|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
• | 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 supplies electric service to 1.2 million customers and natural gas service to 127,000 customers. |
• | Ameren Illinois Company, doing business as Ameren Illinois, operates a rate-regulated electric and natural gas transmission and distribution business in Illinois. Ameren Illinois supplies electric service to 1.2 million customers and natural gas service to 807,000 customers. |
Performance Share Units | |||||
Share Units | Weighted-average Fair Value Per Share Unit at Grant Date | ||||
Nonvested at January 1, 2014 | 1,218,544 | $ | 33.23 | ||
Granted(a) | 683,591 | 38.90 | |||
April Grants(b) | 38,559 | 50.34 | |||
Forfeitures | (65,847 | ) | 33.82 | ||
Vested(c) | (116,297 | ) | 38.81 | ||
Nonvested at June 30, 2014 | 1,758,550 | $ | 35.42 |
(a) | Includes performance share units (share units) granted to certain executive and nonexecutive officers and other eligible employees in 2014 under the 2006 Incentive Plan. |
(b) | In April 2014, certain executive officers were granted additional share units under the 2006 Incentive Plan and the 2014 Incentive Plan. The significant assumptions used to calculate fair value included a prorated three-year risk-free rate ranging from 0.76% to 0.79%, volatility of 12% to 18% for the peer group, and Ameren’s attainment of a three-year average earnings per share threshold during the performance period. |
(c) | Share units vested due to the 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. |
Three Months | Six Months | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Ameren Missouri | $ | — | $ | — | $ | 6 | $ | (a) | |||||||
Ameren Illinois | 3 | 3 | 6 | 7 | |||||||||||
Ameren | $ | 3 | $ | 3 | $ | 12 | $ | 7 |
(a) | Less than $1 million. |
Three Months | Six Months | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Ameren Missouri | $ | 39 | $ | 38 | $ | 73 | $ | 71 | |||||||
Ameren Illinois | 11 | 11 | 37 | 33 | |||||||||||
Ameren | $ | 50 | $ | 49 | $ | 110 | $ | 104 |
June 30, 2014 | December 31, 2013 | ||||||
Ameren | $ | 94 | $ | 90 | |||
Ameren Missouri | 34 | 31 | |||||
Ameren Illinois | — | (1 | ) |
June 30, 2014 | December 31, 2013 | ||||||
Ameren | $ | 55 | $ | 54 | |||
Ameren Missouri | 3 | 3 | |||||
Ameren Illinois | (1 | ) | — |
Three Months | Six Months | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Noncontrolling interests, beginning of period | $ | 142 | $ | 151 | (a) | $ | 142 | $ | 151 | (a) | ||||||
Net income from continuing operations attributable to noncontrolling interests | 1 | 1 | 3 | 3 | ||||||||||||
Dividends paid to noncontrolling interest holders | (1 | ) | (1 | ) | (3 | ) | (3 | ) | ||||||||
Noncontrolling interests, end of period | $ | 142 | $ | 151 | (a) | $ | 142 | $ | 151 | (a) |
(a) | Included the 20% EEI ownership interest not owned by Ameren prior to the divestiture of New AER to IPH. Prior to the divestiture of New AER, the assets and liabilities of EEI were consolidated in Ameren’s balance sheet at a 100% ownership level and were included in “Assets of discontinued operations” and “Liabilities of discontinued operations.” The divestiture of New AER, which included EEI, was completed in the fourth quarter of 2013. See Note 12 - Divestiture Transactions and Discontinued Operations for additional information. |
|
|
June 30, 2014 | December 31, 2013 | ||||||
Ameren (parent) | $ | 503 | $ | 368 | |||
Ameren Missouri | 185 | — | |||||
Ameren Illinois | 105 | — | |||||
Ameren Consolidated | $ | 793 | $ | 368 |
Ameren (parent) | Ameren Missouri | Ameren Illinois | Ameren Consolidated | |||||||||||
2014 | ||||||||||||||
Average daily commercial paper outstanding | $ | 328 | $ | 146 | $ | 242 | $ | 607 | ||||||
Weighted-average interest rate | 0.32 | % | 0.31 | % | 0.32 | % | 0.32 | % | ||||||
Peak commercial paper during period(a) | $ | 503 | $ | 495 | $ | 300 | $ | 907 | ||||||
Peak interest rate | 0.35 | % | 0.70 | % | 0.34 | % | 0.70 | % | ||||||
2013 | ||||||||||||||
Average daily commercial paper outstanding | $ | 13 | $ | — | $ | — | $ | 13 | ||||||
Weighted-average interest rate | 0.54 | % | — | % | — | % | 0.54 | % | ||||||
Peak commercial paper during period(a) | $ | 78 | $ | — | $ | — | $ | 78 | ||||||
Peak interest rate | 0.85 | % | — | % | — | % | 0.85 | % |
(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. |
|
Environmental improvement and pollution control revenue bonds | Principal Amount | ||
5.90% Series 1993 due 2023(a) | $ | 32 | |
5.70% 1994A Series due 2024(a) | 36 | ||
5.95% 1993 Series C-1 due 2026 | 35 | ||
5.70% 1993 Series C-2 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 remain 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 | 4.7 | $ | 3,168 | ≥2.5 | 130.8 | $ | 2,508 | |||||||
Ameren Illinois | ≥2.0 | 6.7 | 3,780 | (d) | ≥1.5 | 2.4 | 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 $833 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. |
(e) | Preferred stock issuable is restricted by the amount of preferred stock that is currently authorized by Ameren Illinois’ articles of incorporation. |
|
Three Months | Six Months | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Ameren:(a) | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | 9 | $ | 8 | $ | 16 | $ | 16 | ||||||||
Interest income on industrial development revenue bonds | 7 | 7 | 14 | 14 | ||||||||||||
Interest income | 2 | 1 | 5 | 1 | ||||||||||||
Other | 3 | — | 4 | — | ||||||||||||
Total miscellaneous income | $ | 21 | $ | 16 | $ | 39 | $ | 31 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | 1 | $ | 1 | $ | 6 | $ | 5 | ||||||||
Other | 3 | 4 | 7 | 8 | ||||||||||||
Total miscellaneous expense | $ | 4 | $ | 5 | $ | 13 | $ | 13 | ||||||||
Ameren Missouri: | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | 8 | $ | 7 | $ | 15 | $ | 14 | ||||||||
Interest income on industrial development revenue bonds | 7 | 7 | 14 | 14 | ||||||||||||
Interest income | 1 | — | 1 | — | ||||||||||||
Total miscellaneous income | $ | 16 | $ | 14 | $ | 30 | $ | 28 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | 1 | $ | 1 | $ | 3 | $ | 3 | ||||||||
Other | 1 | 2 | 3 | 5 | ||||||||||||
Total miscellaneous expense | $ | 2 | $ | 3 | $ | 6 | $ | 8 | ||||||||
Ameren Illinois: | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | 1 | $ | 1 | $ | 1 | $ | 2 | ||||||||
Interest income | 1 | 1 | 3 | 1 | ||||||||||||
Other | 3 | — | 4 | — | ||||||||||||
Total miscellaneous income | $ | 5 | $ | 2 | $ | 8 | $ | 3 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | — | $ | — | $ | 3 | $ | 3 | ||||||||
Other | 1 | 1 | 2 | 1 | ||||||||||||
Total miscellaneous expense | $ | 1 | $ | 1 | $ | 5 | $ | 4 |
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
|
• | 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) | ||||||||||||
2014 | 2013 | |||||||||||
Commodity | Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | ||||||
Fuel oils (in gallons)(a) | 51 | (b) | 51 | 66 | (b) | 66 | ||||||
Natural gas (in mmbtu) | 25 | 101 | 126 | 28 | 108 | 136 | ||||||
Power (in megawatthours) | 1 | 11 | 12 | 3 | 11 | 14 | ||||||
Uranium (pounds in thousands) | 627 | (b) | 627 | 796 | (b) | 796 |
(a) | Fuel oils consist of ultra-low-sulfur diesel, on-highway diesel, and crude oil. |
(b) | Not applicable. |
Balance Sheet Location | Ameren Missouri | Ameren Illinois | Ameren | ||||||||||
2014 | |||||||||||||
Fuel oils | Other current assets | $ | 5 | $ | — | $ | 5 | ||||||
Other assets | 2 | — | 2 | ||||||||||
Natural gas | Other current assets | 1 | 3 | 4 | |||||||||
Other assets | — | 1 | 1 | ||||||||||
Power | Other current assets | 22 | — | 22 | |||||||||
Total assets | $ | 30 | $ | 4 | $ | 34 | |||||||
Fuel oils | Other current liabilities | $ | 2 | $ | — | $ | 2 | ||||||
Other deferred credits and liabilities | 1 | — | 1 | ||||||||||
Natural gas | Other current liabilities | 4 | 16 | 20 | |||||||||
Other deferred credits and liabilities | 2 | 8 | 10 | ||||||||||
Power | Other current liabilities | 6 | 7 | 13 | |||||||||
Other deferred credits and liabilities | — | 96 | 96 | ||||||||||
Uranium | Other current liabilities | 5 | — | 5 | |||||||||
Other deferred credits and liabilities | 2 | — | 2 | ||||||||||
Total liabilities | $ | 22 | $ | 127 | $ | 149 | |||||||
2013 | |||||||||||||
Fuel oils | Other current assets | $ | 6 | $ | — | $ | 6 | ||||||
Other assets | 3 | — | 3 | ||||||||||
Natural gas | Other current assets | 1 | 1 | 2 | |||||||||
Power | Other current assets | 23 | — | 23 | |||||||||
Total assets | $ | 33 | $ | 1 | $ | 34 | |||||||
Fuel oils | Other current liabilities | $ | 2 | $ | — | $ | 2 | ||||||
Other deferred credits and liabilities | 1 | — | 1 | ||||||||||
Natural gas | Other current liabilities | 5 | 27 | 32 | |||||||||
Other deferred credits and liabilities | 6 | 19 | 25 | ||||||||||
Power | Other current liabilities | 4 | 9 | 13 | |||||||||
Other deferred credits and liabilities | — | 99 | 99 | ||||||||||
Uranium | Other current liabilities | 5 | — | 5 | |||||||||
Other deferred credits and liabilities | 1 | — | 1 | ||||||||||
Total liabilities | $ | 24 | $ | 154 | $ | 178 |
Ameren Missouri | Ameren Illinois | Ameren | |||||||||
2014 | |||||||||||
Fuel oils derivative contracts(a) | $ | 3 | $ | — | $ | 3 | |||||
Natural gas derivative contracts(b) | (5 | ) | (20 | ) | (25 | ) | |||||
Power derivative contracts(c) | 16 | (103 | ) | (87 | ) | ||||||
Uranium derivative contracts(d) | (7 | ) | — | (7 | ) | ||||||
2013 | |||||||||||
Fuel oils derivative contracts | $ | 2 | $ | — | $ | 2 | |||||
Natural gas derivative contracts | (10 | ) | (45 | ) | (55 | ) | |||||
Power derivative contracts | 19 | (108 | ) | (89 | ) | ||||||
Uranium derivative contracts | (6 | ) | — | (6 | ) |
(a) | Represents net gains on fuel oils derivative contracts at Ameren Missouri. These contracts are a partial hedge of Ameren Missouri’s transportation costs for coal through December 2017, as of June 30, 2014. Current gains deferred as regulatory liabilities include $2 million and $2 million at Ameren and Ameren Missouri, respectively, as of June 30, 2014. Current losses deferred as regulatory assets include $1 million and $1 million at Ameren and Ameren Missouri, respectively, as of June 30, 2014. |
