Exelon corporation (EXC)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Dec'10Sep'10Jun'10Mar'10Dec'09Sep'09Jun'09Mar'09Jun'08
Operating revenues
Electric Revenue

-

-

-

-

-

-

-

-

-

-

-10,467

-6,137

-2,657

0

12,778

11,169

9,959

9,876

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gas Domestic Regulated Revenue

-

-

-

-

-

-

-

-

-

-

-778

-641

-444

0

1,049

1,028

996

1,176

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenue from Contract with Customer, Including Assessed Tax

-

-

-

-

-

-

-

-

138

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Competitive businesses revenues

-

-

-

-

-

-

-

-

17,957

-

17,043

17,123

16,407

16,330

16,361

16,390

17,236

18,395

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues from alternative revenue programs

-83

-155

-4,686

-4,631

-4,644

-69

-7,315

-3,031

652

200

15,779

15,987

16,006

14,988

13,826

12,196

10,954

11,052

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating revenues from affiliates

0

-

0

0

0

-

0

0

0

-

1

2

0

-

0

0

-

-

0

0

-

23

3

0

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating revenues

33,708

34,438

34,901

35,375

35,762

35,978

35,550

34,915

34,504

33,558

33,061

33,295

32,540

31,366

30,187

28,586

28,190

29,447

30,001

29,512

29,022

27,429

26,336

25,926

26,043

24,888

24,979

25,056

24,881

23,489

21,592

20,267

18,797

19,063

19,200

19,237

19,139

18,644

18,266

17,314

17,057

17,318

0

0

0

0

Operating expenses
Competitive businesses purchased power and fuel

-

-

-

-

-

-

-

-

10,162

-

9,486

9,754

9,172

8,817

8,818

8,749

9,021

10,007

0

0

0

-

-

-

-

-

-

-

0

-

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

Operating and maintenance

8,630

8,615

8,720

8,994

9,142

9,337

9,404

9,333

9,971

10,025

9,934

9,997

9,557

9,954

9,881

9,539

9,076

8,322

8,681

8,667

8,791

8,568

7,885

7,638

7,364

7,270

7,373

7,808

7,757

7,961

7,301

6,544

5,929

5,184

5,164

4,873

4,761

4,600

4,418

4,316

4,313

4,612

0

0

0

0

Purchased power and fuel from affiliates

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

0

-

0

-

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

Fuel

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,895

1,824

1,891

2,066

0

0

0

0

Depreciation and amortization

4,198

4,252

4,306

4,328

4,337

4,353

4,299

4,196

4,023

3,828

3,928

4,121

4,147

3,936

3,453

2,864

2,525

2,450

2,401

2,372

2,360

2,314

2,278

2,231

2,174

2,153

2,111

2,081

2,042

1,881

1,735

1,567

1,402

1,347

1,452

1,698

1,888

2,075

2,085

1,992

1,912

1,834

0

0

0

0

Operating and maintenance for regulatory required programs

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

117

99

79

63

0

0

0

0

Taxes other than income taxes

1,724

1,732

1,755

1,772

1,782

1,783

1,762

1,749

1,741

1,731

1,720

1,713

1,687

1,576

1,460

1,321

1,221

1,200

1,175

1,171

1,165

1,154

1,157

1,128

1,111

1,095

1,106

1,119

1,102

1,019

922

839

776

785

794

819

814

808

801

781

775

778

0

0

0

0

Total operating expenses

29,363

30,096

30,807

31,500

31,757

32,143

31,347

30,370

30,598

29,619

29,287

29,748

28,676

28,106

27,130

25,597

24,690

25,056

26,070

25,380

25,449

25,039

23,301

23,073

22,732

21,242

21,493

22,194

22,274

21,018

18,784

16,871

15,138

14,583

14,843

14,695

14,613

13,918

13,404

12,415

12,160

12,568

0

0

0

0

Income (Loss) from Equity Method Investments

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-16

21

0

10

-15

-42

-78

-91

-70

-80

-23

-1

0

0

0

0

-5

-13

-19

-27

0

0

0

0

Gain on sales of assets and businesses

30

31

20

32

3

56

54

58

55

3

-85

-83

-53

-48

49

50

26

18

90

427

433

437

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Bargain purchase gain

-

-

-

-

-

-

-

-

-

233

233

226

226

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on deconsolidation of business

