 0 129
Other investing activities (107) (89)
Net cash flows used in investing activities (5,689) (3,376)
Net Cash Provided by (Used in) Financing Activities [Abstract]    
Changes in short-term borrowings 230 236
Issuance of long-term debt 5,909 3,212
Retirement of long-term debt (1,745) (1,214)
Distributions to noncontrolling interest of consolidated VIE 0  
Payments to Noncontrolling Interests   (415)
Dividends paid on common stock (819) (799)
Proceeds from employee stock plans 24 25
Other financing activities (65) (158)
Proceeds from Issuance of Common Stock 1,868  
Net cash flows provided by financing activities 5,402 887
Increase in cash and cash equivalents 5,387 1,154
Cash and cash equivalents at beginning of period 1,878 1,609
Cash and cash equivalents at end of period 7,265 2,763
Exelon Generation Co L L C [Member]    
Net Cash Provided by (Used in) Operating Activities [Abstract]    
Net income 1,208 1,037
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 1,887 1,853
Impairment of long-lived assets 1 138
Gain on consolidation and acquisition of businesses 0 (268)
Gain on sales of assets (7) (355)
Deferred income taxes and amortization of investment tax credits 21 154
Net fair value changes related to derivatives (252) 509
Net realized and unrealized (gains) losses on nuclear decommissioning trust fund investments 221 (141)
Other non-cash operating activities 227 251
Changes in assets and liabilities:    
Accounts receivable 252 153
Receivables from and payables to affiliates, net 16 72
Inventories 69 (286)
Accounts payable, accrued expenses and other current liabilities (156) (311)
Option premiums received, net 27 21
Counterparty collateral received (posted), net 376 (634)
Income taxes (70) 172
Pension and non-pension postretirement benefit contributions (189) (214)
Other assets and liabilities (425) (367)
Net cash flows provided by operating activities 3,206 1,784
Cash flows from investing activities    
Capital expenditures (2,774) (1,961)
Proceeds from nuclear decommissioning trust fund sales 4,551 5,464
Investment in nuclear decommissioning trust funds (4,737) (5,550)
Proceeds from nuclear decommissioning trust fund sales 0  
Acquisition of businesses (28) (67)
Proceeds from sale of long-lived assets 144 660
Change in restricted cash (84) (116)
Cash and restricted cash acquired from consolidations and acquisitions 0 129
Other investing activities (92) (34)
Changes in Exelon intercompany money pool 1,205 0
Funding of Exelon intercompany money pool   44
Net cash flows used in investing activities (3,020) (1,431)
Net Cash Provided by (Used in) Financing Activities [Abstract]    
Changes in short-term borrowings 0 7
Issuance of long-term debt 1,307 1,112
Retirement of long-term debt (64) (552)
Repayments of Related Party Debt (550) 0
Distributions to noncontrolling interest of consolidated VIE 0  
Payments to Noncontrolling Interests   (415)
Other financing activities (6) (67)
Distribution to member (2,368) (440)
Changes in Exelon intercompany money pool 1,205 0
Contribution from member 55 55
Net cash flows provided by financing activities (421) (300)
Increase in cash and cash equivalents (235) 53
Cash and cash equivalents at beginning of period 780 1,258
Cash and cash equivalents at end of period 545 1,311
Commonwealth Edison Co [Member]    
Net Cash Provided by (Used in) Operating Activities [Abstract]    
Net income 339 335
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 528 521
Deferred income taxes and amortization of investment tax credits 107 154
Other non-cash operating activities 312 116
Changes in assets and liabilities:    
Accounts receivable (114) (109)
Receivables from and payables to affiliates, net (23) (55)
Inventories (23) (12)
Accounts payable, accrued expenses and other current liabilities (20) 59
Income taxes 389 15
Pension and non-pension postretirement benefit contributions (142) (237)
Other assets and liabilities (7) 62
Net cash flows provided by operating activities 1,346 849
Cash flows from investing activities    
Capital expenditures (1,670) (1,173)
Proceeds from sales of investments 0 7
Change in restricted cash 2 (2)
Other investing activities 22 20
Net cash flows used in investing activities (1,646) (1,148)
Net Cash Provided by (Used in) Financing Activities [Abstract]    
Changes in short-term borrowings 300 344
Issuance of long-term debt 400 650
Retirement of long-term debt (260) (617)
Dividends paid on common stock (226) (230)
Other financing activities (4) (8)
Contributions from parent 75 168
Net cash flows provided by financing activities 285 307
Increase in cash and cash equivalents (15) 8
Cash and cash equivalents at beginning of period 66 36
Cash and cash equivalents at end of period 51 44
PECO Energy Co [Member]    
Net Cash Provided by (Used in) Operating Activities [Abstract]    
Net income 299 255
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 198 176
Gain on sales of assets   0
Deferred income taxes and amortization of investment tax credits 11 7
Other non-cash operating activities 69 70
Changes in assets and liabilities:    
Accounts receivable (15) 63
Receivables from and payables to affiliates, net 0 (20)
Inventories 8 5
Accounts payable, accrued expenses and other current liabilities (17) 19
Income taxes 69 16
Pension and non-pension postretirement benefit contributions (37) (12)
Other assets and liabilities (18) (75)
Net cash flows provided by operating activities 567 504
Cash flows from investing activities    
Capital expenditures (435) (461)
Change in restricted cash (1) 0
Other investing activities 11 9
Changes in Exelon intercompany money pool 55 0
Net cash flows used in investing activities (425) (452)
Net Cash Provided by (Used in) Financing Activities [Abstract]    
Issuance of long-term debt 0 300
Dividends paid on common stock (209) (240)
Other financing activities (2) (7)
Payments of Ordinary Dividends, Preferred Stock and Preference Stock (16) (24)
Changes in Exelon intercompany money pool 55 0
Net cash flows provided by financing activities (140) 77
Increase in cash and cash equivalents 2 129
Cash and cash equivalents at beginning of period 30 217
Cash and cash equivalents at end of period 32 346
Baltimore Gas and Electric Company [Member]    
Net Cash Provided by (Used in) Operating Activities [Abstract]    
Net income 212 156
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 271 275
Deferred income taxes and amortization of investment tax credits 79 57
Other non-cash operating activities 111 129
Changes in assets and liabilities:    
Accounts receivable 62 101
Receivables from and payables to affiliates, net (8) (11)
Inventories 10 (21)
Accounts payable, accrued expenses and other current liabilities 49 (50)
Counterparty collateral received (posted), net (27) 16
Income taxes (6) 53
Pension and non-pension postretirement benefit contributions (14) (13)
Other assets and liabilities (43) (67)
Net cash flows provided by operating activities 696 625
Cash flows from investing activities    
Capital expenditures (506) (458)
Change in restricted cash 2 (37)
Other investing activities 13 15
Net cash flows used in investing activities (491) (480)
Net Cash Provided by (Used in) Financing Activities [Abstract]    
Changes in short-term borrowings (70) (115)
Retirement of long-term debt (37) (35)
Dividends paid on common stock (116) 0
Other financing activities (15) 11
Contributions from parent 6  
Payments of Ordinary Dividends, Preferred Stock and Preference Stock (10) (10)
Net cash flows provided by financing activities (242) (149)
Increase in cash and cash equivalents (37) (4)
Cash and cash equivalents at beginning of period 64 31
Cash and cash equivalents at end of period $ 27 $ 27