XML 166 R48.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value of Financial Assets and Liabilities (Tables)
12 Months Ended
Dec. 31, 2018
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, 2018 and 2017:
Exelon
 
December 31, 2018
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
714

 
$


$
714


$

 
$
714

Long-term debt (including amounts due within one year)(a)
35,424

 


33,711


2,158

 
35,869

Long-term debt to financing trusts(b)
390

 




400

 
400

SNF obligation
1,171

 


949



 
949

 
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

Generation
 
December 31, 2018
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)(a)
$
8,793

 
$


$
7,467


$
1,443

 
$
8,910

SNF obligation
1,171

 


949



 
949

 
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

ComEd 
 
December 31, 2018
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)(a)
$
8,101

 
$


$
8,390


$

 
$
8,390

Long-term debt to financing trusts(b)
205

 




209

 
209

 
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

PECO
 
December 31, 2018
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)(a)
$
3,084

 
$


$
3,157


$
50

 
$
3,207

Long-term debt to financing trusts
184

 




191

 
191

 
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

BGE
 
December 31, 2018
 
Carrying
Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
35

 
$


$
35


$

 
$
35

Long-term debt (including amounts due within one year)(a)
2,876

 


2,950



 
2,950

 
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

PHI
 
December 31, 2018
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
179

 
$

 
$
179

 
$

 
$
179

Long-term debt (including amounts due within one year)(a)
6,259

 

 
5,436

 
665

 
6,101

 
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

Pepco
 
December 31, 2018
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
40

 
$

 
$
40

 
$

 
$
40

Long-term debt (including amounts due within one year)(a)
2,719

 

 
2,901

 
196

 
3,097

 
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

DPL
 
December 31, 2018
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Long-term debt (including amounts due within one year)(a)
$
1,494

 
$

 
$
1,303

 
$
193

 
$
1,496

 
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

ACE
 
December 31, 2018
 
Carrying Amount
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Short-term liabilities
$
139

 
$

 
$
139

 
$

 
$
139

Long-term debt (including amounts due within one year)(a)
1,188

 

 
987

 
275

 
1,262

 
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

__________
(a) Includes unamortized debt issuance costs which are not fair valued of $216 million, $51 million, $63 million, $23 million, $18 million, $14 million, $34 million, $12 million and $7 million for Exelon, Generation, ComEd, PECO, BGE, PHI, Pepco, DPL and ACE respectively, as of December 31, 2018. 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.
(b) Includes unamortized debt issuance costs which are not fair valued of $0 million and $1 million for Exelon and ComEd, respectively, as of December 31, 2018. 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.
Assets and liabilities measured and recorded at fair value on recurring basis
The following tables present assets and liabilities measured and recorded at fair value in Exelon's and Generation’s Consolidated Balance Sheets on a recurring basis and their level within the fair value hierarchy as of December 31, 2018 and 2017:
 
Generation
 
Exelon
As of December 31, 2018
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)
$
581

 
$

 
$

 
$

 
$
581

 
$
1,243

 
$

 
$

 
$

 
$
1,243

NDT fund investments
 
 
 
 
 
 
 
 


 
 
 
 
 
 
 
 
 


Cash equivalents(b)
252

 
86

 

 

 
338

 
252

 
86

 

 

 
338

Equities
2,918

 
1,591

 

 
1,381

 
5,890

 
2,918

 
1,591

 

 
1,381

 
5,890

Fixed income

 

 

 
 
 


 

 

 

 
 
 


Corporate debt

 
1,593

 
230

 

 
1,823

 

 
1,593

 
230

 

 
1,823

U.S. Treasury and agencies
2,081

 
99

 

 

 
2,180

 
2,081

 
99

 

 

 
2,180

Foreign governments

 
50

 

 

 
50

 

 
50

 

 

 
50

State and municipal debt

 
149

 

 

 
149

 

 
149

 

 

 
149

Other(c)

 
30

 

 
846

 
876

 

 
30

 

 
846


876

Fixed income subtotal
2,081

 
1,921

 
230


846

 
5,078

 
2,081

 
1,921

 
230

 
846

 
5,078

Middle market lending

 

 
313

 
367

 
680

 

 

 
313

 
367

 
680

Private equity

 

 

 
329

 
329

 

 

 

 
329

 
329

Real estate

 

 

 
510

 
510

 

 

 

 
510

 
510

NDT fund investments subtotal(d)
5,251

 
3,598

 
543

 
3,433


12,825


5,251

 
3,598

 
543


3,433


12,825

 
Generation
 
Exelon
As of December 31, 2018
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
Pledged assets for Zion Station decommissioning

