XML 74 R31.htm IDEA: XBRL DOCUMENT v3.10.0.1
Regulatory Matters (Tables)
9 Months Ended
Sep. 30, 2018
Regulated Operations [Abstract]  
Public Utilities General Disclosures [Table Text Block]
The following table presents authorized amounts capitalized for ratemaking purposes related to earnings on shareholders’ investment that are not recognized for financial reporting purposes on Exelon's and the Utility Registrant's Consolidated Balance Sheets. These amounts will be recognized as revenues in the related Consolidated Statements of Operations and Comprehensive Income in the periods they are billable to our customers.
 
Exelon
 
ComEd(a)
 
PECO
 
BGE(b)
 
PHI
 
Pepco(c)
 
DPL(c)
 
ACE
September 30, 2018
$
67

 
$
8

 
$

 
$
50

 
$
9

 
$
5

 
$
4

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exelon
 
ComEd(a)
 
PECO
 
BGE(b)
 
PHI
 
Pepco(c)
 
DPL(c)
 
ACE
December 31, 2017
$
69

 
$
6

 
$

 
$
53

 
$
10

 
$
6

 
$
4

 
$

_________
(a)
Reflects ComEd's unrecognized equity returns earned for ratemaking purposes on its electric distribution formula rate regulatory assets.
(b)
BGE's authorized amounts capitalized for ratemaking purposes primarily relate to earnings on shareholders' investment on its AMI programs.
(c)
Pepco's and DPL's authorized amounts capitalized for ratemaking purposes relate to earnings on shareholders' investment on their respective AMI Programs and Energy Efficiency and Demand Response Programs. The earnings on energy efficiency are on Pepco DC and DPL DE programs only.
 
2018
Annual Transmission Updates(a)(b)
ComEd
 
BGE
 
Pepco
 
DPL
 
ACE
Initial revenue requirement (decrease) increase
$
(44
)
 
$
10

 
$
6

 
$
14

 
$
4

Annual reconciliation increase (decrease)
18

 
4

 
2

 
13

 
(4
)
Dedicated facilities increase(c)

 
12

 

 

 

Total revenue requirement (decrease) increase
$
(26
)
 
$
26

 
$
8

 
$
27

 
$

 
 
 
 
 
 
 
 
 
 
Allowed return on rate base(d)
8.32
%
 
7.61
%
 
7.82
%
 
7.29
%
 
8.02
%
Allowed ROE(e)
11.50
%
 
10.50
%
 
10.50
%
 
10.50
%
 
10.50
%
Schedule of Regulatory Assets
he following tables provide information about the regulatory assets and liabilities of Exelon and the Utility Registrants as of September 30, 2018 and December 31, 2017. See Note 3Regulatory Matters of the Exelon 2017 Form 10-K for additional information on the specific regulatory assets and liabilities.
September 30, 2018
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Regulatory assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pension and other postretirement benefits(a)
$
3,710

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Deferred income taxes
391

 

 
381

 

 
10

 
10

 

 

AMI programs(c)
583

 
142

 
27

 
198

 
216

 
144

 
72

 

Electric distribution formula rate(d)
228

 
228

 

 

 

 

 

 

Energy efficiency costs
357

 
357

 

 

 

 

 

 

Debt costs
102

 
34

 
1

 
11

 
68

 
15

 
7

 
6

Fair value of long-term debt
716

 

 

 

 
581

 

 

 

Fair value of PHI's unamortized energy contracts
600

 

 

 

 
600

 

 

 

Asset retirement obligations
114

 
76

 
22

 
15

 
1

 
1

 

 

MGP remediation costs
318

 
299

 
19

 

 

 

 

 

Under-recovered uncollectible accounts
71

 
71

 

 

 

 

 

 

Renewable energy
260

 
259

 

 

 
1

 

 

 
1

Energy and transmission programs(e)(f)(g)(h)(i)(j)
251

 
7

 
50

 
72

 
122

 
93

 
15

 
14

Deferred storm costs
45

 

 

 

 
45

 
11

 
5

 
29

Energy efficiency and demand response programs
561

 

 
2

 
291

 
268

 
194

 
74

 

Merger integration costs(k)(l)(m)
44

 

 

 
4

 
40

 
18

 
12

 
10

Under-recovered revenue decoupling(n)
64

 

 

 

 
64

 
64

 

 

COPCO acquisition adjustment
3

 

 

 

 
3

 

 
3

 

Workers compensation and long-term disability costs
36

 

 

 

 
36

 
36

 

 

Vacation accrual
24

 

 
11

 

 
13

 

 
8

 
5

Securitized stranded costs
57

 

 

 

 
57

 