(b) | Represents net losses associated with natural gas derivative contracts. These contracts are a partial hedge of natural gas requirements through October 2019 at Ameren and Ameren Missouri and through October 2017, at Ameren Illinois, in each case as of June 30, 2014. Current gains deferred as regulatory liabilities include $4 million, $1 million, and $3 million at Ameren, Ameren Missouri and Ameren Illinois, respectively, as of June 30, 2014. Current losses deferred as regulatory assets include $20 million, $4 million, and $16 million at Ameren, Ameren Missouri and Ameren Illinois, respectively, as of June 30, 2014. |
(c) | Represents net gains (losses) associated with power derivative contracts. These contracts are a partial hedge of power price requirements through May 2032 at Ameren and Ameren Illinois and through December 2015 at Ameren Missouri, in each case as of June 30, 2014. Current gains deferred as regulatory liabilities include $22 million and $22 million at Ameren and Ameren Missouri, respectively, as of June 30, 2014. Current losses deferred as regulatory assets include $13 million, $6 million, and $7 million at Ameren, Ameren Missouri and Ameren Illinois, respectively, as of June 30, 2014. |
(d) | Represents net losses on uranium derivative contracts at Ameren Missouri. These contracts are a partial hedge of Ameren Missouri’s uranium requirements through December 2016, as of June 30, 2014. Current losses deferred as regulatory assets include $5 million and $5 million at Ameren and Ameren Missouri, respectively, as of June 30, 2014. |
Gross Amounts Not Offset in the Balance Sheet | ||||||||||||||||
Commodity Contracts Eligible to be Offset | Gross Amounts Recognized in the Balance Sheet | Derivative Instruments | Cash Collateral Received/Posted(a) | Net Amount | ||||||||||||
2014 | ||||||||||||||||
Assets: | ||||||||||||||||
Ameren Missouri | $ | 30 | $ | 9 | $ | — | $ | 21 | ||||||||
Ameren Illinois | 4 | 3 | — | 1 | ||||||||||||
Ameren | $ | 34 | $ | 12 | $ | — | $ | 22 | ||||||||
Liabilities: | ||||||||||||||||
Ameren Missouri | $ | 22 | $ | 9 | $ | 10 | $ | 3 | ||||||||
Ameren Illinois | 127 | 3 | — | 124 | ||||||||||||
Ameren | $ | 149 | $ | 12 | $ | 10 | $ | 127 | ||||||||
2013 | ||||||||||||||||
Assets: | ||||||||||||||||
Ameren Missouri | $ | 33 | $ | 9 | $ | — | $ | 24 | ||||||||
Ameren Illinois | 1 | 1 | — | — | ||||||||||||
Ameren | $ | 34 | $ | 10 | $ | — | $ | 24 | ||||||||
Liabilities: | ||||||||||||||||
Ameren Missouri | $ | 24 | $ | 9 | $ | 9 | $ | 6 | ||||||||
Ameren Illinois | 154 | 1 | 15 | 138 | ||||||||||||
Ameren | $ | 178 | $ | 10 | $ | 24 | $ | 144 |
(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) | |||||||||
2014 | |||||||||||
Ameren Missouri | $ | 60 | $ | 2 | $ | 53 | |||||
Ameren Illinois | 65 | — | 59 | ||||||||
Ameren | $ | 125 | $ | 2 | $ | 112 | |||||
2013 | |||||||||||
Ameren Missouri | $ | 70 | $ | 2 | $ | 67 | |||||
Ameren Illinois | 75 | 15 | 55 | ||||||||
Ameren | $ | 145 | $ | 17 | $ | 122 |
(a) | Prior to consideration of master trading and netting agreements and including NPNS and accrual contract exposures. |
(b) | As collateral requirements with certain counterparties are based on master trading and netting agreements, the aggregate amount of additional collateral required to be posted is determined after consideration of the effects of such agreements. |
|
Fair Value | Weighted Average | ||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | |||||||
Level 3 Derivative asset and liability - commodity contracts(a): | |||||||||||
Ameren | Fuel oils | $ | 5 | $ | (3 | ) | Option model | Volatilities(%)(b) | 5 - 34 | 15 | |
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.25 - 0.91 | 0.63 | ||||||||
Power(e) | 21 | (109 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(c) | 22 - 60 | 36 | ||||
Estimated auction price for FTRs($/MW)(b) | (1,716) - 2,024 | 443 | |||||||||
Nodal basis($/MWh)(c) | (6) - 0 | (3) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.25 | (f) | |||||||||
Ameren Missouri and Ameren Illinois credit risk(%)(c)(d) | 0.43 | (f) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 5 - 6 | 5 | ||||||||
Escalation rate(%)(b)(g) | 2 - 3 | 3 | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
Uranium | — | (7 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 28 - 33 | 29 | ||||
Ameren Missouri | Fuel oils | $ | 5 | $ | (3 | ) | Option model | Volatilities(%)(b) | 5 - 34 | 15 | |
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.25 - 0.91 | 0.63 | ||||||||
Power(e) | 21 | (6 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(c) | 22 - 60 | 48 | ||||
Estimated auction price for FTRs($/MW)(b) | (1,716) - 2,024 | 443 | |||||||||
Nodal basis($/MWh)(c) | (3) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.25 | (f) | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.43 | (f) | |||||||||
Uranium | — | (7 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 28 - 33 | 29 | ||||
Ameren Illinois | Power(e) | $ | — | $ | (103 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(b) | 28 - 46 | 33 | |
Nodal basis($/MWh)(b) | (6) - 0 | (3) | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 0.43 | (f) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 5 - 6 | 5 | ||||||||
Escalation rate(%)(b)(g) | 2 - 3 | 3 | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 |
(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) | Power valuations use visible third-party pricing evaluated by month for peak and off-peak demand through 2018. Valuations beyond 2018 use fundamentally modeled pricing by month for peak and off-peak demand. |
(f) | Not applicable. |
(g) | Escalation rate applies to power prices 2026 and beyond. |
Fair Value | Weighted Average | ||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | |||||||
Level 3 Derivative asset and liability – commodity contracts(a): | |||||||||||
Ameren | Fuel oils | $ | 8 | $ | (3 | ) | Option model | Volatilities(%)(b) | 10 - 35 | 16 | |
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.26 - 2 | 1 | ||||||||
Power(e) | 21 | (110 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(c) | 25 - 51 | 32 | ||||
Estimated auction price for FTRs($/MW)(b) | (1,594) - 945 | 305 | |||||||||
Nodal basis($/MWh)(c) | (3) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.39 - 0.50 | 0.42 | |||||||||
Ameren Missouri and Ameren Illinois credit risk(%)(c)(d) | 2 | (f) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 - 5 | 5 | ||||||||
Escalation rate(%)(b)(g) | 3 - 4 | 4 | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
Uranium | — | (6 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 34 - 41 | 36 | ||||
Ameren Missouri | Fuel oils | $ | 8 | $ | (3 | ) | Option model | Volatilities(%)(b) | 10 - 35 | 16 | |
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.26 - 2 | 1 | ||||||||
Power(e) | 21 | (2 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(c) | 25 - 51 | 40 | ||||
Estimated auction price for FTRs($/MW)(b) | (1,594) - 945 | 305 | |||||||||
Nodal basis($/MWh)(c) | (3) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.39 - 0.50 | 0.42 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 2 | (f) | |||||||||
Uranium | — | (6 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 34 - 41 | 36 | ||||
Ameren Illinois | Power(e) | $ | — | $ | (108 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(b) | 27 - 36 | 30 | |
Nodal basis($/MWh)(b) | (4) - 0 | (2) | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 2 | (f) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 - 5 | 5 | ||||||||
Escalation rate(%)(b)(g) | 3 - 4 | 4 | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 |
(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) | Power valuations use visible third-party pricing evaluated by month for peak and off-peak demand through 2017. Valuations beyond 2017 use fundamentally modeled pricing by month for peak and off-peak demand. |
(f) | Not applicable. |
(g) | Escalation rate applies to power prices 2026 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): | |||||||||||||||||
Fuel oils | $ | 2 | $ | — | $ | 5 | $ | 7 | ||||||||||
Natural gas | — | 5 | — | 5 | ||||||||||||||
Power | — | 1 | 21 | 22 | ||||||||||||||
Total derivative assets - commodity contracts | $ | 2 | $ | 6 | $ | 26 | $ | 34 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | — | $ | 2 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 344 | — | — | 344 | ||||||||||||||
Debt securities: | ||||||||||||||||||
Corporate bonds | — | 57 | — | 57 | ||||||||||||||
Municipal bonds | — | 2 | — | 2 | ||||||||||||||
U.S. treasury and agency securities | — | 98 | — | 98 | ||||||||||||||
Asset-backed securities | — | 12 | — | 12 | ||||||||||||||
Other | — | 6 | — | 6 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 346 | $ | 175 | $ | — | $ | 521 | (b) | |||||||||
Total Ameren | $ | 348 | $ | 181 | $ | 26 | $ | 555 | ||||||||||
Ameren | Derivative assets - commodity contracts(a): | |||||||||||||||||
Missouri | Fuel oils | $ | 2 | $ | — | $ | 5 | $ | 7 | |||||||||
Natural gas | — | 1 | — | 1 | ||||||||||||||
Power | — | 1 | 21 | 22 | ||||||||||||||
Total derivative assets - commodity contracts | $ | 2 | $ | 2 | $ | 26 | $ | 30 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | — | $ | 2 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 344 | — | — | 344 | ||||||||||||||
Debt securities: | ||||||||||||||||||
Corporate bonds | — | 57 | — | 57 | ||||||||||||||
Municipal bonds | — | 2 | — | 2 | ||||||||||||||
U.S. treasury and agency securities | — | 98 | — | 98 | ||||||||||||||
Asset-backed securities | — | 12 | — | 12 | ||||||||||||||
Other | — | 6 | — | 6 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 346 | $ | 175 | $ | — | $ | 521 | (b) | |||||||||
Total Ameren Missouri | $ | 348 | $ | 177 | $ | 26 | $ | 551 | ||||||||||
Ameren | Derivative assets - commodity contracts(a): | |||||||||||||||||
Illinois | Natural gas | $ | — | $ | 4 | $ | — | $ | 4 | |||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | — | $ | — | $ | 3 | $ | 3 | ||||||||||
Natural gas | 2 | 28 | — | 30 | ||||||||||||||
Power | — | — | 109 | 109 | ||||||||||||||
Uranium | — | — | 7 | 7 | ||||||||||||||
Total Ameren | $ | 2 | $ | 28 | $ | 119 | $ | 149 | ||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Missouri | Fuel oils | $ | — | $ | — | $ | 3 | $ | 3 | |||||||||
Natural gas | 2 | 4 | — | 6 | ||||||||||||||
Power | — | — | 6 | 6 | ||||||||||||||
Uranium | — | — | 7 | 7 | ||||||||||||||
Total Ameren Missouri | $ | 2 | $ | 4 | $ | 16 | $ | 22 | ||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Illinois | Natural gas | $ | — | $ | 24 | $ | — | $ | 24 | |||||||||
Power | — | — | 103 | 103 | ||||||||||||||
Total Ameren Illinois | $ | — | $ | 24 | $ | 103 | $ | 127 |
