XML 92 R4.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities      
Net income $ 2,250 $ 1,820 $ 1,729
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 3,987 3,868 3,779
Impairment of long-lived assets 36 687 171
Gain on consolidation and acquisition of businesses 0 (296) 0
Gain on sales of assets (18) (437) (13)
Gain on sales of assets (18) (437) (13)
Deferred income taxes and amortization of investment tax credits 752 502 119
Net fair value changes related to derivatives (367) 716 (445)
Net realized and unrealized losses (gains) on nuclear decommissioning trust fund investments 131 (210) (170)
Other non-cash operating activities 1,109 1,054 718
Changes in assets and liabilities:      
Accounts receivable 240 (318) (97)
Inventories 4 (380) (100)
Accounts payable and accrued expenses (121) 49 (116)
Option premiums received (paid), net 58 38 (36)
Collateral received (posted), net 347 (1,719) 215
Income taxes 97 (143) 883
Pension and non-pension postretirement benefit contributions (502) (617) (422)
Other assets and liabilities (387) (157) 128
Net cash flows provided by operating activities 7,616 4,457 6,343
Cash flows from investing activities      
Capital expenditures (7,624) (6,077) (5,395)
Proceeds from termination of direct financing lease investment 0 335 0
Proceeds from nuclear decommissioning trust fund sales 6,895 7,396 4,217
Investment in nuclear decommissioning trust funds (7,147) (7,551) (4,450)
Acquisitions of businesses (40) (386) 0
Proceeds from sales of long-lived assets 147 1,719 32
Proceeds from sales of investments 0 7 22
Cash and restricted cash acquired from consolidations and acquisitions 0 140 0
Purchases of investments 0 (3) (4)
Change in restricted cash 66 (104) (43)
Distribution from CENG 0 13 115
Other investing activities (119) (88) 112
Net cash flows used in investing activities (7,822) (4,599) (5,394)
Cash flows from financing activities      
Payment of accounts receivable agreement 0 0 (210)
Issuance of long-term debt 6,709 3,463 2,055
Retirement of long-term debt (2,687) (1,545) (1,589)
Redemption of preferred securities 0 0 (93)
Distribution to noncontrolling interest of consolidated VIE 0 (421) 0
Dividends paid on common stock (1,105) (1,065) (1,249)
Proceeds from employee stock plans 32 35 47
Other financing activities 67 178 119
Contributions from parent     0
Net cash flows provided by (used in) financing activities 4,830 411 (826)
Proceeds from Issuance of Common Stock 1,868 0 0
Proceeds from (Repayments of) Short-term Debt, Maturing in Three Months or Less 80 122 332
Increase in cash and cash equivalents 4,624 269 123
Cash and cash equivalents at beginning of period 1,878 1,609 1,486
Cash and cash equivalents at end of period 6,502 1,878 1,609
Parent Company [Member]      
Cash flows from operating activities      
Net income 2,269 1,623 1,719
Changes in assets and liabilities:      
Net cash flows provided by operating activities 3,071 806 1,053
Cash flows from investing activities      
Capital expenditures 0 1 0
Proceeds from termination of direct financing lease investment 0 335 0
Change in restricted cash 0 0 38
Other investing activities (55) (126) 15
Changes in Exelon intercompany money pool (1,217) (83) (60)
Net cash flows used in investing activities (934) 57 439
Cash flows from financing activities      
Issuance of long-term debt 4,200 1,150 0
Retirement of long-term debt (2,263) (23) (450)
Dividends paid on common stock (1,105) (1,065) (1,249)
Proceeds from employee stock plans 32 35 47
Other financing activities 58 84 6
Contribution from member 3,209 1,370 1,175
Net cash flows provided by (used in) financing activities 2,674 13 (1,648)
Proceeds from Issuance of Common Stock 1,868 0 0
Proceeds from (Repayments of) Short-term Debt, Maturing in Three Months or Less 0 0 10
Increase in cash and cash equivalents 4,811 876 (156)
Cash and cash equivalents at beginning of period 879 3 159
Cash and cash equivalents at end of period 5,690 879 3
Exelon Generation Co L L C [Member]      
Cash flows from operating activities      
Net income 1,340 1,019 1,060
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 2,589 2,519 2,559
Impairment of long-lived assets 12 663 157
Gain on consolidation and acquisition of businesses 0 (296) 0
Gain on sales of assets (12) (437) (13)
Gain on sales of assets (12) (437) (13)
Deferred income taxes and amortization of investment tax credits 49 (198) 315
Net fair value changes related to derivatives (249) 635 (448)
Net realized and unrealized losses (gains) on nuclear decommissioning trust fund investments 131 (210) (170)
Other non-cash operating activities 268 346 270
Changes in assets and liabilities:      
Accounts receivable 194 (215) 109
Receivables from and payables to affiliates, net 15 15 2
Inventories 16 (359) (88)
Accounts payable and accrued expenses (149) 29 (160)
Option premiums received (paid), net 58 38 (36)
Collateral received (posted), net 407 (1,748) 162
Income taxes (18) 265 402
Pension and non-pension postretirement benefit contributions (245) (297) (149)
Other assets and liabilities (207) 57 (85)
Net cash flows provided by operating activities 4,199 1,826 3,887
Cash flows from investing activities      
Capital expenditures (3,841) (3,012) (2,752)
Proceeds from nuclear decommissioning trust fund sales 6,895 7,396 4,217
Investment in nuclear decommissioning trust funds (7,147) (7,551) (4,450)
Acquisitions of businesses (40) (386) 0
Proceeds from sales of long-lived assets 147 1,719 32
Cash and restricted cash acquired from consolidations and acquisitions 0 140 0
Change in restricted cash 35 (87) (64)
Distribution from CENG 0 13 115
Other investing activities (118) (43) 30
Changes in Exelon intercompany money pool 0 44 (44)
