XML 178 R60.htm IDEA: XBRL DOCUMENT v3.10.0.1
Supplemental Financial Information (Tables)
12 Months Ended
Dec. 31, 2018
Supplemental Financial Information [Abstract]  
Schedule Of Taxes Excluding Income And Excise Taxes [Table Text Block]
The following tables provide additional information about the Registrants’ Consolidated Statements of Operations and Comprehensive Income for the years ended December 31, 2018, 2017 and 2016.
 
For the year ended December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Taxes other than income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Utility(a)
$
919

 
$
114

 
$
243

 
$
131

 
$
94

 
$
337

 
$
316

 
$
21

 
$

Property
557

 
273

 
30

 
15

 
143

 
94

 
58

 
32

 
3

Payroll
247

 
130

 
27

 
16

 
17

 
24

 
5

 
3

 
2

Other
60

 
39

 
11

 
1

 

 

 

 

 

Total taxes other than income
$
1,783

 
$
556

 
$
311

 
$
163

 
$
254


$
455

 
$
379


$
56


$
5

 
For the year ended December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Taxes other than income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Utility(a)
$
898

 
$
126

 
$
240

 
$
125

 
$
89

 
$
318

 
$
300

 
$
18

 
$

Property
545

 
269

 
28

 
14

 
132

 
101

 
62

 
32

 
3

Payroll
230

 
121

 
26

 
15

 
15

 
26

 
6

 
4

 
2

Other
58

 
39

 
2

 

 
4

 
7

 
3

 
3

 
1

Total taxes other than income
$
1,731

 
$
555

 
$
296

 
$
154

 
$
240


$
452

 
$
371


$
57


$
6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Successor
 
Predecessor
 
For the year ended December 31, 2016
 
March 24, 2016 to December 31, 2016
 
January 1, 2016 to March 23, 2016
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
Pepco
 
DPL
 
ACE
 
PHI
 
PHI
Taxes other than income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Utility(a)
$
753

 
$
122

 
$
242

 
$
136

 
$
85

 
$
312

 
$
18

 
$

 
$
253

 
$
78

Property
483

 
246

 
27

 
13

 
123

 
53

 
31

 
3

 
73

 
18

Payroll
226

 
117

 
28

 
15

 
17

 
8

 
5

 
3

 
23

 
8

Other
114

 
21

 
(4
)
 

 
4

 
4

 
1

 
1

 
5

 
1

Total taxes other than income
$
1,576

 
$
506

 
$
293

 
$
164

 
$
229


$
377


$
55


$
7


$
354

 
$
105

__________ 
(a)
Generation’s utility tax represents gross receipts tax related to its retail operations and ComEd’s, PECO’s, BGE’s, Pepco's, DPL's and ACE's utility taxes represent municipal and state utility taxes and gross receipts taxes related to their operating revenues. The offsetting collection of utility taxes from customers is recorded in revenues in the Registrants’ Consolidated Statements of Operations and Comprehensive Income.
Schedule of Other Nonoperating Income, by Component [Table Text Block]
 
For the year ended December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Other, Net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Decommissioning-related activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net realized income on NDT funds(a)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory agreement units
$
506

 
$
506

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Non-regulatory agreement units
302

 
302

 

 

 

 

 

 

 

Net unrealized losses on NDT funds
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory agreement units
(715
)
 
(715
)
 

 

 

 

 

 

 

Non-regulatory agreement units
(483
)
 
(483
)
 

 

 

 

 

 

 

Net unrealized losses on pledged assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Zion Station decommissioning
(8
)
 
(8
)
 

 

 

 

 

 

 

Regulatory offset to NDT fund-related activities(b)
171

 
171

 

 

 

 

 

 

 

Total decommissioning-related activities
(227
)

(227
)






 







Investment income
43

 
32

 

 
1

 
1

 
4

 
2

 
1

 

Interest income related to uncertain income tax positions
5

 
1







 

 

 

 

AFUDC—Equity
69

 

 
19

 
7

 
18

 
25

 
22

 
2

 
1

Non-service net periodic benefit cost
(47
)
 

 

 

 

 

 

 

 

Other
45

 
16

 
14

 

 

 
14

 
7

 
7

 
1

Other, net
$
(112
)

$
(178
)

