XML 173 R48.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value of Financial Assets and Liabilities (Tables)
12 Months Ended
Dec. 31, 2017
Fair Value Disclosures [Abstract]  
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, and trust preferred securities (long-term debt to financing trusts or junior subordinated debentures) as of December 31, 2017 and 2016:
Exelon
 
December 31, 2017
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
929

 
$


$
929


$

 
$
929

Long-term debt (including amounts due within one year)(a)
34,264

 


34,735


1,970

 
36,705

Long-term debt to financing trusts(b)
389

 




431

 
431

SNF obligation
1,147

 


936



 
936

 
December 31, 2016
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
1,267

 
$

 
$
1,267

 
$

 
$
1,267

Long-term debt (including amounts due within one year)(a)
34,005

 
1,113

 
31,741

 
1,959

 
34,813

Long-term debt to financing trusts(b)
641

 

 

 
667

 
667

SNF obligation
1,024

 

 
732

 

 
732

Generation
 
December 31, 2017
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
2

 
$


$
2


$

 
$
2

Long-term debt (including amounts due within one year)(a)
8,990

 


7,839


1,673

 
9,512

SNF obligation
1,147

 


936



 
936

 
December 31, 2016
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
699

 
$

 
$
699

 
$

 
$
699

Long-term debt (including amounts due within one year)(a)
9,241

 

 
7,482

 
1,670

 
9,152

SNF obligation
1,024

 

 
732

 

 
732

ComEd 
 
December 31, 2017
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)(a)
$
7,601

 
$


$
8,418


$

 
$
8,418

Long-term debt to financing trusts(b)
205

 




227

 
227

 
December 31, 2016
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)(a)
$
7,033

 
$

 
$
7,585

 
$

 
$
7,585

Long-term debt to financing trusts(b)
205

 

 

 
215

 
215

PECO
 
December 31, 2017
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)(a)
$
2,903

 
$


$
3,194


$

 
$
3,194

Long-term debt to financing trusts
184

 




204

 
204

 
December 31, 2016
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)(a)
$
2,580

 
$

 
$
2,794

 
$

 
$
2,794

Long-term debt to financing trusts
184

 

 

 
192

 
192

BGE
 
December 31, 2017
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
77

 
$


$
77


$

 
$
77

Long-term debt (including amounts due within one year)(a)
2,577

 


2,825



 
2,825

 
December 31, 2016
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
45

 
$

 
$
45

 
$

 
$
45

Long-term debt (including amounts due within one year)(a)
2,322

 

 
2,467

 

 
2,467

Long-term debt to financing trusts(b)
252

 

 

 
260

 
260

PHI (Successor)
 
December 31, 2017
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
350

 
$

 
$
350

 
$

 
$
350

Long-term debt (including amounts due within one year)(a)
5,874

 

 
5,722

 
297

 
6,019

 
December 31, 2016
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
522

 
$

 
$
522

 
$

 
$
522

Long-term debt (including amounts due within one year)(a)
5,898

 

 
5,520

 
289

 
5,809


Pepco
 
December 31, 2017
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
26

 
$

 
$
26

 
$

 
$
26

Long-term debt (including amounts due within one year)(a)
2,540

 

 
3,114

 
9

 
3,123

 
December 31, 2016
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
23

 
$

 
$
23

 
$

 
$
23

Long-term debt (including amounts due within one year)(a)
2,349

 

 
2,788

 
8

 
2,796

DPL
 
December 31, 2017
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
216

 
$

 
$
216

 
$

 
$
216

Long-term debt (including amounts due within one year)(a)
1,300

 

 
1,393

 

 
1,393

 
December 31, 2016
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)(a)
$
1,340

 
$

 
$
1,383

 
$

 
$
1,383

ACE
 
December 31, 2017
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
108

 
$

 
$
108

 
$

 
$
108

Long-term debt (including amounts due within one year)(a)
1,121

 

 
949

 
288

 
1,237

 
December 31, 2016
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)(a)
$
1,155

 
$

 
$
1,007

 
$
280

 
$
1,287

__________
(a)
Includes unamortized debt issuance costs which are not fair valued of $201 million, $60 million, $52 million, $17 million, $17 million, $6 million, $32 million, $11 million and $5 million for Exelon, Generation, ComEd, PECO, BGE, PHI, Pepco, DPL and ACE respectively, as of December 31, 2017. Includes unamortized debt issuance costs which are not fair valued of $200 million, $64 million, $46 million, $15 million, $15 million, $2 million, $30 million, $11 million and $6 million for Exelon, Generation, ComEd, PECO, BGE, PHI, Pepco, DPL and ACE respectively, as of December 31, 2016.
(b)
Includes unamortized debt issuance costs which are not fair valued of $1 million and $1 million for Exelon and ComEd, respectively, as of December 31, 2017. Includes unamortized debt issuance costs which are not fair valued of $7 million, $1 million, and $6 million for Exelon, ComEd and BGE, respectively, as of December 31, 2016.
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 December 31, 2017 and 2016:
 
Successor
 
As of December 31, 2017
 
 
As of December 31, 2016
PHI
Level 1
 
Level 2
 
Level 3
 
Total
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents(a)
$
83

 
$

 
$

 
$
83

 
 
$
217

 
$

 
$

 
$
217

Mark-to-market derivative assets(b)

 

 

 

 
 
2

 

 

 
2

Effect of netting and allocation of collateral

 

 

 

 
 
(2
)
 

 

 
(2
)
Mark-to-market derivative assets subtotal

 

 

 

 
 

 

 

 

Rabbi trust investments
 
 
 
 
 
 

 
 
 
 
 
 
 
 


Cash equivalents
72

 

 

 
72

 
 
73

 

 

 
73

Fixed income

 
12

 

 
12

 
 

 
16

 

 
16

Life insurance contracts

 
23

 
22

 
45

 
 

 
22

 
20

 
42

Rabbi trust investments subtotal
72


35


22


129


 
73


38


20


131

Total assets
155


35


22


212



290


38


20


348

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


Deferred compensation obligation

 
(25
)
 

 
(25
)
 
 

 
(28
)
 

 
(28
)
Mark-to-market derivative liabilities(b)
(1
)
 

 

 
(1
)
 
 

 

 

 

Effect of netting and allocation of collateral
1

 

 

 
1

 
 

 

 

 

Mark-to-market derivative liabilities subtotal
















Total liabilities


(25
)



(25
)




(28
)



(28
)
Total net assets
$
155


$
10


$
22


$
187



$
290


$
10


$
20


$
320

 
Pepco
 
DPL
 
ACE
As of December 31, 2017
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents(a)
$
36

 
$

 
$

 
$
36

 
$

 
$

 
$

 
$

 
$
29

 
$

 
$

 
$
29

Rabbi trust investments
 
 
 
 
 
 


 
 
 
 
 
 
 


 
 
 
 
 
 
 


Cash equivalents
44

 

 

 
44

 

 

 

 

 

 

 

 

Fixed income

 
12

 

 
12

 

 

 

 

 

 

 

 

Life insurance contracts

 
23

 
22

 
45

 

 

 

 

 

 

 

 

Rabbi trust investments subtotal
44


35


22


101

















Total assets
80


35


22


137










29






29

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deferred compensation obligation

 
(4
)
 

 
(4
)
 