(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. |
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 | $ | 1 | $ | — | $ | 8 | $ | 9 | |||||||||
Natural gas | — | 2 | — | 2 | |||||||||||||
Power | — | 2 | 21 | 23 | |||||||||||||
Total derivative assets - commodity contracts | $ | 1 | $ | 4 | $ | 29 | $ | 34 | |||||||||
Nuclear decommissioning trust fund: | |||||||||||||||||
Cash and cash equivalents | $ | 3 | $ | — | $ | — | $ | 3 | |||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 332 | — | — | 332 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 52 | — | 52 | |||||||||||||
Municipal bonds | — | 2 | — | 2 | |||||||||||||
U.S. treasury and agency securities | — | 94 | — | 94 | |||||||||||||
Asset-backed securities | — | 10 | — | 10 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total nuclear decommissioning trust fund | $ | 335 | $ | 159 | $ | — | $ | 494 | |||||||||
Total Ameren | $ | 336 | $ | 163 | $ | 29 | $ | 528 | |||||||||
Ameren | Derivative assets - commodity contracts(a): | ||||||||||||||||
Missouri | Fuel oils | $ | 1 | $ | — | $ | 8 | $ | 9 | ||||||||
Natural gas | — | 1 | — | 1 | |||||||||||||
Power | — | 2 | 21 | 23 | |||||||||||||
Total derivative assets - commodity contracts | $ | 1 | $ | 3 | $ | 29 | $ | 33 | |||||||||
Nuclear decommissioning trust fund: | |||||||||||||||||
Cash and cash equivalents | $ | 3 | $ | — | $ | — | $ | 3 | |||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 332 | — | — | 332 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 52 | — | 52 | |||||||||||||
Municipal bonds | — | 2 | — | 2 | |||||||||||||
U.S. treasury and agency securities | — | 94 | — | 94 | |||||||||||||
Asset-backed securities | — | 10 | — | 10 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total nuclear decommissioning trust fund | $ | 335 | $ | 159 | $ | — | $ | 494 | |||||||||
Total Ameren Missouri | $ | 336 | $ | 162 | $ | 29 | $ | 527 | |||||||||
Ameren | Derivative assets - commodity contracts(a): | ||||||||||||||||
Illinois | Natural gas | $ | — | $ | 1 | $ | — | $ | 1 | ||||||||
Liabilities: | |||||||||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | — | $ | — | $ | 3 | $ | 3 | |||||||||
Natural gas | 3 | 54 | — | 57 | |||||||||||||
Power | — | 2 | 110 | 112 | |||||||||||||
Uranium | — | — | 6 | 6 | |||||||||||||
Total Ameren | $ | 3 | $ | 56 | $ | 119 | $ | 178 | |||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Missouri | Fuel oils | $ | — | $ | — | $ | 3 | $ | 3 | ||||||||
Natural gas | 3 | 8 | — | 11 | |||||||||||||
Power | — | 2 | 2 | 4 | |||||||||||||
Uranium | — | — | 6 | 6 | |||||||||||||
Total Ameren Missouri | $ | 3 | $ | 10 | $ | 11 | $ | 24 | |||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Illinois | Natural gas | $ | — | $ | 46 | $ | — | $ | 46 | ||||||||
Power | — | — | 108 | 108 | |||||||||||||
Total Ameren Illinois | $ | — | $ | 46 | $ | 108 | $ | 154 |
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
Net derivative commodity contracts | |||||||||
Three Months | Ameren Missouri | Ameren Illinois | Ameren | ||||||
Fuel oils: | |||||||||
Beginning balance at April 1, 2014 | $ | 1 | $ | (a) | $ | 1 | |||
Realized and unrealized gains (losses) included in regulatory assets/liabilities | 1 | (a) | 1 | ||||||
Ending balance at June 30, 2014 | $ | 2 | $ | (a) | $ | 2 | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2014 | $ | 1 | $ | (a) | $ | 1 | |||
Natural gas: | |||||||||
Beginning balance at April 1, 2014 | $ | — | $ | — | $ | — | |||
Purchases | — | 1 | 1 | ||||||
Settlements | — | (1 | ) | (1 | ) | ||||
Ending balance at June 30, 2014 | $ | — | $ | — | $ | — | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2014 | $ | — | $ | — | $ | — | |||
Power: | |||||||||
Beginning balance at April 1, 2014 | $ | 10 | $ | (120 | ) | $ | (110 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (13 | ) | 16 | 3 | |||||
Purchases | 34 | — | 34 | ||||||
Settlements | (15 | ) | 1 | (14 | ) | ||||
Transfers out of Level 3 | (1 | ) | — | (1 | ) | ||||
Ending balance at June 30, 2014 | $ | 15 | $ | (103 | ) | $ | (88 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2014 | $ | (1 | ) | $ | 15 | $ | 14 | ||
Uranium: | |||||||||
Beginning balance at April 1, 2014 | $ | (5 | ) | $ | (a) | $ | (5 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (4 | ) | (a) | (4 | ) | ||||
Settlements | 2 | (a) | 2 | ||||||
Ending balance at June 30, 2014 | $ | (7 | ) | $ | (a) | $ | (7 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2014 | $ | (4 | ) | $ | (a) | $ | (4 | ) |
(a) | Not applicable. |
Net derivative commodity contracts | |||||||||
Three Months | Ameren Missouri | Ameren Illinois | Ameren | ||||||
Fuel oils: | |||||||||
Beginning balance at April 1, 2013 | $ | 5 | $ | (a) | $ | 5 | |||
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (2 | ) | (a) | (2 | ) | ||||
Ending balance at June 30, 2013 | $ | 3 | $ | (a) | $ | 3 | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2013 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Natural gas: | |||||||||
Beginning balance at April 1, 2013 | $ | — | $ | 2 | $ | 2 | |||
Purchases | (1 | ) | — | (1 | ) | ||||
Ending balance at June 30, 2013 | $ | (1 | ) | $ | 2 | $ | 1 | ||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2013 | $ | (1 | ) | $ | — | $ | (1 | ) | |
Power: | |||||||||
Beginning balance at April 1, 2013 | $ | 2 | $ | (81 | ) | $ | (79 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | 1 | 1 | 2 | ||||||
Purchases | 40 | — | 40 | ||||||
Settlements | (9 | ) | — | (9 | ) | ||||
Transfers out of Level 3 | 3 | — | 3 | ||||||
Ending balance at June 30, 2013 | $ | 37 | $ | (80 | ) | $ | (43 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2013 | $ | 3 | $ | (4 | ) | $ | (1 | ) | |
Uranium: | |||||||||
Beginning balance at April 1, 2013 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (2 | ) | (a) | (2 | ) | ||||
Settlements | 1 | (a) | 1 | ||||||
Ending balance at June 30, 2013 | $ | (3 | ) | $ | (a) | $ | (3 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2013 | $ | (1 | ) | $ | (a) | $ | (1 | ) |
(a) | Not applicable. |
Net derivative commodity contracts | |||||||||
Six Months | 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 | (1 | ) | (a) | (1 | ) | ||||
Settlements | (2 | ) | (a) | (2 | ) | ||||
Ending balance at June 30, 2014 | $ | 2 | $ | (a) | $ | 2 | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2014 | $ | — | $ | (a) | $ | — | |||
Natural gas: | |||||||||
Beginning balance at January 1, 2014 | $ | — | $ | — | $ | — | |||
Purchases | — | (1 | ) | (1 | ) | ||||
Settlements | — | 1 | 1 | ||||||
Ending balance at June 30, 2014 | $ | — | $ | — | $ | — | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2014 | $ | — | $ | — | $ | — | |||
Power: | |||||||||
Beginning balance at January 1, 2014 | $ | 19 | $ | (108 | ) | $ | (89 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (18 | ) | 4 | (14 | ) | ||||
Purchases | 34 | — | 34 | ||||||
Settlements | (20 | ) | 1 | (19 | ) | ||||
Ending balance at June 30, 2014 | $ | 15 | $ | (103 | ) | $ | (88 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2014 | $ | (3 | ) | $ | 1 | $ | (2 | ) | |
Uranium: | |||||||||
Beginning balance at January 1, 2014 | $ | (6 | ) | $ | (a) | $ | (6 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (4 | ) | (a) | (4 | ) | ||||
Settlements | 3 | (a) | 3 | ||||||
Ending balance at June 30, 2014 | $ | (7 | ) | $ | (a) | $ | (7 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2014 | $ | (4 | ) | $ | (a) | $ | (4 | ) |
(a) | Not applicable. |
Net derivative commodity contracts | |||||||||
Six Months | Ameren Missouri | Ameren Illinois | Ameren | ||||||
Fuel oils: | |||||||||
Beginning balance at January 1, 2013 | $ | 5 | $ | (a) | $ | 5 | |||
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (2 | ) | (a) | (2 | ) | ||||
Purchases | 1 | (a) | 1 | ||||||
Settlements | (1 | ) | (a) | (1 | ) | ||||
Ending balance at June 30, 2013 | $ | 3 | $ | (a) | $ | 3 | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2013 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Natural gas: | |||||||||
Beginning balance at January 1, 2013 | $ | — | $ | — | $ | — | |||
Realized and unrealized gains (losses) included in regulatory assets/liabilities | — | 1 | 1 | ||||||
Purchases | (1 | ) | 1 | — | |||||
Ending balance at June 30, 2013 | $ | (1 | ) | $ | 2 | $ | 1 | ||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2013 | $ | — | $ | — | $ | — | |||
Power: | |||||||||
Beginning balance at January 1, 2013 | $ | 11 | $ | (111 | ) | $ | (100 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | 6 | 15 | 21 | ||||||
Purchases | 40 | — | 40 | ||||||
Settlements | (22 | ) | 16 | (6 | ) | ||||
Transfers into Level 3 | (2 | ) | — | (2 | ) | ||||
Transfers out of Level 3 | 4 | — | 4 | ||||||
Ending balance at June 30, 2013 | $ | 37 | $ | (80 | ) | $ | (43 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2013 | $ | — | $ | 15 | $ | 15 | |||
Uranium: | |||||||||
Beginning balance at January 1, 2013 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (2 | ) | (a) | (2 | ) | ||||
Settlements | 1 | (a) | 1 | ||||||
Ending balance at June 30, 2013 | $ | (3 | ) | $ | (a) | $ | (3 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2013 | $ | (1 | ) | $ | (a) | $ | (1 | ) |
(a) | Not applicable. |
2014 | 2013 | |||||||||||||||||
Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | |||||||||||||
Three Months | ||||||||||||||||||
Transfers out of Level 3 / Transfers into Level 2 - Power | $ | (1 | ) | $ | — | $ | (1 | ) | $ | 3 | $ | — | $ | 3 | ||||
Six Months | ||||||||||||||||||
Transfers into Level 3 / Transfers out of Level 2 - Power | $ | — | $ | — | $ | — | $ | (2 | ) | $ | — | $ | (2 | ) | ||||
Transfers out of Level 3 / Transfers into Level 2 - Power | — | — | — | 4 | — | 4 | ||||||||||||
Net fair value of Level 3 transfers | $ | — | $ | — | $ | — | $ | 2 | $ | — | $ | 2 |
June 30, 2014 | December 31, 2013 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Ameren:(a) | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 5,944 | $ | 6,648 | $ | 6,038 | $ | 6,584 | |||||||
Preferred stock | 142 | 120 | 142 | 118 | |||||||||||
Ameren Missouri: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 4,004 | $ | 4,464 | $ | 3,757 | $ | 4,124 | |||||||
Preferred stock | 80 | 72 | 80 | 71 | |||||||||||
Ameren Illinois: | |||||||||||||||
Long-term debt | $ | 1,940 | $ | 2,184 | $ | 1,856 | $ | 2,028 | |||||||
Preferred stock | 62 | 48 | 62 | 47 |
