XML 88 R38.htm IDEA: XBRL DOCUMENT v3.4.0.3
Fair Value of Financial Assets and Liabilities (Tables)
3 Months Ended
Mar. 31, 2016
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, trust preferred securities (long-term debt to financing trusts or junior subordinated debentures) and preferred stock as of March 31, 2016 and December 31, 2015:
Exelon
 
March 31, 2016
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
3,643

 
$
3

 
$
3,640

 
$

 
$
3,643

Long-term debt (including amounts due within one year)(a)
31,372

 
1,132

 
29,577

 
2,135

 
32,844

Long-term debt to financing trusts(b)
641

 

 

 
670

 
670

SNF obligation
1,022

 

 
817

 

 
817


 
December 31, 2015
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
536

 
$
3

 
$
533

 
$

 
$
536

Long-term debt (including amounts due within one year)(a)
25,145

 
931

 
23,644

 
1,349

 
25,924

Long-term debt to financing trusts(b)
641

 

 

 
673

 
673

SNF obligation
1,021

 

 
818

 

 
818

Assets and liabilities measured and recorded at fair value on recurring basis
PHI, Pepco, DPL and ACE
The following tables present assets and liabilities measured and recorded at fair value on PHI's, Pepco's, DPL's and ACE 's Consolidated Balance Sheets on a recurring basis and their level within the fair value hierarchy as of March 31, 2016 and December 31, 2015:
 
Successor
 
 
Predecessor
 
As of March 31, 2016
 
 
As of December 31, 2015
PHI
Level 1
 
Level 2
 
Level 3
 
Total
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
$
168

 
$

 
$

 
$
168

 
 
$
42

 
$

 
$

 
$
42

Derivative asset

 

 

 

 
 

 

 
18

 
18

Rabbi trust investments
 
 
 
 
 
 

 
 
 
 
 
 
 
 

Cash equivalents
73

 

 

 
73

 
 
12

 

 

 
12

Fixed income

 
14

 

 
14

 
 

 
15

 

 
15

Life insurance contracts

 
22

 
20

 
42

 
 

 
27

 
19

 
46

Rabbi trust investments subtotal
73


36


20


129



12


42


19


73

Total assets
241


36


20


297

 
 
54


42


37


133

Liabilities
 
 
 
 
 
 

 
 
 
 
 
 
 
 

Deferred compensation obligation

 
(30
)
 

 
(30
)
 
 

 
(30
)
 

 
(30
)
Mark-to-market derivative liabilities(a)
(1
)
 

 

 
(1
)
 
 
(2
)
 

 

 
(2
)
Effect of netting and allocation of collateral
1

 

 

 
1

 
 
2

 

 

 
2

Mark-to-market derivative liabilities subtotal
















Total liabilities


(30
)



(30
)




(30
)



(30
)
Total net assets
$
241


$
6


$
20


$
267

 
 
$
54


$
12


$
37


$
103


 
Pepco
 
DPL
 
ACE
As of March 31, 2016
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents
$
19

 
$

 
$

 
$
19

 
$

 
$

 
$

 
$

 
$
148

 
$

 
$

 
$
148

Rabbi trust investments

 

 

 
 
 

 

 

 
 
 

 

 

 
 
Cash equivalents
43

 

 

 
43

 

 

 

 

 

 

 

 

Fixed income

 
14

 

 
14

 

 

 

 

 

 

 

 

Life insurance contracts

 
22

 
20

 
42

 

 

 

 

 

 

 

 

Rabbi trust investments subtotal
43


36


20


99

















Total assets
62


36


20


118










148






148

Liabilities

 

 

 


 

 

 

 

 

 

 

 

Deferred compensation obligation

 
(5
)
 

 
(5
)
 

 
(1
)
 

 
(1
)
 

 

 

 

Mark-to-market derivative liabilities(a)

 

 

 

 
(1
)
 

 

 
(1
)
 

 

 

 

Effect of netting and allocation of collateral

 

 

 

 
1

 

 

 
1

 

 

 

 

Mark-to-market derivative liabilities subtotal























Total liabilities


(5
)



(5
)



(1
)



(1
)








