XML 131 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statement of Changes in Shareholders Equity - USD ($)
shares in Thousands
Total
Pepco Holdings LLC [Member]
Commitments [Member]
Pepco Holdings LLC [Member]
Common Stock [Member]
Treasury Stock [Member]
Retained Earnings [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Noncontrolling Interest [Member]
Preference Stock Not Subject To Mandatory Redemption [Member]
Exelon Generation Co L L C [Member]
Exelon Generation Co L L C [Member]
Undistributed Earnings [Member]
Exelon Generation Co L L C [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Exelon Generation Co L L C [Member]
Noncontrolling Interest [Member]
Exelon Generation Co L L C [Member]
Membership Interest [Member]
Commonwealth Edison Co [Member]
Commonwealth Edison Co [Member]
Common Stock [Member]
Commonwealth Edison Co [Member]
Other Additional Capital [Member]
Commonwealth Edison Co [Member]
Retained Earnings, Unappropriated [Member]
Commonwealth Edison Co [Member]
Retained Earnings Appropriated [Member]
PECO Energy Co [Member]
PECO Energy Co [Member]
Common Stock [Member]
PECO Energy Co [Member]
Retained Earnings [Member]
PECO Energy Co [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Baltimore Gas and Electric Company [Member]
Baltimore Gas and Electric Company [Member]
Parent [Member]
Baltimore Gas and Electric Company [Member]
Common Stock [Member]
Baltimore Gas and Electric Company [Member]
Common Stock [Member]
Parent [Member]
Baltimore Gas and Electric Company [Member]
Retained Earnings [Member]
Baltimore Gas and Electric Company [Member]
Membership Interest [Member]
Baltimore Gas and Electric Company [Member]
Membership Interest [Member]
Parent [Member]
Baltimore Gas and Electric Company [Member]
Preference Stock Not Subject To Mandatory Redemption [Member]
Pepco Holdings LLC [Member]
Pepco Holdings LLC [Member]
Pepco Holdings LLC [Member]
Pepco Holdings LLC [Member]
Deferred Compensation, Share-based Payments [Member]
Pepco Holdings LLC [Member]
Pepco Holdings LLC [Member]
Common Stock [Member]
Pepco Holdings LLC [Member]
Retained Earnings [Member]
Pepco Holdings LLC [Member]
Undistributed Earnings [Member]
Pepco Holdings LLC [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Pepco Holdings LLC [Member]
Membership Interest [Member]
Pepco Holdings LLC [Member]
Membership Interest [Member]
Pepco Holdings LLC [Member]
Pepco Holdings LLC [Member]
Additional Paid-in Capital [Member]
Potomac Electric Power Company [Member]
Potomac Electric Power Company [Member]
Common Stock [Member]
Potomac Electric Power Company [Member]
Retained Earnings [Member]
Delmarva Power and Light Company [Member]
Delmarva Power and Light Company [Member]
Common Stock [Member]
Delmarva Power and Light Company [Member]
Retained Earnings [Member]
Atlantic City Electric Company [Member]
Atlantic City Electric Company [Member]
Common Stock [Member]
Atlantic City Electric Company [Member]
Retained Earnings [Member]
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest $ 24,133,000,000     $ 16,709,000,000 $ (2,327,000,000) $ 10,910,000,000 $ (2,684,000,000) $ 1,332,000,000 $ 193,000,000                                                                                  
Beginning Balance (in shares) at Dec. 31, 2014 894,568                                                                                                  
Beginning Balance at Dec. 31, 2014                             $ 7,907,000,000 $ 1,588,000,000 $ 5,468,000,000 $ (1,639,000,000) $ 2,490,000,000 $ 3,121,000,000 $ 2,439,000,000 $ 681,000,000 $ 1,000,000 $ 2,753,000,000   $ 1,360,000,000   $ 1,203,000,000 $ 2,563,000,000   $ 190,000,000                     $ 2,087,000,000 $ 1,010,000,000 $ 1,077,000,000 $ 1,178,000,000 $ 537,000,000 $ 641,000,000 $ 877,000,000 $ 678,000,000 $ 199,000,000
Beginning Balance (Predecessor [Member]) at Dec. 31, 2014                                                               $ 4,322,000,000     $ 3,803,000,000 [1] $ 565,000,000   $ (46,000,000)                        
Beginning Balance at Dec. 31, 2014                   $ 14,051,000,000 $ 3,803,000,000 $ (36,000,000) $ 1,333,000,000 $ 8,951,000,000                                                                        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                                                                    
Net Income (Loss) | Predecessor [Member]                                                               327,000,000       327,000,000                            
Net Income (Loss) $ 2,250,000,000         2,269,000,000   (32,000,000) 13,000,000 1,340,000,000 1,372,000,000   (32,000,000)   426,000,000     426,000,000   378,000,000   378,000,000   288,000,000       288,000,000 288,000,000                         187,000,000   187,000,000 76,000,000   76,000,000 40,000,000   40,000,000
Stock Issued During Period, Shares, Share-based Compensation, Gross 1,430                                                                                                  
Stock Issued During Period, Value, Share-based Compensation, Gross $ 70,000,000     70,000,000 0 0 0 0 0                                                                                  
Employee stock purchase plan issuances, shares 1,170                                                                                                  
Employee stock purchase plan issuances | Predecessor [Member]                                                               3,000,000     3,000,000                              
Employee stock purchase plan issuances $ 32,000,000     32,000,000 0 0 0 0 0                                                                                  