$
33


$
8


$
19

 
$
43


$
31


$
10


$
2

 
For the year ended December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Other, Net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Decommissioning-related activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net realized income on NDT funds(a)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory agreement units
$
488

 
$
488

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Non-regulatory agreement units
209

 
209

 

 

 

 

 

 

 

Net unrealized gains on NDT funds
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory agreement units
455

 
455

 

 

 

 

 

 

 

Non-regulatory agreement units
521

 
521

 

 

 

 

 

 

 

Net unrealized losses on pledged assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Zion Station decommissioning
(10
)
 
(10
)
 

 

 

 

 

 

 

Regulatory offset to NDT fund-related activities(b)
(724
)
 
(724
)
 

 

 

 

 

 

 

Total decommissioning-related activities
939


939









 





Investment income
8

 
6

 

 

 

 
2

 
1

 

 

Interest income (expense) related to uncertain income tax positions
3


(1
)






 

 

 

 

Benefit related to uncertain income tax positions(c)
2

 

 

 

 

 

 

 

 

AFUDC—Equity
73

 

 
12

 
9

 
16

 
36

 
23

 
7

 
6

Non-service net periodic benefit cost
(109
)
 

 

 

 

 

 

 

 

Other
31

 
4

 
10

 

 

 
16

 
8

 
7

 
1

Other, net
$
947


$
948


$
22


$
9


$
16


$
54

 
$
32


$
14


$
7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
Predecessor
 
For the year ended December 31, 2016
 
March 24, 2016 to December 31, 2016
 
 
January 1, 2016 to March 23, 2016
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
Pepco
 
DPL
 
ACE
 
PHI
 
 
PHI
Other, Net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Decommissioning-related activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net realized income on NDT funds(a)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory agreement units
$
237

 
$
237

 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
 
$

Non-regulatory agreement units
126

 
126

 

 

 

 

 

 

 

 
 

Net unrealized gains on NDT funds
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory agreement units
216

 
216

 

 

 

 

 

 

 

 
 

Non-regulatory agreement units
194

 
194

 

 

 

 

 

 

 

 
 

Net unrealized losses on pledged assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Zion Station decommissioning
(1
)
 
(1
)
 

 

 

 

 

 

 

 
 

Regulatory offset to NDT fund-related activities(b)
(372
)
 
(372
)
 

 

 

 

 

 

 

 
 

Total decommissioning-related activities
400


400













 

 
 

Investment income (loss)
17

 
8

 

 
(1
)
 
2

 
1

 

 
1

 
1

 
 

Long-term lease income
4

 

 

 

 

 

 

 

 

 
 

Interest income (expense) related to uncertain income tax positions
13

 

 

 

 

 
1

 

 

 
(1
)
 
 

Penalty related to uncertain income tax positions(c)
(106
)
 

 
(86
)
 

 

 

 

 

 

 
 

AFUDC—Equity
64

 

 
14

 
8

 
19

 
19

 
5

 
6

 
23

 
 
7

Non-service net periodic benefit cost
(116
)
 

 

 

 

 

 

 

 

 
 

Loss on debt extinguishment
(3
)
 
(2
)
 

 

 

 

 

 

 

 
 

Other
24

 
(5
)
 
7

 
1

 

 
15

 
8

 
2

 
21

 
 
(11
)
Other, net
$
297


$
401


$
(65
)

$
8


$
21


$
36


$
13


$
9

 
$
44

 
 
$
(4
)
__________
(a)
Includes investment income and realized gains and losses on sales of investments within the NDT funds.
(b)
Includes the elimination of decommissioning-related activities for the Regulatory Agreement Units, including the elimination of net income taxes related to all NDT fund activity for these units. See Note 15Asset Retirement Obligations for additional information regarding the accounting for nuclear decommissioning.
(c)
See Note 14Income Taxes for additional information on the penalty related to the Tax Court’s decision on Exelon’s like-kind exchange tax position.
Cash Flow Supplemental Disclosures
The following tables provide additional information regarding the Registrants’ Consolidated Statements of Cash Flows for the years ended December 31, 2018, 2017 and 2016.
 