(a) | Preferred stock is recorded in “Noncontrolling Interests” on the consolidated balance sheet. |
|
Three Months | Six Months | ||||||||||||||
Agreement | Income Statement Line Item | Ameren Missouri | Ameren Illinois | Ameren Missouri | Ameren Illinois | ||||||||||
Ameren Missouri power supply | Operating Revenues | 2014 | $ | 3 | $ | (a) | $ | 3 | $ | (a) | |||||
agreements with Ameren Illinois | 2013 | (b) | (a) | 1 | (a) | ||||||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2014 | 4 | 1 | 9 | 1 | |||||||||
rent and facility services | 2013 | 5 | (b) | 11 | 1 | ||||||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2014 | 1 | (b) | 1 | (b) | |||||||||
miscellaneous support services | 2013 | (b) | 2 | (b) | 2 | ||||||||||
Total Operating Revenues | 2014 | $ | 8 | $ | 1 | $ | 13 | $ | 1 | ||||||
2013 | 5 | 2 | 12 | 3 | |||||||||||
Ameren Illinois power supply | Purchased Power | 2014 | $ | (a) | $ | 3 | $ | (a) | $ | 3 | |||||
agreements with Ameren Missouri | 2013 | (a) | (b) | (a) | 1 | ||||||||||
Ameren Illinois transmission | Purchased Power | 2014 | (a) | (b) | (a) | 1 | |||||||||
services with ATXI | 2013 | (a) | (b) | (a) | 1 | ||||||||||
Total Purchased Power | 2014 | $ | (a) | $ | 3 | $ | (a) | $ | 4 | ||||||
2013 | (a) | (b) | (a) | 2 | |||||||||||
Ameren Services support services | Other Operations and Maintenance | 2014 | $ | 32 | $ | 27 | $ | 65 | $ | 54 | |||||
agreement | 2013 | 28 | 24 | 60 | 48 | ||||||||||
Insurance premiums(c) | Other Operations and Maintenance | 2014 | (b) | (a) | (b) | (a) | |||||||||
2013 | (b) | (a) | (b) | (a) | |||||||||||
Total Other Operations and | 2014 | $ | 32 | $ | 27 | $ | 65 | $ | 54 | ||||||
Maintenance Expenses | 2013 | 28 | 24 | 60 | 48 | ||||||||||
Money pool borrowings (advances) | Interest Charges | 2014 | $ | (b) | $ | (b) | $ | (b) | $ | (b) | |||||
2013 | — | (b) | (b) | (b) |
(a) | Not applicable. |
(b) | Amount less than $1 million. |
(c) | Represents insurance premiums paid to Missouri Energy Risk Assurance Company LLC, an affiliate, for replacement power, property damage, and terrorism coverage. |
|
Type and Source of Coverage | Maximum Coverages | Maximum Assessments for Single Incidents | ||||||
Public liability and nuclear worker liability: | ||||||||
American Nuclear Insurers | $ | 375 | $ | — | ||||
Pool participation | 13,241 | (a) | 128 | (b) | ||||
$ | 13,616 | (c) | $ | 128 | ||||
Property damage: | ||||||||
NEIL | $ | 2,250 | (d) | $ | 23 | (e) | ||
European Mutual Association for Nuclear Insurance | 500 | (f) | — | |||||
$ | 2,750 | $ | 23 | |||||
Replacement power: | ||||||||
NEIL | $ | 490 | (g) | $ | 9 | (e) | ||
Missouri Energy Risk Assurance Company LLC | 64 | (h) | — |
(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 $128 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. |
(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 $2.25 billion property coverage provided by NEIL. |
(g) | Provides replacement power cost insurance in the event of a prolonged accidental outage. Weekly indemnity up to $4.5 million for 52 weeks, which commences after the first eight 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 $327.6 million. |
(h) | Provides replacement power cost insurance in the event of a prolonged accidental outage. The coverage commences after the first 52 weeks of insurance coverage from NEIL concludes and is a weekly indemnity of up to $900,000 for 71 weeks in excess of the $3.6 million per week set forth above. Missouri Energy Risk Assurance Company LLC is an affiliate and has reinsured this coverage with third-party insurance companies. See Note 8 - Related Party Transactions for more information on this affiliate transaction. |
Estimate | Recorded Liability(a) | ||||||||||
Low | High | ||||||||||
Ameren | $ | 259 | $ | 318 | $ | 259 | |||||
Ameren Missouri | 1 | 2 | 1 | ||||||||
Ameren Illinois | 258 | 316 | 258 |
(a) | Recorded liability represents the estimated minimum probable obligations, as no other amount within the range was a better estimate. |
Ameren | Ameren Missouri | Ameren Illinois | Total(a) | |||
1 | 49 | 59 | 73 |
(a) | Total does not equal the sum of the subsidiary unit lawsuits because some of the lawsuits name multiple Ameren entities as defendants. |
|
|
Pension Benefits | Postretirement Benefits | |||||||||||||||||||||||||||||||
Three Months | Six Months | Three Months | Six Months | |||||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | |||||||||||||||||||||||||
Service cost | $ | 19 | $ | 22 | $ | 40 | $ | 46 | $ | 4 | $ | 5 | $ | 9 | $ | 11 | ||||||||||||||||
Interest cost | 42 | 41 | 91 | 81 | 12 | 11 | 25 | 23 | ||||||||||||||||||||||||
Expected return on plan assets | (57 | ) | (54 | ) | (114 | ) | (108 | ) | (16 | ) | (15 | ) | (32 | ) | (31 | ) | ||||||||||||||||
Amortization of: | ||||||||||||||||||||||||||||||||
Prior service cost (benefit) | — | (1 | ) | — | (2 | ) | (1 | ) | (1 | ) | (2 | ) | (2 | ) | ||||||||||||||||||
Actuarial loss (gain) | 12 | 24 | 24 | 46 | (2 | ) | 2 | (3 | ) | 4 | ||||||||||||||||||||||
Net periodic benefit cost (benefit) | $ | 16 | $ | 32 | (a) | $ | 41 | $ | 63 | (a) | $ | (3 | ) | $ | 2 | (a) | $ | (3 | ) | $ | 5 | (a) |
(a) | The net periodic benefit cost includes $3 million and $6 million in total net costs for pension benefits, for the three and six months ended June 30, 2013, respectively, which were included in “Loss from discontinued operations, net of taxes” on Ameren’s consolidated statement of income (loss). The net periodic benefit cost includes $1 million and $- million in total net costs for postretirement benefits, for the three and six months ended June 30, 2013, respectively, which were included in “Loss from discontinued operations, net of taxes” on Ameren’s consolidated statement of income (loss). |
Pension Benefits | Postretirement Benefits | |||||||||||||||||||||||||||||||
Three Months | Six Months | Three Months | Six Months | |||||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | |||||||||||||||||||||||||
Ameren Missouri | $ | 8 | $ | 18 | $ | 25 | $ | 36 | $ | 1 | $ | 2 | $ | 2 | $ | 5 | ||||||||||||||||
Ameren Illinois | 7 | 11 | 15 | 21 | (3 | ) | (1 | ) | (4 | ) | — | |||||||||||||||||||||
Other | 1 | 3 | (b) | 1 | 6 | (b) | (1 | ) | 1 | (b) | (1 | ) | — | (b) | ||||||||||||||||||
Ameren(a) | $ | 16 | $ | 32 | $ | 41 | $ | 63 | $ | (3 | ) | $ | 2 | $ | (3 | ) | $ | 5 |
(a) | Includes amounts for Ameren registrants and nonregistrant subsidiaries. |
(b) | The net periodic benefit cost includes $3 million and $6 million in total net costs for pension benefits, for the three and six months ended June 30, 2013, respectively, which were included in “Loss from discontinued operations, net of taxes” on Ameren’s consolidated statement of income (loss). The net periodic benefit cost includes $1 million and $- million in total net costs for postretirement benefits, for the three and six months ended June 30, 2013, respectively, which were included in “Loss from discontinued operations, net of taxes” on Ameren’s consolidated statement of income (loss). |
|
Three Months | Six Months | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Operating revenues | $ | — | $ | 303 | $ | 1 | $ | 567 | ||||||||
Operating expenses | (1 | ) | (310 | ) | (3 | ) | (725 | ) | (a) | |||||||
Operating loss | (1 | ) | (7 | ) | (2 | ) | (158 | ) | ||||||||
Other income (loss) | — | 1 | — | (1 | ) | |||||||||||
Interest charges | — | (11 | ) | — | (22 | ) | ||||||||||
Loss before income taxes | (1 | ) | (17 | ) | (2 | ) | (181 | ) | ||||||||
Income tax (expense) benefit | — | 7 | — | (28 | ) | |||||||||||
Loss from discontinued operations, net of taxes | $ | (1 | ) | $ | (10 | ) | $ | (2 | ) | $ | (209 | ) |
(a) | Included a noncash pretax asset impairment charge of $168 million for the six months ended June 30, 2013, to reduce the carrying value of the New AER disposal group to its estimated fair value less cost to sell. |
June 30, 2014 | December 31, 2013 | ||||||
Assets of discontinued operations | |||||||
Cash and cash equivalents | $ | — | $ | — | |||
Accounts receivable and unbilled revenue | — | 5 | |||||
Materials and supplies | — | 5 | |||||
Property and plant, net | — | 142 | |||||
Accumulated deferred income taxes, net(a) | 15 | 13 | |||||
Total assets of discontinued operations | $ | 15 | $ | 165 | |||
Liabilities of discontinued operations | |||||||
Accounts payable and other current obligations | $ | 1 | $ | 5 | |||
Asset retirement obligations(b) | 32 | 40 | |||||
Total liabilities of discontinued operations | $ | 33 | $ | 45 |
(a) | Includes income tax assets related to the abandoned Meredosia and Hutsonville energy centers. |
(b) | Includes AROs associated with the abandoned Meredosia and Hutsonville energy centers of $32 million and $31 million, respectively, at June 30, 2014, and December 31, 2013. |
• | $138 million related to guarantees supporting Marketing Company for physically and financially settled power transactions with its counterparties that were in place at the December 2, 2013 closing of the divestiture, as well as for Marketing Company's clearing broker and other service agreements. If Marketing Company did not fulfill its obligations to these counterparties who had active open positions as of June 30, 2014, Ameren would have been required under its guarantees to provide approximately $10 million to the counterparties. |
• | $9 million related to requirements for lease agreements and potential environmental obligations. If New AER had not fulfilled its lease obligation as of June 30, 2014, Ameren would have been required to provide approximately $8 million to the leasing counterparty. |
|
Three Months | Ameren Missouri | Ameren Illinois | Other | Intersegment Eliminations | Ameren | |||||||||||||||
2014 | ||||||||||||||||||||
External revenues | $ | 893 | $ | 518 | $ | 8 | $ | — | $ | 1,419 | ||||||||||
Intersegment revenues | 7 | 1 | — | (8 | ) | — | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 126 | 28 | (4 | ) | — | 150 | ||||||||||||||
2013 | ||||||||||||||||||||
External revenues | $ | 883 | $ | 514 | $ | 6 | $ | — | $ | 1,403 | ||||||||||
Intersegment revenues | 6 | 2 | — | (8 | ) | — | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 84 | 31 | (10 | ) | — | 105 | ||||||||||||||
Six Months | ||||||||||||||||||||
2014 | ||||||||||||||||||||
External revenues | $ | 1,704 | $ | 1,292 | $ | 17 | $ | — | $ | 3,013 | ||||||||||
Intersegment revenues | 13 | 1 | 1 | (15 | ) | — | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 173 | 81 | (7 | ) | — | 247 | ||||||||||||||
