|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | Union Electric Company, doing business as Ameren Missouri, operates a rate-regulated electric generation, transmission, and distribution business and a rate-regulated natural gas transmission and distribution business in Missouri. Ameren Missouri was incorporated in Missouri in 1922 and is successor to a number of companies, the oldest of which was organized in 1881. It is the largest electric utility in the state of Missouri. It supplies electric and natural gas service to a 24,000-square-mile area in central and eastern Missouri. This area has an estimated population of 2.8 million and includes the Greater St. Louis area. Ameren Missouri supplies electric service to 1.2 million customers and natural gas service to 0.1 million customers. |
• | Ameren Illinois Company, doing business as Ameren Illinois, operates rate-regulated electric and natural gas transmission and distribution businesses in Illinois. Ameren Illinois was created by the merger of CILCO and IP with and into CIPS in 2010. CIPS was incorporated in Illinois in 1923 and was the successor to a number of companies, the oldest of which was organized in 1902. Ameren Illinois supplies electric and natural gas utility service to portions of central and southern Illinois having an estimated population of 3.1 million in an area of 40,000 square miles. Ameren Illinois supplies electric service to 1.2 million customers and natural gas service to 0.8 million customers. |
Ameren Missouri | Ameren Illinois | Ameren | ||||||||||
2015 | ||||||||||||
Fuel(a) | $ | 173 | $ | — | $ | 173 | ||||||
Gas stored underground | 10 | 87 | 97 | |||||||||
Other materials and supplies | 204 | 64 | 268 | |||||||||
Total materials and supplies | $ | 387 | $ | 151 | $ | 538 | ||||||
2014 | ||||||||||||
Fuel(a) | $ | 134 | $ | — | $ | 134 | ||||||
Gas stored underground | 16 | 111 | 127 | |||||||||
Other materials and supplies | 197 | 66 | 263 | |||||||||
Total materials and supplies | $ | 347 | $ | 177 | $ | 524 | ||||||
(a) | Consists of coal, oil, and propane. |
2015 | 2014 | 2013 | ||||||
Ameren Missouri | 7 | % | 7 | % | 8 | % | ||
Ameren Illinois | 6 | % | 2 | % | 8 | % | ||
Ameren Missouri | Ameren Illinois | Ameren | ||||||||||
Balance at December 31, 2013 | $ | 366 | $ | 3 | $ | 369 | ||||||
Liabilities incurred | 2 | — | 2 | |||||||||
Liabilities settled | (2 | ) | (a) | (2 | ) | |||||||
Accretion in 2014(b) | 21 | (a) | 21 | |||||||||
Change in estimates(c) | 2 | 4 | 6 | |||||||||
Balance at December 31, 2014 | $ | 389 | $ | 7 | (d) | $ | 396 | |||||
Liabilities incurred | 3 | — | 3 | |||||||||
Liabilities settled | (1 | ) | (1 | ) | (2 | ) | ||||||
Accretion in 2015(b) | 23 | (a) | 23 | |||||||||
Change in estimates(e) | 203 | (a) | 203 | |||||||||
Balance at December 31, 2015 | $ | 617 | (f) | $ | 6 | (d) | $ | 623 | (f) | |||
(a) | Less than $1 million. |
(b) | Accretion expense was recorded as an increase to regulatory assets at Ameren Missouri and Ameren Illinois. |
(c) | The ARO increase resulted in a corresponding increase recorded to "Property and Plant, Net." Ameren Illinois changed its fair value estimate for asbestos removal. |
(d) | Included in “Other deferred credits and liabilities” on the balance sheet. |
(e) | The ARO increase resulted in a corresponding increase recorded to "Property and Plant, Net." Ameren and Ameren Missouri increased their AROs related to the decommissioning of the Callaway energy center by $99 million to reflect the 2015 cost study and funding analysis filed with the MoPSC, the extension of the estimated operating life until 2044, and a reduction in the discount rate assumption. See Note 10 – Callaway Energy Center for additional information. In addition, as a result of new federal regulations, Ameren and Ameren Missouri recorded an increase of $100 million to their AROs associated with CCR storage facilities. See Note 15 – Commitments and Contingencies for additional information. Ameren and Ameren Missouri also increased their AROs by $4 million due to a change in the estimated retirement dates of the Meramec and Rush Island energy centers as a result of the MoPSC's April 2015 electric rate order. |
(f) | Balance included $5 million in "Other current liabilities" on the balance sheet as of December 31, 2015. |
2015 | 2014 | 2013 | |||||||||
Ameren Missouri | $ | 156 | $ | 151 | $ | 152 | |||||
Ameren Illinois | 57 | 64 | 61 | ||||||||
Ameren | $ | 213 | $ | 215 | $ | 213 | |||||
2015 | 2014 | 2013 | |||||||||
Cash paid (refunded) during the year: | |||||||||||
Interest | |||||||||||
Continuing operations(a) | $ | 335 | $ | 333 | $ | 362 | |||||
Discontinued operations(b) | — | — | 31 | ||||||||
$ | 335 | $ | 333 | $ | 393 | ||||||
Income taxes, net | |||||||||||
Continuing Operations | $ | (17 | ) | $ | (41 | ) | $ | 116 | |||
Discontinued Operations | 2 | 14 | (108 | ) | |||||||
$ | (15 | ) | $ | (27 | ) | $ | 8 | ||||
(a) | Net of $17 million, $18 million, and $20 million capitalized, respectively. |
(b) | Net of $- million, $- million, and $17 million capitalized, respectively. |
|
|||
2015 | 2014 | ||||||||||||||||||||||||
Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | ||||||||||||||||||||
Current regulatory assets: | |||||||||||||||||||||||||
Under-recovered FAC(a)(b) | $ | 37 | $ | — | $ | 37 | $ | 128 | $ | — | $ | 128 | |||||||||||||
Under-recovered Illinois electric power costs(c) | — | 3 | 3 | — | 2 | 2 | |||||||||||||||||||
Under-recovered PGA(c) | — | 8 | 8 | — | 20 | 20 | |||||||||||||||||||
MTM derivative losses(d) | 29 | 45 | 74 | 32 | 42 | 74 | |||||||||||||||||||
Energy efficiency riders(e) | 23 | — | 23 | 3 | — | 3 | |||||||||||||||||||
IEIMA revenue requirement reconciliation adjustment(a)(f) | — | 103 | 103 | — | 65 | 65 | |||||||||||||||||||
FERC revenue requirement reconciliation adjustment(a)(g) | — | 8 | 12 | — | — | 3 | |||||||||||||||||||
Total current regulatory assets | $ | 89 | $ | 167 | $ | 260 | $ | 163 | $ | 129 | $ | 295 | |||||||||||||
Noncurrent regulatory assets: | |||||||||||||||||||||||||
Pension and postretirement benefit costs(h) | $ | 95 | $ | 202 | $ | 297 | $ | 148 | $ | 275 | $ | 423 | |||||||||||||
Income taxes(i) | 254 | 4 | 258 | 253 | 3 | 256 | |||||||||||||||||||
Asset retirement obligations(j) | — | 4 | 4 | — | 5 | 5 | |||||||||||||||||||
Callaway costs(a)(k) | 32 | — | 32 | 36 | — | 36 | |||||||||||||||||||
Unamortized loss on reacquired debt(a)(l) | 69 | 69 | 138 | 72 | 80 | 152 | |||||||||||||||||||
Contaminated facilities costs(m) | — | 230 | 230 | — | 251 | 251 | |||||||||||||||||||
MTM derivative losses(d) | 15 | 175 | 190 | 14 | 144 | 158 | |||||||||||||||||||
Storm costs(a)(n) | — | 9 | 9 | — | 3 | 3 | |||||||||||||||||||
Demand-side costs before the MEEIA implementation(a)(o) | 31 | — | 31 | 44 | — | 44 | |||||||||||||||||||
Workers’ compensation claims(p) | 6 | 7 | 13 | 7 | 7 | 14 | |||||||||||||||||||
Credit facilities fees(q) | 4 | — | 4 | 5 | — | 5 | |||||||||||||||||||
Construction accounting for pollution control equipment(a)(r) | 20 | — | 20 | 21 | — | 21 | |||||||||||||||||||
Solar rebate program(a)(s) | 74 | — | 74 | 88 | — | 88 | |||||||||||||||||||
IEIMA revenue requirement reconciliation adjustment(a)(f) | — | 62 | 62 | — | 101 | 101 | |||||||||||||||||||
FERC revenue requirement reconciliation adjustment(a)(g) | — | 5 | 11 | — | 8 | 12 | |||||||||||||||||||
Other | 5 | 4 | 9 | 7 | 6 | 13 | |||||||||||||||||||
Total noncurrent regulatory assets | $ | 605 | $ | 771 | $ | 1,382 | $ | 695 | $ | 883 | $ | 1,582 | |||||||||||||
Current regulatory liabilities: | |||||||||||||||||||||||||
Over-recovered FAC(b) | $ | 9 | $ | — | $ | 9 | $ | — | $ | — | $ | — | |||||||||||||
Over-recovered Illinois electric power costs(c) | — | 6 | 6 | — | 26 | 26 | |||||||||||||||||||
Over-recovered PGA(c) | 3 | — | 3 | 2 | 25 | 27 | |||||||||||||||||||
MTM derivative gains(d) | 16 | 1 | 17 | 16 | 1 | 17 | |||||||||||||||||||
FERC revenue requirement reconciliation adjustment(g) | — | — | — | — | 11 | 11 | |||||||||||||||||||
Estimated refund for FERC complaint cases, orders, and audit findings(t) | — | 32 | 45 | — | 21 | 25 | |||||||||||||||||||
Total current regulatory liabilities | $ | 28 | $ | 39 | $ | 80 | $ | 18 | $ | 84 | $ | 106 | |||||||||||||
Noncurrent regulatory liabilities: | |||||||||||||||||||||||||
Income taxes(u) | $ | 36 | $ | 6 | $ | 42 | $ | 41 | $ | 14 | $ | 55 | |||||||||||||
Uncertain tax positions tracker(v) | 6 | — | 6 | 7 | — | 7 | |||||||||||||||||||
Removal costs(w) | 933 | 671 | 1,605 | 886 | 643 | 1,529 | |||||||||||||||||||
Asset retirement obligation(j) | 167 | — | 167 | 182 | — | 182 | |||||||||||||||||||
Bad debt riders(x) | — | 6 | 6 | — | 7 | 7 | |||||||||||||||||||
Pension and postretirement benefit costs tracker(y) | 19 | — | 19 | 24 | — | 24 | |||||||||||||||||||
Energy efficiency riders(e) | — | 36 | 36 | — | 39 | 39 | |||||||||||||||||||
Renewable energy credits(z) | — | 12 | 12 | 1 | — | 1 | |||||||||||||||||||
Storm tracker(aa) | 9 | — | 9 | 6 | — | 6 | |||||||||||||||||||
Other | 2 | 1 | 3 | — | — | — | |||||||||||||||||||
Total noncurrent regulatory liabilities | $ | 1,172 | $ | 732 | $ | 1,905 | $ | 1,147 | $ | 703 | $ | 1,850 | |||||||||||||
(a) | These assets earn a return. |
(b) | Under-recovered or over-recovered fuel costs to be recovered or refunded through the FAC. Specific accumulation periods aggregate the under-recovered or over-recovered costs over four months, any related adjustments that occur over the following four months, and the recovery from or refund to customers that occurs over the next eight months. |
(c) | Under-recovered or over-recovered costs from utility customers. Amounts will be recovered from, or refunded to, customers within one year of the deferral. |
(d) | Deferral of commodity-related derivative MTM losses or gains. See Note 7 – Derivative Financial Instruments for additional information. |
(e) | The Ameren Missouri balance relates to the MEEIA. Beginning in January 2014, the MEEIA rider allowed Ameren Missouri to collect from or refund to customers any annual difference in the actual amounts incurred and the amounts collected from customers for the MEEIA program costs and its net shared benefits. Under the MEEIA rider, collections from or refunds to customers occur one year after the program costs and lost revenues are incurred. The Ameren Illinois balance relates to a regulatory tracking mechanism to recover its electric and natural gas costs associated with developing, implementing, and evaluating customer energy efficiency and demand response programs. Any under-recovery or over-recovery will be collected from or refunded to customers over the 12 months following the plan year. |
(f) | The difference between Ameren Illinois' annual revenue requirement calculated under the IEIMA's performance-based formula ratemaking framework and the revenue requirement included in customer rates for that year. Subject to ICC approval, these amounts will be collected from or refunded to customers with interest within two years. |
(g) | Ameren Illinois' and ATXI's annual revenue requirement reconciliation adjustments calculated pursuant to the FERC's electric transmission formula ratemaking framework. The under-recovery or over-recovery will be recovered from or refunded to customers within two years. |
(h) | These costs are being amortized in proportion to the recognition of prior service costs (credits) and actuarial losses (gains) attributable to Ameren’s pension plan and postretirement benefit plans. See Note 11 – Retirement Benefits for additional information. |
(i) | Tax benefits related to the equity component of allowance for funds used during construction, as well as the effects of tax rate changes. This will be recovered over the expected life of the related assets. |
(j) | Recoverable or refundable removal costs for AROs, including net realized and unrealized gains and losses related to the nuclear decommissioning trust fund investments. See Note 1 – Summary of Significant Accounting Policies – Asset Retirement Obligations and Investments. |
(k) | Ameren Missouri’s Callaway energy center operations and maintenance expenses, property taxes, and carrying costs incurred between the plant in-service date and the date the plant was reflected in rates. These costs are being amortized over the remaining life of the energy center's original operating license through 2024. |
(l) | Losses related to reacquired debt. These amounts are being amortized over the lives of the related new debt issuances or the original lives of the old debt issuances if no new debt was issued. |
(m) | The recoverable portion of accrued environmental site liabilities that will be collected from electric and natural gas customers through ICC-approved cost recovery riders. The period of recovery will depend on the timing of remediation expenditures. See Note 15 – Commitments and Contingencies for additional information. |
(n) | Storm costs from 2013 and 2015 deferred in accordance with the IEIMA. These costs are being amortized over five-year periods beginning in 2013 and 2015, respectively. |
(o) | Demand-side costs incurred prior to implementation of the MEEIA in 2013, including the costs of developing, implementing, and evaluating customer energy efficiency and demand response programs. Costs incurred from May 2008 through September 2008 are being amortized over a 10-year period that began in March 2009. Costs incurred from October 2008 through December 2009 are being amortized until May 2017. Costs incurred from January 2010 through February 2011 are being amortized over a six-year period that began in August 2011. Costs incurred from March 2011 through July 2012 are being amortized over a six-year period that began in January 2013. Costs incurred from August 2012 through December 2012 are being amortized over a six-year period that began in June 2015. |
(p) | The period of recovery will depend on the timing of actual expenditures. |
(q) | Ameren Missouri’s costs incurred to enter into and maintain the Missouri Credit Agreement. Additional costs were incurred in December 2014 to amend and restate the Missouri Credit Agreement. These costs are being amortized over the life of the credit facility, ending in December 2019, to construction work in progress, which will be depreciated when assets are placed into service. |
(r) | The MoPSC’s May 2010 electric rate order allowed Ameren Missouri to record an allowance for funds used during construction for pollution control equipment at its Sioux energy center until the cost of that equipment was included in customer rates beginning in 2011. These costs are being amortized over the expected life of the Sioux energy center, which is currently through 2033. |
(s) | Costs associated with Ameren Missouri's solar rebate program beginning in August 2012 to fulfill its renewable energy portfolio requirement. These costs are being amortized over three years, beginning in June 2015. |
(t) | Estimated refunds to transmission customers related to FERC orders. See Ameren Illinois Electric Transmission Rate Refund and FERC Complaint Cases above. |
(u) | Unamortized portion of investment tax credits and reductions to deferred tax liabilities recorded at rates in excess of current statutory rates. The unamortized portion of investment tax credits and the reduction to deferred tax liabilities are being amortized over the expected life of the underlying assets. |
(v) | The tracker is amortized over three years, beginning from the date the amounts are included in rates. See Note 13 – Income Taxes for additional information. |
(w) | Estimated funds collected for the eventual dismantling and removal of plant from service, net of salvage value, upon retirement related to our rate-regulated operations. |
(x) | A regulatory tracking mechanism for the difference between the level of bad debt incurred by Ameren Illinois under GAAP and the level of such costs included in electric and natural gas rates. The over-recovery relating to 2013 was refunded to customers from June 2014 through May 2015. The over-recovery relating to 2014 will be refunded to customers from June 2015 through May 2016. The over-recovery relating to 2015 will be refunded to customers from June 2016 through May 2017. |
(y) | A regulatory tracking mechanism for the difference between the level of pension and postretirement benefit costs incurred by Ameren Missouri under GAAP and the level of such costs included in rates. For periods prior to December 2014, the MoPSC's April 2015 electric rate order directed the amortization to occur over three to five years, beginning in June 2015. For periods after December 2014, the amortization period will be determined in a future electric rate case. |
(z) | The Ameren Missouri balance includes the costs of renewable energy credits to fulfill Ameren Missouri's renewable energy portfolio requirement from August 2012 through December 2013, which were less than the amount included in rates. These costs are being amortized over three years beginning in June 2015. The Ameren Illinois balance includes funds collected from customers for the purchase of renewable energy credits through IPA procurements for distributed generation. The balance will be amortized as renewable energy credits are purchased. |
(aa) | A regulatory tracking mechanism at Ameren Missouri for the difference between the level of storm costs incurred in a particular year and the level of such costs included in rates. For periods prior to December 2014, the MoPSC's April 2015 electric rate order directed the amortization to occur over five years, beginning in June 2015. For periods after December 2014, the amortization period will be determined in a future electric rate case. The April 2015 MoPSC order did not approve the continued use of the regulatory tracking mechanisms for storm costs. |
|
|||
Ameren Missouri(a) | Ameren Illinois | Other | Ameren(a) | |||||||||||||
2015 | ||||||||||||||||
Property and plant, at original cost: | ||||||||||||||||
Electric | $ | 17,521 | $ | 7,253 | $ | 387 | $ | 25,161 | ||||||||
Natural gas | 445 | 1,997 | — | 2,442 | ||||||||||||
17,966 | 9,250 | 387 | 27,603 | |||||||||||||
Less: Accumulated depreciation and amortization | 7,460 | 2,632 | 255 | 10,347 | ||||||||||||
10,506 | 6,618 | 132 | 17,256 | |||||||||||||
Construction work in progress: | ||||||||||||||||
Nuclear fuel in process | 275 | — | — | 275 | ||||||||||||
Other | 402 | 230 | 636 | 1,268 | ||||||||||||
Property and plant, net | $ | 11,183 | $ | 6,848 | $ | 768 | $ | 18,799 | ||||||||
2014 | ||||||||||||||||
Property and plant, at original cost: | ||||||||||||||||
Electric | $ | 17,052 | $ | 6,517 | $ | 344 | $ | 23,913 | ||||||||
Natural gas | 431 | 1,854 | — | 2,285 | ||||||||||||
17,483 | 8,371 | 344 | 26,198 | |||||||||||||
Less: Accumulated depreciation and amortization | 7,086 | 2,422 | 251 | 9,759 | ||||||||||||
10,397 | 5,949 | 93 | 16,439 | |||||||||||||
Construction work in progress: | ||||||||||||||||
Nuclear fuel in process | 209 | — | — | 209 | ||||||||||||
Other | 261 | 216 | 299 | 776 | ||||||||||||
Property and plant, net | $ | 10,867 | $ | 6,165 | $ | 392 | $ | 17,424 | ||||||||
(a) | Amounts in Ameren and Ameren Missouri include two CTs under separate capital lease agreements. The gross cumulative asset value of those agreements was $233 million at December 31, 2015 and 2014. The total accumulated depreciation associated with the two CTs was $72 million and $66 million at December 31, 2015 and 2014, respectively. In addition, Ameren Missouri has investments in debt securities, which were classified as held-to-maturity and recorded in "Other assets", related to the two CTs from the city of Bowling Green and Audrain County. As of December 31, 2015 and 2014, the carrying value of these debt securities was $288 million and $294 million, respectively. |
Ameren(a) | Ameren Missouri | Ameren Illinois | |||||||||
Accrued capital expenditures: | |||||||||||
2015 | $ | 235 | $ | 85 | $ | 92 | |||||
2014 | 181 | 72 | 59 | ||||||||
2013 | 175 | 74 | 86 | ||||||||
Accrued nuclear fuel expenditures: | |||||||||||
2015 | 16 | 16 | (b) | ||||||||
2014 | 13 | 13 | (b) | ||||||||
2013 | 8 | 8 | (b) | ||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | Not applicable. |
|
|||
Missouri Credit Agreement | Illinois Credit Agreement | ||||||
Ameren | $ | 700 | $ | 500 | |||
Ameren Missouri | 800 | (a) | |||||
Ameren Illinois | (a) | 800 | |||||
(a) | Not applicable. |
Ameren (parent) | Ameren Missouri | Ameren Illinois | Ameren Consolidated | |||||||||||
2015 | ||||||||||||||
Average daily commercial paper outstanding | $ | 721 | $ | 42 | $ | 4 | $ | 767 | ||||||
Outstanding borrowings at period-end | 301 | — | — | 301 | ||||||||||
Weighted-average interest rate | 0.57 | % | 0.50 | % | 0.44 | % | 0.55 | % | ||||||
Peak commercial paper during period(a) | $ | 874 | $ | 294 | $ | 48 | $ | 1,108 | ||||||
Peak interest rate | 0.91 | % | 0.60 | % | 0.60 | % | 0.91 | % | ||||||
2014 | ||||||||||||||
Average daily commercial paper outstanding | $ | 423 | $ | 110 | $ | 165 | $ | 639 | ||||||
Outstanding borrowings at period-end | 585 | 97 | 32 | 714 | ||||||||||
Weighted-average interest rate | 0.36 | % | 0.38 | % | 0.32 | % | 0.36 | % | ||||||
Peak commercial paper during period(a) | $ | 625 | $ | 495 | $ | 300 | $ | 910 | ||||||
Peak interest rate | 0.75 | % | 0.70 | % | 0.60 | % | 0.75 | % | ||||||
(a) | The timing of peak commercial paper issuances varies by company, and therefore the peak amounts presented by company might not equal the Ameren Consolidated peak commercial paper issuances for the period. |
|
|||
2015 | 2014 | ||||||
Ameren (Parent): | |||||||
2.70% Senior unsecured notes due 2020 | $ | 350 | $ | — | |||
3.65% Senior unsecured notes due 2026 | 350 | — | |||||
Total long-term debt, gross | 700 | — | |||||
Less: Unamortized debt issuance costs(a) | (6 | ) | — | ||||
Long-term debt, net | $ | 694 | $ | — | |||
Ameren Missouri: | |||||||
Senior secured notes:(b) | |||||||
4.75% Senior secured notes due 2015 | — | 114 | |||||
5.40% Senior secured notes due 2016 | 260 | 260 | |||||
6.40% Senior secured notes due 2017 | 425 | 425 | |||||
6.00% Senior secured notes due 2018(c) | 179 | 179 | |||||
5.10% Senior secured notes due 2018 | 199 | 199 | |||||
6.70% Senior secured notes due 2019(c) | 329 | 329 | |||||
5.10% Senior secured notes due 2019 | 244 | 244 | |||||
5.00% Senior secured notes due 2020 | 85 | 85 | |||||
3.50% Senior secured notes due 2024 | 350 | 350 | |||||
5.50% Senior secured notes due 2034 | 184 | 184 | |||||
5.30% Senior secured notes due 2037 | 300 | 300 | |||||
8.45% Senior secured notes due 2039(c) | 350 | 350 | |||||
3.90% Senior secured notes due 2042(c) | 485 | 485 | |||||
3.65% Senior secured notes due 2045 | 250 | — | |||||
Environmental improvement and pollution control revenue bonds: | |||||||
1992 Series due 2022(d)(e) | 47 | 47 | |||||
1993 5.45% Series due 2028(f) | (f) | (f) | |||||
1998 Series A due 2033(d)(e) | 60 | 60 | |||||
1998 Series B due 2033(d)(e) | 50 | 50 | |||||
1998 Series C due 2033(d)(e) | 50 | 50 | |||||
Capital lease obligations: | |||||||
City of Bowling Green capital lease (Peno Creek CT) due 2022 | 48 | 54 | |||||
Audrain County capital lease (Audrain County CT) due 2023 | 240 | 240 | |||||
Total long-term debt, gross | 4,135 | 4,005 | |||||
Less: Unamortized discount and premium | (6 | ) | (6 | ) | |||
Less: Unamortized debt issuance costs(a) | (19 | ) | (18 | ) | |||
Less: Maturities due within one year | (266 | ) | (120 | ) | |||
Long-term debt, net | $ | 3,844 | $ | 3,861 | |||
2015 | 2014 | ||||||
Ameren Illinois: | |||||||
Senior secured notes: | |||||||
6.20% Senior secured notes due 2016(g) | $ | 54 | $ | 54 | |||
6.25% Senior secured notes due 2016(h) | 75 | 75 | |||||
6.125% Senior secured notes due 2017(h)(i) | 250 | 250 | |||||
6.25% Senior secured notes due 2018(h)(i) | 144 | 144 | |||||
9.75% Senior secured notes due 2018(h)(i) | 313 | 313 | |||||
2.70% Senior secured notes due 2022(h)(i) | 400 | 400 | |||||
3.25% Senior secured notes due 2025(h) | 300 | 300 | |||||
6.125% Senior secured notes due 2028(h) | 60 | 60 | |||||
6.70% Senior secured notes due 2036(h) | 61 | 61 | |||||
6.70% Senior secured notes due 2036(g) | 42 | 42 | |||||
4.80% Senior secured notes due 2043(h) | 280 | 280 | |||||
4.30% Senior secured notes due 2044(h) | 250 | 250 | |||||
4.15% Senior secured notes due 2046(h) | 250 | — | |||||
Environmental improvement and pollution control revenue bonds: | |||||||
5.90% Series 1993 due 2023(j) | (j) | (j) | |||||
5.70% 1994A Series due 2024(k) | (k) | (k) | |||||
1993 Series B-1 due 2028(e)(l) | 17 | 17 | |||||
Total long-term debt, gross | 2,496 | 2,246 | |||||
Less: Unamortized discount and premium | (7 | ) | (5 | ) | |||
Less: Unamortized debt issuance costs(a) | (18 | ) | (17 | ) | |||
Less: Maturities due within one year | (129 | ) | — | ||||
Long-term debt, net | $ | 2,342 | $ | 2,224 | |||
Ameren consolidated long-term debt, net | $ | 6,880 | $ | 6,085 | |||
(a) | Reflects the adoption of the new authoritative accounting guidance for the presentation of debt issuance costs. See Note 1 – Summary of Significant Accounting Policies for additional information. |
