XML 93 R49.htm IDEA: XBRL DOCUMENT v3.5.0.2
Variable Interest Entities - Assets and Liabilities of VIES which Creditors or Beneficiaries have no Recourse (Details) - USD ($)
$ in Millions
Sep. 30, 2016
Mar. 23, 2016
Dec. 31, 2015
Sep. 30, 2015
Dec. 31, 2014
Variable Interest Entity [Line Items]          
Cash and cash equivalents $ 1,897   $ 6,502 $ 7,265 $ 1,878
Restricted cash 321   205    
Accounts receivable, net          
Customer 4,061   3,187    
Other 1,013   912    
Derivative Asset, Current 754   1,365    
Inventory          
Materials and supplies 1,188   1,104    
Other current assets 1,064   752    
Total current assets 12,208   15,334    
Property, plant and equipment, net 71,214   57,439    
Nuclear decommissioning trust funds 11,076   10,342    
Goodwill 6,672   2,672    
Derivative Asset, Noncurrent 669   758    
Other noncurrent assets 1,474   1,445    
Total assets 114,535   95,384    
Short-term borrowings 567   533    
Long-term debt due within one year 2,512   1,500    
Accounts payable 3,044   2,883    
Accrued expenses 3,236   2,376    
Mark-to-market derivative liabilities (current liabilities) 222   205    
Other current liabilities 452   100    
Other 1,068   842    
Total current liabilities 12,158   9,118    
Long-term debt 32,330   23,645    
Asset retirement obligations 9,348   8,585    
Pension obligation(c) 3,765   3,385    
Energy Marketing Contract Liabilities, Noncurrent 927   117    
Other noncurrent liabilities 1,928   1,491    
Total liabilities [1] 87,049   68,062    
Variable Interest Entity, Primary Beneficiary [Member]          
Variable Interest Entity [Line Items]          
Cash and cash equivalents 160   164    
Restricted cash 101   100    
Accounts receivable, net          
Customer 264   219    
Other 42   43    
Derivative Asset, Current 49   140    
Inventory          
Materials and supplies 192   181    
Other current assets 58   35    
Total current assets 866   882    
Property, plant and equipment, net 5,139   5,160    
Nuclear decommissioning trust funds 2,173   2,036    
Goodwill 47   47    
Derivative Asset, Noncurrent 32   53    
Other noncurrent assets 257   90    
Total noncurrent assets 7,648   7,386    
Total assets 8,514   8,268    
Long-term debt due within one year 191   111    
Accounts payable 201   216    
Accrued expenses 102   115    
Mark-to-market derivative liabilities (current liabilities) 24   5    
Other current liabilities 14   12    
Other 34   13    
Total current liabilities 566   472    
Long-term debt 661   666    
Asset retirement obligations [2] 2,070   1,999    
Pension obligation(c) 9   9    
Energy Marketing Contract Liabilities, Noncurrent 26   39    
Other noncurrent liabilities 106   79    
Total deferred credits and other liabilities 2,872   2,792    
Total liabilities 3,438   3,264    
Exelon Generation Co L L C [Member]          
Variable Interest Entity [Line Items]          
Cash and cash equivalents 375   431 545 780
Restricted cash 162   123    
Accounts receivable, net          
Customer 2,318   2,095    
Other 301   360    
Derivative Asset, Current 754   1,365    
Inventory          
Materials and supplies 849   880    
Other current assets 788   535    
Total current assets 6,135   6,342    
Property, plant and equipment, net 26,374   25,843    
Nuclear decommissioning trust funds 11,076   10,342    
Goodwill 47   47    
Derivative Asset, Noncurrent 630   733    
Other noncurrent assets 692   627    
Total assets 47,568   46,529    
Short-term borrowings 40   29    
Long-term debt due within one year 254   90    
Accounts payable 1,465   1,583    
Accrued expenses 942   935    
Mark-to-market derivative liabilities (current liabilities) 203   182    
Other current liabilities 76   100    
Other 392   356    
Total current liabilities 4,307   4,933    
Long-term debt 8,077   7,936    
Asset retirement obligations 9,160   8,431    
Energy Marketing Contract Liabilities, Noncurrent 97   117    