For the year ended December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Depreciation, amortization and accretion
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment
$
3,740

 
$
1,748

 
$
820

 
$
274

 
$
335

 
$
480

 
$
218

 
$
131

 
$
94

Regulatory assets
555

 

 
120

 
27

 
148

 
260

 
167

 
51

 
42

Amortization of intangible assets, net
58

 
49

 

 

 

 

 

 

 

Amortization of energy contract assets and liabilities(a)
14

 
14

 

 

 

 

 

 

 

Nuclear fuel(b)
1,115

 
1,115

 

 

 

 

 

 

 

ARO accretion(c)
489

 
489

 

 

 

 

 

 

 

Total depreciation, amortization and accretion
$
5,971

 
$
3,415

 
$
940


$
301

 
$
483


$
740

 
$
385


$
182


$
136

 
For the year ended December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Depreciation, amortization and accretion
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment
$
3,293

 
$
1,409

 
$
777

 
$
261

 
$
312

 
$
457

 
$
203

 
$
124

 
$
89

Regulatory assets
478

 

 
73

 
25

 
161

 
218

 
118

 
43

 
57

Amortization of intangible assets, net
57

 
48

 

 

 

 

 

 

 

Amortization of energy contract assets and liabilities(a)
35

 
35

 

 

 

 

 

 

 

Nuclear fuel(b)
1,096

 
1,096

 

 

 

 

 

 

 

ARO accretion(c)
468

 
468

 

 

 

 

 

 

 

Total depreciation, amortization and accretion
$
5,427


$
3,056


$
850


$
286


$
473


$
675

 
$
321


$
167


$
146

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
Predecessor
 
For the year ended December 31, 2016
 
March 24, 2016 to December 31, 2016
 
 
January 1, 2016 to March 23, 2016
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
Pepco
 
DPL
 
ACE
 
PHI
 
 
PHI
Depreciation, amortization and accretion
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment
$
3,477

 
$
1,835

 
$
708

 
$
244

 
$
299

 
$
175

 
$
110

 
$
82

 
$
325

 
 
$
94

Regulatory assets
407

 

 
67

 
26

 
124

 
120

 
47

 
83

 
190

 
 
58

Amortization of intangible assets, net
52

 
44

 

 

 

 

 

 

 

 
 

Amortization of energy contract assets and liabilities(a)
35

 
35

 

 

 

 

 

 

 

 
 

Nuclear fuel(b)
1,159

 
1,159

 

 

 

 

 

 

 

 
 

ARO accretion(c)
446

 
446

 

 

 

 

 

 

 

 
 

Total depreciation, amortization and accretion
$
5,576

 
$
3,519


$
775


$
270


$
423


$
295


$
157


$
165

 
$
515

 
 
$
152

__________
(a)
Included in Operating revenues or Purchased power and fuel in the Registrants’ Consolidated Statements of Operations and Comprehensive Income.
(b)
Included in Purchased power and fuel expense in the Registrants’ Consolidated Statements of Operations and Comprehensive Income.
(c)
Included in Operating and maintenance expense in the Registrants’ Consolidated Statements of Operations and Comprehensive Income.
 
For the year ended December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Cash paid (refunded) during the year:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest (net of amount capitalized)
$
1,421

 
$
369

 
$
332

 
$
125

 
$
94

 
$
250

 
$
123

 
$
56

 
$
61

Income taxes (net of refunds)
95

 
746

 
(153
)
 
(2
)
 
14

 
(32
)
 
41

 
(6
)
 
(12
)
Other non-cash operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pension and non-pension postretirement benefit costs
$
583

 
$
204

 
$
177

 
$
18

 
$
59

 
$
67

 
$
15

 
$
6

 
$
12

Loss (gain) from equity method investments
28

 
30

 

 

 

 
(1
)
 

 

 

Provision for uncollectible accounts
159

 
48

 
40

 
33

 
10

 
28

 
11

 
6

 
11

Provision for excess and obsolete inventory
24

 
20

 
3

 

 

 

 

 

 

Stock-based compensation costs
75

 

 

 

 

 

 

 

 

Other decommissioning-related activity(a)
(2
)
 
(2
)
 

 

 

 

 

 

 

Energy-related options(b)
10

 
10

 

 

 

 

 

 

 

Amortization of regulatory asset related to debt costs
8

 

 
3

 
1

 

 
4

 
2

 
1

 
1

Amortization of rate stabilization deferral
14

 

 

 

 

 
14

 
14

 

 

Amortization of debt fair value adjustment
(15
)
 
