|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | Union Electric Company, doing business as Ameren Missouri, operates a rate-regulated electric generation, transmission, and distribution business and a rate-regulated natural gas distribution business in Missouri. |
• | Ameren Illinois Company, doing business as Ameren Illinois, operates rate-regulated electric transmission, electric distribution, and natural gas distribution businesses in Illinois. |
• | ATXI operates a FERC rate-regulated electric transmission business. ATXI is developing MISO-approved electric transmission projects, including the Illinois Rivers, Spoon River, and Mark Twain projects. |
Ameren Missouri | Ameren Illinois(a) | Ameren | ||||||||||
Balance at December 31, 2016 | $ | 644 | (b) | $ | 6 | $ | 650 | (b) | ||||
Liabilities settled | (4 | ) | (1 | ) | (5 | ) | ||||||
Accretion(c) | 20 | (d) | 20 | |||||||||
Change in estimates(e) | (18 | ) | (1 | ) | (19 | ) | ||||||
Balance at September 30, 2017 | $ | 642 | (b) | $ | 4 | $ | 646 | (b) | ||||
(a) | Included in “Other deferred credits and liabilities” on the balance sheet. |
(b) | Balance included $15 million in “Other current liabilities” on the balance sheet as of both December 31, 2016 and September 30, 2017, respectively. |
(c) | Accretion expense was recorded as a decrease to regulatory liabilities. |
(d) | Less than $1 million. |
(e) | Ameren Missouri changed its fair value estimate primarily due to an extension of the remediation period of certain CCR storage facilities, an update to the decommissioning of the Callaway energy center to reflect the cost study and funding analysis filed with the MoPSC in 2017, and an increase in the discount rate assumption. |
Performance Share Units | ||||||
Share Units | Weighted-average Fair Value per Share Unit | |||||
Nonvested at January 1, 2017 | 1,059,639 | $ | 48.04 | |||
Granted(a) | 500,943 | 59.16 | ||||
Forfeitures | (48,661 | ) | 52.54 | |||
Vested(b) | (27,446 | ) | 52.88 | |||
Nonvested at September 30, 2017 | 1,484,475 | $ | 51.55 | |||
(a) | Performance share units granted to certain executive and nonexecutive officers and other eligible employees under the 2014 Incentive Plan. |
(b) | Performance share units vested due to the attainment of retirement eligibility by certain employees. Actual shares issued for retirement-eligible employees vary depending on actual performance over the three-year measurement period. |
Three Months | Nine Months | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Ameren Missouri | $ | 51 | $ | 52 | $ | 122 | $ | 122 | ||||||||
Ameren Illinois | 10 | 9 | 40 | 40 | ||||||||||||
Ameren | $ | 61 | $ | 61 | $ | 162 | $ | 162 | ||||||||
|
|||
|
|||
2017 | 2016 | ||||||
Ameren (parent) | $ | 277 | $ | 507 | |||
Ameren Missouri | — | — | |||||
Ameren Illinois | 169 | 51 | |||||
Ameren Consolidated | $ | 446 | $ | 558 | |||
Ameren (parent) | Ameren Missouri | Ameren Illinois | Ameren Consolidated | |||||||||||
2017 | ||||||||||||||
Average daily commercial paper outstanding | $ | 669 | $ | 7 | $ | 78 | $ | 754 | ||||||
Weighted-average interest rate | 1.27 | % | 1.20 | % | 1.28 | % | 1.27 | % | ||||||
Peak commercial paper during period(a) | $ | 841 | $ | 64 | $ | 193 | $ | 948 | ||||||
Peak interest rate | 1.50 | % | 1.41 | % | 1.50 | % | 1.50 | % | ||||||
2016 | ||||||||||||||
Average daily commercial paper outstanding | $ | 435 | $ | 80 | $ | 48 | $ | 563 | ||||||
Weighted-average interest rate | 0.81 | % | 0.74 | % | 0.72 | % | 0.79 | % | ||||||
Peak commercial paper during period(a) | $ | 574 | $ | 208 | $ | 195 | $ | 839 | ||||||
Peak interest rate | 0.95 | % | 0.85 | % | 0.85 | % | 0.95 | % | ||||||
(a) | The timing of peak commercial paper issuances varies by company. Therefore, the sum of peak commercial paper issuances presented by company does not equal the Ameren Consolidated peak commercial paper issuances for the period. |
|
|||
Payment Date | Principal Payment | ||
August 2022 | $ | 49.5 | |
August 2024 | 49.5 | ||
August 2027 | 49.5 | ||
August 2030 | 49.5 | ||
August 2032 | 49.5 | ||
August 2038 | 49.5 | ||
August 2043 | 76.5 | ||
August 2050 | 76.5 | ||
Total Principal Amount of Notes | $ | 450.0 | |
|
|||
Three Months | Nine Months | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Ameren:(a) | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | 6 | $ | 7 | $ | 16 | $ | 20 | ||||||||
Interest income on industrial development revenue bonds | 7 | 7 | 20 | 20 | ||||||||||||
Interest income | — | 3 | 5 | 11 | ||||||||||||
Other | — | 1 | 1 | 3 | ||||||||||||
Total miscellaneous income | $ | 13 | $ | 18 | $ | 42 | $ | 54 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | — | $ | 1 | $ | 7 | $ | 8 | ||||||||
Other | 2 | 7 | 9 | 13 | ||||||||||||
Total miscellaneous expense | $ | 2 | $ | 8 | $ | 16 | $ | 21 | ||||||||
Ameren Missouri: | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | 6 | $ | 6 | $ | 15 | $ | 16 | ||||||||
Interest income on industrial development revenue bonds | 7 | 7 | 20 | 20 | ||||||||||||
Interest income | — | 1 | — | 1 | ||||||||||||
Other | — | — | 1 | 1 | ||||||||||||
Total miscellaneous income | $ | 13 | $ | 14 | $ | 36 | $ | 38 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | — | $ | — | $ | 2 | $ | 2 | ||||||||
Other | 2 | 2 | 4 | 4 | ||||||||||||
Total miscellaneous expense | $ | 2 | $ | 2 | $ | 6 | $ | 6 | ||||||||
Ameren Illinois: | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | — | $ | 1 | $ | 1 | $ | 4 | ||||||||
Interest income | 1 | 2 | 5 | 9 | ||||||||||||
Other | — | 1 | 1 | 2 | ||||||||||||
Total miscellaneous income | $ | 1 | $ | 4 | $ | 7 | $ | 15 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | — | $ | 1 | $ | 5 | $ | 6 | ||||||||
Other | — | 2 | 3 | 5 | ||||||||||||
Total miscellaneous expense | $ | — | $ | 3 | $ | 8 | $ | 11 | ||||||||
(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) | ||||||||||||
2017 | 2016 | |||||||||||
Commodity | Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | ||||||
Fuel oils (in gallons)(a) | 30 | (b) | 30 | 30 | (b) | 30 | ||||||
Natural gas (in mmbtu) | 24 | 145 | 169 | 25 | 129 | 154 | ||||||
Power (in megawatthours) | 2 | 9 | 11 | 1 | 9 | 10 | ||||||
Uranium (pounds in thousands) | 370 | (b) | 370 | 345 | (b) | 345 | ||||||
(a) | Consists of ultra-low-sulfur diesel products. |
(b) | Not applicable. |
Balance Sheet Location | Ameren Missouri | Ameren Illinois | Ameren | |||||||||||
2017 | ||||||||||||||
Fuel oils | Other current assets | $ | 2 | $ | — | $ | 2 | |||||||
Other assets | 1 | — | 1 | |||||||||||
Natural gas | Other current assets | — | 1 | 1 | ||||||||||
Other assets | — | 1 | 1 | |||||||||||
Power | Other current assets | 10 | — | 10 | ||||||||||
Other assets | 1 | — | 1 | |||||||||||
Total assets (a) | $ | 14 | $ | 2 | $ | 16 | ||||||||
Fuel oils | Other current liabilities | $ | 2 | $ | — | $ | 2 | |||||||
Natural gas | Other current liabilities | 3 | 8 | 11 | ||||||||||
Other deferred credits and liabilities | 4 | 6 | 10 | |||||||||||
Power | Other current liabilities | 1 | 13 | 14 | ||||||||||
Other deferred credits and liabilities | — | 179 | 179 | |||||||||||
Uranium | Other deferred credits and liabilities | — | (b) | — | — | (b) | ||||||||
Total liabilities (c) | $ | 10 | $ | 206 | $ | 216 | ||||||||
2016 | ||||||||||||||
Fuel oils | Other current assets | $ | 2 | $ | — | $ | 2 | |||||||
