XML 196 R51.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value of Financial Assets and Liabilities (Tables)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Fair Value Tables [Line Items]    
Fair value of financial liabilities recorded at the carrying amount
   December 31, 2013 December 31, 2012
   Carrying  Fair Value  Carrying  Fair
   Amount  Level 1 Level 2 Level 3 Amount Value
Short-term liabilities$344 $3$341$0 $214 $214
Long-term debt (including amounts                
 due within one year) 19,132  0 18,672 1,079  18,745  20,520
Long-term debt to financing trusts 648  0 0 631  648  664
SNF obligation 1,021  0 790 0  1,020  763
Preferred securities of subsidiary 0  0 0 0  87  82
 
Assets and liabilities measured and recorded at fair value on recurring basis
As of December 31, 2013Level 1 Level 2 Level 3 Total
Assets           
Cash equivalents(a)$ 1,230 $0 $0 $ 1,230
Nuclear decommissioning trust fund investments           
Cash equivalents  459  0  0   459
Equity           
Individually held  1,776  0  0   1,776
Exchange traded funds  115  0  0   115
Commingled funds 0   2,271  0   2,271
Equity funds subtotal  1,891   2,271  0   4,162
Fixed income           
Debt securities issued by the U.S. Treasury and other           
U.S. government corporations and agencies  882  0  0   882
Debt securities issued by states of the United States           
and political subdivisions of the states 0   294  0   294
Debt securities issued by foreign governments 0   87  0   87
Corporate debt securities 0   1,753   31   1,784
Federal agency mortgage-backed securities 0   10  0   10
Commercial mortgage-backed securities (non-agency) 0   40  0   40
Residential mortgage-backed securities (non-agency) 0   7  0   7
Mutual funds 0   18  0   18
Fixed income subtotal  882   2,209   31   3,122
Middle market lending 0  0   314   314
Private Equity 0  0   5   5
Other debt obligations 0   14  0   14
Nuclear decommissioning trust fund investments subtotal(b)  3,232   4,494   350   8,076
            
Pledged assets for Zion decommissioning           
Cash equivalents 0   26  0   26
Equity           
Individually held  16  0  0   16
Equity funds subtotal  16  0  0   16
Fixed income           
Debt securities issued by the U.S. Treasury and other           
U.S. government corporations and agencies  45   4  0   49
Debt securities issued by states of the United States           
and political subdivisions of the states 0   20  0   20
Corporate debt securities 0   227  0   227
Fixed income subtotal  45   251  0   296
Middle market lending 0  0   112   112
Other debt obligations 0   1  0   1
Pledged assets for Zion decommissioning subtotal(c)  61   278   112   451
            
Rabbi trust investments           
Cash equivalents  2  0  0   2
Mutual funds(d)(e)  54  0  0   54
Rabbi trust investments subtotal  56  0  0   56
            
Commodity mark-to-market derivative assets           
Economic hedges  493   2,582   885   3,960
Proprietary trading  324   1,315   122   1,761
Effect of netting and allocation of collateral(f)  (863)   (3,131)   (430)   (4,424)
Commodity mark-to-market assets subtotal  (46)   766   577   1,297
            
Interest rate mark-to-market derivative assets  30   39  0   69
Effect of netting and allocation of collateral  (30)   (2)  0   (32)
Interest rate mark-to-market derivative assets subtotal 0   37  0   37
            
Other Investments 0  0   15   15
            
Total assets  4,533   5,575   1,054   11,162
            
Liabilities           
Commodity mark-to-market derivative liabilities           
Economic hedges  (540)   (1,890)   (590)   (3,020)
Proprietary trading  (328)   (1,256)   (119)   (1,703)
Effect of netting and allocation of collateral(f)  869   3,007   404   4,280
Commodity mark-to-market liabilities subtotal(h)  1   (139)   (305)   (443)
            
Interest rate mark-to-market derivative liabilities  (31)   (17)  0   (48)
Effect of netting and allocation of collateral  31   1  0   32
Interest rate mark-to-market derivative liabilities subtotal 0   (16)  0   (16)
            
Deferred compensation obligation 0   (114)  0   (114)
            
Total liabilities  1   (269)   (305)   (573)
            
