XML 121 R3.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Cash flows from operating activities      
Net Income (Loss) $ 2,084 $ 3,876 $ 1,196
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion, including nuclear fuel and energy contract amortization 5,971 5,427 5,576
Impairment losses of long-lived assets, intangibles and regulatory assets 50 573 306
Gain on deconsolidation of business 0 (213) 0
(Gain) Loss on sales of assets and businesses (56) (3) 48
Bargain purchase gain 0 (233) 0
Deferred income taxes and amortization of investment tax credits (106) (362) 656
Net fair value changes related to derivatives 294 151 24
Net realized and unrealized (gains) losses on nuclear decommissioning trust fund investments 303 (616) (229)
Other non-cash operating activities 1,124 721 1,333
Changes in assets and liabilities:      
Accounts receivable (565) (470) (432)
Inventories (37) (72) 7
Accounts payable and accrued expenses 551 (388) 771
Option premiums received (paid), net (43) 28 (66)
Collateral (posted) received, net 82 (158) 931
Income taxes 340 299 576
Pension and non-pension postretirement benefit contributions (383) (405) (397)
Deposit with IRS 0 0 (1,250)
Other assets and liabilities (965) (675) (589)
Net cash flows provided by (used in) operating activities 8,644 7,480 8,461
Cash flows from investing activities      
Capital expenditures (7,594) (7,584) (8,553)
Proceeds from termination of direct financing lease investment 0 0 360
Proceeds from nuclear decommissioning trust fund sales 8,762 7,845 9,496
Investment in nuclear decommissioning trust funds (8,997) (8,113) (9,738)
Reduction of restricted cash from deconsolidation of business 0 (87) 0
Acquisitions of businesses, net (154) (208) (6,923)
Proceeds from sales of long-lived assets 91 219 61
Other investing activities 58 (43) (153)
Net cash flows provided by (used in) investing activities (7,834) (7,971) (15,450)
Cash flows from financing activities      
Changes in short-term borrowings (338) (261) (353)
Proceeds from short-term borrowings with maturities greater than 90 days 126 621 240
Repayments on short-term borrowings with maturities greater than 90 days (1) (700) (462)
Issuance of long-term debt 3,115 3,470 4,716
Retirement of long-term debt (1,786) (2,490) (1,936)
Retirement of long-term debt to financing trust 0 (250) 0
Common stock issued from treasury stock 0 1,150 0
Redemption of preference stock 0 0 (190)
Dividends paid on common stock (1,332) (1,236) (1,166)
Proceeds from employee stock plans 105 150 55
Sale of noncontrolling interest 0 396 372
Other financing activities (108) (83) (85)
Net cash flows provided by (used in) financing activities (219) 767 1,191
Increase (Decrease) in cash, cash equivalents and restricted cash 591 276 (5,798)
Cash, cash equivalents, and restricted cash at beginning of period 1,190 914 6,712
Cash, cash equivalents, and restricted cash at end of period 1,781 1,190 914
Exelon Generation Co L L C [Member]      
Cash flows from operating activities      
Net Income (Loss) 443 2,798 550
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion, including nuclear fuel and energy contract amortization 3,415 3,056 3,519
Impairment losses of long-lived assets, intangibles and regulatory assets 50 510 243
Gain on deconsolidation of business 0 (213) 0
(Gain) Loss on sales of assets and businesses (48) (2) 59
Bargain purchase gain 0 (233) 0
Deferred income taxes and amortization of investment tax credits (451) (2,023) (277)
Net fair value changes related to derivatives 307 167 40
Net realized and unrealized (gains) losses on nuclear decommissioning trust fund investments 303 (616) (229)
Other non-cash operating activities 298 112 15
Changes in assets and liabilities:      
Accounts receivable (359) (320) (152)
Receivables from and payables to affiliates, net 8 (7) (21)
Inventories (12) (29) (4)
Accounts payable and accrued expenses 376 4 29
Option premiums received (paid), net (43) 28 (66)
Collateral (posted) received, net 64 (129) 923
Income taxes (193) 496 182
Pension and non-pension postretirement benefit contributions (139) (148) (152)
Other assets and liabilities (158) (152) (217)
Net cash flows provided by (used in) operating activities 3,861 3,299 4,442
Cash flows from investing activities      
Capital expenditures (2,242) (2,259) (3,078)
Proceeds from nuclear decommissioning trust fund sales 8,762 7,845 9,496
Investment in nuclear decommissioning trust funds (8,997) (8,113) (9,738)
Reduction of restricted cash from deconsolidation of business 0 (87) 0