 

 
57

CAP arrearage
10

 

 
10

 

 

 

 

 

Removal costs
555

 

 

 

 
555

 
156

 
97

 
302

DC PLUG charge
168

 

 

 

 
168

 
168

 

 

Other
74

 
12

 
9

 
6

 
47

 
36

 
8

 
3

Total regulatory assets
9,342

 
1,485

 
532

 
597

 
2,895

 
946

 
301

 
427

Less: current portion
1,340

 
256

 
84

 
195

 
521

 
284

 
66

 
44

Total noncurrent regulatory assets
$
8,002

 
$
1,229

 
$
448

 
$
402

 
$
2,374

 
$
662

 
$
235

 
$
383

September 30, 2018
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Regulatory liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other postretirement benefits
$
20

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Deferred income taxes(b)
5,054

 
2,418

 

 
1,015

 
1,621

 
734

 
493

 
394

Nuclear decommissioning
2,958

 
2,469

 
489

 

 

 

 

 

Removal costs
1,566

 
1,370

 

 
67

 
129

 
20

 
109

 

Deferred rent
34

 

 

 

 
34

 

 

 

Energy efficiency and demand response programs
10

 
3

 
5

 

 
2

 

 

 
2

DLC program costs
7

 

 
7

 

 

 

 

 

Electric distribution tax repairs
10

 

 
10

 

 

 

 

 

Gas distribution tax repairs
4

 

 
4

 

 

 

 

 

Energy and transmission programs(e)(f)(g)(h)(i)(j)
372

 
204

 
143

 
7

 
18

 

 
14

 
4

Over-recovered revenue decoupling(n)
21

 

 

 
17

 
4

 

 
4

 

Renewable portfolio standards costs
140

 
140

 

 

 

 

 

 

Zero emission credit costs
18

 
18

 

 

 

 

 

 

Over-recovered uncollectible accounts
2

 

 

 

 
2

 

 

 
2

Merger integration costs(l)
3

 

 

 

 
3

 

 
3

 

TCJA income tax benefit over-recoveries(o)
108

 

 
61

 
19

 
28

 
6

 
8

 
14

Other
118

 
16

 
21

 
40

 
41

 
4

 
23

 
12

Total regulatory liabilities
10,445

 
6,638

 
740

 
1,165

 
1,882

 
764

 
654

 
428

Less: current portion
689

 
320

 
159

 
95

 
99

 
5

 
67

 
27

Total noncurrent regulatory liabilities
$
9,756

 
$
6,318

 
$
581

 
$
1,070

 
$
1,783

 
$
759

 
$
587

 
$
401


December 31, 2017
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Regulatory assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pension and other postretirement benefits(a)
$
3,848

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Deferred income taxes
306

 

 
297

 

 
9

 
9

 

 

AMI programs(c)
640

 
155

 
36

 
214

 
235

 
158

 
77

 

Electric distribution formula rate(d)
244

 
244

 

 

 

 

 

 

Energy efficiency costs
166

 
166

 

 

 

 

 

 

Debt costs
116

 
37

 
1

 
11

 
73

 
15

 
8

 
5

Fair value of long-term debt
758

 

 

 

 
619

 

 

 

Fair value of PHI's unamortized energy contracts
750

 

 

 

 
750

 

 

 

Asset retirement obligations
109

 
73

 
22

 
14

 

 

 

 

MGP remediation costs
295

 
273

 
22

 

 

 

 

 

Under-recovered uncollectible accounts
61

 
61

 

 

 

 

 

 

Renewable energy
258

 
256

 

 

 
2

 

 
1

 
1

Energy and transmission programs(e)(g)(h)(i)(j)
82

 
6

 
1

 
23

 
52

 
11

 
15

 
26

Deferred storm costs
27

 

 

 

 
27

 
7

 
5

 
15

Energy efficiency and demand response programs
596

 

 
1

 
285

 
310

 
229

 
81

 

Merger integration costs(k)(l)(m)
45

 

 

 
6

 
39

 
20

 
10

 
9

Under-recovered revenue decoupling(n)
55

 

 

 
14

 
41

 
38

 
3

 

COPCO acquisition adjustment
5

 

 

 

 
5

 

 
5

 

Workers compensation and long-term disability costs
35

 

 

 

 
35

 
35

 

 

Vacation accrual
19

 

 
6

 

 
13

 

 
8

 
5

Securitized stranded costs
79

 

 

 

 
79

 

 

 
79

CAP arrearage
8

 

 
8

 

 

 

 

 

Removal costs
529

 

 

 

 
529

 
150

 
93

 
286

DC PLUG charge
190

 

 

 