Total net assets (liabilities)
$
62

 
$
31

 
$
20

 
$
113

 
$

 
$
(1
)
 
$

 
$
(1
)
 
$
148

 
$

 
$

 
$
148



Pepco
 
DPL
 
ACE
As of December 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
$
2

 
$

 
$

 
$
2

 
$

 
$

 
$

 
$

 
$
30

 
$

 
$

 
$
30

Rabbi trust investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
11

 

 

 
11

 

 

 

 

 

 

 

 

Fixed income

 
15

 

 
15

 

 

 

 

 

 

 

 

Life insurance contracts

 
23

 
19

 
42

 

 

 

 

 

 

 

 

Rabbi trust investments subtotal
11


38


19


68

















Total assets
13


38


19


70










30






30

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deferred compensation obligation

 
(6
)
 

 
(6
)
 

 
(1
)
 

 
(1
)
 

 

 

 

Mark-to-market derivative liabilities(a)

 

 

 

 
(2
)
 

 

 
(2
)
 

 

 

 

Effect of netting and allocation of collateral

 

 

 

 
2

 

 

 
2

 

 

 

 

Mark-to-market derivative liabilities subtotal

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 
(6
)
 

 
(6
)
 

 
(1
)
 

 
(1
)
 

 

 

 

Total net assets (liabilities)
$
13

 
$
32

 
$
19


$
64

 
$

 
$
(1
)
 
$

 
$
(1
)
 
$
30

 
$

 
$

 
$
30

_______
(a)
Represents natural gas futures purchased by DPL as part of a natural gas hedging program approved by the DPSC.
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, 2016 and December 31, 2015:

 
Generation
 
Exelon
As of March 31, 2016
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
$
130

 
$

 
$

 
$

 
$
130

 
$
721

 
$

 
$

 
$

 
$
721

NDT fund investments
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 

Cash equivalents(a)
266

 
11

 

 

 
277

 
266

 
11

 

 

 
277

Equities
3,273

 
21

 
1


1,875

 
5,170

 
3,273

 
21

 
1


1,875

 
5,170

Fixed income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate debt

 
1,868

 
243

 

 
2,111

 

 
1,868

 
243

 

 
2,111

U.S. Treasury and agencies
1,402

 
13

 

 

 
1,415

 
1,402

 
13

 

 

 
1,415

Foreign governments

 
45

 

 

 
45

 

 
45

 

 

 
45

State and municipal debt

 
285

 

 

 
285

 

 
285

 

 

 
285

Other(b)

 
64

 

 
376

 
440

 

 
64

 

 
376

 
440

Fixed income subtotal
1,402


2,275


243

 
376


4,296


1,402


2,275


243

 
376


4,296

Middle market lending

 

 
440

 

 
440

 

 

 
440

 

 
440

Private equity

 

 

 
130

 
130

 

 

 

 
130

 
130

Real estate

 

 

 
40

 
40

 

 

 

 
40

 
40

Other

 

 

 
190

 
190

 

 

 

 
190

 
190

NDT fund investments subtotal(c)
4,941


2,307


684

 
2,611


10,543


4,941


2,307


684

 
2,611


10,543

Pledged assets for Zion Station decommissioning
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
35

 

 

 

 
35

 
35

 

 

 

 
35

Equities
1

 
7

 

 

 
8

 
1

 
7

 

 

 
8

Fixed income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. Treasury and agencies
3

 
2

 

 

 
5

 
3

 
2

 

 

 
5

 
Generation
 
Exelon
As of March 31, 2016
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
Corporate debt

 
25

 

 

 
25

 

 
25

 

 

 
25

Fixed income subtotal
3


27



 


30


3


27



 


30

Middle market lending

 

 
25

 
85

 
110

 

 

 
25

 
85

 
110

Pledged assets for Zion Station
decommissioning subtotal
(d)
39


34


25

 
85


183


39


34


25

 
85


183

Rabbi trust investments
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 

Cash equivalents
9

 

 

 

 
9

 
83

 

 

 

 
83

Mutual funds
17

 

 

 

 
17

 
46

 

 

 

 
46

Fixed income

 

 