Total net assets$ 4,534 $ 5,306 $ 749 $ 10,589
            
As of December 31, 2012Level 1 Level 2 Level 3 Total
Assets           
Cash equivalents(a)$995 $0 $0 $995
Nuclear decommissioning trust fund investments           
Cash equivalents 245  0  0  245
Equity           
Individually held 1,480  0  0  1,480
Commingled funds 0  1,933  0  1,933
Equity funds subtotal 1,480  1,933  0  3,413
Fixed income           
Debt securities issued by the U.S. Treasury and other           
U.S. government corporations and agencies 1,057  0  0  1,057
Debt securities issued by states of the United States           
and political subdivisions of the states 0  321  0  321
Debt securities issued by foreign governments 0  93  0  93
Corporate debt securities 0  1,788  0  1,788
Federal agency mortgage-backed securities 0  24  0  24
Commercial mortgage-backed securities (non-agency) 0  45  0  45
Residential mortgage-backed securities (non-agency) 0  11  0  11
Mutual funds 0  23  0  23
Fixed income subtotal 1,057  2,305  0  3,362
Middle market lending 0  0  183  183
Other debt obligations 0  15  0  15
Nuclear decommissioning trust fund investments subtotal(b) 2,782  4,253  183  7,218
            
Pledged assets for Zion decommissioning           
Cash equivalents 0  23  0  23
Equity           
Individually held 14  0  0  14
Commingled funds 0  9  0  9
Equity funds subtotal 14  9  0  23
Fixed income           
Debt securities issued by the U.S. Treasury and other           
U.S. government corporations and agencies 118  12  0  130
Debt securities issued by states of the United States           
and political subdivisions of the states 0  37  0  37
Corporate debt securities 0  249  0  249
Federal agency mortgage-backed securities 0  49  0  49
Commercial mortgage-backed securities (non-agency) 0  6  0  6
Fixed income subtotal 118  353  0  471
Middle market lending 0  0  89  89
Other debt obligations 0  1  0  1
Pledged assets for Zion decommissioning subtotal(c) 132  386  89  607
            
Rabbi trust investments           
Cash equivalents 2  0  0  2
Mutual funds(d)(e) 69  0  0  69
Rabbi trust investments subtotal 71  0  0  71
            
Commodity mark-to-market derivative assets           
Economic hedges 861  3,173  641  4,675
Proprietary trading 1,042  2,078  73  3,193
Effect of netting and allocation of collateral(f) (1,823)  (4,175)  (58)  (6,056)
Commodity mark-to-market assets subtotal(g)  80   1,076   656   1,812
Interest rate mark-to-market derivative assets 0   114  0   114
Effect of netting and allocation of collateral 0   (51)  0   (51)
Interest rate mark-to-market derivative assets subtotal 0   63  0   63
            
Other Investments  2  0   17   19
            
Total assets  4,062   5,778   945   10,785
            
Liabilities           
Commodity mark-to-market derivative liabilities            
Economic hedges (1,041)  (2,289)  (236)  (3,566)
Proprietary trading (1,084)  (1,959)  (78)  (3,121)
Effect of netting and allocation of collateral(f) 2,042  4,020  25  6,087
Commodity mark-to-market liabilities(g)(h)  (83)   (228)   (289)   (600)
Interest rate mark-to-market liabilities 0  (84)  0  (84)
Effect of netting and allocation of collateral 0  51  0  51
Interest rate mark-to-market derivative liabilities subtotal 0   (33)  0   (33)
Deferred compensation obligation 0  (102)  0  (102)
            
Total liabilities (83)  (363)  (289)  (735)
            
Total net assets$3,979 $5,415 $656 $10,050

 

(a)       Excludes certain cash equivalents considered to be held-to-maturity and not reported at fair value.

(b)       Excludes net assets (liabilities) of $(5) million and $30 million at December 31, 2013 and December 31, 2012, respectively. These items consist of receivables related to pending securities sales, interest and dividend receivables, and payables related to pending securities purchases.

(c)         Excludes net assets of $7 million at both December 31, 2013 and December 31, 2012, respectively. These items consist of receivables related to pending securities sales, interest and dividend receivables, and payables related to pending securities purchases.

(d)       The mutual funds held by the Rabbi trusts include $53 million related to deferred compensation and $1 million related to Supplemental Executive Retirement Plan at December 31, 2013, and $53 million related to deferred compensation and $16 million related to Supplemental Executive Retirement Plan at December 31, 2012.

(e)       Excludes $32 million and $28 million of the cash surrender value of life insurance investments at December 31, 2013 and December 31, 2012, respectively.

