Exelon Announces Fourth Quarter 2016 Results, Provides 2017 Earnings Expectation
Exelon Corporation (NYSE:EXC) announced fourth quarter 2016 consolidated
earnings as follows:
|
|
|
|
|
|
|
Full Year
|
|
Fourth Quarter
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
GAAP Results:
|
|
|
|
|
|
|
|
|
Net Income ($ millions)
|
|
$1,134
|
|
$2,269
|
|
$204
|
|
$309
|
Diluted Earnings per Share
|
|
$1.22
|
|
$2.54
|
|
$0.22
|
|
$0.33
|
Adjusted (non-GAAP) Operating Results:
|
|
|
|
|
|
|
|
|
Net Income ($ millions)
|
|
$2,488
|
|
$2,227
|
|
$410
|
|
$347
|
Diluted Earnings per Share
|
|
$2.68
|
|
$2.49
|
|
$0.44
|
|
$0.38
|
|
|
|
|
|
|
|
|
|
“2016 was a monumental year for Exelon. We made great progress in the
ongoing transformation of our company, with a focus on meeting our
commitments to stakeholders via the PHI merger and the creation of the
ZEC programs in both New York and Illinois that compensate our nuclear
plants for their carbon-free attributes,” said Christopher M. Crane,
Exelon President and CEO. “In addition, each of our operating companies
turned in best-ever performance in a range of key metrics, which would
not have been possible without the remarkable contributions of our
34,000 employees that work hard every day to keep the power and gas
flowing for our customers.”
Fourth Quarter Operating Results
Exelon’s GAAP Net Income decreased to $0.22 per share in the fourth
quarter of 2016 from $0.33 per share in the fourth quarter of 2015.
Exelon's Adjusted (non-GAAP) Operating Earnings increased to $0.44 per
share in the fourth quarter of 2016 from $0.38 per share in the fourth
quarter of 2015.
Fourth quarter 2016 operating results include $0.05 per share of Pepco
Holdings, LLC (PHI) Adjusted (non-GAAP) Operating Earnings, which was
partially offset by incremental debt and equity costs incurred in
connection with the merger. Adjusted (non-GAAP) Operating Earnings in
the fourth quarter of 2016 also reflect the following favorable factors:
-
Favorable impacts of decreased nuclear outage days at Generation;
-
Favorable weather conditions at ComEd and PECO; and
-
Higher utility earnings due to regulatory rate increases.
These factors were partially offset by:
-
Lower capacity prices at Generation;
-
Lower realized energy prices at Generation; and
-
Increased depreciation and amortization expenses, primarily from an
increase in capital expenditures across the operating companies.
Adjusted (non-GAAP) Operating Earnings for the fourth quarter of 2016 do
not include the following items (after-tax) that were included in
reported GAAP Net Income:
|
|
|
|
|
|
|
(in millions)
|
|
(per diluted share)
|
Exelon GAAP Net Income
|
|
$204
|
|
$0.22
|
Mark-to-Market Impact of Economic Hedging Activities
|
|
(44)
|
|
(0.05)
|
Unrealized Losses Related to Nuclear Decommissioning Trust (NDT)
Fund Investments
|
|
9
|
|
0.01
|
Amortization of Commodity Contract Intangibles
|
|
26
|
|
0.03
|
Merger and Integration Costs
|
|
23
|
|
0.02
|
Reassessment of State Deferred Income Taxes
|
|
10
|
|
0.01
|
Asset Retirement Obligation
|
|
(75)
|
|
(0.08)
|
Merger Commitments
|
|
38
|
|
0.04
|
Plant Retirements and Divestitures(1)
|
|
94
|
|
0.10
|
Cost Management Program
|
|
8
|
|
0.01
|
Curtailment of Generation Growth and Development Activities
|
|
57
|
|
0.06
|
Long-Lived Asset Impairments
|
|
(1)
|
|
—
|
CENG Noncontrolling Interest
|
|
61
|
|
0.07
|
Exelon Adjusted (non-GAAP) Operating Earnings
|
|
$410
|
|
$0.44
|
(1) Includes after-tax $154 million of incremental accelerated
depreciation from June 2, 2016 through December 6, 2016, pursuant
to the second quarter decision to early retire the Clinton and
Quad Cities nuclear generating facilities, which decision was
reversed in December 2016.
|
|
Adjusted (non-GAAP) Operating Earnings for the fourth quarter of 2015 do
not include the following items (after-tax) that were included in
reported GAAP Net Income:
|
|
|
|
|
|
|
(in millions)
|
|
(per diluted share)
|
Exelon GAAP Net Income
|
|
$309
|
|
$0.33
|
Unrealized Gains Related to NDT Fund Investments
|
|
(51)
|
|
(0.05)
|
Amortization of Commodity Contract Intangibles
|
|
10
|
|
0.01
|
Merger and Integration Costs
|
|
9
|
|
0.01
|
Long-Lived Asset Impairments
|
|
6
|
|
0.01
|
Reassessment of State Deferred Income Taxes
|
|
41
|
|
0.05
|
Reduction in State Income Tax Reserve
|
|
(10)
|
|
(0.01)
|
PHI Merger Related Redeemable Debt Exchange
|
|
13
|
|
0.01
|
CENG Noncontrolling Interest
|
|
20
|
|
0.02
|
Exelon Adjusted (non-GAAP) Operating Earnings
|
|
$347
|
|
$0.38
|
|
|
|
|
|
2017 Earnings Outlook
Exelon introduced a guidance range for 2017 Adjusted (non-GAAP)
Operating Earnings of $2.50 to $2.80 per share. Operating Earnings
guidance is based on the assumption of normal weather, which is
determined based on historical average heating and cooling degree days
for a 30-year period in the respective utilities' service territories,
except at PHI, where a 20-year period is used.
