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/
Exelon CorporationDan Eggers, 312-394-2345Investor
RelationsorPaul Adams, 410-470-4167Corporate Communications
Exelon (NYSE:EXC)
Historical Stock Chart
From Mar 2024 to Apr 2024
Exelon (NYSE:EXC)
Historical Stock Chart
From Apr 2023 to Apr 2024