(b) | These notes are collaterally secured by first mortgage bonds issued by Ameren Missouri under the Ameren Missouri mortgage indenture. The notes have a fall-away lien provision and will remain secured only as long as any first mortgage bonds issued under the Ameren Missouri mortgage indenture remain outstanding. Redemption, purchase, or maturity of all first mortgage bonds, including first mortgage bonds currently outstanding and any that may be issued in the future, would result in a release of the first mortgage bonds currently securing these notes, at which time these notes would become unsecured obligations. Considering the Ameren Missouri senior secured notes currently outstanding, we do not expect the first mortgage bond lien protection associated with these notes to fall away until 2042. |
(c) | Ameren Missouri has agreed that so long as any of the 3.90% senior secured notes due 2042 are outstanding, Ameren Missouri will not permit a release date to occur, and so long as any of the 6.70% senior secured notes due 2019, 6.00% senior secured notes due 2018 and 8.45% senior secured notes due 2039 are outstanding, Ameren Missouri will not optionally redeem, purchase, or otherwise retire in full the outstanding first mortgage bonds not subject to release provisions. |
(d) | These bonds are collaterally secured by first mortgage bonds issued by Ameren Missouri under the Ameren Missouri mortgage indenture and have a fall-away lien provision similar to that of Ameren Missouri's senior secured notes. The bonds are also backed by an insurance guarantee policy. |
(e) | The interest rates, and the periods during which such rates apply, vary depending on our selection of defined rate modes. Maximum interest rates could reach 18% depending on the series of bonds. The bonds are callable at 100% of par value. The average interest rates for 2015 and 2014 were as follows: |
2015 | 2014 | ||
Ameren Missouri 1992 Series due 2022 | 0.06% | 0.10% | |
Ameren Missouri 1998 Series A due 2033 | 0.24% | 0.26% | |
Ameren Missouri 1998 Series B due 2033 | 0.24% | 0.27% | |
Ameren Missouri 1998 Series C due 2033 | 0.24% | 0.26% | |
Ameren Illinois 1993 Series B-1 due 2028 | 0.49% | 0.21% | |
(f) | These bonds are first mortgage bonds issued by Ameren Missouri under the Ameren Missouri mortgage bond indenture and are secured by substantially all Ameren Missouri property and franchises. The bonds are callable at 100% of par value. Less than $1 million principal amount of the bonds remain outstanding. |
(g) | These notes are collaterally secured by first mortgage bonds issued by Ameren Illinois under the CILCO mortgage indenture. The notes have a fall-away lien provision, and Ameren Illinois could cause these notes to become unsecured at any time by redeeming the pollution control bonds 5.90% Series 1993 due 2023 (of which less than $1 million remains outstanding). |
(h) | These notes are collaterally secured by mortgage bonds issued by Ameren Illinois under the Ameren Illinois mortgage indenture. They are secured by substantially all property of the former IP and CIPS. The notes have a fall-away lien provision and will remain secured only as long as any series of first mortgage bonds issued under the Ameren Illinois mortgage indenture remain outstanding. Redemption, purchase, or maturity of all mortgage bonds, including first mortgage bonds currently outstanding and any that may be issued in the future, would result in a release of the mortgage bonds currently securing these notes, at which time these notes would become unsecured obligations. Considering the Ameren Illinois senior secured notes currently outstanding, we do not expect the mortgage bond lien protection associated with these notes to fall away until 2024. |
(i) | Ameren Illinois has agreed that so long as any of the 2.70% senior secured notes due 2022 are outstanding, Ameren Illinois will not permit a release date to occur, and so long as any of the 9.75% senior secured notes due 2018, 6.25% senior secured notes due 2018 and 6.125% senior secured notes due 2017 are outstanding, Ameren Illinois will not optionally redeem, purchase or otherwise retire in full the outstanding first mortgage bonds not subject to release provisions; therefore, a release date will not occur so long as any of these notes remain outstanding. |
(j) | These bonds are first mortgage bonds issued by Ameren Illinois under the CILCO mortgage indenture. They are secured by substantially all property of the former CILCO. The bonds are callable at 100% of par value. Less than $1 million principal amount of the bonds remain outstanding. |
(k) | These bonds are mortgage bonds issued by Ameren Illinois under the Ameren Illinois mortgage indenture. They are secured by substantially all property of the former IP and CIPS. The bonds are callable at 100% of par value. The bonds are also backed by an insurance guarantee policy. Less than $1 million principal amount of the bonds remains outstanding. |
(l) | The bonds are callable at 100% of par value. |
Ameren (parent)(a) | Ameren Missouri(a) | Ameren Illinois(a) | Ameren Consolidated | ||||||||||||
2016 | $ | — | $ | 266 | $ | 129 | $ | 395 | |||||||
2017 | — | 431 | 250 | 681 | |||||||||||
2018 | — | 383 | 457 | 840 | |||||||||||
2019 | — | 581 | — | 581 | |||||||||||
2020 | 350 | 92 | — | 442 | |||||||||||
Thereafter | 350 | 2,382 | 1,660 | 4,392 | |||||||||||
Total | $ | 700 | $ | 4,135 | $ | 2,496 | $ | 7,331 | |||||||
(a) | Excludes unamortized discount and premium and debt issuance costs of $6 million, $25 million, and $25 million at Ameren (parent), Ameren Missouri, and Ameren Illinois, respectively. |
Redemption Price(per share) | 2015 | 2014 | |||||||||||
Ameren Missouri: | |||||||||||||
Without par value and stated value of $100 per share, 25 million shares authorized | |||||||||||||
$3.50 Series | 130,000 shares | $ | 110.00 | $ | 13 | $ | 13 | ||||||
$3.70 Series | 40,000 shares | 104.75 | 4 | 4 | |||||||||
$4.00 Series | 150,000 shares | 105.625 | 15 | 15 | |||||||||
$4.30 Series | 40,000 shares | 105.00 | 4 | 4 | |||||||||
$4.50 Series | 213,595 shares | 110.00 | (a) | 21 | 21 | ||||||||
$4.56 Series | 200,000 shares | 102.47 | 20 | 20 | |||||||||
$4.75 Series | 20,000 shares | 102.176 | 2 | 2 | |||||||||
$5.50 Series A | 14,000 shares | 110.00 | 1 | 1 | |||||||||
Total | $ | 80 | $ | 80 | |||||||||
Ameren Illinois: | |||||||||||||
With par value of $100 per share, 2 million shares authorized | |||||||||||||
4.00% Series | 144,275 shares | $ | 101.00 | $ | 14 | $ | 14 | ||||||
4.08% Series | 45,224 shares | 103.00 | 5 | 5 | |||||||||
4.20% Series | 23,655 shares | 104.00 | 2 | 2 | |||||||||
4.25% Series | 50,000 shares | 102.00 | 5 | 5 | |||||||||
4.26% Series | 16,621 shares | 103.00 | 2 | 2 | |||||||||
4.42% Series | 16,190 shares | 103.00 | 2 | 2 | |||||||||
4.70% Series | 18,429 shares | 103.00 | 2 | 2 | |||||||||
4.90% Series | 73,825 shares | 102.00 | 7 | 7 | |||||||||
4.92% Series | 49,289 shares | 103.50 | 5 | 5 | |||||||||
5.16% Series | 50,000 shares | 102.00 | 5 | 5 | |||||||||
6.625% Series | 124,274 shares | 100.00 | 12 | 12 | |||||||||
7.75% Series | 4,542 shares | 100.00 | 1 | 1 | |||||||||
Total | $ | 62 | $ | 62 | |||||||||
Total Ameren | $ | 142 | $ | 142 | |||||||||
(a) | In the event of voluntary liquidation, $105.50. |
Senior Secured Notes | Principal Amount | ||
5.90% Series 1993 due 2023(a) | $ | 32 | |
5.70% 1994A Series due 2024(a) | 36 | ||
1993 Series C-1 5.95% due 2026 | 35 | ||
1993 Series C-2 5.70% due 2026 | 8 | ||
5.40% 1998A Series due 2028 | 19 | ||
5.40% 1998B Series due 2028 | 33 | ||
Total amount redeemed | $ | 163 | |
(a) | Less than $1 million principal amount of the bonds remains outstanding after redemption. |
Required Interest Coverage Ratio(a) | Actual Interest Coverage Ratio | Bonds Issuable(b) | Required Dividend Coverage Ratio(c) | Actual Dividend Coverage Ratio | Preferred Stock Issuable | |||||||||
Ameren Missouri | >2.0 | 3.8 | $ | 3,385 | >2.5 | 104.0 | $ | 2,315 | ||||||
Ameren Illinois | >2.0 | 6.3 | 3,566 | (d) | >1.5 | 2.6 | 203 | (e) | ||||||
(a) | Coverage required on the annual interest charges on first mortgage bonds outstanding and to be issued. Coverage is not required in certain cases when additional first mortgage bonds are issued on the basis of retired bonds. |
(b) | Amount of bonds issuable based either on required coverage ratios or unfunded property additions, whichever is more restrictive. The amounts shown also include bonds issuable based on retired bond capacity of $946 million and $204 million at Ameren Missouri and Ameren Illinois, respectively. |
(c) | Coverage required on the annual dividend on preferred stock outstanding and to be issued, as required in the respective company’s articles of incorporation. |
(d) | Amount of bonds issuable by Ameren Illinois based on unfunded property additions and retired bonds solely under the former IP mortgage indenture. The amount of bonds issuable by Ameren Illinois is also subject to the lien restrictions contained in the Illinois Credit Agreement. |
(e) | Preferred stock issuable is restricted by the amount of preferred stock that is currently authorized by Ameren Illinois' articles of incorporation. |
|
|||
2015 | 2014 | 2013 | ||||||||||
Ameren:(a) | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 30 | $ | 34 | $ | 37 | ||||||
Interest income on industrial development revenue bonds | 27 | 27 | 27 | |||||||||
Interest income (b) | 14 | 10 | 3 | |||||||||
Other | 3 | 8 | (c) | 2 | ||||||||
Total miscellaneous income | $ | 74 | $ | 79 | $ | 69 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 15 | $ | 10 | $ | 12 | ||||||
Other | 15 | 12 | 14 | |||||||||
Total miscellaneous expense | $ | 30 | $ | 22 | $ | 26 | ||||||
Ameren Missouri: | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 22 | $ | 32 | $ | 31 | ||||||
Interest income on industrial development revenue bonds | 27 | 27 | 27 | |||||||||
Interest income | 1 | 1 | — | |||||||||
Other | 2 | — | — | |||||||||
Total miscellaneous income | $ | 52 | $ | 60 | $ | 58 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 5 | $ | 6 | $ | 4 | ||||||
Other | 6 | 6 | 7 | |||||||||
Total miscellaneous expense | $ | 11 | $ | 12 | $ | 11 | ||||||
Ameren Illinois: | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 8 | $ | 2 | $ | 6 | ||||||
Interest income (b) | 12 | 7 | 2 | |||||||||
Other | 1 | 8 | (c) | 2 | ||||||||
Total miscellaneous income | $ | 21 | $ | 17 | $ | 10 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 5 | $ | 4 | $ | 4 | ||||||
Other | 7 | 4 | 5 | |||||||||
Total miscellaneous expense | $ | 12 | $ | 8 | $ | 9 | ||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | Includes Ameren Illinois' interest income on the IEIMA revenue requirement reconciliation adjustment regulatory assets. |
(c) | Includes Ameren Illinois' income earned in 2014 from customer-requested construction. |
|
|||
• | an unrealized appreciation or depreciation of our contracted commitments to purchase or sell when purchase or sale prices under the commitments are compared with current commodity prices; |
• | market values of natural gas and uranium inventories that differ from the cost of those commodities in inventory; and |
• | actual cash outlays for the purchase of these commodities that differ from anticipated cash outlays. |
Quantity (in millions, except as indicated) | ||||||
2015 | 2014 | |||||
Commodity | Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren |
Fuel oils (in gallons)(a) | 35 | (b) | 35 | 50 | (b) | 50 |
Natural gas (in mmbtu) | 30 | 151 | 181 | 28 | 108 | 136 |
Power (in megawatthours) | 1 | 10 | 11 | 1 | 11 | 12 |
Uranium (pounds in thousands) | 494 | (b) | 494 | 332 | (b) | 332 |
(a) | Fuel oils consist of heating oil and ultra-low-sulfur diesel. |
(b) | Not applicable. |
Balance Sheet Location | Ameren Missouri | Ameren Illinois | Ameren | |||||||
2015 | ||||||||||
Natural gas | Other current assets | $ | — | $ | 1 | $ | 1 | |||
Other assets | 1 | — | 1 | |||||||
Power | Other current assets | 16 | — | 16 | ||||||
Total assets (a) | $ | 17 | $ | 1 | $ | 18 | ||||
Fuel oils | Other current liabilities | $ | 22 | $ | — | $ | 22 | |||
Other deferred credits and liabilities | 7 | — | 7 | |||||||
Natural gas | MTM derivative liabilities | (b) | 32 | (b) | ||||||
Other current liabilities | 6 | — | 38 | |||||||
Other deferred credits and liabilities | 8 | 18 | 26 | |||||||
Power | MTM derivative liabilities | (b) | 13 | (b) | ||||||
Other current liabilities | — | — | 13 | |||||||
Other deferred credits and liabilities | — | 157 | 157 | |||||||
Uranium | Other current liabilities | 1 | — | 1 | ||||||
Total liabilities (c) | $ | 44 | $ | 220 | $ | 264 | ||||
2014 | ||||||||||
Fuel oils | Other current assets | $ | 2 | $ | — | $ | 2 | |||
Natural gas | Other current assets | 1 | 1 | 2 | ||||||
Power | Other current assets | 15 | — | 15 | ||||||
Total assets (a) | $ | 18 | $ | 1 | $ | 19 | ||||
Fuel oils | Other current liabilities | $ | 22 | $ | — | $ | 22 | |||
Other deferred credits and liabilities | 7 | — | 7 | |||||||
Natural gas | MTM derivative liabilities | (b) | 31 | (b) | ||||||
Other current liabilities | 6 | — | 37 | |||||||
Other deferred credits and liabilities | 6 | 13 | 19 | |||||||
Power | MTM derivative liabilities | (b) | 11 | (b) | ||||||
Other current liabilities | 3 | — | 14 | |||||||
Other deferred credits and liabilities | — | 131 | 131 | |||||||
Uranium | Other current liabilities | 2 | — | 2 | ||||||
Total liabilities (c) | $ | 46 | $ | 186 | $ | 232 | ||||
(a) | Because all contracts qualifying for hedge accounting receive regulatory deferral, the cumulative amount of pretax net gains on all derivative instruments is deferred as a regulatory liability. |
(b) | Balance sheet line item not applicable to registrant. |
(c) | Because all contracts qualifying for hedge accounting receive regulatory deferral, the cumulative amount of pretax net losses on all derivative instruments is deferred as a regulatory asset. |
Gross Amounts Not Offset on the Balance Sheet | ||||||||||||
Commodity Contracts Eligible to be Offset | Gross Amounts Recognized on the Balance Sheet | Derivative Instruments | Cash Collateral Received/Posted(a) | Net Amount | ||||||||
2015 | ||||||||||||
Assets: | ||||||||||||
Ameren Missouri | $ | 17 | $ | 1 | $ | — | $ | 16 | ||||
Ameren Illinois | 1 | — | — | 1 | ||||||||
Ameren | $ | 18 | $ | 1 | $ | — | $ | 17 | ||||
Liabilities: | ||||||||||||
Ameren Missouri | $ | 44 | $ | 1 | $ | 8 | $ | 35 | ||||
Ameren Illinois | 220 | — | 3 | 217 | ||||||||
Ameren | $ | 264 | $ | 1 | $ | 11 | $ | 252 | ||||
2014 | ||||||||||||
Assets: | ||||||||||||
Ameren Missouri | $ | 18 | $ | 5 | $ | — | $ | 13 | ||||
Ameren Illinois | 1 | — | — | 1 | ||||||||
Ameren | $ | 19 | $ | 5 | $ | — | $ | 14 | ||||
Liabilities: | ||||||||||||
Ameren Missouri | $ | 46 | $ | 5 | $ | 5 | $ | 36 | ||||
Ameren Illinois | 186 | — | — | 186 | ||||||||
Ameren | $ | 232 | $ | 5 | $ | 5 | $ | 222 | ||||
(a) | Cash collateral received reduces gross asset balances and is included in “Other current liabilities” and “Other deferred credits and liabilities” on the balance sheet. Cash collateral posted reduces gross liability balances and is included in “Other current assets” and “Other assets” on the balance sheet. |
Aggregate Fair Value of Derivative Liabilities(a) | Cash Collateral Posted | Potential Aggregate Amount of Additional Collateral Required(b) | |||||||||
2015 | |||||||||||
Ameren Missouri | $ | 87 | $ | 9 | $ | 72 | |||||
Ameren Illinois | 78 | 3 | 71 | ||||||||
Ameren | $ | 165 | $ | 12 | $ | 143 | |||||
(a) | Before consideration of master netting arrangements or similar agreements and including NPNS and other accrual contract exposures. |
(b) | As collateral requirements with certain counterparties are based on master netting arrangements or similar agreements, the aggregate amount of additional collateral required to be posted is determined after consideration of the effects of such arrangements. |
|
|||
Fair Value | Weighted | |||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | Average | |||||||
Level 3 Derivative asset and liability – commodity contracts(a): | ||||||||||||
2015 | ||||||||||||
Natural Gas | $ | 1 | $ | (1 | ) | Option model | Volatilities(%)(b) | 35 – 55 | 45 | |||
Nodal basis($/mmbtu)(c) | (0.30) – 0 | (0.20) | ||||||||||
Discounted cash flow | Nodal basis($/mmbtu)(b) | (0.10) – 0 | (0.10) | |||||||||
Fair Value | Weighted | |||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | Average | |||||||
Counterparty credit risk(%)(c)(d) | 0.40 – 12 | 7 | ||||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.40 | (e) | ||||||||||
Power(f) | 16 | (170 | ) | Discounted cash flow | Average forward peak and off-peak pricing – forwards/swaps($/MWh)(g) | 22 – 39 | 29 | |||||
Estimated auction price for FTRs($/MW)(b) | (270) – 2,057 | 211 | ||||||||||
Nodal basis($/MWh)(g) | (10) – (1) | (3) | ||||||||||
Counterparty credit risk(%)(c)(d) | 0.86 | (e) | ||||||||||
Ameren Illinois credit risk(%)(c)(d) | 0.40 | (e) | ||||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 3 – 4 | 4 | |||||||||
Escalation rate(%)(b)(h) | 3 | (e) | ||||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 – 7 | 6 | |||||||||
Uranium | — | (1 | ) | Option model | Volatilities(%)(b) | 20 | (e) | |||||
Discounted cash flow | Average forward uranium pricing($/pound)(b) | 35 – 42 | 37 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.40 | (e) | ||||||||||
2014 | ||||||||||||
Fuel oils | $ | 2 | $ | (8 | ) | Option model | Volatilities(%)(c) | 3 – 39 | 32 | |||
Discounted cash flow | Ameren Missouri credit risk(%)(c)(d) | 0.43 | (e) | |||||||||
Escalation rate(%)(b)(i) | 5 | (e) | ||||||||||
Natural Gas | 1 | (2 | ) | Option model | Volatilities(%)(c) | 31 – 144 | 63 | |||||
Nodal basis($/mmbtu)(b) | (0.40) – 0 | (0.20) | ||||||||||
Discounted cash flow | Nodal basis($/mmbtu)(b) | (0.40) – 0.10 | (0.20) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.43 – 13 | 3 | ||||||||||
Ameren Missouri and Ameren Illinois credit risk(%)(c)(d) | 0.43 | (e) | ||||||||||
Power(f) | 11 | (144 | ) | Discounted cash flow | Average forward peak and off-peak pricing – forwards/swaps($/MWh)(g) | 27 – 50 | 32 | |||||
Estimated auction price for FTRs($/MW)(b) | (1,833) – 2,743 | 171 | ||||||||||
Nodal basis($/MWh)(b) | (6) – 0 | (2) | ||||||||||
Counterparty credit risk(%)(c)(d) | 0.26 | (e) | ||||||||||
Ameren Missouri and Ameren Illinois credit risk(%)(c)(d) | 0.43 | (e) | ||||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 – 5 | 4 | |||||||||
Escalation rate(%)(b)(h) | 0 – 1 | 1 | ||||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 – 7 | 6 | |||||||||
Uranium | — | (2 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 35 – 40 | 36 | |||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Generally, significant increases (decreases) in this input in isolation would result in a significantly higher (lower) fair value measurement. |
(c) | Generally, significant increases (decreases) in this input in isolation would result in a significantly lower (higher) fair value measurement. |
(d) | Counterparty credit risk is applied only to counterparties with derivative asset balances. Ameren Missouri and Ameren Illinois credit risk is applied only to counterparties with derivative liability balances. |
(e) | Not applicable. |
(f) | Power valuations use visible third-party pricing evaluated by month for peak and off-peak demand through 2019. Valuations beyond 2019 use fundamentally modeled pricing by month for peak and off-peak demand. |
(g) | The balance at Ameren is comprised of Ameren Missouri and Ameren Illinois power contracts, which respond differently to unobservable input changes because of their opposing positions. |
(h) | Escalation rate applies to power prices 2026 and beyond. |
(i) | Escalation rate applies to fuel oil prices 2017 and beyond. |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | |||||||||||||||
Assets: | ||||||||||||||||||
Ameren | Derivative assets – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | 1 | $ | 1 | $ | 2 | ||||||||||
Power | — | — | 16 | 16 | ||||||||||||||
Total derivative assets – commodity contracts | $ | — | $ | 1 | $ | 17 | $ | 18 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 4 | $ | — | $ | — | $ | 4 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 364 | — | — | 364 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Treasury and agency securities | — | 109 | — | 109 | ||||||||||||||
Corporate bonds | — | 58 | — | 58 | ||||||||||||||
Other | — | 22 | — | 22 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 368 | $ | 189 | $ | — | $ | 557 | (b) | |||||||||
Total Ameren | $ | 368 | $ | 190 | $ | 17 | $ | 575 | ||||||||||
Ameren Missouri | Derivative assets – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | — | $ | 1 | $ | 1 | ||||||||||
Power | — | — | 16 | 16 | ||||||||||||||
Total derivative assets – commodity contracts | $ | — | $ | — | $ | 17 | $ | 17 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 4 | $ | — | $ | — | $ | 4 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 364 | — | — | 364 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Treasury and agency securities | — | 109 | — | 109 | ||||||||||||||
Corporate bonds | — | 58 | — | 58 | ||||||||||||||
Other | — | 22 | — | 22 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 368 | $ | 189 | $ | — | $ | 557 | (b) | |||||||||
Total Ameren Missouri | $ | 368 | $ | 189 | $ | 17 | $ | 574 | ||||||||||
Ameren Illinois | Derivative assets – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | 1 | $ | — | $ | 1 | ||||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 29 | $ | — | $ | — | $ | 29 | ||||||||||
Natural gas | 1 | 62 | 1 | 64 | ||||||||||||||
Power | — | — | 170 | 170 | ||||||||||||||
Uranium | — | — | 1 | 1 | ||||||||||||||
Total Ameren | $ | 30 | $ | 62 | $ | 172 | $ | 264 | ||||||||||
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | |||||||||||||||
Ameren Missouri | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 29 | $ | — | $ | — | $ | 29 | ||||||||||
Natural gas | — | 13 | 1 | 14 | ||||||||||||||
Power | — | — | — | — | ||||||||||||||
Uranium | — | — | 1 | 1 | ||||||||||||||
Total Ameren Missouri | $ | 29 | $ | 13 | $ | 2 | $ | 44 | ||||||||||
Ameren Illinois | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | 1 | $ | 49 | $ | — | $ | 50 | ||||||||||
Power | — | — | 170 | 170 | ||||||||||||||
Total Ameren Illinois | $ | 1 | $ | 49 | $ | 170 | $ | 220 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $(1) million of receivables, payables, and accrued income, net. |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | |||||||||||||||
Assets: | ||||||||||||||||||
Ameren | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | — | $ | — | $ | 2 | $ | 2 | ||||||||||
Natural gas | — | 1 | 1 | 2 | ||||||||||||||
Power | — | 4 | 11 | 15 | ||||||||||||||
Total derivative assets – commodity contracts | $ | — | $ | 5 | $ | 14 | $ | 19 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | — | $ | — | $ | 1 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 364 | — | — | 364 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Treasury and agency securities | — | 102 | — | 102 | ||||||||||||||
Corporate bonds | — | 63 | — | 63 | ||||||||||||||
Other | — | 17 | — | 17 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 365 | $ | 182 | $ | — | $ | 547 | (b) | |||||||||
Total Ameren | $ | 365 | $ | 187 | $ | 14 | $ | 566 | ||||||||||
Ameren Missouri | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | — | $ | — | $ | 2 | $ | 2 | ||||||||||
Natural gas | — | 1 | — | 1 | ||||||||||||||
Power | — | 4 | 11 | 15 | ||||||||||||||
Total derivative assets – commodity contracts | $ | — | $ | 5 | $ | 13 | $ | 18 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | — | $ | — | $ | 1 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 364 | — | — | 364 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Treasury and agency securities | — | 102 | — | 102 | ||||||||||||||
Corporate bonds | — | 63 | — | 63 | ||||||||||||||
Other | — | 17 | — | 17 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 365 | $ | 182 | $ | — | $ | 547 | (b) | |||||||||
Total Ameren Missouri | $ | 365 | $ | 187 | $ | 13 | $ | 565 | ||||||||||
Ameren Illinois | Derivative assets – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | — | $ | 1 | $ | 1 | ||||||||||
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | |||||||||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 21 | $ | — | $ | 8 | $ | 29 | ||||||||||
Natural gas | 1 | 53 | 2 | 56 | ||||||||||||||
Power | — | 1 | 144 | 145 | ||||||||||||||
Uranium | — | — | 2 | 2 | ||||||||||||||
Total Ameren | $ | 22 | $ | 54 | $ | 156 | $ | 232 | ||||||||||
Ameren Missouri | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 21 | $ | — | $ | 8 | $ | 29 | ||||||||||
Natural gas | 1 | 10 | 1 | 12 | ||||||||||||||
Power | — | 1 | 2 | 3 | ||||||||||||||
Uranium | — | — | 2 | 2 | ||||||||||||||
Total Ameren Missouri | $ | 22 | $ | 11 | $ | 13 | $ | 46 | ||||||||||
Ameren Illinois | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | 43 | $ | 1 | $ | 44 | ||||||||||
Power | — | — | 142 | 142 | ||||||||||||||
Total Ameren Illinois | $ | — | $ | 43 | $ | 143 | $ | 186 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $2 million of receivables, payables, and accrued income, net. |
Net Derivative Commodity Contracts | |||||||||
Ameren Missouri | Ameren Illinois | Ameren | |||||||
Fuel oils: | |||||||||