 

 

 
 
 

 

 

 

 
 
 

Cash equivalents
9

 

 

 

 
9

 
9

 

 

 

 
9

Equities

 

 

 

 

 

 

 

 

 

Middle market lending

 

 

 

 

 

 

 

 

 

Pledged assets for Zion Station decommissioning subtotal
9

 

 




9


9

 

 




9

Rabbi trust investments

 

 

 
 
 

 

 

 

 
 
 

Cash equivalents
5

 

 

 

 
5

 
48

 

 

 

 
48

Mutual funds
24

 

 

 

 
24

 
72

 

 

 

 
72

Fixed income

 

 

 

 

 

 
15

 

 

 
15

Life insurance contracts

 
22

 

 

 
22

 

 
70

 
38

 

 
108

Rabbi trust investments subtotal(f)
29

 
22

 

 


51


120

 
85

 
38

 


243

Commodity derivative assets

 

 

 
 
 


 

 

 

 
 
 


Economic hedges
541

 
2,760

 
1,470

 

 
4,771

 
541

 
2,760

 
1,470

 

 
4,771

Proprietary trading

 
69

 
77

 

 
146

 

 
69

 
77

 

 
146

Effect of netting and allocation of
collateral
(e)
(582
)
 
(2,357
)
 
(732
)
 

 
(3,671
)
 
(582
)
 
(2,357
)
 
(732
)
 

 
(3,671
)
Commodity derivative assets subtotal
(41
)
 
472

 
815




1,246


(41
)
 
472

 
815




1,246

Interest rate and foreign currency derivative assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives designated as hedging instruments

 

 

 

 

 

 

 

 

 

Economic hedges

 
13

 

 

 
13

 

 
13

 

 

 
13

Effect of netting and allocation of collateral

 
(3
)
 

 

 
(3
)
 

 
(3
)
 

 

 
(3
)
Interest rate and foreign currency derivative assets subtotal

 
10

 




10



 
10

 




10

Other investments

 

 
42

 

 
42

 

 

 
42

 

 
42

Total assets
5,829

 
4,102

 
1,400


3,433


14,764


6,582

 
4,165

 
1,438


3,433


15,618

 
Generation
 
Exelon
As of December 31, 2018
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
Liabilities

 

 

 
 
 

 

 

 

 
 
 


Commodity derivative liabilities

 

 

 
 
 

 

 

 

 
 
 

Economic hedges
(642
)
 
(2,963
)
 
(1,027
)
 

 
(4,632
)
 
(642
)
 
(2,963
)
 
(1,276
)
 

 
(4,881
)
Proprietary trading

 
(73
)
 
(21
)
 

 
(94
)
 

 
(73
)
 
(21
)
 

 
(94
)
Effect of netting and allocation of
collateral
(e)
639

 
2,581

 
808

 

 
4,028

 
639

 
2,581

 
808

 

 
4,028

Commodity derivative liabilities subtotal
(3
)
 
(455
)
 
(240
)



(698
)

(3
)
 
(455
)
 
(489
)



(947
)
Interest rate and foreign currency derivative liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives designated as hedging instruments

 

 

 

 

 

 
(4
)
 

 

 
(4
)
Economic hedges

 
(6
)
 

 

 
(6
)
 

 
(6
)
 

 

 
(6
)
Effect of netting and allocation of collateral

 
3

 

 

 
3

 

 
3

 

 

 
3

Interest rate and foreign currency derivative liabilities subtotal

 
(3
)
 




(3
)


 
(7
)
 




(7
)
Deferred compensation obligation

 
(35
)
 

 

 
(35
)
 

 
(137
)
 

 

 
(137
)
Total liabilities
(3
)
 
(493
)
 
(240
)



(736
)

(3
)
 
(599
)
 
(489
)



(1,091
)
Total net assets
$
5,826

 
$
3,609

 
$
1,160


$
3,433


$
14,028


$
6,579

 
$
3,566

 
$
949


$
3,433


$
14,527


 
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

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

 
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
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(f)
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)
(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

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

 
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
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)
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