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating income

4,376

4,374

4,114

3,907

4,008

3,891

4,470

4,823

4,181

4,388

3,922

3,690

4,037

3,212

3,106

3,039

3,526

4,409

4,048

4,586

4,294

3,096

3,650

3,166

3,329

3,669

3,464

2,813

2,522

2,373

2,738

3,316

3,636

4,479

4,357

4,542

4,526

4,726

4,862

4,899

4,897

4,750

0

0

0

0

Other income and (deductions)
Interest expense, net

1,598

1,591

1,613

1,597

1,561

1,529

1,477

1,467

1,526

1,524

1,512

1,641

1,581

1,495

1,418

1,155

934

992

1,055

1,059

1,142

1,024

916

897

915

1,315

1,303

1,315

1,319

891

853

789

715

701

704

697

790

792

777

778

668

654

0

0

0

0

Interest expense to affiliates

25

25

25

25

25

25

25

28

32

36

40

41

41

41

41

41

41

41

40

41

41

41

54

49

45

41

37

37

37

37

25

25

25

25

25

25

25

25

32

44

59

77

0

0

0

0

Other, net

35

1,227

515

551

383

-112

513

529

662

947

563

473

440

297

513

149

-12

-46

-70

190

437

455

494

633

386

460

411

357

331

353

402

159

303

203

188

536

313

312

236

178

557

427

0

0

0

0

Total other income and (deductions)

-1,588

-389

-1,123

-1,071

-1,203

-1,666

-989

-966

-896

-613

-989

-1,209

-1,182

-1,239

-946

-1,047

-987

-1,079

-1,165

-910

-746

-610

-476

-313

-574

-896

-929

-995

-1,025

-575

-476

-655

-437

-523

-541

-186

-502

-505

-578

-657

-189

-331

0

0

0

0

Income before income taxes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3,330

2,883

3,676

3,548

2,486

3,174

2,853

2,755

2,773

2,535

1,818

1,497

1,798

2,262

2,661

3,199

3,956

3,816

4,356

4,024

4,221

4,284

4,242

4,708

4,419

0

0

0

0

Income taxes

170

774

482

447

369

118

-464

-150

-278

-126

727

616

780

753

894

669

894

1,073

826

1,133

1,083

666

955

972

934

1,044

916

638

525

627

869

963

1,169

1,457

1,400

1,697

1,541

1,658

1,664

1,710

1,964

1,712

0

0

0

0

Equity in losses of unconsolidated affiliates

-180

-183

-188

-28

-27

-28

-28

-25

-29

-32

-35

-33

-31

-24

-12

-8

-3

-

0

0

0

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income from continuing operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Income (loss) from discontinued operations (net of taxes of $0, $0 and $1, respectively)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Gain on disposal of discontinued operations (net of taxes)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Income from discontinued operations, net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Net income (loss)

2,438

3,028

2,321

2,361

2,409

2,079

3,917

3,982

3,534

3,869

2,171

1,832

2,044

1,196

1,247

1,308

1,635

2,250

2,054

2,541

2,465

1,820

2,219

1,881

1,821

1,729

1,619

1,180

972

1,171

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

0

Transition obligation reclassified to periodic cost, net of tax

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-3

-2

-9

-4

-4

-4

5

4

3

3

2

3

3

3

0

0

0

0

Other Comprehensive Income Pension And Non Pension Postretirement Benefit Plan Valuation Adjustment Net Of Tax