The outlook for 2017 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 PHI acquisition and pending
acquisition of the James A. FitzPatrick Nuclear Power Plant;
-
Certain costs incurred to achieve cost management program savings;
-
Other unusual items; and
-
One-time impacts of adopting new accounting standards.
Fourth Quarter and Recent Highlights
-
Reversal of Decision to Early Retire Clinton and Quad Cities
Nuclear Facilities: On Dec. 7, 2016, the Future Energy Jobs Act
was signed into law by the Governor of Illinois and included a Zero
Emission Standard (ZES) providing compensation in the form of a Zero
Emission Credit (ZEC). The Illinois ZES will have a 10-year duration
extending from June 1, 2017, through May 31, 2027. With the passage of
the Illinois ZES, Generation has reversed its decision to permanently
cease generation operations at the Clinton and Quad Cities nuclear
generating plants, subject to prevailing over any potential
administrative or legal challenges. Pursuant to this development, in
December 2016 Exelon and Generation reversed approximately $120
million of the one-time charges initially recorded in June 2016
associated with the early retirements, primarily for employee-related
costs and a materials and supplies inventory reserve adjustment, and
adjusted the expected economic useful life for both facilities to 2027
for Clinton, commensurate with the end of the Illinois ZES, and to
2032 for Quad Cities, the end of its operating license.
-
Nuclear Operations: Generation’s nuclear fleet, including its
owned output from the Salem Generating Station and 100 percent of the
Constellation Energy Group (CENG) units, produced 44,834
gigawatt-hours (GWh) in the fourth quarter of 2016, compared with
43,832 GWh in the fourth quarter of 2015. Excluding Salem, the
Exelon-operated nuclear plants at ownership achieved a 94.2 percent
capacity factor for the fourth quarter of 2016, compared with 93.3
percent for the fourth quarter of 2015. The number of planned
refueling outage days totaled 71 in the fourth quarter of 2016,
compared with 103 in the fourth quarter of 2015. There were 32
non-refueling outage days in the fourth quarter of 2016, compared with
21 days in the fourth quarter of 2015.
-
Fossil and Renewable Operations: The Dispatch Match rate for
Generation’s gas and hydro fleet was 99.7 percent in the fourth
quarter of 2016, compared with 97.3 percent in the fourth quarter of
2015. Energy Capture for the wind and solar fleet was 95.7 percent in
the fourth quarter of 2016, compared with 95.3 percent in the fourth
quarter of 2015.
-
ComEd Electric Distribution Rate Case: On Dec. 6, 2016, the
Illinois Commerce Commission issued its final order approving ComEd's
2016 annual distribution formula rate update. The final order resulted
in an increase to the revenue requirement of $127 million. The
increase was set using an allowed return on capital of 6.69 percent
(inclusive of an allowed ROE of 8.64 percent for 2016 less a
reliability performance metric penalty of 5 basis points for the 2015
reconciliation). The rates took effect in January 2017.
-
Pepco Maryland Electric Distribution Rate Case: On Nov. 15,
2016, the Maryland Public Service Commission approved an electric rate
increase of $53 million based on an allowed ROE of 9.55 percent. The
approved electric delivery rates became effective for services
rendered on or after Nov. 15, 2016.
-
Settlement of Baltimore City Conduit Fee Dispute: On Nov. 30,
2016, the Baltimore City Board of Estimates approved a favorable
settlement agreement entered into between BGE and the City of
Baltimore to resolve certain disputes and pending litigation related
to BGE's use of the city-owned underground conduit system, resulting
in a credit to expense in the fourth quarter.
-
Financing Activities: On Dec. 12, 2016, DPL issued $175 million
aggregate principal amount of its 4.15 percent First Mortgage Bonds,
due May 15, 2045. The proceeds of the sale of the bonds were used by
DPL to refinance maturing mortgage bonds, repay commercial paper and
for general corporate purposes.
-
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 is the
volume of energy that best represents our commodity position in energy
markets from owned or contracted generating facilities upon a
simulated dispatch model that makes assumptions regarding future
market conditions, which are calibrated to market quotes for power,
fuel, load following products, and options. The proportion of expected
generation hedged as of Dec. 31, 2016, was 91 percent to 94 percent
for 2017, 56 percent to 59 percent for 2018, and 28 percent to 31
percent for 2019. 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
ComEd consists of electricity transmission and distribution
operations in northern Illinois.
ComEd's fourth quarter 2016 GAAP Net Income was $80 million, compared
with net income of $87 million in the fourth quarter of 2015. Adjusted
(non-GAAP) Operating Earnings for the fourth quarter of 2016 do not
include merger and integration costs that were included in reported GAAP
earnings. A reconciliation of Adjusted (non-GAAP) Operating Earnings to
GAAP Net Income is presented in the table below:
|
|
|
|
|
($ millions)
|
|
4Q16
|
|
4Q15
|
ComEd GAAP Net Income
|
|
$80
|
|
$87
|
Merger and Integration Costs
|
|
1
|
|
—
|
ComEd Adjusted (non-GAAP) Operating Earnings
|
|
$81
|
|
$87
|
|
|
|
|
|
ComEd’s Adjusted (non-GAAP) Operating Earnings in the fourth quarter of
2016 decreased $6 million compared with the same quarter in 2015,
primarily due to the impacts of certain one-time ordered and proposed
adjustments to ComEd's 2015 and 2016 electric distribution formula
revenues.