 
(1
)
 

 
(1
)
 

 

 

 

Mark-to-market derivative liabilities (b)

 

 

 

 
(1
)
 

 

 
(1
)
 

 

 

 

Effect of netting and allocation of collateral

 

 

 

 
1

 

 

 
1

 

 

 

 

Mark-to-market derivative liabilities subtotal























Total liabilities


(4
)



(4
)



(1
)



(1
)








Total net assets (liabilities)
$
80


$
31


$
22


$
133


$


$
(1
)

$


$
(1
)

$
29


$


$


$
29

 
Pepco
 
DPL
 
ACE
As of December 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(a)
$
33

 
$

 
$

 
$
33

 
$
42

 
$

 
$

 
$
42

 
$
130

 
$

 
$

 
$
130

Mark-to-market derivative assets(b)

 

 

 

 
2

 

 

 
2

 

 

 

 

Effect of netting and allocation of collateral

 

 

 

 
(2
)
 

 

 
(2
)
 

 

 

 

Mark-to-market derivative assets subtotal

 

 

 

 

 

 

 

 

 

 

 

Rabbi trust investments
 
 
 
 
 
 


 
 
 
 
 
 
 


 
 
 
 
 
 
 


Cash equivalents
43

 

 

 
43

 

 

 

 

 

 

 

 

Fixed income

 
16

 

 
16

 

 

 

 

 

 

 

 

Life insurance contracts

 
22

 
19

 
41

 

 

 

 

 

 

 

 

Rabbi trust investments subtotal
43


38


19


100

















Total assets
76


38


19


133


42






42


130






130

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deferred compensation obligation

 
(5
)
 

 
(5
)
 

 
(1
)
 

 
(1
)
 

 

 

 

Total liabilities


(5
)



(5
)



(1
)



(1
)








Total net assets (liabilities)
$
76


$
33


$
19


$
128


$
42


$
(1
)

$


$
41


$
130


$


$


$
130

_______
(a)
PHI excludes cash of $12 million and $19 million at December 31, 2017 and 2016 and includes long term restricted cash of $23 million at both December 31, 2017 and 2016 which is reported in Other deferred debits on the Consolidated Balance Sheets.  Pepco excludes cash of $4 million and $9 million at December 31, 2017 and 2016. DPL excludes cash of $2 million and $4 million at December 31, 2017 and 2016. ACE excludes cash of $2 million and $3 million at December 31, 2017 and 2016 and includes long-term restricted cash of $23 million at both December 31, 2017 and 2016 which is reported in Other deferred debits on the Consolidated Balance Sheets.
(b)
Represents natural gas futures purchased by DPL as part of a natural gas hedging program approved by the DPSC.
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 December 31, 2017 and 2016:
 
ComEd
 
PECO
 
BGE
As of December 31, 2017
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents(a)
$
98


$


$

 
$
98

 
$
228


$


$

 
$
228

 
$


$


$

 
$

Rabbi trust investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual funds





 

 
7





 
7

 
6





 
6

Life insurance contracts

 

 

 

 

 
10

 

 
10

 

 

 

 

Rabbi trust investments subtotal

 

 

 

 
7

 
10

 

 
17

 
6

 

 

 
6

Total assets
98






98


235


10




245


6






6

Liabilities





 

 





 

 





 

Deferred compensation obligation


(8
)


 
(8
)
 


(11
)


 
(11
)
 


(5
)


 
(5
)
Mark-to-market derivative liabilities(b)




(256
)
 
(256
)
 





 

 





 

Total liabilities


(8
)

(256
)

(264
)



(11
)



(11
)



(5
)



(5
)
Total net assets (liabilities)
$
98


$
(8
)

$
(256
)

$
(166
)

$
235


$
(1
)

$


$
234


$
6


$
(5
)

$


$
1


 
ComEd
 
PECO
 
BGE
As of December 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(a)
$
20


$


$

 
$
20

 
$
45


$


$

 
$
45

 
$
36


$


$

 
$
36

Rabbi trust investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual funds





 

 
7





 
7

 
4





 
4

Life insurance contracts

 

 

 

 

 
10

 

 
10

 

 

 

 

Rabbi trust investments subtotal

 

 

 

 
7

 
10

 

 
17

 
4

 

 

 
4

Total assets
20






20


52


10




62


40






40

Liabilities





 

 





 

 





 

Deferred compensation obligation


(8
)


 
(8
)
 


(11
)


 
(11
)
 


(4
)


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




(258
)
 
(258
)
 





 

 





 

Total liabilities


(8
)

(258
)

(266
)



(11
)



(11
)



(4
)



(4
)
Total net assets (liabilities)
$
20


$
(8
)

$
(258
)

$
(246
)

$
52


$
(1
)

$


$
51


$
40


$
(4
)

$


$
36

__________
(a)
ComEd excludes cash of $45 million and $36 million at December 31, 2017 and 2016 and restricted cash of $2 million at December 31, 2016 and includes long-term restricted cash of $62 million at December 31, 2017, which is reported in Other deferred debits on the Consolidated Balance Sheets.  PECO excludes cash of $47 million and $22 million at December 31, 2017 and 2016.  BGE excludes cash of $17 million and $13 million at December 31, 2017 and 2016 and restricted cash of $1 million at December 31, 2017 and includes long-term restricted cash of $2 million at December 31, 2016, which is reported in Other deferred debits on the Consolidated Balance Sheets.
(b)
The Level 3 balance consists of the current and noncurrent liability of $21 million and $235 million, respectively, at December 31, 2017, and $19 million and $239 million, respectively, at December 31, 2016, related to floating-to-fixed energy swap contracts with unaffiliated suppliers.
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 December 31, 2017 and 2016:
 
Generation
 
Exelon
As of December 31, 2017
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(a)
$
168

 
$

 
$

 
$

 
$
168

 
$
656

 
$

 
$

 
$

 
$
656

 
Generation
 
Exelon
As of December 31, 2017
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
NDT fund investments
 
 
 
 
 
 
 
 


 
 
 
 
 
 
 
 
 


Cash equivalents(b)
135

 
85

 

 

 
220

 
135

 
85

 

 

 
220

Equities
4,163

 
915

 

 
2,176

 
7,254

 
4,163

 
915

 

 
2,176

 
7,254

Fixed income

 

 

 
 
 


 

 

 

 
 
 


Corporate debt

 
1,614

 
251

 

 
1,865

 

 
1,614

 
251

 

 
1,865

U.S. Treasury and agencies
1,917

 
52

 

 

 
1,969

 
1,917

 
52

 

 

 
1,969

Foreign governments

 
82

 

 

 
82

 

 
82

 

 

 
82

State and municipal debt

 
263

 

 

 
263

 

 
263

 

 

 
263

Other(c)

 
47

 

 
510

 
557

 

 
47

 

 
510


557

Fixed income subtotal
1,917

 
2,058

 
251


510

 
4,736

 
1,917

 
2,058

 
251

 
510

 
4,736

Middle market lending

 

 
397

 
131

 
528

 

 

 
397

 
131

 
528

Private equity

 

 

 
222

 
222

 

 

 

 
222

 
222

Real estate

 

 

 
471

 
471

 

 

 

 
471

 
471

NDT fund investments subtotal(d)
6,215

 
3,058

 
648

 
3,510


13,431


6,215

 
3,058

 
648


3,510


13,431

Pledged assets for Zion Station decommissioning

 

