Consolidated Statements of Cash Flows (USD $) | | |
In Millions | 9 Months Ended
Sep. 30, 2009
| 9 Months Ended
Sep. 30, 2008
|
EXELON CORP | | |
Cash flows from operating activities | | |
Net income | $2,126 | $2,030 |
Adjustments to reconcile net income to net cash flows provided by operating activities: | | |
Depreciation, amortization and accretion | 1,935 | 1,725 |
Impairment of long-lived assets | 223 | 0 |
Deferred income taxes and amortization of investment tax credits | 740 | 111 |
Net fair value changes related to derivatives and nuclear decommissioning trust funds | (257) | (115) |
Other non-cash operating activities | 464 | 658 |
Changes in assets and liabilities: | | |
Accounts receivable | 335 | 226 |
Inventories | 41 | (158) |
Accounts payable, accrued expenses and other current liabilities | (463) | (261) |
Counterparty collateral received, net | 380 | 245 |
Income taxes | (176) | 457 |
Pension and non-pension postretirement benefit contributions | (456) | (103) |
Other assets and liabilities | (263) | (448) |
Net cash flows provided by operating activities | 4,629 | 4,367 |
Cash flows from investing activities | | |
Capital expenditures | (2,252) | (2,282) |
Proceeds from nuclear decommissioning trust fund sales | 18,769 | 14,392 |
Investment in nuclear decommissioning trust funds | (18,949) | (14,621) |
Change in restricted cash | 32 | 28 |
Other investing activities | 16 | 6 |
Net cash flows used in investing activities | (2,384) | (2,477) |
Cash flows from financing activities | | |
Changes in short-term debt | (71) | (431) |
Issuance of long-term debt | 1,987 | 1,969 |
Retirement of long-term debt | (1,515) | (1,397) |
Retirement of long-term debt to financing affiliates | (533) | (862) |
Dividends paid on common stock | (1,038) | (989) |
Proceeds from employee stock plans | 28 | 122 |
Purchase of treasury stock | 0 | (436) |
Purchase of forward contract in relation to certain treasury stock | 0 | (64) |
Other financing activities | 0 | 69 |
Net cash flows used in financing activities | (1,142) | (2,019) |
Increase (decrease) in cash and cash equivalents | 1,103 | (129) |
Cash and cash equivalents at beginning of period | 1,271 | 311 |
Cash and cash equivalents at end of period | 2,374 | 182 |
EXELON CORP | Retained Earnings | | |
Cash flows from operating activities | | |
Net income | 2,126 | |
EXELON GENERATION CO LLC | | |
Cash flows from operating activities | | |
Net income | 1,697 | 1,725 |
Adjustments to reconcile net income to net cash flows provided by operating activities: | | |
Depreciation, amortization and accretion | 797 | 697 |
Impairment of long-lived assets | 223 | 0 |
Deferred income taxes and amortization of investment tax credits | 674 | 238 |
Net fair value changes related to derivatives and nuclear decommissioning trust funds | (257) | (113) |
Other non-cash operating activities | 29 | 234 |
Changes in assets and liabilities: | | |
Accounts receivable | 147 | 39 |
Inventories | (8) | (75) |
Accounts payable, accrued expenses and other current liabilities | (105) | (93) |
Counterparty collateral received, net | 379 | 247 |
Income taxes | (22) | 361 |
Pension and non-pension postretirement benefit contributions | (208) | (48) |
Other assets and liabilities | (161) | (363) |
Receivables from and payables to affiliates, net | (30) | (64) |
Net cash flows provided by operating activities | 3,155 | 2,785 |
Cash flows from investing activities | | |
Capital expenditures | (1,330) | (1,204) |
Proceeds from nuclear decommissioning trust fund sales | 18,769 | 14,392 |
Investment in nuclear decommissioning trust funds | (18,949) | (14,621) |
Changes in Exelon intercompany money pool | 0 | (288) |
Change in restricted cash | 14 | 19 |
Other investing activities | (1) | (3) |
Net cash flows used in investing activities | (1,497) | (1,705) |
Cash flows from financing activities | | |
Issuance of long-term debt | 1,546 | 0 |
Distribution to member | (1,800) | (1,244) |
Contribution from member | 58 | 86 |
Retirement of long-term debt | (920) | (12) |