For the fourth quarter of 2016, heating degree-days in the ComEd service
territory were up 18.6 percent relative to the same period in 2015 and
11.2 percent below normal. Total retail electric deliveries increased
3.3 percent in the fourth quarter of 2016 compared with the same period
in 2015.
Weather-normalized retail electric deliveries remained relatively
consistent in the fourth quarter of 2016 relative to 2015.
PECO consists of electricity transmission and distribution
operations and retail natural gas distribution operations in
southeastern Pennsylvania.
PECO’s fourth quarter 2016 GAAP Net Income was $92 million, compared
with $79 million in the fourth quarter of 2015. Adjusted (non-GAAP)
Operating Earnings for the fourth quarter of 2016 do not include merger
and integration costs and cost management program costs that were
included in reported GAAP earnings. A reconciliation of GAAP Net Income
to Adjusted (non-GAAP) Operating Earnings is presented in the table
below:
|
|
|
|
|
($ millions)
|
|
4Q16
|
|
4Q15
|
PECO GAAP Net Income
|
|
$92
|
|
$79
|
Merger and Integration Costs
|
|
1
|
|
—
|
Cost Management Program
|
|
1
|
|
—
|
PECO Adjusted (non-GAAP) Operating Earnings
|
|
$94
|
|
$79
|
|
|
|
|
|
PECO’s Adjusted (non-GAAP) Operating Earnings in the fourth quarter of
2016 increased $15 million from the same quarter in 2015, primarily due
to favorable weather and increased electric distribution revenue
pursuant to increased rates effective January 2016, partially offset by
an increase in uncollectible accounts expense.
For the fourth quarter of 2016, heating degree-days in the PECO service
territory were up 45.3 percent relative to the same period in 2015 and
were 12.7 percent below normal. Cooling degree-days were up 100.0
percent from prior year and 82.6 percent above normal. Total retail
electric deliveries were up 4.6 percent compared with the fourth quarter
of 2015. Natural gas deliveries (including both retail and
transportation components) in the fourth quarter of 2016 were up 26.1
percent compared with the same period in 2015.
Weather-normalized retail electric deliveries decreased 1.3 percent in
the fourth quarter of 2016 compared with the same period in 2015, while
gas deliveries remained relatively consistent.
BGE consists of electricity transmission and distribution
operations and retail natural gas distribution operations in central
Maryland.
BGE’s fourth quarter 2016 GAAP Net Income was $103 million, compared
with $74 million in the fourth quarter of 2015. Adjusted (non-GAAP)
Operating Earnings for the fourth quarter of 2016 do not include merger
and integration costs and cost management program costs that were
included in reported GAAP earnings. A reconciliation of GAAP Net Income
to Adjusted (non-GAAP) Operating Earnings is presented in the table
below:
|
|
|
|
|
($ millions)
|
|
4Q16
|
|
4Q15
|
BGE GAAP Net Income
|
|
$103
|
|
$74
|
Merger and Integration Costs
|
|
1
|
|
—
|
Cost Management Program
|
|
1
|
|
—
|
BGE Adjusted (non-GAAP) Operating Earnings
|
|
$105
|
|
$74
|
|
|
|
|
|
BGE’s Adjusted (non-GAAP) Operating Earnings in the fourth quarter of
2016 increased $31 million from the same quarter in 2015, primarily due
to increased distribution revenue pursuant to increased rates effective
June 2016, decreased uncollectible accounts expense and the settlement
of the Baltimore City conduit fee dispute, partially offset by increased
amortization due to the initiation of cost recovery of the AMI programs.
Due to revenue decoupling, BGE is not affected by actual weather with
the exception of major storms.
PHI consists of electricity transmission and distribution
operations in the District of Columbia and portions of Maryland,
Delaware, and New Jersey and retail natural gas distribution operations
in northern Delaware.
PHI’s fourth quarter 2016 GAAP Net Income was $30 million. Adjusted
(non-GAAP) Operating Earnings for the fourth quarter of 2016 do not
include merger and integration costs and merger commitments that were
included in reported GAAP Net Income. A reconciliation of GAAP Net
Income to Adjusted (non-GAAP) Operating Earnings is presented in the
table below:
|
|
|
($ millions)
|
|
4Q16
|
PHI GAAP Net Income
|
|
$30
|
Merger and Integration Costs
|
|
4
|
Merger Commitments
|
|
8
|
PHI Adjusted (non-GAAP) Operating Earnings
|
|
$42
|
|
|
|
PHI's Adjusted (non-GAAP) Operating Earnings in the fourth quarter of
2016 includes the impact from approved rate case orders in 2016.
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
and risk management services.
