Exelon Corporation (NYSE: EXC) announced fourth quarter 2013 and full
year consolidated earnings as follows:
|
|
|
|
|
|
|
Full Year
|
|
Fourth Quarter
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Adjusted (non-GAAP) Operating Results:
|
|
|
|
|
|
|
|
|
Net Income ($ millions)
|
|
$2,149
|
|
$2,330
|
|
$427
|
|
$547
|
Diluted Earnings per Share
|
|
$2.50
|
|
$2.85
|
|
$0.50
|
|
$0.64
|
GAAP Results:
|
|
|
|
|
|
|
|
|
Net Income ($ millions)
|
|
$1,719
|
|
$1,160
|
|
$495
|
|
$378
|
Diluted Earnings per Share
|
|
$2.00
|
|
$1.42
|
|
$0.58
|
|
$0.44
|
|
|
|
|
|
|
|
|
|
“Exelon delivered another year of strong operational performance and
earnings within our guidance range, despite challenging market
conditions,” said Exelon President and CEO Christopher M. Crane. “On the
generation side of our business, we achieved a nuclear capacity factor
of greater than 94 percent in a year of record output. Each of Exelon’s
three utilities had its best year in reliability and customer
satisfaction.”
Fourth Quarter Operating Results
As shown in the table above, Exelon’s adjusted (non-GAAP) operating
earnings decreased to $0.50 per share in the fourth quarter of 2013 from
$0.64 per share in the fourth quarter of 2012. Earnings in fourth
quarter 2013 primarily reflected the following negative factors:
-
Lower realized energy prices for the sale of energy across all regions;
-
Increased depreciation and amortization expenses, primarily from an
increase in capital expenditures across the operating companies;
-
Discrete favorable impacts of the Illinois Commerce Commission (ICC)
October 2012 Distribution Rate Order; and
-
Prior year benefits from a state tax net operating loss.
These factors were offset by:
-
Increased capacity prices related to the Reliability Pricing Model
(RPM) for the PJM Interconnection, LLC market (PJM);
-
Merger O&M synergies;
-
Increased distribution revenue:
-
At ComEd, due to higher allowed ROE and recovery of capital
investment pursuant to the formula rate under the Energy
Infrastructure Modernization Act (EIMA);
-
At BGE, due to the rate case orders for electric and natural gas;
and
-
Decreased storm-related costs at PECO and BGE due to Hurricane Sandy
in the fourth quarter of 2012.
Adjusted (non-GAAP) Operating Earnings for the fourth quarter of
2013 do not include the following items (after tax) that were
included in reported GAAP earnings:
|
|
|
(in millions)
|
|
(per diluted share)
|
Exelon Adjusted (non-GAAP) Operating Earnings
|
|
$427
|
|
$0.50
|
Mark-to-Market Impact of Economic Hedging Activities
|
|
143
|
|
0.16
|
Net Unrealized Gains Related to Nuclear Decommissioning Trust
(NDT) Fund Investments
|
|
40
|
|
0.05
|
Plant Retirements and Divestitures
|
|
1
|
|
-
|
Asset Retirement Obligation
|
|
(1)
|
|
-
|
Merger and Integration Costs
|
|
(21)
|
|
(0.02)
|
Midwest Generation Bankruptcy Charges
|
|
(16)
|
|
(0.02)
|
Reassessment of State Deferred Income Taxes
|
|
(4)
|
|
-
|
Amortization of Commodity Contract Intangibles
|
|
(75)
|
|
(0.09)
|
Long-Lived Asset Impairments
|
|
1
|
|
-
|
Exelon GAAP Net Income
|
|
$495
|
|
$0.58
|
Adjusted (non-GAAP) Operating Earnings for the fourth quarter of
2012 do not include the following items (after tax) that were
included in reported GAAP earnings:
|
|
|
(in millions)
|
|
(per diluted share)
|
Exelon Adjusted (non-GAAP) Operating Earnings
|
|
$547
|
|
$0.64
|
Mark-to-Market Impact of Economic Hedging Activities
|
|
123
|
|
0.14
|
Net Unrealized Gains Related to NDT Fund Investments
|
|
2
|
|
-
|
Plant Retirements and Divestitures
|
|
(38)
|
|
(0.05)
|
Asset Retirement Obligation
|
|
5
|
|
0.01
|
Merger and Integration Costs
|
|
(46)
|
|
(0.05)
|
Reassessment of State Deferred Income Taxes
|
|
1
|
|
-
|
Amortization of Commodity Contract Intangibles
|
|
(211)
|
|
(0.24)
|
Midwest Generation Bankruptcy Charges
|
|
(8)
|
|
(0.01)
|
Amortization of the Fair Value of Certain Debt
|
|
3
|
|
-
|
Exelon GAAP Net Income
|
|
$378
|
|
$0.44
|
|
|
|
|
|
2014 Earnings Outlook
Exelon introduced a guidance range for 2014 adjusted (non-GAAP)
operating earnings of $2.25 to $2.55 per share. Operating earnings
guidance is based on the assumption of normal weather.