 
190

 
190

 

 

Other
67

 
8

 
16

 
4

 
39

 
29

 
8

 
4

Total regulatory assets
9,288

 
1,279

 
410

 
571

 
3,047

 
891

 
314

 
430

Less: current portion
1,267

 
225

 
29

 
174

 
554

 
213

 
69

 
71

Total noncurrent regulatory assets
$
8,021

 
$
1,054

 
$
381

 
$
397

 
$
2,493

 
$
678

 
$
245

 
$
359

December 31, 2017
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Regulatory liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other postretirement benefits
$
30

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Deferred income taxes(b)
5,241

 
2,479

 

 
1,032

 
1,730

 
809

 
510

 
411

Nuclear decommissioning
3,064

 
2,528

 
536

 

 

 

 

 

Removal costs
1,573

 
1,338

 

 
105

 
130

 
20

 
110

 

Deferred rent
36

 

 

 

 
36

 

 

 

Energy efficiency and demand response programs
23

 
4

 
19

 

 

 

 

 

DLC program costs
7

 

 
7

 

 

 

 

 

Electric distribution tax repairs
35

 

 
35

 

 

 

 

 

Gas distribution tax repairs
9

 

 
9

 

 

 

 

 

Energy and transmission programs(e)(f)(i)(j)
111

 
47

 
60

 

 
4

 

 
1

 
3

Renewable portfolio standard costs
63

 
63

 

 

 

 

 

 

Zero emission credit costs
112

 
112

 

 

 

 

 

 

Over-recovered uncollectible accounts
2

 

 

 

 
2

 

 