Generation's fourth quarter 2016 GAAP Net Loss was $41 million, compared
with Net Income of $154 million in the fourth quarter of 2015. Adjusted
(non-GAAP) Operating Earnings for the fourth quarter of 2016 and 2015 do
not include various items (after- tax) that were included in reported
GAAP earnings. A reconciliation of GAAP Net (Loss) Income to Adjusted
(non-GAAP) Operating Earnings is presented in the table below:
|
|
|
|
|
($ millions)
|
|
4Q16
|
|
4Q15
|
Generation GAAP Net (Loss) Income
|
|
$(41)
|
|
$154
|
Mark-to-Market Impact of Economic Hedging Activities
|
|
(44)
|
|
—
|
Unrealized Losses (Gains) Related to NDT Fund Investments
|
|
9
|
|
(51)
|
Amortization of Commodity Contract Intangibles
|
|
26
|
|
10
|
Merger and Integration Costs
|
|
15
|
|
2
|
Reassessment of State Deferred Income Taxes
|
|
14
|
|
11
|
Asset Retirement Obligation
|
|
(75)
|
|
—
|
Merger Commitments
|
|
40
|
|
—
|
Plant Retirements and Divestitures(1)
|
|
94
|
|
—
|
Cost Management Program
|
|
6
|
|
—
|
Curtailment of Generation Growth and Development Activities
|
|
57
|
|
—
|
Long-Lived Asset Impairments
|
|
—
|
|
6
|
Reduction in State Income Tax Reserve
|
|
—
|
|
(10)
|
CENG Noncontrolling Interest
|
|
61
|
|
20
|
Generation Adjusted (non-GAAP) Operating Earnings
|
|
$162
|
|
$142
|
(1) Includes after-tax $154 million of incremental accelerated
depreciation from June 2, 2016 through December 6, 2016, pursuant
to the second quarter decision to early retire the Clinton and
Quad Cities nuclear generating facilities, which decision was
reversed in December 2016.
|
|
|
|
|
|
Generation’s Adjusted (non-GAAP) Operating Earnings in the fourth
quarter of 2016 increased $20 million compared with the same quarter in
2015, primarily due to decreased nuclear outage days, the impacts of
Generation's gas portfolio, the impact of the Ginna Reliability Support
Services Agreement and the inclusion of ConEdison Solutions results in
2016, partially offset by lower realized energy prices, decreased
capacity prices and increased depreciation expense.
Non-GAAP Financial Measures
In addition to net income as determined under generally accepted
accounting principles in the United States (GAAP), Exelon evaluates its
operating performance using the measure of Adjusted (non-GAAP) Operating
Earnings because management believes it represents earnings directly
related to the ongoing operations of the business. Adjusted (non-GAAP)
Operating Earnings exclude certain costs, expenses, gains and losses and
other specified items. This measure is intended to enhance an investor’s
overall understanding of period over period operating results and
provide an indication of Exelon’s baseline operating performance
excluding items that are considered by management to be not directly
related to the ongoing operations of the business. In addition, this
measure is among the primary indicators management uses as a basis for
evaluating performance, allocating resources, setting incentive
compensation targets and planning and forecasting of future periods.
Adjusted (non-GAAP) Operating Earnings is not a presentation defined
under GAAP and may not be comparable to other companies’
presentation. The Company has provided the non-GAAP financial measure as
supplemental information and in addition to the financial measures that
are calculated and presented in accordance with GAAP. Adjusted
(non-GAAP) Operating Earnings should not be deemed more useful than, a
substitute for, or an alternative to the most comparable GAAP measures
provided in this earnings release and attachments. This press release
and earnings release attachments provide reconciliations of adjusted
(non-GAAP) Operating Earnings to the most directly comparable financial
measures calculated and presented in accordance with GAAP, are posted on
Exelon’s website: www.exeloncorp.com,
and have been furnished to the Securities and Exchange Commission on
Form 8-K on February 8, 2017.
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, Exelon Generation Company, LLC,
Commonwealth Edison Company, PECO Energy Company, Baltimore Gas and
Electric Company, Pepco Holdings LLC (PHI), Potomac Electric Power
Company, Delmarva Power & Light Company, and Atlantic City Electric
Company (Registrants) include those factors discussed herein, as well as
the items discussed in (1) Exelon’s 2015 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 23; (2) PHI’s 2015
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 16; (3) Exelon’s Third Quarter 2016 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 (4)
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 (NYSE: EXC) is a Fortune 100 energy company with the
largest number of utility customers in the U.S. Exelon does business in
48 states, the District of Columbia and Canada and had 2016 revenue of
$31.4 billion. Exelon’s six utilities deliver electricity and natural
gas to approximately 10 million customers in Delaware, the District of
Columbia, Illinois, Maryland, New Jersey and Pennsylvania through its
Atlantic City Electric, BGE, ComEd, Delmarva Power, PECO and Pepco
subsidiaries. Exelon is one of the largest competitive U.S. power
generators, with more than 32,700 megawatts of nuclear, gas, wind, solar
and hydroelectric generating 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 2.5 million residential, public sector and business
customers, including more than two-thirds of the Fortune 100. Follow
Exelon on Twitter @Exelon.