Beginning balance at January 1, 2015 | $ | (6 | ) | $ | (a) | $ | (6 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities: | (1 | ) | (a) | (1 | ) | ||||
Settlements | 5 | (a) | 5 | ||||||
Transfers out of Level 3 | 2 | (a) | 2 | ||||||
Ending balance at December 31, 2015 | $ | — | $ | (a) | $ | — | |||
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2015 | $ | — | $ | (a) | $ | — | |||
Natural gas: | |||||||||
Beginning balance at January 1, 2015 | $ | (1 | ) | $ | — | $ | (1 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities: | — | 1 | 1 | ||||||
Settlements | 1 | (1 | ) | — | |||||
Ending balance at December 31, 2015 | $ | — | $ | — | $ | — | |||
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2015 | $ | — | $ | — | $ | — | |||
Power: | |||||||||
Beginning balance at January 1, 2015 | $ | 9 | $ | (142 | ) | $ | (133 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities: | 2 | (41 | ) | (39 | ) | ||||
Purchases | 29 | — | 29 | ||||||
Settlements | (23 | ) | 13 | (10 | ) | ||||
Transfers out of Level 3 | (1 | ) | — | (1 | ) | ||||
Ending balance at December 31, 2015 | $ | 16 | $ | (170 | ) | $ | (154 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2015 | $ | — | $ | (39 | ) | $ | (39 | ) | |
Uranium: | |||||||||
Beginning balance at January 1, 2015 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities: | (1 | ) | (a) | (1 | ) | ||||
Settlements | 2 | (a) | 2 | ||||||
Ending balance at December 31, 2015 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2015 | $ | — | $ | (a) | $ | — | |||
(a) | Not applicable. |
Net Derivative Commodity Contracts | |||||||||
Ameren Missouri | Ameren Illinois | Ameren | |||||||
Fuel oils: | |||||||||
Beginning balance at January 1, 2014 | $ | 5 | $ | (a) | $ | 5 | |||
Realized and unrealized gains (losses) included in regulatory assets/liabilities: | (9 | ) | (a) | (9 | ) | ||||
Settlements | (2 | ) | (a) | (2 | ) | ||||
Ending balance at December 31, 2014 | $ | (6 | ) | $ | (a) | $ | (6 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2014 | $ | (6 | ) | $ | (a) | $ | (6 | ) | |
Natural gas: | |||||||||
Beginning balance at January 1, 2014 | $ | — | $ | — | $ | — | |||
Realized and unrealized gains (losses) included in regulatory assets/liabilities: | — | 1 | 1 | ||||||
Purchases | — | (2 | ) | (2 | ) | ||||
Sales | (1 | ) | — | (1 | ) | ||||
Settlements | — | 1 | 1 | ||||||
Ending balance at December 31, 2014 | $ | (1 | ) | $ | — | $ | (1 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2014 | $ | — | $ | 2 | $ | 2 | |||
Power: | |||||||||
Beginning balance at January 1, 2014 | $ | 19 | $ | (108 | ) | $ | (89 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities: | (14 | ) | (39 | ) | (53 | ) | |||
Purchases | 34 | — | 34 | ||||||
Sales | (1 | ) | — | (1 | ) | ||||
Settlements | (29 | ) | 5 | (24 | ) | ||||
Ending balance at December 31, 2014 | $ | 9 | $ | (142 | ) | $ | (133 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2014 | $ | — | $ | (43 | ) | $ | (43 | ) | |
Uranium: | |||||||||
Beginning balance at January 1, 2014 | $ | (6 | ) | $ | (a) | $ | (6 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities: | (1 | ) | (a) | (1 | ) | ||||
Settlements | 5 | (a) | 5 | ||||||
Ending balance at December 31, 2014 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2014 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
(a) | Not applicable. |
2015 | 2014 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Ameren:(a) | |||||||||||||||
Long-term debt and capital lease obligations (including current portion)(b) | $ | 7,275 | $ | 7,814 | $ | 6,205 | $ | 7,135 | |||||||
Preferred stock | 142 | 125 | 142 | 122 | |||||||||||
Ameren Missouri: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion)(b) | $ | 4,110 | $ | 4,449 | $ | 3,981 | $ | 4,518 | |||||||
Preferred stock | 80 | 75 | 80 | 73 | |||||||||||
Ameren Illinois: | |||||||||||||||
Long-term debt (including current portion)(b) | $ | 2,471 | $ | 2,665 | $ | 2,224 | $ | 2,517 | |||||||
Preferred stock | 62 | 50 | 62 | 49 | |||||||||||
(a) | Preferred stock is recorded in "Noncontrolling Interests" on the consolidated balance sheet. |
(b) | Carrying amounts reflect the adoption of the new authoritative accounting guidance for the presentation of debt issuance costs. See Note 1 – Summary of Significant Accounting Policies |
|
|||
2015 | 2014 | 2013 | |||||||||
Proceeds from sales and maturities | $ | 349 | $ | 391 | $ | 196 | |||||
Gross realized gains | 8 | 7 | 7 | ||||||||
Gross realized losses | 2 | 2 | 5 | ||||||||
Security Type | Cost | Gross Unrealized Gain | Gross Unrealized Loss | Fair Value | ||||||||||
2015 | ||||||||||||||
Debt securities | $ | 191 | $ | 2 | $ | 4 | $ | 189 | ||||||
Equity securities | 147 | 224 | 7 | 364 | ||||||||||
Cash | 4 | — | — | 4 | ||||||||||
Other(a) | (1 | ) | — | — | (1 | ) | ||||||||
Total | $ | 341 | $ | 226 | $ | 11 | $ | 556 | ||||||
2014 | ||||||||||||||
Debt securities | $ | 175 | $ | 7 | $ | — | $ | 182 | ||||||
Equity securities | 138 | 230 | 4 | 364 | ||||||||||
Cash | 1 | — | — | 1 | ||||||||||
Other(a) | 2 | — | — | 2 | ||||||||||
Total | $ | 316 | $ | 237 | $ | 4 | $ | 549 | ||||||
(a) | Represents payables relating to pending security purchases, net of receivables related to pending security sales and interest. |
Cost | Fair Value | ||||||
Less than 5 years | $ | 106 | $ | 105 | |||
5 years to 10 years | 42 | 41 | |||||
Due after 10 years | 43 | 43 | |||||
Total | $ | 191 | $ | 189 | |||
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||
Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | ||||||||||||||||
Debt securities | $ | 136 | $ | 3 | $ | 4 | $ | 1 | $ | 140 | $ | 4 | |||||||||
Equity securities | 16 | 3 | 4 | 4 | 20 | 7 | |||||||||||||||
Total | $ | 152 | $ | 6 | $ | 8 | $ | 5 | $ | 160 | $ | 11 | |||||||||
|
|||
|
|||
2015 | 2014 | |||||
Ameren(a) | $ | 567 | $ | 710 | ||
Ameren Missouri | 236 | 277 | ||||
Ameren Illinois | 219 | 278 | ||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
2015 | 2014 | ||||||||||||
Pension Benefits(a) | Postretirement Benefits(a) | Pension Benefits(a) | Postretirement Benefits(a) | ||||||||||
Accumulated benefit obligation at end of year | $ | 3,995 | $ | (b) | $ | 4,176 | $ | (b) | |||||
Change in benefit obligation: | |||||||||||||
Net benefit obligation at beginning of year | $ | 4,410 | $ | 1,203 | $ | 3,900 | $ | 1,096 | |||||
Service cost | 92 | 24 | 79 | 19 | |||||||||
Interest cost | 174 | 48 | 183 | 50 | |||||||||
Participant contributions | — | 8 | — | 16 | |||||||||
Actuarial (gain) loss | (256 | ) | (133 | ) | 462 | 84 | |||||||
Settlement | (2 | ) | — | — | — | ||||||||
Benefits paid | (221 | ) | (56 | ) | (214 | ) | (65 | ) | |||||
Federal subsidy on benefits paid | (b) | — | (b) | 3 | |||||||||
Net benefit obligation at end of year | 4,197 | 1,094 | 4,410 | 1,203 | |||||||||
Change in plan assets: | |||||||||||||
Fair value of plan assets at beginning of year | 3,794 | 1,109 | 3,461 | 1,074 | |||||||||
Actual return on plan assets | (29 | ) | (8 | ) | 448 | 75 | |||||||
Employer contributions | 111 | 18 | 99 | 6 | |||||||||
Federal subsidy on benefits paid | (b) | — | (b) | 3 | |||||||||
Participant contributions | — | 8 | — | 16 | |||||||||
Settlements | (2 | ) | — | — | — | ||||||||
Benefits paid | (221 | ) | (56 | ) | (214 | ) | (65 | ) | |||||
Fair value of plan assets at end of year | 3,653 | 1,071 | 3,794 | 1,109 | |||||||||
Funded status – deficiency | 544 | 23 | 616 | 94 | |||||||||
Accrued benefit cost at December 31 | $ | 544 | $ | 23 | $ | 616 | $ | 94 | |||||
Amounts recognized in the balance sheet consist of: | |||||||||||||
Noncurrent asset(c) | $ | — | $ | (18 | ) | $ | — | $ | — | ||||
Current liability(d) | 3 | 2 | 3 | 2 | |||||||||
Noncurrent liability | 541 | 39 | 613 | 92 | |||||||||
Net liability recognized | $ | 544 | $ | 23 | $ | 616 | $ | 94 | |||||
Amounts recognized in regulatory assets consist of: | |||||||||||||
Net actuarial (gain) loss | $ | 395 | $ | (82 | ) | $ | 452 | $ | (7 | ) | |||
Prior service cost (credit) | (5 | ) | (11 | ) | (6 | ) | (16 | ) | |||||
Amounts (pretax) recognized in accumulated OCI consist of: | |||||||||||||
Net actuarial (gain) loss | 17 | (3 | ) | 29 | (5 | ) | |||||||
Prior service cost (credit) | — | — | — | (1 | ) | ||||||||
Total | $ | 407 | $ | (96 | ) | $ | 475 | $ | (29 | ) | |||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | Not applicable. |
(c) | Included in "Other assets" on Ameren's consolidated balance sheet. |
(d) | Included in "Other current liabilities" on Ameren's consolidated balance sheet. |
Pension Benefits | Postretirement Benefits | ||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||
Discount rate at measurement date | 4.50 | % | 4.00 | % | 4.50 | % | 4.00 | % | |||
Increase in future compensation | 3.50 | 3.50 | 3.50 | 3.50 | |||||||
Medical cost trend rate (initial) | (a) | (a) | 5.00 | 5.00 | |||||||
Medical cost trend rate (ultimate) | (a) | (a) | 5.00 | 5.00 | |||||||
Years to ultimate rate | (a) | (a) | — | — | |||||||
(a) | Not applicable |
Pension Benefits | Postretirement Benefits | ||||||||||||||||||||||
2015 | 2014 | 2013 | 2015 | 2014 | 2013 | ||||||||||||||||||
Ameren Missouri | $ | 47 | $ | 41 | $ | 60 | $ | 8 | $ | 3 | $ | 10 | |||||||||||
Ameren Illinois | 45 | 39 | 50 | 8 | 2 | 11 | |||||||||||||||||
Other | 19 | 19 | 46 | 2 | 1 | 4 | |||||||||||||||||
Ameren(a) | 111 | 99 | 156 | 18 | 6 | 25 | |||||||||||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Asset Category | Target Allocation 2016 | Percentage of Plan Assets at December 31, | |||||
2015 | 2014 | ||||||
Pension Plan: | |||||||
Cash and cash equivalents | 0% – 5% | 1 | % | 2 | % | ||
Equity securities: | |||||||
U.S. large-capitalization | 29% – 39% | 34 | % | 34 | % | ||
U.S. small- and mid-capitalization | 3% – 13% | 7 | % | 7 | % | ||
International and emerging markets | 9% – 19% | 13 | % | 12 | % | ||
Total equity | 51% – 61% | 54 | % | 53 | % | ||
Debt securities | 35% – 45% | 40 | % | 41 | % | ||
Real estate | 0% – 9% | 5 | % | 4 | % | ||
Private equity | 0% – 5% | (a) | (a) | ||||
Total | 100 | % | 100 | % | |||
Postretirement Plans: | |||||||
Cash and cash equivalents | 0% – 7% | 4 | % | 4 | % | ||
Equity securities: | |||||||
U.S. large-capitalization | 34% – 44% | 39 | % | 40 | % | ||
U.S. small- and mid-capitalization | 2% – 12% | 7 | % | 7 | % | ||
International | 9% – 19% | 13 | % | 13 | % | ||
Total equity | 55% – 65% | 59 | % | 60 | % | ||
Debt securities | 33% – 43% | 37 | % | 36 | % | ||
Total | 100 | % | 100 | % | |||
(a) | Less than 1% of plan assets. |
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | — | $ | 20 | $ | — | $ | 20 | |||||||
Equity securities: | |||||||||||||||
U.S. large-capitalization | — | 1,296 | — | 1,296 | |||||||||||
U.S. small- and mid-capitalization | 268 | — | — | 268 | |||||||||||
International and emerging markets | 122 | 369 | — | 491 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 631 | — | 631 | |||||||||||
Municipal bonds | — | 104 | — | 104 | |||||||||||
U.S. Treasury and agency securities | 6 | 751 | — | 757 | |||||||||||
Other | — | 5 | — | 5 | |||||||||||
Real estate | — | — | 168 | 168 | |||||||||||
Private equity | — | — | 8 | 8 | |||||||||||
Total | $ | 396 | $ | 3,176 | $ | 176 | $ | 3,748 | |||||||
Less: Medical benefit assets at December 31(a) | (123 | ) | |||||||||||||
Plus: Net receivables at December 31(b) | 28 | ||||||||||||||
Fair value of pension plans assets at year end | $ | 3,653 | |||||||||||||
(a) | Medical benefit (health and welfare) component for accounts maintained in accordance with Section 401(h) of the Internal Revenue Code to fund a portion of the postretirement obligation. |
(b) | Receivables related to pending security sales, offset by payables related to pending security purchases. |
Quoted Prices in Active Markets for Identified Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | — | $ | 38 | $ | — | $ | 38 | |||||||
Equity securities: | |||||||||||||||
U.S. large-capitalization | — | 1,331 | — | 1,331 | |||||||||||
U.S. small- and mid-capitalization | 270 | — | — | 270 | |||||||||||
International and emerging markets | 134 | 360 | — | 494 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 1,026 | — | 1,026 | |||||||||||
Municipal bonds | — | 175 | — | 175 | |||||||||||
U.S. Treasury and agency securities | 6 | 366 | — | 372 | |||||||||||
Other | — | 31 | — | 31 | |||||||||||
Real estate | — | — | 147 | 147 | |||||||||||
Private equity | — | — | 13 | 13 | |||||||||||
Derivative assets | 1 | — | — | 1 | |||||||||||
Total | $ | 411 | $ | 3,327 | $ | 160 | $ | 3,898 | |||||||
Less: Medical benefit assets at December 31(a) | (125 | ) | |||||||||||||
Plus: Net receivables at December 31(b) | 21 | ||||||||||||||
Fair value of pension plans assets at year end | $ | 3,794 | |||||||||||||
(a) | Medical benefit (health and welfare) component for accounts maintained in accordance with Section 401(h) of the Internal Revenue Code to fund a portion of the postretirement obligation. |
(b) | Receivables related to pending security sales, offset by payables related to pending security purchases. |
Beginning Balance at January 1, | Actual Return on Plan Assets Related to Assets Still Held at the Reporting Date | Actual Return on Plan Assets Related to Assets Sold During the Period | Purchases, Sales, and Settlements, Net | Net Transfers into (out of) of Level 3 | Ending Balance at December 31, | ||||||||||||||||||
2015: | |||||||||||||||||||||||
Real estate | $ | 147 | $ | 14 | $ | — | $ | 7 | $ | — | $ | 168 | |||||||||||
Private equity | 13 | (9 | ) | 9 | (5 | ) | — | 8 | |||||||||||||||
2014: | |||||||||||||||||||||||
Real estate | $ | 131 | $ | 11 | $ | — | $ | 5 | $ | — | $ | 147 | |||||||||||
Private equity | 15 | (9 | ) | 10 | (3 | ) | — | 13 | |||||||||||||||
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | 61 | $ | — | $ | — | $ | 61 | |||||||
Equity securities: | |||||||||||||||
U.S. large-capitalization | 272 | 98 | — | 370 | |||||||||||
U.S. small- and mid-capitalization | 65 | — | — | 65 | |||||||||||
International | 33 | 93 | — | 126 | |||||||||||
Other | — | 7 | — | 7 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 138 | — | 138 | |||||||||||
Municipal bonds | — | 114 | — | 114 | |||||||||||
U.S. Treasury and agency securities | — | 55 | — | 55 | |||||||||||
Other | — | 40 | — | 40 | |||||||||||
Total | $ | 431 | $ | 545 | $ | — | $ | 976 | |||||||
Plus: Medical benefit assets at December 31(a) | 123 | ||||||||||||||
Less: Net payables at December 31(b) | (28 | ) | |||||||||||||
Fair value of postretirement benefit plans assets at year end | $ | 1,071 | |||||||||||||
(a) | Medical benefit (health and welfare) component for 401(h) accounts to fund a portion of the postretirement obligation. These 401(h) assets are included in the pension plan assets shown above. |
(b) | Payables related to pending security purchases, offset by interest receivables and receivables related to pending security sales. |
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | 89 | $ | — | $ | — | $ | 89 | |||||||
Equity securities: | |||||||||||||||
U.S. large-capitalization | 291 | 101 | — | 392 | |||||||||||
U.S. small- and mid-capitalization | 70 | — | — | 70 | |||||||||||
International | 37 | 94 | — | 131 | |||||||||||
Other | — | 7 | — | 7 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 105 | — | 105 | |||||||||||
Municipal bonds | — | 111 | — | 111 | |||||||||||
U.S. Treasury and agency securities | — | 89 | — | 89 | |||||||||||
Other | — | 44 | — | 44 | |||||||||||
Total | $ | 487 | $ | 551 | $ | — | $ | 1,038 | |||||||
Plus: Medical benefit assets at December 31(a) | 125 | ||||||||||||||
Less: Net payables at December 31(b) | (54 | ) | |||||||||||||
Fair value of postretirement benefit plans assets at year end | $ | 1,109 | |||||||||||||
(a) | Medical benefit (health and welfare) component for 401(h) accounts to fund a portion of the postretirement obligation. These 401(h) assets are included in the pension plan assets shown above. |
(b) | Payables related to pending security purchases, offset by Medicare, interest receivables, and receivables related to pending security sales. |
Pension Benefits(a) | Postretirement Benefits(a) | ||||||
2015 | |||||||
Service cost | $ | 92 | $ | 24 | |||
Interest cost | 174 | 48 | |||||
Expected return on plan assets | (248 | ) | (68 | ) | |||
Amortization of: | |||||||
Prior service credit | (1 | ) | (5 | ) | |||
Actuarial loss | 74 | 5 | |||||
Settlement Loss | 1 | — | |||||
Net periodic benefit cost | $ | 92 | $ | 4 | |||
2014 | |||||||
Service cost | $ | 79 | $ | 19 | |||
Interest cost | 183 | 50 | |||||
Expected return on plan assets | (229 | ) | (65 | ) | |||
Amortization of: | |||||||
Prior service credit | (1 | ) | (5 | ) | |||
Actuarial (gain) loss | 49 | (7 | ) | ||||
Net periodic benefit cost (benefit) | $ | 81 | $ | (8 | ) | ||
2013 | |||||||
Service cost | $ | 91 | $ | 22 | |||
Interest cost | 163 | 46 | |||||
Expected return on plan assets | (218 | ) | (62 | ) | |||
Amortization of: | |||||||
Prior service credit | (2 | ) | (6 | ) | |||
Actuarial loss | 87 | 8 | |||||
Curtailment gain | (12 | ) | (7 | ) | |||
Net periodic benefit cost(b) | $ | 109 | $ | 1 | |||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | The net periodic benefit cost includes a $6 million and a $7 million net gain for pension benefits and postretirement benefits, respectively, which was included in "Income (loss) from discontinued operations, net of taxes" on Ameren's consolidated statement of income (loss). This net gain includes the curtailment gain recognized in 2013 as a result of a significant reduction in employees as of the December 2, 2013 closing date of the New AER divestiture. See Note 16 – Divestiture Transactions and Discontinued Operations for additional information on the divestiture. |
Pension Benefits(a) | Postretirement Benefits(a) | ||||||
Regulatory assets: | |||||||
Prior service credit | $ | (1 | ) | $ | (4 | ) | |
Net actuarial loss | 46 | (3 | ) | ||||
Accumulated OCI: | |||||||
Net actuarial (gain) loss | (3 | ) | (2 | ) | |||
Total | $ | 42 | $ | (9 | ) | ||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Pension Costs | Postretirement Costs | ||||||||||||||||||||||
2015 | 2014 | 2013 | 2015 | 2014 | 2013 | ||||||||||||||||||
Ameren Missouri(a) | $ | 54 | $ | 50 | $ | 69 | $ | 8 | $ | 3 | $ | 8 | |||||||||||
Ameren Illinois | 38 | 30 | 41 | (3 | ) | (9 | ) | — | |||||||||||||||
Other | — | 1 | 5 | (1 | ) | (2 | ) | — | |||||||||||||||
Ameren(b) | 92 | 81 | 115 | 4 | (8 | ) | 8 | ||||||||||||||||
(a) | Does not include the impact of the regulatory tracking mechanism for the difference between the level of pension and postretirement benefit costs incurred by Ameren Missouri under GAAP and the level of such costs included in rates. |
(b) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Pension Benefits | Postretirement Benefits | ||||||||||||||
Paid from Qualified Trust Funds | Paid from Company Funds | Paid from Qualified Trust Funds | Paid from Company Funds | ||||||||||||
2016 | $ | 233 | $ | 3 | $ | 55 | $ | 2 | |||||||
2017 | 244 | 3 | 58 | 2 | |||||||||||
2018 | 250 | 3 | 60 | 2 | |||||||||||
2019 | 257 | 3 | 62 | 2 | |||||||||||
2020 | 261 | 3 | 65 | 2 | |||||||||||
2021 – 2025 | 1,377 | 13 | 341 | 12 | |||||||||||
Pension Benefits | Postretirement Benefits | ||||||||||||||||
2015 | 2014 | 2013 | 2015 | 2014 | 2013 | ||||||||||||
Discount rate at measurement date | 4.00 | % | 4.75 | % | 4.00 | % | 4.00 | % | 4.75 | % | 4.00 | % | |||||
Expected return on plan assets | 7.25 | 7.25 | 7.50 | 7.00 | 7.00 | 7.25 | |||||||||||
Increase in future compensation | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | |||||||||||
Medical cost trend rate (initial) | (a) | (a) | (a) | 5.00 | 5.00 | 5.00 | |||||||||||
Medical cost trend rate (ultimate) | (a) | (a) | (a) | 5.00 | 5.00 | 5.00 | |||||||||||
Years to ultimate rate | (a) | (a) | (a) | — | — | — | |||||||||||
(a) | Not applicable |
Pension Benefits | Postretirement Benefits | ||||||||||||||
Service Cost and Interest Cost | Projected Benefit Obligation | Service Cost and Interest Cost | Postretirement Benefit Obligation | ||||||||||||
0.25% decrease in discount rate | $ | (1 | ) | $ | 130 | $ | 1 | $ | 37 | ||||||
0.25% increase in salary scale | 2 | 14 | — | — | |||||||||||
1.00% increase in annual medical trend | — | — | 3 | 44 | |||||||||||
1.00% decrease in annual medical trend | — | — | (3 | ) | (44 | ) | |||||||||
2015 | 2014 | 2013 | |||||||||
Ameren Missouri | $ | 16 | $ | 16 | $ | 16 | |||||
Ameren Illinois | 12 | 11 | 10 | ||||||||
Other | 1 | 1 | 1 | ||||||||
Ameren(a) | 29 | 28 | 27 | ||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
|
|||
Performance Share Units | ||||||
Share Units | Weighted-average Fair Value per Share Unit | |||||
Nonvested at January 1, 2015 | 1,162,377 | $ | 35.35 | |||
Granted(a) | 570,313 | 52.88 | ||||
Forfeitures | (1,944 | ) | 34.75 | |||
Earned and vested(b) | (705,876 | ) | 33.93 | |||
Nonvested at December 31, 2015 | 1,024,870 | $ | 46.08 | |||
(a) | Includes performance share units (share units) granted to certain executive and nonexecutive officers and other eligible employees in 2015 under the 2014 Incentive Plan. |
(b) | Includes share units granted in 2013 that vested as of December 31, 2015, that were earned pursuant to the terms of the award grants. Also includes share units that vested due to attainment of retirement eligibility by certain employees. Actual shares issued for retirement-eligible employees will vary depending on actual performance over the three-year measurement period. |
|
|||
Ameren Missouri | Ameren Illinois | Ameren | ||||||
2015 | ||||||||
Statutory federal income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Depreciation differences | — | (2 | ) | (1 | ) | |||
Amortization of investment tax credit | (1 | ) | — | (1 | ) | |||
State tax | 3 | 5 | 5 | |||||
Other permanent items | — | (1 | ) | — | ||||
Effective income tax rate | 37 | % | 37 | % | 38 | % | ||
2014 | ||||||||
Statutory federal income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Amortization of investment tax credit | (1 | ) | — | (1 | ) | |||
State tax | 3 | 6 | 4 | |||||
Other permanent items | — | — | 1 | |||||
Effective income tax rate | 37 | % | 41 | % | 39 | % | ||
2013 | ||||||||
Statutory federal income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Depreciation differences | — | (1 | ) | — | ||||
Amortization of investment tax credit | (1 | ) | — | (1 | ) | |||
State tax | 3 | 6 | 4 | |||||
Other permanent items | 1 | — | — | |||||
Effective income tax rate | 38 | % | 40 | % | 38 | % | ||
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
2015 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | 110 | $ | (83 | ) | $ | (29 | ) | $ | (2 | ) | ||||
State | 17 | (11 | ) | (10 | ) | (4 | ) | ||||||||
Deferred taxes: | |||||||||||||||
Federal | 71 | 193 | 35 | 299 | |||||||||||
State | 16 | 29 | 31 | 76 | |||||||||||
Deferred investment tax credits, amortization | (5 | ) | (1 | ) | — | (6 | ) | ||||||||
Total income tax expense | $ | 209 | $ | 127 | $ | 27 | $ | 363 | |||||||
2014 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | (13 | ) | $ | (51 | ) | $ | 27 | $ | (37 | ) | ||||
State | (3 | ) | (2 | ) | (32 | ) | (37 | ) | |||||||
Deferred taxes: | |||||||||||||||
Federal | 222 | 159 | (12 | ) | 369 | ||||||||||
State | 28 | 38 | 22 | 88 | |||||||||||
Deferred investment tax credits, amortization | (5 | ) | (1 | ) | — | (6 | ) | ||||||||
Total income tax expense | $ | 229 | $ | 143 | $ | 5 | $ | 377 | |||||||
2013 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | 136 | $ | (15 | ) | $ | (239 | ) | (a) | $ | (118 | ) | |||
State | 41 | 21 | (43 | ) | (a) | 19 | |||||||||
Deferred taxes: | |||||||||||||||
Federal | 64 | 99 | 205 | (a) | 368 | ||||||||||
State | 6 | 6 | 36 | (a) | 48 | ||||||||||
Deferred investment tax credits, amortization | (5 | ) | (1 | ) | — | (6 | ) | ||||||||
Total income tax expense (benefit) | $ | 242 | $ | 110 | $ | (41 | ) | $ | 311 | ||||||
(a) | These amounts are substantially related to the reversal of unrecognized tax benefits as a result of IRS guidance related to the deductibility of expenditures to maintain, replace, or improve steam or electric power generation property, along with casualty loss deductions for storm damage. The amounts also reflect the increase in deferred tax expense due to available net operating losses. |
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
2015 | |||||||||||||||
Accumulated deferred income taxes, net liability (asset): | |||||||||||||||
Plant related | $ | 2,931 | $ | 1,587 | $ | 37 | $ | 4,555 | |||||||
Regulatory assets, net | 81 | (1 | ) | — | 80 | ||||||||||
Deferred employee benefit costs | (76 | ) | (40 | ) | (91 | ) | (207 | ) | |||||||
Revenue requirement reconciliation adjustments | — | 66 | — | 66 | |||||||||||
Tax carryforwards | (65 | ) | (133 | ) | (405 | ) | (603 | ) | |||||||
Other | (27 | ) | 1 | 20 | (6 | ) | |||||||||
Total net accumulated deferred income tax liabilities (assets) (a) | $ | 2,844 | $ | 1,480 | $ | (439 | ) | $ | 3,885 | ||||||
2014 | |||||||||||||||
Accumulated deferred income taxes, net liability (asset): | |||||||||||||||
Plant related | $ | 2,776 | $ | 1,393 | $ | 16 | $ | 4,185 | |||||||
Regulatory assets, net | 82 | (5 | ) | 1 | 78 | ||||||||||