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-669

224

283

288

371

367

300

297

250

231

229

231

288

-40

-38

-40

-86

0

0

0

0

Net income attributable to noncontrolling interests

-173

92

10

89

82

74

189

164

160

90

72

66

106

75

8

-70

-114

-19

76

199

239

197

119

36

8

10

17

20

16

11

7

7

5

4

0

0

0

-

-

-

-

-

-

-

-

-

Net income (loss) attributable to common shareholders

2,611

2,936

2,311

2,272

2,327

2,005

3,728

3,818

3,374

3,779

2,099

1,766

1,938

1,121

1,239

1,378

1,749

2,269

1,978

2,342

2,226

1,623

2,100

1,845

1,813

1,719

1,602

1,160

956

1,160

1,388

1,693

2,027

2,495

0

0

0

-

-

-

-

-

-

-

-

-

Net income attributable to membership interest

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

2,416

2,659

2,483

2,563

2,620

2,532

2,744

2,707

0

0

0

0

Other comprehensive income (loss), net of income taxes
Prior service benefit reclassified to periodic benefit cost

-59

-65

-63

-64

-65

-66

-66

-63

-60

-56

-53

-51

-49

-48

-49

-48

-47

-46

-47

-47

-42

-30

-17

-5

1

0

1

3

2

1

-1

-5

-5

-5

-17

-13

-9

-11

-6

-12

-13

-13

0

0

0

0

Actuarial loss reclassified to periodic benefit cost

-160

-149

-172

-197

-222

-247

-234

-221

-209

-197

-192

-190

-187

-184

-195

-203

-212

-220

-201

-184

-167

-147

-268

-279

-191

-208

-256

-251

-260

-168

-198

-121

-128

-136

135

126

116

114

107

109

102

93

0

0

0

0

Pension and non-pension postretirement benefit plan valuation adjustment

258

289

197

198

199

143

-90

-88

-87

-10

237

240

239

181

0

0

0

-

-

-

-

497

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Deferred compensation unit valuation adjustment

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Unrealized (loss) gain on cash flow hedges

-1

0

0

0

4

12

10

10

5

3

11

14

15

2

-1

-7

-4

9

-50

-66

-117

-148

-171

-198

-215

-248

-260

-302

-393

-120

314

338

349

88

-602

-316

-580

-151

7

-343

-154

-12

0

0

0

0

Unrealized gain on marketable securities

-

-

-

-

-

-

-

-

-

6

3

2

3

1

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Unrealized (loss) gain on investments in unconsolidated affiliates

3

1

0

-5

-1

2

3

4

2

4

0

-5

0

-

0

0

-

-

0

0

0

-

63

82

90

106

69

59

0

-

0

0

-

-

0

-

-

-

-

-

-

-

-

-

-

-

Amortization of realized loss on settled cash flow swaps

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

Unrealized gain (loss) on foreign currency translation

-4

6

-5

-1

-9

-10

-2

0

7

7

9

7

5

10

4

-6

-3

-21

-20

-17

-16

-9

-10

-5

-14

-10

-4

-6

0

-

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-6

-3

-4

-2

0

-

0

0

-

2

1

1

0

2

0

0

1

0

-1

-1

-1

-1

-3

-1

7

5

0

0

0

0

OtherComprehensiveIncomeLossNetOfTaxPeriodDecrease

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other comprehensive income

-159

-198

-93

-71

-48

42

272

264

255

171

-64

-72

-76

-36

62

58

77

60

-675

-718

-637

-644

745

768

637

727

-256

-360

-474

-317

134

195

198

-27

-711

-429

-702

-334

147

-206

-15

162

0

0

0

0

Comprehensive income

2,279

2,830

2,228

2,290

2,361

2,121

4,189

4,246

3,789

4,040

2,107

1,760

1,968

1,160

1,711

1,837

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive (loss) income attributable to noncontrolling interests

-171

93

10

86

81

75

191

166

161

88

75

64

104

75

-22

-58

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive income attributable to common shareholders/membership interest