|
|
|
|
|
EXELON CORPORATION
|
Reconciliation of GAAP Consolidated Statements of Operations
|
to Adjusted (non-GAAP) Operating Earnings
|
(unaudited)
|
(in millions, except per share data)
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2016
|
|
Three Months Ended December 31, 2015
|
|
|
|
|
|
|
|
|
Adjusted
|
|
|
|
|
|
|
|
Adjusted
|
|
|
GAAP (a)
|
|
Adjustments
|
|
|
|
Non-GAAP
|
|
GAAP (a)
|
|
Adjustments
|
|
|
|
Non-GAAP
|
Operating revenues
|
|
$
|
7,875
|
|
|
$
|
177
|
|
|
(b),(d)
|
|
$
|
8,052
|
|
|
$
|
6,702
|
|
|
$
|
(20
|
)
|
|
(b),(d)
|
|
$
|
6,682
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased power and fuel
|
|
3,178
|
|
|
184
|
|
|
(b),(d),(i)
|
|
3,362
|
|
|
2,874
|
|
|
(33
|
)
|
|
(b),(d)
|
|
2,841
|
|
Operating and maintenance
|
|
2,371
|
|
|
107
|
|
|
(e),(g),(h),
|
|
2,478
|
|
|
2,204
|
|
|
(24
|
)
|
|
(e),(l)
|
|
2,180
|
|
|
|
|
|
|
|
|
|
(i),(j),(k)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
1,115
|
|
|
(251
|
)
|
|
(i)
|
|
864
|
|
|
633
|
|
|
—
|
|
|
|
|
633
|
|
Taxes other than income
|
|
408
|
|
|
—
|
|
|
|
|
408
|
|
|
292
|
|
|
—
|
|
|
|
|
292
|
|
Total operating expenses
|
|
7,072
|
|
|
40
|
|
|
|
|
7,112
|
|
|
6,003
|
|
|
(57
|
)
|
|
|
|
5,946
|
|
Gain (Loss) on sales of assets
|
|
(89
|
)
|
|
89
|
|
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
|
|
8
|
|
Operating income
|
|
714
|
|
|
226
|
|
|
|
|
940
|
|
|
707
|
|
|
37
|
|
|
|
|
744
|
|
Other income and (deductions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
(356
|
)
|
|
—
|
|
|
|
|
(356
|
)
|
|
(278
|
)
|
|
—
|
|
|
|
|
(278
|
)
|
Other, net
|
|
33
|
|
|
37
|
|
|
(c),(i),(k)
|
|
70
|
|
|
134
|
|
|
(73
|
)
|
|
(c),(n)
|
|
61
|
|
Total other income and (deductions)
|
|
(323
|
)
|
|
37
|
|
|
|
|
(286
|
)
|
|
(144
|
)
|
|
(73
|
)
|
|
|
|
(217
|
)
|
Income before income taxes
|
|
391
|
|
|
263
|
|
|
|
|
654
|
|
|
563
|
|
|
(36
|
)
|
|
|
|
527
|
|
Income taxes
|
|
136
|
|
|
118
|
|
|
(b),(c),(d),
|
|
254
|
|
|
268
|
|
|
(54
|
)
|
|
(b),(c),(d),
|
|
214
|
|
|
|
|
|
|
|
|
|
(e),(f),(g),
|
|
|
|
|
|
|
|
|
|
|
(e),(f),(l),
|
|
|
|
|
|
|
|
|
|
|
|
(h),(i),(j),
|
|
|
|
|
|
|
|
|
|
|
(m),(n)
|
|
|
|
|
|
|
|
|
|
|
|
(k)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in losses of unconsolidated affiliates
|
|
(8
|
)
|
|
—
|
|
|
|
|
(8
|
)
|
|
(4
|
)
|
|
—
|
|
|
|
|
(4
|
)
|
Net income
|
|
247
|
|
|
145
|
|
|
|
|
392
|
|
|
291
|
|
|
18
|
|
|
|
|
309
|
|
Net income (loss) attributable to noncontrolling interests and
preference stock dividends
|
|
43
|
|
|
(61
|
)
|
|
(o)
|
|
(18
|
)
|
|
(18
|
)
|
|
(20
|
)
|
|
(o)
|
|
(38
|
)
|
Net income attributable to common shareholders
|
|
$
|
204
|
|
|
$
|
206
|
|
|
|
|
$
|
410
|
|
|
$
|
309
|
|
|
$
|
38
|
|
|
|
|
$
|
347
|
|
Effective tax rate
|
|
34.8
|
%
|
|
|
|
|
|
38.8
|
%
|
|
47.6
|
%
|
|
|
|
|
|
40.6
|
%
|
Earnings per average common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.22
|
|
|
$
|
0.22
|
|
|
|
|
$
|
0.44
|
|
|
$
|
0.34
|
|
|
$
|
0.04
|
|
|
|
|
$
|
0.38
|
|
Diluted
|
|
$
|
0.22
|
|
|
$
|
0.22
|
|
|
|
|
$
|
0.44
|
|
|
$
|
0.33
|
|
|
$
|
0.05
|
|
|
|
|
$
|
0.38
|
|
Average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
925
|
|
|
|
|
|
|
925
|
|
|
921
|
|
|
|
|
|
|
921
|
|
Diluted
|
|
928
|
|
|
|
|
|
|
928
|
|
|
924
|
|
|
|
|
|
|
924
|
|
Effect of adjustments on earnings per average diluted common
share recorded in accordance with GAAP:
|
Mark-to-market impact of economic hedging activities (b)
|
|
$
|
(0.05
|
)
|
|
|
|
|
|
|
|
$
|
—
|
|
|
|
|
|
Unrealized losses (gains) related to NDT fund investments (c)
|
|
0.01
|
|
|
|
|
|
|
|
|
(0.05
|
)
|
|
|
|
|
Amortization of commodity contract intangibles (d)
|
|
0.03
|
|
|
|
|
|
|
|
|
0.01
|
|
|
|
|
|
Merger and integration costs (e)
|
|
0.02
|
|
|
|
|
|
|
|
|
0.01
|
|
|
|
|
|
Reassessment of state deferred income taxes (f)
|
|
0.01
|
|
|
|
|
|
|
|
|
0.05
|
|
|
|
|
|
Asset retirement obligation (g)
|
|
(0.08
|
)
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
Merger commitments (h)
|
|
0.04
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
Plant retirements and divestitures (i)
|
|
0.10
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
Cost management program (j)
|
|
0.01
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
Curtailment of Generation growth and development activities (k)
|
|
0.06
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
Long-lived asset impairment (l)
|
|
—
|
|
|
|
|
|
|
|
|
0.01
|
|
|
|
|
|
Reduction in state income tax reserve (m)
|
|
—
|
|
|
|
|
|
|
|
|
(0.01
|
)
|
|
|
|
|
PHI merger related redeemable debt exchange (n)
|
|
—
|
|
|
|
|
|
|
|
|
0.01
|
|
|
|
|
|
Noncontrolling interest (o)
|
|
0.07
|
|
|
|
|
|
|
|
|
0.02
|
|
|
|
|
|
Total adjustments
|
|
$
|
0.22
|
|
|
|
|
|
|
|
|
$
|
0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended December 31, 2016, includes financial
results for PHI. Therefore, the results of operations from 2016
and 2015 are not comparable for Exelon. The explanations below
identify any other significant or unusual items affecting the
results of operations.