The outlook for 2014 adjusted (non-GAAP) operating earnings for Exelon
and its subsidiaries excludes the following items:
-
Mark-to-market adjustments from economic hedging activities;
-
Unrealized gains and losses from NDT fund investments to the extent
not offset by contractual accounting as described in the notes to the
consolidated financial statements;
-
Certain costs incurred related to the Constellation and CENG merger
and integration initiatives;
-
Non-cash amortization of intangible assets, net, related to commodity
contracts recorded at fair value at the merger date;
-
Other unusual items; and
-
One-time impacts of adopting new accounting standards.
Fourth Quarter and Recent Highlights
-
Nuclear Operations: Generation’s nuclear fleet, including its
owned output from the Salem Generating Station, produced 35,329
gigawatt-hours (GWh) in the fourth quarter of 2013, compared with
34,882 GWh in the fourth quarter of 2012. The output data excludes the
units owned by Constellation Energy Nuclear Group LLC (CENG).
Excluding Salem and the units owned by CENG, the Exelon-operated
nuclear plants achieved a 92.3 percent capacity factor for the fourth
quarter of 2013, compared with 93.0 percent for the fourth quarter of
2012. For the full year, Exelon’s nuclear fleet produced a record 134
million net megawatt-hours of electricity and achieved a capacity
factor of 94.1 percent. The number of planned refueling outage days
totaled 94 in the fourth quarter of 2013, compared with 113 in the
fourth quarter of 2012. There were 33 non-refueling outage days in the
fourth quarter of 2013, compared with one day in the fourth quarter of
2012.
-
Utility Operations: Each of Exelon’s three utilities had its
best operating year. Operating performance in each utility improved
over 2012 in all key metrics including safety, reliability, customer
service and customer satisfaction. For all three, customer
satisfaction and outage frequency are in the top quartile of similar
utilities in the U.S.
-
Fossil and Renewables Operations: The Dispatch Match rate for
Generation’s gas/hydro fleet was 99.3 percent in the fourth quarter of
2013, compared with 95.8 percent in the fourth quarter of 2012. A
higher rate of forced outages across the fleet had an impact on the
performance in 2012. Energy Capture for the wind/solar fleet was 94.5
percent in the fourth quarter of 2013, compared with 92.2 percent in
the fourth quarter of 2012. Energy Capture in the fourth quarter of
2013 reflects dispatch process improvements and changes to the fleet
composition.
-
ComEd Distribution Formula Rate Case: On Dec. 19, 2013, the ICC
issued an Order approving ComEd’s 2013 annual distribution formula
rate update case. The Order established the net revenue requirement
used to set the rates that took effect in January 2014, with an
increase to ComEd’s annual delivery services revenue requirement of
approximately $341 million. The electric distribution rate increase
was set using an allowed return on capital of 6.94 percent (inclusive
of an allowed return on common equity of 8.72 percent).
-
BGE Gas and Electric Distribution Rate Case: On Dec. 13, 2013,
the Maryland Public Service Commission (MDPSC) issued Order No. 86060
related to BGE’s May 17, 2013, application for an increase in electric
and gas base rates. Under the MDPSC’s Order, BGE is authorized to
increase annual electric base rates by $34 million, which is
approximately 41 percent of the $83 million requested in the
application, and annual gas base rates by $12 million, which is
approximately 52 percent of the $24 million requested. The electric
distribution rate increase was set using an allowed return on equity
of 9.75 percent, and the gas distribution rate increase was set using
an allowed return on equity of 9.60 percent. The new electric and
natural gas distribution rates took effect for services rendered on or
after Dec. 13, 2013.
-
Financing Activities: On Jan. 10, 2014, ComEd issued $300
million aggregate principal amount of its First Mortgage 2.15 percent
Bonds, Series 115, due Jan. 15, 2019, and $350 million aggregate
principal amount of its First Mortgage 4.70 percent Bonds, Series 116,
due Jan. 15, 2044.
-
Hedging Update: Exelon’s hedging program involves the hedging
of commodity risk for Exelon’s expected generation, typically on a
ratable basis over a three-year period. Expected generation represents
the amount of energy estimated to be generated or purchased through
owned or contracted-for capacity. The proportion of expected
generation hedged as of Dec. 31, 2013, was 91 percent to 94 percent
for 2014, 62 percent to 65 percent for 2015, and 30 percent to 33
percent for 2016. The primary objective of Exelon’s hedging program is
to manage market risks and protect the value of its generation and its
investment-grade balance sheet, while preserving its ability to
participate in improving long-term market fundamentals.
