XML 139 R51.htm IDEA: XBRL DOCUMENT v3.3.1.900
Debt and Credit Agreements (Tables)
12 Months Ended
Dec. 31, 2015
Debt Disclosure [Abstract]  
Schedule of Short-term Debt
Exelon, Generation, ComEd, PECO and BGE had the following amounts of commercial paper borrowings at December 31, 2015 and 2014:
 
 
Maximum
Program Size at
December 31,
 
Outstanding
Commercial
Paper at
December 31,
 
Average Interest Rate on
Commercial Paper Borrowings for
the Year Ended December 31,
Commercial Paper Issuer
2015 (a)(b)
 
2014 (a)(b)
 
2015
 
2014
 
2015
 
2014
Exelon Corporate
$
500

 
$
500

 
$

 
$

 
n.a.

 
n.a.

Generation
5,450

 
5,600

 

 

 
0.49
%
 
0.32
%
ComEd
1,000

 
1,000

 
294

 
304

 
0.53
%
 
0.33
%
PECO
600

 
600

 

 

 
n.a.

 
n.a.

BGE
600

 
600

 
210

 
120

 
0.48
%
 
0.29
%
Total
$
8,150

 
$
8,300

 
$
504

 
$
424

 
 
 
 
_____________________
(a)
Reflects aggregate bank commitments under the revolving and bilateral credit agreements (with the exception of $275 million and $200 million bilateral agreements for Generation as of December 31, 2015 and 2014, respectively) that backstop the commercial paper program. See discussion and Credit Facilities table below for items affecting effective program size.
(b)
Excludes additional credit facilities for Generation, ComEd, PECO and BGE with aggregate commitments of $50 million, $34 million, $34 million and $5 million, respectively, arranged with minority and community banks located primarily within ComEd’s, PECO’s and BGE’s service territories. The agreements for these facilities expired on October 16, 2015 and were renewed at the same amount through October 14, 2016. These facilities are solely utilized to issue letters of credit. As of December 31, 2015, letters of credit issued under these facilities totaled $7 million, $14 million, $21 million and $2 million for Generation, ComEd, PECO and BGE, respectively.
The following tables present the short-term borrowings activity for Exelon, Generation, ComEd, and BGE during 2015, 2014 and 2013. PECO did not have any short-term borrowings during 2015, 2014 or 2013.
 
Exelon
 
 
2015
 
2014
 
2013
Average borrowings
$
499

 
$
571

 
$
254

Maximum borrowings outstanding
739

 
1,164

 
682

Average interest rates, computed on a daily basis
0.53
%
 
0.32
%
 
0.37
%
Average interest rates, at December 31
0.88
%
 
0.53
%
 
0.35
%

Generation
 
 
 
 
 
 
2015
 
2014
 
2013
Average borrowings
$
1

 
$
93

 
$
42

Maximum borrowings outstanding
50

 
552

 
291

Average interest rates, computed on a daily basis
0.49
%
 
0.32
%
 
0.32
%
Average interest rates, at December 31
n.a.

 
n.a.

 
n.a.


ComEd
 
 
 
 
 
 
2015
 
2014
 
2013
Average borrowings
$
461

 
$
415

 
$
203

Maximum borrowings outstanding
684

 
597

 
446

Average interest rates, computed on a daily basis
0.53
%
 
0.33
%
 
0.40
%
Average interest rates, at December 31
0.89
%
 
0.50
%
 
0.37
%

BGE
 
 
 
 
 
 
2015
 
2014
 
2013
Average borrowings
$
37

 
$
64

 
$
35

Maximum borrowings outstanding
210

 
180

 
135

Average interest rates, computed on a daily basis
0.48
%
 
0.29
%
 
0.31
%
Average interest rates, computed at December 31
0.87
%
 
0.61
%
 
0.31
%
Schedule of Line of Credit Facilities
At December 31, 2015, the Registrants had the following aggregate bank commitments, credit facility borrowings and available capacity under their respective credit facilities:
 
 
 
 
 
 
 
Available Capacity at December 31, 2015
Borrower
Aggregate Bank
Commitment
(a)
 
Facility Draws
 
Outstanding
Letters of Credit(c)
 
Actual
 
To Support
Additional
Commercial
Paper
(b)
Exelon Corporate
$
500

 
$

 
$
26

 
$
474

 
$
474

Generation
5,725

 

 
1,449

 
4,276

 
4,174

ComEd
1,000

 

 
2

 
998

 
704

PECO
600

 

 
1

 
599

 
599

BGE
600

 