2013 | ||||||||||||||||||||
External revenues | $ | 1,672 | $ | 1,197 | $ | 9 | $ | — | $ | 2,878 | ||||||||||
Intersegment revenues | 13 | 3 | 1 | (17 | ) | — | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 124 | 62 | (27 | ) | — | 159 | ||||||||||||||
As of June 30, 2014: | ||||||||||||||||||||
Total assets | $ | 13,203 | $ | 7,719 | $ | 773 | $ | (122 | ) | $ | 21,573 | (a) | ||||||||
As of December 31, 2013: | ||||||||||||||||||||
Total assets | $ | 12,904 | $ | 7,454 | $ | 752 | $ | (233 | ) | $ | 20,877 | (a) |
|
|
• | 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. |
|
|
Performance Share Units | |||||
Share Units | Weighted-average Fair Value Per Share Unit at Grant Date | ||||
Nonvested at January 1, 2014 | 1,218,544 | $ | 33.23 | ||
Granted(a) | 683,591 | 38.90 | |||
April Grants(b) | 38,559 | 50.34 | |||
Forfeitures | (65,847 | ) | 33.82 | ||
Vested(c) | (116,297 | ) | 38.81 | ||
Nonvested at June 30, 2014 | 1,758,550 | $ | 35.42 |
(a) | Includes performance share units (share units) granted to certain executive and nonexecutive officers and other eligible employees in 2014 under the 2006 Incentive Plan. |
(b) | In April 2014, certain executive officers were granted additional share units under the 2006 Incentive Plan and the 2014 Incentive Plan. The significant assumptions used to calculate fair value included a prorated three-year risk-free rate ranging from 0.76% to 0.79%, volatility of 12% to 18% for the peer group, and Ameren’s attainment of a three-year average earnings per share threshold during the performance period. |
(c) | Share units vested due to the 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. |
Three Months | Six Months | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Ameren Missouri | $ | — | $ | — | $ | 6 | $ | (a) | |||||||
Ameren Illinois | 3 | 3 | 6 | 7 | |||||||||||
Ameren | $ | 3 | $ | 3 | $ | 12 | $ | 7 |
(a) | Less than $1 million. |
Three Months | Six Months | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Ameren Missouri | $ | 39 | $ | 38 | $ | 73 | $ | 71 | |||||||
Ameren Illinois | 11 | 11 | 37 | 33 | |||||||||||
Ameren | $ | 50 | $ | 49 | $ | 110 | $ | 104 |
June 30, 2014 | December 31, 2013 | ||||||
Ameren | $ | 94 | $ | 90 | |||
Ameren Missouri | 34 | 31 | |||||
Ameren Illinois | — | (1 | ) |
June 30, 2014 | December 31, 2013 | ||||||
Ameren | $ | 55 | $ | 54 | |||
Ameren Missouri | 3 | 3 | |||||
Ameren Illinois | (1 | ) | — |
Three Months | Six Months | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Noncontrolling interests, beginning of period | $ | 142 | $ | 151 | (a) | $ | 142 | $ | 151 | (a) | ||||||
Net income from continuing operations attributable to noncontrolling interests | 1 | 1 | 3 | 3 | ||||||||||||
Dividends paid to noncontrolling interest holders | (1 | ) | (1 | ) | (3 | ) | (3 | ) | ||||||||
Noncontrolling interests, end of period | $ | 142 | $ | 151 | (a) | $ | 142 | $ | 151 | (a) |
(a) | Included the 20% EEI ownership interest not owned by Ameren prior to the divestiture of New AER to IPH. Prior to the divestiture of New AER, the assets and liabilities of EEI were consolidated in Ameren’s balance sheet at a 100% ownership level and were included in “Assets of discontinued operations” and “Liabilities of discontinued operations.” The divestiture of New AER, which included EEI, was completed in the fourth quarter of 2013. See Note 12 - Divestiture Transactions and Discontinued Operations for additional information. |
|
June 30, 2014 | December 31, 2013 | ||||||
Ameren (parent) | $ | 503 | $ | 368 | |||
Ameren Missouri | 185 | — | |||||
Ameren Illinois | 105 | — | |||||
Ameren Consolidated | $ | 793 | $ | 368 |
Ameren (parent) | Ameren Missouri | Ameren Illinois | Ameren Consolidated | |||||||||||
2014 | ||||||||||||||
Average daily commercial paper outstanding | $ | 328 | $ | 146 | $ | 242 | $ | 607 | ||||||
Weighted-average interest rate | 0.32 | % | 0.31 | % | 0.32 | % | 0.32 | % | ||||||
Peak commercial paper during period(a) | $ | 503 | $ | 495 | $ | 300 | $ | 907 | ||||||
Peak interest rate | 0.35 | % | 0.70 | % | 0.34 | % | 0.70 | % | ||||||
2013 | ||||||||||||||
Average daily commercial paper outstanding | $ | 13 | $ | — | $ | — | $ | 13 | ||||||
Weighted-average interest rate | 0.54 | % | — | % | — | % | 0.54 | % | ||||||
Peak commercial paper during period(a) | $ | 78 | $ | — | $ | — | $ | 78 | ||||||
Peak interest rate | 0.85 | % | — | % | — | % | 0.85 | % |
(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. |
|
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 | 4.7 | $ | 3,168 | ≥2.5 | 130.8 | $ | 2,508 | |||||||
Ameren Illinois | ≥2.0 | 6.7 | 3,780 | (d) | ≥1.5 | 2.4 | 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 $833 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. |
(e) | Preferred stock issuable is restricted by the amount of preferred stock that is currently authorized by Ameren Illinois’ articles of incorporation. |
Environmental improvement and pollution control revenue bonds | Principal Amount | ||
5.90% Series 1993 due 2023(a) | $ | 32 | |
5.70% 1994A Series due 2024(a) | 36 | ||
5.95% 1993 Series C-1 due 2026 | 35 | ||
5.70% 1993 Series C-2 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 remain outstanding after redemption. |
|
Three Months | Six Months | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Ameren:(a) | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | 9 | $ | 8 | $ | 16 | $ | 16 | ||||||||
Interest income on industrial development revenue bonds | 7 | 7 | 14 | 14 | ||||||||||||
Interest income | 2 | 1 | 5 | 1 | ||||||||||||
Other | 3 | — | 4 | — | ||||||||||||
Total miscellaneous income | $ | 21 | $ | 16 | $ | 39 | $ | 31 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | 1 | $ | 1 | $ | 6 | $ | 5 | ||||||||
Other | 3 | 4 | 7 | 8 | ||||||||||||
Total miscellaneous expense | $ | 4 | $ | 5 | $ | 13 | $ | 13 | ||||||||
Ameren Missouri: | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | 8 | $ | 7 | $ | 15 | $ | 14 | ||||||||
Interest income on industrial development revenue bonds | 7 | 7 | 14 | 14 | ||||||||||||
Interest income | 1 | — | 1 | — | ||||||||||||
Total miscellaneous income | $ | 16 | $ | 14 | $ | 30 | $ | 28 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | 1 | $ | 1 | $ | 3 | $ | 3 | ||||||||
Other | 1 | 2 | 3 | 5 | ||||||||||||
Total miscellaneous expense | $ | 2 | $ | 3 | $ | 6 | $ | 8 | ||||||||
Ameren Illinois: | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | 1 | $ | 1 | $ | 1 | $ | 2 | ||||||||
Interest income | 1 | 1 | 3 | 1 | ||||||||||||
Other | 3 | — | 4 | — | ||||||||||||
Total miscellaneous income | $ | 5 | $ | 2 | $ | 8 | $ | 3 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | — | $ | — | $ | 3 | $ | 3 | ||||||||
Other | 1 | 1 | 2 | 1 | ||||||||||||
Total miscellaneous expense | $ | 1 | $ | 1 | $ | 5 | $ | 4 |
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
|
Quantity (in millions, except as indicated) | ||||||||||||
2014 | 2013 | |||||||||||
Commodity | Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | ||||||
Fuel oils (in gallons)(a) | 51 | (b) | 51 | 66 | (b) | 66 | ||||||
Natural gas (in mmbtu) | 25 | 101 | 126 | 28 | 108 | 136 | ||||||
Power (in megawatthours) | 1 | 11 | 12 | 3 | 11 | 14 | ||||||
Uranium (pounds in thousands) | 627 | (b) | 627 | 796 | (b) | 796 |
(a) | Fuel oils consist of ultra-low-sulfur diesel, on-highway diesel, and crude oil. |
(b) | Not applicable. |
Balance Sheet Location | Ameren Missouri | Ameren Illinois | Ameren | ||||||||||
2014 | |||||||||||||
Fuel oils | Other current assets | $ | 5 | $ | — | $ | 5 | ||||||
Other assets | 2 | — | 2 | ||||||||||
Natural gas | Other current assets | 1 | 3 | 4 | |||||||||
Other assets | — | 1 | 1 | ||||||||||
Power | Other current assets | 22 | — | 22 | |||||||||
Total assets | $ | 30 | $ | 4 | $ | 34 | |||||||
Fuel oils | Other current liabilities | $ | 2 | $ | — | $ | 2 | ||||||
Other deferred credits and liabilities | 1 | — | 1 | ||||||||||
Natural gas | Other current liabilities | 4 | 16 | 20 | |||||||||
Other deferred credits and liabilities | 2 | 8 | 10 | ||||||||||
Power | Other current liabilities | 6 | 7 | 13 | |||||||||
Other deferred credits and liabilities | — | 96 | 96 | ||||||||||
Uranium | Other current liabilities | 5 | — | 5 | |||||||||
Other deferred credits and liabilities | 2 | — | 2 | ||||||||||
Total liabilities | $ | 22 | $ | 127 | $ | 149 | |||||||
2013 | |||||||||||||
Fuel oils | Other current assets | $ | 6 | $ | — | $ | 6 | ||||||
Other assets | 3 | — | 3 | ||||||||||
Natural gas | Other current assets | 1 | 1 | 2 | |||||||||
Power | Other current assets | 23 | — | 23 | |||||||||
Total assets | $ | 33 | $ | 1 | $ | 34 | |||||||
Fuel oils | Other current liabilities | $ | 2 | $ | — | $ | 2 | ||||||
Other deferred credits and liabilities | 1 | — | 1 | ||||||||||
Natural gas | Other current liabilities | 5 | 27 | 32 | |||||||||
Other deferred credits and liabilities | 6 | 19 | 25 | ||||||||||
Power | Other current liabilities | 4 | 9 | 13 | |||||||||
Other deferred credits and liabilities | — | 99 | 99 | ||||||||||
Uranium | Other current liabilities | 5 | — | 5 | |||||||||
Other deferred credits and liabilities | 1 | — | 1 | ||||||||||
Total liabilities | $ | 24 | $ | 154 | $ | 178 |
Ameren Missouri | Ameren Illinois | Ameren | |||||||||
2014 | |||||||||||
Fuel oils derivative contracts(a) | $ | 3 | $ | — | $ | 3 | |||||
Natural gas derivative contracts(b) | (5 | ) | (20 | ) | (25 | ) | |||||
Power derivative contracts(c) | 16 | (103 | ) | (87 | ) | ||||||
Uranium derivative contracts(d) | (7 | ) | — | (7 | ) | ||||||
2013 | |||||||||||
Fuel oils derivative contracts | $ | 2 | $ | — | $ | 2 | |||||
Natural gas derivative contracts | (10 | ) | (45 | ) | (55 | ) | |||||
Power derivative contracts | 19 | (108 | ) | (89 | ) | ||||||
Uranium derivative contracts | (6 | ) | — | (6 | ) |
(a) | Represents net gains on fuel oils derivative contracts at Ameren Missouri. These contracts are a partial hedge of Ameren Missouri’s transportation costs for coal through December 2017, as of June 30, 2014. Current gains deferred as regulatory liabilities include $2 million and $2 million at Ameren and Ameren Missouri, respectively, as of June 30, 2014. Current losses deferred as regulatory assets include $1 million and $1 million at Ameren and Ameren Missouri, respectively, as of June 30, 2014. |