(f)         Includes collateral postings (received) from counterparties. Collateral (received) from counterparties, net of collateral paid to counterparties, totaled $6 million, $(124) million and $(26) million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of December 31, 2013. Collateral (received) from counterparties, net of collateral paid to counterparties, totaled $219 million, $(155) million and $(33) million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of December 31, 2012.

(g)       The Level 3 balance does not include current assets for Generation and current liabilities for ComEd of $226 million at December 31, 2012 related to the fair value of Generation's financial swap contract with ComEd.

(h)       The Level 3 balance includes the current and noncurrent liability of $17 million and $176 million at December 31, 2013, respectively, and $18 million and $49 million at December 31, 2012, respectively, related to floating-to-fixed energy swap contracts with unaffiliated suppliers.

 
Fair value reconciliation of Level 3 assets and liabilities measured at fair value on a recurring basis
For the Year Ended December 31, 2013Nuclear Decommissioning Trust Fund InvestmentPledged Assets for Zion Station Decommissioning Mark-to-Market DerivativesOther InvestmentsTotal
Balance as of January 1, 2013$ 183$ 89$ 367 $17$ 656
Total realized / unrealized gains (losses)           
 Included in net income 2 0  (44)(a) 0  (42)
 Included in other comprehensive income 0 0 0  2  2
 Included in regulatory assets  8 0  (126)(b) 0  (118)
Change in collateral 0 0  7  0  7
Purchases, sales, issuances and settlements           
 Purchases  203  62  28  4  297
 Sales  (28)  (39) (11)  (8)  (86)
 Settlements  (18)  -       (18)
Transfers into Level 3 0 0  86(c)  1  87
Transfers out of Level 3 0 0  (35)  (1)  (36)
             
Balance as of December 31, 2013$ 350$ 112$ 272 $ 15$ 749
The amount of total gains included in income            
 attributed to the change in unrealized gains related to assets and liabilities held as of December 31, 2013$ 1$0$ 167 $0$ 168

 

(a)       Includes a reduction for the reclassification of $211 million of realized gains due to settlement of derivative contracts recorded in results of operations for the year ended December 31, 2013.

(b)       Excludes decreases in fair value of $11 million of and realized losses reclassified due to settlements of $215 million associated with Generation's financial swap contract with ComEd for the year ended December 31, 2013. All items eliminate upon consolidation in Exelon's Consolidated Financial Statements.

(c)       Includes an increase of transfers into Level 3 arising from reductions in market liquidity, which resulted in less observable contract tenures in various locations.

 

 

 

(a)        Includes a reduction for the reclassification of $155 million of realized gains due to the settlement of derivative contracts recorded in results of operations for the year ended December 31, 2012.

(b)        Excludes $98 million of increases in fair value and $566 million of realized losses due to settlements for the year ended December 31, 2012 of Generation's financial swap contract with ComEd, which eliminates upon consolidation in Exelon's Consolidated Financial Statements. This position was de-designated as a cash flow hedge prior to the merger date.

(c)       Includes $310 million of fair value from contracts and $14 million of other investments acquired as a result of the merger.

 

Total realized and unrealized gains (losses) included in income for Level 3 assets and liabilities measured at fair value on a recurring basis
          
 Operating Revenue  Purchased Power and Fuel Other, net (a)
Total gains (losses) included in income for the year ended        
 December 31, 2013$(152) $108 $2
Change in the unrealized gains relating to assets and liabilities        
 held for the year ended December 31, 2013$40 $127 $1
         
 Operating Revenue  Purchased Power and Fuel Other, net
Total gains included in income for the year ended        
 December 31, 2012$54 $5 $0
Change in the unrealized gains (losses) relating to assets and liabilities        
 held for the year ended December 31, 2012$230 $(16) $0
 
Fair value reconciliation of Level 3 assets and liabilities measured at fair value on a recurring basis, valuation technique
Type of trade Fair Value at December 31, 2013 (c) Valuation Technique Unobservable Input Range
Mark-to-market derivatives – Economic Hedges (Generation) (a)  $488 Discounted Cash Flow Forward power price $8 -$176(d)
     Forward gas price $2.98 -$16.63(d)
    Option Model Volatility percentage  15%- 142%
                
Mark-to-market derivatives – Proprietary trading (Generation) (a) $3 Discounted Cash Flow Forward power price $10 -$176(d)
    Option Model Volatility percentage  14%- 19%
                