Operating Company Results
Generation consists of owned and contracted electric generating
facilities and wholesale and retail customer supply of electric and
natural gas products and services, including renewable energy products,
risk management services and natural gas exploration and production
activities.
Fourth quarter 2013 GAAP net income was $269 million, compared with net
income of $137 million in the fourth quarter of 2012. Adjusted
(non-GAAP) operating earnings for the fourth quarter of 2013 and 2012 do
not include various items (after tax) that were included in reported
GAAP earnings. A reconciliation of Adjusted (non-GAAP) Operating
Earnings to GAAP Net Income is in the table below:
|
|
|
|
|
($ millions)
|
|
4Q13
|
|
4Q12
|
Generation Adjusted (non-GAAP) Operating Earnings
|
|
$183
|
|
$283
|
Mark-to-Market Impact of Economic Hedging Activities
|
|
143
|
|
145
|
Net Unrealized Gains Related to NDT Fund Investments
|
|
40
|
|
2
|
Plant Retirements and Divestitures
|
|
1
|
|
(38)
|
Asset Retirement Obligation
|
|
(1)
|
|
5
|
Merger and Integration Costs
|
|
(19)
|
|
(35)
|
Amortization of Commodity Contract Intangibles
|
|
(75)
|
|
(211)
|
Amortization of Fair Value of Certain Debt
|
|
-
|
|
3
|
Reassessment of State Deferred Income Taxes
|
|
12
|
|
(9)
|
Midwest Generation Bankruptcy Charges
|
|
(16)
|
|
(8)
|
Long-Lived Asset Impairments
|
|
1
|
|
-
|
Generation GAAP Net Income
|
|
$269
|
|
$137
|
|
|
|
|
|
Generation’s Adjusted (non-GAAP) Operating Earnings in the fourth
quarter of 2013 decreased $100 million compared with the same quarter in
2012. This decrease primarily reflected:
-
Lower realized energy prices for the sale of energy across all regions
and
-
Increased depreciation and amortization expense due to ongoing capital
expenditures.
These items were partially offset by favorable capacity pricing related
to RPM for the PJM market and favorable O&M expense primarily driven by
merger synergies.
Generation’s average realized margin on all electric sales, including
sales to affiliates and excluding trading activity, was $26.42 per
megawatt-hour (MWh) in the fourth quarter of 2013, compared with $26.52
per MWh in the fourth quarter of 2012.
ComEd consists of electricity transmission and distribution
operations in northern Illinois.
ComEd recorded GAAP net income of $109 million in the fourth quarter of
2013, compared with net income of $160 million in the fourth quarter of
2012. Adjusted (non-GAAP) operating earnings for the fourth quarter of
2012 and 2013 do not include various items (after tax) that were
included in reported GAAP earnings. A reconciliation of Adjusted
(non-GAAP) Operating Earnings to GAAP Net Income is in the table below:
|
|
|
|
|
($ millions)
|
|
4Q13
|
|
4Q12
|
ComEd Adjusted (non-GAAP) Operating Earnings
|
|
$109
|
|
$162
|
Merger and Integration Costs
|
|
-
|
|
(2)
|
ComEd GAAP Net Income
|
|
$109
|
|
$160
|
|
|
|
|
|
ComEd’s Adjusted (non-GAAP) Operating Earnings in the fourth quarter of
2013 were down ($53) million from the same quarter in 2012, primarily
due to the discrete impacts of the ICC October 2012 Distribution Rate
Order This was partially offset by increased distribution revenue in
2013 due to higher allowed ROE and recovery of capital investment
pursuant to the formula rate under EIMA and favorable weather.
For the fourth quarter of 2013, heating degree-days in the ComEd service
territory were up 22.5 percent relative to the same period in 2012 and
were 8.5 percent above normal. Total retail electric deliveries
increased 3.7 percent in fourth quarter of 2013 compared with fourth
quarter of 2012.
Weather-normalized retail electric deliveries increased 0.4 percent in
the fourth quarter of 2013 relative to 2012, primarily reflecting growth
in the residential sector.
For ComEd, weather had a favorable after-tax effect of $8 million on
fourth quarter 2013 earnings relative to 2012 and a favorable after-tax
effect of $4 million relative to normal weather.
PECO consists of electricity transmission and distribution
operations and retail natural gas distribution operations in
southeastern Pennsylvania.