 

 
 
 

 

 

 

 
 
 

Cash equivalents
2

 

 

 

 
2

 
2

 

 

 

 
2

Equities

 
1

 

 

 
1

 

 
1

 

 

 
1

Middle market lending

 

 
12

 
24

 
36

 

 

 
12

 
24

 
36

Pledged assets for Zion Station decommissioning subtotal
2

 
1

 
12


24


39


2

 
1

 
12


24


39

Rabbi trust investments

 

 

 
 
 

 

 

 

 
 
 

Cash equivalents
5

 

 

 

 
5

 
77

 

 

 

 
77

Mutual funds
23

 

 

 

 
23

 
58

 

 

 

 
58

Fixed income

 

 

 

 

 

 
12

 

 

 
12

Life insurance contracts

 
22

 

 

 
22

 

 
71

 
22

 

 
93

Rabbi trust investments subtotal
28

 
22

 

 


50


135

 
83

 
22

 


240

Commodity derivative assets

 

 

 
 
 


 

 

 

 
 
 


Economic hedges
557

 
2,378

 
1,290

 

 
4,225

 
557

 
2,378

 
1,290

 

 
4,225

Proprietary trading
2

 
31

 
35

 

 
68

 
2

 
31

 
35

 

 
68

Effect of netting and allocation of
collateral
(e)(f)
(585
)
 
(1,769
)
 
(635
)
 

 
(2,989
)
 
(585
)
 
(1,769
)
 
(635
)
 

 
(2,989
)
Commodity derivative assets subtotal
(26
)
 
640

 
690




1,304


(26
)
 
640

 
690




1,304

 
Generation
 
Exelon
As of December 31, 2017
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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives designated as hedging instruments

 
3

 

 

 
3

 

 
6

 

 

 
6

Economic hedges

 
10

 

 

 
10

 

 
10

 

 

 
10

Effect of netting and allocation of collateral
(2
)
 
(5
)
 

 

 
(7
)
 
(2
)
 
(5
)
 

 

 
(7
)
Interest rate and foreign currency derivative assets subtotal
(2
)
 
8

 




6


(2
)
 
11

 




9

Other investments

 

 
37

 

 
37

 

 

 
37

 

 
37

Total assets
6,385

 
3,729

 
1,387


3,534


15,035


6,980

 
3,793

 
1,409


3,534


15,716

Liabilities

 

 

 
 
 

 

 

 

 
 
 


Commodity derivative liabilities

 

 

 
 
 

 

 

 

 
 
 

Economic hedges
(712
)
 
(2,226
)
 
(845
)
 

 
(3,783
)
 
(713
)
 
(2,226
)
 
(1,101
)
 

 
(4,040
)
Proprietary trading
(2
)
 
(42
)
 
(9
)
 

 
(53
)
 
(2
)
 
(42
)
 
(9
)
 

 
(53
)
Effect of netting and allocation of
collateral
(e)(f)
650

 
2,089

 
716

 

 
3,455

 
651

 
2,089

 
716

 

 
3,456

Commodity derivative liabilities subtotal
(64
)
 
(179
)
 
(138
)



(381
)

(64
)
 
(179
)
 
(394
)



(637
)
Interest rate and foreign currency derivative liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives designated as hedging instruments

 
(2
)
 

 

 
(2
)
 

 
(2
)
 

 

 
(2
)
Economic hedges
(1
)
 
(8
)
 

 

 
(9
)
 
(1
)
 
(8
)
 

 

 
(9
)
Effect of netting and allocation of collateral
2

 
5

 

 

 
7

 
2

 
5

 

 

 
7

Interest rate and foreign currency derivative liabilities subtotal
1

 
(5
)
 




(4
)

1

 
(5
)
 




(4
)
Deferred compensation obligation

 
(38
)
 

 

 
(38
)
 

 
(145
)
 

 

 
(145
)
Total liabilities
(63
)
 
(222
)
 
(138
)



(423
)

(63
)
 
(329
)
 
(394
)



(786
)
Total net assets
$
6,322

 
$
3,507

 
$
1,249


$
3,534


$
14,612


$
6,917

 
$
3,464

 
$
1,015


$
3,534


$
14,930



 
Generation
 
Exelon
As of December 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(a)
$
39

 
$

 
$

 
$

 
$
39

 
$
373

 
$

 
$

 
$

 
$
373

NDT fund investments
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 

 
Generation
 
Exelon
As of December 31, 2016
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
Cash equivalents(b)
110

 
19

 

 

 
129

 
110

 
19

 

 

 
129

Equities
3,551

 
452

 

 
2,011

 
6,014

 
3,551

 
452

 

 
2,011

 
6,014

Fixed income





 
 
 

 





 
 
 

Corporate debt

 
1,554

 
250

 

 
1,804

 

 
1,554

 
250

 

 
1,804

U.S. Treasury and agencies
1,291

 
29

 

 

 
1,320

 
1,291

 
29

 

 

 
1,320

Foreign governments

 
37

 

 

 
37

 

 
37

 

 

 
37

State and municipal debt

 
264

 

 

 
264

 

 
264

 

 

 
264

Other(c)

 
59

 

 
493

 
552

 

 
59

 

 
493

 
552

Fixed income subtotal
1,291


1,943


250


493


3,977


1,291


1,943


250


493


3,977

Middle market lending

 

 
427

 
71

 
498

 

 

 
427

 
71

 
498

Private equity

 

 

 
148

 
148

 

 

 

 
148

 
148

Real estate

 

 

 
326

 
326

 

 

 

 
326

 
326

NDT fund investments subtotal(d)
4,952


2,414


677


3,049


11,092


4,952


2,414


677


3,049


11,092

Pledged assets for Zion Station decommissioning





 
 
 

 





 
 
 

Cash equivalents
11

 

 

 

 
11

 
11

 

 

 

 
11

Equities

 
2

 

 

 
2

 

 
2

 

 

 
2

Fixed Income - U.S. Treasury and agencies
16

 
1

 

 

 
17

 
16

 
1

 

 

 
17

Middle market lending




19

 
64

 
83

 




19

 
64

 
83

Pledged assets for Zion Station decommissioning subtotal
27


3


19


64


113


27


3


19


64


113

Rabbi trust investments





 
 
 

 





 
 
 

Cash equivalents
2

 

 

 

 
2

 
74

 

 

 

 
74

Mutual funds
19

 

 

 

 
19

 
50

 

 

 

 
50

Fixed income

 

 

 

 

 

 
16

 

 

 
16

Life insurance contracts

 
18

 

 

 
18

 

 
64

 
20

 

 
84

Rabbi trust investments subtotal
21


18






39


124


80


20




224

Commodity derivative assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Economic hedges
1,356

 
2,505

 
1,229

 

 
5,090

 
1,358

 
2,505

 
1,229

 

 
5,092

Proprietary trading
3

 
50

 
23

 

 
76

 
3

 
50

 
23

 

 
76

Effect of netting and allocation of
collateral
(e)(f)
(1,162
)
 
(2,142
)
 
(481
)
 

 
(3,785
)
 
(1,164
)
 
(2,142
)
 
(481
)
 