Other assets | 1 | — | 1 | |||||||||||
Natural gas | Other current assets | 1 | 11 | 12 | ||||||||||
Other assets | 1 | 2 | 3 | |||||||||||
Power | Other current assets | 9 | — | 9 | ||||||||||
Total assets (a) | $ | 14 | $ | 13 | $ | 27 | ||||||||
Fuel oils | Other current liabilities | $ | 5 | $ | — | $ | 5 | |||||||
Natural gas | Other current liabilities | 1 | 3 | 4 | ||||||||||
Other deferred credits and liabilities | 5 | 5 | 10 | |||||||||||
Power | Other current liabilities | 3 | 12 | 15 | ||||||||||
Other deferred credits and liabilities | — | 173 | 173 | |||||||||||
Uranium | Other deferred credits and liabilities | 4 | — | 4 | ||||||||||
Total liabilities (c) | $ | 18 | $ | 193 | $ | 211 | ||||||||
(a) | The cumulative amount of pretax net gains on all derivative instruments is deferred as a regulatory liability. |
(b) | Beginning in 2017, as a result of rulebook amendments at the Chicago Mercantile Exchange, the fair value of uranium derivative liabilities are offset by certain settlement payments made to the exchange previously characterized as collateral and included within “Other assets” on Ameren’s and Ameren Missouri’s balance sheet. |
(c) | The cumulative amount of pretax net losses on all derivative instruments is deferred as a regulatory asset. |
Aggregate Fair Value of Derivative Liabilities(a) | Cash Collateral Posted | Potential Aggregate Amount of Additional Collateral Required(b) | |||||||||
2017 | |||||||||||
Ameren Missouri | $ | 59 | $ | 3 | $ | 48 | |||||
Ameren Illinois | 48 | — | 41 | ||||||||
Ameren | $ | 107 | $ | 3 | $ | 89 | |||||
(a) | Before consideration of master netting arrangements or similar agreements and including NPNS and other accrual contract exposures. |
(b) | As collateral requirements with certain counterparties are based on master netting arrangements or similar agreements, the aggregate amount of additional collateral required to be posted is determined after consideration of the effects of such arrangements. |
|
|||
Fair Value | Weighted Average | ||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | |||||||
Level 3 Derivative asset and liability – commodity contracts(a): | |||||||||||
2017 | |||||||||||
Fuel oils | $ | 1 | $ | (1 | ) | Option model | Volatilities(%)(b) | 24 – 32 | 26 | ||
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.12 – 0.22 | 0.17 | ||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.37 | (e) | |||||||||
Natural gas | — | (2 | ) | Discounted cash flow | Nodal basis ($/mmbtu)(b) | (1.10) – (0.10) | (0.80) | ||||
Counterparty credit risk (%)(c)(d) | 0.34 – 6 | 0.73 | |||||||||
Ameren Illinois credit risk (%)(c)(d) | 0.37 | (e) | |||||||||
Power(g) | $ | 11 | $ | (193 | ) | Discounted cash flow | Average forward peak and off-peak pricing – forwards/swaps ($/MWh)(h) | 25 – 41 | 28 | ||
Estimated auction price for FTRs ($/MW)(b) | (324) – 1,194 | 269 | |||||||||
Nodal basis ($/MWh)(h) | (3) – 0 | (2) | |||||||||
Fair Value | Weighted Average | ||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | |||||||
Counterparty credit risk (%)(c)(d) | 0.28 | (e) | |||||||||
Ameren Illinois credit risk (%)(c)(d) | 0.37 | (e) | |||||||||
Fundamental energy production model | Estimated future natural gas prices ($/mmbtu)(b) | 3 – 4 | 3 | ||||||||
Escalation rate (%)(b)(i) | 3 | (e) | |||||||||
Contract price allocation | Estimated renewable energy credit costs ($/credit)(b) | 5 – 7 | 6 | ||||||||
2016 | |||||||||||
Fuel oils | $ | 1 | $ | — | Option model | Volatilities (%)(b) | 24 – 66 | 28 | |||
Discounted cash flow | Counterparty credit risk (%)(c)(d) | 0.13 – 0.22 | 0.15 | ||||||||
Ameren Missouri credit risk (%)(c)(d) | 0.38 | (e) | |||||||||
Escalation rate (%)(b)(f) | (2) – 2 | 0 | |||||||||
Natural gas | 1 | (1 | ) | Option model | Volatilities (%)(b) | 31 – 66 | 36 | ||||
Nodal basis ($/mmbtu)(b) | (0.40) – (0.10) | (0.20) | |||||||||
Discounted cash flow | Nodal basis ($/mmbtu)(b) | (0.80) – 0 | (0.50) | ||||||||
Counterparty credit risk (%)(c)(d) | 0.13 – 8 | 1 | |||||||||
Ameren Illinois credit risk (%)(c)(d) | 0.38 | (e) | |||||||||
Power(g) | 9 | (187 | ) | Discounted cash flow | Average forward peak and off-peak pricing – forwards/swaps ($/MWh)(h) | 26 – 44 | 29 | ||||
Estimated auction price for FTRs ($/MW)(b) | (71) – 5,270 | 125 | |||||||||
Nodal basis ($/MWh)(h) | (6) – 0 | (2) | |||||||||
Ameren Illinois credit risk (%)(c)(d) | 0.38 | (e) | |||||||||
Fundamental energy production model | Estimated future natural gas prices ($/mmbtu)(b) | 3 – 4 | 3 | ||||||||
Escalation rate (%)(b)(i) | 5 | (e) | |||||||||
Contract price allocation | Estimated renewable energy credit costs ($/credit)(b) | 5 – 7 | 6 | ||||||||
Uranium | — | (4 | ) | Option model | Volatilities (%)(b) | 24 | (e) | ||||
Discounted cash flow | Average forward uranium pricing ($/pound)(b) | 22 – 24 | 22 | ||||||||
Ameren Missouri credit risk (%)(c)(d) | 0.38 | (e) | |||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Generally, significant increases (decreases) in this input in isolation would result in a significantly higher (lower) fair value measurement. |
(c) | Generally, significant increases (decreases) in this input in isolation would result in a significantly lower (higher) fair value measurement. |
(d) | Counterparty credit risk is applied only to counterparties with derivative asset balances. Ameren Missouri and Ameren Illinois credit risk is applied only to counterparties with derivative liability balances. |
(e) | Not applicable. |
(f) | Escalation rate applies to fuel oil prices 2019 and beyond. |
(g) | Power valuations use visible third-party pricing evaluated by month for peak and off-peak demand through 2021 for September 30, 2017, and through 2020 for December 31, 2016. Valuations beyond 2021 for September 30, 2017, and 2020 for December 31, 2016 use fundamentally modeled pricing by month for peak and off-peak demand. |
(h) | The balance at Ameren is comprised of Ameren Missouri and Ameren Illinois power contracts, which respond differently to unobservable input changes due to their opposing positions. |
(i) | Escalation rate applies to power prices in 2031 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 | $ | — | $ | 1 | $ | 3 | ||||||||||
Natural gas | 1 | 1 | — | 2 | ||||||||||||||
Power | — | — | 11 | 11 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 3 | $ | 1 | $ | 12 | $ | 16 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | — | $ | 2 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 445 | — | — | 445 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. treasury and agency securities | — | 119 | — | 119 | ||||||||||||||
Corporate bonds | — | 82 | — | 82 | ||||||||||||||
Other | — | 24 | — | 24 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 447 | $ | 225 | $ | — | $ | 672 | ||||||||||
Total Ameren | $ | 450 | $ | 226 | $ | 12 | $ | 688 | ||||||||||
Ameren Missouri | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 2 | $ | — | $ | 1 | $ | 3 | ||||||||||
Power | — | — | 11 | 11 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 2 | $ | — | $ | 12 | $ | 14 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | — | $ | 2 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 445 | — | — | 445 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. treasury and agency securities | — | 119 | — | 119 | ||||||||||||||