Mark-to-market derivatives (ComEd) $(193) Discounted Cash Flow Forward heat rate (b)  8 - 9 
     Marketability reserve  3.5%- 8%
     Renewable factor  84%- 128%

_____________________

  • The valuation techniques, unobservable inputs and ranges are the same for the asset and liability positions.
  • Includes current assets for Generation and current liabilities for ComEd of $226 million, related to the fair value of the five-year financial swap contract between Generation and ComEd that ended in May 2013, which eliminates in consolidation.
  • Quoted forward natural gas rates are utilized to project the forward power curve for the delivery of energy at specified future dates. The natural gas curve is extrapolated beyond its observable period to the end of the contract's delivery.
  • The fair values do not include cash collateral held on Level 3 positions of $33 million as of December 31, 2012.

 

Type of trade Fair Value at December 31, 2012 (d) Valuation Technique Unobservable Input Range
Mark-to-market derivatives – Economic Hedges (Generation) (a)  $473 Discounted Cash Flow Forward power price $14 -$79 
     Forward gas price $3.26 -$6.27 
    Option Model Volatility percentage  28%- 132%
                
Mark-to-market derivatives – Proprietary trading (Generation) (a) $(6) Discounted Cash Flow Forward power price $15 -$106 
    Option Model Volatility percentage  16%- 48%
                
Mark-to-market derivatives – Transactions with affiliates (Generation and ComEd) (b) $226 Discounted Cash Flow Marketability reserve  8%- 9%
                
Mark-to-market derivatives (ComEd) $(67) Discounted Cash Flow Forward heat rate (c)  8 - 9.5 
     Marketability reserve  3.5%- 8.3%
     Renewable factor  81%- 123%
Exelon Generation Co L L C [Member]
   
Fair Value Tables [Line Items]    
Fair value of financial liabilities recorded at the carrying amount
   December 31, 2013 December 31, 2012
   Carrying  Fair Value  Carrying  Fair
   Amount  Level 1 Level 2 Level 3 Amount Value
Short-term liabilities$22 $0$22$0 $0 $0
Long-term debt (including amounts                
 due within one year) 7,729  0 6,586 1,062  7,483  7,849
SNF obligation 1,021  0 790 0  1,020  763
 
Assets and liabilities measured and recorded at fair value on recurring basis
As of December 31, 2013Level 1Level 2Level 3 Total
Assets        
Cash equivalents$1,006$0$0$ 1,006
Nuclear decommissioning trust fund investments        
Cash equivalents 459 0 0  459
Equity        
Individually held 1,776 0 0  1,776
Exchange traded funds 115 0 0  115
Commingled funds 0 2,271 0  2,271
Equity funds subtotal 1,891 2,271 0  4,162
Fixed income        
Debt securities issued by the U.S. Treasury and other U.S.         
government corporations and agencies 882 0 0  882
Debt securities issued by states of the United States and        
political subdivisions of the states 0 294 0  294
Debt securities issued by foreign governments 0 87 0  87
Corporate debt securities 0 1,753 31  1,784
Federal agency mortgage-backed securities 0 10 0  10
Commercial mortgage-backed securities (non-agency) 0 40 0  40
Residential mortgage-backed securities (non-agency) 0 7 0  7
Mutual funds 0 18 0  18
Fixed income subtotal 882 2,209 31  3,122
Middle market lending 0 0 314  314
Private Equity 0 0 5  5
Other debt obligations 0 14 0  14
Nuclear decommissioning trust fund investments subtotal(b)  3,232  4,494  350  8,076
         
Pledged assets for Zion Station decommissioning        
Cash equivalents 0 26 0  26
Equity        
Individually held 16 0 0  16
Equity funds subtotal 16 0 0  16
Fixed income        
Debt securities issued by the U.S. Treasury and other U.S.         
government corporations and agencies 45 4 0  49
Debt securities issued by states of the United States and        
political subdivisions of the states 0 20 0  20
Corporate debt securities 0 227 0  227
Fixed income subtotal 45 251 0  296
Middle market lending 0 0 112  112
Other debt obligations 0 1 0  1
Pledged assets for Zion Station decommissioning subtotal(c) 61 278 112  451
         
Rabbi trust investments        
Mutual funds(d) 13 0 0  13
Rabbi trust investments subtotal 13 0 0 13
         
