XML 321 R194.htm IDEA: XBRL DOCUMENT v3.6.0.2
Supplemental Financial Information - Supplemental Cash Flow Information (Details) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Mar. 23, 2016
Mar. 31, 2015
Dec. 31, 2016
Sep. 30, 2016
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Mar. 24, 2016
Supplemental Cash Flow Information [Line Items]                
Interest (net of amount capitalized)         $ 1,340,000,000 $ 930,000,000 $ 940,000,000  
Income taxes (net of refunds)         (441,000,000) 342,000,000 314,000,000  
Pension and non-pension postretirement benefit costs         619,000,000 637,000,000 560,000,000  
Income (Loss) from Equity Method Investments         24,000,000 7,000,000 0  
Income (Loss) from Equity Method Investments, Net of Dividends or Distributions         0 0 20,000,000  
IncomeLossFromEquityMethodInvestmentsNonCash             22,000,000  
Provision for uncollectible accounts         155,000,000 120,000,000 156,000,000  
Provision for excess and obsolete inventory         12,000,000 10,000,000 5,000,000  
Stock-based compensation costs         111,000,000 97,000,000 91,000,000  
Other decommissioning related-activity         (384,000,000) (82,000,000) (132,000,000)  
Energy-related options         (11,000,000) 21,000,000 122,000,000  
Amortization of regulatory asset related to debt costs         9,000,000 7,000,000 11,000,000  
Amortization of rate stabilization deferral         76,000,000 73,000,000 65,000,000  
Amortization of debt fair value adjustment         (11,000,000) (17,000,000) (23,000,000)  
Merger-related commitments (c)(d)         558,000,000   44,000,000  
Restructuring Costs         99,000,000      
Asset Retirement Obligation, Revision of Estimate         2,000,000      
Amortization of Debt Issuance Costs         35,000,000 144,000,000 53,000,000  
Discrete impacts from EIMA         8,000,000 58,000,000 53,000,000  
Lower of cost or market inventory adjustment         37,000,000 23,000,000 29,000,000  
Litigation Settlement, Amount         (28,000,000)      
Proceeds from Collection of Other Receivables         (13,000,000)      
Other         35,000,000 11,000,000 (2,000,000)  
Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities         1,333,000,000 1,109,000,000 1,054,000,000  
Other Noncash Expense           77,000,000    
Change in PPE related to ARO update     $ 191,000,000   191,000,000 885,000,000 72,000,000  
Fair value of net assets contributed to Generation in connection with the PHI Merger, net of cash         (128,000,000) (96,000,000) (220,000,000)  
Payments to Acquire Businesses, Gross         6,934,000,000 40,000,000 386,000,000  
Noncash or Part Noncash Acquisition, Fixed Assets Acquired         (54,000,000)      
Consolidated VIE dividend to noncontrolling             4,000,000  
Fair value of net assets recorded upon CENG consolidation             3,400,000,000  
Issuance of equity units             (131,000,000)  
Contribution of Property             0  
Non Cash Licensing Agreement           95,000,000    
Antelope Valle [Member]                
Supplemental Cash Flow Information [Line Items]                
Fair value of net assets contributed to Generation in connection with the PHI Merger, net of cash           (170,000,000)    
Capital Project [Member]                
Supplemental Cash Flow Information [Line Items]                
Noncash or Part Noncash Acquisition, Fixed Assets Acquired         (95,000,000)      
Indemnification Agreement [Member]                
Supplemental Cash Flow Information [Line Items]                
Energy-related options             70,000,000  
Noncash or Part Noncash Acquisition, Fixed Assets Acquired           (57,000,000)    
Contribution of Property         0 0    
Exelon Generation Co L L C [Member]                
Supplemental Cash Flow Information [Line Items]                
Interest (net of amount capitalized)         339,000,000 348,000,000 322,000,000  
Income taxes (net of refunds)         435,000,000 476,000,000 227,000,000  
Pension and non-pension postretirement benefit costs         218,000,000 269,000,000 249,000,000  
Income (Loss) from Equity Method Investments   $ (19,000,000)     0 0 20,000,000  
Income (Loss) from Equity Method Investments, Net of Dividends or Distributions         25,000,000 8,000,000 0  