__________
(a)
Generation excludes cash of $283 million and $259 million at December 31, 2018 and 2017 and restricted cash of $39 million and $127 million at December 31, 2018 and 2017.  Exelon excludes cash of $458 million and $389 million at December 31, 2018 and 2017 and restricted cash of $80 million and $145 million at December 31, 2018 and 2017 and includes long-term restricted cash of $185 million and $85 million at December 31, 2018 and 2017, which is reported in Other deferred debits in the Consolidated Balance Sheets.
(b)
Includes $50 million and $77 million of cash received from outstanding repurchase agreements at December 31, 2018 and 2017, respectively, and is offset by an obligation to repay upon settlement of the agreement as discussed in (d) below.
(c)
Includes derivative instruments of $44 million and less than $1 million, which have a total notional amount of $1,432 million and $811 million at December 31, 2018 and 2017, 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 $130 million and $82 million at December 31, 2018 and 2017, 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)
Excludes net assets of less than $1 million at December 31, 2018 and 2017. These items consist of receivables related to pending securities sales, interest and dividend receivables, and payables related to pending securities purchases.
(f)
The amount of unrealized gains/(losses) at Generation totaled less than $1 million and $1 million for the years ended December 31, 2018 and 2017, respectively. The amount of unrealized gains/(losses) at Exelon totaled $1 million for the years ended December 31, 2018 and 2017, respectively.
(g)
Collateral posted/(received) from counterparties totaled $57 million, $224 million and $76 million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of December 31, 2018. 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.
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]
The following tables present assets and liabilities measured and recorded at fair value in Exelon's and Generation’s Consolidated Balance Sheets on a recurring basis and their level within the fair value hierarchy as of December 31, 2018 and 2017:
 
Generation
 
Exelon
As of December 31, 2018
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)
$
581

 
$

 
$

 
$

 
$
581

 
$
1,243

 
$

 
$

 
$

 
$
1,243

NDT fund investments
 
 
 
 
 
 
 
 


 
 
 
 
 
 
 
 
 


Cash equivalents(b)
252

 
86

 

 

 
338

 
252

 
86

 

 

 
338

Equities
2,918

 
1,591

 

 
1,381

 
5,890

 
2,918

 
1,591

 

 
1,381

 
5,890

Fixed income

 

 

 
 
 


 

 

 

 
 
 


Corporate debt

 
1,593

 
230

 

 
1,823

 

 
1,593

 
230

 

 
1,823

U.S. Treasury and agencies
2,081

 
99

 

 

 
2,180

 
2,081

 
99

 

 

 
2,180

Foreign governments

 
50

 

 

 
50

 

 
50

 

 

 
50

State and municipal debt

 
149

 

 

 
149

 

 
149

 

 

 
149

Other(c)

 
30

 

 
846

 
876

 

 
30

 

 
846


876

Fixed income subtotal
2,081

 
1,921

 
230


846

 
5,078

 
2,081

 
1,921

 
230

 
846

 
5,078

Middle market lending

 

 
313

 
367

 
680

 

 

 
313

 
367

 
680

Private equity

 

 

 
329

 
329

 

 

 

 
329

 
329

Real estate

 

 

 
510

 
510

 

 

 

 
510

 
510

NDT fund investments subtotal(d)
5,251

 
3,598

 
543

 
3,433


12,825


5,251

 
3,598

 
543


3,433


12,825

 
Generation
 
Exelon
As of December 31, 2018
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
Pledged assets for Zion Station decommissioning

 

 

 
 
 

 

 

 

 
 
 

Cash equivalents
9

 

 

 

 
9

 
9

 

 

 

 
9

Equities

 

 

 

 

 

 

 

 

 

Middle market lending

 

 

 

 

 

 

 

 

 

Pledged assets for Zion Station decommissioning subtotal
9

 

 




9


9

 

 




9

Rabbi trust investments

 

 

 
 
 

 

 

 

 
 
 

Cash equivalents
5

 

 

 

 
5

 
48

 

 

 

 
48

Mutual funds
24

 

 

 

 
24

 
72

 

 

 

 
72

Fixed income

 

 

 

 

 

 
15

 

 

 
15

Life insurance contracts

 
22

 

 

 
22

 

 
70

 
38

 

 
108

Rabbi trust investments subtotal(f)
29

 
22

 

 


51


120

 
85

 
38

 


243

Commodity derivative assets

 

 

 
 
 


 

 

 

 
 
 


Economic hedges
541

 
2,760

 
1,470

 

 
4,771

 
541

 
2,760

 
1,470

 

 
4,771

Proprietary trading

 
69

 
77

 

 
146

 

 
69

 
77

 

 
146

Effect of netting and allocation of
collateral
(e)
(582
)
 
(2,357
)
 
(732
)
 