PECO’s GAAP net income in the fourth quarter of 2013 was $102 million,
compared with $79 million in the fourth quarter of 2012. Adjusted
(non-GAAP) Operating Earnings for the fourth quarter of 2013 and 2012 do
not include various items (after tax) that were included in reported
GAAP earnings. A reconciliation of Adjusted (non-GAAP) Operating
Earnings to GAAP Net Income is in the table below:
|
|
|
|
|
($ millions)
|
|
4Q13
|
|
4Q12
|
PECO Adjusted (non-GAAP) Operating Earnings
|
|
$103
|
|
$81
|
Merger and Integration Costs
|
|
(1)
|
|
(2)
|
PECO GAAP Net Income
|
|
$102
|
|
$79
|
|
|
|
|
|
PECO’s Adjusted (non-GAAP) Operating Earnings in the fourth quarter of
2013 increased $22 million from the same quarter in 2012, primarily due
to decreased storm related costs and favorable weather.
For the fourth quarter of 2013, heating degree-days in the PECO service
territory were up 6.4 percent relative to the same period in 2012 and
were 3.2 percent below normal. Total retail electric deliveries were up
2.6 percent compared with the fourth quarter of 2012. On the gas side,
deliveries in the fourth quarter of 2013 were up 4.8 percent compared
with the fourth quarter of 2012.
Weather-normalized retail electric deliveries decreased 0.3 percent in
the fourth quarter of 2013 relative to 2012, reflecting a decrease in
deliveries to both residential and large C&I customers offset by an
increase in deliveries to small C&I customers. Weather-normalized gas
deliveries were down 0.6 percent in the fourth quarter of 2013.
For PECO, weather had a favorable after-tax effect of $8 million on
fourth quarter 2013 earnings relative to 2012 and a favorable after-tax
effect of $3 million relative to normal weather.
BGE consists of electricity transmission and distribution
operations and retail natural gas distribution operations in central
Maryland.
BGE’s GAAP net income in the fourth quarter of 2013 was $47 million,
compared with $15 million in the fourth quarter of 2012. Adjusted
(non-GAAP) Operating Earnings for the fourth quarter of 2013 and 2012 do
not include various items (after tax) that were included in reported
GAAP earnings. A reconciliation of Adjusted (non-GAAP) Operating
Earnings to GAAP Net Income is in the table below:
|
|
|
|
|
($ millions)
|
|
4Q13
|
|
4Q12
|
BGE Adjusted (non-GAAP) Operating Earnings
|
|
$48
|
|
$18
|
Merger and Integration Costs
|
|
(1)
|
|
(3)
|
BGE GAAP Net Income
|
|
$47
|
|
$15
|
|
|
|
|
|
BGE’s Adjusted (non-GAAP) Operating Earnings in the fourth quarter of
2013 increased $30 million from the same quarter in 2012, primarily due
to higher electric and gas distribution rates and decreased storm costs
partially offset by higher depreciation and amortization expense. Due to
revenue decoupling, BGE is not affected by actual weather with the
exception of major storms.
Adjusted (non-GAAP) Operating Earnings
Adjusted (non-GAAP) operating earnings, which generally exclude
significant one-time charges or credits that are not normally associated
with ongoing operations, mark-to-market adjustments from economic
hedging activities and unrealized gains and losses from NDT fund
investments, are provided as a supplement to results reported in
accordance with GAAP. Management uses such adjusted (non-GAAP) operating
earnings measures internally to evaluate the company’s performance and
manage its operations. Reconciliation of GAAP to adjusted (non-GAAP)
operating earnings for historical periods is attached. Additional
earnings release attachments, which include the reconciliation on page 8
are posted on Exelon’s Web site: www.exeloncorp.com
and have been furnished to the Securities and Exchange Commission on
Form 8-K on February 6, 2014.
Cautionary Statements Regarding Forward-Looking Information
This press release contains certain forward-looking statements within
the meaning of the Private Securities Litigation Reform Act of 1995,
that are subject to risks and uncertainties. The factors that could
cause actual results to differ materially from the forward-looking
statements made by Exelon Corporation, Commonwealth Edison Company, PECO
Energy Company, Baltimore Gas and Electric Company and Exelon Generation
Company, LLC (Registrants) include those factors discussed herein, as
well as the items discussed in (1) Exelon’s 2012 Annual Report on Form
10-K in (a) ITEM 1A. Risk Factors, (b) ITEM 7. Management’s Discussion
and Analysis of Financial Condition and Results of Operations and (c)
ITEM 8. Financial Statements and Supplementary Data: Note 19; (2)
Exelon’s Third Quarter 2013 Quarterly Report on Form 10-Q in (a) Part
II, Other Information, ITEM 1A. Risk Factors; (b) Part 1, Financial
Information, ITEM 2. Management’s Discussion and Analysis of Financial
Condition and Results of Operations and (c) Part I, Financial
Information, ITEM 1. Financial Statements: Note 18; and (3) other
factors discussed in filings with the SEC by the Registrants. Readers
are cautioned not to place undue reliance on these forward-looking
statements, which apply only as of the date of this press release. None
of the Registrants undertakes any obligation to publicly release any
revision to its forward-looking statements to reflect events or
circumstances after the date of this press release.