 
2

Other
82

 
6

 
24

 
26

 
26

 
3

 
14

 
6

Total regulatory liabilities
10,388

 
6,577

 
690

 
1,163

 
1,928

 
832

 
635

 
422

Less: current portion
523

 
249

 
141

 
62

 
56

 
3

 
42

 
11

Total noncurrent regulatory liabilities
$
9,865

 
$
6,328

 
$
549

 
$
1,101

 
$
1,872

 
$
829

 
$
593

 
$
411

__________
(a)
Includes regulatory assets established at the Constellation and PHI merger dates of $401 million and $897 million, respectively, as of September 30, 2018 and $440 million and $953 million, respectively, as of December 31, 2017 related to the rate regulated portions of the deferred costs associated with legacy Constellation’s and PHI’s pension and other postretirement benefit plans that are being amortized and recovered over approximately 12 years and 3 to 15 years, respectively (as established at the respective acquisition dates). The Utility Registrants are not earning or paying a return on these amounts.
(b)
As of September 30, 2018, includes transmission-related income tax regulatory liabilities that require FERC approval separate from the transmission formula rate of $464 million, $135 million, $136 million, $145 million and $141 million for ComEd, BGE, Pepco, DPL and ACE, respectively. As of December 31, 2017, includes transmission-related income tax regulatory liabilities that require FERC approval separate from the transmission formula rate of $484 million, $137 million, $147 million, $148 million and $147 million for ComEd, BGE, Pepco, DPL and ACE, respectively.
(c)
As of September 30, 2018, BGE's regulatory asset of $198 million includes $117 million of unamortized incremental deployment costs under the program, $48 million of unamortized costs of the non-AMI meters replaced under the AMI program, and $33 million related to post-test year incremental program deployment costs incurred prior to approval became effective June 2016. As of December 31, 2017, BGE's regulatory asset of $214 million includes $129 million of unamortized incremental deployment costs under the program, $53 million of unamortized costs of the non-AMI meters replaced under the AMI program, and $32 million related to post-test year incremental program deployment costs incurred prior to approval became effective June 2016. Recovery of the post-test year incremental deployment costs will be addressed in a future base rate proceeding.
(d)
As of September 30, 2018, ComEd’s regulatory asset of $228 million was comprised of $165 million for the 2016, 2017 and 2018 annual reconciliations and $63 million related to significant one-time events. As of December 31, 2017, ComEd’s regulatory asset of $244 million was comprised of $186 million for the 2016 and 2017 annual reconciliations and $58 million related to significant one-time events.
(e)
As of September 30, 2018, ComEd’s regulatory asset of $7 million represents transmission costs recoverable through its FERC approved formula rate. As of September 30, 2018, ComEd’s regulatory liability of $204 million included $101 million related to the PJM Transmission Rate Design Settlement, $72 million related to over-recovered energy costs and $31 million associated with revenues received for renewable energy requirements. As of December 31, 2017, ComEd’s regulatory asset of $6 million represents transmission costs recoverable through its FERC approved formula rate. As of December 31, 2017, ComEd’s regulatory liability of $47 million included $14 million related to over-recovered energy costs and $33 million associated with revenues received for renewable energy requirements.
(f)
As of September 30, 2018, PECO’s regulatory asset of $50 million represents the under-recovered natural gas costs under the PGC. As of December 31, 2017, PECO’s regulatory asset of $1 million is related to under-recovered costs under the TSC program. As of September 30, 2018, PECO's regulatory liability of $143 million included $85 million related to the PJM Transmission Rate Design Settlement, $43 million related to over-recovered costs under the DSP program, $3 million related to the over-recovered transmission service charges and $12 million related to over-recovered non-bypassable transmission service charges. As of December 31, 2017, PECO's regulatory liability of $60 million included $36 million related to over-recovered costs under the DSP program, $12 million related to over-recovered non-bypassable transmission service charges and $12 million related to the over-recovered natural gas costs under the PGC.
(g)
As of September 30, 2018, BGE's regulatory asset of $72 million included $48 million related to the PJM Transmission Rate Design Settlement, $14 million of costs associated with transmission costs recoverable through its FERC approved formula rate, $7 million related to under-recovered electric energy costs and $3 million of abandonment costs to be recovered upon FERC approval. As of September 30, 2018, BGE's regulatory liability of $7 million related to over-recovered natural gas costs. As of December 31, 2017, BGE’s regulatory asset of $23 million included $7 million of costs associated with transmission costs recoverable through its FERC approved formula rate, $5 million related to under-recovered electric energy costs, $3 million of abandonment costs to be recovered upon FERC approval and $8 million of under-recovered natural gas costs.
(h)
As of September 30, 2018, Pepco's regulatory asset of $93 million included $74 million related to the PJM Transmission Rate Design Settlement, $7 million of transmission costs recoverable through its FERC approved formula rate and $12 million related to under-recovered electric energy costs. As of December 31, 2017, Pepco's regulatory asset of $11 million included $3 million of transmission costs recoverable through its FERC approved formula rate and $8 million of under-recovered electric energy costs.
(i)
As of September 30, 2018, DPL's regulatory asset of $15 million included $14 million of transmission costs recoverable through its FERC approved formula rate and $1 million related to under-recovered electric energy costs. As of September 30, 2018, DPL's regulatory liability of $14 million included $10 million related to the PJM Transmission Rate Design Settlement and $4 million related to over-recovered electric energy and gas fuel costs. As of December 31, 2017, DPL's regulatory asset of $15 million included $8 million of transmission costs recoverable through its FERC approved formula rate and $7 million related to under-recovered electric energy costs. As of December 31, 2017, DPL's regulatory liability of $1 million related to over-recovered electric energy costs.
(j)
As of September 30, 2018, ACE's regulatory asset of $14 million included $7 million of transmission costs recoverable through its FERC approved formula rate and $7 million of under-recovered electric energy costs. As of September 30, 2018, ACE's regulatory liability of $4 million included $3 million related to the PJM Transmission Rate Design Settlement and $1 million related to over-recovered electric energy costs. As of December 31, 2017, ACE's regulatory asset of $26 million included $11 million of transmission costs recoverable through its FERC approved formula rate and $15 million of under-recovered electric energy costs. As of December 31, 2017, ACE's regulatory liability of $3 million related to over-recovered electric energy costs.
(k)
As of September 30, 2018, Pepco’s regulatory asset of $18 million represents previously incurred PHI integration costs, including $9 million authorized for recovery in Maryland and $9 million expected to be recovered in the District of Columbia service territory. As of December 31, 2017, Pepco’s regulatory asset of $20 million represents previously incurred PHI integration costs, including $11 million authorized for recovery in Maryland and $9 million expected to be recovered in the District of Columbia service territory.
(l)
As of September 30, 2018, DPL’s regulatory asset of $12 million represents previously incurred PHI integration costs, including $4 million authorized for recovery in Maryland, $5 million authorized for recovery in Delaware electric rates, $2 million authorized for recovery in Delaware gas rates and $1 million expected to be recovered in electric rates in the Delaware and Maryland service territories. As of September 30, 2018, DPL’s regulatory liability of $3 million represents net synergy savings incurred related to PHI integration costs that are expected to be returned in electric and gas rates in the Delaware service territory. As of December 31, 2017, DPL’s regulatory asset of $10 million represents previously incurred PHI integration costs, including $4 million authorized for recovery in Maryland, $5 million authorized for recovery in Delaware electric rates, and $1 million expected to be recovered in electric and gas rates in the Maryland and Delaware service territories.
(m)
As of September 30, 2018 and December 31, 2017, ACE’s regulatory asset of $10 million and $9 million, respectively, represents previously incurred PHI integration costs expected to be recovered in the New Jersey service territory.
(n)
Represents the electric and natural gas distribution costs recoverable from customers under BGE’s decoupling mechanism. As of September 30, 2018, BGE had a regulatory asset of less than $1 million related to under-recovered electric revenue decoupling and a regulatory liability of $17 million related to over-recovered natural gas revenue decoupling. As of December 31, 2017, BGE had a regulatory asset of $10 million related to under-recovered electric revenue decoupling and $4 million related to under-recovered natural gas revenue decoupling.
Schedule of Regulatory Liabilities
he following tables provide information about the regulatory assets and liabilities of Exelon and the Utility Registrants as of September 30, 2018 and December 31, 2017. See Note 3Regulatory Matters of the Exelon 2017 Form 10-K for additional information on the specific regulatory assets and liabilities.
September 30, 2018
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Regulatory assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pension and other postretirement benefits(a)
$
3,710