Commodity mark-to-market derivative assets        
Economic hedges 493 2,582 885  3,960
Proprietary trading 324 1,315 122  1,761
Effect of netting and allocation of collateral(e) (863) (3,131) (430)  (4,424)
Commodity mark-to-market assets subtotal (46) 766 577  1,297
         
Interest Rate mark-to-market derivative assets 30 32 0  62
Effect of netting and allocation of collateral (30) (2) 0  (32)
Interest Rate mark-to-market derivative assets subtotal 0 30 0 30
         
Other investments 0 0 15  15
         
Total assets 4,266 5,568 1,054  10,888
         
Liabilities        
Commodity mark-to-market derivative liabilities        
Economic hedges (540) (1,890) (397)  (2,827)
Proprietary trading (328) (1,256) (119)  (1,703)
Effect of netting and allocation of collateral(e) 869 3,007 404  4,280
Commodity mark-to-market liabilities subtotal 1 (139) (112)  (250)
         
Interest rate mark-to-market derivative liabilities (31) (13) 0  (44)
Effect of netting and allocation of collateral 31 1 0  32
Interest rate mark-to-market derivative liabilities subtotal 0 (12) 0 (12)
         
Deferred compensation obligation 0 (29) 0  (29)
         
Total liabilities 1 (180) (112) (291)
         
Total net assets$4,267$5,388$942$ 10,597
         
As of December 31, 2012Level 1Level 2Level 3 Total
Assets        
Cash equivalents(a)$487$0$0$ 487
Nuclear decommissioning trust fund investments        
Cash equivalents 245 0 0  245
Equity        
Individually held 1,480 0 0  1,480
Commingled funds 0 1,933 0  1,933
Equity funds subtotal 1,480 1,933 0  3,413
Fixed income        
Debt securities issued by the U.S. Treasury and other U.S.         
government corporations and agencies 1,057 0 0  1,057
Debt securities issued by states of the United States and        
political subdivisions of the states 0 321 0  321
Debt securities issued by foreign governments 0 93 0  93
Corporate debt securities 0 1,788 0  1,788
Federal agency mortgage-backed securities 0 24 0  24
Commercial mortgage-backed securities (non-agency) 0 45 0  45
Residential mortgage-backed securities (non-agency) 0 11 0  11
Mutual funds 0 23 0  23
Fixed income subtotal 1,057 2,305 0  3,362
Middle market lending 0 0 183  183
Other debt obligations 0 15 0  15
Nuclear decommissioning trust fund investments subtotal(b) 2,782 4,253 183 7,218
         
Pledged assets for Zion Station decommissioning        
Cash equivalents 0 23 0  23
Equity        
Individually held 14 0 0  14
Commingled funds 0 9 0  9
Equity funds subtotal 14 9 0  23
Fixed income        
Debt securities issued by the U.S. Treasury and other U.S.         
government corporations and agencies 118 12 0  130
Debt securities issued by states of the United States and        
political subdivisions of the states 0 37 0  37
Corporate debt securities 0 249 0  249
Federal agency mortgage-backed securities 0 49 0  49
Commercial mortgage-backed securities (non-agency) 0 6 0  6
Fixed income subtotal 118 353 0  471
Middle market lending 0 0 89  89
Other debt obligations 0 1 0  1
Pledged assets for Zion Station decommissioning subtotal(c) 132 386 89  607
         
Rabbi trust investments        
Cash equivalents 1 0 0  1
Mutual funds(d) 13 0 0  13
Rabbi trust investments subtotal 14 0 0 14
         
Commodity mark-to-market derivative assets        
Economic hedges 861 3,173 867  4,901
Proprietary trading 1,042 2,078 73  3,193
Effect of netting and allocation of collateral(f) (1,823) (4,175) (58)  (6,056)
Commodity mark-to-market assets subtotal 80 1,076 882  2,038
         
Interest rate mark-to-market derivative assets 0 101 0  101
Effect of netting and allocation of collateral 0 (51) 0  (51)
         
Interest rate mark-to-market derivative assets subtotal 0 50 0  50
         
Other investments 2 0 17  19
         
Total assets 3,497 5,765 1,171 10,433
         
Liabilities        
Commodity mark-to-market derivative liabilities        
Economic hedges (1,041) (2,289) (169)  (3,499)
Proprietary trading (1,084) (1,959) (78)  (3,121)
Effect of netting and allocation of collateral(f) 2,042 4,020 25  6,087
Commodity mark-to-market liabilities subtotal (83) (228) (222)  (533)
         
Interest rate mark-to-market derivative liabilities 0 (84) 0  (84)
Effect of netting and allocation of collateral 0 51 0  51
Interest rate mark-to-market derivative liabilities subtotal 0 (33) 00(33)
         
Deferred compensation obligation 0 (28) 0  (28)
         
Total liabilities (83) (289) (222)  (594)
         
Total net assets$3,414$5,476$949$ 9,839

 

(a)       Excludes certain cash equivalents considered to be held-to-maturity and not reported at fair value.