(12
)
 

 

 

 
(3
)
 

 

 

Merger-related commitments(c)

 

 

 

 

 
5

 

 
5

 

Severance costs
35

 
9

 

 

 

 

 

 

 

Asset retirement costs
20

 

 

 

 

 
20

 
22

 
(1
)
 
(1
)
Amortization of debt costs
36

 
14

 
5

 
2

 
1

 
3

 
2

 

 
1

Discrete impacts from EIMA and FEJA(d)
28

 

 
28

 

 

 

 

 

 

Long-term incentive plan
140

 

 

 

 

 

 

 

 

Other
(19
)
 
(23
)
 
(14
)
 
(3
)
 
(12
)
 
6

 
(6
)
 
7

 

Total other non-cash operating activities
$
1,124


$
298


$
242


$
51


$
58


$
143

 
$
60

 
$
24

 
$
24

Non-cash investing and financing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Change in capital expenditures not paid
$
(69
)
 
$
(199
)
 
$
11

 
$
(12
)
 
$
50

 
$
93

 
$
20

 
$
22

 
$
46

Change in PPE related to ARO update
(107
)
 
(130
)
 
7

 

 
1

 
15

 
12

 
2

 
1

Dividends on stock compensation
6

 

 

 

 

 

 

 

 

Acquisition of land
3

 

 

 

 

 
3

 

 

 
3

__________ 
(a)
Includes the elimination of decommissioning-related activities for the Regulatory Agreement Units, including the elimination of operating revenues, ARO accretion, ARC amortization, investment income and income taxes related to all NDT fund activity for these units. See Note 15Asset Retirement Obligations for additional information regarding the accounting for nuclear decommissioning.
(b)
Includes option premiums reclassified to realized at the settlement of the underlying contracts and recorded to results of operations.
(c)
See Note 5 - Mergers, Acquisitions and Dispositions for additional information.
(d)
Reflects the change in ComEd's distribution and energy efficiency formula rates. See Note 4Regulatory Matters for additional information.
 
For the year ended December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Cash paid (refunded) during the year:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest (net of amount capitalized)
$
2,430

 
$
391

 
$
307

 
$
103

 
$
96

 
$
236

 
$
114

 
$
49

 
$
59

Income taxes (net of refunds)
540

 
337

 
83

 
47

 
(2
)
 
(144
)
 
(104
)
 
(49
)
 
(2
)
Other non-cash operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pension and non-pension postretirement benefit costs
$
643

 
$
227

 
$
176

 
$
29

 
$
62

 
$
94

 
$
25

 
$
13

 
$
13

Loss (gain) from equity method investments
32

 
33

 

 

 

 
(1
)
 

 

 

Provision for uncollectible accounts
125

 
38

 
34

 
26

 
8

 
19

 
8

 
3

 
8

Provision for excess and obsolete inventory
56

 
51

 
3

 

 

 
2

 
1

 
1

 

Stock-based compensation costs
88

 

 

 

 

 

 

 

 

Other decommissioning-related activity(a)
(313
)
 
(313
)
 

 

 

 

 

 

 

Energy-related options(b)
7

 
7

 

 

 

 

 

 

 

Amortization of regulatory asset related to debt costs
9

 

 
4

 
1

 

 
4

 
2

 
1

 
1

Amortization of rate stabilization deferral
(10
)
 

 

 

 
7

 
(17
)
 
(17
)
 

 

Amortization of debt fair value adjustment
(18
)
 
(12
)
 

 

 

 
(6
)
 

 

 

Merger-related commitments(c)

 

 

 

 

 
(8
)
 
(6
)
 
(2
)
 

Severance costs
35

 
31

 

 

 

 
3

 

 

 

Amortization of debt costs
64

 
37

 
5

 
2

 
2

 
4

 
2

 

 
1

Discrete impacts from EIMA and FEJA(d)
(52
)
 

 
(52
)
 

 

 

 

 

 

Vacation accrual adjustment(e)
(68
)
 
(35
)
 
(12
)
 

 

 
(8
)
 
(8
)
 

 

Long-term incentive plan
109

 

 

 

 

 

 

 

 

Change in environmental liabilities
44

 
44

 

 

 

 

 

 

 

Other
(30
)
 
4

 
6

 
(4
)
 
(14
)
 
(28
)
 