 

 

 

 
14

 

 

 
14

Life insurance contracts

 
16

 

 

 
16

 

 
60

 
20

 

 
80

Rabbi trust investments subtotal
26


16



 


42


129


74


20

 


223

Commodity derivative assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Economic hedges
1,591

 
4,849

 
1,788

 

 
8,228

 
1,591

 
4,849

 
1,788

 

 
8,228

Proprietary trading
31

 
82

 
30

 

 
143

 
31

 
82

 
30

 

 
143

Effect of netting and allocation of collateral(e)
(1,739
)
 
(3,997
)
 
(675
)
 

 
(6,411
)
 
(1,739
)
 
(3,997
)
 
(675
)
 

 
(6,411
)
Commodity derivative assets subtotal
(117
)

934


1,143

 


1,960


(117
)

934


1,143

 


1,960

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

 

 

 

 

 

 
42

 

 

 
42

Economic hedges

 
20

 

 

 
20

 

 
20

 

 

 
20

Proprietary trading
11

 
2

 

 

 
13

 
11

 
2

 

 

 
13

Effect of netting and allocation of collateral
(4
)
 
(5
)
 

 

 
(9
)
 
(4
)
 
(5
)
 

 

 
(9
)
Interest rate and foreign currency derivative assets subtotal
7


17



 


24


7


59



 


66

Other investments

 

 
36

 

 
36

 

 

 
36

 

 
36

Total assets
5,026


3,308


1,888


2,696


12,918


5,720


3,408


1,908


2,696


13,732

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commodity derivative liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Economic hedges
(2,053
)
 
(4,688
)
 
(885
)
 

 
(7,626
)
 
(2,054
)
 
(4,688
)
 
(1,150
)
 

 
(7,892
)
Proprietary trading
(28
)
 
(79
)
 
(37
)
 

 
(144
)
 
(28
)
 
(79
)
 
(37
)
 

 
(144
)
Effect of netting and allocation of collateral(e)
2,089

 
4,535

 
826

 

 
7,450

 
2,090

 
4,535

 
826

 

 
7,451

Commodity derivative liabilities subtotal
8

 
(232
)
 
(96
)
 

 
(320
)
 
8

 
(232
)
 
(361
)
 

 
(585
)
Interest rate and foreign currency derivative liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives designated as hedging instruments

 
(20
)
 

 

 
(20
)
 

 
(23
)
 

 

 
(23
)
Economic hedges

 
(8
)
 

 

 
(8
)
 

 
(8
)
 

 

 
(8
)
Proprietary trading
(11
)
 

 

 

 
(11
)
 
(11
)
 

 

 

 
(11
)
Effect of netting and allocation of collateral
11

 
5

 

 

 
16

 
11

 
5

 

 

 
16

Interest rate and foreign currency derivative liabilities subtotal


(23
)


 


(23
)



(26
)


 


(26
)
Deferred compensation obligation

 
(30
)
 

 

 
(30
)
 

 
(131
)
 

 

 
(131
)
Total liabilities
8


(285
)

(96
)
 


(373
)

8


(389
)

(361
)
 


(742
)
Total net assets
$
5,034


$
3,023


$
1,792

 
$
2,696


$
12,545


$
5,728


$
3,019


$
1,547

 
$
2,696


$
12,990

 
Generation
 
Exelon
As of December 31, 2015
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
 
Level 1

Level 2

Level 3
 
Not subject to leveling

Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
$
104

 
$

 
$

 
$

 
$
104

 
$
5,766

 
$

 
$

 
$

 
$
5,766

NDT fund investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


Cash equivalents(a)
219

 
92

 

 

 
311

 
219

 
92

 

 

 
311

Equities
3,008






1,894


4,902


3,008






1,894


4,902

Fixed income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate debt

 
1,824

 
242

 

 
2,066

 

 
1,824

 
242

 

 
2,066

U.S. Treasury and agencies
1,323

 
15

 

 

 
1,338

 
1,323

 
15

 

 

 
1,338

Foreign governments

 
61

 

 

 
61

 

 
61

 

 

 
61

State and municipal debt

 
326

 

 

 
326

 