2,450

2,737

2,218

2,204

2,280

2,046

3,998

4,080

3,628

3,952

2,032

1,696

1,864

1,085

1,308

1,396

1,781

2,329

1,182

1,626

1,631

979

2,964

2,649

2,458

2,456

1,363

820

498

854

1,528

1,894

2,229

2,472

1,704

2,229

1,780

2,229

2,767

2,326

2,729

2,869

0

0

0

0

Average shares of common stock outstanding:
Basic average shares of common stock outstanding

975

976

973

972

971

967

968

967

966

964

962

934

928

924

925

924

923

922

913

863

862

861

861

860

858

856

857

856

855

852

854

853

705

664

663

663

662

660

662

661

661

658

660

659

659

657

Assumed exercise and/or distributions of stock-based awards

1

0

1

2

1

2

2

2

2

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Diluted average shares of common stock outstanding

976

976

974

974

972

969

970

969

968

965

965

936

930

930

927

926

925

924

915

866

867

868

863

864

861

865

860

860

855

856

857

856

707

667

665

664

664

665

663

662

662

664

662

661

661

662

Earnings per average common share:
Basic (in usd per share)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1.14

Income from discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.00

Basic earnings per average common share

0.60

0.80

0.79

0.50

0.93

0.14

0.76

0.56

0.61

1.96

0.86

0.10

1.07

0.20

0.53

0.29

0.19

0.32

0.69

0.74

0.80

-

1.15

0.61

0.10

-

0.86

0.57

-0.01

-

0.35

0.34

0.28

-

0.91

0.93

1.01

-

1.28

0.67

1.13

-

1.15

1.00

1.08

1.14

Income from continuing operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1.13

Income from discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.00

Diluted earnings per average common share

0.60

0.79

0.79

0.50

0.93

0.15

0.76

0.56

0.60

1.97

0.85

0.10

1.06

0.20

0.53

0.29

0.19

0.31

0.69

0.74

0.80

0.03

1.15

0.60

0.10

0.58

0.86

0.57

-0.01

0.46

0.35

0.33

0.28

0.91

0.90

0.93

1.01

0.80

1.27

0.67

1.13

0.88

1.14

0.99

1.08

1.13

Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount

0

-

-

-

0

3

2

2

5

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Dividends declared per common share

-

-

-

-

-

-

-

-

-

-

0.33

0.33

0.33

-

0.32

0.32

0.31

0.31

0.31

0.31

0.31

0.31

0.31

0.31

0.31

0.31

0.31

0.31

0.53

0.51

0.53

0.53

0.53

0.51

0.53

0.53

0.53

0.51

0.53

0.53

0.53

0.51

0.53

0.53

0.53

0.50

Generation commodities and services
Revenue from Contract with Customer, Including Assessed Tax

17,178

17,754

18,215

18,687

19,033

19,168

18,834

18,317

17,960

17,394

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased power and/or fuel

10,355

10,849

11,118

10,747

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Rate-regulated utility revenues
Revenue from Contract with Customer, Including Assessed Tax

16,612

16,839

17,213

16,500

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased power and/or fuel

4,456

4,648

4,749

4,800

4,902

4,991

4,940

4,811

4,701

4,367

4,219

4,163

4,113

3,823

3,518

3,124

2,847

3,077

-3,419

-1,604

141

3,103

11,347

11,175

0

-

0

0

-

-

0

0

-

-

0

0

-

6,435

4,088

3,403

3,190

3,215

0

0

0

0

Exelon Generation Co L L C [Member]
Electric operating revenues

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Natural gas operating revenues

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues from alternative revenue programs

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Rate-regulated utility revenues

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating revenues from affiliates

1,185

1,172

1,133

1,166

1,187

1,268

1,200

1,188

1,183

1,115

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating revenues

18,361

18,924

19,348

19,852

20,221

20,437

20,025

19,497

19,134

18,500

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Competitive businesses purchased power and fuel

-

-

-

-

-

-

-

-

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Rate-regulated utility purchased power and fuel