(13
)
 
(7
)
 
(6
)
Total other non-cash operating activities
$
721


$
112


$
164


$
54


$
65

 
$
58


$
(6
)

$
9


$
17

Non-cash investing and financing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Change in capital expenditures not paid
$
42

 
$
73

 
$
(61
)
 
$
22

 
$
23

 
$
(12
)
 
$
5

 
$
4

 
$
(13
)
Change in PPE related to ARO update
29

 
29

 

 

 

 

 

 

 

Non-cash financing of capital projects
16

 
16

 

 

 

 

 

 

 

Indemnification of like-kind exchange position(f)

 

 
21

 

 

 

 

 

 

Dividends on stock compensation
7

 

 

 

 

 

 

 

 

Dissolution of financing trust due to long-term debt retirement
8

 

 

 

 
8

 

 

 

 

Fair value adjustment of long-term debt due to retirement
(5
)
 

 

 

 

 

 

 

 

Fair value of pension and OPEB obligation transferred in connection with FitzPatrick

 
33

 

 

 

 

 

 

 

__________ 
(a)
Includes the elimination of decommissioning-related activities for the Regulatory Agreement Units, including the elimination of operating revenues, ARO accretion, ARC amortization, investment income and income taxes related to all NDT fund activity for these units. See Note 15Asset Retirement Obligations for additional information regarding the accounting for nuclear decommissioning.
(b)
Includes option premiums reclassified to realized at the settlement of the underlying contracts and recorded to results of operations.
(c)
See Note 5 - Mergers, Acquisitions and Dispositions for additional information.
(d)
Reflects the change in ComEd's distribution and energy efficiency formula rates . See Note 4Regulatory Matters for additional information.
(e)
On December 1, 2017, Exelon adopted a single, standard vacation accrual policy for all non-represented, non-craft (represented and craft policies remained unchanged) employees effective January 1, 2018.  To reflect the new policy, Exelon recorded a one-time, $68 million pre-tax credit to expense to reverse 2018 vacation cost originally accrued throughout 2017 that will now be accrued ratably over the year in 2018.
(f)
See Note 14Income Taxes for additional information on the like-kind exchange tax position.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
Predecessor
 
For the year ended December 31, 2016
 
March 24, 2016 to December 31, 2016
 
 
January 1, 2016 to March 23, 2016
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
Pepco
 
DPL
 
ACE
 
PHI
 
 
PHI
Cash paid (refunded) during the year:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest (net of amount capitalized)
$
1,340

 
$
339

 
$
298

 
$
104

 
$
92

 
$
118

 
$
47

 
$
62

 
$
209

 
 
$
43

Income taxes (net of refunds)
(441
)
 
435

 
(444
)
 
64

 
31

 
216

 
115

 
200

 
258

 
 
11

Other non-cash operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pension and non-pension postretirement benefit costs
$
619

 
$
218

 
$
166

 
$
33

 
$
67

 
$
31

 
$
18

 
$
15

 
$
86

 
 
$
23

Loss from equity method investments
24

 
25

 

 

 

 

 

 

 

 
 

Provision for uncollectible accounts
155

 
19

 
41

 
30

 
1

 
29

 
23

 
32

 
65

 
 
16

Stock-based compensation costs
111

 

 

 

 

 

 

 

 

 
 
3

Other decommissioning-related activity(a)
(384
)
 
(384
)
 

 

 

 

 

 

 

 
 

Energy-related options(b)
(11
)
 
(11
)
 

 

 

 

 

 

 

 
 

Amortization of regulatory asset related to debt costs
9

 

 
4

 
1

 

 
2

 
1

 
1

 
3

 
 
1

Amortization of rate stabilization deferral
76

 

 

 

 
81

 
(12
)
 
2

 

 
(5
)
 
 
5

Amortization of debt fair value adjustment
(11
)
 
(11
)
 

 

 

 

 

 

 

 
 

Merger-related commitments(c)(d)
558

 
53

 

 

 

 
125

 
82

 
110

 
317

 
 

Severance costs
99

 
22

 

 

 

 

 

 

 
56

 
 

Discrete impacts from EIMA(e)
8

 

 
8

 

 

 

 

 

 

 
 

Amortization of debt costs
35

 
17

 
4

 
3

 
1

 

 

 

 
1

 
 