 
326

 

 

 
326

Other(b)

 
147

 

 
390

 
537

 

 
147

 

 
390

 
537

Fixed income subtotal
1,323


2,373


242

 
390


4,328


1,323


2,373


242

 
390


4,328

Middle market lending

 

 
428

 

 
428

 

 

 
428

 

 
428

Private equity

 

 

 
125

 
125

 

 

 

 
125

 
125

Real estate

 

 

 
35

 
35

 

 

 

 
35

 
35

Other

 

 

 
216

 
216

 

 

 

 
216

 
216

NDT fund investments subtotal(c)
4,550


2,465


670

 
2,660


10,345


4,550


2,465


670

 
2,660

 
10,345

Pledged assets for Zion Station decommissioning
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents

 
17

 

 

 
17

 

 
17

 

 

 
17

Equities
1

 
5

 

 

 
6

 
1

 
5

 

 

 
6

Fixed income
 
 
 
 
 
 


 


 
 
 
 
 
 
 
 
 


U.S. Treasury and agencies
6

 
2

 

 

 
8

 
6

 
2

 

 

 
8

Corporate debt

 
46

 

 

 
46

 

 
46

 

 

 
46

Other

 
1

 

 

 
1

 

 
1

 

 

 
1

Fixed income subtotal
6


49



 


55


6


49



 


55

Middle market lending

 

 
22

 
105

 
127

 

 

 
22

 
105

 
127

Pledged assets for Zion Station decommissioning subtotal(d)
7


71


22

 
105


205


7


71


22

 
105


205

Rabbi trust investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual funds
17

 

 

 

 
17

 
48

 

 

 

 
48

Life insurance contracts

 
13

 

 

 
13

 

 
36

 

 

 
36

Rabbi trust investments subtotal
17


13



 


30


48


36



 


84

Commodity derivative assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Economic hedges
1,922

 
3,467

 
1,707

 

 
7,096

 
1,922

 
3,467

 
1,707

 

 
7,096

Proprietary trading
36

 
64

 
30

 

 
130

 
36

 
64

 
30

 

 
130

Effect of netting and allocation of collateral(e)
(1,964
)
 
(2,629
)
 
(564
)
 

 
(5,157
)
 
(1,964
)
 
(2,629
)
 
(564
)
 

 
(5,157
)
Commodity derivative assets subtotal
(6
)

902


1,173

 


2,069


(6
)

902


1,173

 


2,069

Interest rate and foreign currency derivative assets
 
 
 
 
 
 
 
 


 
 
 
 
 
 
 
 
 


Derivatives designated as hedging instruments

 

 

 

 

 

 
25

 

 

 
25

Economic hedges

 
20

 

 

 
20

 

 
20

 

 

 
20

Proprietary trading
10

 
5

 

 

 
15

 
10

 
5

 

 

 
15

Effect of netting and allocation of collateral
(3
)
 
(3
)
 

 

 
(6
)
 
(3
)
 
(3
)
 

 

 
(6
)
 
Generation
 
Exelon
As of December 31, 2015
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
 
Level 1

Level 2

Level 3
 
Not subject to leveling

Total
Interest rate and foreign currency derivative assets subtotal
7


22



 


29


7


47



 


54

Other investments

 

 
33

 

 
33

 

 

 
33

 

 
33

Total assets
4,679


3,473


1,898

 
2,765


12,815


10,372


3,521


1,898

 
2,765


18,556

Liabilities
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 

Commodity derivative liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Economic hedges
(2,382
)
 
(3,348
)
 
(850
)
 

 
(6,580
)
 
(2,382
)
 
(3,348
)
 
(1,097
)
 

 
(6,827
)
Proprietary trading
(33
)
 
(57
)
 
(37
)
 

 
(127
)
 
(33
)
 
(57
)
 
(37
)
 

 
(127
)
Effect of netting and allocation of collateral(e)
2,440

 
3,186

 
765

 

 
6,391

 
2,440

 
3,186

 
765

 

 
6,391

Commodity derivative liabilities subtotal
25


(219
)

(122
)
 


(316
)

25


(219
)

(369
)
 