(b) | Represents net losses associated with natural gas derivative contracts. These contracts are a partial hedge of natural gas requirements through October 2019 at Ameren and Ameren Missouri and through October 2017, at Ameren Illinois, in each case as of June 30, 2014. Current gains deferred as regulatory liabilities include $4 million, $1 million, and $3 million at Ameren, Ameren Missouri and Ameren Illinois, respectively, as of June 30, 2014. Current losses deferred as regulatory assets include $20 million, $4 million, and $16 million at Ameren, Ameren Missouri and Ameren Illinois, respectively, as of June 30, 2014. |
(c) | Represents net gains (losses) associated with power derivative contracts. These contracts are a partial hedge of power price requirements through May 2032 at Ameren and Ameren Illinois and through December 2015 at Ameren Missouri, in each case as of June 30, 2014. Current gains deferred as regulatory liabilities include $22 million and $22 million at Ameren and Ameren Missouri, respectively, as of June 30, 2014. Current losses deferred as regulatory assets include $13 million, $6 million, and $7 million at Ameren, Ameren Missouri and Ameren Illinois, respectively, as of June 30, 2014. |
(d) | Represents net losses on uranium derivative contracts at Ameren Missouri. These contracts are a partial hedge of Ameren Missouri’s uranium requirements through December 2016, as of June 30, 2014. Current losses deferred as regulatory assets include $5 million and $5 million at Ameren and Ameren Missouri, respectively, as of June 30, 2014. |
Gross Amounts Not Offset in the Balance Sheet | ||||||||||||||||
Commodity Contracts Eligible to be Offset | Gross Amounts Recognized in the Balance Sheet | Derivative Instruments | Cash Collateral Received/Posted(a) | Net Amount | ||||||||||||
2014 | ||||||||||||||||
Assets: | ||||||||||||||||
Ameren Missouri | $ | 30 | $ | 9 | $ | — | $ | 21 | ||||||||
Ameren Illinois | 4 | 3 | — | 1 | ||||||||||||
Ameren | $ | 34 | $ | 12 | $ | — | $ | 22 | ||||||||
Liabilities: | ||||||||||||||||
Ameren Missouri | $ | 22 | $ | 9 | $ | 10 | $ | 3 | ||||||||
Ameren Illinois | 127 | 3 | — | 124 | ||||||||||||
Ameren | $ | 149 | $ | 12 | $ | 10 | $ | 127 | ||||||||
2013 | ||||||||||||||||
Assets: | ||||||||||||||||
Ameren Missouri | $ | 33 | $ | 9 | $ | — | $ | 24 | ||||||||
Ameren Illinois | 1 | 1 | — | — | ||||||||||||
Ameren | $ | 34 | $ | 10 | $ | — | $ | 24 | ||||||||
Liabilities: | ||||||||||||||||
Ameren Missouri | $ | 24 | $ | 9 | $ | 9 | $ | 6 | ||||||||
Ameren Illinois | 154 | 1 | 15 | 138 | ||||||||||||
Ameren | $ | 178 | $ | 10 | $ | 24 | $ | 144 |
(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) | |||||||||
2014 | |||||||||||
Ameren Missouri | $ | 60 | $ | 2 | $ | 53 | |||||
Ameren Illinois | 65 | — | 59 | ||||||||
Ameren | $ | 125 | $ | 2 | $ | 112 | |||||
2013 | |||||||||||
Ameren Missouri | $ | 70 | $ | 2 | $ | 67 | |||||
Ameren Illinois | 75 | 15 | 55 | ||||||||
Ameren | $ | 145 | $ | 17 | $ | 122 |
(a) | Prior to consideration of master trading and netting agreements and including NPNS and accrual contract exposures. |
(b) | As collateral requirements with certain counterparties are based on master trading and netting agreements, the aggregate amount of additional collateral required to be posted is determined after consideration of the effects of such agreements. |
|
Fair Value | Weighted Average | ||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | |||||||
Level 3 Derivative asset and liability - commodity contracts(a): | |||||||||||
Ameren | Fuel oils | $ | 5 | $ | (3 | ) | Option model | Volatilities(%)(b) | 5 - 34 | 15 | |
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.25 - 0.91 | 0.63 | ||||||||
Power(e) | 21 | (109 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(c) | 22 - 60 | 36 | ||||
Estimated auction price for FTRs($/MW)(b) | (1,716) - 2,024 | 443 | |||||||||
Nodal basis($/MWh)(c) | (6) - 0 | (3) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.25 | (f) | |||||||||
Ameren Missouri and Ameren Illinois credit risk(%)(c)(d) | 0.43 | (f) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 5 - 6 | 5 | ||||||||
Escalation rate(%)(b)(g) | 2 - 3 | 3 | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
Uranium | — | (7 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 28 - 33 | 29 | ||||
Ameren Missouri | Fuel oils | $ | 5 | $ | (3 | ) | Option model | Volatilities(%)(b) | 5 - 34 | 15 | |
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.25 - 0.91 | 0.63 | ||||||||
Power(e) | 21 | (6 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(c) | 22 - 60 | 48 | ||||
Estimated auction price for FTRs($/MW)(b) | (1,716) - 2,024 | 443 | |||||||||
Nodal basis($/MWh)(c) | (3) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.25 | (f) | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.43 | (f) | |||||||||
Uranium | — | (7 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 28 - 33 | 29 | ||||
Ameren Illinois | Power(e) | $ | — | $ | (103 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(b) | 28 - 46 | 33 | |
Nodal basis($/MWh)(b) | (6) - 0 | (3) | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 0.43 | (f) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 5 - 6 | 5 | ||||||||
Escalation rate(%)(b)(g) | 2 - 3 | 3 | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 |
(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) | Power valuations use visible third-party pricing evaluated by month for peak and off-peak demand through 2018. Valuations beyond 2018 use fundamentally modeled pricing by month for peak and off-peak demand. |
(f) | Not applicable. |
(g) | Escalation rate applies to power prices 2026 and beyond. |
Fair Value | Weighted Average | ||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | |||||||
Level 3 Derivative asset and liability – commodity contracts(a): | |||||||||||
Ameren | Fuel oils | $ | 8 | $ | (3 | ) | Option model | Volatilities(%)(b) | 10 - 35 | 16 | |
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.26 - 2 | 1 | ||||||||
Power(e) | 21 | (110 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(c) | 25 - 51 | 32 | ||||
Estimated auction price for FTRs($/MW)(b) | (1,594) - 945 | 305 | |||||||||
Nodal basis($/MWh)(c) | (3) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.39 - 0.50 | 0.42 | |||||||||
Ameren Missouri and Ameren Illinois credit risk(%)(c)(d) | 2 | (f) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 - 5 | 5 | ||||||||
Escalation rate(%)(b)(g) | 3 - 4 | 4 | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
Uranium | — | (6 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 34 - 41 | 36 | ||||
Ameren Missouri | Fuel oils | $ | 8 | $ | (3 | ) | Option model | Volatilities(%)(b) | 10 - 35 | 16 | |
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.26 - 2 | 1 | ||||||||
Power(e) | 21 | (2 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(c) | 25 - 51 | 40 | ||||
Estimated auction price for FTRs($/MW)(b) | (1,594) - 945 | 305 | |||||||||
Nodal basis($/MWh)(c) | (3) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.39 - 0.50 | 0.42 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 2 | (f) | |||||||||
Uranium | — | (6 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 34 - 41 | 36 | ||||
Ameren Illinois | Power(e) | $ | — | $ | (108 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(b) | 27 - 36 | 30 | |
Nodal basis($/MWh)(b) | (4) - 0 | (2) | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 2 | (f) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 - 5 | 5 | ||||||||
Escalation rate(%)(b)(g) | 3 - 4 | 4 | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 |
(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) | Power valuations use visible third-party pricing evaluated by month for peak and off-peak demand through 2017. Valuations beyond 2017 use fundamentally modeled pricing by month for peak and off-peak demand. |
(f) | Not applicable. |
(g) | Escalation rate applies to power prices 2026 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): | |||||||||||||||||
Fuel oils | $ | 2 | $ | — | $ | 5 | $ | 7 | ||||||||||
Natural gas | — | 5 | — | 5 | ||||||||||||||
Power | — | 1 | 21 | 22 | ||||||||||||||
Total derivative assets - commodity contracts | $ | 2 | $ | 6 | $ | 26 | $ | 34 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | — | $ | 2 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 344 | — | — | 344 | ||||||||||||||
Debt securities: | ||||||||||||||||||
Corporate bonds | — | 57 | — | 57 | ||||||||||||||
Municipal bonds | — | 2 | — | 2 | ||||||||||||||
U.S. treasury and agency securities | — | 98 | — | 98 | ||||||||||||||
Asset-backed securities | — | 12 | — | 12 | ||||||||||||||
Other | — | 6 | — | 6 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 346 | $ | 175 | $ | — | $ | 521 | (b) | |||||||||
Total Ameren | $ | 348 | $ | 181 | $ | 26 | $ | 555 | ||||||||||
Ameren | Derivative assets - commodity contracts(a): | |||||||||||||||||
Missouri | Fuel oils | $ | 2 | $ | — | $ | 5 | $ | 7 | |||||||||
Natural gas | — | 1 | — | 1 | ||||||||||||||
Power | — | 1 | 21 | 22 | ||||||||||||||
Total derivative assets - commodity contracts | $ | 2 | $ | 2 | $ | 26 | $ | 30 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | — | $ | 2 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 344 | — | — | 344 | ||||||||||||||
Debt securities: | ||||||||||||||||||
Corporate bonds | — | 57 | — | 57 | ||||||||||||||
Municipal bonds | — | 2 | — | 2 | ||||||||||||||
U.S. treasury and agency securities | — | 98 | — | 98 | ||||||||||||||
Asset-backed securities | — | 12 | — | 12 | ||||||||||||||
Other | — | 6 | — | 6 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 346 | $ | 175 | $ | — | $ | 521 | (b) | |||||||||
Total Ameren Missouri | $ | 348 | $ | 177 | $ | 26 | $ | 551 | ||||||||||
Ameren | Derivative assets - commodity contracts(a): | |||||||||||||||||
Illinois | Natural gas | $ | — | $ | 4 | $ | — | $ | 4 | |||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | — | $ | — | $ | 3 | $ | 3 | ||||||||||
Natural gas | 2 | 28 | — | 30 | ||||||||||||||
Power | — | — | 109 | 109 | ||||||||||||||
Uranium | — | — | 7 | 7 | ||||||||||||||
Total Ameren | $ | 2 | $ | 28 | $ | 119 | $ | 149 | ||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Missouri | Fuel oils | $ | — | $ | — | $ | 3 | $ | 3 | |||||||||
Natural gas | 2 | 4 | — | 6 | ||||||||||||||
Power | — | — | 6 | 6 | ||||||||||||||
Uranium | — | — | 7 | 7 | ||||||||||||||