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Deferred income taxes
391

 

 
381

 

 
10

 
10

 

 

AMI programs(c)
583

 
142

 
27

 
198

 
216

 
144

 
72

 

Electric distribution formula rate(d)
228

 
228

 

 

 

 

 

 

Energy efficiency costs
357

 
357

 

 

 

 

 

 

Debt costs
102

 
34

 
1

 
11

 
68

 
15

 
7

 
6

Fair value of long-term debt
716

 

 

 

 
581

 

 

 

Fair value of PHI's unamortized energy contracts
600

 

 

 

 
600

 

 

 

Asset retirement obligations
114

 
76

 
22

 
15

 
1

 
1

 

 

MGP remediation costs
318

 
299

 
19

 

 

 

 

 

Under-recovered uncollectible accounts
71

 
71

 

 

 

 

 

 

Renewable energy
260

 
259

 

 

 
1

 

 

 
1

Energy and transmission programs(e)(f)(g)(h)(i)(j)
251

 
7

 
50

 
72

 
122

 
93

 
15

 
14

Deferred storm costs
45

 

 

 

 
45

 
11

 
5

 
29

Energy efficiency and demand response programs
561

 

 
2

 
291

 
268

 
194

 
74

 

Merger integration costs(k)(l)(m)
44

 

 

 
4

 
40

 
18

 
12

 
10

Under-recovered revenue decoupling(n)
64

 

 

 

 
64

 
64

 

 

COPCO acquisition adjustment
3

 

 

 

 
3

 

 
3

 

Workers compensation and long-term disability costs
36

 

 

 

 
36

 
36

 

 

Vacation accrual
24

 

 
11

 

 
13

 

 
8

 
5

Securitized stranded costs
57

 

 

 

 
57

 

 

 
57

CAP arrearage
10

 

 
10

 

 

 

 

 

Removal costs
555

 

 

 

 
555

 
156

 
97

 
302

DC PLUG charge
168

 

 

 

 
168

 
168

 

 

Other
74

 
12

 
9

 
6

 
47

 
36

 
8

 
3

Total regulatory assets
9,342

 
1,485

 
532

 
597

 
2,895

 
946

 
301

 
427

Less: current portion
1,340

 
256

 
84

 
195

 
521

 
284

 
66

 
44

Total noncurrent regulatory assets
$
8,002

 
$
1,229

 
$
448

 
$
402

 
$
2,374

 
$
662

 
$
235

 
$
383

September 30, 2018
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Regulatory liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other postretirement benefits
$
20

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Deferred income taxes(b)
5,054

 
2,418

 

 
1,015

 
1,621

 
734

 
493

 
394

Nuclear decommissioning
2,958

 
2,469

 
489

 

 

 

 

 

Removal costs
1,566

 
1,370

 

 
67

 
129

 
20

 
109

 

Deferred rent
34

 

 

 

 
34

 

 

 

Energy efficiency and demand response programs
10

 
3

 
5

 

 
2

 

 

 
2

DLC program costs
7

 

 
7

 

 

 

 

 

Electric distribution tax repairs
10

 

 
10

 

 

 

 

 

Gas distribution tax repairs
4

 

 
4

 

 

 

 

 

Energy and transmission programs(e)(f)(g)(h)(i)(j)
372

 
204

 
143

 
7

 
18

 

 
14

 
4

Over-recovered revenue decoupling(n)
21

 

 

 
17

 
4

 

 
4

 

Renewable portfolio standards costs
140

 
140

 

 

 

 

 

 

Zero emission credit costs
18

 
18

 

 

 

 

 

 

Over-recovered uncollectible accounts
2

 

 

 

 
2

 

 

 
2

Merger integration costs(l)
3

 