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased power and/or fuel from affiliates

0

7

11

11

11

14

10

23

21

19

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating and maintenance

4,184

4,131

4,292

4,563

4,693

4,803

4,901

4,888

5,467

5,602

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating and maintenance from affiliates

579

587

616

628

650

661

645

664

679

697

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation and amortization

1,434

1,535

1,636

1,697

1,754

1,797

1,793

1,735

1,603

1,457

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Taxes other than income taxes

513

519

534

548

553

556

546

544

550

555

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating expenses

17,065

17,628

18,366

19,053

19,255

19,510

18,842

18,139

18,484

18,001

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on sales of assets and businesses

-

-

15

27

-

48

48

52

51

2

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Bargain purchase gain

-

-

-

-

-

-

-

-

-

233

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating income

1,323

1,323

997

826

961

975

1,444

1,630

921

947

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense, net

392

394

429

421

407

396

365

375

402

401

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense to affiliates

35

35

35

35

35

36

37

39

39

39

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other, net

-178

1,023

387

438

296

-178

463

493

645

948

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total other income and (deductions)

-605

594

-77

-18

-146

-610

61

79

204

508

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income before income taxes

718

1,917

920

808

815

365

1,505

1,709

1,125

1,455

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income taxes

-97

516

171

162

107

-108

-1,480

-1,319

-1,490

-1,376

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Equity in losses of unconsolidated affiliates

-181

-184

-189

-30

-29

-30

-29

-26

-30

-33

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss)

634

1,217

560

616

679

443

2,956

3,002

2,585

2,798

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income attributable to noncontrolling interests

-173

92

10

89

82

73

161

94

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss) attributable to noncontrolling interests

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income attributable to membership interest

807

1,125

550

527

597

370

2,771

2,841

2,428

2,710

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income (Loss) from Equity Method Investments, Net of Dividends or Distributions

-181

-184

-189

-30

-29

-30

-29

-26

-30

-33

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Unrealized (loss) gain on cash flow hedges

-2

0

0

0

6

12

10

10

4

3

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Unrealized (loss) gain on investments in unconsolidated affiliates

3

1

-1

-6

-2

1

3

3

1

4

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Unrealized gain (loss) on foreign currency translation

-4

6

-4

0

-7

-10

-4

-2

5

7

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other comprehensive income

-3

7

-5

-6

-3

3

10

12

11

15

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive income

631

1,224

555

610

676

446

2,966

3,014

2,596

2,813

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive (loss) income attributable to noncontrolling interests

-171

93

10

86

81

74

187

163

158

86

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive income attributable to common shareholders/membership interest

802

1,131

545

524

595

372

2,779

2,851

2,438

2,727

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Commonwealth Edison Co [Member]
Electric Revenue

-

-

-

-

-

-

-

-

5,692

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Natural gas operating revenues

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues from alternative revenue programs

-

-

-

-

-

-

-

-

34

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Competitive businesses revenues

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues from alternative revenue programs

-93

-133

-113

-74

0

-

0

0

-

43

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating revenues from affiliates

31

30

17

17

17

27

27

26

24

15

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating revenues

5,778

5,747

5,716

5,731

5,778

5,882

5,818

5,791

5,750

5,536

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased power

-

-

-

-

-

-

-

-

1,615

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased power and/or fuel from affiliates

376

376

379

419

432

529

466

383

297

108

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating and maintenance

1,025

1,041

1,055

1,064

1,074

1,068

1,045

1,046

1,103

1,157

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating and maintenance from affiliates

276

264

272

260

269

267

263

271

267

270

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation and amortization

1,055

1,033

1,011

989

963

940

915

890

870

850

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Taxes other than income taxes

298

301

302

304

312

311

310

308

301

296

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating expenses

4,596

4,580

4,563

4,582

4,653

4,741

4,634

4,526

4,453

4,214

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on sales of assets and businesses