 

 
600

 
390

Total
$
8,425

 
$

 
$
1,478

 
$
6,947

 
$
6,341

_______________________
(a)
Excludes additional credit facilities for Generation, ComEd, PECO and BGE with aggregate commitments of $50 million, $34 million, $34 million and $5 million, respectively, arranged with minority and community banks located primarily within ComEd’s, PECO’s and BGE’s service territories. The agreements for these facilities expired on October 16, 2015 and were renewed at the same amount through October 14, 2016. These facilities are solely utilized to issue letters of credit. As of December 31, 2015, letters of credit issued under these facilities totaled $7 million, $14 million, $21 million and $2 million for Generation, ComEd, PECO and BGE, respectively.
(b)
Excludes $275 million bilateral credit facilities that do not back Generation’s commercial paper program.
(c)
Excludes nonrecourse debt letters of credit, see discussion below on Continental Wind.

Schedule Of Credit Agreement Covenants
The following table summarizes the minimum thresholds reflected in the credit agreements for the year ended December 31, 2015:
 
 
Exelon
  
Generation
  
ComEd
  
PECO
  
BGE
Credit agreement threshold
2.50 to 1
 
3.00 to 1
 
2.00 to 1
 
2.00 to 1
 
2.00 to 1
 
At December 31, 2015, the interest coverage ratios at the Registrants were as follows:
 
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
Interest coverage ratio
9.77
 
12.31
 
7.25
 
8.94
 
10.66
Schedule of Long-term Debt Instruments
PECO
 
 
 
 
 
Maturity
Date
 
December 31,
 
Rates
 
2015
 
2014
Long-term debt
 
 
 
 
 
 
 
 
 
First mortgage bonds (a)
1.20
%
-
5.95
%
 
2016 - 2044
 
$
2,600

 
$
2,250

Total long-term debt
 
 
 
 
 
 
2,600

 
2,250

Unamortized debt discount and premium, net
 
 
 
 
 
 
(5
)
 
(4
)
Unamortized debt issuance costs (b)
 
 
 
 
 
 
(15
)
 
(14
)
Long-term debt due within one year
 
 
 
 
 
 
(300
)
 

Long-term debt
 
 
 
 
 
 
$
2,280

 
$
2,232

Long-term debt to financing trusts (c)
 
 
 
 
 
 
 
 
 
Subordinated debentures to PECO Trust III
 
 
7.38
%
 
2028
 
$
81

 
$
81

Subordinated debentures to PECO Trust IV
 
 
5.75
%
 
2033
 
103

 
103

Long-term debt to financing trusts
 
 
 
 
 
 
$
184

 
$
184

_____________________
(a)
Substantially all of PECO’s assets are subject to the lien of its mortgage indenture.
(b)
Certain December 31, 2014 balances have been adjusted for the adoption of accounting guidance related to simplifying the presentation of debt costs. See Note 1 - Significant Accounting Policies for additional information.
(c)
Amounts owed to this financing trust are recorded as Long-term debt to financing trusts within PECO’s Consolidated Balance Sheets.
Generation
 
 
 
 
 
 
Maturity
Date
 
December 31,
 
Rates
 
2015
 
2014
Long-term debt
 
 
 
 
 
 
 
 
 
Senior unsecured notes
2.00
%
-
7.60
%
 
2017 - 2042
 
$
5,971

 
$
5,771

Pollution control notes
2.50
%
-
2.70
%
 
2025 - 2036
 
435

 

Nuclear fuel procurement contracts
3.15
%
-
3.35
%
 
2018 - 2020
 
127

 
70

Notes payable and other (a)(b)
1.43
%
 
7.83
%
 
2016 - 2035
 
166

 
26

Nonrecourse debt:
 
 
 
 
 
 
 
 
 
Fixed rates
2.29
%
-
6.00
%
 
2031 - 2037
 
1,162

 
1,166

Variable rates
2.42
%
-
5.00
%
 
2017 - 2030
 
1,058

 
1,101

Total long-term debt
 
 
 
 
 
 
8,919

 
8,134

Fair value adjustment
 
 
 
 
 
 
127

 
146

Unamortized debt discount and premium, net
 
 
 
 
 
 
(17
)
 
(14
)
Unamortized debt issuance costs (c)
 
 
 
 
 
 
(70
)
 
(70
)
Long-term debt due within one year
 
 
 
 
 
 
(90
)
 
(614
)
Long-term debt
 
 
 
 
 
