XML 53 R3.htm IDEA: XBRL DOCUMENT v3.4.0.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2016
Mar. 31, 2016
Mar. 23, 2016
Mar. 31, 2015
Net Cash Provided by (Used in) Operating Activities [Abstract]        
Net income   $ 123,000,000   $ 738,000,000
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   1,063,000,000   948,000,000
Impairment of long-lived assets   119,000,000   0
Gain on sales of assets   (9,000,000)   (1,000,000)
Deferred income taxes and amortization of investment tax credits   (127,000,000)   (129,000,000)
Net fair value changes related to derivatives   (107,000,000)   (91,000,000)
Gain (Loss) on Investments   55,000,000   47,000,000
Other non-cash operating activities   804,000,000   344,000,000
Changes in assets and liabilities:        
Inventories   142,000,000   291,000,000
Accounts receivable   117,000,000   (270,000,000)
Accounts payable and accrued expenses   571,000,000   468,000,000
Option premiums received, net   17,000,000   5,000,000
Collateral received, net   206,000,000   257,000,000
Income taxes   47,000,000   174,000,000
Pension and non-pension postretirement benefit contributions   (239,000,000)   (269,000,000)
Other assets and liabilities   (311,000,000)   (250,000,000)
Net cash flows provided by operating activities   1,473,000,000   1,490,000,000
Cash flows from investing activities        
Capital expenditures   (2,202,000,000)   (1,784,000,000)
Proceeds from nuclear decommissioning trust fund sales   2,240,000,000   1,681,000,000
Investment in nuclear decommissioning trust funds   (2,297,000,000)   (1,747,000,000)
Acquisition of businesses, net of cash acquired   (6,645,000,000)   (15,000,000)
Proceeds from Sale of Property Held-for-sale   0   142,000,000
Proceeds from termination of direct financing lease investment   360,000,000   0
Change in restricted cash   (2,000,000)   (26,000,000)
Other investing activities   (2,000,000)   (2,000,000)
Net cash flows used in investing activities   8,548,000,000   1,751,000,000
Net Cash Provided by (Used in) Financing Activities [Abstract]        
Proceeds from Short-term Debt, Maturing in More than Three Months   123,000,000   0
Changes in short-term borrowings   (1,647,000,000)   141,000,000
Proceeds from Issuance of Long-term Debt   151,000,000   1,206,000,000
Retirement of long-term debt   (116,000,000)   (580,000,000)
Dividends paid on common stock   (287,000,000)   (269,000,000)
Proceeds from employee stock plans   9,000,000   8,000,000
Other financing activities   (6,000,000)   16,000,000
Net cash flows provided by financing activities   1,533,000,000   208,000,000
Decrease in cash and cash equivalents   (5,542,000,000)   (53,000,000)
Cash and cash equivalents at beginning of period   6,502,000,000 $ 6,502,000,000 1,878,000,000
Cash and cash equivalents at end of period $ 960,000,000 960,000,000   1,825,000,000
Exelon Generation Co L L C [Member]        
Net Cash Provided by (Used in) Operating Activities [Abstract]        
Net income   257,000,000   485,000,000
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   667,000,000   591,000,000
Impairment of long-lived assets   119,000,000   0
Gain on sales of assets   0   1,000,000
Deferred income taxes and amortization of investment tax credits   (68,000,000)   (89,000,000)
Net fair value changes related to derivatives   (106,000,000)   (165,000,000)
Gain (Loss) on Investments   55,000,000   47,000,000
Other non-cash operating activities   51,000,000   45,000,000
Changes in assets and liabilities:        
Inventories   93,000,000   228,000,000
Accounts receivable   173,000,000   24,000,000
Change Receivables Payables From Affiliates   17,000,000   (10,000,000)
Accounts payable and accrued expenses   363,000,000   254,000,000
Option premiums received, net   (17,000,000)   5,000,000
Collateral received, net   198,000,000   288,000,000
Income taxes   (60,000,000)   (104,000,000)
Pension and non-pension postretirement benefit contributions   (112,000,000)   (107,000,000)
Other assets and liabilities   (148,000,000)   (232,000,000)
Net cash flows provided by operating activities   782,000,000   837,000,000
Cash flows from investing activities        
Capital expenditures   (1,125,000,000)   (937,000,000)