Deferred employee benefit costs | (80 | ) | (45 | ) | (95 | ) | (220 | ) | |||||||
Revenue requirement reconciliation adjustments | — | 66 | 3 | 69 | |||||||||||
Tax carryforwards | (107 | ) | (139 | ) | (429 | ) | (675 | ) | |||||||
Other | 86 | (22 | ) | 70 | 134 | ||||||||||
Total net accumulated deferred income tax liabilities (assets) (a) | $ | 2,757 | $ | 1,248 | $ | (434 | ) | $ | 3,571 | ||||||
(a) | Reflects the adoption of the new authoritative accounting guidance for the balance sheet classification of deferred income taxes. See Note 1 – Summary of Significant Accounting Policies for additional information. |
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
Net operating loss carryforwards: | |||||||||||||||
Federal(a) | $ | 35 | $ | 127 | $ | 245 | $ | 407 | |||||||
State(b) | 4 | 4 | 38 | 46 | |||||||||||
Total net operating loss carryforwards | $ | 39 | $ | 131 | $ | 283 | $ | 453 | |||||||
Tax credit carryforwards: | |||||||||||||||
Federal(c) | $ | 26 | $ | 1 | $ | 78 | $ | 105 | |||||||
State(d) | — | 1 | 40 | 41 | |||||||||||
State valuation allowance(e) | — | — | (2 | ) | (2 | ) | |||||||||
Total tax credit carryforwards | $ | 26 | $ | 2 | $ | 116 | $ | 144 | |||||||
Charitable contribution carryforwards(f) | $ | — | $ | — | $ | 10 | $ | 10 | |||||||
Valuation allowance(e) | — | — | (4 | ) | (4 | ) | |||||||||
Total charitable contribution carryforwards | $ | — | $ | — | $ | 6 | $ | 6 | |||||||
(a) | Will begin to expire in 2029. |
(b) | Will begin to expire in 2023. |
(c) | Will begin to expire in 2029. |
(d) | Will begin to expire in 2016. |
(e) | See Schedule II under Part IV, Item 15, in this report for information on changes in the valuation allowance. |
(f) | Will begin to expire in 2016. |
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
Net operating loss carryforwards: | |||||||||||||||
Federal(a) | $ | 75 | $ | 127 | $ | 255 | $ | 457 | |||||||
State(b) | 11 | 10 | 53 | 74 | |||||||||||
Total net operating loss carryforwards | $ | 86 | $ | 137 | $ | 308 | $ | 531 | |||||||
Tax credit carryforwards: | |||||||||||||||
Federal(c) | $ | 21 | $ | 1 | $ | 77 | $ | 99 | |||||||
State(d) | 1 | 2 | 33 | 36 | |||||||||||
State valuation allowance(e) | (1 | ) | (1 | ) | (2 | ) | (4 | ) | |||||||
Total tax credit carryforwards | $ | 21 | $ | 2 | $ | 108 | $ | 131 | |||||||
Charitable contribution carryforwards(f) | $ | — | $ | — | $ | 19 | $ | 19 | |||||||
Valuation allowance(e) | — | — | (6 | ) | (6 | ) | |||||||||
Total charitable contribution carryforwards | $ | — | $ | — | $ | 13 | $ | 13 | |||||||
(a) | Will begin to expire in 2028 |
(b) | Will begin to expire in 2019. |
(c) | Will begin to expire in 2029. |
(d) | Began to expire in 2013. |
(e) | See Schedule II under Part IV, Item 15, in this report for information on changes in the valuation allowance. |
(f) | Began to expire in 2013. |
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
Unrecognized tax benefits – January 1, 2013 | $ | 136 | $ | 13 | $ | 7 | $ | 156 | |||||||
Increases based on tax positions prior to 2013 | — | 2 | 5 | 7 | |||||||||||
Decreases based on tax positions prior to 2013 | (122 | ) | (16 | ) | (5 | ) | (143 | ) | |||||||
Increases based on tax positions related to 2013 | 16 | — | 53 | (a) | 69 | ||||||||||
Changes related to settlements with taxing authorities | — | — | — | — | |||||||||||
Decreases related to the lapse of statute of limitations | 1 | — | — | 1 | |||||||||||
Unrecognized tax benefits – December 31, 2013 | $ | 31 | $ | (1 | ) | $ | 60 | $ | 90 | ||||||
Increases based on tax positions prior to 2014 | 1 | 1 | 4 | 6 | |||||||||||
Decreases based on tax positions prior to 2014 | (32 | ) | (1 | ) | (9 | ) | (42 | ) | |||||||
Increases based on tax positions related to 2014 | — | — | — | — | |||||||||||
Changes related to settlements with taxing authorities | — | — | — | — | |||||||||||
Increases related to the lapse of statute of limitations | — | — | — | — | |||||||||||
Unrecognized tax benefits – December 31, 2014 | $ | — | $ | (1 | ) | $ | 55 | $ | 54 | ||||||
Increases based on tax positions prior to 2015 | — | 1 | 1 | 2 | |||||||||||
Decreases based on tax positions prior to 2015 | — | — | (56 | ) | (a) | (56 | ) | ||||||||
Increases based on tax positions related to 2015 | — | — | — | — | |||||||||||
Changes related to settlements with taxing authorities | — | — | — | — | |||||||||||
Increases related to the lapse of statute of limitations | — | — | — | — | |||||||||||
Unrecognized tax benefits – December 31, 2015 | $ | — | $ | — | $ | — | $ | — | |||||||
Total unrecognized tax benefits that, if recognized, would affect the effective tax rates as of December 31, 2013 | $ | 3 | $ | — | $ | 51 | (a) | $ | 54 | ||||||
Total unrecognized tax benefits (detriments) that, if recognized, would affect the effective tax rates as of December 31, 2014 | $ | — | $ | (1 | ) | $ | 53 | (a) | $ | 52 | |||||
Total unrecognized tax benefits that, if recognized, would affect the effective tax rates as of December 31, 2015 | $ | — | $ | — | $ | — | $ | — | |||||||
(a) | Primarily due to tax positions relating to the New AER divestiture. The income statement impact of this unrecognized tax benefit was included in "Income (loss) from discontinued operations, net of taxes" on Ameren's consolidated statement of income (loss). See Note 16 – Divestiture Transactions and Discontinued Operations for additional information. |
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
Liability for interest – January 1, 2013 | $ | 8 | $ | 1 | $ | (3 | ) | $ | 6 | ||||||
Interest charges (income) for 2013 | (8 | ) | (1 | ) | 4 | (5 | ) | ||||||||
Liability for interest – December 31, 2013 | $ | — | $ | — | $ | 1 | $ | 1 | |||||||
Interest charges (income) for 2014 | — | — | (1 | ) | (1 | ) | |||||||||
Liability for interest – December 31, 2014 | $ | — | $ | — | $ | — | $ | — | |||||||
Interest charges (income) for 2015 | — | — | — | — | |||||||||||
Liability for interest – December 31, 2015 | $ | — | $ | — | $ | — | $ | — | |||||||
|
|||
Agreement | Income Statement Line Item | Ameren Missouri | Ameren Illinois | ||||||
Ameren Missouri power supply agreements | Operating Revenues | 2015 | $ | 15 | $ | (a) | |||
with Ameren Illinois | 2014 | 5 | (a) | ||||||
2013 | 3 | (a) | |||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2015 | 25 | 4 | |||||
rent and facility services | 2014 | 21 | 2 | ||||||
2013 | 21 | 1 | |||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2015 | 2 | (b) | |||||
miscellaneous support services | 2014 | 1 | (b) | ||||||
2013 | 1 | 3 | |||||||
Total Operating Revenues | 2015 | $ | 42 | $ | 4 | ||||
2014 | 27 | 2 | |||||||
2013 | 25 | 4 | |||||||
Ameren Illinois power supply | Purchased Power | 2015 | $ | (a) | $ | 15 | |||
agreements with Ameren Missouri | 2014 | (a) | 5 | ||||||
2013 | (a) | 3 | |||||||
Ameren Illinois transmission | Purchased Power | 2015 | (a) | 2 | |||||
services with ATXI | 2014 | (a) | 2 | ||||||
2013 | (a) | 2 | |||||||
Total Purchased Power | 2015 | $ | (a) | $ | 17 | ||||
2014 | (a) | 7 | |||||||
2013 | (a) | 5 | |||||||
Ameren Services support services | Other Operations and | 2015 | $ | 131 | $ | 119 | |||
agreement | Maintenance | 2014 | 124 | 109 | |||||
2013 | 116 | 93 | |||||||
Total Other Operations and | 2015 | $ | 131 | $ | 119 | ||||
Maintenance Expenses | 2014 | 124 | 109 | ||||||
2013 | 116 | 93 | |||||||
Money pool borrowings (advances) | Interest (Charges) | 2015 | $ | (b) | $ | (b) | |||
Income | 2014 | (b) | (b) | ||||||
2013 | (b) | (b) | |||||||
(a) | Not applicable. |
(b) | Amount less than $1 million. |
|
|||
Type and Source of Coverage | Maximum Coverages | Maximum Assessments | ||||||
Public liability and nuclear worker liability: | ||||||||
American Nuclear Insurers | $ | 375 | $ | — | ||||
Pool participation | 13,114 | (a) | 127 | (b) | ||||
$ | 13,489 | (c) | $ | 127 | ||||
Property damage: | ||||||||
Nuclear Electric Insurance Limited | $ | 2,750 | (d) | $ | 27 | (e) | ||
European Mutual Association for Nuclear Insurance | 500 | (f) | — | |||||
$ | 3,250 | $ | 27 | |||||
Replacement power: | ||||||||
Nuclear Electric Insurance Limited | $ | 490 | (g) | $ | 10 | (e) | ||
(a) | Provided through mandatory participation in an industrywide retrospective premium assessment program. |
(b) | Retrospective premium under the Price-Anderson Act. This is subject to retrospective assessment with respect to a covered loss in excess of $375 million in the event of an incident at any licensed United States commercial reactor, payable at $19 million per year. |
(c) | Limit of liability for each incident under the Price-Anderson liability provisions of the Atomic Energy Act of 1954, as amended. A company could be assessed up to $127 million per incident for each licensed reactor it operates, with a maximum of $19 million per incident to be paid in a calendar year for each reactor. This limit is subject to change to account for the effects of inflation and changes in the number of licensed reactors. |
(d) | NEIL provides $2.25 billion in property damage, decontamination, and premature decommissioning insurance for both radiation and nonradiation events. An additional $500 million is provided for radiation events only for a total of $2.75 billion. |
(e) | All NEIL-insured plants could be subject to assessments should losses exceed the accumulated funds from NEIL. |
(f) | European Mutual Association for Nuclear Insurance provides $500 million in excess of the $2.75 billion and $2.25 billion property coverage for radiation and nonradiation events, respectively, provided by NEIL. |
(g) | Provides replacement power cost insurance in the event of a prolonged accidental outage. Weekly indemnity is up to $4.5 million for 52 weeks, which commences after the first twelve weeks of an outage, plus up to $3.6 million per week for a minimum of 71 weeks thereafter, for a total not exceeding the policy limit of $490 million. Nonradiation events are sub-limited to $328 million. |
2016 | 2017 | 2018 | 2019 | 2020 | After 5 Years | Total | |||||||||||||||||||||
Ameren:(a) | |||||||||||||||||||||||||||
Minimum capital lease payments(b) | $ | 33 | $ | 33 | $ | 32 | $ | 32 | $ | 32 | $ | 329 | $ | 491 | |||||||||||||
Less amount representing interest | 27 | 27 | 26 | 25 | 25 | 73 | 203 | ||||||||||||||||||||
Present value of minimum capital lease payments | $ | 6 | $ | 6 | $ | 6 | $ | 7 | $ | 7 | $ | 256 | $ | 288 | |||||||||||||
Operating leases(c) | 14 | 13 | 12 | 12 | 11 | 30 | 92 | ||||||||||||||||||||
Total lease obligations | $ | 20 | $ | 19 | $ | 18 | $ | 19 | $ | 18 | $ | 286 | $ | 380 | |||||||||||||
Ameren Missouri: | |||||||||||||||||||||||||||
Minimum capital lease payments(b) | $ | 33 | $ | 33 | $ | 32 | $ | 32 | $ | 32 | $ | 329 | $ | 491 | |||||||||||||
Less amount representing interest | 27 | 27 | 26 | 25 | 25 | 73 | 203 | ||||||||||||||||||||
Present value of minimum capital lease payments | $ | 6 | $ | 6 | $ | 6 | $ | 7 | $ | 7 | $ | 256 | $ | 288 | |||||||||||||
Operating leases(c) | 12 | 11 | 11 | 11 | 10 | 29 | 84 | ||||||||||||||||||||
Total lease obligations | $ | 18 | $ | 17 | $ | 17 | $ | 18 | $ | 17 | $ | 285 | $ | 372 | |||||||||||||
Ameren Illinois: | |||||||||||||||||||||||||||
Operating leases(c) | $ | 1 | $ | 1 | $ | 1 | $ | 1 | $ | 1 | $ | 1 | $ | 6 | |||||||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | See Properties under Part I, Item 2, and Note 3 – Property and Plant, Net, of this report for additional information. |
(c) | Amounts related to certain land-related leases have indefinite payment periods. The annual obligations of $3 million, $2 million, and $1 million for Ameren, Ameren Missouri, and Ameren Illinois for these items are included in the 2016 through 2020 columns, respectively. |
2015 | 2014 | 2013 | |||||||||
Ameren(a) | $ | 36 | $ | 37 | $ | 32 | |||||
Ameren Missouri | 34 | 32 | 29 | ||||||||
Ameren Illinois | 28 | 25 | 21 | ||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
Coal | Natural Gas(a) | Nuclear Fuel | Purchased Power(b) | Methane Gas | Other | Total | |||||||||||||||||||||
Ameren:(c) | |||||||||||||||||||||||||||
2016 | $ | 664 | $ | 249 | $ | 51 | $ | 241 | $ | 3 | $ | 115 | $ | 1,323 | |||||||||||||
2017 | 685 | 190 | 46 | 147 | 4 | 73 | 1,145 | ||||||||||||||||||||
2018 | 204 | 127 | 68 | 72 | 5 | 55 | 531 | ||||||||||||||||||||
2019 | 110 | 89 | 24 | 58 | 5 | 56 | 342 | ||||||||||||||||||||
2020 | — | 43 | 51 | 58 | 6 | 57 | 215 | ||||||||||||||||||||
Thereafter | — | 60 | 108 | 539 | 71 | 350 | 1,128 | ||||||||||||||||||||
Total | $ | 1,663 | $ | 758 | $ | 348 | $ | 1,115 | $ | 94 | $ | 706 | $ | 4,684 | |||||||||||||
Ameren Missouri: | |||||||||||||||||||||||||||
2016 | $ | 664 | $ | 46 | $ | 51 | $ | 23 | $ | 3 | $ | 46 | $ | 833 | |||||||||||||
2017 | 685 | 36 | 46 | 23 | 4 | 32 | 826 | ||||||||||||||||||||
2018 | 204 | 24 | 68 | 23 | 5 | 28 | 352 | ||||||||||||||||||||
2019 | 110 | 14 | 24 | 23 | 5 | 29 | 205 | ||||||||||||||||||||
2020 | — | 10 | 51 | 23 | 6 | 30 | 120 | ||||||||||||||||||||
Thereafter | — | 23 | 108 | 84 | 71 | 183 | 469 | ||||||||||||||||||||
Total | $ | 1,663 | $ | 153 | $ | 348 | $ | 199 | $ | 94 | $ | 348 | $ | 2,805 | |||||||||||||
Ameren Illinois: | |||||||||||||||||||||||||||
2016 | $ | — | $ | 203 | $ | — | $ | 218 | $ | — | $ | 31 | $ | 452 | |||||||||||||
2017 | — | 154 | — | 124 | — | 25 | 303 | ||||||||||||||||||||
2018 | — | 103 | — | 49 | — | 24 | 176 | ||||||||||||||||||||
2019 | — | 75 | — | 35 | — | 27 | 137 | ||||||||||||||||||||
2020 | — | 33 | — | 35 | — | 27 | 95 | ||||||||||||||||||||
Thereafter | — | 37 | — | 455 | — | 167 | 659 | ||||||||||||||||||||
Total | $ | — | $ | 605 | $ | — | $ | 916 | $ | — | $ | 301 | $ | 1,822 | |||||||||||||
(a) | Includes amounts for generation and for distribution. |
(b) | The purchased power amounts for Ameren and Ameren Illinois include agreements through 2032 for renewable energy credits with various renewable energy suppliers. The agreements contain a provision that allows Ameren Illinois to reduce the quantity purchased in the event that Ameren Illinois would not be able to recover the costs associated with the renewable energy credits. |
(c) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Ameren Missouri | Ameren Illinois | Total(a) | ||
26 | 38 | 48 | ||
(a) | Total does not equal the sum of the subsidiary unit lawsuits because some of the lawsuits name multiple Ameren entities as defendants. |
|
|||
Year ended | ||||||||||||
2015 | 2014 | 2013 | ||||||||||
Operating revenues | $ | — | $ | 1 | $ | 1,037 | ||||||
Operating benefits (expenses) | 1 | (2 | ) | (1,207 | ) | (a) | ||||||
Operating income (loss) | 1 | (1 | ) | (170 | ) | |||||||
Other income (loss) | — | — | (1 | ) | ||||||||
Interest charges | — | — | (39 | ) | ||||||||
Income (loss) before income taxes | 1 | (1 | ) | (210 | ) | |||||||
Income tax (expense) benefit | 50 | — | (13 | ) | ||||||||
Income (loss) from discontinued operations, net of taxes | $ | 51 | $ | (1 | ) | $ | (223 | ) | ||||
(a) | Includes a $201 million pretax loss on disposal relating to the New AER divestiture. |
December 31, 2015 | December 31, 2014 | ||||||
Assets of discontinued operations | |||||||
Accumulated deferred income taxes, net | $ | 14 | $ | 15 | |||
Total assets of discontinued operations | $ | 14 | $ | 15 | |||
Liabilities of discontinued operations | |||||||
Accounts payable and other current obligations | $ | 1 | $ | 1 | |||
Asset retirement obligations(a) | 28 | 32 | |||||
Total liabilities of discontinued operations | $ | 29 | $ | 33 | |||
(a) | Ameren is demolishing the Hutsonville energy center and expects to demolish the Meredosia energy center beginning in 2016. |
|
|||
Ameren Missouri | Ameren Illinois | Other | Intersegment Eliminations | Consolidated | ||||||||||||||||
2015 | ||||||||||||||||||||
External revenues | $ | 3,566 | $ | 2,462 | $ | 70 | $ | — | $ | 6,098 | ||||||||||
Intersegment revenues | 43 | 4 | 2 | (49 | ) | — | ||||||||||||||
Depreciation and amortization | 492 | 295 | 9 | — | 796 | |||||||||||||||
Interest and dividend income | 28 | 12 | 1 | — | 41 | |||||||||||||||
Interest charges | 219 | 131 | 5 | — | 355 | |||||||||||||||
Income taxes | 209 | 127 | 27 | — | 363 | |||||||||||||||
Net income attributable to Ameren common shareholders from continuing operations | 352 | 214 | 13 | — | 579 | |||||||||||||||
Capital expenditures | 622 | 918 | 377 | (a) | — | 1,917 | ||||||||||||||
Total assets(c) | 13,851 | 8,903 | 1,139 | (267 | ) | 23,626 | (b) | |||||||||||||
2014 | ||||||||||||||||||||
External revenues | $ | 3,526 | $ | 2,496 | $ | 31 | $ | — | $ | 6,053 | ||||||||||
Intersegment revenues | 27 | 2 | 2 | (31 | ) | — | ||||||||||||||
Depreciation and amortization | 473 | 263 | 9 | — | 745 | |||||||||||||||
Interest and dividend income | 28 | 7 | 2 | — | 37 | |||||||||||||||
Interest charges | 211 | 112 | 18 | — | 341 | |||||||||||||||
Income taxes | 229 | 143 | 5 | — | 377 | |||||||||||||||
Net income (loss) attributable to Ameren common shareholders from continuing operations | 390 | 201 | (4 | ) | — | 587 | ||||||||||||||
Capital expenditures | 747 | 835 | 203 | (a) | — | 1,785 | ||||||||||||||
Total assets(c) | 13,474 | 8,204 | 799 | (203 | ) | 22,274 | (b) | |||||||||||||
2013 | ||||||||||||||||||||
External revenues | $ | 3,516 | $ | 2,307 | $ | 15 | $ | — | $ | 5,838 | ||||||||||
Intersegment revenues | 25 | 4 | 2 | (31 | ) | — | ||||||||||||||
Depreciation and amortization | 454 | 243 | 9 | — | 706 | |||||||||||||||
Interest and dividend income | 27 | 2 | 1 | — | 30 | |||||||||||||||
Interest charges | 210 | 143 | 45 | — | 398 | |||||||||||||||
Income taxes (benefit) | 242 | 110 | (41 | ) | — | 311 | ||||||||||||||
Net income (loss) attributable to Ameren common shareholders from continuing operations | 395 | 160 | (43 | ) | — | 512 | ||||||||||||||
Capital expenditures | 648 | 701 | 30 | (a) | — | 1,379 | ||||||||||||||
Total assets(c) | 12,867 | 7,397 | 711 | (233 | ) | 20,742 | (b) | |||||||||||||
(a) | Includes the elimination of intercompany transfers. |
(b) | Excludes total assets from discontinued operations of $14 million, $15 million, and $165 million as of December 31, 2015, 2014, and 2013, respectively. |
(c) | Reflects the adoption of the new authoritative accounting guidance for the presentation of debt issuance costs and balance sheet classification of deferred income taxes. See Note 1 – Summary of Significant Accounting Policies for additional information. |
|
|||
Ameren | 2015 | 2014 | ||||||||||||||||||||||||||||||
Quarter ended(a) | March 31 | June 30 | September 30 | December 31 | March 31 | June 30 | September 30 | December 31 | ||||||||||||||||||||||||
Operating revenues | $ | 1,556 | $ | 1,401 | $ | 1,833 | $ | 1,308 | $ | 1,594 | $ | 1,419 | $ | 1,670 | $ | 1,370 | ||||||||||||||||
Operating income | 256 | 237 | 626 | 140 | 246 | 322 | 561 | 125 | ||||||||||||||||||||||||
Net income | 110 | 151 | 345 | 30 | 98 | 150 | 295 | 49 | ||||||||||||||||||||||||
Net income attributable to Ameren common shareholders – continuing operations | $ | 108 | $ | 98 | $ | 343 | $ | 30 | $ | 97 | $ | 150 | $ | 294 | $ | 46 | ||||||||||||||||
Net income (loss) attributable to Ameren common shareholders – discontinued operations | — | 52 | — | (1 | ) | (1 | ) | (1 | ) | (1 | ) | 2 | ||||||||||||||||||||
Net income attributable to Ameren common shareholders | $ | 108 | $ | 150 | $ | 343 | $ | 29 | $ | 96 | $ | 149 | $ | 293 | $ | 48 | ||||||||||||||||
Earnings per common share – basic – continuing operations | $ | 0.45 | $ | 0.40 | $ | 1.42 | $ | 0.12 | $ | 0.40 | $ | 0.62 | $ | 1.21 | $ | 0.19 | ||||||||||||||||
Earnings (loss) per common share – basic – discontinued operations | — | 0.21 | — | — | — | (0.01 | ) | — | 0.01 | |||||||||||||||||||||||
Earnings per common share – basic | $ | 0.45 | $ | 0.61 | $ | 1.42 | $ | 0.12 | $ | 0.40 | $ | 0.61 | $ | 1.21 | $ | 0.20 | ||||||||||||||||
Earnings per common share – diluted – continuing operations | $ | 0.45 | $ | 0.40 | $ | 1.41 | $ | 0.12 | $ | 0.40 | $ | 0.62 | $ | 1.20 | $ | 0.19 | ||||||||||||||||
Earnings (loss) per common share – diluted – discontinued operations | — | 0.21 | — | — | — | (0.01 | ) | — | 0.01 | |||||||||||||||||||||||
Earnings per common share – diluted | $ | 0.45 | $ | 0.61 | $ | 1.41 | $ | 0.12 | $ | 0.40 | $ | 0.61 | $ | 1.20 | $ | 0.20 | ||||||||||||||||
(a) | The sum of quarterly amounts, including per share amounts, may not equal amounts reported for year-to-date periods. This is because of the effects of rounding and the changes in the number of weighted-average diluted shares outstanding each period. |
Ameren Missouri Quarter ended | Operating Revenues | Operating Income | Net Income (Loss) | Net Income (Loss) Available to Common Shareholder | ||||||||||||
March 31, 2015 | $ | 800 | $ | 115 | $ | 42 | $ | 41 | ||||||||
March 31, 2014 | 817 | 119 | 48 | 47 | ||||||||||||
June 30, 2015 | 884 | 146 | 62 | 61 | ||||||||||||
June 30, 2014 | 900 | 243 | 127 | 126 | ||||||||||||
September 30, 2015 | 1,171 | 423 | 240 | 239 | ||||||||||||
September 30, 2014 | 1,097 | 394 | 223 | 222 | ||||||||||||
December 31, 2015 | 754 | 58 | 11 | 11 | ||||||||||||
December 31, 2014 | 739 | 29 | (5 | ) | (5 | ) | ||||||||||
Ameren Illinois Quarter ended | Operating Revenues | Operating Income | Net Income | Net Income Available to Common Shareholder | ||||||||||||
March 31, 2015 | $ | 745 | $ | 120 | $ | 54 | $ | 53 | ||||||||
March 31, 2014 | 774 | 120 | 54 | 53 | ||||||||||||
June 30, 2015 | 513 | 83 | 32 | 31 | ||||||||||||
June 30, 2014 | 519 | 75 | 29 | 28 | ||||||||||||
September 30, 2015 | 655 | 189 | 98 | 98 | ||||||||||||
September 30, 2014 | 572 | 158 | 75 | 75 | ||||||||||||
December 31, 2015 | 553 | 74 | 33 | 32 | ||||||||||||
December 31, 2014 | 633 | 97 | 46 | 45 | ||||||||||||
|
|||
SCHEDULE I – CONDENSED FINANCIAL INFORMATION OF PARENT AMEREN CORPORATION CONDENSED STATEMENT OF INCOME AND COMPREHENSIVE INCOME For the Years Ended December 31, 2015, 2014, and 2013 | |||||||||||
(In millions) | 2015 | 2014 | 2013 | ||||||||
Operating revenues | $ | — | $ | — | $ | — | |||||
Operating expenses | 14 | 11 | 26 | ||||||||
Operating loss | (14 | ) | (11 | ) | (26 | ) | |||||
Equity in earnings of subsidiaries | 600 | 607 | 546 | ||||||||
Interest income from affiliates | 6 | 3 | 3 | ||||||||
Total other income (expense), net | (5 | ) | 2 | (5 | ) | ||||||
Interest charges | 3 | 16 | 42 | ||||||||
Income tax (benefit) | 5 | (2 | ) | (36 | ) | ||||||
Net Income Attributable to Ameren Common Shareholders – Continuing Operations | 579 | 587 | 512 | ||||||||
Net Income (Loss) Attributable to Ameren Common Shareholders – Discontinued Operations | 51 | (1 | ) | (223 | ) | ||||||
Net Income Attributable to Ameren Common Shareholders | $ | 630 | $ | 586 | $ | 289 | |||||
Net Income Attributable to Ameren Common Shareholders – Continuing Operations | $ | 579 | $ | 587 | $ | 512 | |||||
Other Comprehensive Income, Net of Taxes: | |||||||||||
Pension and other postretirement benefit plan activity, net of income taxes (benefit) of $3, $(7), and $16, respectively | 6 | (12 | ) | 30 | |||||||
Comprehensive Income from Continuing Operations Attributable to Ameren Common Shareholders | 585 | 575 | 542 | ||||||||
Net Income (Loss) Attributable to Ameren Common Shareholders – Discontinued Operations | 51 | (1 | ) | (223 | ) | ||||||
Other Comprehensive Loss from Discontinued Operations, Net of Income taxes | — | — | (19 | ) | |||||||
Comprehensive Income (Loss) from Discontinued Operations Attributable to Ameren Common Shareholders | 51 | (1 | ) | (242 | ) | ||||||
Comprehensive Income Attributable to Ameren Common Shareholders | $ | 636 | $ | 574 | $ | 300 | |||||
SCHEDULE I – CONDENSED FINANCIAL INFORMATION OF PARENT AMEREN CORPORATION CONDENSED BALANCE SHEET | |||||||
(In millions) | December 31, 2015 | December 31, 2014 | |||||
Assets: | |||||||
Cash and cash equivalents | $ | — | $ | 1 | |||
Advances to money pool | — | 55 | |||||
Accounts receivable – affiliates | 53 | 28 | |||||
Notes receivable – affiliates | — | 94 | |||||
Miscellaneous accounts and notes receivable | 3 | 39 | |||||
Other current assets | 9 | 14 | |||||
Total current assets | 65 | 231 | |||||
Investments in subsidiaries – continuing operations | 7,231 | 6,680 | |||||
Investment in subsidiary – discontinued operations | (4 | ) | (4 | ) | |||
Note receivable – ATXI | 290 | 100 | |||||
Accumulated deferred income taxes, net | 426 | 407 | |||||
Other assets | 158 | 152 | |||||
Total assets | $ | 8,166 | $ | 7,566 | |||
Liabilities and Shareholders’ Equity: | |||||||
Short-term debt | 301 | 585 | |||||
Borrowings from money pool | 14 | — | |||||
Accounts payable – affiliates | 75 | 88 | |||||
Other current liabilities | 22 | 52 | |||||
Total current liabilities | 412 | 725 | |||||
Long-term debt | 694 | — | |||||
Pension and other postretirement benefits | 33 | 47 | |||||
Other deferred credits and liabilities | 81 | 81 | |||||
Total liabilities | 1,220 | 853 | |||||
Commitments and Contingencies (Notes 4 and 5) | |||||||
Shareholders’ Equity: | |||||||
Common stock, $.01 par value, 400.0 shares authorized – shares outstanding of 242.6 | 2 | 2 | |||||
Other paid-in capital, principally premium on common stock | 5,616 | 5,617 | |||||
Retained earnings | 1,331 | 1,103 | |||||
Accumulated other comprehensive loss | (3 | ) | (9 | ) | |||
Total shareholders’ equity | 6,946 | 6,713 | |||||
Total liabilities and shareholders’ equity | $ | 8,166 | $ | 7,566 | |||