 

 

 
3

 

 
3

 

TCJA income tax benefit over-recoveries(o)
108

 

 
61

 
19

 
28

 
6

 
8

 
14

Other
118

 
16

 
21

 
40

 
41

 
4

 
23

 
12

Total regulatory liabilities
10,445

 
6,638

 
740

 
1,165

 
1,882

 
764

 
654

 
428

Less: current portion
689

 
320

 
159

 
95

 
99

 
5

 
67

 
27

Total noncurrent regulatory liabilities
$
9,756

 
$
6,318

 
$
581

 
$
1,070

 
$
1,783

 
$
759

 
$
587

 
$
401


December 31, 2017
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Regulatory assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pension and other postretirement benefits(a)
$
3,848

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Deferred income taxes
306

 

 
297

 

 
9

 
9

 

 

AMI programs(c)
640

 
155

 
36

 
214

 
235

 
158

 
77

 

Electric distribution formula rate(d)
244

 
244

 

 

 

 

 

 

Energy efficiency costs
166

 
166

 

 

 

 

 

 

Debt costs
116

 
37

 
1

 
11

 
73

 
15

 
8

 
5

Fair value of long-term debt
758

 

 

 

 
619

 

 

 

Fair value of PHI's unamortized energy contracts
750

 

 

 

 
750

 

 

 

Asset retirement obligations
109

 
73

 
22

 
14

 

 

 

 

MGP remediation costs
295

 
273

 
22

 

 

 

 

 

Under-recovered uncollectible accounts
61

 
61

 

 

 

 

 

 

Renewable energy
258

 
256

 

 

 
2

 

 
1

 
1

Energy and transmission programs(e)(g)(h)(i)(j)
82

 
6

 
1

 
23

 
52

 
11

 
15

 
26

Deferred storm costs
27

 

 

 

 
27

 
7

 
5

 
15

Energy efficiency and demand response programs
596

 

 
1

 
285

 
310

 
229

 
81

 

Merger integration costs(k)(l)(m)
45

 

 

 
6

 
39

 
20

 
10

 
9

Under-recovered revenue decoupling(n)
55

 

 

 
14

 
41

 
38

 
3

 

COPCO acquisition adjustment
5

 

 

 

 
5

 

 
5

 

Workers compensation and long-term disability costs
35

 

 

 

 
35

 
35

 

 

Vacation accrual
19

 

 
6

 

 
13

 

 
8

 
5

Securitized stranded costs
79

 

 

 

 
79

 

 

 
79

CAP arrearage
8

 

 
8

 

 

 

 

 

Removal costs
529

 

 

 

 
529

 
150

 
93

 
286

DC PLUG charge
190

 

 

 

 
190

 
190

 

 

Other
67

 
8

 
16

 
4

 
39

 
29

 
8

 
4

Total regulatory assets
9,288

 
1,279

 
410

 
571

 
3,047

 
891

 
314

 
430

Less: current portion
1,267

 
225

 
29

 
174

 
554

 
213

 
69

 
71

Total noncurrent regulatory assets
$
8,021

 
$
1,054

 
$
381

 
$
397

 
$
2,493

 
$
678

 
$
245

 
$
359

December 31, 2017
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Regulatory liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other postretirement benefits
$
30

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Deferred income taxes(b)
5,241

 
2,479

 

 
1,032

 
1,730

 
809

 
510

 
411

Nuclear decommissioning
3,064

 
2,528

 
536

 

 

 

 

 

Removal costs
1,573

 
1,338

 

 
105

 
130

 
20

 
110

 

Deferred rent
36

 

 

 

 
36

 

 

 

Energy efficiency and demand response programs
23

 
4

 
19

 

 

 

 

 

DLC program costs
7

 

 
7

 

 

 

 

 

Electric distribution tax repairs
35

 

 
35

 

 

 

 

 

Gas distribution tax repairs
9

 

 
9

 

 

 

 

 

Energy and transmission programs(e)(f)(i)(j)
111

 
47

 
60

 

 
4

 

 
1

 
3

Renewable portfolio standard costs
63

 
63

 

 

 

 

 

 

Zero emission credit costs
112

 
112

 

 

 

 

 

 

Over-recovered uncollectible accounts
2

 

 

 

 
2

 

 