Stock Issued During Period, Shares, New Issues 57,500                                                                                                  
Stock Issued During Period, Value, New Issues $ 1,868,000,000     1,868,000,000                                                                                            
Tax benefit on stock compensation | Predecessor [Member]                                                               (5,000,000)                                    
Tax benefit on stock compensation (3,000,000)     (3,000,000)                                                                                            
Changes in equity of noncontrolling interests 4,000,000             4,000,000         0                                                                          
Noncontrolling Interest, Change in Redemption Value 4,000,000             4,000,000   4,000,000     4,000,000                                                                          
Noncontrolling interest acquired                   1,000,000     (2,000,000) 1,000,000                                                                        
Common stock dividends | Predecessor [Member]                                                               (275,000,000)       (275,000,000)                            
Common stock dividends (1,111,000,000)         (1,111,000,000)                 (299,000,000)       (299,000,000) (279,000,000)   (279,000,000)   (158,000,000)       (158,000,000) (158,000,000)                         (146,000,000)   (146,000,000) (92,000,000)   (92,000,000) (12,000,000)   (12,000,000)
Preferred and preference stock dividends (13,000,000)               (13,000,000)                             (13,000,000)       (13,000,000) (13,000,000)                                          
Distribution Made to Limited Liability Company (LLC) Member, Cash Distributions Declared                   (2,474,000,000) (2,474,000,000)                                                                              
Adjustments to Additional Paid in Capital, Other                             202,000,000   202,000,000             7,000,000   7,000,000     7,000,000                         112,000,000 112,000,000   75,000,000 75,000,000   95,000,000 95,000,000  
Income Tax Effects Allocated Directly to Equity, Other                   47,000,000       47,000,000           16,000,000 16,000,000   0                                                      
Other comprehensive income (loss), net of income taxes | Predecessor [Member]                                                               10,000,000           10,000,000                        
Other comprehensive income (loss), net of income taxes $ 60,000,000           60,000,000     (27,000,000)   (27,000,000)                                                                            
Distribution to member                     0                                                                              
Stock Issued During Period, Value, Dividend Reinvestment Plan | Predecessor [Member]                                                               11,000,000     11,000,000                              
Ending Balance (in shares) at Dec. 31, 2015 954,668                                                                                                  
Ending Balance at Dec. 31, 2015                             8,243,000,000 1,588,000,000 5,677,000,000 (1,639,000,000) 2,617,000,000 3,236,000,000 2,455,000,000 780,000,000 1,000,000 2,877,000,000   1,367,000,000   1,320,000,000 2,687,000,000   190,000,000                     2,240,000,000 1,122,000,000 1,118,000,000 1,237,000,000 612,000,000 625,000,000 1,000,000,000 773,000,000 227,000,000
Ending Balance (Predecessor [Member]) at Dec. 31, 2015                                                               4,413,000,000     3,832,000,000 [1] 617,000,000   (36,000,000)                        
Ending Balance at Dec. 31, 2015                   12,942,000,000 2,701,000,000 (63,000,000) 1,307,000,000 8,997,000,000                                                                        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                                                                    
Stockholders' Equity, Other | Predecessor [Member]                                                               15,000,000     15,000,000                              
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest $ 27,294,000,000     18,676,000,000 (2,327,000,000) 12,068,000,000 (2,624,000,000) [2] 1,308,000,000 193,000,000     (63,000,000) [2]                     1,000,000 [2]                                                      
Other Additional Capital                             7,000,000   7,000,000                                                                  
Retained Earnings, Appropriated                                   (426,000,000) 426,000,000                                                              
Net Income (Loss) | Predecessor [Member]                                                               19,000,000       19,000,000                            
Employee stock purchase plan issuances | Predecessor [Member]                                                               3,000,000     3,000,000                              
Tax benefit on stock compensation | Predecessor [Member]                                                               (1,000,000)                                    
Other comprehensive income (loss), net of income taxes | Predecessor [Member]                                                               1,000,000           1,000,000                        