1

4

5

4

5

5

5

5

4

1

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating income

1,183

1,171

1,158

1,153

1,130

1,146

1,189

1,270

1,301

1,323

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense, net

353

346

341

336

332

334

332

336

352

348

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense to affiliates

13

13

14

13

13

13

13

13

13

13

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other, net

41

39

40

39

33

33

28

26

26

22

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total other income and (deductions)

-325

-320

-315

-310

-312

-314

-317

-323

-339

-339

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income before income taxes

858

851

843

843

818

832

872

947

962

984

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income taxes

159

163

158

165

162

168

231

310

371

417

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss)

699

688

685

678

656

664

641

637

591

567

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive income

699

688

685

678

656

664

641

637

591

567

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

PECO Energy Co [Member]
Electric Revenue

-

-

-

-

-

-

-

-

2,413

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gas Domestic Regulated Revenue

-

-

-

-

-

-

-

-

520

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues from alternative revenue programs

-

-

-

-

-

-

-

-

-1

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Competitive businesses revenues

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues from alternative revenue programs

-16

-21

-16

-3

0

-

0

0

-

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating revenues from affiliates

7

6

6

7

7

8

8

8

8

7

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating revenues

3,013

3,100

3,095

3,074

3,072

3,038

3,005

2,963

2,940

2,870

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased power

-

-

-

-

-

-

-

-

691

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased fuel

-

-

-

-

-

-

-

-

198

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased power and/or fuel from affiliates

149

157

154

145

134

126

119

116

126

135

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating and maintenance

699

707

703

705

696

742

739

716

716

657

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating and maintenance from affiliates

154

154

153

151

152

156

157

158

157

149

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation and amortization

338

333

324

316

307

301

296

293

290

286

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Taxes other than income taxes

163

165

162

161

163

163

165

161

157

154

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating expenses

2,335

2,388

2,382

2,390

2,406

2,452

2,425

2,368

2,335

2,215

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on sales of assets and businesses

-

-

0

-

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating income

679

713

714

685

667

587

580

595

605

655

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense, net

127

124

119

117

115

115

117

117

117

115

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense to affiliates

12

12

12

13

14

14

13

12

11

11

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other, net

15

16

15

13

10

8

7

7

9

9

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total other income and (deductions)

-124

-120

-116

-117

-119

-121

-123

-122

-119

-117

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income before income taxes

555

593

598

568

548

466

457

473

486

538

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income taxes

55

65

63

47

33

6

15

45

66

104

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss)

500

528

535

521

515

460

442

428

420

434

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive income

500

528

535

521

515

460

442

428

420

434

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Baltimore Gas and Electric Company [Member]
Electric Revenue

-

-

-

-

-

-

-

-

2,398

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gas Domestic Regulated Revenue

-

-

-

-

-

-

-

-

711

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues from alternative revenue programs

-

-

-

-

-

-

-

-

76

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Competitive businesses revenues

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues from alternative revenue programs

38

12

5

6

0

-

0

0

-

124

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating revenues from affiliates

-

26

29

29

29

29

23

20

17

16

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating revenues

3,067

3,106

3,127

3,155

3,168

3,169

3,183

3,190

3,202

3,176

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased power

-

-

-

-

-

-

-

-

625

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased fuel

-

-

-

-

-

-

-

-

223

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased power and/or fuel from affiliates

309

286

257

261

267

257

251

280

315

384

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating and maintenance

593

600

604

591

584

615

605

599

599

563

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating and maintenance from affiliates

163

160

164

163

164

162

158

157

155

153

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation and amortization

509

502

494

488

485

483

482

481

479

473

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Taxes other than income taxes

261

260

261

260

257

254

249

246

243

240

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating expenses

2,506

2,574

2,627

2,643

2,652

2,696

2,655

2,641

2,639

2,562

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on sales of assets and businesses