|
|
(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 unrealized gains and losses on NDT fund
investments to the extent not offset by contractual accounting as
described in the notes to the consolidated financial statements.
|
(d)
|
|
Adjustment to exclude the non-cash amortization of intangible
assets, net, related to commodity contracts recorded at fair value
related to the Integrys acquisition in 2015 and the Integrys and
ConEdison Solutions acquisitions in 2016.
|
(e)
|
|
Adjustment to exclude certain costs associated with mergers and
acquisitions, including, if and when applicable, professional fees,
employee-related expenses, integration activities and upfront credit
facilities fees related to the PHI acquisition and pending
FitzPatrick acquisition.
|
(f)
|
|
Adjustment to exclude the non-cash impact of the remeasurement of
state deferred income taxes, primarily as a result of changes in
forecasted apportionment.
|
(g)
|
|
Adjustment to exclude a non-cash benefit pursuant to the annual
update of the Generation nuclear decommissioning obligation related
to the non-regulatory units.
|
(h)
|
|
Adjustments to exclude costs incurred as part of the settlement
orders approving the PHI acquisition and in 2016, a charge related
to a 2012 CEG merger commitment.
|
(i)
|
|
Adjustment to primarily exclude incremental accelerated depreciation
and amortization expenses from June 2, 2016 through December 6, 2016
pursuant to the second quarter decision to early retire the Clinton
and Quad Cities nuclear generating facilities, which decision was
reversed in December 2016, partially offset by the reversal of
certain one-time charges for materials & supplies inventory reserves
and severance reserves upon Generation’s decision to continue
operating the plants with the passage of the Illinois Zero Emission
Standard.
|
(j)
|
|
Adjustment to exclude 2016 reorganization costs related to a cost
management program.
|
(k)
|
|
Adjustment to exclude the one-time recognition of a loss on sale of
assets and asset impairment charges pursuant to Generation’s
strategic decision in the fourth quarter of 2016 to narrow the scope
and scale of its growth and development activities.
|
(l)
|
|
Adjustment to exclude a 2015 charge to earnings primarily related to
the impairment of upstream assets at Generation.
|
(m)
|
|
Adjustment to exclude the 2015 reduction of a previously recorded
state income tax reserve associated with the 2014 sales of Keystone
and Conemaugh.
|
(n)
|
|
Adjustment to exclude the costs associated with the exchange and
redemption in December 2015 of certain mandatorily redeemable debt
issued to finance the PHI merger.
|
(o)
|
|
Adjustments to exclude Generation's noncontrolling interest related
to CENG exclusion items, primarily related to the impact of
unrealized gains and losses on NDT fund investments and changes in
asset retirement obligations in 2016, and in 2015 the impact of
unrealized gains and losses on NDT fund investments.