 
(3,787
)
Commodity derivative assets subtotal
197


413


771




1,381


197


413


771




1,381

 
Generation
 
Exelon
As of December 31, 2016
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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives designated as hedging instruments

 

 

 

 

 

 
16

 

 

 
16

Economic hedges

 
28

 

 

 
28

 

 
28

 

 

 
28

Proprietary trading
3

 
2

 

 

 
5

 
3

 
2

 

 

 
5

Effect of netting and allocation of collateral
(2
)
 
(19
)
 

 

 
(21
)
 
(2
)
 
(19
)
 

 

 
(21
)
Interest rate and foreign currency derivative assets subtotal
1


11






12


1


27






28

Other investments




42

 

 
42

 

 

 
42

 

 
42

Total assets
5,237


2,859


1,509


3,113


12,718


5,674


2,937


1,529


3,113


13,253

Liabilities





 
 
 

 





 
 
 

Commodity derivative liabilities





 
 
 

 





 
 
 

Economic hedges
(1,267
)
 
(2,378
)
 
(794
)
 

 
(4,439
)
 
(1,267
)
 
(2,378
)
 
(1,052
)
 

 
(4,697
)
Proprietary trading
(3
)
 
(50
)
 
(26
)
 

 
(79
)
 
(3
)
 
(50
)
 
(26
)
 

 
(79
)
Effect of netting and allocation of
collateral
(e)(f)
1,233

 
2,339

 
542

 

 
4,114

 
1,233

 
2,339

 
542

 

 
4,114

Commodity derivative liabilities subtotal
(37
)

(89
)

(278
)



(404
)

(37
)

(89
)

(536
)



(662
)
Interest rate and foreign currency derivative liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives designated as hedging instruments

 
(10
)
 

 

 
(10
)
 

 
(10
)
 

 

 
(10
)
Economic hedges

 
(21
)
 

 

 
(21
)
 

 
(21
)
 

 

 
(21
)
Proprietary trading
(4
)
 

 

 

 
(4
)
 
(4
)
 

 

 

 
(4
)
Effect of netting and allocation of collateral
4

 
19

 

 

 
23

 
4

 
19

 

 

 
23

Interest rate and foreign currency derivative liabilities subtotal


(12
)





(12
)



(12
)





(12
)
Deferred compensation obligation


(34
)


 

 
(34
)
 


(136
)


 

 
(136
)
Total liabilities
(37
)

(135
)

(278
)



(450
)

(37
)

(237
)

(536
)



(810
)
Total net assets
$
5,200


$
2,724


$
1,231


$
3,113


$
12,268


$
5,637


$
2,700


$
993


$
3,113


$
12,443

__________
(a)
Generation excludes cash of $259 million and $252 million at December 31, 2017 and 2016 and restricted cash of $127 million and $157 million at December 31, 2017 and 2016.  Exelon excludes cash of $389 million and $360 million at December 31, 2017 and 2016 and restricted cash of $145 million and $180 million at December 31, 2017 and 2016 and includes long-term restricted cash of $85 million and $25 million at December 31, 2017 and 2016, which is reported in Other deferred debits on the Consolidated Balance Sheets.
(b)
Includes $77 million and $29 million of cash received from outstanding repurchase agreements at December 31, 2017 and 2016, respectively, and is offset by an obligation to repay upon settlement of the agreement as discussed in (d) below.
(c)
Includes derivative instruments of less than $1 million and $(2) million, which have a total notional amount of $811 million and $933 million at December 31, 2017 and 2016, respectively. The notional principal amounts for these instruments provide one measure of the transaction volume outstanding as of the fiscal years ended and do not represent the amount of the company's exposure to credit or market loss.
(d)
Excludes net liabilities of $82 million and $31 million at December 31, 2017 and 2016, 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.
(e)
Collateral posted/(received) from counterparties totaled $65 million, $320 million and $81 million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of December 31, 2017. Collateral posted/(received) from counterparties totaled $71 million, $197 million and $61 million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of December 31, 2016.
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]
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 December 31, 2017 and 2016:
 
Successor
 
As of December 31, 2017
 
 
As of December 31, 2016
PHI
Level 1
 
Level 2
 
Level 3
 
Total
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents(a)
$
83

 
$

 
$

 
$
83

 
 
$
217

 
$

 
$

 
$
217

Mark-to-market derivative assets(b)

 

 

 

 
 
2

 

 

 
2

Effect of netting and allocation of collateral

 

 

 

 
 
(2
)
 

 

 
(2
)
Mark-to-market derivative assets subtotal

 

 

 

 
 

 

 

 

Rabbi trust investments
 
 
 
 
 
 

 
 
 
 
 
 
 
 


Cash equivalents
72

 

 

 
72

 
 
73

 

 

 
73

Fixed income

 
12

 

 
12

 
 

 
16

 

 
16

Life insurance contracts

 
23

 
22

 
45

 
 

 
22

 
20

 
42

Rabbi trust investments subtotal
72


35


22


129


 
73


38


20


131

Total assets
155


35


22


212



290


38


20


348

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


Deferred compensation obligation

 
(25
)
 

 
(25
)
 
 

 
(28
)
 

 
(28
)
Mark-to-market derivative liabilities(b)
(1
)
 

 

 
(1
)
 
 

 

 

 

Effect of netting and allocation of collateral
1

 

 

 
1

 
 

 

 

 

Mark-to-market derivative liabilities subtotal
















Total liabilities


(25
)



(25
)




(28
)



(28
)
Total net assets
$
155


$
10


$
22


$
187



$
290


$
10


$
20


$
320

 
Pepco
 
DPL
 
ACE
As of December 31, 2017
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents(a)
$
36

 
$

 
$

 
$
36

 
$

 
$

 
$

 
$

 
$
29

 
$

 
$

 
$
29

Rabbi trust investments
 
 
 
 
 
 


 
 
 
 
 
 
 


 
 
 
 
 
 
 


Cash equivalents
44

 

 

 
44

 

 

 

 

 

 

 

 

Fixed income

 
12

 

 
12

 

 

 

 

 

 

 

 

Life insurance contracts

 
23

 
22

 
45

 

 

 

 

 

 

 

 

Rabbi trust investments subtotal
44


35


22


101

















Total assets
80


35


22


137










29






29

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deferred compensation obligation

 
(4
)
 

 
(4
)
 

 
(1
)
 

 
(1
)
 

 

 

 

Mark-to-market derivative liabilities (b)

 

 

 

 
(1
)
 

 

 
(1
)
 

 

 

 

Effect of netting and allocation of collateral

 

 

 

 
1

 

 

 
1

 

 

 

 

Mark-to-market derivative liabilities subtotal























Total liabilities


(4
)



(4
)



(1
)



(1
)








Total net assets (liabilities)
$
80


$
31


$
22


$
133


$


$
(1
)

$


$
(1
)

$
29


$


$


$
29

 
Pepco
 
DPL
 
ACE
As of December 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(a)
$
33

 
$

 
$

 
$
33

 
$
42

 
$

 
$

 
$
42

 
$
130

 
$

 
$

 
$
130

Mark-to-market derivative assets(b)

 

 

 

 
2

 

 

 
2

 

 

 

 

Effect of netting and allocation of collateral

 

 

 

 
(2
)
 

 

 
(2
)
 

 

 

 

Mark-to-market derivative assets subtotal

 