Other noncurrent liabilities 691   602    
Total liabilities [3] 33,829   33,559    
Exelon Generation Co L L C [Member] | Variable Interest Entity, Primary Beneficiary [Member]          
Variable Interest Entity [Line Items]          
Cash and cash equivalents 160   164    
Restricted cash 43   77    
Accounts receivable, net          
Customer 264   219    
Other 42   43    
Derivative Asset, Current 49   140    
Inventory          
Materials and supplies 192   181    
Other current assets 51   30    
Total current assets 801   854    
Property, plant and equipment, net 5,139   5,160    
Nuclear decommissioning trust funds 2,173   2,036    
Goodwill 47   47    
Derivative Asset, Noncurrent 32   53    
Other noncurrent assets 223   85    
Total noncurrent assets 7,614   7,381    
Total assets 8,415   8,235    
Long-term debt due within one year 64   27    
Accounts payable 201   216    
Accrued expenses 98   113    
Mark-to-market derivative liabilities (current liabilities) 24   5    
Other current liabilities 14   12    
Other 34   13    
Total current liabilities 435   386    
Long-term debt 550   623    
Asset retirement obligations 2,070   1,999 [2]    
Pension obligation(c) 9   9    
Energy Marketing Contract Liabilities, Noncurrent 26   39    
Other noncurrent liabilities 106   79    
Total deferred credits and other liabilities 2,761   2,749    
Total liabilities 3,196   3,135    
Baltimore Gas and Electric Company [Member]          
Variable Interest Entity [Line Items]          
Cash and cash equivalents 341   9 27 64
Restricted cash 46   24    
Accounts receivable, net          
Customer 332   300    
Other 100   112    
Inventory          
Materials and supplies 39   33    
Other current assets 5   3    
Total current assets 1,114   845    
Property, plant and equipment, net 6,904   6,597    
Other noncurrent assets 9   8    
Total assets [4] 8,857   8,295    
Short-term borrowings 0   210    
Long-term debt due within one year 381   378    
Accounts payable 239   209    
Accrued expenses 144   110    
Other 35   35    
Total current liabilities 1,003   1,134    
Long-term debt 2,281   1,480    
Asset retirement obligations 21   17    
Other noncurrent liabilities 72   61    
Total liabilities [4] 6,100   5,418    
Baltimore Gas and Electric Company [Member] | Variable Interest Entity, Primary Beneficiary [Member]          
Variable Interest Entity [Line Items]          
Cash and cash equivalents 0   0    
Restricted cash 44   23    
Accounts receivable, net          
Customer 0   0    
Other 0   0    
Derivative Asset, Current 0   0    
Inventory          
Materials and supplies 0   0    
Other current assets 0   0    
Total current assets 44   23    
Property, plant and equipment, net 0   0    
Nuclear decommissioning trust funds 0   0    
Goodwill 0   0    
Derivative Asset, Noncurrent 0   0    
Other noncurrent assets 3   3    
Total noncurrent assets 3   3    
Total assets 47   26    
Long-term debt due within one year 81   79    
Accounts payable 0   0    
Accrued expenses 2   2    
Mark-to-market derivative liabilities (current liabilities) 0   0    
Other current liabilities 0   0    
Other 0   0    
Total current liabilities 83   81    
Long-term debt     41    
Asset retirement obligations 0   0    
Pension obligation(c) [2] 0   0    
Energy Marketing Contract Liabilities, Noncurrent 0   0    
Other noncurrent liabilities 0   0    
Total deferred credits and other liabilities 0   41    
Total liabilities 83   122    
Pepco Holdings LLC [Member]          
Inventory          
Goodwill 4,000   0    
Pepco Holdings LLC [Member] | Predecessor [Member]          
Variable Interest Entity [Line Items]          
Cash and cash equivalents   $ 319 26 272 15
Restricted cash     14    
Accounts receivable, net          
Customer     581    
Other     319    
Derivative Asset, Current     18    
Inventory          
Materials and supplies     122    
Other current assets     80    
Total current assets     1,474    