 
2

Other
82

 
6

 
24

 
26

 
26

 
3

 
14

 
6

Total regulatory liabilities
10,388

 
6,577

 
690

 
1,163

 
1,928

 
832

 
635

 
422

Less: current portion
523

 
249

 
141

 
62

 
56

 
3

 
42

 
11

Total noncurrent regulatory liabilities
$
9,865

 
$
6,328

 
$
549

 
$
1,101

 
$
1,872

 
$
829

 
$
593

 
$
411

__________
(a)
Includes regulatory assets established at the Constellation and PHI merger dates of $401 million and $897 million, respectively, as of September 30, 2018 and $440 million and $953 million, respectively, as of December 31, 2017 related to the rate regulated portions of the deferred costs associated with legacy Constellation’s and PHI’s pension and other postretirement benefit plans that are being amortized and recovered over approximately 12 years and 3 to 15 years, respectively (as established at the respective acquisition dates). The Utility Registrants are not earning or paying a return on these amounts.
(b)
As of September 30, 2018, includes transmission-related income tax regulatory liabilities that require FERC approval separate from the transmission formula rate of $464 million, $135 million, $136 million, $145 million and $141 million for ComEd, BGE, Pepco, DPL and ACE, respectively. As of December 31, 2017, includes transmission-related income tax regulatory liabilities that require FERC approval separate from the transmission formula rate of $484 million, $137 million, $147 million, $148 million and $147 million for ComEd, BGE, Pepco, DPL and ACE, respectively.
(c)
As of September 30, 2018, BGE's regulatory asset of $198 million includes $117 million of unamortized incremental deployment costs under the program, $48 million of unamortized costs of the non-AMI meters replaced under the AMI program, and $33 million related to post-test year incremental program deployment costs incurred prior to approval became effective June 2016. As of December 31, 2017, BGE's regulatory asset of $214 million includes $129 million of unamortized incremental deployment costs under the program, $53 million of unamortized costs of the non-AMI meters replaced under the AMI program, and $32 million related to post-test year incremental program deployment costs incurred prior to approval became effective June 2016. Recovery of the post-test year incremental deployment costs will be addressed in a future base rate proceeding.
(d)
As of September 30, 2018, ComEd’s regulatory asset of $228 million was comprised of $165 million for the 2016, 2017 and 2018 annual reconciliations and $63 million related to significant one-time events. As of December 31, 2017, ComEd’s regulatory asset of $244 million was comprised of $186 million for the 2016 and 2017 annual reconciliations and $58 million related to significant one-time events.
(e)
As of September 30, 2018, ComEd’s regulatory asset of $7 million represents transmission costs recoverable through its FERC approved formula rate. As of September 30, 2018, ComEd’s regulatory liability of $204 million included $101 million related to the PJM Transmission Rate Design Settlement, $72 million related to over-recovered energy costs and $31 million associated with revenues received for renewable energy requirements. As of December 31, 2017, ComEd’s regulatory asset of $6 million represents transmission costs recoverable through its FERC approved formula rate. As of December 31, 2017, ComEd’s regulatory liability of $47 million included $14 million related to over-recovered energy costs and $33 million associated with revenues received for renewable energy requirements.
(f)
As of September 30, 2018, PECO’s regulatory asset of $50 million represents the under-recovered natural gas costs under the PGC. As of December 31, 2017, PECO’s regulatory asset of $1 million is related to under-recovered costs under the TSC program. As of September 30, 2018, PECO's regulatory liability of $143 million included $85 million related to the PJM Transmission Rate Design Settlement, $43 million related to over-recovered costs under the DSP program, $3 million related to the over-recovered transmission service charges and $12 million related to over-recovered non-bypassable transmission service charges. As of December 31, 2017, PECO's regulatory liability of $60 million included $36 million related to over-recovered costs under the DSP program, $12 million related to over-recovered non-bypassable transmission service charges and $12 million related to the over-recovered natural gas costs under the PGC.
(g)
As of September 30, 2018, BGE's regulatory asset of $72 million included $48 million related to the PJM Transmission Rate Design Settlement, $14 million of costs associated with transmission costs recoverable through its FERC approved formula rate, $7 million related to under-recovered electric energy costs and $3 million of abandonment costs to be recovered upon FERC approval. As of September 30, 2018, BGE's regulatory liability of $7 million related to over-recovered natural gas costs. As of December 31, 2017, BGE’s regulatory asset of $23 million included $7 million of costs associated with transmission costs recoverable through its FERC approved formula rate, $5 million related to under-recovered electric energy costs, $3 million of abandonment costs to be recovered upon FERC approval and $8 million of under-recovered natural gas costs.
(h)