IncomeLossFromEquityMethodInvestmentsNonCash             (20,000,000)  
Provision for uncollectible accounts         19,000,000 22,000,000 14,000,000  
Provision for excess and obsolete inventory         6,000,000 9,000,000 5,000,000  
Stock-based compensation costs         0 0 0  
Other decommissioning related-activity         (384,000,000) (82,000,000) (132,000,000)  
Energy-related options         (11,000,000) 21,000,000 122,000,000  
Amortization of regulatory asset related to debt costs         0 0 0  
Amortization of rate stabilization deferral         0 0 0  
Amortization of debt fair value adjustment         (11,000,000) (17,000,000) (23,000,000)  
Merger-related commitments (c)(d)         53,000,000   44,000,000  
Restructuring Costs         22,000,000      
Asset Retirement Obligation, Revision of Estimate       $ 285,000,000   1,300,000,000    
Amortization of Debt Issuance Costs         17,000,000 15,000,000 12,000,000  
Discrete impacts from EIMA         0 0 0  
Lower of cost or market inventory adjustment         36,000,000 23,000,000 29,000,000  
Other         25,000,000 0 6,000,000  
Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities         15,000,000 268,000,000 346,000,000  
Other Noncash Expense           77,000,000    
Change in PPE related to ARO update     191,000,000   191,000,000 885,000,000 72,000,000  
Fair value of net assets contributed to Generation in connection with the PHI Merger, net of cash         (50,000,000) (82,000,000) (61,000,000)  
Payments to Acquire Businesses, Gross         293,000,000 40,000,000 386,000,000  
Noncash or Part Noncash Acquisition, Fixed Assets Acquired         (54,000,000)      
Consolidated VIE dividend to noncontrolling             645,000,000  
Fair value of net assets recorded upon CENG consolidation             3,400,000,000  
Issuance of equity units             0  
Contribution of Property             0  
Exelon Generation Co L L C [Member] | Capital Project [Member]                
Supplemental Cash Flow Information [Line Items]                
Noncash or Part Noncash Acquisition, Fixed Assets Acquired         (95,000,000)      
Exelon Generation Co L L C [Member] | Indemnification Agreement [Member]                
Supplemental Cash Flow Information [Line Items]                
Energy-related options             70,000,000  
Noncash or Part Noncash Acquisition, Fixed Assets Acquired           (57,000,000)    
Contribution of Property         0 0    
Commonwealth Edison Co [Member]                
Supplemental Cash Flow Information [Line Items]                
Interest (net of amount capitalized)         298,000,000 308,000,000 292,000,000  
Income taxes (net of refunds)         (444,000,000) (265,000,000) (6,000,000)  
Pension and non-pension postretirement benefit costs         166,000,000 206,000,000 162,000,000  
Income (Loss) from Equity Method Investments         0 0    
IncomeLossFromEquityMethodInvestmentsNonCash             0  
Provision for uncollectible accounts         41,000,000 53,000,000 26,000,000  
Provision for excess and obsolete inventory         4,000,000 1,000,000 0  
Stock-based compensation costs         0 0 0  
Other decommissioning related-activity         0 0 0  
Energy-related options         0 0 0  
Amortization of regulatory asset related to debt costs         4,000,000 5,000,000 8,000,000  
Amortization of rate stabilization deferral         0 0 0  
Amortization of debt fair value adjustment         0 0 0  
Merger-related commitments (c)(d)         0   0  
Restructuring Costs         0      
Amortization of Debt Issuance Costs         4,000,000 4,000,000 4,000,000  
Discrete impacts from EIMA         8,000,000 144,000,000 53,000,000  
Lower of cost or market inventory adjustment         0 0    
Other         (12,000,000) 3,000,000 2,000,000  
Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities         215,000,000 416,000,000 255,000,000  
Change in PPE related to ARO update     0   0 0 0  
Fair value of net assets contributed to Generation in connection with the PHI Merger, net of cash         (91,000,000) (34,000,000) (78,000,000)  
Fair value of net assets recorded upon CENG consolidation             0  
Issuance of equity units             0  
Contribution of Property             5,000,000  