SCHEDULE I – CONDENSED FINANCIAL INFORMATION OF PARENT AMEREN CORPORATION CONDENSED STATEMENT OF CASH FLOWS For the Years Ended December 31, 2015, 2014, and 2013 | ||||||||||||
(In millions) | 2015 | 2014 | 2013 | |||||||||
Net cash flows provided by operating activities | $ | 537 | $ | 514 | $ | 453 | ||||||
Cash flows from investing activities: | ||||||||||||
Money pool advances, net | 55 | 279 | (371 | ) | ||||||||
Notes receivable – affiliates, net | (96 | ) | (134 | ) | (23 | ) | ||||||
Investments in subsidiaries | (509 | ) | (280 | ) | (50 | ) | ||||||
Distributions from subsidiaries | — | 215 | 1 | |||||||||
Proceeds from note receivable – Marketing Company | 20 | 95 | 6 | |||||||||
Contributions to note receivable – Marketing Company | (8 | ) | (89 | ) | (5 | ) | ||||||
Other | (24 | ) | (12 | ) | (3 | ) | ||||||
Net cash flows provided by (used in) investing activities | (562 | ) | 74 | (445 | ) | |||||||
Cash flows from financing activities: | ||||||||||||
Dividends on common stock | (402 | ) | (390 | ) | (388 | ) | ||||||
Short-term debt, net | (284 | ) | 217 | 368 | ||||||||
Money pool borrowings, net | 14 | — | — | |||||||||
Maturities of long-term debt | — | (425 | ) | — | ||||||||
Issuances of long-term debt | 700 | — | — | |||||||||
Capital issuance costs | (6 | ) | — | — | ||||||||
Other | 2 | — | — | |||||||||
Net cash flows provided by (used in) financing activities | 24 | (598 | ) | (20 | ) | |||||||
Net change in cash and cash equivalents | $ | (1 | ) | $ | (10 | ) | $ | (12 | ) | |||
Cash and cash equivalents at beginning of year | 1 | 11 | 23 | |||||||||
Cash and cash equivalents at end of year | $ | — | $ | 1 | $ | 11 | ||||||
Cash dividends received from consolidated subsidiaries | $ | 575 | $ | 340 | $ | 570 | ||||||
Noncash investing activity – divestiture | $ | — | $ | — | $ | 494 | ||||||
Noncash investing activity – investments in subsidiaries | (38 | ) | (19 | ) | — | |||||||
|
|||
SCHEDULE II – VALUATION AND QUALIFYING ACCOUNTS FOR THE YEARS ENDED DECEMBER 31, 2015, 2014, AND 2013 | |||||||||||||||||||
(in millions) | |||||||||||||||||||
Column A | Column B | Column C | Column D | Column E | |||||||||||||||
Description | Balance at Beginning of Period | (1) Charged to Costs and Expenses | (2) Charged to Other Accounts(a) | Deductions(b) | Balance at End of Period | ||||||||||||||
Ameren: | |||||||||||||||||||
Deducted from assets – allowance for doubtful accounts: | |||||||||||||||||||
2015 | $ | 21 | $ | 33 | $ | 5 | $ | 40 | $ | 19 | |||||||||
2014 | 18 | 36 | 4 | 37 | 21 | ||||||||||||||
2013 | 17 | 35 | 4 | 38 | 18 | ||||||||||||||
Deferred tax valuation allowance: | |||||||||||||||||||
2015 | $ | 10 | $ | 4 | $ | (8 | ) | $ | — | $ | 6 | ||||||||
2014 | 7 | 3 | — | — | 10 | ||||||||||||||
2013 | 2 | 5 | — | — | 7 | ||||||||||||||
Ameren Missouri: | |||||||||||||||||||
Deducted from assets – allowance for doubtful accounts: | |||||||||||||||||||
2015 | $ | 8 | $ | 13 | $ | — | $ | 14 | $ | 7 | |||||||||
2014 | 5 | 16 | — | 13 | 8 | ||||||||||||||
2013 | 5 | 16 | — | 16 | 5 | ||||||||||||||
Deferred tax valuation allowance: | |||||||||||||||||||
2015 | $ | 1 | $ | — | $ | (1 | ) | $ | — | $ | — | ||||||||
2014 | 1 | — | — | — | 1 | ||||||||||||||
2013 | 1 | — | — | — | 1 | ||||||||||||||
Ameren Illinois: | |||||||||||||||||||
Deducted from assets – allowance for doubtful accounts: | |||||||||||||||||||
2015 | $ | 13 | $ | 20 | $ | 5 | $ | 26 | $ | 12 | |||||||||
2014 | 13 | 20 | 4 | 24 | 13 | ||||||||||||||
2013 | 12 | 19 | 4 | 22 | 13 | ||||||||||||||
Deferred tax valuation allowance: | |||||||||||||||||||
2015 | $ | 1 | $ | — | $ | (1 | ) | $ | — | $ | — | ||||||||
2014 | 1 | — | — | — | 1 | ||||||||||||||
2013 | 1 | — | — | — | 1 | ||||||||||||||
(a) | Amounts associated with the allowance for doubtful accounts relate to the uncollectible account reserve associated with receivables purchased by Ameren Illinois from alternative retail electric suppliers, as required by the Illinois Public Utilities Act. The amounts relating to the deferred tax valuation allowance are for items that have expired and were removed from both the underlying accumulated deferred income tax account as well as the offsetting valuation account. |
(b) | Uncollectible accounts charged off, less recoveries. |
|
|||
• | Union Electric Company, doing business as Ameren Missouri, operates a rate-regulated electric generation, transmission, and distribution business and a rate-regulated natural gas transmission and distribution business in Missouri. Ameren Missouri was incorporated in Missouri in 1922 and is successor to a number of companies, the oldest of which was organized in 1881. It is the largest electric utility in the state of Missouri. It supplies electric and natural gas service to a 24,000-square-mile area in central and eastern Missouri. This area has an estimated population of 2.8 million and includes the Greater St. Louis area. Ameren Missouri supplies electric service to 1.2 million customers and natural gas service to 0.1 million customers. |
• | Ameren Illinois Company, doing business as Ameren Illinois, operates rate-regulated electric and natural gas transmission and distribution businesses in Illinois. Ameren Illinois was created by the merger of CILCO and IP with and into CIPS in 2010. CIPS was incorporated in Illinois in 1923 and was the successor to a number of companies, the oldest of which was organized in 1902. Ameren Illinois supplies electric and natural gas utility service to portions of central and southern Illinois having an estimated population of 3.1 million in an area of 40,000 square miles. Ameren Illinois supplies electric service to 1.2 million customers and natural gas service to 0.8 million customers. |
|
|||
Ameren Missouri | Ameren Illinois | Ameren | ||||||||||
2015 | ||||||||||||
Fuel(a) | $ | 173 | $ | — | $ | 173 | ||||||
Gas stored underground | 10 | 87 | 97 | |||||||||
Other materials and supplies | 204 | 64 | 268 | |||||||||
Total materials and supplies | $ | 387 | $ | 151 | $ | 538 | ||||||
2014 | ||||||||||||
Fuel(a) | $ | 134 | $ | — | $ | 134 | ||||||
Gas stored underground | 16 | 111 | 127 | |||||||||
Other materials and supplies | 197 | 66 | 263 | |||||||||
Total materials and supplies | $ | 347 | $ | 177 | $ | 524 | ||||||
(a) | Consists of coal, oil, and propane. |
2015 | 2014 | 2013 | ||||||
Ameren Missouri | 7 | % | 7 | % | 8 | % | ||
Ameren Illinois | 6 | % | 2 | % | 8 | % | ||
Ameren Missouri | Ameren Illinois | Ameren | ||||||||||
Balance at December 31, 2013 | $ | 366 | $ | 3 | $ | 369 | ||||||
Liabilities incurred | 2 | — | 2 | |||||||||
Liabilities settled | (2 | ) | (a) | (2 | ) | |||||||
Accretion in 2014(b) | 21 | (a) | 21 | |||||||||
Change in estimates(c) | 2 | 4 | 6 | |||||||||
Balance at December 31, 2014 | $ | 389 | $ | 7 | (d) | $ | 396 | |||||
Liabilities incurred | 3 | — | 3 | |||||||||
Liabilities settled | (1 | ) | (1 | ) | (2 | ) | ||||||
Accretion in 2015(b) | 23 | (a) | 23 | |||||||||
Change in estimates(e) | 203 | (a) | 203 | |||||||||
Balance at December 31, 2015 | $ | 617 | (f) | $ | 6 | (d) | $ | 623 | (f) | |||
(a) | Less than $1 million. |
(b) | Accretion expense was recorded as an increase to regulatory assets at Ameren Missouri and Ameren Illinois. |
(c) | The ARO increase resulted in a corresponding increase recorded to "Property and Plant, Net." Ameren Illinois changed its fair value estimate for asbestos removal. |
(d) | Included in “Other deferred credits and liabilities” on the balance sheet. |
(e) | The ARO increase resulted in a corresponding increase recorded to "Property and Plant, Net." Ameren and Ameren Missouri increased their AROs related to the decommissioning of the Callaway energy center by $99 million to reflect the 2015 cost study and funding analysis filed with the MoPSC, the extension of the estimated operating life until 2044, and a reduction in the discount rate assumption. See Note 10 – Callaway Energy Center for additional information. In addition, as a result of new federal regulations, Ameren and Ameren Missouri recorded an increase of $100 million to their AROs associated with CCR storage facilities. See Note 15 – Commitments and Contingencies for additional information. Ameren and Ameren Missouri also increased their AROs by $4 million due to a change in the estimated retirement dates of the Meramec and Rush Island energy centers as a result of the MoPSC's April 2015 electric rate order. |
(f) | Balance included $5 million in "Other current liabilities" on the balance sheet as of December 31, 2015 |
2015 | 2014 | 2013 | |||||||||
Ameren Missouri | $ | 156 | $ | 151 | $ | 152 | |||||
Ameren Illinois | 57 | 64 | 61 | ||||||||
Ameren | $ | 213 | $ | 215 | $ | 213 | |||||
2015 | 2014 | 2013 | |||||||||
Cash paid (refunded) during the year: | |||||||||||
Interest | |||||||||||
Continuing operations(a) | $ | 335 | $ | 333 | $ | 362 | |||||
Discontinued operations(b) | — | — | 31 | ||||||||
$ | 335 | $ | 333 | $ | 393 | ||||||
Income taxes, net | |||||||||||
Continuing Operations | $ | (17 | ) | $ | (41 | ) | $ | 116 | |||
Discontinued Operations | 2 | 14 | (108 | ) | |||||||
$ | (15 | ) | $ | (27 | ) | $ | 8 | ||||
(a) | Net of $17 million, $18 million, and $20 million capitalized, respectively. |
(b) | Net of $- million, $- million, and $17 million capitalized, respectively. |
|
|||
2015 | 2014 | ||||||||||||||||||||||||
Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | ||||||||||||||||||||
Current regulatory assets: | |||||||||||||||||||||||||
Under-recovered FAC(a)(b) | $ | 37 | $ | — | $ | 37 | $ | 128 | $ | — | $ | 128 | |||||||||||||
Under-recovered Illinois electric power costs(c) | — | 3 | 3 | — | 2 | 2 | |||||||||||||||||||
Under-recovered PGA(c) | — | 8 | 8 | — | 20 | 20 | |||||||||||||||||||
MTM derivative losses(d) | 29 | 45 | 74 | 32 | 42 | 74 | |||||||||||||||||||
Energy efficiency riders(e) | 23 | — | 23 | 3 | — | 3 | |||||||||||||||||||
IEIMA revenue requirement reconciliation adjustment(a)(f) | — | 103 | 103 | — | 65 | 65 | |||||||||||||||||||
FERC revenue requirement reconciliation adjustment(a)(g) | — | 8 | 12 | — | — | 3 | |||||||||||||||||||
Total current regulatory assets | $ | 89 | $ | 167 | $ | 260 | $ | 163 | $ | 129 | $ | 295 | |||||||||||||
Noncurrent regulatory assets: | |||||||||||||||||||||||||
Pension and postretirement benefit costs(h) | $ | 95 | $ | 202 | $ | 297 | $ | 148 | $ | 275 | $ | 423 | |||||||||||||
Income taxes(i) | 254 | 4 | 258 | 253 | 3 | 256 | |||||||||||||||||||
Asset retirement obligations(j) | — | 4 | 4 | — | 5 | 5 | |||||||||||||||||||
Callaway costs(a)(k) | 32 | — | 32 | 36 | — | 36 | |||||||||||||||||||
Unamortized loss on reacquired debt(a)(l) | 69 | 69 | 138 | 72 | 80 | 152 | |||||||||||||||||||
Contaminated facilities costs(m) | — | 230 | 230 | — | 251 | 251 | |||||||||||||||||||
MTM derivative losses(d) | 15 | 175 | 190 | 14 | 144 | 158 | |||||||||||||||||||
Storm costs(a)(n) | — | 9 | 9 | — | 3 | 3 | |||||||||||||||||||
Demand-side costs before the MEEIA implementation(a)(o) | 31 | — | 31 | 44 | — | 44 | |||||||||||||||||||
Workers’ compensation claims(p) | 6 | 7 | 13 | 7 | 7 | 14 | |||||||||||||||||||
Credit facilities fees(q) | 4 | — | 4 | 5 | — | 5 | |||||||||||||||||||
Construction accounting for pollution control equipment(a)(r) | 20 | — | 20 | 21 | — | 21 | |||||||||||||||||||
Solar rebate program(a)(s) | 74 | — | 74 | 88 | — | 88 | |||||||||||||||||||
IEIMA revenue requirement reconciliation adjustment(a)(f) | — | 62 | 62 | — | 101 | 101 | |||||||||||||||||||
FERC revenue requirement reconciliation adjustment(a)(g) | — | 5 | 11 | — | 8 | 12 | |||||||||||||||||||
Other | 5 | 4 | 9 | 7 | 6 | 13 | |||||||||||||||||||
Total noncurrent regulatory assets | $ | 605 | $ | 771 | $ | 1,382 | $ | 695 | $ | 883 | $ | 1,582 | |||||||||||||
Current regulatory liabilities: | |||||||||||||||||||||||||
Over-recovered FAC(b) | $ | 9 | $ | — | $ | 9 | $ | — | $ | — | $ | — | |||||||||||||
Over-recovered Illinois electric power costs(c) | — | 6 | 6 | — | 26 | 26 | |||||||||||||||||||
Over-recovered PGA(c) | 3 | — | 3 | 2 | 25 | 27 | |||||||||||||||||||
MTM derivative gains(d) | 16 | 1 | 17 | 16 | 1 | 17 | |||||||||||||||||||
FERC revenue requirement reconciliation adjustment(g) | — | — | — | — | 11 | 11 | |||||||||||||||||||
Estimated refund for FERC complaint cases, orders, and audit findings(t) | — | 32 | 45 | — | 21 | 25 | |||||||||||||||||||
Total current regulatory liabilities | $ | 28 | $ | 39 | $ | 80 | $ | 18 | $ | 84 | $ | 106 | |||||||||||||
Noncurrent regulatory liabilities: | |||||||||||||||||||||||||
Income taxes(u) | $ | 36 | $ | 6 | $ | 42 | $ | 41 | $ | 14 | $ | 55 | |||||||||||||
Uncertain tax positions tracker(v) | 6 | — | 6 | 7 | — | 7 | |||||||||||||||||||
Removal costs(w) | 933 | 671 | 1,605 | 886 | 643 | 1,529 | |||||||||||||||||||
Asset retirement obligation(j) | 167 | — | 167 | 182 | — | 182 | |||||||||||||||||||
Bad debt riders(x) | — | 6 | 6 | — | 7 | 7 | |||||||||||||||||||
Pension and postretirement benefit costs tracker(y) | 19 | — | 19 | 24 | — | 24 | |||||||||||||||||||
Energy efficiency riders(e) | — | 36 | 36 | — | 39 | 39 | |||||||||||||||||||
Renewable energy credits(z) | — | 12 | 12 | 1 | — | 1 | |||||||||||||||||||
Storm tracker(aa) | 9 | — | 9 | 6 | — | 6 | |||||||||||||||||||
Other | 2 | 1 | 3 | — | — | — | |||||||||||||||||||
Total noncurrent regulatory liabilities | $ | 1,172 | $ | 732 | $ | 1,905 | $ | 1,147 | $ | 703 | $ | 1,850 | |||||||||||||
(a) | These assets earn a return. |
(b) | Under-recovered or over-recovered fuel costs to be recovered or refunded through the FAC. Specific accumulation periods aggregate the under-recovered or over-recovered costs over four months, any related adjustments that occur over the following four months, and the recovery from or refund to customers that occurs over the next eight months. |
(c) | Under-recovered or over-recovered costs from utility customers. Amounts will be recovered from, or refunded to, customers within one year of the deferral. |
(d) | Deferral of commodity-related derivative MTM losses or gains. See Note 7 – Derivative Financial Instruments for additional information. |
(e) | The Ameren Missouri balance relates to the MEEIA. Beginning in January 2014, the MEEIA rider allowed Ameren Missouri to collect from or refund to customers any annual difference in the actual amounts incurred and the amounts collected from customers for the MEEIA program costs and its net shared benefits. Under the MEEIA rider, collections from or refunds to customers occur one year after the program costs and lost revenues are incurred. The Ameren Illinois balance relates to a regulatory tracking mechanism to recover its electric and natural gas costs associated with developing, implementing, and evaluating customer energy efficiency and demand response programs. Any under-recovery or over-recovery will be collected from or refunded to customers over the 12 months following the plan year. |
(f) | The difference between Ameren Illinois' annual revenue requirement calculated under the IEIMA's performance-based formula ratemaking framework and the revenue requirement included in customer rates for that year. Subject to ICC approval, these amounts will be collected from or refunded to customers with interest within two years. |
(g) | Ameren Illinois' and ATXI's annual revenue requirement reconciliation adjustments calculated pursuant to the FERC's electric transmission formula ratemaking framework. The under-recovery or over-recovery will be recovered from or refunded to customers within two years. |
(h) | These costs are being amortized in proportion to the recognition of prior service costs (credits) and actuarial losses (gains) attributable to Ameren’s pension plan and postretirement benefit plans. See Note 11 – Retirement Benefits for additional information. |
(i) | Tax benefits related to the equity component of allowance for funds used during construction, as well as the effects of tax rate changes. This will be recovered over the expected life of the related assets. |
(j) | Recoverable or refundable removal costs for AROs, including net realized and unrealized gains and losses related to the nuclear decommissioning trust fund investments. See Note 1 – Summary of Significant Accounting Policies – Asset Retirement Obligations and Investments. |
(k) | Ameren Missouri’s Callaway energy center operations and maintenance expenses, property taxes, and carrying costs incurred between the plant in-service date and the date the plant was reflected in rates. These costs are being amortized over the remaining life of the energy center's original operating license through 2024. |
(l) | Losses related to reacquired debt. These amounts are being amortized over the lives of the related new debt issuances or the original lives of the old debt issuances if no new debt was issued. |
(m) | The recoverable portion of accrued environmental site liabilities that will be collected from electric and natural gas customers through ICC-approved cost recovery riders. The period of recovery will depend on the timing of remediation expenditures. See Note 15 – Commitments and Contingencies for additional information. |
(n) | Storm costs from 2013 and 2015 deferred in accordance with the IEIMA. These costs are being amortized over five-year periods beginning in 2013 and 2015, respectively. |
(o) | Demand-side costs incurred prior to implementation of the MEEIA in 2013, including the costs of developing, implementing, and evaluating customer energy efficiency and demand response programs. Costs incurred from May 2008 through September 2008 are being amortized over a 10-year period that began in March 2009. Costs incurred from October 2008 through December 2009 are being amortized until May 2017. Costs incurred from January 2010 through February 2011 are being amortized over a six-year period that began in August 2011. Costs incurred from March 2011 through July 2012 are being amortized over a six-year period that began in January 2013. Costs incurred from August 2012 through December 2012 are being amortized over a six-year period that began in June 2015. |
(p) | The period of recovery will depend on the timing of actual expenditures. |
(q) | Ameren Missouri’s costs incurred to enter into and maintain the Missouri Credit Agreement. Additional costs were incurred in December 2014 to amend and restate the Missouri Credit Agreement. These costs are being amortized over the life of the credit facility, ending in December 2019, to construction work in progress, which will be depreciated when assets are placed into service. |
(r) | The MoPSC’s May 2010 electric rate order allowed Ameren Missouri to record an allowance for funds used during construction for pollution control equipment at its Sioux energy center until the cost of that equipment was included in customer rates beginning in 2011. These costs are being amortized over the expected life of the Sioux energy center, which is currently through 2033. |
(s) | Costs associated with Ameren Missouri's solar rebate program beginning in August 2012 to fulfill its renewable energy portfolio requirement. These costs are being amortized over three years, beginning in June 2015. |
(t) | Estimated refunds to transmission customers related to FERC orders. See Ameren Illinois Electric Transmission Rate Refund and FERC Complaint Cases above. |
(u) | Unamortized portion of investment tax credits and reductions to deferred tax liabilities recorded at rates in excess of current statutory rates. The unamortized portion of investment tax credits and the reduction to deferred tax liabilities are being amortized over the expected life of the underlying assets. |
(v) | The tracker is amortized over three years, beginning from the date the amounts are included in rates. See Note 13 – Income Taxes for additional information. |
(w) | Estimated funds collected for the eventual dismantling and removal of plant from service, net of salvage value, upon retirement related to our rate-regulated operations. |
(x) | A regulatory tracking mechanism for the difference between the level of bad debt incurred by Ameren Illinois under GAAP and the level of such costs included in electric and natural gas rates. The over-recovery relating to 2013 was refunded to customers from June 2014 through May 2015. The over-recovery relating to 2014 will be refunded to customers from June 2015 through May 2016. The over-recovery relating to 2015 will be refunded to customers from June 2016 through May 2017. |
(y) | A regulatory tracking mechanism for the difference between the level of pension and postretirement benefit costs incurred by Ameren Missouri under GAAP and the level of such costs included in rates. For periods prior to December 2014, the MoPSC's April 2015 electric rate order directed the amortization to occur over three to five years, beginning in June 2015. For periods after December 2014, the amortization period will be determined in a future electric rate case. |
(z) | The Ameren Missouri balance includes the costs of renewable energy credits to fulfill Ameren Missouri's renewable energy portfolio requirement from August 2012 through December 2013, which were less than the amount included in rates. These costs are being amortized over three years beginning in June 2015. The Ameren Illinois balance includes funds collected from customers for the purchase of renewable energy credits through IPA procurements for distributed generation. The balance will be amortized as renewable energy credits are purchased. |
(aa) | A regulatory tracking mechanism at Ameren Missouri for the difference between the level of storm costs incurred in a particular year and the level of such costs included in rates. For periods prior to December 2014, the MoPSC's April 2015 electric rate order directed the amortization to occur over five years, beginning in June 2015. For periods after December 2014, the amortization period will be determined in a future electric rate case. The April 2015 MoPSC order did not approve the continued use of the regulatory tracking mechanisms for storm costs. |
|
|||
Ameren Missouri(a) | Ameren Illinois | Other | Ameren(a) | |||||||||||||
2015 | ||||||||||||||||
Property and plant, at original cost: | ||||||||||||||||
Electric | $ | 17,521 | $ | 7,253 | $ | 387 | $ | 25,161 | ||||||||
Natural gas | 445 | 1,997 | — | 2,442 | ||||||||||||
17,966 | 9,250 | 387 | 27,603 | |||||||||||||
Less: Accumulated depreciation and amortization | 7,460 | 2,632 | 255 | 10,347 | ||||||||||||
10,506 | 6,618 | 132 | 17,256 | |||||||||||||
Construction work in progress: | ||||||||||||||||
Nuclear fuel in process | 275 | — | — | 275 | ||||||||||||
Other | 402 | 230 | 636 | 1,268 | ||||||||||||
Property and plant, net | $ | 11,183 | $ | 6,848 | $ | 768 | $ | 18,799 | ||||||||
2014 | ||||||||||||||||
Property and plant, at original cost: | ||||||||||||||||
Electric | $ | 17,052 | $ | 6,517 | $ | 344 | $ | 23,913 | ||||||||
Natural gas | 431 | 1,854 | — | 2,285 | ||||||||||||
17,483 | 8,371 | 344 | 26,198 | |||||||||||||
Less: Accumulated depreciation and amortization | 7,086 | 2,422 | 251 | 9,759 | ||||||||||||
10,397 | 5,949 | 93 | 16,439 | |||||||||||||
Construction work in progress: | ||||||||||||||||
Nuclear fuel in process | 209 | — | — | 209 | ||||||||||||
Other | 261 | 216 | 299 | 776 | ||||||||||||
Property and plant, net | $ | 10,867 | $ | 6,165 | $ | 392 | $ | 17,424 | ||||||||
(a) | Amounts in Ameren and Ameren Missouri include two CTs under separate capital lease agreements. The gross cumulative asset value of those agreements was $233 million at December 31, 2015 and 2014. The total accumulated depreciation associated with the two CTs was $72 million and $66 million at December 31, 2015 and 2014, respectively. In addition, Ameren Missouri has investments in debt securities, which were classified as held-to-maturity and recorded in "Other assets", related to the two CTs from the city of Bowling Green and Audrain County. As of December 31, 2015 and 2014, the carrying value of these debt securities was $288 million and $294 million, respectively. |
Ameren(a) | Ameren Missouri | Ameren Illinois | |||||||||
Accrued capital expenditures: | |||||||||||
2015 | $ | 235 | $ | 85 | $ | 92 | |||||
2014 | 181 | 72 | 59 | ||||||||
2013 | 175 | 74 | 86 | ||||||||
Accrued nuclear fuel expenditures: | |||||||||||
2015 | 16 | 16 | (b) | ||||||||
2014 | 13 | 13 | (b) | ||||||||
2013 | 8 | 8 | (b) | ||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | Not applicable. |
|
|||
Missouri Credit Agreement | Illinois Credit Agreement | ||||||
Ameren | $ | 700 | $ | 500 | |||
Ameren Missouri | 800 | (a) | |||||
Ameren Illinois | (a) | 800 | |||||
(a) | Not applicable. |
Ameren (parent) | Ameren Missouri | Ameren Illinois | Ameren Consolidated | |||||||||||
2015 | ||||||||||||||
Average daily commercial paper outstanding | $ | 721 | $ | 42 | $ | 4 | $ | 767 | ||||||
Outstanding borrowings at period-end | 301 | — | — | 301 | ||||||||||
Weighted-average interest rate | 0.57 | % | 0.50 | % | 0.44 | % | 0.55 | % | ||||||
Peak commercial paper during period(a) | $ | 874 | $ | 294 | $ | 48 | $ | 1,108 | ||||||
Peak interest rate | 0.91 | % | 0.60 | % | 0.60 | % | 0.91 | % | ||||||
2014 | ||||||||||||||
Average daily commercial paper outstanding | $ | 423 | $ | 110 | $ | 165 | $ | 639 | ||||||