 
(3,671
)
 
(582
)
 
(2,357
)
 
(732
)
 

 
(3,671
)
Commodity derivative assets subtotal
(41
)
 
472

 
815




1,246


(41
)
 
472

 
815




1,246

Interest rate and foreign currency derivative assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives designated as hedging instruments

 

 

 

 

 

 

 

 

 

Economic hedges

 
13

 

 

 
13

 

 
13

 

 

 
13

Effect of netting and allocation of collateral

 
(3
)
 

 

 
(3
)
 

 
(3
)
 

 

 
(3
)
Interest rate and foreign currency derivative assets subtotal

 
10

 




10



 
10

 




10

Other investments

 

 
42

 

 
42

 

 

 
42

 

 
42

Total assets
5,829

 
4,102

 
1,400


3,433


14,764


6,582

 
4,165

 
1,438


3,433


15,618

 
Generation
 
Exelon
As of December 31, 2018
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Not subject to leveling
 
Total
Liabilities

 

 

 
 
 

 

 

 

 
 
 


Commodity derivative liabilities

 

 

 
 
 

 

 

 

 
 
 

Economic hedges
(642
)
 
(2,963
)
 
(1,027
)
 

 
(4,632
)
 
(642
)
 
(2,963
)
 
(1,276
)
 

 
(4,881
)
Proprietary trading

 
(73
)
 
(21
)
 

 
(94
)
 

 
(73
)
 
(21
)
 

 
(94
)
Effect of netting and allocation of
collateral
(e)
639

 
2,581

 
808

 

 
4,028

 
639

 
2,581

 
808

 

 
4,028

Commodity derivative liabilities subtotal
(3
)
 
(455
)
 
(240
)



(698
)

(3
)
 
(455
)
 
(489
)



(947
)
Interest rate and foreign currency derivative liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives designated as hedging instruments

 

 

 

 

 

 
(4
)
 

 

 
(4
)
Economic hedges

 
(6
)
 

 

 
(6
)
 

 
(6
)
 

 

 
(6
)
Effect of netting and allocation of collateral

 
3

 

 

 
3

 

 
3

 

 

 
3

Interest rate and foreign currency derivative liabilities subtotal

 
(3
)
 




(3
)


 
(7
)
 




(7
)
Deferred compensation obligation

 
(35
)
 

 

 
(35
)
 

 
(137
)
 

 

 
(137
)
Total liabilities
(3
)
 
(493
)
 
(240
)



(736
)

(3
)
 
(599
)
 
(489
)



(1,091
)
Total net assets
$
5,826

 
$
3,609

 
$
1,160


$
3,433


$
14,028


$
6,579

 
$
3,566

 
$
949


$
3,433


$
14,527


 
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

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

 
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
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(f)
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)
(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

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

 
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
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)
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

__________
(a)
Generation excludes cash of $283 million and $259 million at December 31, 2018 and 2017 and restricted cash of $39 million and $127 million at December 31, 2018 and 2017.  Exelon excludes cash of $458 million and $389 million at December 31, 2018 and 2017 and restricted cash of $80 million and $145 million at December 31, 2018 and 2017 and includes long-term restricted cash of $185 million and $85 million at December 31, 2018 and 2017, which is reported in Other deferred debits in the Consolidated Balance Sheets.
(b)
Includes $50 million and $77 million of cash received from outstanding repurchase agreements at December 31, 2018 and 2017, respectively, and is offset by an obligation to repay upon settlement of the agreement as discussed in (d) below.
(c)
Includes derivative instruments of $44 million and less than $1 million, which have a total notional amount of $1,432 million and $811 million at December 31, 2018 and 2017, 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 $130 million and $82 million at December 31, 2018 and 2017, 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)
Excludes net assets of less than $1 million at December 31, 2018 and 2017. These items consist of receivables related to pending securities sales, interest and dividend receivables, and payables related to pending securities purchases.
(f)
The amount of unrealized gains/(losses) at Generation totaled less than $1 million and $1 million for the years ended December 31, 2018 and 2017, respectively. The amount of unrealized gains/(losses) at Exelon totaled $1 million for the years ended December 31, 2018 and 2017, respectively.
(g)
Collateral posted/(received) from counterparties totaled $57 million, $224 million and $76 million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of December 31, 2018. 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.
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, 2018 and 2017:
 
Generation
 
ComEd
 
PHI
 
 
 