-

-

0

0

-

-

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating income

561

532

500

512

517

474

529

550

563

614

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense, net

124

121

118

114

110

106

103

100

97

95

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense to affiliates

-

-

-

-

-

-

-

-

-

10

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other, net

28

28

23

21

20

19

17

16

16

16

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total other income and (deductions)

-96

-93

-95

-93

-90

-87

-86

-86

-87

-89

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income before income taxes

465

439

405

419

427

387

443

464

476

525

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income taxes

84

79

74

80

82

74

126

148

166

218

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss)

381

360

331

339

345

313

317

316

310

307

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive income

381

360

331

339

345

313

317

316

310

307

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Pepco Holdings LLC [Member]
Electric Revenue

-

-

-

-

-

-

-

-

4,512

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gas Domestic Regulated Revenue

-

-

-

-

-

-

-

-

173

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues from alternative revenue programs

-

-

-

-

-

-

-

-

28

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating Revenue

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues from alternative revenue programs

-11

-14

-2

0

0

-

0

0

-

33

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating revenues from affiliates

14

14

15

14

14

15

24

33

42

50

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating revenues

4,749

4,806

4,809

4,790

4,775

4,798

4,801

4,750

4,748

4,672

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased power

-

-

-

-

-

-

-

-

1,268

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased fuel

-

-

-

-

-

-

-

-

83

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased power and/or fuel from affiliates

355

352

341

340

351

355

360

390

424

463

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating and maintenance

919

939

934

941

946

978

1,000

953

966

918

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating and maintenance from affiliates

148

143

150

145

147

152

148

154

155

150

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation and amortization

768

754

746

745

737

740

719

706

691

675

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Taxes other than income taxes

453

450

453

454

453

455

452

451

454

452

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating expenses

4,031

4,084

4,095

4,087

4,084

4,156

4,128

4,037

4,041

3,911

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on sales of assets and businesses

0

-

-

-

0

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating income

720

722

715

704

692

643

673

713

708

762

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense, net

265

263

266

265

263

261

255

252

246

245

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other, net

56

55

49

47

44

43

48

50

52

54

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total other income and (deductions)

-209

-208

-217

-218

-219

-218

-207

-202

-194

-191

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income before income taxes

511

514

498

486

473

425

466

511

514

571

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income taxes

44

38

30

20

29

33

135

214

235

217

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Equity in losses of unconsolidated affiliates

-

-

0

-

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss)

468

477

469

467

445

393

332

298

280

355

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive income attributable to common shareholders/membership interest

468

477

469

467

445

393

332

298

280

355

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Potomac Electric Power Company [Member]
Electric Revenue

-

-

-

-

-

-

-

-

2,148

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Natural gas operating revenues

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues from alternative revenue programs

-

-

-

-

-

-

-

-

30

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Competitive businesses revenues

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues from alternative revenue programs

-2

-3

6

-1

0

-

0

0

-

19

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating revenues from affiliates

4

5

5

5

6

6

9

8

7

6

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating revenues

2,229

2,260

2,272

2,258

2,250

2,232

2,211

2,187

2,178

2,151

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased power

-

-

-

-

-

-

-

-

406

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased power and/or fuel from affiliates

273

264

249

230

224

206

190

201

224

255

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating and maintenance

269

273

266

265

266

275

317

322

368

396

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating and maintenance from affiliates

206

209

217

219

223

226

183

145

103

58

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation and amortization

375

374

380

384

383

385

366

349

335

321

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Taxes other than income taxes

378

378

378

378

378

379

376

374

374

371

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating expenses

1,870

1,899

1,908

1,909

1,909

1,919

1,878

1,817

1,810

1,760

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on sales of assets and businesses

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating income

359

361

364

349

341

313

333

370

369

392

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense, net

133

133

134

133

131

128

128

127

123

121

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other, net

33

31

31

29

30

31

33

33

32

32

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total other income and (deductions)