|
|
|
|
|
|
|
|
|
EXELON CORPORATION
|
Reconciliation of GAAP Consolidated Statements of Operations
|
to Adjusted (non-GAAP) Operating Earnings
|
(unaudited)
|
(in millions, except per share data)
|
|
|
|
|
|
|
|
Twelve Months Ended December 31, 2016
|
|
Twelve Months Ended December 31, 2015
|
|
|
|
|
|
|
|
|
Adjusted
|
|
|
|
|
|
|
|
Adjusted
|
|
|
GAAP (a)
|
|
Adjustments
|
|
|
|
Non-GAAP
|
|
GAAP (a)
|
|
Adjustments
|
|
|
|
Non-GAAP
|
Operating revenues
|
|
$
|
31,360
|
|
|
$
|
545
|
|
|
(b),(d),(e)
|
|
$
|
31,905
|
|
|
$
|
29,447
|
|
|
$
|
(210
|
)
|
|
(b),(d)
|
|
$
|
29,237
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased power and fuel
|
|
12,640
|
|
|
395
|
|
|
(b),(d),(j)
|
|
13,035
|
|
|
13,084
|
|
|
55
|
|
|
(b),(d)
|
|
13,139
|
|
Operating and maintenance
|
|
10,048
|
|
|
(849
|
)
|
|
(e),(f),(g),
|
|
9,199
|
|
|
8,322
|
|
|
(90
|
)
|
|
(e),(f),(g),
|
|
8,232
|
|
|
|
|
|
|
|
|
|
(i),(j),(k),
|
|
|
|
|
|
|
|
|
|
|
(p)
|
|
|
|
|
|
|
|
|
|
|
|
(m)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
3,936
|
|
|
(704
|
)
|
|
(e),(j)
|
|
3,232
|
|
|
2,450
|
|
|
—
|
|
|
|
|
2,450
|
|
Taxes other than income
|
|
1,576
|
|
|
(1
|
)
|
|
(k)
|
|
1,575
|
|
|
1,200
|
|
|
—
|
|
|
|
|
1,200
|
|
Total operating expenses
|
|
28,200
|
|
|
(1,159
|
)
|
|
|
|
27,041
|
|
|
25,056
|
|
|
(35
|
)
|
|
|
|
25,021
|
|
Gain (Loss) on sales of assets
|
|
(48
|
)
|
|
57
|
|
|
|
|
9
|
|
|
18
|
|
|
—
|
|
|
|
|
18
|
|
Operating income
|
|
3,112
|
|
|
1,761
|
|
|
|
|
4,873
|
|
|
4,409
|
|
|
(175
|
)
|
|
|
|
4,234
|
|
Other income and (deductions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
(1,536
|
)
|
|
153
|
|
|
(l)
|
|
(1,383
|
)
|
|
(1,033
|
)
|
|
(27
|
)
|
|
(e),(o),(n)
|
|
(1,060
|
)
|
Other, net
|
|
413
|
|
|
(124
|
)
|
|
(c),(j),(l),
|
|
289
|
|
|
(46
|
)
|
|
284
|
|
|
(c),(r)
|
|
238
|
|
|
|
|
|
|
|
|
|
(m)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income and (deductions)
|
|
(1,123
|
)
|
|
29
|
|
|
|
|
(1,094
|
)
|
|
(1,079
|
)
|
|
257
|
|
|
|
|
(822
|
)
|
Income before income taxes
|
|
1,989
|
|
|
1,790
|
|
|
|
|
3,779
|
|
|
3,330
|
|
|
82
|
|
|
|
|
3,412
|
|
Income taxes
|
|
761
|
|
|
538
|
|
|
(b),(c),(d),
|
|
1,299
|
|
|
1,073
|
|
|
92
|
|
|
(b),(c),(d),
|
|
1,165
|
|
|
|
|
|
|
|
|
|
(e),(f),(g),
|
|
|
|
|
|
|
|
|
|
|
(e),(f),(g),
|
|
|
|
|
|
|
|
|
|
|
|
(h),(i),(j),
|
|
|
|
|
|
|
|
|
|
|
(h),(n),(o),
|
|
|
|
|
|
|
|
|
|
|
|
(k),(l),(m)
|
|
|
|
|
|
|
|
|
|
|
(p),(q),(r)
|
|
|
|
Equity in losses of unconsolidated affiliates
|
|
(24
|
)
|
|
—
|
|
|
|
|
(24
|
)
|
|
(7
|
)
|
|
—
|
|
|
|
|
(7
|
)
|
Net income
|
|
1,204
|
|
|
1,252
|
|
|
|
|
2,456
|
|
|
2,250
|
|
|
(10
|
)
|
|
|
|
2,240
|
|
Net income (loss) attributable to noncontrolling interests and
preference stock dividends
|
|
70
|
|
|
(102
|
)
|
|
(s)
|
|
(32
|
)
|
|
(19
|
)
|
|
32
|
|
|
(s)
|
|
13
|
|
Net income attributable to common shareholders
|
|
$
|
1,134
|
|
|
$
|
1,354
|
|
|
|
|
$
|
2,488
|
|
|
$
|
2,269
|
|
|
$
|
(42
|
)
|
|
|
|
$
|
2,227
|
|
Effective tax rate
|
|
38.3
|
%
|
|
|
|
|
|
34.4
|
%
|
|
32.2
|
%
|
|
|
|
|
|
34.1
|
%
|
Earnings per average common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
1.23
|
|
|
$
|
1.47
|
|
|
|
|
$
|
2.70
|
|
|
$
|
2.55
|
|
|
$
|
(0.05
|
)
|
|
|
|
$
|
2.50
|
|
Diluted
|
|
$
|
1.22
|
|
|
$
|
1.46
|
|
|
|
|
$
|
2.68
|
|
|
$
|
2.54
|
|
|
$
|
(0.05
|
)
|
|
|
|
$
|
2.49
|
|
Average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
924
|
|
|
|
|
|
|
924
|
|
|
890
|
|
|
|
|
|
|
890
|
|
Diluted
|
|
927
|
|
|
|
|
|
|
927
|
|
|
893
|
|
|
|
|
|
|
893
|
|
Effect of adjustments on earnings per average diluted common
share recorded in accordance with GAAP:
|
Mark-to-market impact of economic hedging activities (b)
|
|
$
|
0.03
|
|
|
|
|
|
|
|
|
$
|
(0.18
|
)
|
|
|
|
|
Unrealized (gains) losses related to NDT fund investments (c)
|
|
(0.13
|
)
|
|
|
|
|
|
|
|
0.13
|
|
|
|
|
|
Amortization of commodity contract intangibles (d)
|
|
0.04
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
Merger and integration costs (e)
|
|
0.12
|
|
|
|
|
|
|
|
|
0.07
|
|
|
|
|
|
Long-lived asset impairment (f)
|
|
0.11
|
|
|
|
|
|
|
|
|
0.02
|
|
|
|
|
|
Asset retirement obligation (g)
|
|
(0.08
|
)
|
|
|
|
|
|
|
|
(0.01
|
)
|
|
|
|
|
Reassessment of state deferred income taxes (h)
|
|
0.01
|
|
|
|
|
|
|
|
|
0.05
|
|
|
|
|
|
Merger commitments (i)
|
|
0.47
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
Plant retirements and divestitures (j)
|
|
0.47
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
Cost management program (k)
|
|
0.04
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
Like-kind exchange tax position (l)
|
|
0.21
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
Curtailment of Generation growth and development activities (m)
|
|
0.06
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
Tax settlements (n)
|
|
—
|
|
|
|
|
|
|
|
|
(0.06
|
)
|
|
|
|