Corporate bonds | — | 82 | — | 82 | ||||||||||||||
Other | — | 24 | — | 24 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 447 | $ | 225 | $ | — | $ | 672 | ||||||||||
Total Ameren Missouri | $ | 449 | $ | 225 | $ | 12 | $ | 686 | ||||||||||
Ameren Illinois | Derivative assets – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | 1 | $ | 1 | $ | — | $ | 2 | ||||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 1 | $ | — | $ | 1 | $ | 2 | ||||||||||
Natural gas | — | 19 | 2 | 21 | ||||||||||||||
Power | — | — | 193 | 193 | ||||||||||||||
Total Ameren | $ | 1 | $ | 19 | $ | 196 | $ | 216 | ||||||||||
Ameren Missouri | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 1 | $ | — | $ | 1 | $ | 2 | ||||||||||
Natural gas | — | 7 | — | 7 | ||||||||||||||
Power | — | — | 1 | 1 | ||||||||||||||
Total Ameren Missouri | $ | 1 | $ | 7 | $ | 2 | $ | 10 | ||||||||||
Ameren Illinois | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | 12 | $ | 2 | $ | 14 | ||||||||||
Power | — | — | 192 | 192 | ||||||||||||||
Total Ameren Illinois | $ | — | $ | 12 | $ | 194 | $ | 206 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
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 | $ | — | $ | 1 | $ | 3 | ||||||||||
Natural gas | 2 | 12 | 1 | 15 | ||||||||||||||
Power | — | — | 9 | 9 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 4 | $ | 12 | $ | 11 | $ | 27 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | — | $ | — | $ | 1 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 408 | — | — | 408 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. treasury and agency securities | — | 112 | — | 112 | ||||||||||||||
Corporate bonds | — | 67 | — | 67 | ||||||||||||||
Other | — | 17 | — | 17 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 409 | $ | 196 | $ | — | $ | 605 | (b) | |||||||||
Total Ameren | $ | 413 | $ | 208 | $ | 11 | $ | 632 | ||||||||||
Ameren Missouri | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 2 | $ | — | $ | 1 | $ | 3 | ||||||||||
Natural gas | — | 1 | 1 | 2 | ||||||||||||||
Power | — | — | 9 | 9 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 2 | $ | 1 | $ | 11 | $ | 14 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | — | $ | — | $ | 1 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 408 | — | — | 408 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. treasury and agency securities | — | 112 | — | 112 | ||||||||||||||
Corporate bonds | — | 67 | — | 67 | ||||||||||||||
Other | — | 17 | — | 17 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 409 | $ | 196 | $ | — | $ | 605 | (b) | |||||||||
Total Ameren Missouri | $ | 411 | $ | 197 | $ | 11 | $ | 619 | ||||||||||
Ameren Illinois | Derivative assets – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | 2 | $ | 11 | $ | — | $ | 13 | ||||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 5 | $ | — | $ | — | $ | 5 | ||||||||||
Natural gas | — | 13 | 1 | 14 | ||||||||||||||
Power | — | 1 | 187 | 188 | ||||||||||||||
Uranium | — | — | 4 | 4 | ||||||||||||||
Total Ameren | $ | 5 | $ | 14 | $ | 192 | $ | 211 | ||||||||||
Ameren Missouri | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 5 | $ | — | $ | — | $ | 5 | ||||||||||
Natural gas | — | 6 | — | 6 | ||||||||||||||
Power | — | 1 | 2 | 3 | ||||||||||||||
Uranium | — | — | 4 | 4 | ||||||||||||||
Total Ameren Missouri | $ | 5 | $ | 7 | $ | 6 | $ | 18 | ||||||||||
Ameren Illinois | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | 7 | $ | 1 | $ | 8 | ||||||||||
Power | — | — | 185 | 185 | ||||||||||||||
Total Ameren Illinois | $ | — | $ | 7 | $ | 186 | $ | 193 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $2 million of receivables, payables, and accrued income, net. |
Net derivative commodity contracts | |||||||||
Ameren Missouri | Ameren Illinois | Ameren | |||||||
For the three months ended September 30, 2017 | |||||||||
Beginning balance at July 1, 2017 | $ | 14 | $ | (192 | ) | $ | (178 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (2 | ) | (3 | ) | (5 | ) | |||
Sales | 1 | — | 1 | ||||||
Settlements | (3 | ) | 3 | — | |||||
Ending balance at September 30, 2017 | $ | 10 | $ | (192 | ) | $ | (182 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at September 30, 2017 | $ | — | $ | (2 | ) | $ | (2 | ) | |
For the three months ended September 30, 2016 | |||||||||
Beginning balance at July 1, 2016 | $ | 14 | $ | (169 | ) | $ | (155 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | — | (6 | ) | (6 | ) | ||||
Settlements | (5 | ) | 3 | (2 | ) | ||||
Ending balance at September 30, 2016 | $ | 9 | $ | (172 | ) | $ | (163 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at September 30, 2016 | $ | — | $ | (2 | ) | $ | (2 | ) | |
For the nine months ended September 30, 2017 | |||||||||
Beginning balance at January 1, 2017 | $ | 7 | $ | (185 | ) | $ | (178 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (3 | ) | (14 | ) | (17 | ) | |||
Purchases | 15 | — | 15 | ||||||
Sales | 1 | — | 1 | ||||||
Settlements | (10 | ) | 7 | (3 | ) | ||||
Ending balance at September 30, 2017 | $ | 10 | $ | (192 | ) | $ | (182 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at September 30, 2017 | $ | — | $ | (15 | ) | $ | (15 | ) | |
For the nine months ended September 30, 2016 | |||||||||
Beginning balance at January 1, 2016 | $ | 16 | $ | (170 | ) | $ | (154 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (4 | ) | (13 | ) | (17 | ) | |||
Purchases | 13 | — | 13 | ||||||
Settlements | (16 | ) | 11 | (5 | ) | ||||
Ending balance at September 30, 2016 | $ | 9 | $ | (172 | ) | $ | (163 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at September 30, 2016 | $ | — | $ | (7 | ) | $ | (7 | ) | |
September 30, 2017 | December 31, 2016 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Ameren: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 7,699 | $ | 8,234 | $ | 7,276 | $ | 7,772 | |||||||
Preferred stock(a) | 142 | 131 | 142 | 131 | |||||||||||
Ameren Missouri: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 3,967 | $ | 4,312 | $ | 3,994 | $ | 4,304 | |||||||
Preferred stock | 80 | 79 | 80 | 79 | |||||||||||
Ameren Illinois: | |||||||||||||||
Long-term debt (including current portion) | $ | 2,590 | $ | 2,759 | $ | 2,588 | $ | 2,765 | |||||||
Preferred stock | 62 | 52 | 62 | 52 | |||||||||||
(a) | Preferred stock is recorded in “Noncontrolling Interests” on the consolidated balance sheet. |
|
|||
Three Months | Nine Months | |||||||||||||
Agreement | Income Statement Line Item | Ameren Missouri | Ameren Illinois | Ameren Missouri | Ameren Illinois | |||||||||
Ameren Missouri power supply | Operating Revenues | 2017 | $ | 4 | $ | (a) | $ | 21 | $ | (a) | ||||
agreements with Ameren Illinois | 2016 | 9 | (a) | 21 | (a) | |||||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2017 | 7 | 1 | 20 | 3 | ||||||||
rent and facility services | 2016 | 5 | 1 | 18 | 3 | |||||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2017 | (b) | (b) | (b) | 1 | ||||||||
miscellaneous support services | 2016 | 1 | (b) | 1 | (b) | |||||||||
Total Operating Revenues | 2017 | $ | 11 | $ | 1 | $ | 41 | $ | 4 | |||||
2016 | 15 | 1 | 40 | 3 | ||||||||||
Ameren Illinois power supply | Purchased Power | 2017 | $ | (a) | $ | 4 | $ | (a) | $ | 21 | ||||
agreements with Ameren Missouri | 2016 | (a) | 9 | (a) | 21 | |||||||||