Ending Balance (Predecessor [Member]) at Mar. 23, 2016                                                               4,439,000,000     3,838,000,000 [1] 636,000,000   (35,000,000)                        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                                                                    
Stockholders' Equity, Other | Predecessor [Member]                                                               3,000,000     3,000,000                              
Beginning Balance (in shares) at Dec. 31, 2015 954,668                                                                                                  
Beginning Balance at Dec. 31, 2015                             8,243,000,000 1,588,000,000 5,677,000,000 (1,639,000,000) 2,617,000,000 3,236,000,000 2,455,000,000 780,000,000 1,000,000 2,877,000,000   1,367,000,000   1,320,000,000 2,687,000,000   190,000,000                     2,240,000,000 1,122,000,000 1,118,000,000 1,237,000,000 612,000,000 625,000,000 1,000,000,000 773,000,000 227,000,000
Beginning Balance (Predecessor [Member]) at Dec. 31, 2015                                                               4,413,000,000     3,832,000,000 [1] 617,000,000   (36,000,000)                        
Beginning Balance at Dec. 31, 2015                   12,942,000,000 2,701,000,000 (63,000,000) 1,307,000,000 8,997,000,000                                                                        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                                                                    
Net Income (Loss) $ 1,204,000,000 $ (66,000,000)       1,134,000,000   62,000,000 8,000,000 558,000,000 496,000,000   62,000,000   378,000,000     378,000,000   438,000,000   438,000,000   294,000,000       294,000,000 294,000,000                         42,000,000   42,000,000 (9,000,000)   (9,000,000) (42,000,000)   (42,000,000)
Stock Issued During Period, Shares, Share-based Compensation, Gross 2,868                                                                                                  
Stock Issued During Period, Value, Share-based Compensation, Gross $ 85,000,000     85,000,000 0 0   0 0                                                                                  
Employee stock purchase plan issuances, shares 1,242                                                                                                  
Employee stock purchase plan issuances $ 55,000,000     55,000,000 0 0   0 0                                                                                  
Tax benefit on stock compensation (18,000,000)     (18,000,000)                                                                                            
Noncontrolling Interest, Change in Redemption Value 157,000,000           0 157,000,000   (157,000,000)     (157,000,000) 0                                                                        
Noncontrolling Interest, Period Increase (Decrease) 5,000,000     0       5,000,000   5,000,000     5,000,000                                                                          
Noncontrolling interest acquired 239,000,000     (4,000,000)       243,000,000   239,000,000     243,000,000 4,000,000                                                                        
Common stock dividends (1,172,000,000)         (1,172,000,000)                 (369,000,000)       (369,000,000) (277,000,000)   (277,000,000)   (179,000,000)       (179,000,000) (179,000,000)                         (169,000,000)   (169,000,000) (54,000,000)   (54,000,000) (63,000,000)   (63,000,000)
Preferred and preference stock dividends (8,000,000)               (8,000,000)                             (8,000,000)       (8,000,000) (8,000,000)                                          
Stock Redeemed or Called During Period, Value (193,000,000)               (193,000,000)                             (190,000,000)             (190,000,000)                                      
Distribution Made to Limited Liability Company (LLC) Member, Cash Distributions Declared 0                 (922,000,000) (922,000,000)   0                                                                          
Temporary Equity, Other Changes                   (157,000,000)                                                                                
Adjustments to Additional Paid in Capital, Other 0                 170,000,000       170,000,000 315,000,000   315,000,000             61,000,000 $ (7,000,000) 61,000,000 $ (7,000,000)   61,000,000 $ (7,000,000) 0                     187,000,000 187,000,000   152,000,000 152,000,000   139,000,000 139,000,000  
Income Tax Effects Allocated Directly to Equity, Other 0           0 0   98,000,000 0     98,000,000           18,000,000 18,000,000                                                          
Consolidated VIE dividend to noncontrolling interests                         0                                                                          
Other comprehensive income (loss), net of income taxes $ (36,000,000)           (36,000,000) [2]     9,000,000   9,000,000 [2]                     0 [2]                                                      
Ending Balance (in shares) at Dec. 31, 2016 958,778                                                                                                  
Ending Balance at Dec. 31, 2016 $ 25,837,000,000                           8,725,000,000 1,588,000,000 6,150,000,000 (1,639,000,000) 2,626,000,000 3,415,000,000 2,473,000,000 941,000,000 1,000,000 2,848,000,000   1,421,000,000   1,427,000,000 2,848,000,000   0                     2,300,000,000 1,309,000,000 991,000,000 1,326,000,000 764,000,000 562,000,000 1,034,000,000 912,000,000 122,000,000