-100

-102

-103

-104

-101

-97

-95

-94

-91

-89

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income before income taxes

259

259

261

245

240

216

238

276

278

303

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income taxes

19

16

13

6

11

11

54

94

107

105

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss)

240

243

248

239

229

205

184

182

171

198

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive income (loss)

-

-

248

239

-

205

184

182

171

198

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive income attributable to common shareholders/membership interest

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Delmarva Power and Light Company [Member]
Electric Revenue

-

-

-

-

-

-

-

-

1,143

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gas Domestic Regulated Revenue

-

-

-

-

-

-

-

-

173

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues from alternative revenue programs

-

-

-

-

-

-

-

-

-2

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues from alternative revenue programs

-10

-11

-6

4

0

-

0

0

-

6

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating revenues from affiliates

7

7

7

8

8

8

8

8

8

8

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating revenues

1,276

1,306

1,317

1,326

1,328

1,332

1,330

1,329

1,322

1,300

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased power

-

-

-

-

-

-

-

-

295

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased fuel

-

-

-

-

-

-

-

-

83

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased power and/or fuel from affiliates

69

70

67

79

97

120

143

164

174

179

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating and maintenance

168

171

172

173

170

182

217

244

274

283

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating and maintenance from affiliates

150

152

156

157

160

162

129

99

66

32

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation and amortization

186

184

184

185

183

182

178

176

173

167

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Taxes other than income taxes

58

56

56

56

55

56

56

56

57

57

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating expenses

1,065

1,089

1,103

1,112

1,116

1,143

1,137

1,128

1,122

1,071

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating income

211

217

215

215

213

190

193

201

200

229

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense, net

62

61

61

61

60

58

54

52

51

51

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other, net

12

13

13

13

11

10

11

13

13

14

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total other income and (deductions)

-50

-48

-48

-48

-49

-48

-43

-39

-38

-37

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income before income taxes

161

169

167

167

164

142

150

162

162

192

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income taxes

22

22

21

21

22

22

46

60

67

71

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss)

139

147

146

146

142

120

104

102

95

121

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive income

139

147

146

146

142

120

121

0

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive income (loss) attributable to common shareholders

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Atlantic City Electric Company [Member]
Electric Revenue

-

-

-

-

-

-

-

-

1,219

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Natural gas operating revenues

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues from alternative revenue programs

-

-

-

-

-

-

-

-

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Competitive businesses revenues

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues from alternative revenue programs

0

0

-1

-3

0

-

0

0

-

8

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating revenues from affiliates

3

3

3

3

3

3

3

2

2

2

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating revenues

1,243

1,240

1,221

1,208

1,199

1,236

1,252

1,216

1,221

1,186

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased power

-

-

-

-

-

-

-

-

568

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased power and/or fuel from affiliates

13

19

24

31

31

29

28

25

26

29

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating and maintenance

185

187

184

182

181

188

219

233

264

279

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating and maintenance from affiliates

132

133

137

138

140

142

112

85

57

28

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation and amortization

169

157

143

138

134

136

140

143

144

146

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Taxes other than income taxes

5

4

3

3

3

5

5

6

7

6

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating expenses

1,088

1,089

1,076

1,058

1,052

1,087

1,092

1,061

1,066

1,029

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on sales of assets and businesses

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating income

157

151

145

150

147

149

160

155

155

157

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense, net

58

58

60

61

62

64

64

63

62

61

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense to affiliates

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other, net

5

6

4

4

4

2

5

5

6

7

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total other income and (deductions)

-54

-52

-56

-57

-58

-62

-59

-58

-56

-54

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income before income taxes

103

99

89

93

89

87

101

97

99

103

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income taxes

1

0

3

9

11

12

25

41

43

26

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss)

102

99

86

84

78

75

76

56

56

77

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive income

102

99

86

84

78

75

76

56

56

77

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Delmarva Power & Light Company [Member]
Competitive businesses revenues

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-