Ameren Illinois transmission | Purchased Power | 2017 | (a) | (b) | (a) | 1 | ||||||||
services with ATXI | 2016 | (a) | 1 | (a) | 2 | |||||||||
Total Purchased Power | 2017 | $ | (a) | $ | 4 | $ | (a) | $ | 22 | |||||
2016 | (a) | 10 | (a) | 23 | ||||||||||
Ameren Services support services | Other Operations and Maintenance | 2017 | $ | 34 | $ | 33 | $ | 103 | $ | 99 | ||||
agreement | 2016 | 30 | 29 | 96 | 90 | |||||||||
Money pool borrowings (advances) | Interest Charges/ Miscellaneous Income | 2017 | $ | (b) | $ | (b) | $ | (b) | $ | (b) | ||||
2016 | (b) | (b) | (b) | (b) | ||||||||||
(a) | Not applicable. |
(b) | Amount less than $1 million. |
|
|||
Coal | Natural Gas(a) | Nuclear Fuel | Purchased Power(b)(c) | Methane Gas | Other | Total | |||||||||||||||||||||
Ameren:(d) | |||||||||||||||||||||||||||
2017 | $ | 162 | $ | 65 | $ | 19 | $ | 59 | $ | 1 | $ | 33 | $ | 339 | |||||||||||||
2018 | 453 | 200 | 67 | 170 | 4 | 57 | 951 | ||||||||||||||||||||
2019 | 356 | 148 | 27 | 63 | 4 | 39 | 637 | ||||||||||||||||||||
2020 | 79 | 94 | 39 | 13 | 5 | 39 | 269 | ||||||||||||||||||||
2021 | 27 | 36 | 45 | 2 | 5 | 26 | 141 | ||||||||||||||||||||
Thereafter | — | 47 | 58 | 20 | 64 | 123 | 312 | ||||||||||||||||||||
Total | $ | 1,077 | $ | 590 | $ | 255 | $ | 327 | $ | 83 | $ | 317 | $ | 2,649 | |||||||||||||
Ameren Missouri: | |||||||||||||||||||||||||||
2017 | $ | 162 | $ | 14 | $ | 19 | $ | — | $ | 1 | $ | 20 | $ | 216 | |||||||||||||
2018 | 453 | 42 | 67 | — | 4 | 44 | 610 | ||||||||||||||||||||
2019 | 356 | 34 | 27 | — | 4 | 25 | 446 | ||||||||||||||||||||
2020 | 79 | 26 | 39 | — | 5 | 25 | 174 | ||||||||||||||||||||
2021 | 27 | 13 | 45 | — | 5 | 26 | 116 | ||||||||||||||||||||
Thereafter | — | 22 | 58 | — | 64 | 100 | 244 | ||||||||||||||||||||
Total | $ | 1,077 | $ | 151 | $ | 255 | $ | — | $ | 83 | $ | 240 | $ | 1,806 | |||||||||||||
Ameren Illinois: | |||||||||||||||||||||||||||
2017 | $ | — | $ | 51 | $ | — | $ | 59 | $ | — | $ | 13 | $ | 123 | |||||||||||||
2018 | — | 158 | — | 170 | — | 13 | 341 | ||||||||||||||||||||
2019 | — | 114 | — | 63 | — | 14 | 191 | ||||||||||||||||||||
2020 | — | 68 | — | 13 | — | 14 | 95 | ||||||||||||||||||||
2021 | — | 23 | — | 2 | — | — | 25 | ||||||||||||||||||||
Thereafter | — | 25 | — | 20 | — | — | 45 | ||||||||||||||||||||
Total | $ | — | $ | 439 | $ | — | $ | 327 | $ | — | $ | 54 | $ | 820 | |||||||||||||
(a) | Includes amounts for generation and for distribution. |
(b) | The purchased power amounts for Ameren and Ameren Illinois exclude agreements for renewable energy credits through 2032 with various renewable energy suppliers due to the contingent nature of the payment amounts. |
(c) | The purchased power amounts for Ameren and Ameren Missouri exclude a 102-megawatt power purchase agreement with a wind farm operator, which expires in 2024, due to the contingent nature of the payment amounts. |
(d) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
|
|||
Type and Source of Coverage | Maximum Coverages | Maximum Assessments for Single Incidents | ||||||
Public liability and nuclear worker liability: | ||||||||
American Nuclear Insurers | $ | 450 | $ | — | ||||
Pool participation | 12,986 | (a) | 127 | (b) | ||||
$ | 13,436 | (c) | $ | 127 | ||||
Property damage: | ||||||||
NEIL and EMANI | $ | 3,200 | (d) | $ | 29 | (e) | ||
Replacement power: | ||||||||
NEIL | $ | 490 | (f) | $ | 7 | (e) | ||
(a) | Provided through mandatory participation in an industrywide retrospective premium assessment program. |
(b) | Retrospective premium under the Price-Anderson Act. This is subject to retrospective assessment with respect to a covered loss in excess of $450 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. This limit is subject to change to account for the effects of inflation and changes in the number of licensed reactors. |
(d) | NEIL provides $2.7 billion in property damage, stabilization, decontamination, and premature decommissioning insurance for radiation events and $2.3 billion in property damage insurance for nonradiation events. EMANI provides $490 million in property damage insurance for both radiation and nonradiation events. |
(e) | All NEIL insured plants could be subject to assessments should losses exceed the accumulated funds from NEIL. |
(f) | 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 twelve weeks of an outage, plus up to $3.6 million per week for a minimum of 71 weeks thereafter for a total not exceeding the policy limit of $490 million. Nonradiation events are limited to $328 million. |
|
|||
Pension Benefits | Postretirement Benefits | |||||||||||||||||||||||||||||||
Three Months | Nine Months | Three Months | Nine Months | |||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||||||
Service cost | $ | 24 | $ | 20 | $ | 70 | $ | 60 | $ | 6 | $ | 5 | $ | 16 | $ | 15 | ||||||||||||||||
Interest cost | 44 | 46 | 134 | 138 | 12 | 12 | 35 | 36 | ||||||||||||||||||||||||
Expected return on plan assets | (65 | ) | (63 | ) | (196 | ) | (189 | ) | (19 | ) | (18 | ) | (56 | ) | (54 | ) | ||||||||||||||||
Amortization of: | ||||||||||||||||||||||||||||||||
Prior service benefit | (1 | ) | — | (1 | ) | — | (2 | ) | (1 | ) | (4 | ) | (3 | ) | ||||||||||||||||||
Actuarial loss (gain) | 14 | 8 | 41 | 24 | (2 | ) | (3 | ) | (5 | ) | (8 | ) | ||||||||||||||||||||
Net periodic benefit cost (benefit) | $ | 16 | $ | 11 | $ | 48 | $ | 33 | $ | (5 | ) | $ | (5 | ) | $ | (14 | ) | $ | (14 | ) | ||||||||||||
Pension Benefits | Postretirement Benefits | |||||||||||||||||||||||||||||||
Three Months | Nine Months | Three Months | Nine Months | |||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||||||
Ameren Missouri(a) | $ | 6 | $ | 6 | $ | 18 | $ | 19 | $ | (1 | ) | $ | (1 | ) | $ | (3 | ) | $ | (3 | ) | ||||||||||||
Ameren Illinois | 10 | 6 | 30 | 17 | (3 | ) | (3 | ) | (10 | ) | (10 | ) | ||||||||||||||||||||
Other | — | (1 | ) | — | (3 | ) | (1 | ) | (1 | ) | (1 | ) | (1 | ) | ||||||||||||||||||
Ameren(a)(b) | $ | 16 | $ | 11 | $ | 48 | $ | 33 | $ | (5 | ) | $ | (5 | ) | $ | (14 | ) | $ | (14 | ) | ||||||||||||
(a) | Does not include the impact of the regulatory tracking mechanism for the difference between the level of pension and postretirement benefit costs incurred by Ameren Missouri under GAAP and the level of such costs included in rates. |
(b) | Includes amounts for Ameren registrants and nonregistrant subsidiaries. |
|
|||
Three Months | Ameren Missouri | Ameren Illinois Electric Distribution | Ameren Illinois Natural Gas | Ameren Transmission | Other | Intersegment Eliminations | Consolidated | |||||||||||||||||||||
2017 | ||||||||||||||||||||||||||||
External revenues | $ | 1,104 | $ | 405 | $ | 111 | $ | 105 | $ | (2 | ) | $ | — | $ | 1,723 | |||||||||||||
Intersegment revenues | 11 | — | 1 | 14 | (a) | — | (26 | ) | — | |||||||||||||||||||
Net income attributable to Ameren common shareholders | 234 | 31 | 2 | 38 | (b) | (17 | ) | — | 288 | |||||||||||||||||||
Capital expenditures | 178 | 112 | 71 | 173 | (2 | ) | (7 | ) | 525 | |||||||||||||||||||
2016 | ||||||||||||||||||||||||||||
External revenues | $ | 1,150 | $ | 502 | $ | 113 | $ | 94 | $ | — | $ | — | $ | 1,859 | ||||||||||||||
Intersegment revenues | 15 | 1 | 1 | 14 | (a) | — | (31 | ) | — | |||||||||||||||||||