(563
)
Interest rate and foreign currency derivative liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives designated as hedging instruments

 
(16
)
 

 

 
(16
)
 

 
(16
)
 

 

 
(16
)
Economic hedges

 
(3
)
 

 

 
(3
)
 

 
(3
)
 

 

 
(3
)
Proprietary trading
(12
)
 

 

 

 
(12
)
 
(12
)
 

 

 

 
(12
)
Effect of netting and allocation of collateral
12

 
3

 

 

 
15

 
12

 
3

 

 

 
15

Interest rate and foreign currency derivative liabilities subtotal


(16
)


 


(16
)



(16
)


 


(16
)
Deferred compensation obligation

 
(30
)
 

 

 
(30
)
 

 
(99
)
 

 

 
(99
)
Total liabilities
25


(265
)

(122
)
 


(362
)

25


(334
)

(369
)
 


(678
)
Total net assets
$
4,704


$
3,208


$
1,776

 
$
2,765


$
12,453


$
10,397


$
3,187


$
1,529

 
$
2,765


$
17,878

________
(a)
Includes $38 million and $52 million of cash received from outstanding repurchase agreements at March 31, 2016 and December 31, 2015, respectively, and is offset by an obligation to repay upon settlement of the agreement as discussed in (c) below.
(b)
Includes derivative instruments of $(11) million and $(8) million, which have a total notional amount of $1,155 million and $1,236 million at March 31, 2016 and December 31, 2015, respectively. The notional principal amounts for these instruments provide one measure of the transaction volume outstanding as of the periods ended and do not represent the amount of the company's exposure to credit or market loss.
(c)
Excludes net liabilities of $(17) million and $(3) million at March 31, 2016 and December 31, 2015, respectively. These items consist of receivables related to pending securities sales, interest and dividend receivables, repurchase agreement obligations, and payables related to pending securities purchases. The repurchase agreements are generally short-term in nature with durations generally of 30 days or less.
(d)
Excludes net assets of $0 million and $1 million at March 31, 2016 and December 31, 2015, respectively. These items consist of receivables related to pending securities sales, interest and dividend receivables, and payables related to pending securities purchases.
(e)
Collateral posted to/(received) from counterparties totaled $350 million, $538 million and $151 million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of March 31, 2016. Collateral posted (received) from counterparties, net of collateral paid to counterparties, totaled $476 million, $557 million and $201 million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of December 31, 2015.

 
ComEd, PECO and BGE
The following tables present assets and liabilities measured and recorded at fair value on ComEd's, PECO's and BGE's Consolidated Balance Sheets on a recurring basis and their level within the fair value hierarchy as of March 31, 2016 and December 31, 2015:
 
ComEd
 
PECO
 
BGE
As of March 31, 2016
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
$

 
$

 
$

 
$

 
$
3

 
$

 
$

 
$
3

 
$
43

 
$

 
$

 
$
43

Rabbi trust investments
 
 
 
 
 
 

 
 
 
 
 
 
 

 
 
 
 
 
 
 

Mutual funds

 

 

 

 
8

 

 

 
8

 
4

 

 

 
4

Life insurance contracts

 

 

 

 

 
11

 

 
11

 

 

 

 

Rabbi trust investments subtotal








8


11




19


4






4

Total assets








11


11




22


47






47

Liabilities
 
 
 
 
 
 

 
 
 
 
 
 
 

 
 
 
 
 
 
 

Deferred compensation obligation

 
(8
)
 

 
(8
)
 

 
(12
)
 

 
(12
)
 

 
(3
)
 

 
(3
)
Mark-to-market derivative liabilities(a)

 

 
(265
)
 
(265
)
 

 

 

 

 

 

 

 

Total liabilities

 
(8
)
 
(265
)
 
(273
)
 

 
(12
)
 

 
(12
)
 

 
(3
)
 

 
(3
)
Total net assets (liabilities)
$

 
$
(8
)
 
$
(265
)
 
$
(273
)
 
$
11

 
$
(1
)
 
$

 
$
10

 
$
47

 
$
(3
)
 