 
$
8,869

 
$
7,582

______________________
(a)
Includes Generation’s capital lease obligations of $21 million and $24 million at December 31, 2015 and 2014, respectively. Generation will make lease payments of $4 million, $4 million, $4 million, $5 million and $4 million in 2016, 2017, 2018, 2019, 2020, respectively.
The following tables present the outstanding long-term debt at Exelon, Generation, ComEd, PECO and BGE as of December 31, 2015 and 2014:
 
Exelon
 
 
 
 
 
Maturity
Date
 
December 31,
 
Rates
 
2015
 
2014
Long-term debt
 
 
 
 
 
 
 
 
 
Rate stabilization bonds
5.72
%
-
5.82
%
 
2017
 
$
120

 
$
195

First mortgage bonds (a)
1.20
%
-
6.45
%
 
2016 - 2045
 
9,019

 
8,079

Senior unsecured notes
1.55
%
-
7.60
%
 
2017 - 2045
 
9,803

 
7,071

Unsecured bonds
2.80
%
-
6.35
%
 
2016 - 2036
 
1,750

 
1,750

Pollution control notes
2.50
%
-
2.70
%
 
2025 - 2036
 
435

 

Nuclear fuel procurement contracts
3.15
%
-
3.35
%
 
2018 - 2020
 
127

 
70

Notes payable and other (b)(c)
1.43
%
-
7.83
%
 
2016 - 2053
 
314

 
174

Junior subordinated notes

 
6.50
%
 
2024
 
1,150

 
1,150

Contract payment - junior subordinated notes
 
 
2.50
%
 
2017
 
64

 
108

Long-term software licensing agreement
 
 
3.95
%
 
2024
 
111

 

Nonrecourse debt:
 
 
 
 
 
 
 
 
 
     Fixed rates
2.29
%
-
6.00
%
 
2031 - 2037
 
1,162

 
1,166

     Variable rates
2.42
%
-
5.00
%
 
2017 - 2030
 
1,058

 
1,101

Total long-term debt
 
 
 
 
 
 
25,113

 
20,864

Unamortized debt discount and premium, net
 
 
 
 
 
 
(63
)
 
(37
)
Unamortized debt issuance costs (d)
 
 
 
 
 
 
(180
)
 
(150
)
Fair value adjustment
 
 
 
 
 
 
275

 
333

Fair value hedge carrying value adjustment,
net
 
 
 
 
 
 

 
4

Long-term debt due within one year
 
 
 
 
 
 
(1,500
)
 
(1,802
)
Long-term debt
 
 
 
 
 
 
$
23,645

 
$
19,212

Long-term debt to financing trusts (e)
 
 
 
 
 
 
 
 
 
Subordinated debentures to ComEd Financing
III
 
 
6.35
%
 
2033
 
$
206

 
$
206

Subordinated debentures to PECO Trust III
 
 
7.38
%
 
2028
 
81

 
81

Subordinated debentures to PECO Trust IV
 
 
5.75
%
 
2033
 
103

 
103

Subordinated debentures to BGE Trust
 
 
6.20
%
 
2043
 
258

 
258

Total long-term debt to financing trusts
 
 
 
 
 
 
648

 
648

Unamortized debt issuance costs (d)
 
 
 
 
 
 
(7
)
 
(7
)
Long-term debt to financing trusts
 
 
 
 
 
 
$
641

 
$
641

____________________
(a)
Substantially all of ComEd’s assets other than expressly excepted property and substantially all of PECO’s assets are subject to the liens of their respective mortgage indentures.
(b)
Includes capital lease obligations of $29 million and $32 million at December 31, 2015 and 2014, respectively. Lease payments of $4 million, $4 million, $4 million, $5 million, $4 million, and $8 million will be made in 2016, 2017, 2018, 2019, 2020 and thereafter, respectively.
(c)
Includes financing related to Albany Green Energy, LLC (AGE), which is a consolidated variable interest entity (see Note 2 - Variable Interest Entities for additional information). The agreement is scheduled to expire on November 17, 2017, at a variable rate equal to LIBOR plus 1.25%. As of December 31, 2015, $100 million was outstanding.
(d)
Certain December 31, 2014 balances have been adjusted for the adoption of accounting guidance related to simplifying the presentation of debt costs. See Note 1 - Significant Accounting Policies for additional information.
(e)
Amounts owed to these financing trusts are recorded as Long-term debt to financing trusts within Exelon’s Consolidated Balance Sheets.
ComEd
 
 
 
 
 