Net income attributable to Ameren common shareholders | 241 | 93 | 2 | 39 | (b) | (6 | ) | — | 369 | |||||||||||||||||||
Capital expenditures | 147 | 123 | 50 | 175 | 1 | — | 496 | |||||||||||||||||||||
Nine Months | ||||||||||||||||||||||||||||
2017 | ||||||||||||||||||||||||||||
External revenues | $ | 2,799 | $ | 1,176 | $ | 509 | $ | 293 | $ | (2 | ) | $ | — | $ | 4,775 | |||||||||||||
Intersegment revenues | 41 | 3 | 1 | 33 | (a) | — | (78 | ) | — | |||||||||||||||||||
Net income attributable to Ameren common shareholders | 359 | 94 | 40 | 106 | (b) | (16 | ) | — | 583 | |||||||||||||||||||
Capital expenditures | 533 | 354 | 180 | 463 | 3 | (10 | ) | 1,523 | ||||||||||||||||||||
2016 | ||||||||||||||||||||||||||||
External revenues | $ | 2,733 | $ | 1,210 | $ | 529 | $ | 247 | $ | 1 | $ | — | $ | 4,720 | ||||||||||||||
Intersegment revenues | 40 | 3 | 1 | 36 | (a) | — | (80 | ) | — | |||||||||||||||||||
Net income attributable to Ameren common shareholders | 347 | 122 | 44 | 98 | (b) | 10 | — | 621 | ||||||||||||||||||||
Capital expenditures | 500 | 359 | 130 | 503 | 4 | — | 1,496 | |||||||||||||||||||||
(a) | Ameren Transmission earns revenue from transmission service provided to Ameren Illinois Electric Distribution. See discussion of transactions above. |
(b) | Ameren Transmission earnings include an allocation of financing costs from Ameren (parent). |
Three Months | Ameren Illinois Electric Distribution | Ameren Illinois Natural Gas | Ameren Illinois Transmission | Intersegment Eliminations | Consolidated | ||||||||||||||
2017 | |||||||||||||||||||
External revenues | $ | 405 | $ | 112 | $ | 58 | $ | — | $ | 575 | |||||||||
Intersegment revenues | — | — | 14 | (a) | (14 | ) | — | ||||||||||||
Net income available to common shareholder | 31 | 2 | 22 | — | 55 | ||||||||||||||
Capital expenditures | 112 | 71 | 93 | — | 276 | ||||||||||||||
2016 | |||||||||||||||||||
External revenues | $ | 503 | $ | 114 | $ | 59 | $ | — | $ | 676 | |||||||||
Intersegment revenues | — | — | 14 | (a) | (14 | ) | — | ||||||||||||
Net income available to common shareholder | 93 | 2 | 24 | — | 119 | ||||||||||||||
Capital expenditures | 123 | 50 | 68 | — | 241 | ||||||||||||||
Nine Months | |||||||||||||||||||
2017 | |||||||||||||||||||
External revenues | $ | 1,179 | $ | 510 | $ | 165 | $ | — | $ | 1,854 | |||||||||
Intersegment revenues | — | — | 32 | (a) | (32 | ) | — | ||||||||||||
Net income available to common shareholder | 94 | 40 | 57 | — | 191 | ||||||||||||||
Capital expenditures | 354 | 180 | 226 | — | 760 | ||||||||||||||
2016 | |||||||||||||||||||
External revenues | $ | 1,213 | $ | 530 | $ | 152 | $ | — | $ | 1,895 | |||||||||
Intersegment revenues | — | — | 35 | (a) | (35 | ) | — | ||||||||||||
Net income available to common shareholder | 122 | 44 | 57 | — | 223 | ||||||||||||||
Capital expenditures | 359 | 130 | 194 | — | 683 | ||||||||||||||
(a) | Ameren Illinois Transmission earns revenue from transmission service provided to Ameren Illinois Electric Distribution. See discussion of transactions above. |
|
|
|||
• | 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. |
|
|||
Ameren Missouri | Ameren Illinois(a) | Ameren | ||||||||||
Balance at December 31, 2016 | $ | 644 | (b) | $ | 6 | $ | 650 | (b) | ||||
Liabilities settled | (4 | ) | (1 | ) | (5 | ) | ||||||
Accretion(c) | 20 | (d) | 20 | |||||||||
Change in estimates(e) | (18 | ) | (1 | ) | (19 | ) | ||||||
Balance at September 30, 2017 | $ | 642 | (b) | $ | 4 | $ | 646 | (b) | ||||
(a) | Included in “Other deferred credits and liabilities” on the balance sheet. |
(b) | Balance included $15 million in “Other current liabilities” on the balance sheet as of both December 31, 2016 and September 30, 2017, respectively. |
(c) | Accretion expense was recorded as a decrease to regulatory liabilities. |
(d) | Less than $1 million. |
(e) | Ameren Missouri changed its fair value estimate primarily due to an extension of the remediation period of certain CCR storage facilities, an update to the decommissioning of the Callaway energy center to reflect the cost study and funding analysis filed with the MoPSC in 2017, and an increase in the discount rate assumption. |
Performance Share Units | ||||||
Share Units | Weighted-average Fair Value per Share Unit | |||||
Nonvested at January 1, 2017 | 1,059,639 | $ | 48.04 | |||
Granted(a) | 500,943 | 59.16 | ||||
Forfeitures | (48,661 | ) | 52.54 | |||
Vested(b) | (27,446 | ) | 52.88 | |||
Nonvested at September 30, 2017 | 1,484,475 | $ | 51.55 | |||
(a) | Performance share units granted to certain executive and nonexecutive officers and other eligible employees under the 2014 Incentive Plan. |
(b) | Performance share units vested due to the attainment of retirement eligibility by certain employees. Actual shares issued for retirement-eligible employees vary depending on actual performance over the three-year measurement period. |
Three Months | Nine Months | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Ameren Missouri | $ | 51 | $ | 52 | $ | 122 | $ | 122 | ||||||||
Ameren Illinois | 10 | 9 | 40 | 40 | ||||||||||||
Ameren | $ | 61 | $ | 61 | $ | 162 | $ | 162 | ||||||||
|
|||
2017 | 2016 | ||||||
Ameren (parent) | $ | 277 | $ | 507 | |||
Ameren Missouri | — | — | |||||
Ameren Illinois | 169 | 51 | |||||
Ameren Consolidated | $ | 446 | $ | 558 | |||
Ameren (parent) | Ameren Missouri | Ameren Illinois | Ameren Consolidated | |||||||||||
2017 | ||||||||||||||
Average daily commercial paper outstanding | $ | 669 | $ | 7 | $ | 78 | $ | 754 | ||||||
Weighted-average interest rate | 1.27 | % | 1.20 | % | 1.28 | % | 1.27 | % | ||||||
Peak commercial paper during period(a) | $ | 841 | $ | 64 | $ | 193 | $ | 948 | ||||||
Peak interest rate | 1.50 | % | 1.41 | % | 1.50 | % | 1.50 | % | ||||||
2016 | ||||||||||||||
Average daily commercial paper outstanding | $ | 435 | $ | 80 | $ | 48 | $ | 563 | ||||||
Weighted-average interest rate | 0.81 | % | 0.74 | % | 0.72 | % | 0.79 | % | ||||||
Peak commercial paper during period(a) | $ | 574 | $ | 208 | $ | 195 | $ | 839 | ||||||
Peak interest rate | 0.95 | % | 0.85 | % | 0.85 | % | 0.95 | % | ||||||
(a) | The timing of peak commercial paper issuances varies by company. Therefore, the sum of peak commercial paper issuances presented by company does not equal the Ameren Consolidated peak commercial paper issuances for the period. |
|
|||
Payment Date | Principal Payment | ||
August 2022 | $ | 49.5 | |
August 2024 | 49.5 | ||
August 2027 | 49.5 | ||
August 2030 | 49.5 | ||
August 2032 | 49.5 | ||
August 2038 | 49.5 | ||
August 2043 | 76.5 | ||
August 2050 | 76.5 | ||
Total Principal Amount of Notes | $ | 450.0 | |
|
|||
Three Months | Nine Months | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Ameren:(a) | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | 6 | $ | 7 | $ | 16 | $ | 20 | ||||||||
Interest income on industrial development revenue bonds | 7 | 7 | 20 | 20 | ||||||||||||
Interest income | — | 3 | 5 | 11 | ||||||||||||
Other | — | 1 | 1 | 3 | ||||||||||||
Total miscellaneous income | $ | 13 | $ | 18 | $ | 42 | $ | 54 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | — | $ | 1 | $ | 7 | $ | 8 | ||||||||
Other | 2 | 7 | 9 | 13 | ||||||||||||
Total miscellaneous expense | $ | 2 | $ | 8 | $ | 16 | $ | 21 | ||||||||
Ameren Missouri: | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | 6 | $ | 6 | $ | 15 | $ | 16 | ||||||||