Acquisitions of businesses, net (154) (208) (293)
Proceeds from sales of long-lived assets 90 218 37
Other investing activities 10 (58) (240)
Net cash flows provided by (used in) investing activities (2,531) (2,662) (3,816)
Cash flows from financing activities      
Changes in short-term borrowings 0 (620) 620
Proceeds from short-term borrowings with maturities greater than 90 days 1 121 240
Repayments on short-term borrowings with maturities greater than 90 days (1) (200) (162)
Issuance of long-term debt 15 1,645 388
Retirement of long-term debt (141) (1,261) (202)
Changes in Exelon intercompany money pool 46 (1) (1,191)
Distributions to member (1,001) (659) (922)
Contributions from member 155 102 142
Sale of noncontrolling interest 0 396 372
Other financing activities (55) (54) (19)
Net cash flows provided by (used in) financing activities (981) (531) (734)
Increase (Decrease) in cash, cash equivalents and restricted cash 349 106 (108)
Cash, cash equivalents, and restricted cash at beginning of period 554 448 556
Cash, cash equivalents, and restricted cash at end of period 903 554 448
Commonwealth Edison Co [Member]      
Cash flows from operating activities      
Net Income (Loss) 664 567 378
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion, including nuclear fuel and energy contract amortization 940 850 775
Deferred income taxes and amortization of investment tax credits 259 659 439
Other non-cash operating activities 242 164 215
Changes in assets and liabilities:      
Accounts receivable (136) (59) (25)
Receivables from and payables to affiliates, net 26 8 3
Inventories 1 4 1
Accounts payable and accrued expenses 70 (297) 339
Collateral (posted) received, net 11 (26) 7
Income taxes 62 (308) 306
Pension and non-pension postretirement benefit contributions (42) (41) (38)
Other assets and liabilities (348) 6 105
Net cash flows provided by (used in) operating activities 1,749 1,527 2,505
Cash flows from investing activities      
Capital expenditures (2,126) (2,250) (2,734)
Other investing activities 29 20 49
Net cash flows provided by (used in) investing activities (2,097) (2,230) (2,685)
Cash flows from financing activities      
Changes in short-term borrowings 0 0 (294)
Issuance of long-term debt 1,350 1,000 1,200
Retirement of long-term debt (840) (425) (665)
Dividends paid on common stock (459) (422) (369)
Contributions from parent 500 651 315
Other financing activities (17) (15) (18)
Net cash flows provided by (used in) financing activities 534 789 169
Increase (Decrease) in cash, cash equivalents and restricted cash 186 86 (11)
Cash, cash equivalents, and restricted cash at beginning of period 144 58 69
Cash, cash equivalents, and restricted cash at end of period 330 144 58
PECO Energy Co [Member]      
Cash flows from operating activities      
Net Income (Loss) 460 434 438
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion, including nuclear fuel and energy contract amortization 301 286 270
Deferred income taxes and amortization of investment tax credits (5) 19 78
Other non-cash operating activities 51 54 65
Changes in assets and liabilities:      
Accounts receivable (74) (44) (71)
Receivables from and payables to affiliates, net 7 (6) 6
Inventories (14) 1 6
Accounts payable and accrued expenses (3) 6 67
Income taxes 15 34 8
Pension and non-pension postretirement benefit contributions (28) (24) (30)
Other assets and liabilities 29 (5) (8)
Net cash flows provided by (used in) operating activities 739 755 829
Cash flows from investing activities      
Capital expenditures (849) (732) (686)
Changes in Exelon intercompany money pool 0 131 (131)
Other investing activities 9 4 20
Net cash flows provided by (used in) investing activities (840) (597) (797)
Cash flows from financing activities      
Issuance of long-term debt 700 325 300
Retirement of long-term debt (500) 0 (300)
Dividends paid on common stock (306) (288) (277)
Contributions from parent 89 16 18
Other financing activities (22) (3) (4)
Net cash flows provided by (used in) financing activities (39) 50 (263)
Increase (Decrease) in cash, cash equivalents and restricted cash (140) 208 (231)
Cash, cash equivalents, and restricted cash at beginning of period 275 67 298
Cash, cash equivalents, and restricted cash at end of period 135 275 67
Baltimore Gas and Electric Company [Member]      
Cash flows from operating activities      
Net Income (Loss) 313 307 294
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion, including nuclear fuel and energy contract amortization 483 473 423