Total Ameren Missouri | $ | 2 | $ | 4 | $ | 16 | $ | 22 | ||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Illinois | Natural gas | $ | — | $ | 24 | $ | — | $ | 24 | |||||||||
Power | — | — | 103 | 103 | ||||||||||||||
Total Ameren Illinois | $ | — | $ | 24 | $ | 103 | $ | 127 |
(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. |
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 | $ | 1 | $ | — | $ | 8 | $ | 9 | |||||||||
Natural gas | — | 2 | — | 2 | |||||||||||||
Power | — | 2 | 21 | 23 | |||||||||||||
Total derivative assets - commodity contracts | $ | 1 | $ | 4 | $ | 29 | $ | 34 | |||||||||
Nuclear decommissioning trust fund: | |||||||||||||||||
Cash and cash equivalents | $ | 3 | $ | — | $ | — | $ | 3 | |||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 332 | — | — | 332 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 52 | — | 52 | |||||||||||||
Municipal bonds | — | 2 | — | 2 | |||||||||||||
U.S. treasury and agency securities | — | 94 | — | 94 | |||||||||||||
Asset-backed securities | — | 10 | — | 10 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total nuclear decommissioning trust fund | $ | 335 | $ | 159 | $ | — | $ | 494 | |||||||||
Total Ameren | $ | 336 | $ | 163 | $ | 29 | $ | 528 | |||||||||
Ameren | Derivative assets - commodity contracts(a): | ||||||||||||||||
Missouri | Fuel oils | $ | 1 | $ | — | $ | 8 | $ | 9 | ||||||||
Natural gas | — | 1 | — | 1 | |||||||||||||
Power | — | 2 | 21 | 23 | |||||||||||||
Total derivative assets - commodity contracts | $ | 1 | $ | 3 | $ | 29 | $ | 33 | |||||||||
Nuclear decommissioning trust fund: | |||||||||||||||||
Cash and cash equivalents | $ | 3 | $ | — | $ | — | $ | 3 | |||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 332 | — | — | 332 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 52 | — | 52 | |||||||||||||
Municipal bonds | — | 2 | — | 2 | |||||||||||||
U.S. treasury and agency securities | — | 94 | — | 94 | |||||||||||||
Asset-backed securities | — | 10 | — | 10 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total nuclear decommissioning trust fund | $ | 335 | $ | 159 | $ | — | $ | 494 | |||||||||
Total Ameren Missouri | $ | 336 | $ | 162 | $ | 29 | $ | 527 | |||||||||
Ameren | Derivative assets - commodity contracts(a): | ||||||||||||||||
Illinois | Natural gas | $ | — | $ | 1 | $ | — | $ | 1 | ||||||||
Liabilities: | |||||||||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | — | $ | — | $ | 3 | $ | 3 | |||||||||
Natural gas | 3 | 54 | — | 57 | |||||||||||||
Power | — | 2 | 110 | 112 | |||||||||||||
Uranium | — | — | 6 | 6 | |||||||||||||
Total Ameren | $ | 3 | $ | 56 | $ | 119 | $ | 178 | |||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Missouri | Fuel oils | $ | — | $ | — | $ | 3 | $ | 3 | ||||||||
Natural gas | 3 | 8 | — | 11 | |||||||||||||
Power | — | 2 | 2 | 4 | |||||||||||||
Uranium | — | — | 6 | 6 | |||||||||||||
Total Ameren Missouri | $ | 3 | $ | 10 | $ | 11 | $ | 24 | |||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Illinois | Natural gas | $ | — | $ | 46 | $ | — | $ | 46 | ||||||||
Power | — | — | 108 | 108 | |||||||||||||
Total Ameren Illinois | $ | — | $ | 46 | $ | 108 | $ | 154 |
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
Net derivative commodity contracts | |||||||||
Three Months | Ameren Missouri | Ameren Illinois | Ameren | ||||||
Fuel oils: | |||||||||
Beginning balance at April 1, 2014 | $ | 1 | $ | (a) | $ | 1 | |||
Realized and unrealized gains (losses) included in regulatory assets/liabilities | 1 | (a) | 1 | ||||||
Ending balance at June 30, 2014 | $ | 2 | $ | (a) | $ | 2 | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2014 | $ | 1 | $ | (a) | $ | 1 | |||
Natural gas: | |||||||||
Beginning balance at April 1, 2014 | $ | — | $ | — | $ | — | |||
Purchases | — | 1 | 1 | ||||||
Settlements | — | (1 | ) | (1 | ) | ||||
Ending balance at June 30, 2014 | $ | — | $ | — | $ | — | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2014 | $ | — | $ | — | $ | — | |||
Power: | |||||||||
Beginning balance at April 1, 2014 | $ | 10 | $ | (120 | ) | $ | (110 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (13 | ) | 16 | 3 | |||||
Purchases | 34 | — | 34 | ||||||
Settlements | (15 | ) | 1 | (14 | ) | ||||
Transfers out of Level 3 | (1 | ) | — | (1 | ) | ||||
Ending balance at June 30, 2014 | $ | 15 | $ | (103 | ) | $ | (88 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2014 | $ | (1 | ) | $ | 15 | $ | 14 | ||
Uranium: | |||||||||
Beginning balance at April 1, 2014 | $ | (5 | ) | $ | (a) | $ | (5 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (4 | ) | (a) | (4 | ) | ||||
Settlements | 2 | (a) | 2 | ||||||
Ending balance at June 30, 2014 | $ | (7 | ) | $ | (a) | $ | (7 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2014 | $ | (4 | ) | $ | (a) | $ | (4 | ) |
(a) | Not applicable. |
Net derivative commodity contracts | |||||||||
Three Months | Ameren Missouri | Ameren Illinois | Ameren | ||||||
Fuel oils: | |||||||||
Beginning balance at April 1, 2013 | $ | 5 | $ | (a) | $ | 5 | |||
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (2 | ) | (a) | (2 | ) | ||||
Ending balance at June 30, 2013 | $ | 3 | $ | (a) | $ | 3 | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2013 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Natural gas: | |||||||||
Beginning balance at April 1, 2013 | $ | — | $ | 2 | $ | 2 | |||
Purchases | (1 | ) | — | (1 | ) | ||||
Ending balance at June 30, 2013 | $ | (1 | ) | $ | 2 | $ | 1 | ||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2013 | $ | (1 | ) | $ | — | $ | (1 | ) | |
Power: | |||||||||
Beginning balance at April 1, 2013 | $ | 2 | $ | (81 | ) | $ | (79 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | 1 | 1 | 2 | ||||||
Purchases | 40 | — | 40 | ||||||
Settlements | (9 | ) | — | (9 | ) | ||||
Transfers out of Level 3 | 3 | — | 3 | ||||||
Ending balance at June 30, 2013 | $ | 37 | $ | (80 | ) | $ | (43 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2013 | $ | 3 | $ | (4 | ) | $ | (1 | ) | |
Uranium: | |||||||||
Beginning balance at April 1, 2013 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (2 | ) | (a) | (2 | ) | ||||
Settlements | 1 | (a) | 1 | ||||||
Ending balance at June 30, 2013 | $ | (3 | ) | $ | (a) | $ | (3 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2013 | $ | (1 | ) | $ | (a) | $ | (1 | ) |
(a) | Not applicable. |
Net derivative commodity contracts | |||||||||
Six Months | 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 | (1 | ) | (a) | (1 | ) | ||||
Settlements | (2 | ) | (a) | (2 | ) | ||||
Ending balance at June 30, 2014 | $ | 2 | $ | (a) | $ | 2 | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2014 | $ | — | $ | (a) | $ | — | |||
Natural gas: | |||||||||
Beginning balance at January 1, 2014 | $ | — | $ | — | $ | — | |||
Purchases | — | (1 | ) | (1 | ) | ||||
Settlements | — | 1 | 1 | ||||||
Ending balance at June 30, 2014 | $ | — | $ | — | $ | — | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2014 | $ | — | $ | — | $ | — | |||
Power: | |||||||||
Beginning balance at January 1, 2014 | $ | 19 | $ | (108 | ) | $ | (89 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (18 | ) | 4 | (14 | ) | ||||
Purchases | 34 | — | 34 | ||||||
Settlements | (20 | ) | 1 | (19 | ) | ||||
Ending balance at June 30, 2014 | $ | 15 | $ | (103 | ) | $ | (88 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2014 | $ | (3 | ) | $ | 1 | $ | (2 | ) | |
Uranium: | |||||||||
Beginning balance at January 1, 2014 | $ | (6 | ) | $ | (a) | $ | (6 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (4 | ) | (a) | (4 | ) | ||||
Settlements | 3 | (a) | 3 | ||||||
Ending balance at June 30, 2014 | $ | (7 | ) | $ | (a) | $ | (7 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2014 | $ | (4 | ) | $ | (a) | $ | (4 | ) |
(a) | Not applicable. |
Net derivative commodity contracts | |||||||||
Six Months | Ameren Missouri | Ameren Illinois | Ameren | ||||||
Fuel oils: | |||||||||
Beginning balance at January 1, 2013 | $ | 5 | $ | (a) | $ | 5 | |||
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (2 | ) | (a) | (2 | ) | ||||
Purchases | 1 | (a) | 1 | ||||||
Settlements | (1 | ) | (a) | (1 | ) | ||||
Ending balance at June 30, 2013 | $ | 3 | $ | (a) | $ | 3 | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2013 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Natural gas: | |||||||||
Beginning balance at January 1, 2013 | $ | — | $ | — | $ | — | |||
Realized and unrealized gains (losses) included in regulatory assets/liabilities | — | 1 | 1 | ||||||
Purchases | (1 | ) | 1 | — | |||||
Ending balance at June 30, 2013 | $ | (1 | ) | $ | 2 | $ | 1 | ||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2013 | $ | — | $ | — | $ | — | |||
Power: | |||||||||
Beginning balance at January 1, 2013 | $ | 11 | $ | (111 | ) | $ | (100 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | 6 | 15 | 21 | ||||||
Purchases | 40 | — | 40 | ||||||
Settlements | (22 | ) | 16 | (6 | ) | ||||
Transfers into Level 3 | (2 | ) | — | (2 | ) | ||||
Transfers out of Level 3 | 4 | — | 4 | ||||||
Ending balance at June 30, 2013 | $ | 37 | $ | (80 | ) | $ | (43 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2013 | $ | — | $ | 15 | $ | 15 | |||
Uranium: | |||||||||
Beginning balance at January 1, 2013 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (2 | ) | (a) | (2 | ) | ||||
Settlements | 1 | (a) | 1 | ||||||
Ending balance at June 30, 2013 | $ | (3 | ) | $ | (a) | $ | (3 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2013 | $ | (1 | ) | $ | (a) | $ | (1 | ) |
(a) | Not applicable. |
2014 | 2013 | |||||||||||||||||
Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | |||||||||||||
Three Months | ||||||||||||||||||
Transfers out of Level 3 / Transfers into Level 2 - Power | $ | (1 | ) | $ | — | $ | (1 | ) | $ | 3 | $ | — | $ | 3 | ||||
Six Months | ||||||||||||||||||
Transfers into Level 3 / Transfers out of Level 2 - Power | $ | — | $ | — | $ | — | $ | (2 | ) | $ | — | $ | (2 | ) | ||||
Transfers out of Level 3 / Transfers into Level 2 - Power | — | — | — | 4 | — | 4 | ||||||||||||
Net fair value of Level 3 transfers | $ | — | $ | — | $ | — | $ | 2 | $ | — | $ | 2 |
June 30, 2014 | December 31, 2013 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Ameren:(a) | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 5,944 | $ | 6,648 | $ | 6,038 | $ | 6,584 | |||||||
Preferred stock | 142 | 120 | 142 | 118 | |||||||||||
Ameren Missouri: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 4,004 | $ | 4,464 | $ | 3,757 | $ | 4,124 | |||||||
Preferred stock | 80 | 72 | 80 | 71 | |||||||||||