Interest income on industrial development revenue bonds | 7 | 7 | 20 | 20 | ||||||||||||
Interest income | — | 1 | — | 1 | ||||||||||||
Other | — | — | 1 | 1 | ||||||||||||
Total miscellaneous income | $ | 13 | $ | 14 | $ | 36 | $ | 38 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | — | $ | — | $ | 2 | $ | 2 | ||||||||
Other | 2 | 2 | 4 | 4 | ||||||||||||
Total miscellaneous expense | $ | 2 | $ | 2 | $ | 6 | $ | 6 | ||||||||
Ameren Illinois: | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | — | $ | 1 | $ | 1 | $ | 4 | ||||||||
Interest income | 1 | 2 | 5 | 9 | ||||||||||||
Other | — | 1 | 1 | 2 | ||||||||||||
Total miscellaneous income | $ | 1 | $ | 4 | $ | 7 | $ | 15 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | — | $ | 1 | $ | 5 | $ | 6 | ||||||||
Other | — | 2 | 3 | 5 | ||||||||||||
Total miscellaneous expense | $ | — | $ | 3 | $ | 8 | $ | 11 | ||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
|
|||
Quantity (in millions, except as indicated) | ||||||||||||
2017 | 2016 | |||||||||||
Commodity | Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | ||||||
Fuel oils (in gallons)(a) | 30 | (b) | 30 | 30 | (b) | 30 | ||||||
Natural gas (in mmbtu) | 24 | 145 | 169 | 25 | 129 | 154 | ||||||
Power (in megawatthours) | 2 | 9 | 11 | 1 | 9 | 10 | ||||||
Uranium (pounds in thousands) | 370 | (b) | 370 | 345 | (b) | 345 | ||||||
(a) | Consists of ultra-low-sulfur diesel products. |
(b) | Not applicable. |
Balance Sheet Location | Ameren Missouri | Ameren Illinois | Ameren | |||||||||||
2017 | ||||||||||||||
Fuel oils | Other current assets | $ | 2 | $ | — | $ | 2 | |||||||
Other assets | 1 | — | 1 | |||||||||||
Natural gas | Other current assets | — | 1 | 1 | ||||||||||
Other assets | — | 1 | 1 | |||||||||||
Power | Other current assets | 10 | — | 10 | ||||||||||
Other assets | 1 | — | 1 | |||||||||||
Total assets (a) | $ | 14 | $ | 2 | $ | 16 | ||||||||
Fuel oils | Other current liabilities | $ | 2 | $ | — | $ | 2 | |||||||
Natural gas | Other current liabilities | 3 | 8 | 11 | ||||||||||
Other deferred credits and liabilities | 4 | 6 | 10 | |||||||||||
Power | Other current liabilities | 1 | 13 | 14 | ||||||||||
Other deferred credits and liabilities | — | 179 | 179 | |||||||||||
Uranium | Other deferred credits and liabilities | — | (b) | — | — | (b) | ||||||||
Total liabilities (c) | $ | 10 | $ | 206 | $ | 216 | ||||||||
2016 | ||||||||||||||
Fuel oils | Other current assets | $ | 2 | $ | — | $ | 2 | |||||||
Other assets | 1 | — | 1 | |||||||||||
Natural gas | Other current assets | 1 | 11 | 12 | ||||||||||
Other assets | 1 | 2 | 3 | |||||||||||
Power | Other current assets | 9 | — | 9 | ||||||||||
Total assets (a) | $ | 14 | $ | 13 | $ | 27 | ||||||||
Fuel oils | Other current liabilities | $ | 5 | $ | — | $ | 5 | |||||||
Natural gas | Other current liabilities | 1 | 3 | 4 | ||||||||||
Other deferred credits and liabilities | 5 | 5 | 10 | |||||||||||
Power | Other current liabilities | 3 | 12 | 15 | ||||||||||
Other deferred credits and liabilities | — | 173 | 173 | |||||||||||
Uranium | Other deferred credits and liabilities | 4 | — | 4 | ||||||||||
Total liabilities (c) | $ | 18 | $ | 193 | $ | 211 | ||||||||
(a) | The cumulative amount of pretax net gains on all derivative instruments is deferred as a regulatory liability. |
(b) | Beginning in 2017, as a result of rulebook amendments at the Chicago Mercantile Exchange, the fair value of uranium derivative liabilities are offset by certain settlement payments made to the exchange previously characterized as collateral and included within “Other assets” on Ameren’s and Ameren Missouri’s balance sheet. |
(c) | The cumulative amount of pretax net losses on all derivative instruments is deferred as a regulatory asset. |
Aggregate Fair Value of Derivative Liabilities(a) | Cash Collateral Posted | Potential Aggregate Amount of Additional Collateral Required(b) | |||||||||
2017 | |||||||||||
Ameren Missouri | $ | 59 | $ | 3 | $ | 48 | |||||
Ameren Illinois | 48 | — | 41 | ||||||||
Ameren | $ | 107 | $ | 3 | $ | 89 | |||||
(a) | Before consideration of master netting arrangements or similar agreements and including NPNS and other accrual contract exposures. |
(b) | As collateral requirements with certain counterparties are based on master netting arrangements or similar agreements, the aggregate amount of additional collateral required to be posted is determined after consideration of the effects of such arrangements. |
|
|||
Fair Value | Weighted Average | ||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | |||||||
Level 3 Derivative asset and liability – commodity contracts(a): | |||||||||||
2017 | |||||||||||
Fuel oils | $ | 1 | $ | (1 | ) | Option model | Volatilities(%)(b) | 24 – 32 | 26 | ||
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.12 – 0.22 | 0.17 | ||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.37 | (e) | |||||||||
Natural gas | — | (2 | ) | Discounted cash flow | Nodal basis ($/mmbtu)(b) | (1.10) – (0.10) | (0.80) | ||||
Counterparty credit risk (%)(c)(d) | 0.34 – 6 | 0.73 | |||||||||
Ameren Illinois credit risk (%)(c)(d) | 0.37 | (e) | |||||||||
Power(g) | $ | 11 | $ | (193 | ) | Discounted cash flow | Average forward peak and off-peak pricing – forwards/swaps ($/MWh)(h) | 25 – 41 | 28 | ||
Estimated auction price for FTRs ($/MW)(b) | (324) – 1,194 | 269 | |||||||||
Nodal basis ($/MWh)(h) | (3) – 0 | (2) | |||||||||
Fair Value | Weighted Average | ||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | |||||||
Counterparty credit risk (%)(c)(d) | 0.28 | (e) | |||||||||
Ameren Illinois credit risk (%)(c)(d) | 0.37 | (e) | |||||||||
Fundamental energy production model | Estimated future natural gas prices ($/mmbtu)(b) | 3 – 4 | 3 | ||||||||
Escalation rate (%)(b)(i) | 3 | (e) | |||||||||
Contract price allocation | Estimated renewable energy credit costs ($/credit)(b) | 5 – 7 | 6 | ||||||||
2016 | |||||||||||
Fuel oils | $ | 1 | $ | — | Option model | Volatilities (%)(b) | 24 – 66 | 28 | |||
Discounted cash flow | Counterparty credit risk (%)(c)(d) | 0.13 – 0.22 | 0.15 | ||||||||
Ameren Missouri credit risk (%)(c)(d) | 0.38 | (e) | |||||||||
Escalation rate (%)(b)(f) | (2) – 2 | 0 | |||||||||
Natural gas | 1 | (1 | ) | Option model | Volatilities (%)(b) | 31 – 66 | 36 | ||||
Nodal basis ($/mmbtu)(b) | (0.40) – (0.10) | (0.20) | |||||||||
Discounted cash flow | Nodal basis ($/mmbtu)(b) | (0.80) – 0 | (0.50) | ||||||||
Counterparty credit risk (%)(c)(d) | 0.13 – 8 | 1 | |||||||||
Ameren Illinois credit risk (%)(c)(d) | 0.38 | (e) | |||||||||
Power(g) | 9 | (187 | ) | Discounted cash flow | Average forward peak and off-peak pricing – forwards/swaps ($/MWh)(h) | 26 – 44 | 29 | ||||
Estimated auction price for FTRs ($/MW)(b) | (71) – 5,270 | 125 | |||||||||
Nodal basis ($/MWh)(h) | (6) – 0 | (2) | |||||||||
Ameren Illinois credit risk (%)(c)(d) | 0.38 | (e) | |||||||||
Fundamental energy production model | Estimated future natural gas prices ($/mmbtu)(b) | 3 – 4 | 3 | ||||||||
Escalation rate (%)(b)(i) | 5 | (e) | |||||||||
Contract price allocation | Estimated renewable energy credit costs ($/credit)(b) | 5 – 7 | 6 | ||||||||
Uranium | — | (4 | ) | Option model | Volatilities (%)(b) | 24 | (e) | ||||
Discounted cash flow | Average forward uranium pricing ($/pound)(b) | 22 – 24 | 22 | ||||||||