(b)       Excludes net assets (liabilities) of $(5) million and $30 million at December 31, 2013 and December 31, 2012, respectively. These items consist of receivables related to pending securities sales, interest and dividend receivables, and payables related to pending securities purchases.

(c)       Excludes net assets of $7 million at both December 31, 2013 December 31, 2012, respectively. These items consist of receivables related to pending securities sales, interest and dividend receivables, and payables related to pending securities purchases.

(d)       Excludes $10 million and $8 million of the cash surrender value of life insurance investments at December 31, 2013 and December 31, 2012, respectively.

(e)       Includes collateral postings (received) from counterparties. Collateral (received) from counterparties, net of collateral paid to counterparties, totaled $6 million, $(124) million and $(26) million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of December 31, 2013. Collateral (received) from counterparties, net of collateral paid to counterparties, totaled $219 million, $(155) million and $(33) million allocated to Level 1, Level 2 and Level 3 mark-to-market derivatives, respectively, as of December 31, 2012.

(f)       The Level 3 balance includes current assets for Generation of $226 million at December 31, 2012 related to the fair value of Generation's financial swap contract with ComEd, which eliminates upon consolidation in Exelon's Consolidated Financial Statements.

 

 
Fair value reconciliation of Level 3 assets and liabilities measured at fair value on a recurring basis
For the Year Ended December 31, 2013Nuclear Decommissioning Trust Fund InvestmentsPledged Assets for Zion Station DecommissioningMark-to-Market Derivatives  Other InvestmentsTotal
Balance as of January 1, 2013$ 183$ 89$ 660 $ 17$ 949
Total unrealized / realized gains (losses)           
 Included in income 2 0  (51)(a)(b)0  (49)
 Included in other comprehensive income 0 0  (219)(b)2  (217)
 Included in noncurrent payables to affiliates  8 0 0  0  8
Change in collateral 0 0  7  0  7
Purchases, sales, issuances and settlements           
 Purchases  203  62  28  4  297
 Sales (28)  (39) (11)  (8)  (86)
 Settlements (18) 0 0  0  (18)
Transfers into Level 3 0 0  86(c)1  87
Transfers out of Level 3 0 0  (35)  (1)  (36)
Balance as of December 31, 2013$ 350$ 112$ 465 $ 15$ 942
The amount of total losses included in income           
 attributed to the change in unrealized gains related to assets and liabilities held as of December 31, 2013$ 1$0$ 156 $0$ 157

(a) Includes a reduction for the reclassification of $207 million of realized gains due to the settlement of derivative contracts recorded in results of operations for the year ended December 31, 2013.

(b)       Includes $11 million of increases in fair value and realized losses due to settlements of $215 million associated with Generation's financial swap contract with ComEd for the year ended December 31, 2013. All items eliminate upon consolidation in Exelon's Consolidated Financial Statements.

(c)       Includes an increase of transfers into Level 3 arising from reductions in market liquidity, which resulted in less observable contract tenures in various locations.

 

 

For the Year Ended December 31, 2012Nuclear Decommissioning Trust Fund Investments Pledged Assets for Zion Station DecommissioningMark-to-Market Derivatives Other InvestmentsTotal
Balance as of January 1, 2012$13$37$817 $0$867
Total realized / unrealized gains (losses)           
 Included in income 0 0 66(a) 0 66
 Included in other comprehensive income 0 0 (475)(b) 0 (475)
 Included in noncurrent payables to affiliates 1 0 0  0 1
Changes in collateral 0 0 (32)  0 (32)
Purchases, sales, issuances and settlements           
 Purchases 169 63 334(c) 17 583
 Sales 0 (11) 0  0 (11)
Transfers into Level 3  0 0 39  0 39
Transfers out of Level 3  0 0 (89)  0 (89)
             
Balance as of December 31, 2012$183$89$660  17$949
             
The amount of total gains included in income           
 attributed to the change in unrealized gains related to assets and liabilities as of December 31, 2012$0$0$165 $0$165

(a)        Includes a reduction for the reclassification of $99 million of realized gains due to the settlement of derivative contracts recorded in results of operations for the year ended December 31, 2012.