Commonwealth Edison Co [Member] | Capital Project [Member]                
Supplemental Cash Flow Information [Line Items]                
Noncash or Part Noncash Acquisition, Fixed Assets Acquired         0      
Commonwealth Edison Co [Member] | Indemnification Agreement [Member]                
Supplemental Cash Flow Information [Line Items]                
Energy-related options             0  
Noncash or Part Noncash Acquisition, Fixed Assets Acquired           0    
Contribution of Property         158,000,000 7,000,000    
PECO Energy Co [Member]                
Supplemental Cash Flow Information [Line Items]                
Interest (net of amount capitalized)         104,000,000 94,000,000 94,000,000  
Income taxes (net of refunds)         64,000,000 64,000,000 85,000,000  
Pension and non-pension postretirement benefit costs         33,000,000 39,000,000 36,000,000  
Income (Loss) from Equity Method Investments         0 0    
IncomeLossFromEquityMethodInvestmentsNonCash             0  
Provision for uncollectible accounts         30,000,000 30,000,000 52,000,000  
Provision for excess and obsolete inventory         0 0 0  
Stock-based compensation costs         0 0 0  
Other decommissioning related-activity         0 0 0  
Energy-related options         0 0 0  
Amortization of regulatory asset related to debt costs         1,000,000 2,000,000 3,000,000  
Amortization of rate stabilization deferral         0 0 0  
Amortization of debt fair value adjustment         0 0 0  
Merger-related commitments (c)(d)         0   0  
Amortization of Debt Issuance Costs         3,000,000 2,000,000 2,000,000  
Discrete impacts from EIMA         0 0 0  
Lower of cost or market inventory adjustment         1,000,000 0    
Other         (3,000,000) (3,000,000) (1,000,000)  
Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities         65,000,000 70,000,000 92,000,000  
Change in PPE related to ARO update     0   0 0 0  
Fair value of net assets contributed to Generation in connection with the PHI Merger, net of cash         (11,000,000) (13,000,000) 0  
Fair value of net assets recorded upon CENG consolidation             0  
Issuance of equity units             0  
Contribution of Property             0  
PECO Energy Co [Member] | Capital Project [Member]                
Supplemental Cash Flow Information [Line Items]                
Noncash or Part Noncash Acquisition, Fixed Assets Acquired         0      
PECO Energy Co [Member] | Indemnification Agreement [Member]                
Supplemental Cash Flow Information [Line Items]                
Energy-related options             0  
Noncash or Part Noncash Acquisition, Fixed Assets Acquired           0    
Contribution of Property         0 0    
Baltimore Gas and Electric Company [Member]                
Supplemental Cash Flow Information [Line Items]                
Interest (net of amount capitalized)         92,000,000 120,000,000 111,000,000  
Income taxes (net of refunds)         31,000,000 73,000,000 (21,000,000)  
Pension and non-pension postretirement benefit costs         67,000,000 65,000,000 64,000,000  
Income (Loss) from Equity Method Investments         0 0    
IncomeLossFromEquityMethodInvestmentsNonCash             0  
Provision for uncollectible accounts         1,000,000 15,000,000 64,000,000  
Provision for excess and obsolete inventory         0 0 0  
Stock-based compensation costs         0 0 0  
Other decommissioning related-activity         0 0 0  
Energy-related options         0 0 0  
Amortization of regulatory asset related to debt costs         0 0 0  
Amortization of rate stabilization deferral         81,000,000 73,000,000 65,000,000  
Amortization of debt fair value adjustment         0 0 0  
Merger-related commitments (c)(d)         0   0  
Amortization of Debt Issuance Costs         1,000,000 2,000,000 2,000,000  
Discrete impacts from EIMA         0 0 0  
Lower of cost or market inventory adjustment         0 0    
Litigation Settlement, Amount         (28,000,000)      
Proceeds from Collection of Other Receivables         (13,000,000)      
Other         (21,000,000) (18,000,000) (15,000,000)  
Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities         88,000,000 137,000,000 180,000,000  
Change in PPE related to ARO update     0   0 0 0  