|
Mark-to-market impact of PHI merger related swaps (o)
|
|
—
|
|
|
|
|
|
|
|
|
(0.02
|
)
|
|
|
|
|
Midwest Generation bankruptcy recoveries (p)
|
|
—
|
|
|
|
|
|
|
|
|
(0.01
|
)
|
|
|
|
|
Reduction in state income tax reserve (q)
|
|
—
|
|
|
|
|
|
|
|
|
(0.01
|
)
|
|
|
|
|
PHI merger related redeemable debt exchange (r)
|
|
—
|
|
|
|
|
|
|
|
|
0.01
|
|
|
|
|
|
Noncontrolling interest (s)
|
|
0.11
|
|
|
|
|
|
|
|
|
(0.04
|
)
|
|
|
|
|
Total adjustments
|
|
$
|
1.46
|
|
|
|
|
|
|
|
|
$
|
(0.05
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As a result of the PHI acquisition completion on March 23, 2016, the
table includes financial results for PHI beginning on March 24, 2016
to December 31, 2016. Therefore, the results of operations from 2016
and 2015 are not comparable for Exelon. The explanations below
identify any other significant or unusual items affecting the
results of operations.
|
|
|
|
(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 unrealized gains and losses on NDT fund
investments to the extent not offset by contractual accounting as
described in the notes to the consolidated financial statements.
|
(d)
|
|
Adjustment to exclude the non-cash amortization of intangible
assets, net, related to commodity contracts recorded at fair value
related to the Integrys acquisition in 2015 and the Integrys and
ConEdison Solutions acquisitions in 2016.
|
(e)
|
|
Adjustment to exclude certain costs associated with mergers and
acquisitions, including, if and when applicable, professional fees,
employee-related expenses, integration activities, and upfront
credit facilities fees related to the PHI acquisition and pending
FitzPatrick acquisition, partially offset in 2016 at ComEd, BGE and
PHI by the anticipated recovery of previously incurred PHI
acquisition costs.
|
(f)
|
|
Adjustment to exclude a 2015 charge to earnings primarily related to
the impairment of investment in long-term leases at Corporate and
2016 charges to earnings primarily related to the impairment of
upstream assets and certain wind projects at Generation.
|
(g)
|
|
Adjustment to exclude a non-cash benefit pursuant to the annual
update of the Generation nuclear decommissioning obligation related
to the non-regulatory units.
|
(h)
|
|
Adjustment to exclude the non-cash impact of the remeasurement of
state deferred income taxes, primarily as a result of changes in
forecasted apportionment.
|
(i)
|
|
Adjustments to exclude costs incurred as part of the settlement
orders approving the PHI acquisition and in 2016, a charge related
to a 2012 CEG merger commitment.
|
(j)
|
|
Adjustment to primarily exclude accelerated depreciation and
amortization expenses through December 2016 and construction work in
process impairments associated with Generation’s previous decision
to early retire the Clinton and Quad Cities nuclear facilities,
partially offset by a gain associated with Generation's 2016 sale of
the New Boston generating site.
|
(k)
|
|
Adjustment to exclude 2016 severance expense and reorganization
costs related to a cost management program.
|
(l)
|
|
Adjustment to exclude the recognition of a penalty and associated
interest expense in the third quarter of 2016, as a result of a tax
court decision on Exelon's like-kind exchange tax position.
|
(m)
|
|
Adjustment to exclude the one-time recognition of a loss on sale of
assets and asset impairment charges pursuant to Generation’s
strategic decision in the fourth quarter of 2016 to narrow the scope
and scale of its growth and development activities.
|
(n)
|
|
Adjustment to exclude benefits related to the favorable settlements
in 2015 of certain income tax positions on Constellation's
pre-acquisition tax returns.
|
(o)
|
|
Adjustment to exclude the impact of mark-to-market activity on
forward-starting interest rate swaps held at Exelon Corporate
related to financing for the PHI acquisition, which were terminated
on June 8, 2015.
|
(p)
|
|
Adjustment to exclude the 2015 benefit for the favorable settlement
of a long-term railcar lease agreement pursuant to the Midwest
Generation bankruptcy.
|
(q)
|
|
Adjustment to exclude the 2015 reduction of a previously recorded
state income tax reserve associated with the 2014 sales of Keystone
and Conemaugh.
|
(r)
|
|
Adjustment to exclude costs associated with the exchange and
redemption in December 2015 of certain mandatorily redeemable debt
issued to finance the PHI merger.
|
(s)
|
|
Adjustments to exclude the elimination from Generation’s results of
the noncontrolling interest related to CENG exclusion items,
primarily related to the impact of unrealized gains and losses on
NDT fund investments and mark-to-market activity.
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20170208005432/en/
Copyright Business Wire 2017
Source: Business Wire
(February 8, 2017 - 8:00 AM EST)
News by QuoteMedia
www.quotemedia.com
|