Outstanding borrowings at period-end | 585 | 97 | 32 | 714 | ||||||||||
Weighted-average interest rate | 0.36 | % | 0.38 | % | 0.32 | % | 0.36 | % | ||||||
Peak commercial paper during period(a) | $ | 625 | $ | 495 | $ | 300 | $ | 910 | ||||||
Peak interest rate | 0.75 | % | 0.70 | % | 0.60 | % | 0.75 | % | ||||||
(a) | The timing of peak commercial paper issuances varies by company, and therefore the peak amounts presented by company might not equal the Ameren Consolidated peak commercial paper issuances for the period. |
|
|||
2015 | 2014 | ||||||
Ameren (Parent): | |||||||
2.70% Senior unsecured notes due 2020 | $ | 350 | $ | — | |||
3.65% Senior unsecured notes due 2026 | 350 | — | |||||
Total long-term debt, gross | 700 | — | |||||
Less: Unamortized debt issuance costs(a) | (6 | ) | — | ||||
Long-term debt, net | $ | 694 | $ | — | |||
Ameren Missouri: | |||||||
Senior secured notes:(b) | |||||||
4.75% Senior secured notes due 2015 | — | 114 | |||||
5.40% Senior secured notes due 2016 | 260 | 260 | |||||
6.40% Senior secured notes due 2017 | 425 | 425 | |||||
6.00% Senior secured notes due 2018(c) | 179 | 179 | |||||
5.10% Senior secured notes due 2018 | 199 | 199 | |||||
6.70% Senior secured notes due 2019(c) | 329 | 329 | |||||
5.10% Senior secured notes due 2019 | 244 | 244 | |||||
5.00% Senior secured notes due 2020 | 85 | 85 | |||||
3.50% Senior secured notes due 2024 | 350 | 350 | |||||
5.50% Senior secured notes due 2034 | 184 | 184 | |||||
5.30% Senior secured notes due 2037 | 300 | 300 | |||||
8.45% Senior secured notes due 2039(c) | 350 | 350 | |||||
3.90% Senior secured notes due 2042(c) | 485 | 485 | |||||
3.65% Senior secured notes due 2045 | 250 | — | |||||
Environmental improvement and pollution control revenue bonds: | |||||||
1992 Series due 2022(d)(e) | 47 | 47 | |||||
1993 5.45% Series due 2028(f) | (f) | (f) | |||||
1998 Series A due 2033(d)(e) | 60 | 60 | |||||
1998 Series B due 2033(d)(e) | 50 | 50 | |||||
1998 Series C due 2033(d)(e) | 50 | 50 | |||||
Capital lease obligations: | |||||||
City of Bowling Green capital lease (Peno Creek CT) due 2022 | 48 | 54 | |||||
Audrain County capital lease (Audrain County CT) due 2023 | 240 | 240 | |||||
Total long-term debt, gross | 4,135 | 4,005 | |||||
Less: Unamortized discount and premium | (6 | ) | (6 | ) | |||
Less: Unamortized debt issuance costs(a) | (19 | ) | (18 | ) | |||
Less: Maturities due within one year | (266 | ) | (120 | ) | |||
Long-term debt, net | $ | 3,844 | $ | 3,861 | |||
2015 | 2014 | ||||||
Ameren Illinois: | |||||||
Senior secured notes: | |||||||
6.20% Senior secured notes due 2016(g) | $ | 54 | $ | 54 | |||
6.25% Senior secured notes due 2016(h) | 75 | 75 | |||||
6.125% Senior secured notes due 2017(h)(i) | 250 | 250 | |||||
6.25% Senior secured notes due 2018(h)(i) | 144 | 144 | |||||
9.75% Senior secured notes due 2018(h)(i) | 313 | 313 | |||||
2.70% Senior secured notes due 2022(h)(i) | 400 | 400 | |||||
3.25% Senior secured notes due 2025(h) | 300 | 300 | |||||
6.125% Senior secured notes due 2028(h) | 60 | 60 | |||||
6.70% Senior secured notes due 2036(h) | 61 | 61 | |||||
6.70% Senior secured notes due 2036(g) | 42 | 42 | |||||
4.80% Senior secured notes due 2043(h) | 280 | 280 | |||||
4.30% Senior secured notes due 2044(h) | 250 | 250 | |||||
4.15% Senior secured notes due 2046(h) | 250 | — | |||||
Environmental improvement and pollution control revenue bonds: | |||||||
5.90% Series 1993 due 2023(j) | (j) | (j) | |||||
5.70% 1994A Series due 2024(k) | (k) | (k) | |||||
1993 Series B-1 due 2028(e)(l) | 17 | 17 | |||||
Total long-term debt, gross | 2,496 | 2,246 | |||||
Less: Unamortized discount and premium | (7 | ) | (5 | ) | |||
Less: Unamortized debt issuance costs(a) | (18 | ) | (17 | ) | |||
Less: Maturities due within one year | (129 | ) | — | ||||
Long-term debt, net | $ | 2,342 | $ | 2,224 | |||
Ameren consolidated long-term debt, net | $ | 6,880 | $ | 6,085 | |||
(a) | Reflects the adoption of the new authoritative accounting guidance for the presentation of debt issuance costs. See Note 1 – Summary of Significant Accounting Policies for additional information. |
(b) | These notes are collaterally secured by first mortgage bonds issued by Ameren Missouri under the Ameren Missouri mortgage indenture. The notes have a fall-away lien provision and will remain secured only as long as any first mortgage bonds issued under the Ameren Missouri mortgage indenture remain outstanding. Redemption, purchase, or maturity of all first mortgage bonds, including first mortgage bonds currently outstanding and any that may be issued in the future, would result in a release of the first mortgage bonds currently securing these notes, at which time these notes would become unsecured obligations. Considering the Ameren Missouri senior secured notes currently outstanding, we do not expect the first mortgage bond lien protection associated with these notes to fall away until 2042. |
(c) | Ameren Missouri has agreed that so long as any of the 3.90% senior secured notes due 2042 are outstanding, Ameren Missouri will not permit a release date to occur, and so long as any of the 6.70% senior secured notes due 2019, 6.00% senior secured notes due 2018 and 8.45% senior secured notes due 2039 are outstanding, Ameren Missouri will not optionally redeem, purchase, or otherwise retire in full the outstanding first mortgage bonds not subject to release provisions. |
(d) | These bonds are collaterally secured by first mortgage bonds issued by Ameren Missouri under the Ameren Missouri mortgage indenture and have a fall-away lien provision similar to that of Ameren Missouri's senior secured notes. The bonds are also backed by an insurance guarantee policy. |
(e) | The interest rates, and the periods during which such rates apply, vary depending on our selection of defined rate modes. Maximum interest rates could reach 18% depending on the series of bonds. The bonds are callable at 100% of par value. The average interest rates for 2015 and 2014 were as follows: |
2015 | 2014 | ||
Ameren Missouri 1992 Series due 2022 | 0.06% | 0.10% | |
Ameren Missouri 1998 Series A due 2033 | 0.24% | 0.26% | |
Ameren Missouri 1998 Series B due 2033 | 0.24% | 0.27% | |
Ameren Missouri 1998 Series C due 2033 | 0.24% | 0.26% | |
Ameren Illinois 1993 Series B-1 due 2028 | 0.49% | 0.21% | |
(f) | These bonds are first mortgage bonds issued by Ameren Missouri under the Ameren Missouri mortgage bond indenture and are secured by substantially all Ameren Missouri property and franchises. The bonds are callable at 100% of par value. Less than $1 million principal amount of the bonds remain outstanding. |
(g) | These notes are collaterally secured by first mortgage bonds issued by Ameren Illinois under the CILCO mortgage indenture. The notes have a fall-away lien provision, and Ameren Illinois could cause these notes to become unsecured at any time by redeeming the pollution control bonds 5.90% Series 1993 due 2023 (of which less than $1 million remains outstanding). |
(h) | These notes are collaterally secured by mortgage bonds issued by Ameren Illinois under the Ameren Illinois mortgage indenture. They are secured by substantially all property of the former IP and CIPS. The notes have a fall-away lien provision and will remain secured only as long as any series of first mortgage bonds issued under the Ameren Illinois mortgage indenture remain outstanding. Redemption, purchase, or maturity of all mortgage bonds, including first mortgage bonds currently outstanding and any that may be issued in the future, would result in a release of the mortgage bonds currently securing these notes, at which time these notes would become unsecured obligations. Considering the Ameren Illinois senior secured notes currently outstanding, we do not expect the mortgage bond lien protection associated with these notes to fall away until 2024. |
(i) | Ameren Illinois has agreed that so long as any of the 2.70% senior secured notes due 2022 are outstanding, Ameren Illinois will not permit a release date to occur, and so long as any of the 9.75% senior secured notes due 2018, 6.25% senior secured notes due 2018 and 6.125% senior secured notes due 2017 are outstanding, Ameren Illinois will not optionally redeem, purchase or otherwise retire in full the outstanding first mortgage bonds not subject to release provisions; therefore, a release date will not occur so long as any of these notes remain outstanding. |
(j) | These bonds are first mortgage bonds issued by Ameren Illinois under the CILCO mortgage indenture. They are secured by substantially all property of the former CILCO. The bonds are callable at 100% of par value. Less than $1 million principal amount of the bonds remain outstanding. |
(k) | These bonds are mortgage bonds issued by Ameren Illinois under the Ameren Illinois mortgage indenture. They are secured by substantially all property of the former IP and CIPS. The bonds are callable at 100% of par value. The bonds are also backed by an insurance guarantee policy. Less than $1 million principal amount of the bonds remains outstanding. |
(l) | The bonds are callable at 100% of par value. |
Ameren (parent)(a) | Ameren Missouri(a) | Ameren Illinois(a) | Ameren Consolidated | ||||||||||||
2016 | $ | — | $ | 266 | $ | 129 | $ | 395 | |||||||
2017 | — | 431 | 250 | 681 | |||||||||||
2018 | — | 383 | 457 | 840 | |||||||||||
2019 | — | 581 | — | 581 | |||||||||||
2020 | 350 | 92 | — | 442 | |||||||||||
Thereafter | 350 | 2,382 | 1,660 | 4,392 | |||||||||||
Total | $ | 700 | $ | 4,135 | $ | 2,496 | $ | 7,331 | |||||||
(a) | Excludes unamortized discount and premium and debt issuance costs of $6 million, $25 million, and $25 million at Ameren (parent), Ameren Missouri, and Ameren Illinois, respectively. |
Redemption Price(per share) | 2015 | 2014 | |||||||||||
Ameren Missouri: | |||||||||||||
Without par value and stated value of $100 per share, 25 million shares authorized | |||||||||||||
$3.50 Series | 130,000 shares | $ | 110.00 | $ | 13 | $ | 13 | ||||||
$3.70 Series | 40,000 shares | 104.75 | 4 | 4 | |||||||||
$4.00 Series | 150,000 shares | 105.625 | 15 | 15 | |||||||||
$4.30 Series | 40,000 shares | 105.00 | 4 | 4 | |||||||||
$4.50 Series | 213,595 shares | 110.00 | (a) | 21 | 21 | ||||||||
$4.56 Series | 200,000 shares | 102.47 | 20 | 20 | |||||||||
$4.75 Series | 20,000 shares | 102.176 | 2 | 2 | |||||||||
$5.50 Series A | 14,000 shares | 110.00 | 1 | 1 | |||||||||
Total | $ | 80 | $ | 80 | |||||||||
Ameren Illinois: | |||||||||||||
With par value of $100 per share, 2 million shares authorized | |||||||||||||
4.00% Series | 144,275 shares | $ | 101.00 | $ | 14 | $ | 14 | ||||||
4.08% Series | 45,224 shares | 103.00 | 5 | 5 | |||||||||
4.20% Series | 23,655 shares | 104.00 | 2 | 2 | |||||||||
4.25% Series | 50,000 shares | 102.00 | 5 | 5 | |||||||||
4.26% Series | 16,621 shares | 103.00 | 2 | 2 | |||||||||
4.42% Series | 16,190 shares | 103.00 | 2 | 2 | |||||||||
4.70% Series | 18,429 shares | 103.00 | 2 | 2 | |||||||||
4.90% Series | 73,825 shares | 102.00 | 7 | 7 | |||||||||
4.92% Series | 49,289 shares | 103.50 | 5 | 5 | |||||||||
5.16% Series | 50,000 shares | 102.00 | 5 | 5 | |||||||||
6.625% Series | 124,274 shares | 100.00 | 12 | 12 | |||||||||
7.75% Series | 4,542 shares | 100.00 | 1 | 1 | |||||||||
Total | $ | 62 | $ | 62 | |||||||||
Total Ameren | $ | 142 | $ | 142 | |||||||||
(a) | In the event of voluntary liquidation, $105.50. |
Required Interest Coverage Ratio(a) | Actual Interest Coverage Ratio | Bonds Issuable(b) | Required Dividend Coverage Ratio(c) | Actual Dividend Coverage Ratio | Preferred Stock Issuable | |||||||||
Ameren Missouri | >2.0 | 3.8 | $ | 3,385 | >2.5 | 104.0 | $ | 2,315 | ||||||
Ameren Illinois | >2.0 | 6.3 | 3,566 | (d) | >1.5 | 2.6 | 203 | (e) | ||||||
(a) | Coverage required on the annual interest charges on first mortgage bonds outstanding and to be issued. Coverage is not required in certain cases when additional first mortgage bonds are issued on the basis of retired bonds. |
(b) | Amount of bonds issuable based either on required coverage ratios or unfunded property additions, whichever is more restrictive. The amounts shown also include bonds issuable based on retired bond capacity of $946 million and $204 million at Ameren Missouri and Ameren Illinois, respectively. |
(c) | Coverage required on the annual dividend on preferred stock outstanding and to be issued, as required in the respective company’s articles of incorporation. |
(d) | Amount of bonds issuable by Ameren Illinois based on unfunded property additions and retired bonds solely under the former IP mortgage indenture. The amount of bonds issuable by Ameren Illinois is also subject to the lien restrictions contained in the Illinois Credit Agreement. |
(e) | Preferred stock issuable is restricted by the amount of preferred stock that is currently authorized by Ameren Illinois' articles of incorporation. |
Senior Secured Notes | Principal Amount | ||
5.90% Series 1993 due 2023(a) | $ | 32 | |
5.70% 1994A Series due 2024(a) | 36 | ||
1993 Series C-1 5.95% due 2026 | 35 | ||
1993 Series C-2 5.70% due 2026 | 8 | ||
5.40% 1998A Series due 2028 | 19 | ||
5.40% 1998B Series due 2028 | 33 | ||
Total amount redeemed | $ | 163 | |
(a) | Less than $1 million principal amount of the bonds remains outstanding after redemption. |
|
|||
2015 | 2014 | 2013 | ||||||||||
Ameren:(a) | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 30 | $ | 34 | $ | 37 | ||||||
Interest income on industrial development revenue bonds | 27 | 27 | 27 | |||||||||
Interest income (b) | 14 | 10 | 3 | |||||||||
Other | 3 | 8 | (c) | 2 | ||||||||
Total miscellaneous income | $ | 74 | $ | 79 | $ | 69 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 15 | $ | 10 | $ | 12 | ||||||
Other | 15 | 12 | 14 | |||||||||
Total miscellaneous expense | $ | 30 | $ | 22 | $ | 26 | ||||||
Ameren Missouri: | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 22 | $ | 32 | $ | 31 | ||||||
Interest income on industrial development revenue bonds | 27 | 27 | 27 | |||||||||
Interest income | 1 | 1 | — | |||||||||
Other | 2 | — | — | |||||||||
Total miscellaneous income | $ | 52 | $ | 60 | $ | 58 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 5 | $ | 6 | $ | 4 | ||||||
Other | 6 | 6 | 7 | |||||||||
Total miscellaneous expense | $ | 11 | $ | 12 | $ | 11 | ||||||
Ameren Illinois: | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 8 | $ | 2 | $ | 6 | ||||||
Interest income (b) | 12 | 7 | 2 | |||||||||
Other | 1 | 8 | (c) | 2 | ||||||||
Total miscellaneous income | $ | 21 | $ | 17 | $ | 10 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 5 | $ | 4 | $ | 4 | ||||||
Other | 7 | 4 | 5 | |||||||||
Total miscellaneous expense | $ | 12 | $ | 8 | $ | 9 | ||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | Includes Ameren Illinois' interest income on the IEIMA revenue requirement reconciliation adjustment regulatory assets. |
(c) | Includes Ameren Illinois' income earned in 2014 from customer-requested construction. |
|
|||
Quantity (in millions, except as indicated) | ||||||
2015 | 2014 | |||||
Commodity | Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren |
Fuel oils (in gallons)(a) | 35 | (b) | 35 | 50 | (b) | 50 |
Natural gas (in mmbtu) | 30 | 151 | 181 | 28 | 108 | 136 |
Power (in megawatthours) | 1 | 10 | 11 | 1 | 11 | 12 |
Uranium (pounds in thousands) | 494 | (b) | 494 | 332 | (b) | 332 |
(a) | Fuel oils consist of heating oil and ultra-low-sulfur diesel. |
(b) | Not applicable. |
Balance Sheet Location | Ameren Missouri | Ameren Illinois | Ameren | |||||||
2015 | ||||||||||
Natural gas | Other current assets | $ | — | $ | 1 | $ | 1 | |||
Other assets | 1 | — | 1 | |||||||
Power | Other current assets | 16 | — | 16 | ||||||
Total assets (a) | $ | 17 | $ | 1 | $ | 18 | ||||
Fuel oils | Other current liabilities | $ | 22 | $ | — | $ | 22 | |||
Other deferred credits and liabilities | 7 | — | 7 | |||||||
Natural gas | MTM derivative liabilities | (b) | 32 | (b) | ||||||
Other current liabilities | 6 | — | 38 | |||||||
Other deferred credits and liabilities | 8 | 18 | 26 | |||||||
Power | MTM derivative liabilities | (b) | 13 | (b) | ||||||
Other current liabilities | — | — | 13 | |||||||
Other deferred credits and liabilities | — | 157 | 157 | |||||||
Uranium | Other current liabilities | 1 | — | 1 | ||||||
Total liabilities (c) | $ | 44 | $ | 220 | $ | 264 | ||||
2014 | ||||||||||
Fuel oils | Other current assets | $ | 2 | $ | — | $ | 2 | |||
Natural gas | Other current assets | 1 | 1 | 2 | ||||||
Power | Other current assets | 15 | — | 15 | ||||||
Total assets (a) | $ | 18 | $ | 1 | $ | 19 | ||||
Fuel oils | Other current liabilities | $ | 22 | $ | — | $ | 22 | |||
Other deferred credits and liabilities | 7 | — | 7 | |||||||
Natural gas | MTM derivative liabilities | (b) | 31 | (b) | ||||||
Other current liabilities | 6 | — | 37 | |||||||
Other deferred credits and liabilities | 6 | 13 | 19 | |||||||
Power | MTM derivative liabilities | (b) | 11 | (b) | ||||||
Other current liabilities | 3 | — | 14 | |||||||
Other deferred credits and liabilities | — | 131 | 131 | |||||||
Uranium | Other current liabilities | 2 | — | 2 | ||||||
Total liabilities (c) | $ | 46 | $ | 186 | $ | 232 | ||||
(a) | Because all contracts qualifying for hedge accounting receive regulatory deferral, the cumulative amount of pretax net gains on all derivative instruments is deferred as a regulatory liability. |
(b) | Balance sheet line item not applicable to registrant. |
(c) | Because all contracts qualifying for hedge accounting receive regulatory deferral, the cumulative amount of pretax net losses on all derivative instruments is deferred as a regulatory asset. |
Aggregate Fair Value of Derivative Liabilities(a) | Cash Collateral Posted | Potential Aggregate Amount of Additional Collateral Required(b) | |||||||||
2015 | |||||||||||
Ameren Missouri | $ | 87 | $ | 9 | $ | 72 | |||||
Ameren Illinois | 78 | 3 | 71 | ||||||||
Ameren | $ | 165 | $ | 12 | $ | 143 | |||||
(a) | Before consideration of master netting arrangements or similar agreements and including NPNS and other accrual contract exposures. |
(b) | As collateral requirements with certain counterparties are based on master netting arrangements or similar agreements, the aggregate amount of additional collateral required to be posted is determined after consideration of the effects of such arrangements. |
Gross Amounts Not Offset on the Balance Sheet | ||||||||||||
Commodity Contracts Eligible to be Offset | Gross Amounts Recognized on the Balance Sheet | Derivative Instruments | Cash Collateral Received/Posted(a) | Net Amount | ||||||||
2015 | ||||||||||||
Assets: | ||||||||||||
Ameren Missouri | $ | 17 | $ | 1 | $ | — | $ | 16 | ||||
Ameren Illinois | 1 | — | — | 1 | ||||||||
Ameren | $ | 18 | $ | 1 | $ | — | $ | 17 | ||||
Liabilities: | ||||||||||||
Ameren Missouri | $ | 44 | $ | 1 | $ | 8 | $ | 35 | ||||
Ameren Illinois | 220 | — | 3 | 217 | ||||||||
Ameren | $ | 264 | $ | 1 | $ | 11 | $ | 252 | ||||
2014 | ||||||||||||
Assets: | ||||||||||||
Ameren Missouri | $ | 18 | $ | 5 | $ | — | $ | 13 | ||||
Ameren Illinois | 1 | — | — | 1 | ||||||||
Ameren | $ | 19 | $ | 5 | $ | — | $ | 14 | ||||
Liabilities: | ||||||||||||
Ameren Missouri | $ | 46 | $ | 5 | $ | 5 | $ | 36 | ||||
Ameren Illinois | 186 | — | — | 186 | ||||||||
Ameren | $ | 232 | $ | 5 | $ | 5 | $ | 222 | ||||
(a) | Cash collateral received reduces gross asset balances and is included in “Other current liabilities” and “Other deferred credits and liabilities” on the balance sheet. Cash collateral posted reduces gross liability balances and is included in “Other current assets” and “Other assets” on the balance sheet. |
|
|||
Fair Value | Weighted | |||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | Average | |||||||
Level 3 Derivative asset and liability – commodity contracts(a): | ||||||||||||
2015 | ||||||||||||
Natural Gas | $ | 1 | $ | (1 | ) | Option model | Volatilities(%)(b) | 35 – 55 | 45 | |||
Nodal basis($/mmbtu)(c) | (0.30) – 0 | (0.20) | ||||||||||
Discounted cash flow | Nodal basis($/mmbtu)(b) | (0.10) – 0 | (0.10) | |||||||||
Fair Value | Weighted | |||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | Average | |||||||
Counterparty credit risk(%)(c)(d) | 0.40 – 12 | 7 | ||||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.40 | (e) | ||||||||||
Power(f) | 16 | (170 | ) | Discounted cash flow | Average forward peak and off-peak pricing – forwards/swaps($/MWh)(g) | 22 – 39 | 29 | |||||
Estimated auction price for FTRs($/MW)(b) | (270) – 2,057 | 211 | ||||||||||
Nodal basis($/MWh)(g) | (10) – (1) | (3) | ||||||||||
Counterparty credit risk(%)(c)(d) | 0.86 | (e) | ||||||||||
Ameren Illinois credit risk(%)(c)(d) | 0.40 | (e) | ||||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 3 – 4 | 4 | |||||||||
Escalation rate(%)(b)(h) | 3 | (e) | ||||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 – 7 | 6 | |||||||||
Uranium | — | (1 | ) | Option model | Volatilities(%)(b) | 20 | (e) | |||||
Discounted cash flow | Average forward uranium pricing($/pound)(b) | 35 – 42 | 37 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.40 | (e) | ||||||||||
2014 | ||||||||||||
Fuel oils | $ | 2 | $ | (8 | ) | Option model | Volatilities(%)(c) | 3 – 39 | 32 | |||
Discounted cash flow | Ameren Missouri credit risk(%)(c)(d) | 0.43 | (e) | |||||||||
Escalation rate(%)(b)(i) | 5 | (e) | ||||||||||
Natural Gas | 1 | (2 | ) | Option model | Volatilities(%)(c) | 31 – 144 | 63 | |||||
Nodal basis($/mmbtu)(b) | (0.40) – 0 | (0.20) | ||||||||||
Discounted cash flow | Nodal basis($/mmbtu)(b) | (0.40) – 0.10 | (0.20) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.43 – 13 | 3 | ||||||||||
Ameren Missouri and Ameren Illinois credit risk(%)(c)(d) | 0.43 | (e) | ||||||||||
Power(f) | 11 | (144 | ) | Discounted cash flow | Average forward peak and off-peak pricing – forwards/swaps($/MWh)(g) | 27 – 50 | 32 | |||||
Estimated auction price for FTRs($/MW)(b) | (1,833) – 2,743 | 171 | ||||||||||
Nodal basis($/MWh)(b) | (6) – 0 | (2) | ||||||||||
Counterparty credit risk(%)(c)(d) | 0.26 | (e) | ||||||||||
Ameren Missouri and Ameren Illinois credit risk(%)(c)(d) | 0.43 | (e) | ||||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 – 5 | 4 | |||||||||
Escalation rate(%)(b)(h) | 0 – 1 | 1 | ||||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 – 7 | 6 | |||||||||
Uranium | — | (2 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 35 – 40 | 36 | |||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Generally, significant increases (decreases) in this input in isolation would result in a significantly higher (lower) fair value measurement. |
(c) | Generally, significant increases (decreases) in this input in isolation would result in a significantly lower (higher) fair value measurement. |
(d) | Counterparty credit risk is applied only to counterparties with derivative asset balances. Ameren Missouri and Ameren Illinois credit risk is applied only to counterparties with derivative liability balances. |
(e) | Not applicable. |
(f) | Power valuations use visible third-party pricing evaluated by month for peak and off-peak demand through 2019. Valuations beyond 2019 use fundamentally modeled pricing by month for peak and off-peak demand. |
(g) | The balance at Ameren is comprised of Ameren Missouri and Ameren Illinois power contracts, which respond differently to unobservable input changes because of their opposing positions. |
(h) | Escalation rate applies to power prices 2026 and beyond. |
(i) | Escalation rate applies to fuel oil prices 2017 and beyond. |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | |||||||||||||||
Assets: | ||||||||||||||||||
Ameren | Derivative assets – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | 1 | $ | 1 | $ | 2 | ||||||||||
Power | — | — | 16 | 16 | ||||||||||||||
Total derivative assets – commodity contracts | $ | — | $ | 1 | $ | 17 | $ | 18 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 4 | $ | — | $ | — | $ | 4 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 364 | — | — | 364 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Treasury and agency securities | — | 109 | — | 109 | ||||||||||||||
Corporate bonds | — | 58 | — | 58 | ||||||||||||||
Other | — | 22 | — | 22 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 368 | $ | 189 | $ | — | $ | 557 | (b) | |||||||||
Total Ameren | $ | 368 | $ | 190 | $ | 17 | $ | 575 | ||||||||||
Ameren Missouri | Derivative assets – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | — | $ | 1 | $ | 1 | ||||||||||
Power | — | — | 16 | 16 | ||||||||||||||
Total derivative assets – commodity contracts | $ | — | $ | — | $ | 17 | $ | 17 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 4 | $ | — | $ | — | $ | 4 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 364 | — | — | 364 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Treasury and agency securities | — | 109 | — | 109 | ||||||||||||||
Corporate bonds | — | 58 | — | 58 | ||||||||||||||
Other | — | 22 | — | 22 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 368 | $ | 189 | $ | — | $ | 557 | (b) | |||||||||
Total Ameren Missouri | $ | 368 | $ | 189 | $ | 17 | $ | 574 | ||||||||||
Ameren Illinois | Derivative assets – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | 1 | $ | — | $ | 1 | ||||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 29 | $ | — | $ | — | $ | 29 | ||||||||||