$

 
$
44


 
ComEd
 
PECO
 
BGE
As of December 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
$
29

 
$

 
$

 
$
29

 
$
271

 
$

 
$

 
$
271

 
$
25

 
$

 
$

 
$
25

Rabbi trust investments
 
 
 
 
 
 

 
 
 
 
 
 
 

 
 
 
 
 
 
 

Mutual funds

 

 

 

 
8

 

 

 
8

 
4

 

 

 
4

Life insurance contracts

 

 

 

 

 
12

 

 
12

 

 

 

 

Rabbi trust investments subtotal








8


12




20


4






4

Total assets
29






29


279


12




291


29






29

Liabilities
 
 
 
 
 
 

 
 
 
 
 
 
 

 
 
 
 
 
 
 

Deferred compensation obligation

 
(8
)
 

 
(8
)
 

 
(12
)
 

 
(12
)
 

 
(4
)
 

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

 

 
(247
)
 
(247
)
 

 

 

 

 

 

 

 

Total liabilities

 
(8
)
 
(247
)
 
(255
)
 

 
(12
)
 

 
(12
)
 

 
(4
)
 

 
(4
)
Total net assets (liabilities)
$
29

 
$
(8
)
 
$
(247
)
 
$
(226
)
 
$
279

 
$

 
$

 
$
279

 
$
29

 
$
(4
)
 
$

 
$
25

_________
(a)
The Level 3 balance consists of the current and noncurrent liability of $26 million and $239 million, respectively, at March 31, 2016, and $23 million and $224 million, respectively, at December 31, 2015, 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 tables present 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, 2016 and 2015:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
Generation
 
ComEd
 
PHI(a)
 
 
 
Exelon
Three Months Ended March 31, 2016
 
NDT Fund
Investments
 
Pledged Assets
for Zion Station
Decommissioning
 
Mark-to-Market
Derivatives
 
Other
Investments
 
Total Generation
 
Mark-to-Market
Derivatives(b)
 
Life Insurance Contracts
 
Eliminated in Consolidation
 
Total
Balance as of December 31, 2015
 
$
670

 
$
22

 
$
1,051

 
$
33

 
$
1,776

 
$
(247
)
 
$

 
$

 
$
1,529

Included due to merger
 



 

 

 

 

 
20

 

 
20

Total realized / unrealized gains (losses)
 
 
 
 
 
 
 
 
 


 
 
 
 
 
 
 

Included in net income
 
2

 

 
(6
)
(c) 

 
(4
)
 

 

 

 
(4
)
Included in noncurrent payables to affiliates
 
4

 

 

 

 
4

 

 

 
(4
)
 

Included in payable for Zion Station decommissioning
 

 
2

 

 

 
2

 

 

 

 
2

Included in regulatory assets/liabilities
 

 

 

 

 

 
(18
)
 

 
4

 
(14
)
Change in collateral
 

 

 
(50
)
 

 
(50
)
 

 

 

 
(50
)
Purchases, sales, issuances and settlements
 
 
 
 
 
 
 
 
 


 
 
 
 
 
 
 

Purchases
 
34

 
1

 
59

 
3

 
97

 

 

 

 
97

Sales
 

 

 
(2
)
 

 
(2
)
 

 

 

 
(2
)
Settlements
 
(26
)
 

 

 

 
(26
)
 

 

 

 
(26
)
Transfers into Level 3
 

 

 
2

 

 
2

 

 

 

 
2

Transfers out of Level 3
 

 

 
(7
)
 

 
(7
)
 

 

 

 
(7
)
Balance as of March 31, 2016
 
$
684

 
$
25


$
1,047

 
$
36

 
$
1,792

 
$
(265
)
 
$
20

 
$

 
$
1,547

The amount of total gains included in income attributed to the change in unrealized gains related to assets and liabilities as of March 31, 2016
 
$
1

 
$

 
$
219

 
$

 
$
220

 
$

 
$

 
$

 
$
220


 
 
 
 
 
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Generation
 
ComEd
 
 
 
Exelon
Three Months Ended March 31, 2015
 
NDT 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
 
$
605

 
$
50

 
$
1,050

 
$
3

 
$
1,708

 
$
(207
)
 