Property, plant and equipment, net     10,864    
Goodwill     1,406    
Derivative Asset, Noncurrent     0    
Other noncurrent assets     69    
Total assets     16,188    
Short-term borrowings     958    
Long-term debt due within one year     456    
Accounts payable     404    
Accrued expenses     266    
Mark-to-market derivative liabilities (current liabilities)     0    
Other current liabilities     0    
Other     70    
Total current liabilities     2,327    
Long-term debt     4,823    
Asset retirement obligations     8    
Pension obligation(c)     466    
Energy Marketing Contract Liabilities, Noncurrent     0    
Other noncurrent liabilities     200    
Total liabilities     11,592    
Pepco Holdings LLC [Member] | Successor [Member]          
Variable Interest Entity [Line Items]          
Cash and cash equivalents 299 $ 319      
Restricted cash 49        
Accounts receivable, net          
Customer 595        
Other 345        
Derivative Asset, Current 0        
Inventory          
Materials and supplies 118        
Other current assets 54        
Total current assets 2,118        
Property, plant and equipment, net 11,311        
Goodwill 4,000        
Derivative Asset, Noncurrent 0        
Other noncurrent assets 76        
Total assets 21,063        
Short-term borrowings 517        
Long-term debt due within one year 545        
Accounts payable 335        
Accrued expenses 325        
Mark-to-market derivative liabilities (current liabilities) 0        
Other current liabilities 376        
Other 36        
Total current liabilities 2,547        
Long-term debt 5,499        
Asset retirement obligations 14        
Pension obligation(c) 0        
Energy Marketing Contract Liabilities, Noncurrent 830        
Other noncurrent liabilities 234        
Total liabilities 13,176        
Pepco Holdings LLC [Member] | Variable Interest Entity, Primary Beneficiary [Member] | Predecessor [Member]          
Variable Interest Entity [Line Items]          
Cash and cash equivalents     0    
Restricted cash     12    
Accounts receivable, net          
Customer     0    
Other     0    
Derivative Asset, Current     0    
Inventory          
Materials and supplies     0    
Other current assets     0    
Total current assets     12    
Property, plant and equipment, net     0    
Nuclear decommissioning trust funds     0    
Goodwill     0    
Derivative Asset, Noncurrent     0    
Other noncurrent assets     18    
Total noncurrent assets     18    
Total assets     30    
Long-term debt due within one year     46    
Accounts payable     0    
Accrued expenses     2    
Mark-to-market derivative liabilities (current liabilities)     0    
Other current liabilities     0    
Other     0    
Total current liabilities     48    
Long-term debt     124    
Asset retirement obligations     0    
Pension obligation(c) [2]     0    
Energy Marketing Contract Liabilities, Noncurrent     0    
Other noncurrent liabilities     0    
Total deferred credits and other liabilities     124    
Total liabilities     172    
Pepco Holdings LLC [Member] | Variable Interest Entity, Primary Beneficiary [Member] | Successor [Member]          
Variable Interest Entity [Line Items]          
Cash and cash equivalents 0        
Restricted cash 15        
Accounts receivable, net          
Customer 0        
Other 0        
Derivative Asset, Current 0        
Inventory          
Materials and supplies 0        
Other current assets 5        
Total current assets 20        
Property, plant and equipment, net 0        
Nuclear decommissioning trust funds 0        
Goodwill 0        
Derivative Asset, Noncurrent 0        
Other noncurrent assets 31        
Total noncurrent assets 31        
Total assets 51        
Long-term debt due within one year 43        
Accounts payable 0        
Accrued expenses 2        
Mark-to-market derivative liabilities (current liabilities) 0        
Other current liabilities 0        
Other 0        