Impairment losses of long-lived assets, intangibles and regulatory assets 0 7 52
Deferred income taxes and amortization of investment tax credits 76 145 118
Other non-cash operating activities 58 65 88
Changes in assets and liabilities:      
Accounts receivable 8 (5) (98)
Receivables from and payables to affiliates, net 12 (4) 3
Inventories 2 (9) 1
Accounts payable and accrued expenses (1) (15) 138
Collateral (posted) received, net 4 0 0
Income taxes (20) 60 18
Pension and non-pension postretirement benefit contributions (54) (53) (49)
Other assets and liabilities (92) (150) (43)
Net cash flows provided by (used in) operating activities 789 821 945
Cash flows from investing activities      
Capital expenditures (959) (882) (934)
Other investing activities 9 7 24
Net cash flows provided by (used in) investing activities (950) (875) (910)
Cash flows from financing activities      
Changes in short-term borrowings (42) 32 (165)
Issuance of long-term debt 300 300 850
Retirement of long-term debt 0 (41) (379)
Retirement of long-term debt to financing trust 0 (250) 0
Redemption of preference stock 0 0 (190)
Dividends paid on preferred securities 0 0 (8)
Dividends paid on common stock (209) (198) (179)
Contributions from parent 109 184 61
Other financing activities (2) (5) (11)
Net cash flows provided by (used in) financing activities 156 22 (21)
Increase (Decrease) in cash, cash equivalents and restricted cash (5) (32) 14
Cash, cash equivalents, and restricted cash at beginning of period 18 50 36
Cash, cash equivalents, and restricted cash at end of period 13 18 50
Pepco Holdings LLC [Member]      
Cash flows from operating activities      
Net Income (Loss) 398 362  
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion, including nuclear fuel and energy contract amortization 740 675  
Impairment losses of long-lived assets, intangibles and regulatory assets 0 52  
Deferred income taxes and amortization of investment tax credits 32 252  
Net fair value changes related to derivatives 0 0  
Other non-cash operating activities (143) (58)  
Changes in assets and liabilities:      
Accounts receivable 2 26  
Receivables from and payables to affiliates, net 8 (2)  
Inventories 14 37  
Accounts payable and accrued expenses 45 (106)  
Income taxes 34 79  
Pension and non-pension postretirement benefit contributions 74 99  
Other assets and liabilities 178 258  
Net cash flows provided by (used in) operating activities 1,132 950  
Cash flows from investing activities      
Capital expenditures (1,375) (1,396)  
Purchases of investments 0 0  
Other investing activities 4 (1)  
Net cash flows provided by (used in) investing activities (1,371) (1,397)  
Cash flows from financing activities      
Changes in short-term borrowings (296) 328  
Proceeds from short-term borrowings with maturities greater than 90 days 125 0  
Repayments on short-term borrowings with maturities greater than 90 days 0 (500)  
Issuance of long-term debt 750 202  
Retirement of long-term debt (299) (169)  
Changes in Exelon intercompany money pool 0 0  
Distributions to member (326) (311)  
Proceeds from employee stock plans 0 0  
Contributions from parent 385 758  
Other financing activities (9) (2)  
Net cash flows provided by (used in) financing activities 330 306  
Increase (Decrease) in cash, cash equivalents and restricted cash 91 (141)  
Cash, cash equivalents, and restricted cash at beginning of period 95 236  
Cash, cash equivalents, and restricted cash at end of period 186 95 236
Pepco Holdings LLC [Member] | Predecessor [Member]      
Cash flows from financing activities      
Cash, cash equivalents, and restricted cash at beginning of period     58
Pepco Holdings LLC [Member] | Successor [Member]      
Cash flows from financing activities      
Cash, cash equivalents, and restricted cash at beginning of period   236  
Cash, cash equivalents, and restricted cash at end of period     236
Potomac Electric Power Company [Member]      
Cash flows from operating activities      
Net Income (Loss) 210 205 42
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion, including nuclear fuel and energy contract amortization 385 321 295
Impairment losses of long-lived assets, intangibles and regulatory assets 0 14 0
Deferred income taxes and amortization of investment tax credits (18) 113 153
Other non-cash operating activities 60 (6) 175
Changes in assets and liabilities:      
Accounts receivable (5) (20) (41)
Receivables from and payables to affiliates, net (17) 0 44