Ameren Missouri credit risk (%)(c)(d) | 0.38 | (e) | |||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Generally, significant increases (decreases) in this input in isolation would result in a significantly higher (lower) fair value measurement. |
(c) | Generally, significant increases (decreases) in this input in isolation would result in a significantly lower (higher) fair value measurement. |
(d) | Counterparty credit risk is applied only to counterparties with derivative asset balances. Ameren Missouri and Ameren Illinois credit risk is applied only to counterparties with derivative liability balances. |
(e) | Not applicable. |
(f) | Escalation rate applies to fuel oil prices 2019 and beyond. |
(g) | Power valuations use visible third-party pricing evaluated by month for peak and off-peak demand through 2021 for September 30, 2017, and through 2020 for December 31, 2016. Valuations beyond 2021 for September 30, 2017, and 2020 for December 31, 2016 use fundamentally modeled pricing by month for peak and off-peak demand. |
(h) | The balance at Ameren is comprised of Ameren Missouri and Ameren Illinois power contracts, which respond differently to unobservable input changes due to their opposing positions. |
(i) | Escalation rate applies to power prices in 2031 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 | $ | — | $ | 1 | $ | 3 | ||||||||||
Natural gas | 1 | 1 | — | 2 | ||||||||||||||
Power | — | — | 11 | 11 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 3 | $ | 1 | $ | 12 | $ | 16 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | — | $ | 2 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 445 | — | — | 445 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. treasury and agency securities | — | 119 | — | 119 | ||||||||||||||
Corporate bonds | — | 82 | — | 82 | ||||||||||||||
Other | — | 24 | — | 24 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 447 | $ | 225 | $ | — | $ | 672 | ||||||||||
Total Ameren | $ | 450 | $ | 226 | $ | 12 | $ | 688 | ||||||||||
Ameren Missouri | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 2 | $ | — | $ | 1 | $ | 3 | ||||||||||
Power | — | — | 11 | 11 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 2 | $ | — | $ | 12 | $ | 14 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | — | $ | 2 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 445 | — | — | 445 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. treasury and agency securities | — | 119 | — | 119 | ||||||||||||||
Corporate bonds | — | 82 | — | 82 | ||||||||||||||
Other | — | 24 | — | 24 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 447 | $ | 225 | $ | — | $ | 672 | ||||||||||
Total Ameren Missouri | $ | 449 | $ | 225 | $ | 12 | $ | 686 | ||||||||||
Ameren Illinois | Derivative assets – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | 1 | $ | 1 | $ | — | $ | 2 | ||||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 1 | $ | — | $ | 1 | $ | 2 | ||||||||||
Natural gas | — | 19 | 2 | 21 | ||||||||||||||
Power | — | — | 193 | 193 | ||||||||||||||
Total Ameren | $ | 1 | $ | 19 | $ | 196 | $ | 216 | ||||||||||
Ameren Missouri | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 1 | $ | — | $ | 1 | $ | 2 | ||||||||||
Natural gas | — | 7 | — | 7 | ||||||||||||||
Power | — | — | 1 | 1 | ||||||||||||||
Total Ameren Missouri | $ | 1 | $ | 7 | $ | 2 | $ | 10 | ||||||||||
Ameren Illinois | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | 12 | $ | 2 | $ | 14 | ||||||||||
Power | — | — | 192 | 192 | ||||||||||||||
Total Ameren Illinois | $ | — | $ | 12 | $ | 194 | $ | 206 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
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 | $ | — | $ | 1 | $ | 3 | ||||||||||
Natural gas | 2 | 12 | 1 | 15 | ||||||||||||||
Power | — | — | 9 | 9 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 4 | $ | 12 | $ | 11 | $ | 27 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | — | $ | — | $ | 1 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 408 | — | — | 408 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. treasury and agency securities | — | 112 | — | 112 | ||||||||||||||
Corporate bonds | — | 67 | — | 67 | ||||||||||||||
Other | — | 17 | — | 17 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 409 | $ | 196 | $ | — | $ | 605 | (b) | |||||||||
Total Ameren | $ | 413 | $ | 208 | $ | 11 | $ | 632 | ||||||||||
Ameren Missouri | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 2 | $ | — | $ | 1 | $ | 3 | ||||||||||
Natural gas | — | 1 | 1 | 2 | ||||||||||||||
Power | — | — | 9 | 9 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 2 | $ | 1 | $ | 11 | $ | 14 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | — | $ | — | $ | 1 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 408 | — | — | 408 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. treasury and agency securities | — | 112 | — | 112 | ||||||||||||||
Corporate bonds | — | 67 | — | 67 | ||||||||||||||
Other | — | 17 | — | 17 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 409 | $ | 196 | $ | — | $ | 605 | (b) | |||||||||
Total Ameren Missouri | $ | 411 | $ | 197 | $ | 11 | $ | 619 | ||||||||||
Ameren Illinois | Derivative assets – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | 2 | $ | 11 | $ | — | $ | 13 | ||||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 5 | $ | — | $ | — | $ | 5 | ||||||||||
Natural gas | — | 13 | 1 | 14 | ||||||||||||||
Power | — | 1 | 187 | 188 | ||||||||||||||
Uranium | — | — | 4 | 4 | ||||||||||||||
Total Ameren | $ | 5 | $ | 14 | $ | 192 | $ | 211 | ||||||||||
Ameren Missouri | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 5 | $ | — | $ | — | $ | 5 | ||||||||||
Natural gas | — | 6 | — | 6 | ||||||||||||||
Power | — | 1 | 2 | 3 | ||||||||||||||
Uranium | — | — | 4 | 4 | ||||||||||||||
Total Ameren Missouri | $ | 5 | $ | 7 | $ | 6 | $ | 18 | ||||||||||
Ameren Illinois | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | 7 | $ | 1 | $ | 8 | ||||||||||
Power | — | — | 185 | 185 | ||||||||||||||
Total Ameren Illinois | $ | — | $ | 7 | $ | 186 | $ | 193 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $2 million of receivables, payables, and accrued income, net. |
Net derivative commodity contracts | |||||||||
Ameren Missouri | Ameren Illinois | Ameren | |||||||
For the three months ended September 30, 2017 | |||||||||
Beginning balance at July 1, 2017 | $ | 14 | $ | (192 | ) | $ | (178 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (2 | ) | (3 | ) | (5 | ) | |||
Sales | 1 | — | 1 | ||||||
Settlements | (3 | ) | 3 | — | |||||
Ending balance at September 30, 2017 | $ | 10 | $ | (192 | ) | $ | (182 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at September 30, 2017 | $ | — | $ | (2 | ) | $ | (2 | ) | |
For the three months ended September 30, 2016 | |||||||||
Beginning balance at July 1, 2016 | $ | 14 | $ | (169 | ) | $ | (155 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | — | (6 | ) | (6 | ) | ||||
Settlements | (5 | ) | 3 | (2 | ) | ||||
Ending balance at September 30, 2016 | $ | 9 | $ | (172 | ) | $ | (163 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at September 30, 2016 | $ | — | $ | (2 | ) | $ | (2 | ) | |
For the nine months ended September 30, 2017 | |||||||||
Beginning balance at January 1, 2017 | $ | 7 | $ | (185 | ) | $ | (178 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (3 | ) | (14 | ) | (17 | ) | |||