Exelon Corporation is the nation’s leading competitive energy
provider, with 2013 revenues of approximately $24.9 billion.
Headquartered in Chicago, Exelon has operations and business activities
in 47 states, the District of Columbia and Canada. Exelon is one of the
largest competitive U.S. power generators, with approximately 35,000
megawatts of owned capacity comprising one of the nation’s cleanest and
lowest-cost power generation fleets. The company’s Constellation
business unit provides energy products and services to approximately
100,000 business and public sector customers and approximately 1 million
residential customers. Exelon’s utilities deliver electricity and
natural gas to more than 6.6 million customers in central Maryland
(BGE), northern Illinois (ComEd) and southeastern Pennsylvania (PECO).
EXELON CORPORATION
|
Reconciliation of Adjusted (non-GAAP) Operating Earnings to GAAP
Consolidated Statements of Operations
|
(unaudited)
|
(in millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2013
|
|
Three Months Ended December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
Adjusted
|
|
|
|
|
|
|
|
|
Adjusted
|
|
|
|
GAAP (a)
|
|
Adjustments
|
|
|
Non-GAAP
|
|
GAAP (a)
|
|
Adjustments
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
6,175
|
|
|
$
|
79
|
|
(b),(c)
|
|
$
|
6,254
|
|
|
$
|
6,254
|
|
|
$
|
160
|
|
(b),(c),(e)
|
|
$
|
6,414
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased power and fuel
|
|
|
2,593
|
|
|
|
208
|
|
(b),(c)
|
|
|
2,801
|
|
|
|
2,759
|
|
|
|
66
|
|
(b),(c),(e)
|
|
|
2,825
|
|
|
Operating and maintenance
|
|
|
1,879
|
|
|
|
(47
|
)
|
(d),(e),(f), (g),(h)
|
|
|
1,832
|
|
|
|
1,996
|
|
|
|
(130
|
)
|
(d),(e),(f), (h)
|
|
|
1,866
|
|
|
Depreciation and amortization
|
|
|
547
|
|
|
|
(2
|
)
|
(e)
|
|
|
545
|
|
|
|
505
|
|
|
|
(3
|
)
|
(e)
|
|
|
502
|
|
|
Taxes other than income
|
|
|
270
|
|
|
|
-
|
|
|
|
|
270
|
|
|
|
268
|
|
|
|
(3
|
)
|
(e)
|
|
|
265
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
5,289
|
|
|
|
159
|
|
|
|
|
5,448
|
|
|
|
5,528
|
|
|
|
(70
|
)
|
|
|
|
5,458
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings of unconsolidated affiliates
|
|
|
3
|
|
|
|
30
|
|
(c),(d)
|
|
|
33
|
|
|
|
(22
|
)
|
|
|
40
|
|
(c)
|
|
|
18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
889
|
|
|
|
(50
|
)
|
|
|
|
839
|
|
|
|
704
|
|
|
|
270
|
|
|
|
|
974
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and (deductions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(246
|
)
|
|
|
-
|
|
|
|
|
(246
|
)
|
|
|
(231
|
)
|
|
|
(5
|
)
|
(k)
|
|
|
(236
|
)
|
|
Other, net
|
|
|
162
|
|
|
|
(118
|
)
|
(i)
|
|
|
44
|
|
|
|
93
|
|
|
|
(20
|
)
|
(d),(e),(i)
|
|
|
73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income and (deductions)
|
|
|
(84
|
)
|
|
|
(118
|
)
|
|
|
|
(202
|
)
|
|
|
(138
|
)
|
|
|
(25
|
)
|
|
|
|
(163
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
805
|
|
|
|
(168
|
)
|
|
|
|
637
|
|
|
|
566
|
|
|
|
245
|
|
|
|
|
811
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
311
|
|
|
|
(104
|
)
|
(b),(c),(d), (e),(f),(g), (h),(i),(j)
|
|
|
207
|
|
|
|
182
|
|
|
|
76
|
|
(b),(c),(d), (e),(f),(h), (i),(j),(k)
|
|
|
258
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
494
|
|
|
|
(64
|
)
|
|
|
|
430
|
|
|
|
384
|
|
|
|
169
|
|
|
|
|
553
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to noncontrolling interests and
preference stock dividends
|
|
|
(1
|
)
|
|
|
4
|
|
(g)
|
|
|
3
|
|
|
|
6
|
|
|
|
-
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common shareholders
|
|