Ameren Illinois: | |||||||||||||||
Long-term debt | $ | 1,940 | $ | 2,184 | $ | 1,856 | $ | 2,028 | |||||||
Preferred stock | 62 | 48 | 62 | 47 |
(a) | Preferred stock is recorded in “Noncontrolling Interests” on the consolidated balance sheet. |
|
Three Months | Six Months | ||||||||||||||
Agreement | Income Statement Line Item | Ameren Missouri | Ameren Illinois | Ameren Missouri | Ameren Illinois | ||||||||||
Ameren Missouri power supply | Operating Revenues | 2014 | $ | 3 | $ | (a) | $ | 3 | $ | (a) | |||||
agreements with Ameren Illinois | 2013 | (b) | (a) | 1 | (a) | ||||||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2014 | 4 | 1 | 9 | 1 | |||||||||
rent and facility services | 2013 | 5 | (b) | 11 | 1 | ||||||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2014 | 1 | (b) | 1 | (b) | |||||||||
miscellaneous support services | 2013 | (b) | 2 | (b) | 2 | ||||||||||
Total Operating Revenues | 2014 | $ | 8 | $ | 1 | $ | 13 | $ | 1 | ||||||
2013 | 5 | 2 | 12 | 3 | |||||||||||
Ameren Illinois power supply | Purchased Power | 2014 | $ | (a) | $ | 3 | $ | (a) | $ | 3 | |||||
agreements with Ameren Missouri | 2013 | (a) | (b) | (a) | 1 | ||||||||||
Ameren Illinois transmission | Purchased Power | 2014 | (a) | (b) | (a) | 1 | |||||||||
services with ATXI | 2013 | (a) | (b) | (a) | 1 | ||||||||||
Total Purchased Power | 2014 | $ | (a) | $ | 3 | $ | (a) | $ | 4 | ||||||
2013 | (a) | (b) | (a) | 2 | |||||||||||
Ameren Services support services | Other Operations and Maintenance | 2014 | $ | 32 | $ | 27 | $ | 65 | $ | 54 | |||||
agreement | 2013 | 28 | 24 | 60 | 48 | ||||||||||
Insurance premiums(c) | Other Operations and Maintenance | 2014 | (b) | (a) | (b) | (a) | |||||||||
2013 | (b) | (a) | (b) | (a) | |||||||||||
Total Other Operations and | 2014 | $ | 32 | $ | 27 | $ | 65 | $ | 54 | ||||||
Maintenance Expenses | 2013 | 28 | 24 | 60 | 48 | ||||||||||
Money pool borrowings (advances) | Interest Charges | 2014 | $ | (b) | $ | (b) | $ | (b) | $ | (b) | |||||
2013 | — | (b) | (b) | (b) |
(a) | Not applicable. |
(b) | Amount less than $1 million. |
(c) | Represents insurance premiums paid to Missouri Energy Risk Assurance Company LLC, an affiliate, for replacement power, property damage, and terrorism coverage. |
|
Type and Source of Coverage | Maximum Coverages | Maximum Assessments for Single Incidents | ||||||
Public liability and nuclear worker liability: | ||||||||
American Nuclear Insurers | $ | 375 | $ | — | ||||
Pool participation | 13,241 | (a) | 128 | (b) | ||||
$ | 13,616 | (c) | $ | 128 | ||||
Property damage: | ||||||||
NEIL | $ | 2,250 | (d) | $ | 23 | (e) | ||
European Mutual Association for Nuclear Insurance | 500 | (f) | — | |||||
$ | 2,750 | $ | 23 | |||||
Replacement power: | ||||||||
NEIL | $ | 490 | (g) | $ | 9 | (e) | ||
Missouri Energy Risk Assurance Company LLC | 64 | (h) | — |
(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 $128 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. |
(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 $2.25 billion property coverage provided by NEIL. |
(g) | Provides replacement power cost insurance in the event of a prolonged accidental outage. Weekly indemnity up to $4.5 million for 52 weeks, which commences after the first eight 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 $327.6 million. |
(h) | Provides replacement power cost insurance in the event of a prolonged accidental outage. The coverage commences after the first 52 weeks of insurance coverage from NEIL concludes and is a weekly indemnity of up to $900,000 for 71 weeks in excess of the $3.6 million per week set forth above. Missouri Energy Risk Assurance Company LLC is an affiliate and has reinsured this coverage with third-party insurance companies. See Note 8 - Related Party Transactions for more information on this affiliate transaction. |
Estimate | Recorded Liability(a) | ||||||||||
Low | High | ||||||||||
Ameren | $ | 259 | $ | 318 | $ | 259 | |||||
Ameren Missouri | 1 | 2 | 1 | ||||||||
Ameren Illinois | 258 | 316 | 258 |
(a) | Recorded liability represents the estimated minimum probable obligations, as no other amount within the range was a better estimate. |
Ameren | Ameren Missouri | Ameren Illinois | Total(a) | |||
1 | 49 | 59 | 73 |
(a) | Total does not equal the sum of the subsidiary unit lawsuits because some of the lawsuits name multiple Ameren entities as defendants. |
|
Pension Benefits | Postretirement Benefits | |||||||||||||||||||||||||||||||
Three Months | Six Months | Three Months | Six Months | |||||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | |||||||||||||||||||||||||
Service cost | $ | 19 | $ | 22 | $ | 40 | $ | 46 | $ | 4 | $ | 5 | $ | 9 | $ | 11 | ||||||||||||||||
Interest cost | 42 | 41 | 91 | 81 | 12 | 11 | 25 | 23 | ||||||||||||||||||||||||
Expected return on plan assets | (57 | ) | (54 | ) | (114 | ) | (108 | ) | (16 | ) | (15 | ) | (32 | ) | (31 | ) | ||||||||||||||||
Amortization of: | ||||||||||||||||||||||||||||||||
Prior service cost (benefit) | — | (1 | ) | — | (2 | ) | (1 | ) | (1 | ) | (2 | ) | (2 | ) | ||||||||||||||||||
Actuarial loss (gain) | 12 | 24 | 24 | 46 | (2 | ) | 2 | (3 | ) | 4 | ||||||||||||||||||||||
Net periodic benefit cost (benefit) | $ | 16 | $ | 32 | (a) | $ | 41 | $ | 63 | (a) | $ | (3 | ) | $ | 2 | (a) | $ | (3 | ) | $ | 5 | (a) |
(a) | The net periodic benefit cost includes $3 million and $6 million in total net costs for pension benefits, for the three and six months ended June 30, 2013, respectively, which were included in “Loss from discontinued operations, net of taxes” on Ameren’s consolidated statement of income (loss). The net periodic benefit cost includes $1 million and $- million in total net costs for postretirement benefits, for the three and six months ended June 30, 2013, respectively, which were included in “Loss from discontinued operations, net of taxes” on Ameren’s consolidated statement of income (loss). |
Pension Benefits | Postretirement Benefits | |||||||||||||||||||||||||||||||
Three Months | Six Months | Three Months | Six Months | |||||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | |||||||||||||||||||||||||
Ameren Missouri | $ | 8 | $ | 18 | $ | 25 | $ | 36 | $ | 1 | $ | 2 | $ | 2 | $ | 5 | ||||||||||||||||
Ameren Illinois | 7 | 11 | 15 | 21 | (3 | ) | (1 | ) | (4 | ) | — | |||||||||||||||||||||
Other | 1 | 3 | (b) | 1 | 6 | (b) | (1 | ) | 1 | (b) | (1 | ) | — | (b) | ||||||||||||||||||
Ameren(a) | $ | 16 | $ | 32 | $ | 41 | $ | 63 | $ | (3 | ) | $ | 2 | $ | (3 | ) | $ | 5 |
(a) | Includes amounts for Ameren registrants and nonregistrant subsidiaries. |
(b) | The net periodic benefit cost includes $3 million and $6 million in total net costs for pension benefits, for the three and six months ended June 30, 2013, respectively, which were included in “Loss from discontinued operations, net of taxes” on Ameren’s consolidated statement of income (loss). The net periodic benefit cost includes $1 million and $- million in total net costs for postretirement benefits, for the three and six months ended June 30, 2013, respectively, which were included in “Loss from discontinued operations, net of taxes” on Ameren’s consolidated statement of income (loss). |
|
June 30, 2014 | December 31, 2013 | ||||||
Assets of discontinued operations | |||||||
Cash and cash equivalents | $ | — | $ | — | |||
Accounts receivable and unbilled revenue | — | 5 | |||||
Materials and supplies | — | 5 | |||||
Property and plant, net | — | 142 | |||||
Accumulated deferred income taxes, net(a) | 15 | 13 | |||||
Total assets of discontinued operations | $ | 15 | $ | 165 | |||
Liabilities of discontinued operations | |||||||
Accounts payable and other current obligations | $ | 1 | $ | 5 | |||
Asset retirement obligations(b) | 32 | 40 | |||||
Total liabilities of discontinued operations | $ | 33 | $ | 45 |
(a) | Includes income tax assets related to the abandoned Meredosia and Hutsonville energy centers. |
(b) | Includes AROs associated with the abandoned Meredosia and Hutsonville energy centers of $32 million and $31 million, respectively, at June 30, 2014, and December 31, 2013. |
Three Months | Six Months | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Operating revenues | $ | — | $ | 303 | $ | 1 | $ | 567 | ||||||||
Operating expenses | (1 | ) | (310 | ) | (3 | ) | (725 | ) | (a) | |||||||
Operating loss | (1 | ) | (7 | ) | (2 | ) | (158 | ) | ||||||||
Other income (loss) | — | 1 | — | (1 | ) | |||||||||||
Interest charges | — | (11 | ) | — | (22 | ) | ||||||||||
Loss before income taxes | (1 | ) | (17 | ) | (2 | ) | (181 | ) | ||||||||
Income tax (expense) benefit | — | 7 | — | (28 | ) | |||||||||||
Loss from discontinued operations, net of taxes | $ | (1 | ) | $ | (10 | ) | $ | (2 | ) | $ | (209 | ) |
(a) | Included a noncash pretax asset impairment charge of $168 million for the six months ended June 30, 2013, to reduce the carrying value of the New AER disposal group to its estimated fair value less cost to sell. |
|
Three Months | Ameren Missouri | Ameren Illinois | Other | Intersegment Eliminations | Ameren | |||||||||||||||
2014 | ||||||||||||||||||||
External revenues | $ | 893 | $ | 518 | $ | 8 | $ | — | $ | 1,419 | ||||||||||
Intersegment revenues | 7 | 1 | — | (8 | ) | — | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 126 | 28 | (4 | ) | — | 150 | ||||||||||||||
2013 | ||||||||||||||||||||
External revenues | $ | 883 | $ | 514 | $ | 6 | $ | — | $ | 1,403 | ||||||||||
Intersegment revenues | 6 | 2 | — | (8 | ) | — | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 84 | 31 | (10 | ) | — | 105 | ||||||||||||||
Six Months | ||||||||||||||||||||
2014 | ||||||||||||||||||||
External revenues | $ | 1,704 | $ | 1,292 | $ | 17 | $ | — | $ | 3,013 | ||||||||||
Intersegment revenues | 13 | 1 | 1 | (15 | ) | — | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 173 | 81 | (7 | ) | — | 247 | ||||||||||||||
2013 | ||||||||||||||||||||
External revenues | $ | 1,672 | $ | 1,197 | $ | 9 | $ | — | $ | 2,878 | ||||||||||
Intersegment revenues | 13 | 3 | 1 | (17 | ) | — | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 124 | 62 | (27 | ) | — | 159 | ||||||||||||||
As of June 30, 2014: | ||||||||||||||||||||
Total assets | $ | 13,203 | $ | 7,719 | $ | 773 | $ | (122 | ) | $ | 21,573 | (a) | ||||||||
As of December 31, 2013: | ||||||||||||||||||||
Total assets | $ | 12,904 | $ | 7,454 | $ | 752 | $ | (233 | ) | $ | 20,877 | (a) |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|