Re: | Exelon Corporation |
1. | We reviewed your response to comment 5. We still believe that such presentation is inconsistent with the updated Compliance and Disclosure Interpretations issued on May 17, 2016. In that regard, please confirm to us that you will discontinue the presentation of a full non-GAAP income statement when reconciling non-GAAP measures to the most directly comparable GAAP measures in your future earnings releases. |
Three Months Ended June 30, 2017 | Three Months Ended June 30, 2016 | |||||||||||||||||||
GAAP (a) | Non-GAAP Adjustments | GAAP (a) | Non-GAAP Adjustments | |||||||||||||||||
Operating revenues | $ | 7,623 | $ | 158 | (b),(d) | $ | 6,910 | $ | 626 | (b),(d),(e) | ||||||||||
Operating expenses | ||||||||||||||||||||
Purchased power and fuel | 3,086 | (48 | ) | (b),(d) | 2,454 | 300 | (b),(d),(h) | |||||||||||||
Operating and maintenance | 2,971 | (524 | ) | (e),(f),(g),(h),(i) | 2,505 | (172 | ) | (e),(g),(h),(i) | ||||||||||||
Depreciation and amortization | 915 | (35 | ) | (h) | 941 | (114 | ) | (h) | ||||||||||||
Taxes other than income | 420 | 394 | ||||||||||||||||||
Total operating expenses | 7,392 | 6,294 | ||||||||||||||||||
Gain on sales of assets | 1 | 31 | ||||||||||||||||||
Operating income | 232 | 647 | ||||||||||||||||||
Other income and (deductions) | ||||||||||||||||||||
Interest expense, net | (436 | ) | 63 | (g),(j) | (376 | ) | ||||||||||||||
Other, net | 205 | (66 | ) | (c),(j) | 144 | (89 | ) | (c),(h) | ||||||||||||
Total other income and (deductions) | (231 | ) | (232 | ) | ||||||||||||||||
Income before income taxes | 1 | 415 | ||||||||||||||||||
Income taxes | (72 | ) | 353 | (b),(c),(d),(e),(f),(g),(h),(i),(j) | 102 | 194 | (b),(c),(d),(e),(f),(g),(h),(i) | |||||||||||||
Equity in losses of unconsolidated affiliates | (9 | ) | (7 | ) | ||||||||||||||||
Net income | 64 | 306 | ||||||||||||||||||
Net income (loss) attributable to noncontrolling interests and preference stock dividends | (16 | ) | (20 | ) | (k) | 39 | (8 | ) | (k) | |||||||||||
Net income attributable to common shareholders | $ | 80 | $ | 267 | ||||||||||||||||
Effective tax rate(l) | (7,200.0 | )% | 24.6 | % | ||||||||||||||||
Earnings per average common share | ||||||||||||||||||||
Basic | $ | 0.09 | $ | 0.29 | ||||||||||||||||
Diluted | $ | 0.09 | $ | 0.29 | ||||||||||||||||
Average common shares outstanding | ||||||||||||||||||||
Basic | 934 | 924 | ||||||||||||||||||
Diluted | 936 | 926 | ||||||||||||||||||
Effect of adjustments on earnings per average diluted common share recorded in accordance with GAAP: | ||||||||||||||||||||
Mark-to-market impact of economic hedging activities (b) | $ | 0.12 | $ | 0.20 | ||||||||||||||||
Unrealized gains related to NDT fund investments (c) | (0.05 | ) | (0.03 | ) | ||||||||||||||||
Amortization of commodity contract intangibles (d) | 0.01 | 0.01 | ||||||||||||||||||
Merger and integration costs (e) | 0.01 | — | ||||||||||||||||||
Merger commitments (f) | — | — | ||||||||||||||||||
Long-lived asset impairments (g) | 0.29 | 0.02 | ||||||||||||||||||
Plant retirements and divestitures (h) | 0.07 | 0.14 | ||||||||||||||||||
Cost management program (i) | 0.01 | 0.01 | ||||||||||||||||||
Like-kind exchange tax position (j) | (0.03 | ) | — | |||||||||||||||||
CENG noncontrolling interest (k) | 0.02 | 0.01 | ||||||||||||||||||
Total adjustments | $ | 0.45 | $ | 0.36 |
(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, primarily related to commodity contracts recorded at fair value related to the Integrys acquisition in 2016, and in 2017, the ConEdison Solutions and FitzPatrick acquisitions. |
(e) | Adjustment to exclude certain costs associated with mergers and acquisitions, including, if and when applicable, professional fees, employee-related expenses and integration activities related to the PHI acquisition in 2016, partially offset in 2016 at BGE and PHI by the anticipated recovery of previously incurred PHI acquisition costs, and in 2017, the PHI and FitzPatrick acquisitions. |
(f) | Adjustment to exclude costs incurred as part of the settlement orders approving the PHI acquisition. |
(g) | Adjustment to exclude charges to earnings related to the impairment of certain wind projects at Generation in 2016, and in 2017, impairments as a result of the ExGen Texas Power, LLC assets held for sale. |
(h) | Adjustment to exclude accelerated depreciation and amortization expenses, increases to materials and supplies inventory reserves, charges for severance reserves and construction work in progress impairments associated with Generation's previous decision to early retire the Clinton and Quad Cities nuclear facilities in 2016, and Generation's decision to early retire the Three Mile Island nuclear facility in 2017, partially offset in 2016 by a gain associated with Generation’s sale of the New Boston generating site. |
(i) | Adjustment to exclude reorganization costs, and in 2016 severance costs, related to a cost management program. |
(j) | Adjustment to excluded income tax, penalties and interest expenses in the second quarter of 2017 as a result of the finalization of the IRS tax computation related to Exelon’s like-kind exchange tax position. |
(k) | Adjustment to eliminate 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. |
(l) | The effective tax rate related to Adjusted (non-GAAP) Operating Earnings is 36.8% and 31.6% for the three months ended June 30, 2017 and June 30, 2016, respectively. The effective tax rate for the three months ended June 30, 2017 is disproportionately impacted due to the decline in pre-tax GAAP earnings and changes in other reconciling items. |
/s/ Duane M. DesParte |
Duane M. DesParte |
Senior Vice President and Corporate Controller |
Exelon Corporation |