$
|
495
|
|
|
$
|
(68
|
)
|
|
|
$
|
427
|
|
|
$
|
378
|
|
|
$
|
169
|
|
|
|
$
|
547
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate
|
|
|
38.6
|
%
|
|
|
|
|
|
|
32.5
|
%
|
|
|
32.2
|
%
|
|
|
|
|
|
|
31.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per average common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.58
|
|
|
$
|
(0.08
|
)
|
|
|
$
|
0.50
|
|
|
$
|
0.44
|
|
|
$
|
0.20
|
|
|
|
$
|
0.64
|
|
|
Diluted
|
|
$
|
0.58
|
|
|
$
|
(0.08
|
)
|
|
|
$
|
0.50
|
|
|
$
|
0.44
|
|
|
$
|
0.20
|
|
|
|
$
|
0.64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
857
|
|
|
|
|
|
|
|
857
|
|
|
|
854
|
|
|
|
|
|
|
|
854
|
|
|
Diluted
|
|
|
861
|
|
|
|
|
|
|
|
861
|
|
|
|
857
|
|
|
|
|
|
|
|
857
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of adjustments on earnings per average diluted common
share recorded in accordance with GAAP:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mark-to-market impact of economic hedging activities (b)
|
|
|
|
|
$
|
(0.16
|
)
|
|
|
|
|
|
|
|
|
$
|
(0.14
|
)
|
|
|
|
|
|
Amortization of commodity contract intangibles (c)
|
|
|
|
|
|
0.09
|
|
|
|
|
|
|
|
|
|
|
0.24
|
|
|
|
|
|
|
Merger and integration costs (d)
|
|
|
|
|
|
0.02
|
|
|
|
|
|
|
|
|
|
|
0.05
|
|
|
|
|
|
|
Plant retirements and divestitures (e)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
0.05
|
|
|
|
|
|
|
Asset retirement obligation (f)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
(0.01
|
)
|
|
|
|
|
|
Midwest Generation Bankruptcy Charges (h)
|
|
|
|
|
|
0.02
|
|
|
|
|
|
|
|
|
|
|
0.01
|
|
|
|
|
|
|
Unrealized gains related to NDT fund investments (i)
|
|
|
|
|
|
(0.05
|
)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
Reassessment of state deferred income taxes (j)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
Total adjustments
|
|
|
|
|
$
|
(0.08
|
)
|
|
|
|
|
|
|
|
|
$
|
0.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Results reported in accordance with accounting principles generally
accepted in the United States (GAAP).
|
(b)
|
Adjustment to exclude the mark-to-market impact of Exelon's economic
hedging activities, net of intercompany eliminations.
|
(c)
|
Adjustment to exclude the non-cash amortization of intangible
assets, net, related to commodity contracts recorded at fair value
at the merger date.
|
(d)
|
Adjustment to exclude certain costs incurred associated with the
merger, including employee-related expenses (e.g. severance,
retirement, relocation and retention bonuses), integration
initiatives, certain pre-acquisition contingencies and CENG
transaction costs.
|
(e)
|
Adjustment to exclude the impacts associated with the sale or
retirement of generating stations.
|
(f)
|
Adjustment to exclude the increase in Generation's asset retirement
obligation in 2013 primarily for asbestos at retired fossil power
plants and a decrease in Generation's asset retirement obligation
for certain retired fossil-fueled generating stations in 2012.
|
(g)
|
Adjustment to exclude the impacts of the impairment of certain wind
generating assets.
|
(h)
|
Adjustment to exclude estimated liabilities pursuant to the Midwest
Generation bankruptcy.
|
(i)
|
Adjustment to exclude the unrealized gains on NDT fund investments
to the extent not offset by contractual accounting as described in
the notes to the consolidated financial statements.
|
(j)
|
Adjustment to exclude the impacts of the remeasurement of state
deferred income taxes, primarily as a result of changes in
forecasted apportionment in 2013 and as a result of the merger in
2012.