$

 
$
1,501

Total realized / unrealized gains (losses)
 
 
 
 
 
 
 
 
 


 
 
 
 
 

Included in net income
 
2

 

 
(32
)
(c) 

 
(30
)
 

 

 
(30
)
Included in other comprehensive income
 

 

 

 

 

 

 

 

Included in noncurrent payables to affiliates
 
10

 

 

 

 
10

 

 
(10
)
 

Included in payable for Zion Station decommissioning
 

 
3

 

 

 
3

 

 

 
3

Included in regulatory assets
 

 

 

 

 

 
(34
)
 
10

 
(24
)
Change in collateral
 

 

 
12

 

 
12

 

 

 
12

Purchases, sales, issuances and settlements
 
 
 
 
 
 
 
 
 


 
 
 
 
 

Purchases
 
28

 

 
41

 

 
69

 

 

 
69

Sales
 
(8
)
 
(9
)
 

 

 
(17
)
 

 

 
(17
)
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
 
$
612

 
$
44

 
$
1,066

 
$
3

 
$
1,725

 
$
(241
)
 
$

 
$
1,484

The amount of total gains included in income attributed to the change in unrealized gains related to assets and liabilities as of March 31, 2015
 
$
1

 
$

 
$
180

 
$

 
$
181

 
$

 
$

 
$
181

_________
(a)
Successor period represents activity from March 24, 2016 through March 31, 2016. See tables below for PHI's predecessor periods, as well as activity for Pepco and DPL for the three months ended March 31, 2016 and 2015.
(b)
Includes $25 million of decreases in fair value and realized losses due to settlements of $7 million recorded in purchased power expense associated with floating-to-fixed energy swap contracts with unaffiliated suppliers for the three months ended March 31, 2016. Includes $36 million of decreases in fair value and realized losses due to settlements of $2 million for the three months ended March 31, 2015.
(c)
Includes a reduction for the reclassification of $225 million and $212 million of realized gains due to the settlement of derivative contracts recorded in results of operations for the three months ended March 31, 2016 and 2015, respectively.
Total realized and unrealized gains (losses) included in income for Level 3 assets and liabilities measured at fair value on a recurring basis


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, 2016
 
Valuation
Technique
 
Unobservable
Input
 
Range
Mark-to-market derivatives — Economic Hedges (Exelon and Generation)(a)(c)
 
$
903

 
Discounted
Cash Flow
 
Forward power
price
 
$7
-
$88
 
 


 

 
Forward gas
price
 
$0.58
-
$7.67
 
 


 
Option Model
 
Volatility
percentage
 
5%
-
184%
Mark-to-market derivatives — Proprietary trading (Exelon and Generation)(a)(c)
 
$
(7
)
 
Discounted
Cash Flow
 
Forward power
price
 
$9
-
$83
Mark-to-market derivatives (Exelon and ComEd)

 
$
(265
)
 
Discounted
Cash Flow
 
Forward heat
rate
(b)
 
9x
-
10x
 
 
 
 
 
 
Marketability
reserve
 
3.5%
-
7%
 
 
 
 
 
 
Renewable
factor
 
88%
-
129%
_________
(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 posted on level three positions of $151 million as of March 31, 2016.

Type of trade
 
Fair Value at December 31, 2015
 
Valuation
Technique
 
Unobservable
Input
 
Range
Mark-to-market derivatives — Economic Hedges (Exelon and Generation)(a)(c)
 
$
857

 
Discounted
Cash Flow
 
Forward power price
 
$11
-
$88
 
 


 

 
Forward gas price
 
$1.18
-
$8.95
 
 


 
Option Model
 
Volatility percentage
 
5%
-
152%
Mark-to-market derivatives — Proprietary trading (Exelon and Generation)(a)(c)
 
$
(7
)
 
Discounted
Cash Flow
 
Forward power price
 
$13
-
$78
Mark-to-market derivatives (Exelon and ComEd)
 
$
(247
)
 
Discounted Cash Flow
 
Forward heat
rate
(b)
 
9x
-
10x
 
 
 
 
 
 
Marketability reserve
 
3.5%
-
7%
 
 
 
 
 
 
Renewable factor
 
87%
-
128%
 _________
(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 $201 million as of December 31, 2015.