Provision for excess and obsolete inventory
12

 
6

 
4

 

 

 
3

 
1

 
1

 
1

 
 
1

Lower of cost or market inventory adjustment
37

 
36

 

 
1

 

 

 

 

 

 
 

Baltimore City Conduit Lease Settlement
(28
)
 

 

 

 
(28
)
 

 

 

 

 
 

Cash Working Capital Order
(13
)
 

 

 

 
(13
)
 

 

 

 

 
 

Asset retirement costs
2

 

 

 

 

 

 
1

 
2

 
2

 
 

Long-term incentive plan
70

 

 

 

 

 

 

 

 

 
 

Other
(35
)
 
25

 
(12
)
 
(3
)
 
(21
)
 
(3
)
 
(14
)
 
(6
)
 
(11
)
 
 
(3
)
Total other non-cash operating activities
$
1,333


$
15


$
215


$
65


$
88


$
175

 
$
114

 
$
155

 
$
515

 
 
$
46

Non-cash investing and financing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Change in capital expenditures not paid
$
(128
)
 
$
50

 
$
(91
)
 
$
(11
)
 
$
(86
)
 
$
27

 
$
(12
)
 
$
11

 
$
21

 
 
$
11

Change in PPE related to ARO update
191

 
191

 

 

 

 

 

 

 

 
 

Indemnification of like-kind exchange position(g)

 

 
158

 

 

 

 

 

 

 
 

Dividends on stock compensation
6

 

 

 

 

 

 

 

 

 
 

Non-cash financing of capital projects
95

 
95

 

 

 

 

 

 

 

 
 

Sale of Upstream assets(c)
37

 
37

 

 

 

 

 

 

 

 
 

Pending FitzPatrick Acquisition(h)
(54
)
 
(54
)
 

 

 

 

 

 

 

 
 

Fair value of net assets contributed to Generation in connection with the PHI merger, net of cash

 
119

 

 

 

 

 

 

 

 
 

Fair value of net assets distributed to Exelon in connection with the PHI Merger, net of cash(c)(f)

 

 

 

 

 

 

 

 
127

 
 

Fair value of pension obligation transferred in connection with the PHI Merger, net of cash(c)(f)

 

 

 

 

 

 

 

 
53

 
 

Assumption of member purchase liability

 

 

 

 

 

 

 

 
29

 
 

Assumption of merger commitment liability

 

 

 

 

 
33

 

 

 
33

 
 

__________ 
(a)
Includes the elimination of NDT fund activity for the Regulatory Agreement Units, including the elimination of operating revenues, ARO accretion, ARC amortization, investment income and income taxes related to all NDT fund activity for these units. See Note 15Asset Retirement Obligations for additional information regarding the accounting for nuclear decommissioning.
(b)
Includes option premiums reclassified to realized at the settlement of the underlying contracts and recorded to results of operations.
(c)
See Note 5 - Mergers, Acquisitions and Dispositions for additional information.
(d)
Excludes $5 million of forgiveness of Accounts receivable related to merger commitments recorded in connection with the PHI Merger, the balance is included within Provision for uncollectible accounts.
(e)
Reflects the change in distribution rates pursuant to EIMA, which allows for the recovery of costs by a utility through a pre-established performance-based formula rate. See Note 4Regulatory Matters for additional information.
(f)
Immediately following closing of the PHI Merger, the net assets associated with PHI’s unregulated business interests were distributed by PHI to Exelon. Exelon contributed a portion of such net assets to Generation.
(g)
See Note 14Income Taxes for additional information on the like-kind exchange tax position.
(h)
Reflects the transfer of nuclear fuel to Entergy under the cost reimbursement provisions of the FitzPatrick acquisition agreements. See Note 5 - Mergers, Acquisitions and Dispositions for additional information.
The following tables provide a reconciliation of cash, cash equivalents and restricted cash reported within the Registrants' Consolidated Balance Sheets that sum to the total of the same amounts in their Consolidated Statements of Cash Flows.
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
December 31, 2018
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Cash and cash equivalents
$
1,349

 
$
750

 
$
135

 
$
130

 
$
7

 
$
124

 
$
16

 
$
23

 
$
7

Restricted cash
247

 
153

 
29

 
5

 
6

 
43

 
37

 
1

 
4

Restricted cash included in other long-term assets
185

 

 
166

 