Ending Balance (Successor [Member]) at Dec. 31, 2016                                                               8,016,000,000         $ (61,000,000) 0 $ 8,077,000,000                      
Ending Balance at Dec. 31, 2016                   13,256,000,000 2,275,000,000 (54,000,000) 1,774,000,000 9,261,000,000                                                                        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                                                                    
Additional Paid in Capital | Successor [Member]                                                                                 $ 3,835,000,000                  
Common stock | Successor [Member]                                                                                 3,000,000                  
Beginning Balance (Predecessor [Member]) at Mar. 23, 2016                                                               4,439,000,000     $ 3,838,000,000 [1] $ 636,000,000   (35,000,000)                        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                                                                    
Net Income (Loss) | Successor [Member]                                                               (61,000,000)         (61,000,000)                          
Distribution Made to Limited Liability Company (LLC) Member, Cash Distributions Declared | Successor [Member] [3]                                                               (400,000,000)             (400,000,000)                      
Other comprehensive income (loss), net of income taxes | Successor [Member]                                                               0                                    
Distribution Made to Limited Liability Company (LLC) Member, Cash Distributions Paid | Successor [Member]                                                               53,000,000             53,000,000                      
Members Equity Including Portion Attributable To Noncontrolling Interest Acquisitions | Successor [Member]                                                               1,251,000,000             1,251,000,000                      
Ending Balance (in shares) at Dec. 31, 2016 958,778                                                                                                  
Ending Balance at Dec. 31, 2016 $ 25,837,000,000                           8,725,000,000 1,588,000,000 6,150,000,000 (1,639,000,000) 2,626,000,000 3,415,000,000 2,473,000,000 941,000,000 1,000,000 2,848,000,000   1,421,000,000   1,427,000,000 2,848,000,000   0                     2,300,000,000 1,309,000,000 991,000,000 1,326,000,000 764,000,000 562,000,000 1,034,000,000 912,000,000 122,000,000
Ending Balance (Successor [Member]) at Dec. 31, 2016                                                               8,016,000,000         (61,000,000) 0 8,077,000,000                      
Ending Balance at Dec. 31, 2016                   13,256,000,000 2,275,000,000 (54,000,000) 1,774,000,000 9,261,000,000                                                                        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                                                                    
Stockholders' Equity, Other | Successor [Member]     $ 33,000,000                                                         35,000,000 $ (62,000,000)           35,000,000 $ (62,000,000)                    
Stockholders' Equity, Other                                                                   $ 29,000,000                                
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 27,612,000,000     18,794,000,000 (2,327,000,000) 12,030,000,000 (2,660,000,000) [2] 1,775,000,000 0     (54,000,000) [2]                     1,000,000 [2]                                                      
Other Additional Capital                             158,000,000   158,000,000                                                                  
Retained Earnings, Appropriated                             2,626,000,000     (378,000,000) 378,000,000                                                              
Additional Paid in Capital | Predecessor [Member]                                                                                 3,829,000,000                  
Additional Paid in Capital                             6,150,000,000                                                                      
Common stock | Predecessor [Member]                                                                                 $ 3,000,000                  
Common stock 18,794,000,000                           1,588,000,000         2,473,000,000       1,421,000,000                                   1,309,000,000     764,000,000     912,000,000    
Net Income (Loss) | Successor [Member]                                                               362,000,000         362,000,000                          
Net Income (Loss) $ 3,849,000,000 $ 364,000,000       3,770,000,000   79,000,000 0 2,771,000,000 2,694,000,000   77,000,000   567,000,000     567,000,000   434,000,000   434,000,000   307,000,000       307,000,000 307,000,000                         205,000,000   205,000,000 121,000,000   121,000,000 77,000,000   77,000,000
Stock Issued During Period, Shares, Share-based Compensation, Gross 5,066                                                                                                  
Stock Issued During Period, Value, Share-based Compensation, Gross $ 56,000,000     56,000,000 0 0 0 0 0                                                                                  