Fair value of net assets contributed to Generation in connection with the PHI Merger, net of cash         (86,000,000) (9,000,000) (25,000,000)  
Fair value of net assets recorded upon CENG consolidation             0  
Issuance of equity units             0  
Contribution of Property             0  
Baltimore Gas and Electric Company [Member] | Capital Project [Member]                
Supplemental Cash Flow Information [Line Items]                
Noncash or Part Noncash Acquisition, Fixed Assets Acquired         0      
Baltimore Gas and Electric Company [Member] | Indemnification Agreement [Member]                
Supplemental Cash Flow Information [Line Items]                
Energy-related options             0  
Noncash or Part Noncash Acquisition, Fixed Assets Acquired           0    
Contribution of Property         0 0    
Pepco Holdings LLC [Member]                
Supplemental Cash Flow Information [Line Items]                
Litigation Settlement, Amount         1,600,000      
Pepco Holdings LLC [Member] | Deferred Compensation, Share-based Payments [Member]                
Supplemental Cash Flow Information [Line Items]                
Payments to Acquire Businesses, Gross [1]         29,000,000      
Pepco Holdings LLC [Member] | Successor [Member]                
Supplemental Cash Flow Information [Line Items]                
Interest (net of amount capitalized)     209,000,000          
Income taxes (net of refunds)     258,000,000          
Pension and non-pension postretirement benefit costs     86,000,000          
Income (Loss) from Equity Method Investments     0          
Provision for uncollectible accounts     65,000,000          
Provision for excess and obsolete inventory     1,000,000          
Stock-based compensation costs     0          
Other decommissioning related-activity     0          
Energy-related options     0          
Amortization of regulatory asset related to debt costs     3,000,000          
Amortization of rate stabilization deferral     (5,000,000)          
Amortization of debt fair value adjustment     0          
Merger-related commitments (c)(d)     317,000,000          
Restructuring Costs     56,000,000          
Asset Retirement Obligation, Revision of Estimate     2,000,000          
Amortization of Debt Issuance Costs     1,000,000          
Discrete impacts from EIMA     0          
Lower of cost or market inventory adjustment     0          
Other     (12,000,000)          
Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities     514,000,000          
Change in PPE related to ARO update               $ 0
Fair value of net assets contributed to Generation in connection with the PHI Merger, net of cash     (21,000,000)          
NonCashFairValueAdjustment     127,000,000          
Business Combination, Contingent Consideration, Liability, Noncurrent               $ 53,000,000
Pepco Holdings LLC [Member] | Predecessor [Member]                
Supplemental Cash Flow Information [Line Items]                
Interest (net of amount capitalized) $ 43,000,000         268,000,000 257,000,000  
Income taxes (net of refunds) 11,000,000         (13,000,000) (2,000,000)  
Pension and non-pension postretirement benefit costs 23,000,000         97,000,000 58,000,000  
Income (Loss) from Equity Method Investments 0         0    
IncomeLossFromEquityMethodInvestmentsNonCash             0  
Provision for uncollectible accounts 16,000,000         61,000,000 49,000,000  
Provision for excess and obsolete inventory 1,000,000         1,000,000 0  
Stock-based compensation costs 3,000,000         13,000,000 18,000,000  
Other decommissioning related-activity 0         0 0  
Energy-related options 0         0 0  
Amortization of regulatory asset related to debt costs 1,000,000         5,000,000 5,000,000  
Amortization of rate stabilization deferral 5,000,000         (2,000,000) 2,000,000  
Amortization of debt fair value adjustment 0         0 0  
Merger-related commitments (c)(d) 0           0  
Restructuring Costs 0              
Amortization of Debt Issuance Costs 0         2,000,000 1,000,000  
Discrete impacts from EIMA 0           0  
Lower of cost or market inventory adjustment 0         0    
Other (3,000,000)         (10,000,000) (6,000,000)  
Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities 46,000,000         167,000,000 127,000,000  