 

 
19

 

 

 
19

Total cash, cash equivalents and restricted cash
$
1,781

 
$
903

 
$
330

 
$
135

 
$
13

 
$
186

 
$
53

 
$
24

 
$
30

 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
December 31, 2017
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Cash and cash equivalents
$
898

 
$
416

 
$
76

 
$
271

 
$
17

 
$
30

 
$
5

 
$
2

 
$
2

Restricted cash
207

 
138

 
5

 
4

 
1

 
42

 
35

 

 
6

Restricted cash included in other long-term assets
85

 

 
63

 

 

 
23

 

 

 
23

Total cash, cash equivalents and restricted cash
$
1,190

 
$
554

 
$
144

 
$
275

 
$
18

 
$
95

 
$
40

 
$
2

 
$
31

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Successor
 
 
Predecessor
 
December 31, 2016
 
December 31, 2016
 
 
March 23, 2016
 
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
Pepco
 
DPL
 
ACE
 
PHI
 
 
PHI
Cash and cash equivalents
$
635

 
$
290

 
$
56

 
$
63

 
$
23

 
$
9

 
$
46

 
$
101

 
$
170

 
 
$
319

Restricted cash
253

 
158

 
2

 
4

 
24

 
33

 

 
9

 
43

 
 
11

Restricted cash included in other long-term assets
26

 

 

 

 
3

 

 

 
23

 
23

 
 
18

Total cash, cash equivalents and restricted cash
$
914

 
$
448

 
$
58

 
$
67

 
$
50

 
$
42

 
$
46

 
$
133

 
$
236

 
 
$
348

 
 
 
 
 
 
 
 
 
 
 
Predecessor
 
 
 
 
 
 
December 31, 2015
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Cash and cash equivalents
$
6,502

 
$
431

 
$
67

 
$
295

 
$
9

 
$
26

 
$
5

 
$
5

 
$
3

Restricted cash
205

 
123

 
2

 
3

 
24

 
14

 
2

 

 
12

Restricted cash included in other long-term assets
5

 
2

 

 

 
3

 
18

 

 

 
18

Total cash, cash equivalents and restricted cash
$
6,712

 
$
556

 
$
69

 
$
298

 
$
36

 
$
58

 
$
7

 
$
5

 
$
33

Supplemental Balance Sheet Disclosures [Text Block]
The following tables provide additional information about assets and liabilities of the Registrants at December 31, 2018 and 2017.
December 31, 2018
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Unbilled customer revenues(a)
$
1,656

 
$
965

 
$
223

 
$
114

 
$
168

 
$
186

 
$
97

 
$
59

 
$
30

Allowance for uncollectible accounts (b)
(319
)
 
(104
)
 
(81
)
 
(61
)
 
(20
)
 
(53
)
 
(21
)
 
(13
)
 
(19
)
December 31, 2017
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Unbilled customer revenues(a)
$
1,858

 
$
1,017

 
$
242

 
$
162

 
$
205

 
$
232

 
$
133

 
$
68

 
$
31

Allowance for uncollectible
accounts
(b)
(322
)
 
(114
)
 
(73
)
 
(56
)
 
(24
)
 
(55
)
 
(21
)
 
(16
)
 
(18
)
__________
(a)
Represents unbilled portion of receivables estimated under Exelon’s unbilled critical accounting policy.
(b)
Includes the estimated allowance for uncollectible accounts on billed customer and other accounts receivable.
The Utility Registrants are required, under separate legislation and regulations in Illinois, Pennsylvania, Maryland, District of Columbia and New Jersey, to purchase certain receivables from alternative retail electric and, as applicable, natural gas suppliers that participate in the utilities' consolidated billing. ComEd, BGE, Pepco and DPL purchase receivables at a discount to recover primarily uncollectible accounts expense from the suppliers. PECO and ACE purchase receivables at face value and recover uncollectible accounts expense, including those from alternative retail electric and natural gas supplies, through base distribution rates and a rate rider, respectively. Exelon and the Utility Registrants do not record unbilled commodity receivables under their POR programs. Purchased billed receivables are recorded on a net basis in Exelon’s and the Utility Registrant's Consolidated Statements of Operations and Comprehensive Income and are classified in Other accounts receivable, net in their Consolidated Balance Sheets. The following tables provide information about the purchased receivables of those companies as of December 31, 2018 and 2017.
December 31, 2018
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Purchased receivables
$
313