Natural gas | 1 | 62 | 1 | 64 | ||||||||||||||
Power | — | — | 170 | 170 | ||||||||||||||
Uranium | — | — | 1 | 1 | ||||||||||||||
Total Ameren | $ | 30 | $ | 62 | $ | 172 | $ | 264 | ||||||||||
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | |||||||||||||||
Ameren Missouri | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 29 | $ | — | $ | — | $ | 29 | ||||||||||
Natural gas | — | 13 | 1 | 14 | ||||||||||||||
Power | — | — | — | — | ||||||||||||||
Uranium | — | — | 1 | 1 | ||||||||||||||
Total Ameren Missouri | $ | 29 | $ | 13 | $ | 2 | $ | 44 | ||||||||||
Ameren Illinois | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | 1 | $ | 49 | $ | — | $ | 50 | ||||||||||
Power | — | — | 170 | 170 | ||||||||||||||
Total Ameren Illinois | $ | 1 | $ | 49 | $ | 170 | $ | 220 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $(1) million of receivables, payables, and accrued income, net. |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | |||||||||||||||
Assets: | ||||||||||||||||||
Ameren | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | — | $ | — | $ | 2 | $ | 2 | ||||||||||
Natural gas | — | 1 | 1 | 2 | ||||||||||||||
Power | — | 4 | 11 | 15 | ||||||||||||||
Total derivative assets – commodity contracts | $ | — | $ | 5 | $ | 14 | $ | 19 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | — | $ | — | $ | 1 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 364 | — | — | 364 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Treasury and agency securities | — | 102 | — | 102 | ||||||||||||||
Corporate bonds | — | 63 | — | 63 | ||||||||||||||
Other | — | 17 | — | 17 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 365 | $ | 182 | $ | — | $ | 547 | (b) | |||||||||
Total Ameren | $ | 365 | $ | 187 | $ | 14 | $ | 566 | ||||||||||
Ameren Missouri | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | — | $ | — | $ | 2 | $ | 2 | ||||||||||
Natural gas | — | 1 | — | 1 | ||||||||||||||
Power | — | 4 | 11 | 15 | ||||||||||||||
Total derivative assets – commodity contracts | $ | — | $ | 5 | $ | 13 | $ | 18 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | — | $ | — | $ | 1 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 364 | — | — | 364 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Treasury and agency securities | — | 102 | — | 102 | ||||||||||||||
Corporate bonds | — | 63 | — | 63 | ||||||||||||||
Other | — | 17 | — | 17 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 365 | $ | 182 | $ | — | $ | 547 | (b) | |||||||||
Total Ameren Missouri | $ | 365 | $ | 187 | $ | 13 | $ | 565 | ||||||||||
Ameren Illinois | Derivative assets – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | — | $ | 1 | $ | 1 | ||||||||||
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | |||||||||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 21 | $ | — | $ | 8 | $ | 29 | ||||||||||
Natural gas | 1 | 53 | 2 | 56 | ||||||||||||||
Power | — | 1 | 144 | 145 | ||||||||||||||
Uranium | — | — | 2 | 2 | ||||||||||||||
Total Ameren | $ | 22 | $ | 54 | $ | 156 | $ | 232 | ||||||||||
Ameren Missouri | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 21 | $ | — | $ | 8 | $ | 29 | ||||||||||
Natural gas | 1 | 10 | 1 | 12 | ||||||||||||||
Power | — | 1 | 2 | 3 | ||||||||||||||
Uranium | — | — | 2 | 2 | ||||||||||||||
Total Ameren Missouri | $ | 22 | $ | 11 | $ | 13 | $ | 46 | ||||||||||
Ameren Illinois | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | 43 | $ | 1 | $ | 44 | ||||||||||
Power | — | — | 142 | 142 | ||||||||||||||
Total Ameren Illinois | $ | — | $ | 43 | $ | 143 | $ | 186 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $2 million of receivables, payables, and accrued income, net. |
Net Derivative Commodity Contracts | |||||||||
Ameren Missouri | Ameren Illinois | Ameren | |||||||
Fuel oils: | |||||||||
Beginning balance at January 1, 2015 | $ | (6 | ) | $ | (a) | $ | (6 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities: | (1 | ) | (a) | (1 | ) | ||||
Settlements | 5 | (a) | 5 | ||||||
Transfers out of Level 3 | 2 | (a) | 2 | ||||||
Ending balance at December 31, 2015 | $ | — | $ | (a) | $ | — | |||
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2015 | $ | — | $ | (a) | $ | — | |||
Natural gas: | |||||||||
Beginning balance at January 1, 2015 | $ | (1 | ) | $ | — | $ | (1 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities: | — | 1 | 1 | ||||||
Settlements | 1 | (1 | ) | — | |||||
Ending balance at December 31, 2015 | $ | — | $ | — | $ | — | |||
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2015 | $ | — | $ | — | $ | — | |||
Power: | |||||||||
Beginning balance at January 1, 2015 | $ | 9 | $ | (142 | ) | $ | (133 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities: | 2 | (41 | ) | (39 | ) | ||||
Purchases | 29 | — | 29 | ||||||
Settlements | (23 | ) | 13 | (10 | ) | ||||
Transfers out of Level 3 | (1 | ) | — | (1 | ) | ||||
Ending balance at December 31, 2015 | $ | 16 | $ | (170 | ) | $ | (154 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2015 | $ | — | $ | (39 | ) | $ | (39 | ) | |
Uranium: | |||||||||
Beginning balance at January 1, 2015 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities: | (1 | ) | (a) | (1 | ) | ||||
Settlements | 2 | (a) | 2 | ||||||
Ending balance at December 31, 2015 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2015 | $ | — | $ | (a) | $ | — | |||
(a) | Not applicable. |
Net Derivative Commodity Contracts | |||||||||
Ameren Missouri | Ameren Illinois | Ameren | |||||||
Fuel oils: | |||||||||
Beginning balance at January 1, 2014 | $ | 5 | $ | (a) | $ | 5 | |||
Realized and unrealized gains (losses) included in regulatory assets/liabilities: | (9 | ) | (a) | (9 | ) | ||||
Settlements | (2 | ) | (a) | (2 | ) | ||||
Ending balance at December 31, 2014 | $ | (6 | ) | $ | (a) | $ | (6 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2014 | $ | (6 | ) | $ | (a) | $ | (6 | ) | |
Natural gas: | |||||||||
Beginning balance at January 1, 2014 | $ | — | $ | — | $ | — | |||
Realized and unrealized gains (losses) included in regulatory assets/liabilities: | — | 1 | 1 | ||||||
Purchases | — | (2 | ) | (2 | ) | ||||
Sales | (1 | ) | — | (1 | ) | ||||
Settlements | — | 1 | 1 | ||||||
Ending balance at December 31, 2014 | $ | (1 | ) | $ | — | $ | (1 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2014 | $ | — | $ | 2 | $ | 2 | |||
Power: | |||||||||
Beginning balance at January 1, 2014 | $ | 19 | $ | (108 | ) | $ | (89 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities: | (14 | ) | (39 | ) | (53 | ) | |||
Purchases | 34 | — | 34 | ||||||
Sales | (1 | ) | — | (1 | ) | ||||
Settlements | (29 | ) | 5 | (24 | ) | ||||
Ending balance at December 31, 2014 | $ | 9 | $ | (142 | ) | $ | (133 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2014 | $ | — | $ | (43 | ) | $ | (43 | ) | |
Uranium: | |||||||||
Beginning balance at January 1, 2014 | $ | (6 | ) | $ | (a) | $ | (6 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities: | (1 | ) | (a) | (1 | ) | ||||
Settlements | 5 | (a) | 5 | ||||||
Ending balance at December 31, 2014 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2014 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
(a) | Not applicable. |
2015 | 2014 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Ameren:(a) | |||||||||||||||
Long-term debt and capital lease obligations (including current portion)(b) | $ | 7,275 | $ | 7,814 | $ | 6,205 | $ | 7,135 | |||||||
Preferred stock | 142 | 125 | 142 | 122 | |||||||||||
Ameren Missouri: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion)(b) | $ | 4,110 | $ | 4,449 | $ | 3,981 | $ | 4,518 | |||||||
Preferred stock | 80 | 75 | 80 | 73 | |||||||||||
Ameren Illinois: | |||||||||||||||
Long-term debt (including current portion)(b) | $ | 2,471 | $ | 2,665 | $ | 2,224 | $ | 2,517 | |||||||
Preferred stock | 62 | 50 | 62 | 49 | |||||||||||
(a) | Preferred stock is recorded in "Noncontrolling Interests" on the consolidated balance sheet. |
|
|||
Security Type | Cost | Gross Unrealized Gain | Gross Unrealized Loss | Fair Value | ||||||||||
2015 | ||||||||||||||
Debt securities | $ | 191 | $ | 2 | $ | 4 | $ | 189 | ||||||
Equity securities | 147 | 224 | 7 | 364 | ||||||||||
Cash | 4 | — | — | 4 | ||||||||||
Other(a) | (1 | ) | — | — | (1 | ) | ||||||||
Total | $ | 341 | $ | 226 | $ | 11 | $ | 556 | ||||||
2014 | ||||||||||||||
Debt securities | $ | 175 | $ | 7 | $ | — | $ | 182 | ||||||
Equity securities | 138 | 230 | 4 | 364 | ||||||||||
Cash | 1 | — | — | 1 | ||||||||||
Other(a) | 2 | — | — | 2 | ||||||||||
Total | $ | 316 | $ | 237 | $ | 4 | $ | 549 | ||||||
(a) | Represents payables relating to pending security purchases, net of receivables related to pending security sales and interest. |
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||
Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | ||||||||||||||||
Debt securities | $ | 136 | $ | 3 | $ | 4 | $ | 1 | $ | 140 | $ | 4 | |||||||||
Equity securities | 16 | 3 | 4 | 4 | 20 | 7 | |||||||||||||||
Total | $ | 152 | $ | 6 | $ | 8 | $ | 5 | $ | 160 | $ | 11 | |||||||||
2015 | 2014 | 2013 | |||||||||
Proceeds from sales and maturities | $ | 349 | $ | 391 | $ | 196 | |||||
Gross realized gains | 8 | 7 | 7 | ||||||||
Gross realized losses | 2 | 2 | 5 | ||||||||
Cost | Fair Value | ||||||
Less than 5 years | $ | 106 | $ | 105 | |||
5 years to 10 years | 42 | 41 | |||||
Due after 10 years | 43 | 43 | |||||
Total | $ | 191 | $ | 189 | |||
|
|||
2015 | 2014 | |||||
Ameren(a) | $ | 567 | $ | 710 | ||
Ameren Missouri | 236 | 277 | ||||
Ameren Illinois | 219 | 278 | ||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
2015 | 2014 | ||||||||||||
Pension Benefits(a) | Postretirement Benefits(a) | Pension Benefits(a) | Postretirement Benefits(a) | ||||||||||
Accumulated benefit obligation at end of year | $ | 3,995 | $ | (b) | $ | 4,176 | $ | (b) | |||||
Change in benefit obligation: | |||||||||||||
Net benefit obligation at beginning of year | $ | 4,410 | $ | 1,203 | $ | 3,900 | $ | 1,096 | |||||
Service cost | 92 | 24 | 79 | 19 | |||||||||
Interest cost | 174 | 48 | 183 | 50 | |||||||||
Participant contributions | — | 8 | — | 16 | |||||||||
Actuarial (gain) loss | (256 | ) | (133 | ) | 462 | 84 | |||||||
Settlement | (2 | ) | — | — | — | ||||||||
Benefits paid | (221 | ) | (56 | ) | (214 | ) | (65 | ) | |||||
Federal subsidy on benefits paid | (b) | — | (b) | 3 | |||||||||
Net benefit obligation at end of year | 4,197 | 1,094 | 4,410 | 1,203 | |||||||||
Change in plan assets: | |||||||||||||
Fair value of plan assets at beginning of year | 3,794 | 1,109 | 3,461 | 1,074 | |||||||||
Actual return on plan assets | (29 | ) | (8 | ) | 448 | 75 | |||||||
Employer contributions | 111 | 18 | 99 | 6 | |||||||||
Federal subsidy on benefits paid | (b) | — | (b) | 3 | |||||||||
Participant contributions | — | 8 | — | 16 | |||||||||
Settlements | (2 | ) | — | — | — | ||||||||
Benefits paid | (221 | ) | (56 | ) | (214 | ) | (65 | ) | |||||
Fair value of plan assets at end of year | 3,653 | 1,071 | 3,794 | 1,109 | |||||||||
Funded status – deficiency | 544 | 23 | 616 | 94 | |||||||||
Accrued benefit cost at December 31 | $ | 544 | $ | 23 | $ | 616 | $ | 94 | |||||
Amounts recognized in the balance sheet consist of: | |||||||||||||
Noncurrent asset(c) | $ | — | $ | (18 | ) | $ | — | $ | — | ||||
Current liability(d) | 3 | 2 | 3 | 2 | |||||||||
Noncurrent liability | 541 | 39 | 613 | 92 | |||||||||
Net liability recognized | $ | 544 | $ | 23 | $ | 616 | $ | 94 | |||||
Amounts recognized in regulatory assets consist of: | |||||||||||||
Net actuarial (gain) loss | $ | 395 | $ | (82 | ) | $ | 452 | $ | (7 | ) | |||
Prior service cost (credit) | (5 | ) | (11 | ) | (6 | ) | (16 | ) | |||||
Amounts (pretax) recognized in accumulated OCI consist of: | |||||||||||||
Net actuarial (gain) loss | 17 | (3 | ) | 29 | (5 | ) | |||||||
Prior service cost (credit) | — | — | — | (1 | ) | ||||||||
Total | $ | 407 | $ | (96 | ) | $ | 475 | $ | (29 | ) | |||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | Not applicable. |
(c) | Included in "Other assets" on Ameren's consolidated balance sheet. |
(d) | Included in "Other current liabilities" on Ameren's consolidated balance sheet. |
Pension Benefits | Postretirement Benefits | ||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||
Discount rate at measurement date | 4.50 | % | 4.00 | % | 4.50 | % | 4.00 | % | |||
Increase in future compensation | 3.50 | 3.50 | 3.50 | 3.50 | |||||||
Medical cost trend rate (initial) | (a) | (a) | 5.00 | 5.00 | |||||||
Medical cost trend rate (ultimate) | (a) | (a) | 5.00 | 5.00 | |||||||
Years to ultimate rate | (a) | (a) | — | — | |||||||
(a) | Not applicable |
Pension Benefits | Postretirement Benefits | ||||||||||||||||||||||
2015 | 2014 | 2013 | 2015 | 2014 | 2013 | ||||||||||||||||||
Ameren Missouri | $ | 47 | $ | 41 | $ | 60 | $ | 8 | $ | 3 | $ | 10 | |||||||||||
Ameren Illinois | 45 | 39 | 50 | 8 | 2 | 11 | |||||||||||||||||
Other | 19 | 19 | 46 | 2 | 1 | 4 | |||||||||||||||||
Ameren(a) | 111 | 99 | 156 | 18 | 6 | 25 | |||||||||||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Asset Category | Target Allocation 2016 | Percentage of Plan Assets at December 31, | |||||
2015 | 2014 | ||||||
Pension Plan: | |||||||
Cash and cash equivalents | 0% – 5% | 1 | % | 2 | % | ||
Equity securities: | |||||||
U.S. large-capitalization | 29% – 39% | 34 | % | 34 | % | ||
U.S. small- and mid-capitalization | 3% – 13% | 7 | % | 7 | % | ||
International and emerging markets | 9% – 19% | 13 | % | 12 | % | ||
Total equity | 51% – 61% | 54 | % | 53 | % | ||
Debt securities | 35% – 45% | 40 | % | 41 | % | ||
Real estate | 0% – 9% | 5 | % | 4 | % | ||
Private equity | 0% – 5% | (a) | (a) | ||||
Total | 100 | % | 100 | % | |||
Postretirement Plans: | |||||||
Cash and cash equivalents | 0% – 7% | 4 | % | 4 | % | ||
Equity securities: | |||||||
U.S. large-capitalization | 34% – 44% | 39 | % | 40 | % | ||
U.S. small- and mid-capitalization | 2% – 12% | 7 | % | 7 | % | ||
International | 9% – 19% | 13 | % | 13 | % | ||
Total equity | 55% – 65% | 59 | % | 60 | % | ||
Debt securities | 33% – 43% | 37 | % | 36 | % | ||
Total | 100 | % | 100 | % | |||
(a) | Less than 1% of plan assets. |
Beginning Balance at January 1, | Actual Return on Plan Assets Related to Assets Still Held at the Reporting Date | Actual Return on Plan Assets Related to Assets Sold During the Period | Purchases, Sales, and Settlements, Net | Net Transfers into (out of) of Level 3 | Ending Balance at December 31, | ||||||||||||||||||
2015: | |||||||||||||||||||||||
Real estate | $ | 147 | $ | 14 | $ | — | $ | 7 | $ | — | $ | 168 | |||||||||||
Private equity | 13 | (9 | ) | 9 | (5 | ) | — | 8 | |||||||||||||||
2014: | |||||||||||||||||||||||
Real estate | $ | 131 | $ | 11 | $ | — | $ | 5 | $ | — | $ | 147 | |||||||||||
Private equity | 15 | (9 | ) | 10 | (3 | ) | — | 13 | |||||||||||||||
Pension Benefits(a) | Postretirement Benefits(a) | ||||||
2015 | |||||||
Service cost | $ | 92 | $ | 24 | |||
Interest cost | 174 | 48 | |||||
Expected return on plan assets | (248 | ) | (68 | ) | |||
Amortization of: | |||||||
Prior service credit | (1 | ) | (5 | ) | |||
Actuarial loss | 74 | 5 | |||||
Settlement Loss | 1 | — | |||||
Net periodic benefit cost | $ | 92 | $ | 4 | |||
2014 | |||||||
Service cost | $ | 79 | $ | 19 | |||
Interest cost | 183 | 50 | |||||
Expected return on plan assets | (229 | ) | (65 | ) | |||
Amortization of: | |||||||
Prior service credit | (1 | ) | (5 | ) | |||
Actuarial (gain) loss | 49 | (7 | ) | ||||
Net periodic benefit cost (benefit) | $ | 81 | $ | (8 | ) | ||
2013 | |||||||
Service cost | $ | 91 | $ | 22 | |||
Interest cost | 163 | 46 | |||||
Expected return on plan assets | (218 | ) | (62 | ) | |||
Amortization of: | |||||||
Prior service credit | (2 | ) | (6 | ) | |||
Actuarial loss | 87 | 8 | |||||
Curtailment gain | (12 | ) | (7 | ) | |||
Net periodic benefit cost(b) | $ | 109 | $ | 1 | |||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | The net periodic benefit cost includes a $6 million and a $7 million net gain for pension benefits and postretirement benefits, respectively, which was included in "Income (loss) from discontinued operations, net of taxes" on Ameren's consolidated statement of income (loss). This net gain includes the curtailment gain recognized in 2013 as a result of a significant reduction in employees as of the December 2, 2013 closing date of the New AER divestiture. See Note 16 – Divestiture Transactions and Discontinued Operations for additional information on the divestiture. |
Pension Benefits(a) | Postretirement Benefits(a) | ||||||
Regulatory assets: | |||||||
Prior service credit | $ | (1 | ) | $ | (4 | ) | |
Net actuarial loss | 46 | (3 | ) | ||||
Accumulated OCI: | |||||||
Net actuarial (gain) loss | (3 | ) | (2 | ) | |||
Total | $ | 42 | $ | (9 | ) | ||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Pension Costs | Postretirement Costs | ||||||||||||||||||||||
2015 | 2014 | 2013 | 2015 | 2014 | 2013 | ||||||||||||||||||
Ameren Missouri(a) | $ | 54 | $ | 50 | $ | 69 | $ | 8 | $ | 3 | $ | 8 | |||||||||||
Ameren Illinois | 38 | 30 | 41 | (3 | ) | (9 | ) | — | |||||||||||||||
Other | — | 1 | 5 | (1 | ) | (2 | ) | — | |||||||||||||||
Ameren(b) | 92 | 81 | 115 | 4 | (8 | ) | 8 | ||||||||||||||||
(a) | Does not include the impact of the regulatory tracking mechanism for the difference between the level of pension and postretirement benefit costs incurred by Ameren Missouri under GAAP and the level of such costs included in rates. |
(b) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Pension Benefits | Postretirement Benefits | ||||||||||||||
Paid from Qualified Trust Funds | Paid from Company Funds | Paid from Qualified Trust Funds | Paid from Company Funds | ||||||||||||
2016 | $ | 233 | $ | 3 | $ | 55 | $ | 2 | |||||||
2017 | 244 | 3 | 58 | 2 | |||||||||||
2018 | 250 | 3 | 60 | 2 | |||||||||||
2019 | 257 | 3 | 62 | 2 | |||||||||||
2020 | 261 | 3 | 65 | 2 | |||||||||||
2021 – 2025 | 1,377 | 13 | 341 | 12 | |||||||||||
Pension Benefits | Postretirement Benefits | ||||||||||||||||
2015 | 2014 | 2013 | 2015 | 2014 | 2013 | ||||||||||||
Discount rate at measurement date | 4.00 | % | 4.75 | % | 4.00 | % | 4.00 | % | 4.75 | % | 4.00 | % | |||||
Expected return on plan assets | 7.25 | 7.25 | 7.50 | 7.00 | 7.00 | 7.25 | |||||||||||
Increase in future compensation | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | |||||||||||
Medical cost trend rate (initial) | (a) | (a) | (a) | 5.00 | 5.00 | 5.00 | |||||||||||
Medical cost trend rate (ultimate) | (a) | (a) | (a) | 5.00 | 5.00 | 5.00 | |||||||||||
Years to ultimate rate | (a) | (a) | (a) | — | — | — | |||||||||||
(a) | Not applicable |
Pension Benefits | Postretirement Benefits | ||||||||||||||
Service Cost and Interest Cost | Projected Benefit Obligation | Service Cost and Interest Cost | Postretirement Benefit Obligation | ||||||||||||
0.25% decrease in discount rate | $ | (1 | ) | $ | 130 | $ | 1 | $ | 37 | ||||||
0.25% increase in salary scale | 2 | 14 | — | — | |||||||||||
1.00% increase in annual medical trend | — | — | 3 | 44 | |||||||||||
1.00% decrease in annual medical trend | — | — | (3 | ) | (44 | ) | |||||||||
2015 | 2014 | 2013 | |||||||||
Ameren Missouri | $ | 16 | $ | 16 | $ | 16 | |||||
Ameren Illinois | 12 | 11 | 10 | ||||||||
Other | 1 | 1 | 1 | ||||||||
Ameren(a) | 29 | 28 | 27 | ||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | — | $ | 20 | $ | — | $ | 20 | |||||||
Equity securities: | |||||||||||||||
U.S. large-capitalization | — | 1,296 | — | 1,296 | |||||||||||
U.S. small- and mid-capitalization | 268 | — | — | 268 | |||||||||||
International and emerging markets | 122 | 369 | — | 491 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 631 | — | 631 | |||||||||||
Municipal bonds | — | 104 | — | 104 | |||||||||||
U.S. Treasury and agency securities | 6 | 751 | — | 757 | |||||||||||
Other | — | 5 | — | 5 | |||||||||||
Real estate | — | — | 168 | 168 | |||||||||||
Private equity | — | — | 8 | 8 | |||||||||||
Total | $ | 396 | $ | 3,176 | $ | 176 | $ | 3,748 | |||||||
Less: Medical benefit assets at December 31(a) | (123 | ) | |||||||||||||
Plus: Net receivables at December 31(b) | 28 | ||||||||||||||
Fair value of pension plans assets at year end | $ | 3,653 | |||||||||||||
(a) | Medical benefit (health and welfare) component for accounts maintained in accordance with Section 401(h) of the Internal Revenue Code to fund a portion of the postretirement obligation. |
(b) | Receivables related to pending security sales, offset by payables related to pending security purchases. |
Quoted Prices in Active Markets for Identified Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | — | $ | 38 | $ | — | $ | 38 | |||||||
Equity securities: | |||||||||||||||
U.S. large-capitalization | — | 1,331 | — | 1,331 | |||||||||||
U.S. small- and mid-capitalization | 270 | — | — | 270 | |||||||||||
International and emerging markets | 134 | 360 | — | 494 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 1,026 | — | 1,026 | |||||||||||
Municipal bonds | — | 175 | — | 175 | |||||||||||
U.S. Treasury and agency securities | 6 | 366 | — | 372 | |||||||||||
Other | — | 31 | — | 31 | |||||||||||
Real estate | — | — | 147 | 147 | |||||||||||
Private equity | — | — | 13 | 13 | |||||||||||
Derivative assets | 1 | — | — | 1 | |||||||||||
Total | $ | 411 | $ | 3,327 | $ | 160 | $ | 3,898 | |||||||
Less: Medical benefit assets at December 31(a) | (125 | ) | |||||||||||||
Plus: Net receivables at December 31(b) | 21 | ||||||||||||||
Fair value of pension plans assets at year end | $ | 3,794 | |||||||||||||
(a) | Medical benefit (health and welfare) component for accounts maintained in accordance with Section 401(h) of the Internal Revenue Code to fund a portion of the postretirement obligation. |
(b) | Receivables related to pending security sales, offset by payables related to pending security purchases. |
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | 61 | $ | — | $ | — | $ | 61 | |||||||
Equity securities: | |||||||||||||||
U.S. large-capitalization | 272 | 98 | — | 370 | |||||||||||
U.S. small- and mid-capitalization | 65 | — | — | 65 | |||||||||||
International | 33 | 93 | — | 126 | |||||||||||
Other | — | 7 | — | 7 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 138 | — | 138 | |||||||||||
Municipal bonds | — | 114 | — | 114 | |||||||||||
U.S. Treasury and agency securities | — | 55 | — | 55 | |||||||||||
Other | — | 40 | — | 40 | |||||||||||
Total | $ | 431 | $ | 545 | $ | — | $ | 976 | |||||||
Plus: Medical benefit assets at December 31(a) | 123 | ||||||||||||||
Less: Net payables at December 31(b) | (28 | ) | |||||||||||||
Fair value of postretirement benefit plans assets at year end | $ | 1,071 | |||||||||||||
(a) | Medical benefit (health and welfare) component for 401(h) accounts to fund a portion of the postretirement obligation. These 401(h) assets are included in the pension plan assets shown above. |
(b) | Payables related to pending security purchases, offset by interest receivables and receivables related to pending security sales. |
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | 89 | $ | — | $ | — | $ | 89 | |||||||
Equity securities: | |||||||||||||||
U.S. large-capitalization | 291 | 101 | — | 392 | |||||||||||
U.S. small- and mid-capitalization | 70 | — | — | 70 | |||||||||||
International | 37 | 94 | — | 131 | |||||||||||
Other | — | 7 | — | 7 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 105 | — | 105 | |||||||||||
Municipal bonds | — | 111 | — | 111 | |||||||||||
U.S. Treasury and agency securities | — | 89 | — | 89 | |||||||||||
Other | — | 44 | — | 44 | |||||||||||
Total | $ | 487 | $ | 551 | $ | — | $ | 1,038 | |||||||
Plus: Medical benefit assets at December 31(a) | 125 | ||||||||||||||
Less: Net payables at December 31(b) | (54 | ) | |||||||||||||
Fair value of postretirement benefit plans assets at year end | $ | 1,109 | |||||||||||||
(a) | Medical benefit (health and welfare) component for 401(h) accounts to fund a portion of the postretirement obligation. These 401(h) assets are included in the pension plan assets shown above. |
(b) | Payables related to pending security purchases, offset by Medicare, interest receivables, and receivables related to pending security sales. |
|
|||
Performance Share Units | ||||||
Share Units | Weighted-average Fair Value per Share Unit | |||||
Nonvested at January 1, 2015 | 1,162,377 | $ | 35.35 | |||
Granted(a) | 570,313 | 52.88 | ||||
Forfeitures | (1,944 | ) | 34.75 | |||
Earned and vested(b) | (705,876 | ) | 33.93 | |||
Nonvested at December 31, 2015 | 1,024,870 | $ | 46.08 | |||
(a) | Includes performance share units (share units) granted to certain executive and nonexecutive officers and other eligible employees in 2015 under the 2014 Incentive Plan. |
(b) | Includes share units granted in 2013 that vested as of December 31, 2015, that were earned pursuant to the terms of the award grants. Also includes share units that vested due to attainment of retirement eligibility by certain employees. Actual shares issued for retirement-eligible employees will vary depending on actual performance over the three-year measurement period. |
|
|||
Ameren Missouri | Ameren Illinois | Ameren | ||||||
2015 | ||||||||
Statutory federal income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Depreciation differences | — | (2 | ) | (1 | ) | |||