Exelon
For the year ended December 31, 2018
NDT Fund Investments
 
Pledged Assets
for Zion Station
Decommissioning
 
Mark-to-Market
Derivatives
 
Other
Investments
 
Total Generation
 
Mark-to-Market
Derivatives
 
Life Insurance Contracts(c)
 
Eliminated in Consolidation
 
Total
Balance as of January 1, 2018
$
648


$
12

 
$
552


$
37

 
$
1,249

 
$
(256
)
 
$
22

 
$

 
$
1,015

Total realized / unrealized gains (losses)



 


 
 


 
 
 
 
 
 
 

Included in net income



 
(105
)
(a) 
3

 
(102
)
 

 
4

 

 
(98
)
Included in noncurrent payables to affiliates
(1
)


 



 
(1
)
 

 

 
1

 

Included in payable for Zion Station decommissioning


7

 



 
7

 

 

 

 
7

Included in regulatory assets/liabilities



 

 

 

 
7

(b) 

 
(1
)
 
6

Change in collateral



 
(5
)


 
(5
)
 

 

 

 
(5
)
Purchases, sales, issuances and settlements
 

 
 
 

 
 

 
 
 
 
 
 
 

Purchases
36


1

 
190

(e) 
4

 
231

 

 

 

 
231

Sales


(20
)
 
(4
)


 
(24
)
 

 

 

 
(24
)
Issuances

 

 

 

 

 

 

 

 

Settlements
(140
)


 
5



 
(135
)
 

 
12

 

 
(123
)
Transfers into Level 3



 
(22
)
(d) 

 
(22
)
 

 

 

 
(22
)
Transfers out of Level 3



 
(36
)
(d) 
(2
)
 
(38
)
 

 

 

 
(38
)
Other miscellaneous

 

 




 

 

 

 

 

Balance as of December 31, 2018
$
543


$

 
$
575


$
42


$
1,160

 
$
(249
)

$
38


$

 
$
949

The amount of total (losses) gains included in income attributed to the change in unrealized (losses) gains related to assets and liabilities held as of December 31, 2018
$
(5
)
 
$

 
$
165

 
$
3

 
$
163

 
$

 
$

 
$

 
$
163


 
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(c)
 
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
)


 
(110
)
 

 

 

 
(110
)
Transfers into Level 3



 
(6
)
(d) 

 
(6
)
 

 

 

 
(6
)
Transfers out of Level 3



 
(50
)
(d) 
(11
)
 
(61
)
 

 

 

 
(61
)
Other miscellaneous
$

 
$

 
$
31

 
$
(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 held as of December 31, 2017
$
1


$

 
$
254


$
3

 
$
258

 
$

 
$
3

 
$

 
$
261

__________
(a)
Includes a reduction for the reclassification of $265 million and $352 million of realized gains due to the settlement of derivative contracts for the years ended December 31, 2018 and 2017, respectively.
(b)
Includes $24 million of decreases in fair value and an increase for realized losses due to settlements of $17 million recorded in purchased power expense associated with floating-to-fixed energy swap contracts with unaffiliated suppliers for the year ended December 31, 2018. 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.
(c)
The amounts represented are life insurance contracts at Pepco.
(d)
Transfers into and out of Level 3 generally occur when the contract tenor becomes less and more observable respectively, primarily due to changes in market liquidity or assumptions for certain commodity contracts.
(e)
Includes $(19) million of fair value from contracts acquired as a result of the Everett Marine Terminal acquisition
Total realized and unrealized gains (losses) included in income for Level 3 assets and liabilities measured at fair value on a recurring basis
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, 2018 and 2017:
 
Generation
 
PHI
 
Exelon
 
Operating
Revenues
 
Purchased
Power and
Fuel
 
Other, net
 
Operating and
Maintenance
 
Operating
Revenues
 
Purchased
Power and
Fuel
 
Operating and
Maintenance
 
Other, net
Total (losses) gains included in net income for the year ended December 31, 2018
$
(7
)
 
$
(93
)
 
$
3

 
$
4

 
$
(7
)
 
$
(93
)
 
$
4

 
$
3

Change in the unrealized gains relating to assets and liabilities held for the year ended December 31, 2018
144

 
21

 
(2
)
 

 
144

 
21

 

 
(2
)
 
Generation
 
PHI
 
Exelon
 
Operating
Revenues
 
Purchased
Power and
Fuel
 
Other, net
 
Operating and
Maintenance
 
Operating
Revenues
 
Purchased
Power and
Fuel
 
Operating and
Maintenance
 
Other, net
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

Val