Employee stock purchase plan issuances, shares 1,324                                                                                                  
Employee stock purchase plan issuances $ 150,000,000     150,000,000 0 0 0 0 0                                                                                  
Stock Issued During Period, Value, Treasury Stock Reissued 1,150,000,000       2,204,000,000 (1,054,000,000)                                                                                        
Changes in equity of noncontrolling interests                   18,000,000     18,000,000                                                                          
Noncontrolling Interest, Change in Redemption Value 0                                                                                                  
Noncontrolling Interest, Period Increase (Decrease) (20,000,000)     0       (20,000,000)                                                                                    
Noncontrolling interest acquired 407,000,000     (36,000,000) 0 0 0 443,000,000 0 407,000,000 0 0 443,000,000 36,000,000                                                                        
Common stock dividends (1,243,000,000)         (1,243,000,000)                 (422,000,000)       (422,000,000) (288,000,000)   (288,000,000)   (198,000,000)       (198,000,000) (198,000,000)                         (133,000,000)   (133,000,000) (112,000,000)   (112,000,000) (68,000,000)   (68,000,000)
Distribution Made to Limited Liability Company (LLC) Member, Cash Distributions Declared | Successor [Member] [3]                                                               (311,000,000)         (311,000,000)                          
Distribution Made to Limited Liability Company (LLC) Member, Cash Distributions Declared               0   (659,000,000) (659,000,000) 0                                                                            
Adjustments to Additional Paid in Capital, Other                             651,000,000   651,000,000             184,000,000   184,000,000   0 184,000,000   0                     161,000,000 161,000,000              
Income Tax Effects Allocated Directly to Equity, Other 0                 99,000,000       99,000,000           16,000,000 16,000,000                     7,000,000             7,000,000                      
Other comprehensive income (loss), net of income taxes | Successor [Member]                                                               0                                    
Other comprehensive income (loss), net of income taxes $ 171,000,000           173,000,000 [2] (2,000,000)   15,000,000   17,000,000 [2] (2,000,000)                   0 [2]                                                      
Distribution Made to Limited Liability Company (LLC) Member, Cash Distributions Paid                   33,000,000       33,000,000                                                                        
Members Equity Including Portion Attributable To Noncontrolling Interest Acquisitions | Successor [Member]                                                               751,000,000             751,000,000                      
Ending Balance (in shares) at Dec. 31, 2017 965,168                                                                                                  
Ending Balance at Dec. 31, 2017 $ 29,857,000,000                           9,542,000,000 $ 1,588,000,000 6,822,000,000 (1,639,000,000) 2,771,000,000 3,577,000,000 $ 2,489,000,000 $ 1,087,000,000 1,000,000 3,141,000,000   $ 1,605,000,000   $ 1,536,000,000 $ 3,141,000,000   $ 0                     2,533,000,000 $ 1,470,000,000 $ 1,063,000,000 1,335,000,000 $ 764,000,000 $ 571,000,000 1,043,000,000 $ 912,000,000 $ 131,000,000
Ending Balance (Successor [Member]) at Dec. 31, 2017                                                               $ 8,825,000,000         $ (10,000,000) $ 0 $ 8,835,000,000                      
Ending Balance at Dec. 31, 2017                   $ 15,904,000,000 $ 4,310,000,000 (37,000,000) $ 2,274,000,000 $ 9,357,000,000                                                                        
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 32,132,000,000     $ 18,964,000,000 $ (123,000,000) $ 13,503,000,000 $ (2,487,000,000) [2] $ 2,275,000,000 $ 0     $ (37,000,000) [2]                     $ 1,000,000 [2]                                                      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                                                                    
Other Additional Capital                             21,000,000   $ 21,000,000                                                                  
Retained Earnings, Appropriated                             2,771,000,000     $ (567,000,000) $ 567,000,000                                                              
Additional Paid in Capital                             6,822,000,000                                                                      
Common stock $ 18,964,000,000                           $ 1,588,000,000         $ 2,489,000,000       $ 1,605,000,000                                   $ 1,470,000,000     $ 764,000,000     $ 912,000,000    
[1] At March 23, 2016 and December 31, 2015, PHI's (predecessor) shareholders' equity included $3,835 million and $3,829 million of other paid-in capital, and $3 million and $3 million of common stock, respectively.
[2] All amounts are net of tax and noncontrolling interests. Amounts in parenthesis represent a decrease in AOCI.
[3] Distribution to member includes $235 million of net assets associated with PHI's unregulated business interests and $165 million of cash, each of which were distributed by PHI to Exelon.