 

 

 

 

 

 

 

 

 

 

Rabbi trust investments
 
 
 
 
 
 


 
 
 
 
 
 
 


 
 
 
 
 
 
 


Cash equivalents
43

 

 

 
43

 

 

 

 

 

 

 

 

Fixed income

 
16

 

 
16

 

 

 

 

 

 

 

 

Life insurance contracts

 
22

 
19

 
41

 

 

 

 

 

 

 

 

Rabbi trust investments subtotal
43


38


19


100

















Total assets
76


38


19


133


42






42


130






130

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deferred compensation obligation

 
(5
)
 

 
(5
)
 

 
(1
)
 

 
(1
)
 

 

 

 

Total liabilities


(5
)



(5
)



(1
)



(1
)








Total net assets (liabilities)
$
76


$
33


$
19


$
128


$
42


$
(1
)

$


$
41


$
130


$


$


$
130

_______
(a)
PHI excludes cash of $12 million and $19 million at December 31, 2017 and 2016 and includes long term restricted cash of $23 million at both December 31, 2017 and 2016 which is reported in Other deferred debits on the Consolidated Balance Sheets.  Pepco excludes cash of $4 million and $9 million at December 31, 2017 and 2016. DPL excludes cash of $2 million and $4 million at December 31, 2017 and 2016. ACE excludes cash of $2 million and $3 million at December 31, 2017 and 2016 and includes long-term restricted cash of $23 million at both December 31, 2017 and 2016 which is reported in Other deferred debits on the Consolidated Balance Sheets.
(b)
Represents natural gas futures purchased by DPL as part of a natural gas hedging program approved by the DPSC.
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 December 31, 2017 and 2016:
 
ComEd
 
PECO
 
BGE
As of December 31, 2017
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents(a)
$
98


$


$

 
$
98

 
$
228


$


$

 
$
228

 
$


$


$

 
$

Rabbi trust investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual funds





 

 
7





 
7

 
6





 
6

Life insurance contracts

 

 

 

 

 
10

 

 
10

 

 

 

 

Rabbi trust investments subtotal

 

 

 

 
7

 
10

 

 
17

 
6

 

 

 
6

Total assets
98






98


235


10




245


6






6

Liabilities





 

 





 

 





 

Deferred compensation obligation


(8
)


 
(8
)
 


(11
)


 
(11
)
 


(5
)


 
(5
)
Mark-to-market derivative liabilities(b)




(256
)
 
(256
)
 





 

 





 

Total liabilities


(8
)

(256
)

(264
)



(11
)



(11
)



(5
)



(5
)
Total net assets (liabilities)
$
98


$
(8
)

$
(256
)

$
(166
)

$
235


$
(1
)

$


$
234


$
6


$
(5
)

$


$
1


 
ComEd
 
PECO
 
BGE
As of December 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(a)
$
20


$


$

 
$
20

 
$
45


$


$

 
$
45

 
$
36


$


$

 
$
36

Rabbi trust investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual funds





 

 
7





 
7

 
4





 
4

Life insurance contracts

 

 

 

 

 
10

 

 
10

 

 

 

 

Rabbi trust investments subtotal

 

 

 

 
7

 
10

 

 
17

 
4

 

 

 
4

Total assets
20






20


52


10




62


40






40

Liabilities





 

 





 

 





 

Deferred compensation obligation


(8
)


 
(8
)
 


(11
)


 
(11
)
 


(4
)


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




(258
)
 
(258
)
 





 

 





 

Total liabilities


(8
)

(258
)

(266
)



(11
)



(11
)



(4
)



(4
)
Total net assets (liabilities)
$
20


$
(8
)

$
(258
)

$
(246
)

$
52


$
(1
)

$


$
51


$
40


$
(4
)

$


$
36

__________
(a)
ComEd excludes cash of $45 million and $36 million at December 31, 2017 and 2016 and restricted cash of $2 million at December 31, 2016 and includes long-term restricted cash of $62 million at December 31, 2017, which is reported in Other deferred debits on the Consolidated Balance Sheets.  PECO excludes cash of $47 million and $22 million at December 31, 2017 and 2016.  BGE excludes cash of $17 million and $13 million at December 31, 2017 and 2016 and restricted cash of $1 million at December 31, 2017 and includes long-term restricted cash of $2 million at December 31, 2016, which is reported in Other deferred debits on the Consolidated Balance Sheets.
(b)
The Level 3 balance consists of the current and noncurrent liability of $21 million and $235 million, respectively, at December 31, 2017, and $19 million and $239 million, respectively, at December 31, 2016, related to floating-to-fixed energy swap contracts with unaffiliated suppliers.
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 December 31, 2017 and 2016:
 
Generation
 
Exelon
As of December 31, 2017
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(a)
$
168

 
$

 
$

 
$

 
$
168

 
$
656

 
$

 
$

 
$

 
$
656

 
Generation
 
Exelon
As of December 31, 2017
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
NDT fund investments
 
 
 
 
 
 
 
 


 
 
 
 
 
 
 
 
 


Cash equivalents(b)
135

 
85

 

 

 
220

 
135

 
85

 

 

 
220

Equities
4,163

 
915

 

 
2,176

 
7,254

 
4,163

 
915

 

 
2,176

 
7,254

Fixed income

 

 

 
 
 


 

 

 

 
 
 


Corporate debt

 
1,614

 
251

 

 
1,865

 

 
1,614

 
251

 

 
1,865

U.S. Treasury and agencies
1,917

 
52

 

 

 
1,969

 
1,917

 
52

 

 

 
1,969

Foreign governments

 
82

 

 

 
82

 

 
82

 

 

 
82

State and municipal debt

 
263

 

 

 
263

 

 
263

 

 

 
263

Other(c)

 
47

 

 
510

 
557

 

 
47

 

 
510


557

Fixed income subtotal
1,917

 
2,058

 
251


510

 
4,736

 
1,917

 
2,058

 
251

 
510

 
4,736

Middle market lending

 

 
397

 
131

 
528

 

 

 
397

 
131

 
528

Private equity

 

 

 
222

 
222

 

 

 

 
222

 
222

Real estate

 

 

 
471

 
471

 

 

 

 
471

 
471

NDT fund investments subtotal(d)
6,215

 
3,058

 
648

 
3,510


13,431


6,215

 
3,058

 
648


3,510


13,431

Pledged assets for Zion Station decommissioning

 

 

 
 
 

 

 

 

 
 
 

Cash equivalents
2

 

 

 

 
2

 
2

 

 

 

 
2

Equities

 
1

 

 

 
1

 

 
1

 

 

 
1

Middle market lending

 

 
12

 
24

 
36

 

 

 
12

 
24

 
36

Pledged assets for Zion Station decommissioning subtotal
2

 
1

 
12


24


39


2

 
1

 
12


24


39

Rabbi trust investments

 

 

 
 
 

 

 

 

 
 
 

Cash equivalents
5

 

 

 

 
5

 
77

 

 

 

 
77

Mutual funds
23

 

 

 

 
23

 
58

 

 

 

 
58

Fixed income

 

 

 

 

 

 
12

 

 

 
12

Life insurance contracts

 
22

 

 

 
22

 

 
71

 
22

 

 
93

Rabbi trust investments subtotal
28

 
22

 

 