Net cash flows used in investing activities (4,069) (1,767) (2,916)
Cash flows from financing activities      
Issuance of long-term debt 1,309 1,112 854
Retirement of long-term debt (89) (586) (570)
Repayments of Related Party Debt (550)    
Changes in Exelon intercompany money pool 1,252 0 0
Distribution to noncontrolling interest of consolidated VIE 0 (421) 0
Other financing activities (26) 67 82
Distribution to member (2,474) (645) (625)
Contribution from member 47 53 26
Contributions from parent     0
Net cash flows provided by (used in) financing activities (479) (537) (384)
Proceeds from (Repayments of) Short-term Debt, Maturing in Three Months or Less 0 17 13
Increase in cash and cash equivalents (349) (478) 587
Cash and cash equivalents at beginning of period 780 1,258 671
Cash and cash equivalents at end of period 431 780 1,258
Commonwealth Edison Co [Member]      
Cash flows from operating activities      
Net income 426 408 249
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 707 687 669
Gain on sales of assets (1) (2) 0
Deferred income taxes and amortization of investment tax credits 353 433 (57)
Other non-cash operating activities 416 255 28
Changes in assets and liabilities:      
Accounts receivable (93) (121) (12)
Receivables from and payables to affiliates, net (19) (11) (12)
Inventories (40) (16) (18)
Accounts payable and accrued expenses 68 95 91
Collateral received (posted), net (33) 2 53
Income taxes 192 (159) 178
Pension and non-pension postretirement benefit contributions (150) (248) (122)
Other assets and liabilities 69 1 171
Net cash flows provided by operating activities 1,896 1,326 1,218
Cash flows from investing activities      
Capital expenditures (2,398) (1,689) (1,433)
Proceeds from sales of investments 0 7 7
Purchases of investments 0 (3) (4)
Change in restricted cash 2 (2) (2)
Other investing activities 34 32 45
Net cash flows used in investing activities (2,362) (1,655) (1,387)
Cash flows from financing activities      
Issuance of long-term debt 850 900 350
Retirement of long-term debt (260) (617) (252)
Dividends paid on common stock (299) (307) (220)
Other financing activities 16 10 1
Contributions from parent 202 273 176
Net cash flows provided by (used in) financing activities 467 359 61
Proceeds from (Repayments of) Short-term Debt, Maturing in Three Months or Less (10) 120 184
Increase in cash and cash equivalents 1 30 (108)
Cash and cash equivalents at beginning of period 66 36 144
Cash and cash equivalents at end of period 67 66 36
PECO Energy Co [Member]      
Cash flows from operating activities      
Net income 378 352 395
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 260 236 228
Deferred income taxes and amortization of investment tax credits 90 88 20
Net realized and unrealized losses (gains) on nuclear decommissioning trust fund investments 2    
Other non-cash operating activities 70 92 108
Changes in assets and liabilities:      
Accounts receivable 37 (16) (79)
Receivables from and payables to affiliates, net 3 (6) (18)
Inventories 10 2 2
Accounts payable and accrued expenses (25) 58 31
Income taxes (9) (57) 87
Pension and non-pension postretirement benefit contributions (40) (16) (31)
Other assets and liabilities (4) (21) 4
Net cash flows provided by operating activities 770 712 747
Cash flows from investing activities      
Capital expenditures (601) (661) (537)
Change in restricted cash (1) 0 (2)
Other investing activities 14 12 8
Net cash flows used in investing activities (588) (649) (531)
Cash flows from financing activities      
Payment of accounts receivable agreement 0 0 (210)
Issuance of long-term debt 350 300 550
Retirement of long-term debt 0 (250) (300)
Redemption of preferred securities 0 0 (93)
Dividends paid on common stock (279) (320) (332)
Other financing activities 4 4 2
Contributions from parent 16 24 27
Dividends paid on preferred securities 0 0 (1)
Net cash flows provided by (used in) financing activities 83 (250) (361)
Increase in cash and cash equivalents 265 (187) (145)
Cash and cash equivalents at beginning of period 30 217 362
Cash and cash equivalents at end of period 295 30 217
Baltimore Gas and Electric Company [Member]      
Cash flows from operating activities      
Net income 288 211 210
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 366 371 348
Deferred income taxes and amortization of investment tax credits 165 116 125
Other non-cash operating activities 137 180 153
Changes in assets and liabilities:      
Accounts receivable 84 46 (127)
Receivables from and payables to affiliates, net (2) (1) (14)
Inventories 18 (6) 1
Accounts payable and accrued expenses (3) (75) (6)
Collateral received (posted), net (27) 27 0
Income taxes (54) 45 (33)
Pension and non-pension postretirement benefit contributions (17) (16) (24)
Other assets and liabilities (173) (158) (72)
Net cash flows provided by operating activities 782 740 561
Cash flows from investing activities      
Capital expenditures (719) (620) (587)
Change in restricted cash 26 (22) 2
Other investing activities 18 20 14
Net cash flows used in investing activities (675) (622) (571)
Cash flows from financing activities      
Issuance of long-term debt 0 0 300
Retirement of long-term debt (75) (70) (467)
Dividends paid on common stock (158) 0 0
Other financing activities 13 (13) 3
Contributions from parent 7 0 0
Dividends paid on preferred securities (13) (13) (13)
Net cash flows provided by (used in) financing activities (162) (85) (48)
Proceeds from (Repayments of) Short-term Debt, Maturing in Three Months or Less 90 (15) 135
Increase in cash and cash equivalents (55) 33 (58)
Cash and cash equivalents at beginning of period 64 31 89
Cash and cash equivalents at end of period $ 9 $ 64 $ 31