Proceeds from nuclear decommissioning trust fund sales   2,240,000,000   1,681,000,000
Investment in nuclear decommissioning trust funds   (2,297,000,000)   (1,747,000,000)
Acquisition of businesses, net of cash acquired   (1,000,000)   (15,000,000)
Proceeds from Sale of Property Held-for-sale   0   142,000,000
Change in restricted cash   4,000,000   (21,000,000)
Other investing activities   (25,000,000)   (2,000,000)
Changes in Exelon intercompany money pool   (1,183,000,000)   936,000,000
Net cash flows used in investing activities   1,204,000,000   899,000,000
Net Cash Provided by (Used in) Financing Activities [Abstract]        
Changes in short-term borrowings   (1,377,000,000)   1,000,000
Proceeds from Debt, Maturing in More than Three Months   123,000,000    
Retirement of long-term debt   (94,000,000)   (18,000,000)
Proceeds from Issuance of Debt   151,000,000   806,000,000
Repayments of Related Party Debt   0   (550,000,000)
Changes in Exelon intercompany money pool   (1,183,000,000)   936,000,000
Other financing activities   (5,000,000)   3,000,000
Distribution to member   (55,000,000)   (1,356,000,000)
Proceeds from Contributions from Affiliates   44,000,000   0
Net cash flows provided by financing activities   368,000,000   (186,000,000)
Decrease in cash and cash equivalents   (54,000,000)   (248,000,000)
Cash and cash equivalents at beginning of period   431,000,000 431,000,000 780,000,000
Cash and cash equivalents at end of period 377,000,000 377,000,000   532,000,000
Commonwealth Edison Co [Member]        
Net Cash Provided by (Used in) Operating Activities [Abstract]        
Net income   115,000,000   90,000,000
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   189,000,000   175,000,000
Gain on sales of assets   (5,000,000)   0
Deferred income taxes and amortization of investment tax credits   (70,000,000)   (35,000,000)
Other non-cash operating activities   32,000,000   126,000,000
Changes in assets and liabilities:        
Inventories   (7,000,000)   (10,000,000)
Accounts receivable   (69,000,000)   38,000,000
Change Receivables Payables From Affiliates   0   2,000,000
Accounts payable and accrued expenses   (207,000,000)   121,000,000
Collateral received, net   (7,000,000)   5,000,000
Income taxes   20,000,000   131,000,000
Pension and non-pension postretirement benefit contributions   (32,000,000)   (121,000,000)
Other assets and liabilities   14,000,000   9,000,000
Net cash flows provided by operating activities   284,000,000   251,000,000
Cash flows from investing activities        
Capital expenditures   639,000,000   530,000,000
Other investing activities   (13,000,000)   (7,000,000)
Net cash flows used in investing activities   (626,000,000)   (523,000,000)
Net Cash Provided by (Used in) Financing Activities [Abstract]        
Changes in short-term borrowings   (349,000,000)   (21,000,000)
Proceeds from Issuance of Long-term Debt   0   (400,000,000)
Dividends paid on common stock   (91,000,000)   75,000,000
Other financing activities   1,000,000   (4,000,000)
Contributions from parent   (39,000,000)   14,000,000
Net cash flows provided by financing activities   296,000,000   314,000,000
Decrease in cash and cash equivalents   (46,000,000)   42,000,000
Cash and cash equivalents at beginning of period   67,000,000 67,000,000 66,000,000
Cash and cash equivalents at end of period 21,000,000 21,000,000   108,000,000
PECO Energy Co [Member]        
Net Cash Provided by (Used in) Operating Activities [Abstract]        
Net income   124,000,000   139,000,000
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   67,000,000   62,000,000
Deferred income taxes and amortization of investment tax credits   (23,000,000)   (5,000,000)
Other non-cash operating activities   24,000,000   44,000,000
Changes in assets and liabilities:        
Inventories   24,000,000   34,000,000
Accounts receivable   (51,000,000)   (115,000,000)
Change Receivables Payables From Affiliates   4,000,000   5,000,000
Accounts payable and accrued expenses   (18,000,000)   1,000,000
Income taxes   29,000,000   67,000,000
Pension and non-pension postretirement benefit contributions   (29,000,000)   (12,000,000)
Other assets and liabilities   (95,000,000)   (70,000,000)