50


135

 
83

 
22

 


240

Commodity derivative assets

 

 

 
 
 


 

 

 

 
 
 


Economic hedges
557

 
2,378

 
1,290

 

 
4,225

 
557

 
2,378

 
1,290

 

 
4,225

Proprietary trading
2

 
31

 
35

 

 
68

 
2

 
31

 
35

 

 
68

Effect of netting and allocation of
collateral
(e)(f)
(585
)
 
(1,769
)
 
(635
)
 

 
(2,989
)
 
(585
)
 
(1,769
)
 
(635
)
 

 
(2,989
)
Commodity derivative assets subtotal
(26
)
 
640

 
690




1,304


(26
)
 
640

 
690




1,304

 
Generation
 
Exelon
As of December 31, 2017
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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives designated as hedging instruments

 
3

 

 

 
3

 

 
6

 

 

 
6

Economic hedges

 
10

 

 

 
10

 

 
10

 

 

 
10

Effect of netting and allocation of collateral
(2
)
 
(5
)
 

 

 
(7
)
 
(2
)
 
(5
)
 

 

 
(7
)
Interest rate and foreign currency derivative assets subtotal
(2
)
 
8

 




6


(2
)
 
11

 




9

Other investments

 

 
37

 

 
37

 

 

 
37

 

 
37

Total assets
6,385

 
3,729

 
1,387


3,534


15,035


6,980

 
3,793

 
1,409


3,534


15,716

Liabilities

 

 

 
 
 

 

 

 

 
 
 


Commodity derivative liabilities

 

 

 
 
 

 

 

 

 
 
 

Economic hedges
(712
)
 
(2,226
)
 
(845
)
 

 
(3,783
)
 
(713
)
 
(2,226
)
 
(1,101
)
 

 
(4,040
)
Proprietary trading
(2
)
 
(42
)
 
(9
)
 

 
(53
)
 
(2
)
 
(42
)
 
(9
)
 

 
(53
)
Effect of netting and allocation of
collateral
(e)(f)
650

 
2,089

 
716

 

 
3,455

 
651

 
2,089

 
716

 

 
3,456

Commodity derivative liabilities subtotal
(64
)
 
(179
)
 
(138
)



(381
)

(64
)
 
(179
)
 
(394
)



(637
)
Interest rate and foreign currency derivative liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives designated as hedging instruments

 
(2
)
 

 

 
(2
)
 

 
(2
)
 

 

 
(2
)
Economic hedges
(1
)
 
(8
)
 

 

 
(9
)
 
(1
)
 
(8
)
 

 

 
(9
)
Effect of netting and allocation of collateral
2

 
5

 

 

 
7

 
2

 
5

 

 

 
7

Interest rate and foreign currency derivative liabilities subtotal
1

 
(5
)
 




(4
)

1

 
(5
)
 




(4
)
Deferred compensation obligation

 
(38
)
 

 

 
(38
)
 

 
(145
)
 

 

 
(145
)
Total liabilities
(63
)
 
(222
)
 
(138
)



(423
)

(63
)
 
(329
)
 
(394
)



(786
)
Total net assets
$
6,322

 
$
3,507

 
$
1,249


$
3,534


$
14,612


$
6,917

 
$
3,464

 
$
1,015


$
3,534


$
14,930



 
Generation
 
Exelon
As of December 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(a)
$
39

 
$

 
$

 
$

 
$
39

 
$
373

 
$

 
$

 
$

 
$
373

NDT fund investments
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 

 
Generation
 
Exelon
As of December 31, 2016
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
Cash equivalents(b)
110

 
19

 

 

 
129

 
110

 
19

 

 

 
129

Equities
3,551

 
452

 

 
2,011

 
6,014

 
3,551

 
452

 

 
2,011

 
6,014

Fixed income





 
 
 

 





 
 
 

Corporate debt

 
1,554

 
250

 

 
1,804

 

 
1,554

 
250

 

 
1,804

U.S. Treasury and agencies
1,291

 
29

 

 

 
1,320

 
1,291

 
29

 

 

 
1,320

Foreign governments

 
37

 

 

 
37

 

 
37

 

 

 
37

State and municipal debt

 
264

 

 

 
264

 

 
264

 

 

 
264

Other(c)

 
59

 

 
493

 
552

 

 
59

 

 
493

 
552

Fixed income subtotal
1,291


1,943


250


493


3,977


1,291


1,943


250


493


3,977

Middle market lending

 

 
427

 
71

 
498

 

 

 
427

 
71

 
498

Private equity

 

 

 
148

 
148

 

 

 

 
148

 
148

Real estate

 

 

 
326

 
326

 

 

 

 
326

 
326

NDT fund investments subtotal(d)
4,952


2,414


677


3,049


11,092


4,952


2,414


677


3,049


11,092

Pledged assets for Zion Station decommissioning





 
 
 

 





 
 
 

Cash equivalents
11

 

 

 

 
11

 
11

 

 

 

 
11

Equities

 
2

 

 

 
2

 

 
2

 

 

 
2

Fixed Income - U.S. Treasury and agencies
16

 
1

 

 

 
17

 
16

 
1

 

 

 
17

Middle market lending




19

 
64

 
83

 




19

 
64

 
83

Pledged assets for Zion Station decommissioning subtotal
27


3


19


64


113


27


3


19


64


113

Rabbi trust investments





 
 
 

 





 
 
 

Cash equivalents
2

 

 

 

 
2

 
74

 

 

 

 
74

Mutual funds
19

 

 

 

 
19

 
50

 

 

 

 
50

Fixed income

 

 

 

 

 

 
16

 

 

 
16

Life insurance contracts

 
18

 

 

 
18

 

 
64

 
20

 

 
84

Rabbi trust investments subtotal
21


18






39


124


80


20




224

Commodity derivative assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Economic hedges
1,356

 
2,505

 
1,229

 

 
5,090

 
1,358

 
2,505

 
1,229

 

 
5,092

Proprietary trading
3

 
50

 
23

 

 
76

 
3

 
50

 
23

 

 
76

Effect of netting and allocation of
collateral
(e)(f)
(1,162
)
 
(2,142
)
 
(481
)
 

 
(3,785
)
 
(1,164
)
 
(2,142
)
 
(481
)
 

 
(3,787
)
Commodity derivative assets subtotal
197


413


771




1,381


197


413


771




1,381

 
Generation
 
Exelon
As of December 31, 2016
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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives designated as hedging instruments

 

 

 

 

 

 
16

 

 

 
16

Economic hedges

 
28

 

 

 
28

 

 
28

 

 

 
28

Proprietary trading
3

 
2

 

 

 
5

 
3

 
2

 

 

 
5

Effect of netting and allocation of collateral
(2
)
 
(19
)
 

 

 
(21
)
 
(2
)
 
(19
)
 

 

 
(21
)
Interest rate and foreign currency derivative assets subtotal
1


11






12


1


27






28

Other investments




42

 

 
42

 

 

 
42

 

 
42

Total assets
5,237


2,859


1,509


3,113


12,718


5,674


2,937


1,529


3,113


13,253

Liabilities





 
 
 

 





 
 
 

Commodity derivative liabilities





 
 
 

 





 
 
 

Economic hedges
(1,267
)
 
(2,378
)
 
(794
)
 

 
(4,439
)
 