Change in PPE related to ARO update 0         0 0  
Fair value of net assets contributed to Generation in connection with the PHI Merger, net of cash (11,000,000)         (6,000,000) (28,000,000)  
Fair value of net assets recorded upon CENG consolidation             0  
Issuance of equity units             0  
Contribution of Property             0  
Pepco Holdings LLC [Member] | Indemnification Agreement [Member] | Successor [Member]                
Supplemental Cash Flow Information [Line Items]                
Contribution of Property     0          
Pepco Holdings LLC [Member] | Indemnification Agreement [Member] | Predecessor [Member]                
Supplemental Cash Flow Information [Line Items]                
Energy-related options             0  
Noncash or Part Noncash Acquisition, Fixed Assets Acquired           0    
Contribution of Property $ 0              
Potomac Electric Power Company [Member]                
Supplemental Cash Flow Information [Line Items]                
Interest (net of amount capitalized)         118,000,000 116,000,000 111,000,000  
Income taxes (net of refunds)         216,000,000 (6,000,000) (58,000,000)  
Pension and non-pension postretirement benefit costs         31,000,000 30,000,000 22,000,000  
Income (Loss) from Equity Method Investments         0 0    
IncomeLossFromEquityMethodInvestmentsNonCash             0  
Provision for uncollectible accounts         29,000,000 21,000,000 17,000,000  
Provision for excess and obsolete inventory         3,000,000 0 0  
Stock-based compensation costs         0 0 0  
Other decommissioning related-activity         0 0 0  
Energy-related options         0 0 0  
Amortization of regulatory asset related to debt costs         2,000,000 2,000,000 3,000,000  
Amortization of rate stabilization deferral         (12,000,000) 1,000,000 3,000,000  
Amortization of debt fair value adjustment         0 0 0  
Merger-related commitments (c)(d)         125,000,000   0  
Amortization of Debt Issuance Costs           0 0  
Discrete impacts from EIMA           0 0  
Lower of cost or market inventory adjustment           0    
Other         5,000,000 0 (8,000,000)  
Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities         183,000,000 54,000,000 37,000,000  
Change in PPE related to ARO update     0   0 0    
Fair value of net assets contributed to Generation in connection with the PHI Merger, net of cash         (27,000,000) (1,000,000) (10,000,000)  
Payments to Acquire Businesses, Gross         33,000,000      
Fair value of net assets recorded upon CENG consolidation             0  
Issuance of equity units             0  
Potomac Electric Power Company [Member] | Indemnification Agreement [Member]                
Supplemental Cash Flow Information [Line Items]                
Energy-related options             0  
Noncash or Part Noncash Acquisition, Fixed Assets Acquired           0    
Contribution of Property           0    
Delmarva Power and Light Company [Member]                
Supplemental Cash Flow Information [Line Items]                
Interest (net of amount capitalized)         47,000,000 47,000,000 45,000,000  
Income taxes (net of refunds)         115,000,000 (5,000,000) (43,000,000)  
Pension and non-pension postretirement benefit costs         18,000,000 15,000,000 7,000,000  
Income (Loss) from Equity Method Investments         0 0    
IncomeLossFromEquityMethodInvestmentsNonCash             0  
Provision for uncollectible accounts         23,000,000 20,000,000 14,000,000  
Provision for excess and obsolete inventory         1,000,000 0 0  
Stock-based compensation costs         0 0 0  
Other decommissioning related-activity         0 0 0  
Energy-related options         0 0 0  
Amortization of regulatory asset related to debt costs         1,000,000 1,000,000 2,000,000  
Amortization of rate stabilization deferral         2,000,000 (3,000,000) (1,000,000)  
Amortization of debt fair value adjustment         0 0 0  
Merger-related commitments (c)(d)         82,000,000   0  
Asset Retirement Obligation, Revision of Estimate         1,000,000      
Amortization of Debt Issuance Costs           0 0  
Discrete impacts from EIMA           0 0  
Lower of cost or market inventory adjustment           0    