Net cash flows provided by operating activities   138,000,000   158,000,000
Cash flows from investing activities        
Capital expenditures   (195,000,000)   (148,000,000)
Changes in Exelon intercompany money pool   (160,000,000)   0
Other investing activities   4,000,000   4,000,000
Changes in Exelon intercompany money pool       65,000,000
Net cash flows used in investing activities   351,000,000   144,000,000
Net Cash Provided by (Used in) Financing Activities [Abstract]        
Changes in Exelon intercompany money pool       65,000,000
Dividends paid on common stock   (69,000,000)   (70,000,000)
Other financing activities   0   1,000,000
Net cash flows provided by financing activities   (69,000,000)   (6,000,000)
Decrease in cash and cash equivalents   (282,000,000)   8,000,000
Cash and cash equivalents at beginning of period   295,000,000 295,000,000 30,000,000
Cash and cash equivalents at end of period 13,000,000 13,000,000   38,000,000
Baltimore Gas and Electric Company [Member]        
Net Cash Provided by (Used in) Operating Activities [Abstract]        
Net income   101,000,000   109,000,000
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   109,000,000   106,000,000
Deferred income taxes and amortization of investment tax credits   (26,000,000)   (33,000,000)
Other non-cash operating activities   44,000,000   64,000,000
Changes in assets and liabilities:        
Inventories   17,000,000   38,000,000
Accounts receivable   (44,000,000)   (141,000,000)
Change Receivables Payables From Affiliates   7,000,000   (8,000,000)
Accounts payable and accrued expenses   (3,000,000)   14,000,000
Collateral received, net   0   (27,000,000)
Income taxes   78,000,000   26,000,000
Pension and non-pension postretirement benefit contributions   (38,000,000)   (4,000,000)
Other assets and liabilities   (30,000,000)   99,000,000
Net cash flows provided by operating activities   273,000,000   281,000,000
Cash flows from investing activities        
Capital expenditures   (176,000,000)   (136,000,000)
Change in restricted cash   (20,000,000)   2,000,000
Other investing activities   5,000,000   2,000,000
Net cash flows used in investing activities   191,000,000   132,000,000
Net Cash Provided by (Used in) Financing Activities [Abstract]        
Changes in short-term borrowings   60,000,000   120,000,000
Dividends paid on common stock   (45,000,000)   (36,000,000)
Other financing activities   (1,000,000)   13,000,000
Contributions from parent   (21,000,000)   0
Dividends paid on preference stock   (3,000,000)   (3,000,000)
Net cash flows provided by financing activities   (86,000,000)   (172,000,000)
Decrease in cash and cash equivalents   (4,000,000)   (23,000,000)
Cash and cash equivalents at beginning of period   9,000,000 9,000,000 64,000,000
Cash and cash equivalents at end of period 5,000,000 5,000,000   41,000,000
Pepco Holdings, LLC [Member] | Predecessor [Member]        
Net Cash Provided by (Used in) Operating Activities [Abstract]        
Net income     19,000,000 53,000,000
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     152,000,000 155,000,000
Deferred income taxes and amortization of investment tax credits     (19,000,000) (49,000,000)
Net fair value changes related to derivatives     (18,000,000) 0
Other non-cash operating activities     (46,000,000) 57,000,000
Changes in assets and liabilities:        
Inventories     4,000,000 (3,000,000)
Accounts receivable     28,000,000 (214,000,000)
Change Receivables Payables From Affiliates     0 0
Accounts payable and accrued expenses     (42,000,000) (43,000,000)
Collateral received, net     (1,000,000) 0
Income taxes     12,000,000 (3,000,000)
Pension and non-pension postretirement benefit contributions     4,000,000 5,000,000
Other assets and liabilities     9,000,000 25,000,000
Net cash flows provided by operating activities     264,000,000 157,000,000
Cash flows from investing activities        
Capital expenditures     (273,000,000) (246,000,000)
Purchases of investments     (68,000,000) 0
Change in restricted cash     3,000,000 9,000,000
Other investing activities     (5,000,000) 2,000,000
Changes in Exelon intercompany money pool     0 0
Net cash flows used in investing activities     343,000,000 235,000,000