|
(k)
|
Adjustment to exclude the non-cash amortization of certain debt
recorded at fair value at the merger date, which was retired in the
second quarter of 2013.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXELON CORPORATION
|
Reconciliation of Adjusted (non-GAAP) Operating Earnings to GAAP
Consolidated Statements of Operations
|
(unaudited)
|
(in millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31, 2013
|
|
Twelve Months Ended December 31, 2012 (a)
|
|
|
|
|
|
|
|
|
|
|
Adjusted
|
|
|
|
|
|
|
|
|
Adjusted
|
|
|
|
GAAP (b)
|
|
Adjustments
|
|
|
Non-GAAP
|
|
GAAP (b)
|
|
Adjustments
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
24,901
|
|
|
$
|
541
|
|
(c),(d)
|
|
$
|
25,442
|
|
|
$
|
23,489
|
|
|
$
|
1,185
|
|
(c),(d),(e),
(n)
|
|
$
|
24,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased power and fuel
|
|
|
10,737
|
|
|
|
563
|
|
(c),(d)
|
|
|
11,300
|
|
|
|
10,157
|
|
|
|
607
|
|
(c),(d),(e), (f)
|
|
|
10,764
|
|
|
Operating and maintenance
|
|
|
7,270
|
|
|
|
(312
|
)
|
(e),(f),(g), (h),(i)
|
|
|
6,958
|
|
|
|
7,961
|
|
|
|
(1,182
|
)
|
(d),(e),(f), (h),(i),(l), (m),(n),(o)
|
|
|
6,779
|
|
|
Depreciation and amortization
|
|
|
2,153
|
|
|
|
(5
|
)
|
(e),(f)
|
|
|
2,148
|
|
|
|
1,881
|
|
|
|
(47
|
)
|
(e),(f)
|
|
|
1,834
|
|
|
Taxes other than income
|
|
|
1,095
|
|
|
|
-
|
|
|
|
|
1,095
|
|
|
|
1,019
|
|
|
|
(9
|
)
|
(e),(f),(n)
|
|
|
1,010
|
|
|
Total operating expenses
|
|
|
21,255
|
|
|
|
246
|
|
|
|
|
21,501
|
|
|
|
21,018
|
|
|
|
(631
|
)
|
|
|
|
20,387
|
|
Equity in earnings (loss) of unconsolidated affiliates
|
|
|
10
|
|
|
|
92
|
|
(d),(f)
|
|
|
102
|
|
|
|
(91
|
)
|
|
|
150
|
|
(d),(f)
|
|
|
59
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
3,656
|
|
|
|
387
|
|
|
|
|
4,043
|
|
|
|
2,380
|
|
|
|
1,966
|
|
|
|
|
4,346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and (deductions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(1,356
|
)
|
|
|
370
|
|
(f),(g),(j), (k)
|
|
|
(986
|
)
|
|
|
(928
|
)
|
|
|
(13
|
)
|
(f),(j)
|
|
|
(941
|
)
|
|
Other, net
|
|
|
473
|
|
|
|
(235
|
)
|
(e),(f),(j), (l)
|
|
|
238
|
|
|
|
346
|
|
|
|
(94
|
)
|
(e),(f),(l)
|
|
|
252
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income and (deductions)
|
|
|
(883
|
)
|
|
|
135
|
|
|
|
|
(748
|
)
|
|
|
(582
|
)
|
|
|
(107
|
)
|
|
|
|
(689
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
2,773
|
|
|
|
522
|
|
|
|
|
3,295
|
|
|
|
1,798
|
|
|
|
1,859
|
|
|
|
|
3,657
|
|
Income taxes
|
|
|
1,044
|
|
|
|
88
|
|
(c),(d),(e), (f),(g),(h), (i),(j),(k), (l),(m)
|
|
|
1,132
|
|
|
|
627
|
|
|
|
689
|
|
(c),(d),(e), (f),(h),(j), (i),(l),(m), (n),(o),
|
|
|
1,316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
1,729
|
|
|
|
434
|
|
|
|
|
2,163
|
|
|
|
1,171
|
|
|
|
1,170
|
|
|
|
|
2,341
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to noncontrolling interests, preferred
security dividends and redemption and preference stock dividends
|
|
|
10
|
|
|
|
4
|
|
(g)
|
|
|
14
|
|
|
|
11
|
|
|
|
-
|
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common shareholders
|
|
$
|
1,719
|
|
|
$
|
430
|
|
|
|
$
|
2,149
|
|
|
$
|
1,160
|
|
|
$
|
1,170
|
|
|
|
$
|
2,330
|
|
Effective tax rate
|
|
|
37.6
|
%
|
|
|
|
|
|
|
34.4
|
%
|
|
|
34.9
|
%
|
|
|
|
|
|
|
36.0
|
%
|
Earnings per average common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
2.01
|
|
|
$
|
0.50
|
|
|
|
$
|
2.51
|
|
|
$
|
1.42
|
|
|
$
|
1.43
|
|
|
|
$
|
2.85
|
|
|
Diluted
|
|
$
|
2.00
|
|
|
$
|
0.50
|
|
|
|
$
|
2.50
|
|
|
$
|
1.42
|
|
|
$
|
1.43
|
|
|
|
$
|
2.85
|
|
Average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
856
|
|
|
|
|
|
|
|
856
|
|
|
|
816
|
|
|
|
|
|
|
|
816
|
|
|
Diluted
|
|
|
860
|
|
|
|
|
|
|
|
860
|
|
|
|
819
|
|
|
|
|
|
|
|
819
|
|
Effect of adjustments on earnings per average diluted common
share recorded in accordance with GAAP:
|
|
Mark-to-market impact of economic hedging activities (c)
|
|
|
|
|
$
|
(0.35
|
)
|
|
|
|
|
|
|
|
|
$
|