Other         (14,000,000) 0 0  
Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities         114,000,000 33,000,000 22,000,000  
Change in PPE related to ARO update     0   0 0    
Fair value of net assets contributed to Generation in connection with the PHI Merger, net of cash         (12,000,000) (3,000,000) (8,000,000)  
Fair value of net assets recorded upon CENG consolidation             0  
Issuance of equity units             0  
Delmarva Power and Light Company [Member] | Indemnification Agreement [Member]                
Supplemental Cash Flow Information [Line Items]                
Energy-related options             0  
Noncash or Part Noncash Acquisition, Fixed Assets Acquired           0    
Contribution of Property           0    
Atlantic City Electric Company [Member]                
Supplemental Cash Flow Information [Line Items]                
Interest (net of amount capitalized)         62,000,000 63,000,000 61,000,000  
Income taxes (net of refunds)         200,000,000 0 (3,000,000)  
Pension and non-pension postretirement benefit costs         15,000,000 15,000,000 13,000,000  
Income (Loss) from Equity Method Investments         0 0    
IncomeLossFromEquityMethodInvestmentsNonCash             0  
Provision for uncollectible accounts         32,000,000 20,000,000 13,000,000  
Provision for excess and obsolete inventory         1,000,000 0 0  
Stock-based compensation costs         0 0 0  
Other decommissioning related-activity         0 0 0  
Energy-related options         0 0 0  
Amortization of regulatory asset related to debt costs         1,000,000 1,000,000 0  
Amortization of rate stabilization deferral         0 0 0  
Amortization of debt fair value adjustment         0 0 0  
Merger-related commitments (c)(d)         110,000,000   0  
Asset Retirement Obligation, Revision of Estimate         2,000,000      
Amortization of Debt Issuance Costs           0 0  
Discrete impacts from EIMA           0 0  
Lower of cost or market inventory adjustment           0    
Other         (6,000,000) 1,000,000 0  
Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities         155,000,000 37,000,000 26,000,000  
Change in PPE related to ARO update     0   0 0    
Fair value of net assets contributed to Generation in connection with the PHI Merger, net of cash         (11,000,000) (3,000,000) (9,000,000)  
Fair value of net assets recorded upon CENG consolidation             0  
Issuance of equity units             0  
Atlantic City Electric Company [Member] | Indemnification Agreement [Member]                
Supplemental Cash Flow Information [Line Items]                
Energy-related options             $ 0  
Noncash or Part Noncash Acquisition, Fixed Assets Acquired           0    
Contribution of Property         $ 0 0    
Pepco Holdings LLC [Member] | Successor [Member]                
Supplemental Cash Flow Information [Line Items]                
Payments to Acquire Businesses, Gross [2]     62,000,000          
Pepco Holdings LLC [Member] | Pepco Holdings LLC [Member] | Successor [Member]                
Supplemental Cash Flow Information [Line Items]                
Payments to Acquire Businesses, Gross     33,000,000          
Pepco Holdings LLC [Member] | Pepco Holdings LLC [Member] | Successor [Member] | Deferred Compensation, Share-based Payments [Member]                
Supplemental Cash Flow Information [Line Items]                
Payments to Acquire Businesses, Gross     $ 29,000,000          
Severance [Member] | Pepco Holdings LLC [Member] | Predecessor [Member]                
Supplemental Cash Flow Information [Line Items]                
Discrete impacts from EIMA           $ 0    
[1] PHI’s unvested time-based restricted stock units and performance-based restricted stock units issued prior to April 29, 2014 were immediately vested and paid in cash upon the close of the merger. PHI’s remaining unvested time-based restricted stock units as of the close of the merger were cancelled. There were no remaining unvested performance-based restricted stock units as of the close of the merger.
[2] he liabilities assumed include $29 million for PHI stock-based compensation awards and $33 million for a merger related obligation, each assumed by PHI from Exelon. See Note 4 — Mergers, Acquisitions, and Dispositions.