Net Cash Provided by (Used in) Financing Activities [Abstract]        
Proceeds from Short-term Debt, Maturing in More than Three Months     500,000,000 0
Changes in short-term borrowings     121,000,000 (74,000,000)
Proceeds from Issuance of Long-term Debt     0 208,000,000
Retirement of long-term debt     (11,000,000) (22,000,000)
Changes in Exelon intercompany money pool     0 0
Dividends paid on common stock     0 (68,000,000)
Proceeds from Issuance of Common Stock, Dividend Reinvestment Plan     2,000,000 8,000,000
Other financing activities     (2,000,000) 13,000,000
Proceeds from Issuance of Preferred Stock and Preference Stock     0 18,000,000
Net cash flows provided by financing activities     372,000,000 205,000,000
Decrease in cash and cash equivalents     293,000,000 127,000,000
Cash and cash equivalents at beginning of period 319,000,000 26,000,000 26,000,000 15,000,000
Cash and cash equivalents at end of period     319,000,000 142,000,000
Pepco Holdings, LLC [Member] | Successor [Member]        
Net Cash Provided by (Used in) Operating Activities [Abstract]        
Net income (309,000,000)      
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 14,000,000      
Deferred income taxes and amortization of investment tax credits 112,000,000      
Net fair value changes related to derivatives 0      
Other non-cash operating activities (410,000,000)      
Changes in assets and liabilities:        
Inventories 0      
Accounts receivable (16,000,000)      
Change Receivables Payables From Affiliates (46,000,000)      
Accounts payable and accrued expenses 4,000,000      
Collateral received, net 0      
Income taxes 7,000,000      
Pension and non-pension postretirement benefit contributions 0      
Other assets and liabilities 25,000,000      
Net cash flows provided by operating activities 43,000,000      
Cash flows from investing activities        
Capital expenditures (29,000,000)      
Purchases of investments (2,000,000)      
Change in restricted cash (1,000,000)      
Other investing activities 2,000,000      
Changes in Exelon intercompany money pool (53,000,000)      
Net cash flows used in investing activities $ 30,000,000      
Net Cash Provided by (Used in) Financing Activities [Abstract]        
Proceeds from Short-term Debt, Maturing in More than Three Months      
Changes in short-term borrowings $ 20,000,000      
Proceeds from Issuance of Long-term Debt 0      
Retirement of long-term debt 0      
Changes in Exelon intercompany money pool (53,000,000)      
Dividends paid on common stock 0      
Proceeds from Issuance of Common Stock, Dividend Reinvestment Plan 0      
Other financing activities 0      
Proceeds from Issuance of Preferred Stock and Preference Stock 0      
Net cash flows provided by financing activities (181,000,000)      
Decrease in cash and cash equivalents (168,000,000)      
Cash and cash equivalents at beginning of period 319,000,000      
Cash and cash equivalents at end of period 151,000,000 151,000,000 319,000,000  
PEPCO Holdings Inc [Member] | Predecessor [Member]        
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     152,000,000 155,000,000
PEPCO Holdings Inc [Member] | Successor [Member]        
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 14,000,000      
Potomac Electric Power Company [Member]        
Net Cash Provided by (Used in) Operating Activities [Abstract]        
Net income   (108,000,000)   26,000,000
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   75,000,000   62,000,000
Deferred income taxes and amortization of investment tax credits   (31,000,000)   12,000,000
Other non-cash operating activities   153,000,000   23,000,000
Changes in assets and liabilities:        
Inventories   (1,000,000)   6,000,000
Accounts receivable   24,000,000   93,000,000
Change Receivables Payables From Affiliates   (55,000,000)   (21,000,000)
Accounts payable and accrued expenses   4,000,000   (6,000,000)
Income taxes   151,000,000   0
Pension and non-pension postretirement benefit contributions   1,000,000   0
Other assets and liabilities   (9,000,000)   (18,000,000)
Net cash flows provided by operating activities   258,000,000   33,000,000
Cash flows from investing activities        