Maturity
Date
 
December 31,
 
Rates
 
2015
 
2014
Long-term debt
 
 
 
 
 
 
 
 
 
First mortgage bonds (a)
1.95
%
-
6.45
%
 
2016 - 2045
 
$
6,419

 
$
5,829

Notes payable and other (b) 
6.95
%
-
7.49
%
 
2016 - 2053
 
148

 
148

Total long-term debt
 
 
 
 
 
 
6,567

 
5,977

Unamortized debt discount and premium, net
 
 
 
 
 
 
(20
)
 
(19
)
Unamortized debt issuance costs (c)
 
 
 
 
 
 
(38
)
 
(33
)
Long-term debt due within one year
 
 
 
 
 
 
(665
)
 
(260
)
Long-term debt
 
 
 
 
 
 
$
5,844

 
$
5,665

Long-term debt to financing trust (d)
 
 
 
 
 
 
 
 
 
Subordinated debentures to ComEd Financing III
 
 
6.35
%
 
2033
 
$
206

 
$
206

Total long-term debt to financing trusts
 
 
 
 
 
 
206

 
206

Unamortized debt issuance costs (c)
 
 
 
 
 
 
(1
)
 
(1
)
Long-term debt to financing trusts
 
 
 
 
 
 
$
205

 
$
205

______________________
(a)
Substantially all of ComEd’s assets other than expressly excepted property are subject to the lien of its mortgage indenture.
(b)
Includes ComEd’s capital lease obligations of $8 million at both December 31, 2015 and 2014, respectively. Lease payments of less than $1 million will be made from 2016 through expiration at 2053.
(c)
Certain December 31, 2014 balances have been adjusted for the adoption of accounting guidance related to simplifying the presentation of debt costs. See Note 1 - Significant Accounting Policies for additional information.
(d)
Amount owed to this financing trust is recorded as Long-term debt to financing trust within ComEd’s Consolidated Balance Sheets.
BGE
 
 
 
 
 
Maturity
Date
 
December 31,
 
Rates
 
2015
 
2014
Long-term debt
 
 
 
 
 
 
 
 
 
Rate stabilization bonds
5.72
%
-
5.82
%
 
2017
 
$
120

 
$
195

Senior unsecured notes
2.80
%
-
6.35
%
 
2016 - 2036
 
1,750

 
1,750

Total long-term debt
 
 
 
 
 
 
1,870

 
1,945

Unamortized debt discount and premium, net
 
 
 
 
 
 
(3
)
 
(3
)
Unamortized debt issuance costs (a)
 
 
 
 
 
 
(9
)
 
(10
)
Long-term debt due within one year
 
 
 
 
 
 
(378
)
 
(75
)
Long-term debt
 
 
 
 
 
 
$
1,480

 
$
1,857

Long-term debt to financing trusts (b)
 
 
 
 
 
 
 
 
 
Subordinated debentures to BGE Capital Trust II
 
 
6.20
%
 
2043
 
$
258

 
$
258

Total long-term debt to financing trusts
 
 
 
 
 
 
258

 
258

Unamortized debt issuance costs (a)
 
 
 
 
 
 
(6
)
 
(6
)
Long-term debt to financing trusts
 
 
 
 
 
 
$
252

 
$
252

___________________
(a)
Certain December 31, 2014 balances have been adjusted for the adoption of accounting guidance related to simplifying the presentation of debt costs. See Note 1 - Significant Accounting Policies for additional information.
(b)
Amount owed to this financing trust is recorded as Long-term debt to financing trust within BGE’s Consolidated Balance Sheets.
Schedule of Maturities of Long-term Debt
Long-term debt maturities at Exelon, Generation, ComEd, PECO and BGE in the periods 2016 through 2020 and thereafter are as follows:
Year
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
2016
$
1,487

 
$
90

 
$
665

 
$
300

 
$
378

 
2017
1,841

 
805

 
425

 

 
42

 
2018
1,393

 
53

 
840

 
500

 

 
2019
973

 
673

 
300

 

 

 
2020
3,311

 
1,911

 
500

 

 

 
Thereafter
16,756

(a)  
5,387

 
4,043

(b) 
1,984

(c) 
1,708

(d) 
Total
$
25,761

 
$
8,919

 
$
6,773

 
$
2,784


$
2,128

 
____________________
(a)
Includes $648 million due to ComEd, PECO and BGE financing trusts.
(b)
Includes $206 million due to ComEd financing trust.
(c)
Includes $184 million due to PECO financing trusts.
(d)
Includes $258 million due to BGE financing trust.