(b) Includes $98 million of increases in fair value and $566 million of realized losses reclassified from OCI due to settlements associated with Generation's financial swap contract with ComEd for the year ended December 31, 2012. This position was de-designated as a cash flow hedge prior to the merger date. All prospective changes in fair value and reclassifications of realized amounts are being recorded to income offset by the amortization of the frozen mark in OCI. All items eliminate upon consolidation in Exelon's Consolidated Financial Statements.

(c)       Includes $310 million of fair value from contracts and $14 million of other investments acquired as a result of the merger.

Total realized and unrealized gains (losses) included in income for Level 3 assets and liabilities measured at fair value on a recurring basis
  Operating Revenue  Purchased Power and Fuel Other - net (a)
Total gains (losses) included in income for the year ended          
 December 31, 2013 $(158) $107 $2
Change in the unrealized gains relating to assets and          
 liabilities held for the year ended December 31, 2013 $30 $126 $1
           
  Operating Revenue  Purchased Power and Fuel Other - net (a)
Total gains included in income for the year ended          
 December 31, 2012 $61 $5 $0
Change in the unrealized gains (losses) relating to assets and          
 liabilities held for the year ended December 31, 2012 $181 $(16) $0
 
Commonwealth Edison Co [Member]
   
Fair Value Tables [Line Items]    
Fair value of financial liabilities recorded at the carrying amount
   December 31, 2013 December 31, 2012
   Carrying  Fair Value  Carrying  Fair
   Amount  Level 1 Level 2 Level 3 Amount Value
Short-term liabilities$184 $0$184$0 $0 $0
Long-term debt (including amounts                
 due within one year) 5,675  0 6,238 17  5,567  6,548
Long-term debt to financing trust 206  0 0 202  206  212
 
Assets and liabilities measured and recorded at fair value on recurring basis
As of December 31, 2013Level 1 Level 2 Level 3 Total
Assets           
Rabbi trust investments           
Mutual funds  5  0  0  5
 Rabbi trust investments subtotal 5  0  0  5
             
Total assets 5  0  0  5
             
Liabilities           
Deferred compensation obligation 0  (8)  0  (8)
Mark-to-market derivative liabilities (b) 0  0  (193)  (193)
             
Total liabilities 0  (8)  (193)  (201)
             
Total net assets (liabilities)$5 $(8) $(193) $(196)
             
As of December 31, 2012Level 1 Level 2 Level 3 Total
Assets           
Cash equivalents$111 $0 $0 $111
Rabbi trust investments           
Mutual funds 8  0  0  8
  Rabbi trust investments subtotal 8  0  0  8
             
Total assets 119  0  0  119
             
Liabilities           
Deferred compensation obligation 0   (8)  0  (8)
Mark-to-market derivative liabilities (a)(b) 0  0  (293)  (293)
             
Total liabilities 0  (8)  (293)  (301)
             
Total net assets (liabilities)$119 $(8) $(293) $(182)

(a)       The Level 3 balance includes the current liability of $226 million at December 31, 2012, related to the fair value of ComEd's financial swap contract with Generation which eliminates upon consolidation in Exelon's Consolidated Financial Statements.

(b)       The Level 3 balance includes the current and noncurrent liability of $17 million and $176 million at December 31, 2013, respectively, and $18 million and $49 million at December 31, 2012, respectively, related to floating-to-fixed energy swap contracts with unaffiliated suppliers.

 

  • Includes $98 million of increases in fair value and $566 million of realized gains due to settlements associated with ComEd's financial swap contract with Generation for the year ended December 31, 2012. All items eliminate upon consolidation in Exelon's Consolidated Financial Statements.
  • Includes $34 million of decreases in the fair value and realized losses due to settlements of $5 million recorded in purchased power expense associated with floating-to-fixed energy swap contracts with unaffiliated suppliers for the year ended December 31, 2012 .
Fair value reconciliation of Level 3 assets and liabilities measured at fair value on a recurring basis
For the Year Ended December 31, 2013Mark-to-Market Derivatives
Balance as of January 1, 2013$(293)
Total realized / unrealized gains included in regulatory assets (a)(b) 100
Balance as of December 31, 2013$(193)

 

(a)       Includes $11 million of decrease in fair value and realized gains due to settlements of $215 million associated with ComEd's financial swap contract with Generation for the year ended December 31, 2013. All items eliminate upon consolidation in Exelon's Consolidated Financial Statements.