Capital expenditures   (109,000,000)   (119,000,000)
Purchases of investments   (31,000,000)   0
Change in restricted cash   2,000,000   3,000,000
Other investing activities   2,000,000   3,000,000
Net cash flows used in investing activities   136,000,000   113,000,000
Net Cash Provided by (Used in) Financing Activities [Abstract]        
Changes in short-term borrowings   64,000,000   104,000,000
Proceeds from Issuance of Long-term Debt   0   208,000,000
Retirement of long-term debt   0   (12,000,000)
Dividends paid on common stock   (39,000,000)   0
Other financing activities   0   4,000,000
Contributions from parent   0   (112,000,000)
Net cash flows provided by financing activities   (103,000,000)   200,000,000
Decrease in cash and cash equivalents   19,000,000   120,000,000
Cash and cash equivalents at beginning of period   5,000,000 5,000,000 6,000,000
Cash and cash equivalents at end of period 24,000,000 24,000,000   126,000,000
Delmarva Power and Light Company [Member]        
Net Cash Provided by (Used in) Operating Activities [Abstract]        
Net income   (72,000,000)   32,000,000
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   39,000,000   39,000,000
Deferred income taxes and amortization of investment tax credits   4,000,000   (21,000,000)
Other non-cash operating activities   118,000,000   12,000,000
Changes in assets and liabilities:        
Inventories   1,000,000   5,000,000
Accounts receivable   4,000,000   (82,000,000)
Change Receivables Payables From Affiliates   20,000,000   4,000,000
Accounts payable and accrued expenses   3,000,000   (12,000,000)
Collateral received, net   1,000,000   0
Income taxes   52,000,000   0
Other assets and liabilities   (9,000,000)   14,000,000
Net cash flows provided by operating activities   147,000,000   57,000,000
Cash flows from investing activities        
Capital expenditures   (81,000,000)   (68,000,000)
Change in restricted cash   0   5,000,000
Other investing activities   0   2,000,000
Net cash flows used in investing activities   81,000,000   61,000,000
Net Cash Provided by (Used in) Financing Activities [Abstract]        
Changes in short-term borrowings   30,000,000   (69,000,000)
Dividends paid on common stock   (38,000,000)   (62,000,000)
Net cash flows provided by financing activities   (68,000,000)   7,000,000
Decrease in cash and cash equivalents   (2,000,000)   3,000,000
Cash and cash equivalents at beginning of period   5,000,000 5,000,000 4,000,000
Cash and cash equivalents at end of period 3,000,000 3,000,000   7,000,000
Atlantic City Electric Company [Member]        
Net Cash Provided by (Used in) Operating Activities [Abstract]        
Net income   (100,000,000)   9,000,000
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   40,000,000   43,000,000
Deferred income taxes and amortization of investment tax credits   33,000,000   (5,000,000)
Other non-cash operating activities   132,000,000   8,000,000
Changes in assets and liabilities:        
Inventories   (2,000,000)   (1,000,000)
Accounts receivable   5,000,000   (44,000,000)
Change Receivables Payables From Affiliates   20,000,000   2,000,000
Accounts payable and accrued expenses   (19,000,000)   (21,000,000)
Income taxes       0
Pension and non-pension postretirement benefit contributions   168,000,000    
Other assets and liabilities   (3,000,000)   20,000,000
Net cash flows provided by operating activities   246,000,000   63,000,000
Cash flows from investing activities        
Capital expenditures   (101,000,000)   (54,000,000)
Change in restricted cash   1,000,000   0
Other investing activities   0   1,000,000
Net cash flows used in investing activities   100,000,000   53,000,000
Net Cash Provided by (Used in) Financing Activities [Abstract]        
Changes in short-term borrowings   5,000,000   (16,000,000)
Retirement of long-term debt   (11,000,000)   (10,000,000)
Dividends paid on common stock   (11,000,000)   (12,000,000)
Net cash flows provided by financing activities   (27,000,000)   (6,000,000)
Decrease in cash and cash equivalents   119,000,000   4,000,000
Cash and cash equivalents at beginning of period   3,000,000 $ 3,000,000 2,000,000
Cash and cash equivalents at end of period $ 122,000,000 $ 122,000,000   $ 6,000,000