As of September 30, 2018, Pepco's regulatory asset of $93 million included $74 million related to the PJM Transmission Rate Design Settlement, $7 million of transmission costs recoverable through its FERC approved formula rate and $12 million related to under-recovered electric energy costs. As of December 31, 2017, Pepco's regulatory asset of $11 million included $3 million of transmission costs recoverable through its FERC approved formula rate and $8 million of under-recovered electric energy costs.
(i)
As of September 30, 2018, DPL's regulatory asset of $15 million included $14 million of transmission costs recoverable through its FERC approved formula rate and $1 million related to under-recovered electric energy costs. As of September 30, 2018, DPL's regulatory liability of $14 million included $10 million related to the PJM Transmission Rate Design Settlement and $4 million related to over-recovered electric energy and gas fuel costs. As of December 31, 2017, DPL's regulatory asset of $15 million included $8 million of transmission costs recoverable through its FERC approved formula rate and $7 million related to under-recovered electric energy costs. As of December 31, 2017, DPL's regulatory liability of $1 million related to over-recovered electric energy costs.
(j)
As of September 30, 2018, ACE's regulatory asset of $14 million included $7 million of transmission costs recoverable through its FERC approved formula rate and $7 million of under-recovered electric energy costs. As of September 30, 2018, ACE's regulatory liability of $4 million included $3 million related to the PJM Transmission Rate Design Settlement and $1 million related to over-recovered electric energy costs. As of December 31, 2017, ACE's regulatory asset of $26 million included $11 million of transmission costs recoverable through its FERC approved formula rate and $15 million of under-recovered electric energy costs. As of December 31, 2017, ACE's regulatory liability of $3 million related to over-recovered electric energy costs.
(k)
As of September 30, 2018, Pepco’s regulatory asset of $18 million represents previously incurred PHI integration costs, including $9 million authorized for recovery in Maryland and $9 million expected to be recovered in the District of Columbia service territory. As of December 31, 2017, Pepco’s regulatory asset of $20 million represents previously incurred PHI integration costs, including $11 million authorized for recovery in Maryland and $9 million expected to be recovered in the District of Columbia service territory.
(l)
As of September 30, 2018, DPL’s regulatory asset of $12 million represents previously incurred PHI integration costs, including $4 million authorized for recovery in Maryland, $5 million authorized for recovery in Delaware electric rates, $2 million authorized for recovery in Delaware gas rates and $1 million expected to be recovered in electric rates in the Delaware and Maryland service territories. As of September 30, 2018, DPL’s regulatory liability of $3 million represents net synergy savings incurred related to PHI integration costs that are expected to be returned in electric and gas rates in the Delaware service territory. As of December 31, 2017, DPL’s regulatory asset of $10 million represents previously incurred PHI integration costs, including $4 million authorized for recovery in Maryland, $5 million authorized for recovery in Delaware electric rates, and $1 million expected to be recovered in electric and gas rates in the Maryland and Delaware service territories.
(m)
As of September 30, 2018 and December 31, 2017, ACE’s regulatory asset of $10 million and $9 million, respectively, represents previously incurred PHI integration costs expected to be recovered in the New Jersey service territory.
(n)
Represents the electric and natural gas distribution costs recoverable from customers under BGE’s decoupling mechanism. As of September 30, 2018, BGE had a regulatory asset of less than $1 million related to under-recovered electric revenue decoupling and a regulatory liability of $17 million related to over-recovered natural gas revenue decoupling. As of December 31, 2017, BGE had a regulatory asset of $10 million related to under-recovered electric revenue decoupling and $4 million related to under-recovered natural gas revenue decoupling.
Purchase Of Receivables
The following tables provide information about the purchased receivables of those companies as of September 30, 2018 and December 31, 2017.
As of September 30, 2018
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Purchased receivables
$
379

 
$
120

 
$
91

 
$
60

 
$
108

 
$
69

 
$
11

 
$
28

Allowance for uncollectible accounts(a)
(37
)
 
(19
)
 
(5
)
 
(3
)
 
(10
)
 
(5
)
 
(1
)
 
(4
)
Purchased receivables, net
$
342

 
$
101

 
$
86

 
$
57

 
$
98

 
$
64

 
$
10

 
$
24

As of December 31, 2017
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Purchased receivables
$
298

 
$
87

 
$
70

 
$
58

 
$
83

 
$
56

 
$
9

 
$
18

Allowance for uncollectible accounts(a)
(31
)
 
(14
)
 
(5
)
 
(3
)
 
(9
)
 
(5
)
 
(1
)
 
(3
)
Purchased receivables, net
$
267

 
$
73

 
$
65

 
$
55

 
$
74

 
$
51

 
$
8

 
$
15

_________
(a)
For ComEd, BGE, Pepco and DPL, reflects the incremental allowance for uncollectible accounts recorded, which is in addition to the purchase discount. For ComEd, the incremental uncollectible accounts expense is recovered through its Purchase of Receivables with Consolidated Billing tariff.