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, 2016
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
1,529

 
$

 
$
1,529

 
$

 
$
1,529

Long-term debt (including amounts due within one year)(a)
9,052

 

 
7,539

 
1,549

 
9,088

SNF obligation
1,022

 

 
817

 

 
817


 
December 31, 2015
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
29

 
$

 
$
29

 
$

 
$
29

Long-term debt (including amounts due within one year)(a)
8,959

 

 
7,767

 
1,349

 
9,116

SNF obligation
1,021

 

 
818

 

 
818

Commonwealth Edison Co [Member]  
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
ComEd
 
March 31, 2016
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
643

 
$

 
$
643

 
$

 
$
643

Long-term debt (including amounts due within one year)(a)
6,510

 

 
7,357

 

 
7,357

Long-term debt to financing trusts(b)
205

 

 

 
207

 
207


 
December 31, 2015
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
294

 
$

 
$
294

 
$

 
$
294

Long-term debt (including amounts due within one year)(a)
6,509

 

 
7,069

 

 
7,069

Long-term debt to financing trusts(b)
205

 

 

 
213

 
213

PECO Energy Co [Member]  
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
PECO
 
March 31, 2016
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)(a)
$
2,581

 
$

 
$
2,900

 
$

 
$
2,900

Long-term debt to financing trusts
184

 

 

 
196

 
196

 
 
December 31, 2015
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)(a)
$
2,580

 
$

 
$
2,786

 
$

 
$
2,786

Long-term debt to financing trusts
184

 

 

 
195

 
195

Baltimore Gas and Electric Company [Member]  
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
BGE
 
March 31, 2016
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
153

 
$
3

 
$
150

 
$

 
$
153

Long-term debt (including amounts due within one year)(a)
1,859

 

 
2,119

 

 
2,119

Long-term debt to financing trusts(b)
252

 

 

 
267

 
267

 
 
December 31, 2015
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
213

 
$
3

 
$
210

 
$

 
$
213

Long-term debt (including amounts due within one year)(a)
1,858

 

 
2,044

 

 
2,044

Long-term debt to financing trusts(b)
252

 

 

 
264

 
264

PEPCO Holdings Inc [Member]  
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
PHI
 
March 31, 2016
 
Carrying Amount
 
Fair Value
Successor
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
1,317

 
$

 
$
1,317

 
$

 
$
1,317

Long-term debt (including amounts due within one year)
6,132

 

 
5,540

 
586

 
6,126


 
December 31, 2015
 
Carrying Amount
 
Fair Value
Predecessor
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
958

 
$

 
$
958

 
$

 
$
958

Long-term debt (including amounts due within one year)(a)
5,279

 

 
5,231

 
586

 
5,817

Preferred stock
183

 

 

 
183

 
183

Potomac Electric Power Company [Member]  
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
Pepco
 
March 31, 2016
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)(a)
$
2,352

 
$

 
$
2,876

 
$

 
$
2,876


 
December 31, 2015
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
64

 
$

 
$
64

 
$

 
$
64

Long-term debt (including amounts due within one year)(a)
2,351

 

 
2,673

 

 
2,673

Delmarva Power and Light Company [Member]  
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
DPL
 
March 31, 2016
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
75

 
$

 
$
75

 
$

 
$
75

Long-term debt (including amounts due within one year)(a)
1,265

 

 
1,238

 
103

 
1,341


 
December 31, 2015
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
105

 
$

 
$
105

 
$

 
$
105

Long-term debt (including amounts due within one year)(a)
1,265

 

 
1,185

 
103

 
1,288

Atlantic City Electric Company [Member]  
Fair Value Tables [Line Items]  
Fair value of financial liabilities recorded at the carrying amount
ACE
 
March 31, 2016
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)(a)
$
1,191

 
$

 
$
1,081

 
$
288

 
$
1,369


 
December 31, 2015
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
5

 
$

 
$
5

 
$

 
$
5

Long-term debt (including amounts due within one year)(a)
1,201

 

 
1,044

 
280

 
1,324