Amortization of investment tax credit | (1 | ) | — | (1 | ) | |||
State tax | 3 | 5 | 5 | |||||
Other permanent items | — | (1 | ) | — | ||||
Effective income tax rate | 37 | % | 37 | % | 38 | % | ||
2014 | ||||||||
Statutory federal income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Amortization of investment tax credit | (1 | ) | — | (1 | ) | |||
State tax | 3 | 6 | 4 | |||||
Other permanent items | — | — | 1 | |||||
Effective income tax rate | 37 | % | 41 | % | 39 | % | ||
2013 | ||||||||
Statutory federal income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Depreciation differences | — | (1 | ) | — | ||||
Amortization of investment tax credit | (1 | ) | — | (1 | ) | |||
State tax | 3 | 6 | 4 | |||||
Other permanent items | 1 | — | — | |||||
Effective income tax rate | 38 | % | 40 | % | 38 | % | ||
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
2015 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | 110 | $ | (83 | ) | $ | (29 | ) | $ | (2 | ) | ||||
State | 17 | (11 | ) | (10 | ) | (4 | ) | ||||||||
Deferred taxes: | |||||||||||||||
Federal | 71 | 193 | 35 | 299 | |||||||||||
State | 16 | 29 | 31 | 76 | |||||||||||
Deferred investment tax credits, amortization | (5 | ) | (1 | ) | — | (6 | ) | ||||||||
Total income tax expense | $ | 209 | $ | 127 | $ | 27 | $ | 363 | |||||||
2014 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | (13 | ) | $ | (51 | ) | $ | 27 | $ | (37 | ) | ||||
State | (3 | ) | (2 | ) | (32 | ) | (37 | ) | |||||||
Deferred taxes: | |||||||||||||||
Federal | 222 | 159 | (12 | ) | 369 | ||||||||||
State | 28 | 38 | 22 | 88 | |||||||||||
Deferred investment tax credits, amortization | (5 | ) | (1 | ) | — | (6 | ) | ||||||||
Total income tax expense | $ | 229 | $ | 143 | $ | 5 | $ | 377 | |||||||
2013 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | 136 | $ | (15 | ) | $ | (239 | ) | (a) | $ | (118 | ) | |||
State | 41 | 21 | (43 | ) | (a) | 19 | |||||||||
Deferred taxes: | |||||||||||||||
Federal | 64 | 99 | 205 | (a) | 368 | ||||||||||
State | 6 | 6 | 36 | (a) | 48 | ||||||||||
Deferred investment tax credits, amortization | (5 | ) | (1 | ) | — | (6 | ) | ||||||||
Total income tax expense (benefit) | $ | 242 | $ | 110 | $ | (41 | ) | $ | 311 | ||||||
(a) | These amounts are substantially related to the reversal of unrecognized tax benefits as a result of IRS guidance related to the deductibility of expenditures to maintain, replace, or improve steam or electric power generation property, along with casualty loss deductions for storm damage. The amounts also reflect the increase in deferred tax expense due to available net operating losses. |
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
2015 | |||||||||||||||
Accumulated deferred income taxes, net liability (asset): | |||||||||||||||
Plant related | $ | 2,931 | $ | 1,587 | $ | 37 | $ | 4,555 | |||||||
Regulatory assets, net | 81 | (1 | ) | — | 80 | ||||||||||
Deferred employee benefit costs | (76 | ) | (40 | ) | (91 | ) | (207 | ) | |||||||
Revenue requirement reconciliation adjustments | — | 66 | — | 66 | |||||||||||
Tax carryforwards | (65 | ) | (133 | ) | (405 | ) | (603 | ) | |||||||
Other | (27 | ) | 1 | 20 | (6 | ) | |||||||||
Total net accumulated deferred income tax liabilities (assets) (a) | $ | 2,844 | $ | 1,480 | $ | (439 | ) | $ | 3,885 | ||||||
2014 | |||||||||||||||
Accumulated deferred income taxes, net liability (asset): | |||||||||||||||
Plant related | $ | 2,776 | $ | 1,393 | $ | 16 | $ | 4,185 | |||||||
Regulatory assets, net | 82 | (5 | ) | 1 | 78 | ||||||||||
Deferred employee benefit costs | (80 | ) | (45 | ) | (95 | ) | (220 | ) | |||||||
Revenue requirement reconciliation adjustments | — | 66 | 3 | 69 | |||||||||||
Tax carryforwards | (107 | ) | (139 | ) | (429 | ) | (675 | ) | |||||||
Other | 86 | (22 | ) | 70 | 134 | ||||||||||
Total net accumulated deferred income tax liabilities (assets) (a) | $ | 2,757 | $ | 1,248 | $ | (434 | ) | $ | 3,571 | ||||||
(a) | Reflects the adoption of the new authoritative accounting guidance for the balance sheet classification of deferred income taxes. See Note 1 – Summary of Significant Accounting Policies for additional information. |
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
Net operating loss carryforwards: | |||||||||||||||
Federal(a) | $ | 75 | $ | 127 | $ | 255 | $ | 457 | |||||||
State(b) | 11 | 10 | 53 | 74 | |||||||||||
Total net operating loss carryforwards | $ | 86 | $ | 137 | $ | 308 | $ | 531 | |||||||
Tax credit carryforwards: | |||||||||||||||
Federal(c) | $ | 21 | $ | 1 | $ | 77 | $ | 99 | |||||||
State(d) | 1 | 2 | 33 | 36 | |||||||||||
State valuation allowance(e) | (1 | ) | (1 | ) | (2 | ) | (4 | ) | |||||||
Total tax credit carryforwards | $ | 21 | $ | 2 | $ | 108 | $ | 131 | |||||||
Charitable contribution carryforwards(f) | $ | — | $ | — | $ | 19 | $ | 19 | |||||||
Valuation allowance(e) | — | — | (6 | ) | (6 | ) | |||||||||
Total charitable contribution carryforwards | $ | — | $ | — | $ | 13 | $ | 13 | |||||||
(a) | Will begin to expire in 2028 |
(b) | Will begin to expire in 2019. |
(c) | Will begin to expire in 2029. |
(d) | Began to expire in 2013. |
(e) | See Schedule II under Part IV, Item 15, in this report for information on changes in the valuation allowance. |
(f) | Began to expire in 2013. |
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
Net operating loss carryforwards: | |||||||||||||||
Federal(a) | $ | 35 | $ | 127 | $ | 245 | $ | 407 | |||||||
State(b) | 4 | 4 | 38 | 46 | |||||||||||
Total net operating loss carryforwards | $ | 39 | $ | 131 | $ | 283 | $ | 453 | |||||||
Tax credit carryforwards: | |||||||||||||||
Federal(c) | $ | 26 | $ | 1 | $ | 78 | $ | 105 | |||||||
State(d) | — | 1 | 40 | 41 | |||||||||||
State valuation allowance(e) | — | — | (2 | ) | (2 | ) | |||||||||
Total tax credit carryforwards | $ | 26 | $ | 2 | $ | 116 | $ | 144 | |||||||
Charitable contribution carryforwards(f) | $ | — | $ | — | $ | 10 | $ | 10 | |||||||
Valuation allowance(e) | — | — | (4 | ) | (4 | ) | |||||||||
Total charitable contribution carryforwards | $ | — | $ | — | $ | 6 | $ | 6 | |||||||
(a) | Will begin to expire in 2029. |
(b) | Will begin to expire in 2023. |
(c) | Will begin to expire in 2029. |
(d) | Will begin to expire in 2016. |
(e) | See Schedule II under Part IV, Item 15, in this report for information on changes in the valuation allowance. |
(f) | Will begin to expire in 2016. |
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
Unrecognized tax benefits – January 1, 2013 | $ | 136 | $ | 13 | $ | 7 | $ | 156 | |||||||
Increases based on tax positions prior to 2013 | — | 2 | 5 | 7 | |||||||||||
Decreases based on tax positions prior to 2013 | (122 | ) | (16 | ) | (5 | ) | (143 | ) | |||||||
Increases based on tax positions related to 2013 | 16 | — | 53 | (a) | 69 | ||||||||||
Changes related to settlements with taxing authorities | — | — | — | — | |||||||||||
Decreases related to the lapse of statute of limitations | 1 | — | — | 1 | |||||||||||
Unrecognized tax benefits – December 31, 2013 | $ | 31 | $ | (1 | ) | $ | 60 | $ | 90 | ||||||
Increases based on tax positions prior to 2014 | 1 | 1 | 4 | 6 | |||||||||||
Decreases based on tax positions prior to 2014 | (32 | ) | (1 | ) | (9 | ) | (42 | ) | |||||||
Increases based on tax positions related to 2014 | — | — | — | — | |||||||||||
Changes related to settlements with taxing authorities | — | — | — | — | |||||||||||
Increases related to the lapse of statute of limitations | — | — | — | — | |||||||||||
Unrecognized tax benefits – December 31, 2014 | $ | — | $ | (1 | ) | $ | 55 | $ | 54 | ||||||
Increases based on tax positions prior to 2015 | — | 1 | 1 | 2 | |||||||||||
Decreases based on tax positions prior to 2015 | — | — | (56 | ) | (a) | (56 | ) | ||||||||
Increases based on tax positions related to 2015 | — | — | — | — | |||||||||||
Changes related to settlements with taxing authorities | — | — | — | — | |||||||||||
Increases related to the lapse of statute of limitations | — | — | — | — | |||||||||||
Unrecognized tax benefits – December 31, 2015 | $ | — | $ | — | $ | — | $ | — | |||||||
Total unrecognized tax benefits that, if recognized, would affect the effective tax rates as of December 31, 2013 | $ | 3 | $ | — | $ | 51 | (a) | $ | 54 | ||||||
Total unrecognized tax benefits (detriments) that, if recognized, would affect the effective tax rates as of December 31, 2014 | $ | — | $ | (1 | ) | $ | 53 | (a) | $ | 52 | |||||
Total unrecognized tax benefits that, if recognized, would affect the effective tax rates as of December 31, 2015 | $ | — | $ | — | $ | — | $ | — | |||||||
(a) | Primarily due to tax positions relating to the New AER divestiture. The income statement impact of this unrecognized tax benefit was included in "Income (loss) from discontinued operations, net of taxes" on Ameren's consolidated statement of income (loss). See Note 16 – Divestiture Transactions and Discontinued Operations for additional information. |
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
Liability for interest – January 1, 2013 | $ | 8 | $ | 1 | $ | (3 | ) | $ | 6 | ||||||
Interest charges (income) for 2013 | (8 | ) | (1 | ) | 4 | (5 | ) | ||||||||
Liability for interest – December 31, 2013 | $ | — | $ | — | $ | 1 | $ | 1 | |||||||
Interest charges (income) for 2014 | — | — | (1 | ) | (1 | ) | |||||||||
Liability for interest – December 31, 2014 | $ | — | $ | — | $ | — | $ | — | |||||||
Interest charges (income) for 2015 | — | — | — | — | |||||||||||
Liability for interest – December 31, 2015 | $ | — | $ | — | $ | — | $ | — | |||||||
|
|||
Agreement | Income Statement Line Item | Ameren Missouri | Ameren Illinois | ||||||
Ameren Missouri power supply agreements | Operating Revenues | 2015 | $ | 15 | $ | (a) | |||
with Ameren Illinois | 2014 | 5 | (a) | ||||||
2013 | 3 | (a) | |||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2015 | 25 | 4 | |||||
rent and facility services | 2014 | 21 | 2 | ||||||
2013 | 21 | 1 | |||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2015 | 2 | (b) | |||||
miscellaneous support services | 2014 | 1 | (b) | ||||||
2013 | 1 | 3 | |||||||
Total Operating Revenues | 2015 | $ | 42 | $ | 4 | ||||
2014 | 27 | 2 | |||||||
2013 | 25 | 4 | |||||||
Ameren Illinois power supply | Purchased Power | 2015 | $ | (a) | $ | 15 | |||
agreements with Ameren Missouri | 2014 | (a) | 5 | ||||||
2013 | (a) | 3 | |||||||
Ameren Illinois transmission | Purchased Power | 2015 | (a) | 2 | |||||
services with ATXI | 2014 | (a) | 2 | ||||||
2013 | (a) | 2 | |||||||
Total Purchased Power | 2015 | $ | (a) | $ | 17 | ||||
2014 | (a) | 7 | |||||||
2013 | (a) | 5 | |||||||
Ameren Services support services | Other Operations and | 2015 | $ | 131 | $ | 119 | |||
agreement | Maintenance | 2014 | 124 | 109 | |||||
2013 | 116 | 93 | |||||||
Total Other Operations and | 2015 | $ | 131 | $ | 119 | ||||
Maintenance Expenses | 2014 | 124 | 109 | ||||||
2013 | 116 | 93 | |||||||
Money pool borrowings (advances) | Interest (Charges) | 2015 | $ | (b) | $ | (b) | |||
Income | 2014 | (b) | (b) | ||||||
2013 | (b) | (b) | |||||||
(a) | Not applicable. |
(b) | Amount less than $1 million. |
|
|||
Type and Source of Coverage | Maximum Coverages | Maximum Assessments | ||||||
Public liability and nuclear worker liability: | ||||||||
American Nuclear Insurers | $ | 375 | $ | — | ||||
Pool participation | 13,114 | (a) | 127 | (b) | ||||
$ | 13,489 | (c) | $ | 127 | ||||
Property damage: | ||||||||
Nuclear Electric Insurance Limited | $ | 2,750 | (d) | $ | 27 | (e) | ||
European Mutual Association for Nuclear Insurance | 500 | (f) | — | |||||
$ | 3,250 | $ | 27 | |||||
Replacement power: | ||||||||
Nuclear Electric Insurance Limited | $ | 490 | (g) | $ | 10 | (e) | ||
(a) | Provided through mandatory participation in an industrywide retrospective premium assessment program. |
(b) | Retrospective premium under the Price-Anderson Act. This is subject to retrospective assessment with respect to a covered loss in excess of $375 million in the event of an incident at any licensed United States commercial reactor, payable at $19 million per year. |
(c) | Limit of liability for each incident under the Price-Anderson liability provisions of the Atomic Energy Act of 1954, as amended. A company could be assessed up to $127 million per incident for each licensed reactor it operates, with a maximum of $19 million per incident to be paid in a calendar year for each reactor. This limit is subject to change to account for the effects of inflation and changes in the number of licensed reactors. |
(d) | NEIL provides $2.25 billion in property damage, decontamination, and premature decommissioning insurance for both radiation and nonradiation events. An additional $500 million is provided for radiation events only for a total of $2.75 billion. |
(e) | All NEIL-insured plants could be subject to assessments should losses exceed the accumulated funds from NEIL. |
(f) | European Mutual Association for Nuclear Insurance provides $500 million in excess of the $2.75 billion and $2.25 billion property coverage for radiation and nonradiation events, respectively, provided by NEIL. |
(g) | Provides replacement power cost insurance in the event of a prolonged accidental outage. Weekly indemnity is up to $4.5 million for 52 weeks, which commences after the first twelve weeks of an outage, plus up to $3.6 million per week for a minimum of 71 weeks thereafter, for a total not exceeding the policy limit of $490 million. Nonradiation events are sub-limited to $328 million. |
2016 | 2017 | 2018 | 2019 | 2020 | After 5 Years | Total | |||||||||||||||||||||
Ameren:(a) | |||||||||||||||||||||||||||
Minimum capital lease payments(b) | $ | 33 | $ | 33 | $ | 32 | $ | 32 | $ | 32 | $ | 329 | $ | 491 | |||||||||||||
Less amount representing interest | 27 | 27 | 26 | 25 | 25 | 73 | 203 | ||||||||||||||||||||
Present value of minimum capital lease payments | $ | 6 | $ | 6 | $ | 6 | $ | 7 | $ | 7 | $ | 256 | $ | 288 | |||||||||||||
Operating leases(c) | 14 | 13 | 12 | 12 | 11 | 30 | 92 | ||||||||||||||||||||
Total lease obligations | $ | 20 | $ | 19 | $ | 18 | $ | 19 | $ | 18 | $ | 286 | $ | 380 | |||||||||||||
Ameren Missouri: | |||||||||||||||||||||||||||
Minimum capital lease payments(b) | $ | 33 | $ | 33 | $ | 32 | $ | 32 | $ | 32 | $ | 329 | $ | 491 | |||||||||||||
Less amount representing interest | 27 | 27 | 26 | 25 | 25 | 73 | 203 | ||||||||||||||||||||
Present value of minimum capital lease payments | $ | 6 | $ | 6 | $ | 6 | $ | 7 | $ | 7 | $ | 256 | $ | 288 | |||||||||||||
Operating leases(c) | 12 | 11 | 11 | 11 | 10 | 29 | 84 | ||||||||||||||||||||
Total lease obligations | $ | 18 | $ | 17 | $ | 17 | $ | 18 | $ | 17 | $ | 285 | $ | 372 | |||||||||||||
Ameren Illinois: | |||||||||||||||||||||||||||
Operating leases(c) | $ | 1 | $ | 1 | $ | 1 | $ | 1 | $ | 1 | $ | 1 | $ | 6 | |||||||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | See Properties under Part I, Item 2, and Note 3 – Property and Plant, Net, of this report for additional information. |
(c) | Amounts related to certain land-related leases have indefinite payment periods. The annual obligations of $3 million, $2 million, and $1 million for Ameren, Ameren Missouri, and Ameren Illinois for these items are included in the 2016 through 2020 columns, respectively. |
2015 | 2014 | 2013 | |||||||||
Ameren(a) | $ | 36 | $ | 37 | $ | 32 | |||||
Ameren Missouri | 34 | 32 | 29 | ||||||||
Ameren Illinois | 28 | 25 | 21 | ||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
Coal | Natural Gas(a) | Nuclear Fuel | Purchased Power(b) | Methane Gas | Other | Total | |||||||||||||||||||||
Ameren:(c) | |||||||||||||||||||||||||||
2016 | $ | 664 | $ | 249 | $ | 51 | $ | 241 | $ | 3 | $ | 115 | $ | 1,323 | |||||||||||||
2017 | 685 | 190 | 46 | 147 | 4 | 73 | 1,145 | ||||||||||||||||||||
2018 | 204 | 127 | 68 | 72 | 5 | 55 | 531 | ||||||||||||||||||||
2019 | 110 | 89 | 24 | 58 | 5 | 56 | 342 | ||||||||||||||||||||
2020 | — | 43 | 51 | 58 | 6 | 57 | 215 | ||||||||||||||||||||
Thereafter | — | 60 | 108 | 539 | 71 | 350 | 1,128 | ||||||||||||||||||||
Total | $ | 1,663 | $ | 758 | $ | 348 | $ | 1,115 | $ | 94 | $ | 706 | $ | 4,684 | |||||||||||||
Ameren Missouri: | |||||||||||||||||||||||||||
2016 | $ | 664 | $ | 46 | $ | 51 | $ | 23 | $ | 3 | $ | 46 | $ | 833 | |||||||||||||
2017 | 685 | 36 | 46 | 23 | 4 | 32 | 826 | ||||||||||||||||||||
2018 | 204 | 24 | 68 | 23 | 5 | 28 | 352 | ||||||||||||||||||||
2019 | 110 | 14 | 24 | 23 | 5 | 29 | 205 | ||||||||||||||||||||
2020 | — | 10 | 51 | 23 | 6 | 30 | 120 | ||||||||||||||||||||
Thereafter | — | 23 | 108 | 84 | 71 | 183 | 469 | ||||||||||||||||||||
Total | $ | 1,663 | $ | 153 | $ | 348 | $ | 199 | $ | 94 | $ | 348 | $ | 2,805 | |||||||||||||
Ameren Illinois: | |||||||||||||||||||||||||||
2016 | $ | — | $ | 203 | $ | — | $ | 218 | $ | — | $ | 31 | $ | 452 | |||||||||||||
2017 | — | 154 | — | 124 | — | 25 | 303 | ||||||||||||||||||||
2018 | — | 103 | — | 49 | — | 24 | 176 | ||||||||||||||||||||
2019 | — | 75 | — | 35 | — | 27 | 137 | ||||||||||||||||||||
2020 | — | 33 | — | 35 | — | 27 | 95 | ||||||||||||||||||||
Thereafter | — | 37 | — | 455 | — | 167 | 659 | ||||||||||||||||||||
Total | $ | — | $ | 605 | $ | — | $ | 916 | $ | — | $ | 301 | $ | 1,822 | |||||||||||||
(a) | Includes amounts for generation and for distribution. |
(b) | The purchased power amounts for Ameren and Ameren Illinois include agreements through 2032 for renewable energy credits with various renewable energy suppliers. The agreements contain a provision that allows Ameren Illinois to reduce the quantity purchased in the event that Ameren Illinois would not be able to recover the costs associated with the renewable energy credits. |
(c) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Ameren Missouri | Ameren Illinois | Total(a) | ||
26 | 38 | 48 | ||
(a) | Total does not equal the sum of the subsidiary unit lawsuits because some of the lawsuits name multiple Ameren entities as defendants. |
|
|||
Year ended | ||||||||||||
2015 | 2014 | 2013 | ||||||||||
Operating revenues | $ | — | $ | 1 | $ | 1,037 | ||||||
Operating benefits (expenses) | 1 | (2 | ) | (1,207 | ) | (a) | ||||||
Operating income (loss) | 1 | (1 | ) | (170 | ) | |||||||
Other income (loss) | — | — | (1 | ) | ||||||||
Interest charges | — | — | (39 | ) | ||||||||
Income (loss) before income taxes | 1 | (1 | ) | (210 | ) | |||||||
Income tax (expense) benefit | 50 | — | (13 | ) | ||||||||
Income (loss) from discontinued operations, net of taxes | $ | 51 | $ | (1 | ) | $ | (223 | ) | ||||
(a) | Includes a $201 million pretax loss on disposal relating to the New AER divestiture. |
December 31, 2015 | December 31, 2014 | ||||||
Assets of discontinued operations | |||||||
Accumulated deferred income taxes, net | $ | 14 | $ | 15 | |||
Total assets of discontinued operations | $ | 14 | $ | 15 | |||
Liabilities of discontinued operations | |||||||
Accounts payable and other current obligations | $ | 1 | $ | 1 | |||
Asset retirement obligations(a) | 28 | 32 | |||||
Total liabilities of discontinued operations | $ | 29 | $ | 33 | |||
(a) | Ameren is demolishing the Hutsonville energy center and expects to demolish the Meredosia energy center beginning in 2016. |
|
|||
Ameren Missouri | Ameren Illinois | Other | Intersegment Eliminations | Consolidated | ||||||||||||||||
2015 | ||||||||||||||||||||
External revenues | $ | 3,566 | $ | 2,462 | $ | 70 | $ | — | $ | 6,098 | ||||||||||
Intersegment revenues | 43 | 4 | 2 | (49 | ) | — | ||||||||||||||
Depreciation and amortization | 492 | 295 | 9 | — | 796 | |||||||||||||||
Interest and dividend income | 28 | 12 | 1 | — | 41 | |||||||||||||||
Interest charges | 219 | 131 | 5 | — | 355 | |||||||||||||||
Income taxes | 209 | 127 | 27 | — | 363 | |||||||||||||||
Net income attributable to Ameren common shareholders from continuing operations | 352 | 214 | 13 | — | 579 | |||||||||||||||
Capital expenditures | 622 | 918 | 377 | (a) | — | 1,917 | ||||||||||||||
Total assets(c) | 13,851 | 8,903 | 1,139 | (267 | ) | 23,626 | (b) | |||||||||||||
2014 | ||||||||||||||||||||
External revenues | $ | 3,526 | $ | 2,496 | $ | 31 | $ | — | $ | 6,053 | ||||||||||
Intersegment revenues | 27 | 2 | 2 | (31 | ) | — | ||||||||||||||
Depreciation and amortization | 473 | 263 | 9 | — | 745 | |||||||||||||||
Interest and dividend income | 28 | 7 | 2 | — | 37 | |||||||||||||||
Interest charges | 211 | 112 | 18 | — | 341 | |||||||||||||||
Income taxes | 229 | 143 | 5 | — | 377 | |||||||||||||||
Net income (loss) attributable to Ameren common shareholders from continuing operations | 390 | 201 | (4 | ) | — | 587 | ||||||||||||||
Capital expenditures | 747 | 835 | 203 | (a) | — | 1,785 | ||||||||||||||
Total assets(c) | 13,474 | 8,204 | 799 | (203 | ) | 22,274 | (b) | |||||||||||||
2013 | ||||||||||||||||||||
External revenues | $ | 3,516 | $ | 2,307 | $ | 15 | $ | — | $ | 5,838 | ||||||||||
Intersegment revenues | 25 | 4 | 2 | (31 | ) | — | ||||||||||||||
Depreciation and amortization | 454 | 243 | 9 | — | 706 | |||||||||||||||
Interest and dividend income | 27 | 2 | 1 | — | 30 | |||||||||||||||
Interest charges | 210 | 143 | 45 | — | 398 | |||||||||||||||
Income taxes (benefit) | 242 | 110 | (41 | ) | — | 311 | ||||||||||||||
Net income (loss) attributable to Ameren common shareholders from continuing operations | 395 | 160 | (43 | ) | — | 512 | ||||||||||||||
Capital expenditures | 648 | 701 | 30 | (a) | — | 1,379 | ||||||||||||||
Total assets(c) | 12,867 | 7,397 | 711 | (233 | ) | 20,742 | (b) | |||||||||||||
(a) | Includes the elimination of intercompany transfers. |
(b) | Excludes total assets from discontinued operations of $14 million, $15 million, and $165 million as of December 31, 2015, 2014, and 2013, respectively. |
(c) | Reflects the adoption of the new authoritative accounting guidance for the presentation of debt issuance costs and balance sheet classification of deferred income taxes. See Note 1 – Summary of Significant Accounting Policies for additional information. |
|
|||
Ameren | 2015 | 2014 | ||||||||||||||||||||||||||||||
Quarter ended(a) | March 31 | June 30 | September 30 | December 31 | March 31 | June 30 | September 30 | December 31 | ||||||||||||||||||||||||
Operating revenues | $ | 1,556 | $ | 1,401 | $ | 1,833 | $ | 1,308 | $ | 1,594 | $ | 1,419 | $ | 1,670 | $ | 1,370 | ||||||||||||||||
Operating income | 256 | 237 | 626 | 140 | 246 | 322 | 561 | 125 | ||||||||||||||||||||||||
Net income | 110 | 151 | 345 | 30 | 98 | 150 | 295 | 49 | ||||||||||||||||||||||||
Net income attributable to Ameren common shareholders – continuing operations | $ | 108 | $ | 98 | $ | 343 | $ | 30 | $ | 97 | $ | 150 | $ | 294 | $ | 46 | ||||||||||||||||
Net income (loss) attributable to Ameren common shareholders – discontinued operations | — | 52 | — | (1 | ) | (1 | ) | (1 | ) | (1 | ) | 2 | ||||||||||||||||||||
Net income attributable to Ameren common shareholders | $ | 108 | $ | 150 | $ | 343 | $ | 29 | $ | 96 | $ | 149 | $ | 293 | $ | 48 | ||||||||||||||||
Earnings per common share – basic – continuing operations | $ | 0.45 | $ | 0.40 | $ | 1.42 | $ | 0.12 | $ | 0.40 | $ | 0.62 | $ | 1.21 | $ | 0.19 | ||||||||||||||||
Earnings (loss) per common share – basic – discontinued operations | — | 0.21 | — | — | — | (0.01 | ) | — | 0.01 | |||||||||||||||||||||||
Earnings per common share – basic | $ | 0.45 | $ | 0.61 | $ | 1.42 | $ | 0.12 | $ | 0.40 | $ | 0.61 | $ | 1.21 | $ | 0.20 | ||||||||||||||||
Earnings per common share – diluted – continuing operations | $ | 0.45 | $ | 0.40 | $ | 1.41 | $ | 0.12 | $ | 0.40 | $ | 0.62 | $ | 1.20 | $ | 0.19 | ||||||||||||||||
Earnings (loss) per common share – diluted – discontinued operations | — | 0.21 | — | — | — | (0.01 | ) | — | 0.01 | |||||||||||||||||||||||
Earnings per common share – diluted | $ | 0.45 | $ | 0.61 | $ | 1.41 | $ | 0.12 | $ | 0.40 | $ | 0.61 | $ | 1.20 | $ | 0.20 | ||||||||||||||||
(a) | The sum of quarterly amounts, including per share amounts, may not equal amounts reported for year-to-date periods. This is because of the effects of rounding and the changes in the number of weighted-average diluted shares outstanding each period. |
Ameren Missouri Quarter ended | Operating Revenues | Operating Income | Net Income (Loss) | Net Income (Loss) Available to Common Shareholder | ||||||||||||
March 31, 2015 | $ | 800 | $ | 115 | $ | 42 | $ | 41 | ||||||||
March 31, 2014 | 817 | 119 | 48 | 47 | ||||||||||||
June 30, 2015 | 884 | 146 | 62 | 61 | ||||||||||||
June 30, 2014 | 900 | 243 | 127 | 126 | ||||||||||||
September 30, 2015 | 1,171 | 423 | 240 | 239 | ||||||||||||
September 30, 2014 | 1,097 | 394 | 223 | 222 | ||||||||||||
December 31, 2015 | 754 | 58 | 11 | 11 | ||||||||||||
December 31, 2014 | 739 | 29 | (5 | ) | (5 | ) | ||||||||||
Ameren Illinois Quarter ended | Operating Revenues | Operating Income | Net Income | Net Income Available to Common Shareholder | ||||||||||||
March 31, 2015 | $ | 745 | $ | 120 | $ | 54 | $ | 53 | ||||||||
March 31, 2014 | 774 | 120 | 54 | 53 | ||||||||||||
June 30, 2015 | 513 | 83 | 32 | 31 | ||||||||||||
June 30, 2014 | 519 | 75 | 29 | 28 | ||||||||||||
September 30, 2015 | 655 | 189 | 98 | 98 | ||||||||||||
September 30, 2014 | 572 | 158 | 75 | 75 | ||||||||||||
December 31, 2015 | 553 | 74 | 33 | 32 | ||||||||||||
December 31, 2014 | 633 | 97 | 46 | 45 | ||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||