Other financing activities | (2) | 2 |
Net cash flows used in financing activities | (1,118) | (1,168) |
Increase (decrease) in cash and cash equivalents | 540 | (88) |
Cash and cash equivalents at beginning of period | 1,135 | 127 |
Cash and cash equivalents at end of period | 1,675 | 39 |
EXELON GENERATION CO LLC | Retained Earnings | | |
Cash flows from operating activities | | |
Net income | 1,697 | |
COMMONWEALTH EDISON CO | | |
Cash flows from operating activities | | |
Net income | 275 | 110 |
Adjustments to reconcile net income to net cash flows provided by operating activities: | | |
Depreciation, amortization and accretion | 372 | 343 |
Deferred income taxes and amortization of investment tax credits | 205 | 41 |
Other non-cash operating activities | 235 | 197 |
Changes in assets and liabilities: | | |
Accounts receivable | 102 | (30) |
Inventories | 3 | (3) |
Accounts payable, accrued expenses and other current liabilities | (171) | (60) |
Income taxes | (84) | 83 |
Pension and non-pension postretirement benefit contributions | (161) | (7) |
Other assets and liabilities | (22) | 7 |
Receivables from and payables to affiliates, net | (43) | 53 |
Net cash flows provided by operating activities | 711 | 734 |
Cash flows from investing activities | | |
Capital expenditures | (605) | (723) |
Change in restricted cash | (1) | 0 |
Other investing activities | 15 | 13 |
Net cash flows used in investing activities | (591) | (710) |
Cash flows from financing activities | | |
Changes in short-term debt | 80 | (208) |
Issuance of long-term debt | 191 | 1,325 |
Retirement of long-term debt | (208) | (760) |
Retirement of long-term debt to financing affiliates | 0 | (417) |
Contributions from parent | 8 | 13 |
Dividends paid on common stock | (180) | 0 |
Net cash flows used in financing activities | (109) | (47) |
Increase (decrease) in cash and cash equivalents | 11 | (23) |
Cash and cash equivalents at beginning of period | 47 | 87 |
Cash and cash equivalents at end of period | 58 | 64 |
COMMONWEALTH EDISON CO | Retained (Deficit) Earnings Unappropriated | | |
Cash flows from operating activities | | |
Net income | 275 | |
PECO ENERGY CO | | |
Cash flows from operating activities | | |
Net income | 275 | 246 |
Adjustments to reconcile net income to net cash flows provided by operating activities: | | |
Depreciation, amortization and accretion | 726 | 653 |
Deferred income taxes and amortization of investment tax credits | (166) | (178) |
Other non-cash operating activities | 107 | 152 |
Changes in assets and liabilities: | | |
Accounts receivable | 86 | (6) |
Inventories | 47 | (80) |
Accounts payable, accrued expenses and other current liabilities | (154) | (61) |
Income taxes | 27 | 76 |
Pension and non-pension postretirement benefit contributions | (41) | (25) |
Other assets and liabilities | (77) | (16) |
Receivables from and payables to affiliates, net | 32 | 6 |
Net cash flows provided by operating activities | 862 | 767 |
Cash flows from investing activities | | |
Capital expenditures | (267) | (299) |
Change in restricted cash | 2 | 1 |
Other investing activities | 2 | 7 |
Net cash flows used in investing activities | (263) | (291) |
Cash flows from financing activities | | |
Changes in short-term debt | (95) | (223) |
Issuance of long-term debt | 250 | 644 |
Retirement of long-term debt | 0 | (604) |
Retirement of long-term debt to financing affiliates | (533) | (445) |
Contributions from parent | 27 | 36 |
Changes in Exelon intercompany money pool | 0 | 288 |
Dividends paid on common stock | (247) | (382) |
Dividends paid on preferred securities | (3) | (3) |
Repayment of receivable from parent | 240 | 213 |
Other financing activities | 0 | 1 |
Net cash flows used in financing activities | (361) | (475) |
Increase (decrease) in cash and cash equivalents | 238 | 1 |
Cash and cash equivalents at beginning of period | 39 | 34 |
Cash and cash equivalents at end of period | 277 | 35 |
PECO ENERGY CO | Retained Earnings | | |
Cash flows from operating activities | | |
Net income | $275 | |