(1,267
)
 
(2,378
)
 
(1,052
)
 

 
(4,697
)
Proprietary trading
(3
)
 
(50
)
 
(26
)
 

 
(79
)
 
(3
)
 
(50
)
 
(26
)
 

 
(79
)
Effect of netting and allocation of
collateral
(e)(f)
1,233

 
2,339

 
542

 

 
4,114

 
1,233

 
2,339

 
542

 

 
4,114

Commodity derivative liabilities subtotal
(37
)

(89
)

(278
)



(404
)

(37
)

(89
)

(536
)



(662
)
Interest rate and foreign currency derivative liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives designated as hedging instruments

 
(10
)
 

 

 
(10
)
 

 
(10
)
 

 

 
(10
)
Economic hedges

 
(21
)
 

 

 
(21
)
 

 
(21
)
 

 

 
(21
)
Proprietary trading
(4
)
 

 

 

 
(4
)
 
(4
)
 

 

 

 
(4
)
Effect of netting and allocation of collateral
4

 
19

 

 

 
23

 
4

 
19

 

 

 
23

Interest rate and foreign currency derivative liabilities subtotal


(12
)





(12
)



(12
)





(12
)
Deferred compensation obligation


(34
)


 

 
(34
)
 


(136
)


 

 
(136
)
Total liabilities
(37
)

(135
)

(278
)



(450
)

(37
)

(237
)

(536
)



(810
)
Total net assets
$
5,200


$
2,724


$
1,231


$
3,113


$
12,268


$
5,637


$
2,700


$
993


$
3,113


$
12,443

__________
(a)
Generation excludes cash of $259 million and $252 million at December 31, 2017 and 2016 and restricted cash of $127 million and $157 million at December 31, 2017 and 2016.  Exelon excludes cash of $389 million and $360 million at December 31, 2017 and 2016 and restricted cash of $145 million and $180 million at December 31, 2017 and 2016 and includes long-term restricted cash of $85 million and $25 million at December 31, 2017 and 2016, which is reported in Other deferred debits on the Consolidated Balance Sheets.
(b)
Includes $77 million and $29 million of cash received from outstanding repurchase agreements at December 31, 2017 and 2016, respectively, and is offset by an obligation to repay upon settlement of the agreement as discussed in (d) below.
(c)
Includes derivative instruments of less than $1 million and $(2) million, which have a total notional amount of $811 million and $933 million at December 31, 2017 and 2016, respectively. The notional principal amounts for these instruments provide one measure of the transaction volume outstanding as of the fiscal years ended and do not represent the amount of the company's exposure to credit or market loss.
(d)
Excludes net liabilities of $82 million and $31 million at December 31, 2017 and 2016, 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.
(e)
Collateral posted/(received) from counterparties totaled $65 million, $320 million and $81 million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of December 31, 2017. Collateral posted/(received) from counterparties totaled $71 million, $197 million and $61 million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of December 31, 2016.
Fair Value Assets And Liabilities Measured On Recurring Basis Unobservable Input Reconciliation [Text Block]
The following tables present the fair value reconciliation of Level 3 assets and liabilities measured at fair value on a recurring basis during the years ended December 31, 2017 and 2016:
 
 
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
Generation
 
ComEd
 
PHI
 
 
 
Exelon
For the year ended December 31, 2017
NDT Fund Investments
 
Pledged Assets
for Zion Station
Decommissioning
 
Mark-to-Market
Derivatives
 
Other
Investments
 
Total Generation
 
Mark-to-Market
Derivatives
 
Life Insurance Contracts
 
Eliminated in Consolidation
 
Total
Balance as of January 1, 2017
$
677


$
19

 
$
493


$
42

 
$
1,231

 
$
(258
)
 
$
20

 
$

 
$
993

Total realized / unrealized gains (losses)



 


 
 


 
 
 
 
 
 
 

Included in net income
3



 
(90
)
(a) 
3

 
(84
)
 

 
3

 

 
(81
)
Included in noncurrent payables to affiliates
6



 



 
6

 

 

 
(6
)
 

Included in payable for Zion Station decommissioning


(8
)
 



 
(8
)
 

 

 

 
(8
)
Included in regulatory assets/liabilities



 

 

 

 
2

(b) 

 
6

 
8

Change in collateral



 
20



 
20

 

 

 

 
20

Purchases, sales, issuances and settlements
 

 
 
 

 
 

 
 
 
 
 
 
 

Purchases
64


1

 
178

 
5

 
248

 

 

 

 
248

Sales



 
(16
)


 
(16
)
 

 

 

 
(16
)
Issuances

 

 

 

 

 

 
(1
)
 

 
(1
)
Settlements
(102
)


 
(8
)
(c) 

 
(110
)
 

 

 

 
(110
)
Transfers into Level 3



 
(6
)


 
(6
)
 

 

 

 
(6
)
Transfers out of Level 3



 
(50
)

(11
)
 
(61
)
 

 

 

 
(61
)
Other miscellaneous

 

 
31

(d) 
(2
)
 
29

 

 

 

 
29

Balance as of December 31, 2017
$
648


$
12

 
$
552


$
37


$
1,249

 
$
(256
)

$
22


$

 
$
1,015

The amount of total gains (losses) included in income attributed to the change in unrealized gains (losses) related to assets and liabilities as of December 31, 2017
$
1

 
$

 
$
254

 
$
3

 
$
258

 
$

 
$
3

 
$

 
$
261


 
 
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
Generation
 
ComEd
 
PHI(f)
 
 
 
Exelon
For the year ended December 31, 2016
NDT Fund Investments
 
Pledged Assets
for Zion Station
Decommissioning
 
Mark-to-Market
Derivatives
 
Other
Investments
 
Total Generation
 
Mark-to-Market
Derivatives
 
Life Insurance Contracts
 
Eliminated in Consolidation
 
Total
Balance as of January 1, 2016
$
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
7



 
(568
)
(a) 
1

 
(560
)
 

 
3

 

 
(557
)
Included in noncurrent payables to affiliates
16



 

 

 
16

 

 

 
(16
)
 

Included in regulatory assets/liabilities

 

 

 

 

 
(11
)
(b) 

 
16

 
5

Change in collateral



 
(141
)
 

 
(141
)
 

 

 

 
(141
)
Purchases, sales, issuances and settlements



 

 

 


 
 
 
 
 
 
 


Purchases
143


2

 
342

(e) 
7

 
494

 

 

 

 
494

Sales
(1
)

(5
)
 
(9
)


 
(15
)
 

 

 

 
(15
)
Issuances

 

 

 

 

 

 
(3
)
 

 
(3
)
Settlements
(144
)


 



 
(144
)
 

 

 

 
(144
)
Transfers into Level 3



 
1


1

 
2

 

 

 

 
2

Transfers out of Level 3
(14
)


 
(183
)


 
(197
)
 

 

 

 
(197
)
Balance as of December 31, 2016
$
677


$
19

 
$
493


$
42


$
1,231

 
$
(258
)
 
$
20

 
$

 
$
993

The amount of total gains (losses) included in income attributed to the change in unrealized gains (losses) related to assets and liabilities held as of December 31, 2016
$
5