 
$
94

 
$
74

 
$
61

 
$
84

 
$
57

 
$
8

 
$
19

Allowance for uncollectible accounts(a)
(34
)
 
(17
)
 
(5
)
 
(3
)
 
(9
)
 
(5
)
 
(1
)
 
(3
)
Purchased receivables, net
$
279

 
$
77

 
$
69

 
$
58

 
$
75

 
$
52

 
$
7

 
$
16

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 a rate rider. BGE, Pepco and DPL recover actual write-offs which are reflected in the POR discount rate.
The following tables provide additional information about Registrants' investments at December 31, 2018 and 2017.
December 31, 2018
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity method investments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financing trusts(a)
$
14

 
$

 
$
6

 
$
8

 
$

 
$

 
$

 
$

 
$

Bloom
180

 
180

 

 

 

 

 

 

 

NET Power
70

 
70

 

 

 

 

 

 

 

Other equity method investments
3

 
1

 

 

 

 

 

 

 

Total equity method investments
267


251


6


8











Other investments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Employee benefit trusts and investments(b)
244

 
49

 

 
17

 
5

 
130

 
105

 

 

Equity investments without readily determinable fair values
72

 
72

 

 

 

 

 

 

 

Other available for sale debt security investments
40

 
40

 

 

 

 

 

 

 

Other
2

 
2

 

 

 

 

 

 

 

Total investments
$
625


$
414


$
6


$
25


$
5


$
130


$
105


$


$

December 31, 2017
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity method investments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financing trusts(a)
$
14

 
$

 
$
6

 
$
8

 
$

 
$

 
$

 
$

 
$

Bloom
206

 
206

 

 

 

 

 

 

 

NET Power
76

 
76

 

 

 

 

 

 

 

Other equity method investments
1

 
1

 

 

 

 

 

 

 

Total equity method investments
297


283


6


8











Other investments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Employee benefit trusts and investments(b)
244

 
51

 

 
17

 
5

 
132

 
102

 

 

Equity investments without readily determinable fair values
62

 
62

 

 

 

 

 

 

 

Other available for sale debt security investments
37

 
37

 

 

 

 

 

 

 

Total investments
$
640


$
433


$
6


$
25


$
5


$
132


$
102


$


$

__________
(a)
Includes investments in affiliated financing trusts, which were not consolidated within the financial statements of Exelon and are shown as investments in the Consolidated Balance Sheets. See Note 1Significant Accounting Policies for additional information.
(b)
The Registrants’ debt and equity security investments are recorded at fair market value.
The following tables provide additional information about liabilities of the Registrants at December 31, 2018 and 2017.
December 31, 2018
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Accrued expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Compensation-related accruals(a)
$
1,191

 
$
479

 
$
187

 
$
49

 
$
68

 
$
99

 
$
29

 
$
19

 
$
12

Taxes accrued
412

 
226

 
71

 
28

 
46

 
74

 
58

 
4

 
5

Interest accrued
334

 
77

 
105

 
33

 
39

 
50

 
25

 
8

 
12

Severance accrued
44

 
26

 
2

 

 

 
5

 

 

 

Other accrued expenses
131

 
90


8

 
3

 
2

 
28

 
14

 
8

 
6

Total accrued expenses
$
2,112

 
$
898

 
$
373

 
$
113

 
$
155


$
256


$
126


$
39


$
35

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
Exelon
 
Generation
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Accrued expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Compensation-related accruals(a)
$
978

 
$
407

 
$
158

 
$
64

 
$
58

 
$
106

 
$
29

 
$
17

 
$
11

Taxes accrued
373

 
444

 
60

 
15

 
71

 
61

 
68

 
4

 
5

Interest accrued
328

 
78

 
102

 
33

 
34

 
48

 
23

 
8

 
12

Severance accrued
58

 
30

 
2

 

 

 
17

 

 

 

Other accrued expenses
100

 
63


5

 
2

 
1

 
29

 
17

 
6

 
5

Total accrued expenses
$
1,837

 
$
1,022

 
$
327

 
$
114

 
$
164


$
261


$
137


$
35


$
33

__________
(a)
Primarily includes accrued payroll, bonuses and other incentives, vacation and benefits.