Total current liabilities 45        
Long-term debt 111        
Asset retirement obligations 0        
Pension obligation(c) [2] 0        
Energy Marketing Contract Liabilities, Noncurrent 0        
Other noncurrent liabilities 0        
Total deferred credits and other liabilities 111        
Total liabilities 156        
Atlantic City Electric Company [Member]          
Variable Interest Entity [Line Items]          
Cash and cash equivalents 165   3 $ 4 $ 2
Restricted cash 15   12    
Accounts receivable, net          
Customer 168   156    
Other 46   242    
Inventory          
Materials and supplies 22   23    
Other current assets 3   12    
Total current assets 520   546    
Property, plant and equipment, net 2,456   2,322    
Other noncurrent assets 42   19    
Total assets 3,507   3,387    
Short-term borrowings 0   5    
Long-term debt due within one year 38   48    
Accounts payable 110   96    
Accrued expenses 72   70    
Other 7   14    
Total current liabilities 338   297    
Long-term debt 1,129   1,153    
Other noncurrent liabilities 31   12    
Total liabilities 2,442   2,387    
Atlantic City Electric Company [Member] | Variable Interest Entity, Primary Beneficiary [Member]          
Variable Interest Entity [Line Items]          
Cash and cash equivalents 0   0    
Restricted cash 15   12    
Accounts receivable, net          
Customer 0   0    
Other 0   0    
Derivative Asset, Current 0   0    
Inventory          
Materials and supplies 0   0    
Other current assets 0   0    
Total current assets 15   12    
Property, plant and equipment, net 0   0    
Nuclear decommissioning trust funds 0   0    
Goodwill 0   0    
Derivative Asset, Noncurrent 0   0    
Other noncurrent assets 19   18    
Total noncurrent assets 19   18    
Total assets 34   30    
Long-term debt due within one year 38   46    
Accounts payable 0   0    
Accrued expenses 2   2    
Mark-to-market derivative liabilities (current liabilities) 0   0    
Other current liabilities 0   0    
Other 0   0    
Total current liabilities 40   48    
Long-term debt 99   124    
Asset retirement obligations 0   0    
Pension obligation(c) [2] 0   0    
Energy Marketing Contract Liabilities, Noncurrent 0   0    
Other noncurrent liabilities 0   0    
Total deferred credits and other liabilities 99   124    
Total liabilities $ 139   $ 172    
[1] Exelon’s consolidated assets include $8,514 million and $8,268 million at September 30, 2016 and December 31, 2015, respectively, of certain VIEs that can only be used to settle the liabilities of the VIE. Exelon’s consolidated liabilities include $3,438 million and $3,264 million at September 30, 2016 and December 31, 2015, respectively, of certain VIEs for which the VIE creditors do not have recourse to Exelon. See Note 3 - Variable Interest Entities.
[2] Includes the CNEG retail gas pension obligation, which is presented as a net asset balance within the Prepaid pension asset line item on Generation’s balance sheet. See Note 13 - Retirement Benefits for additional details.
[3] Generation’s consolidated assets include $8,415 million and $8,235 million at September 30, 2016 and December 31, 2015, respectively, of certain VIEs that can only be used to settle the liabilities of the VIE. Generation’s consolidated liabilities include $3,196 million and $3,135 million at September 30, 2016 and December 31, 2015, respectively, of certain VIEs for which the VIE creditors do not have recourse to Generation. See Note 3 - Variable Interest Entities.
[4] BGE’s consolidated assets include $47 million and $26 million at September 30, 2016 and December 31, 2015, respectively, of BGE’s consolidated VIE that can only be used to settle the liabilities of the VIE. BGE’s consolidated liabilities include $83 million and $122 million at September 30, 2016 and December 31, 2015, respectively, of BGE’s consolidated VIE for which the VIE creditors do not have recourse to BGE. See Note 3 - Variable Interest Entities.