$

 
$
109


$

 
$
114

 
$

 
$
2

 
$

 
$
116

__________
(a)
Includes a reduction for the reclassification of $352 million and $677 million of realized gains due to the settlement of derivative contracts for the years ended December 31, 2017 and 2016, respectively.
(b)
Includes $18 million of decreases in fair value and an increase for realized losses due to settlements of $20 million recorded in purchased power expense associated with floating-to-fixed energy swap contracts with unaffiliated suppliers for the year ended December 31, 2017. Includes $29 million of decreases in fair value and an increase for realized losses due to settlements of $18 million recorded in purchased power expense associated with floating-to-fixed energy swap contracts with unaffiliated suppliers for the year ended December 31, 2016.
(c)
Exelon includes the settlement value for any open contracts that were net settled prior to their scheduled maturity within this line item.
(d)
As a result of the bankruptcy filing for EGTP on November 7, 2017, the net mark-to-market commodity contracts were deconsolidated from Exelon's and Generation's consolidated financial statements.
(e)
Includes $168 million of fair value from contracts acquired as a result of portfolio acquisitions.
(f)
Successor period represents activity from March 24, 2016 to December 31, 2016. See tables below for PHI's predecessor periods, as well as activity for Pepco for the years ended December 31, 2017 and 2016.

 
Predecessor
 
January 1, 2016 to
March 23, 2016
PHI
Preferred Stock
 
Life Insurance Contracts
Beginning Balance
$
18

 
$
19

Total realized / unrealized (losses) gains
 
 
 
Included in net income
(18
)
 
1

Ending Balance
$


$
20

The amount of total gains (losses) included in income attributed to the change in unrealized gains (losses) related to assets and liabilities for the period
$

 
$
1

 
Life Insurance Contracts
 
For the year ended December 31,
Pepco
2017
 
2016
Balance as of January 1
$
20

 
$
19

Total realized / unrealized gains (losses)
 
 
 
Included in net income
3

 
3

Purchases, sales, issuances and settlements
 
 
 
Issuances
(1
)
 
(3
)
Balance as of December 31
$
22

 
$
19

The amount of total gains (losses) included in income attributed to the change in unrealized gains (losses) related to assets and liabilities for the period
$
3

 
$
3

Total realized and unrealized gains (losses) included in income for Level 3 assets and liabilities measured at fair value on a recurring basis
The following tables present the income statement classification of the total realized and unrealized gains (losses) included in income for Level 3 assets and liabilities measured at fair value on a recurring basis during the years ended December 31, 2017 and 2016:
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
 
 
Generation
 
PHI
 
Exelon
 
Operating
Revenues
 
Purchased
Power and
Fuel
 
Other, net(a)
 
Operating and
Maintenance
 
Operating
Revenues
 
Purchased
Power and
Fuel
 
Operating and
Maintenance
 
Other, net(a)
Total gains (losses) included in net income for the year ended December 31, 2017
$
28

 
$
(126
)
 
$
6

 
$
3

 
$
28

 
$
(126
)
 
$
3

 
$
6

Change in the unrealized gains (losses) relating to assets and liabilities held for the year ended December 31, 2017
290

 
(36
)
 
4

 
3

 
290

 
(36
)
 
3

 
4


 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
Generation
 
PHI(b)
 
Exelon
 
Operating
Revenues
 
Purchased
Power and
Fuel
 
Other, net(a)
 
Other, net(a)
 
Operating
Revenues
 
Purchased
Power and
Fuel
 
Other, net(a)
Total gains (losses) included in net income for the year ended December 31, 2016
$
(477
)
 
$
(91
)
 
$
7

 
$
3

 
$
(477
)
 
$
(91
)
 
$
10

Change in the unrealized gains (losses) relating to assets and liabilities held for the year ended December 31, 2016
154

 
(45
)
 
5

 
2

 
154

 
(45
)
 
7

 
Predecessor
 
 
 
 
 
 
 
PHI
 
Pepco
 
January 1, 2016 to
March 23, 2016
 
December 31, 2017
 
December 31, 2017
 
December 31, 2016
 
Other, net(a)
 
Operating and Maintenance
 
Other, net(a)
Total (losses) gains included in net income
$
(17
)
 
$
3

 
$

 
$
3

Change in the unrealized gains (losses) relating to assets and liabilities held
1

 
3

 

 
3

__________
(a)
Other, net activity consists of realized and unrealized gains (losses) included in income for the NDT funds held by Generation, accrued interest on a convertible promissory note at Generation and the life insurance contracts held by PHI and Pepco.
(b)
Successor period represents activity from March 24, 2016 to December 31, 2016. See the subsequent table for PHI's predecessor periods, as well as activity for Pepco for the year ended December 31, 2017 and 2016.
Fair value reconciliation of Level 3 assets and liabilities measured at fair value on a recurring basis, valuation technique
The following tables present the significant inputs to the forward curve used to value these positions:
Type of trade
 
Fair Value at December 31, 2017
 
Valuation
Technique
 
Unobservable
Input
 
Range
Mark-to-market derivatives—Economic hedges (Exelon and Generation)(a)(b)
 
$
445

 
Discounted
Cash Flow
 
Forward power price
 
$3
-
$124
 
 
 
 
 
 
Forward gas price
 
$1.27
-
$12.80
 
 
 
 
Option Model
 
Volatility percentage
 
11%
-
139%
 
 
 
 
 
 
 
 
 
 
 
Mark-to-market derivatives—Proprietary trading (Exelon and Generation)(a)(b)
 
$
26

 
Discounted
Cash Flow
 
Forward power price
 
$14
-
$94
 
 
 
 
 
 

 
 
 
 
Mark-to-market derivatives (Exelon and ComEd)
 
$
(256
)
 
Discounted
Cash Flow
 
Forward heat rate(c)
 
9x
-
10x
 
 
 
 
 
 
Marketability reserve
 
4%
-
8%
 
 
 
 
 
 
Renewable factor
 
88%
-
120%
______
(a)
The valuation techniques, unobservable inputs and ranges are the same for the asset and liability positions.
(b)
The fair values do not include cash collateral posted on level three positions of $81 million as of December 31, 2017.
(c)
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.
Type of trade
 
Fair Value at December 31, 2016
 
Valuation
Technique
 
Unobservable
Input
 
Range
Mark-to-market derivatives—Economic hedges (Exelon and Generation)(a)(b)
 
$
435

 
Discounted
Cash Flow
 
Forward power price
 
$11
-
$130
 
 
 
 
 
 
Forward gas price
 
$1.72
-
$9.20
 
 
 
 
Option Model
 
Volatility percentage
 
8%
-
173%
 
 
 
 
 
 
 
 
 
 
 
Mark-to-market derivatives—
Proprietary trading (Exelon and Generation)(a)(b)
 
$
(3
)
 
Discounted
Cash Flow
 
Forward power price
 
$19
-
$79
 
 
 
 
 
 
 
 
 
 
 
Mark-to-market derivatives (Exelon and ComEd)
 
$
(258
)
 
Discounted
Cash Flow
 
Forward heat rate(c)
 
8x
-
9x
 
 
 
 
 
 
Marketability reserve
 
3%
-
8%
 
 
 
 
 
 
Renewable factor
 
89%
-
121%
__________
(a)
The valuation techniques, unobservable inputs and ranges are the same for the asset and liability positions.
(b)
The fair values do not include cash collateral posted on level three positions of $61 million as of December 31, 2016