(b)       Includes $126 million of increases in the fair value and realized losses due to settlements of $7 million recorded in purchased power expense associated with floating-to-fixed energy swap contracts with unaffiliated suppliers for the year ended December 31, 2013 .

 
Total realized and unrealized gains (losses) included in income for Level 3 assets and liabilities measured at fair value on a recurring basis  
Twelve Months Ended December 31, 2012Mark-to-Market Derivatives
Balance as of January 1, 2012$(800)
Total realized / unrealized gains included in regulatory assets (a)(b) 507
Balance as of December 31, 2012$(293)
PECO Energy Co [Member]
   
Fair Value Tables [Line Items]    
Fair value of financial liabilities recorded at the carrying amount
   December 31, 2013 December 31, 2012
   Carrying  Fair Value  Carrying  Fair
   Amount  Level 1 Level 2 Level 3 Amount Value
Short-term liabilities$0 $0$0$0 $210 $210
Long-term debt (including amounts                
 due within one year) 2,197  0 2,358 0  1,947  2,264
Long-term debt to financing trusts 184  0 0 180  184  188
Preferred securities 0  0 0 0  87  82
 
Assets and liabilities measured and recorded at fair value on recurring basis
As of December 31, 2013Level 1 Level 2 Level 3 Total 
Assets            
Cash equivalents$175 $0 $0 $175 
Rabbi trust investments            
 Mutual funds (a) 9  0  0  9 
               
  Rabbi trust investments subtotal 9  0  0  9 
               
Total assets 184  0  0  184 
               
Liabilities            
Deferred compensation obligation 0  (17)  0  (17) 
               
Total liabilities 0  (17)  0  (17) 
               
Total net assets (liabilities)$184 $(17) $0 $167 
               
As of December 31, 2012Level 1 Level 2 Level 3 Total 
Assets            
Cash equivalents$346 $0 $0 $346 
Rabbi trust investments            
 Mutual funds (a) 9  0  0  9 
               
  Rabbi trust investments subtotal 9  0  0  9 
               
Total assets 355  0  0  355 
               
Liabilities            
Deferred compensation obligation 0  (18)  0  (18) 
               
Total liabilities 0  (18)  0  (18) 
               
Total net assets (liabilities)$355 $(18) $0 $337 

(a)       Excludes $14 million and $13 million of the cash surrender value of life insurance investments at December 31, 2013 and 2012, respectively.

 

Baltimore Gas and Electric Company [Member]
   
Fair Value Tables [Line Items]    
Fair value of financial liabilities recorded at the carrying amount
   December 31, 2013 December 31, 2012
   Carrying  Fair Value  Carrying  Fair
   Amount  Level 1 Level 2 Level 3 Amount Value
Short-term liabilities$138 $3$135$0 $0 $0
Long-term debt (including amounts                
 due within one year) 2,011  0 2,148 0  2,178  2,468
Long-term debt to financing trusts 258  0 0 249  258  263
 
Assets and liabilities measured and recorded at fair value on recurring basis
As of December 31, 2013Level 1 Level 2 Level 3 Total 
Assets            
Cash equivalents$31 $0 $0 $31 
Rabbi trust investments            
 Mutual funds  6  0  0  6 
               
  Rabbi trust investments subtotal 6  0  0  6 
               
Total assets 37  0  0  37 
               
Liabilities            
Deferred compensation obligation 0  (6)  0  (6) 
               
Total liabilities 0  (6)  0  (6) 
               
Total net assets (liabilities)$37 $(6) $0 $31 
               
As of December 31, 2012Level 1 Level 2 Level 3 Total 
Assets            
Cash equivalents$33 $0 $0 $33 
Rabbi trust investments            
 Mutual funds 5  0  0  5 
               
  Rabbit trust investments subtotal 5  0  0  5 
               
Total assets 38  0  0  38 
               
Liabilities            
Deferred compensation obligation 0  (5)  0  (5) 
               
Total liabilities 0  (5)  0  (5) 
               
Total net assets (liabilities)$38 $(5) $0 $33