Inventories (6) (24) 1
Accounts payable and accrued expenses 59 (63) 32
Income taxes (13) 81 110
Pension and non-pension postretirement benefit contributions (17) (72) (32)
Other assets and liabilities (164) (142) (128)
Net cash flows provided by (used in) operating activities 474 407 651
Cash flows from investing activities      
Capital expenditures (656) (628) (586)
Purchases of investments 0 0 (30)
Other investing activities 2 0 0
Net cash flows provided by (used in) investing activities (654) (628) (616)
Cash flows from financing activities      
Changes in short-term borrowings 14 3 (41)
Issuance of long-term debt 200 202 4
Retirement of long-term debt (14) (13) (11)
Dividends paid on common stock (169) (133) (136)
Contributions from parent 166 161 187
Other financing activities (4) (1) (3)
Net cash flows provided by (used in) financing activities 193 219 0
Increase (Decrease) in cash, cash equivalents and restricted cash 13 (2) 35
Cash, cash equivalents, and restricted cash at beginning of period 40 42 7
Cash, cash equivalents, and restricted cash at end of period 53 40 42
Delmarva Power & Light Company [Member]      
Cash flows from operating activities      
Net Income (Loss) 120 121 (9)
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion, including nuclear fuel and energy contract amortization 182 167 157
Impairment losses of long-lived assets, intangibles and regulatory assets 0 6 0
Deferred income taxes and amortization of investment tax credits 24 89 109
Other non-cash operating activities 24 9 114
Changes in assets and liabilities:      
Accounts receivable 8 (22) (5)
Receivables from and payables to affiliates, net (9) 11 13
Inventories (3) (5) 0
Accounts payable and accrued expenses 11 (8) (4)
Collateral (posted) received, net 0 0 1
Income taxes 2 26 28
Pension and non-pension postretirement benefit contributions 0 (2) (22)
Other assets and liabilities (7) (71) (72)
Net cash flows provided by (used in) operating activities 352 321 310
Cash flows from investing activities      
Capital expenditures (364) (428) (349)
Other investing activities 2 (1) 13
Net cash flows provided by (used in) investing activities (362) (429) (336)
Cash flows from financing activities      
Changes in short-term borrowings (216) 216 (105)
Issuance of long-term debt 200 0 175
Retirement of long-term debt (4) (40) (100)
Dividends paid on common stock (96) (112) (54)
Contributions from parent 150 0 152
Other financing activities (2) 0 (1)
Net cash flows provided by (used in) financing activities 32 64 67
Increase (Decrease) in cash, cash equivalents and restricted cash 22 (44) 41
Cash, cash equivalents, and restricted cash at beginning of period 2 46 5
Cash, cash equivalents, and restricted cash at end of period 24 2 46
Atlantic City Electric Company [Member]      
Cash flows from operating activities      
Net Income (Loss) 75 77 (42)
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation, amortization and accretion, including nuclear fuel and energy contract amortization 136 146 165
Impairment losses of long-lived assets, intangibles and regulatory assets 0 7 0
Deferred income taxes and amortization of investment tax credits 25 32 22
Other non-cash operating activities 24 17 155
Changes in assets and liabilities:      
Accounts receivable (8) 14 (8)
Receivables from and payables to affiliates, net 1 0 13
Inventories (4) (7) (1)
Accounts payable and accrued expenses (7) (2) 9
Income taxes (2) (11) 174
Pension and non-pension postretirement benefit contributions (6) (20) (17)
Other assets and liabilities (6) (47) (85)
Net cash flows provided by (used in) operating activities 228 206 385
Cash flows from investing activities      
Capital expenditures (335) (312) (311)
Other investing activities 1 (1) 4
Net cash flows provided by (used in) investing activities (334) (313) (307)
Cash flows from financing activities      
Changes in short-term borrowings (94) 108 (5)
Proceeds from short-term borrowings with maturities greater than 90 days 125 0 0
Issuance of long-term debt 350 0 0
Retirement of long-term debt (281) (35) (48)
Dividends paid on common stock (59) (68) (63)
Contributions from parent 67 0 139
Other financing activities (3) 0 (1)
Net cash flows provided by (used in) financing activities 105 5 22
Increase (Decrease) in cash, cash equivalents and restricted cash (1) (102) 100
Cash, cash equivalents, and restricted cash at beginning of period 31 133 33
Cash, cash equivalents, and restricted cash at end of period $ 30 $ 31 $ 133