(0.38
|
)
|
|
|
|
|
|
Amortization of commodity contract intangibles (d)
|
|
|
|
|
|
0.41
|
|
|
|
|
|
|
|
|
|
|
0.93
|
|
|
|
|
|
|
Plant retirements and divestitures (e)
|
|
|
|
|
|
(0.02
|
)
|
|
|
|
|
|
|
|
|
|
0.29
|
|
|
|
|
|
|
Merger and integration costs (f)
|
|
|
|
|
|
0.08
|
|
|
|
|
|
|
|
|
|
|
0.31
|
|
|
|
|
|
|
Long-lived asset impairment (g)
|
|
|
|
|
|
0.14
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
Asset retirement obligation (h)
|
|
|
|
|
|
0.01
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
Midwest Generation bankruptcy charges (i)
|
|
|
|
|
|
0.02
|
|
|
|
|
|
|
|
|
|
|
0.01
|
|
|
|
|
|
|
Amortization of the fair value of certain debt (j)
|
|
|
|
|
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
(0.01
|
)
|
|
|
|
|
|
Remeasurement of like-kind exchange tax position (k)
|
|
|
|
|
|
0.31
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
Unrealized gains related to NDT fund investments (l)
|
|
|
|
|
|
(0.09
|
)
|
|
|
|
|
|
|
|
|
|
(0.07
|
)
|
|
|
|
|
|
Reassessment of state deferred income taxes (m)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
(0.14
|
)
|
|
|
|
|
|
Maryland commitments (n)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
0.28
|
|
|
|
|
|
|
FERC settlement (o)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
0.21
|
|
|
|
|
|
|
Total adjustments
|
|
|
|
|
$
|
0.50
|
|
|
|
|
|
|
|
|
|
$
|
1.43
|
|
|
|
|
|
(a)
|
For the twelve months ended December 31, 2012, includes financial
results for Constellation and BGE beginning on March 12, 2012, the
date the merger was completed.
|
(b)
|
Results reported in accordance with GAAP.
|
(c)
|
Adjustment to exclude the mark-to-market impact of Exelon's economic
hedging activities, net of intercompany eliminations.
|
(d)
|
Adjustment to exclude the non-cash amortization of intangible
assets, net, related to commodity contracts recorded at fair value
at the merger date.
|
(e)
|
Adjustment to exclude the impacts associated with the sale or
retirement of generating stations.
|
(f)
|
Adjustment to exclude certain costs incurred associated with the
merger, including employee-related expenses (e.g. severance,
retirement, relocation and retention bonuses), integration
initiatives, certain pre-acquisition contingencies and CENG
transaction costs.
|
(g)
|
Adjustment to exclude the impairment of the cancellation of
previously capitalized nuclear uprate projects and the impairment of
certain wind generating assets.
|
(h)
|
Adjustment in 2013 to exclude an increase in Generation's asset
retirement obligation primarily for asbestos at retired fossil power
plants, and in 2012 to exclude a decrease in Generation's asset
retirement obligation for certain retired fossil-fueled generation
stations.
|
(i)
|
Adjustment to exclude estimated liabilities pursuant to the Midwest
Generation bankruptcy.
|
(j)
|
Adjustment to exclude the non-cash amortization of certain debt
recorded at fair value at the merger date, which was retired in the
second quarter of 2013.
|
(k)
|
Adjustment to exclude a non-cash charge to earnings resulting from
the first quarter 2013 remeasurement of a like-kind exchange tax
position taken on ComEd's 1999 sale of fossil generating assets.
|
(l)
|
Adjustment to exclude the unrealized gains on NDT fund investments
to the extent not offset by contractual accounting as described in
the notes to the consolidated financial statements.
|
(m)
|
Adjustment to exclude the non-cash impacts of the remeasurement of
state deferred income taxes, primarily as a result of changes in
forecasted apportionment in 2013 and as a result of the merger in
2012.
|
(n)
|
Adjustment to exclude costs incurred as part of the Maryland order
approving the merger transaction.
|
(o)
|
Adjustment to exclude costs associated with a March 2012 settlement
with the FERC to resolve a dispute related to Constellation's prior
period hedging and risk management transactions.
|
Copyright Business Wire 2014