Purchases | 15 | — | 15 | ||||||
Sales | 1 | — | 1 | ||||||
Settlements | (10 | ) | 7 | (3 | ) | ||||
Ending balance at September 30, 2017 | $ | 10 | $ | (192 | ) | $ | (182 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at September 30, 2017 | $ | — | $ | (15 | ) | $ | (15 | ) | |
For the nine months ended September 30, 2016 | |||||||||
Beginning balance at January 1, 2016 | $ | 16 | $ | (170 | ) | $ | (154 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (4 | ) | (13 | ) | (17 | ) | |||
Purchases | 13 | — | 13 | ||||||
Settlements | (16 | ) | 11 | (5 | ) | ||||
Ending balance at September 30, 2016 | $ | 9 | $ | (172 | ) | $ | (163 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at September 30, 2016 | $ | — | $ | (7 | ) | $ | (7 | ) | |
September 30, 2017 | December 31, 2016 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Ameren: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 7,699 | $ | 8,234 | $ | 7,276 | $ | 7,772 | |||||||
Preferred stock(a) | 142 | 131 | 142 | 131 | |||||||||||
Ameren Missouri: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 3,967 | $ | 4,312 | $ | 3,994 | $ | 4,304 | |||||||
Preferred stock | 80 | 79 | 80 | 79 | |||||||||||
Ameren Illinois: | |||||||||||||||
Long-term debt (including current portion) | $ | 2,590 | $ | 2,759 | $ | 2,588 | $ | 2,765 | |||||||
Preferred stock | 62 | 52 | 62 | 52 | |||||||||||
(a) | Preferred stock is recorded in “Noncontrolling Interests” on the consolidated balance sheet. |
|
|||
Three Months | Nine Months | |||||||||||||
Agreement | Income Statement Line Item | Ameren Missouri | Ameren Illinois | Ameren Missouri | Ameren Illinois | |||||||||
Ameren Missouri power supply | Operating Revenues | 2017 | $ | 4 | $ | (a) | $ | 21 | $ | (a) | ||||
agreements with Ameren Illinois | 2016 | 9 | (a) | 21 | (a) | |||||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2017 | 7 | 1 | 20 | 3 | ||||||||
rent and facility services | 2016 | 5 | 1 | 18 | 3 | |||||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2017 | (b) | (b) | (b) | 1 | ||||||||
miscellaneous support services | 2016 | 1 | (b) | 1 | (b) | |||||||||
Total Operating Revenues | 2017 | $ | 11 | $ | 1 | $ | 41 | $ | 4 | |||||
2016 | 15 | 1 | 40 | 3 | ||||||||||
Ameren Illinois power supply | Purchased Power | 2017 | $ | (a) | $ | 4 | $ | (a) | $ | 21 | ||||
agreements with Ameren Missouri | 2016 | (a) | 9 | (a) | 21 | |||||||||
Ameren Illinois transmission | Purchased Power | 2017 | (a) | (b) | (a) | 1 | ||||||||
services with ATXI | 2016 | (a) | 1 | (a) | 2 | |||||||||
Total Purchased Power | 2017 | $ | (a) | $ | 4 | $ | (a) | $ | 22 | |||||
2016 | (a) | 10 | (a) | 23 | ||||||||||
Ameren Services support services | Other Operations and Maintenance | 2017 | $ | 34 | $ | 33 | $ | 103 | $ | 99 | ||||
agreement | 2016 | 30 | 29 | 96 | 90 | |||||||||
Money pool borrowings (advances) | Interest Charges/ Miscellaneous Income | 2017 | $ | (b) | $ | (b) | $ | (b) | $ | (b) | ||||
2016 | (b) | (b) | (b) | (b) | ||||||||||
(a) | Not applicable. |
(b) | Amount less than $1 million. |
|
|||
Coal | Natural Gas(a) | Nuclear Fuel | Purchased Power(b)(c) | Methane Gas | Other | Total | |||||||||||||||||||||
Ameren:(d) | |||||||||||||||||||||||||||
2017 | $ | 162 | $ | 65 | $ | 19 | $ | 59 | $ | 1 | $ | 33 | $ | 339 | |||||||||||||
2018 | 453 | 200 | 67 | 170 | 4 | 57 | 951 | ||||||||||||||||||||
2019 | 356 | 148 | 27 | 63 | 4 | 39 | 637 | ||||||||||||||||||||
2020 | 79 | 94 | 39 | 13 | 5 | 39 | 269 | ||||||||||||||||||||
2021 | 27 | 36 | 45 | 2 | 5 | 26 | 141 | ||||||||||||||||||||
Thereafter | — | 47 | 58 | 20 | 64 | 123 | 312 | ||||||||||||||||||||
Total | $ | 1,077 | $ | 590 | $ | 255 | $ | 327 | $ | 83 | $ | 317 | $ | 2,649 | |||||||||||||
Ameren Missouri: | |||||||||||||||||||||||||||
2017 | $ | 162 | $ | 14 | $ | 19 | $ | — | $ | 1 | $ | 20 | $ | 216 | |||||||||||||
2018 | 453 | 42 | 67 | — | 4 | 44 | 610 | ||||||||||||||||||||
2019 | 356 | 34 | 27 | — | 4 | 25 | 446 | ||||||||||||||||||||
2020 | 79 | 26 | 39 | — | 5 | 25 | 174 | ||||||||||||||||||||
2021 | 27 | 13 | 45 | — | 5 | 26 | 116 | ||||||||||||||||||||
Thereafter | — | 22 | 58 | — | 64 | 100 | 244 | ||||||||||||||||||||
Total | $ | 1,077 | $ | 151 | $ | 255 | $ | — | $ | 83 | $ | 240 | $ | 1,806 | |||||||||||||
Ameren Illinois: | |||||||||||||||||||||||||||
2017 | $ | — | $ | 51 | $ | — | $ | 59 | $ | — | $ | 13 | $ | 123 | |||||||||||||
2018 | — | 158 | — | 170 | — | 13 | 341 | ||||||||||||||||||||
2019 | — | 114 | — | 63 | — | 14 | 191 | ||||||||||||||||||||
2020 | — | 68 | — | 13 | — | 14 | 95 | ||||||||||||||||||||
2021 | — | 23 | — | 2 | — | — | 25 | ||||||||||||||||||||
Thereafter | — | 25 | — | 20 | — | — | 45 | ||||||||||||||||||||
Total | $ | — | $ | 439 | $ | — | $ | 327 | $ | — | $ | 54 | $ | 820 | |||||||||||||
(a) | Includes amounts for generation and for distribution. |
(b) | The purchased power amounts for Ameren and Ameren Illinois exclude agreements for renewable energy credits through 2032 with various renewable energy suppliers due to the contingent nature of the payment amounts. |
(c) | The purchased power amounts for Ameren and Ameren Missouri exclude a 102-megawatt power purchase agreement with a wind farm operator, which expires in 2024, due to the contingent nature of the payment amounts. |
(d) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
|
|||
Type and Source of Coverage | Maximum Coverages | Maximum Assessments for Single Incidents | ||||||
Public liability and nuclear worker liability: | ||||||||
American Nuclear Insurers | $ | 450 | $ | — | ||||
Pool participation | 12,986 | (a) | 127 | (b) | ||||
$ | 13,436 | (c) | $ | 127 | ||||
Property damage: | ||||||||
NEIL and EMANI | $ | 3,200 | (d) | $ | 29 | (e) | ||
Replacement power: | ||||||||
NEIL | $ | 490 | (f) | $ | 7 | (e) | ||
(a) | Provided through mandatory participation in an industrywide retrospective premium assessment program. |
(b) | Retrospective premium under the Price-Anderson Act. This is subject to retrospective assessment with respect to a covered loss in excess of $450 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. This limit is subject to change to account for the effects of inflation and changes in the number of licensed reactors. |
(d) | NEIL provides $2.7 billion in property damage, stabilization, decontamination, and premature decommissioning insurance for radiation events and $2.3 billion in property damage insurance for nonradiation events. EMANI provides $490 million in property damage insurance for both radiation and nonradiation events. |
(e) | All NEIL insured plants could be subject to assessments should losses exceed the accumulated funds from NEIL. |
(f) | 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 twelve weeks of an outage, plus up to $3.6 million per week for a minimum of 71 weeks thereafter for a total not exceeding the policy limit of $490 million. Nonradiation events are limited to $328 million. |
|
|||
Pension Benefits | Postretirement Benefits | |||||||||||||||||||||||||||||||
Three Months | Nine Months | Three Months | Nine Months | |||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||||||
Service cost | $ | 24 | $ | 20 | $ | 70 | $ | 60 | $ | 6 | $ | 5 | $ | 16 | $ | 15 | ||||||||||||||||
Interest cost | 44 | 46 | 134 | 138 | 12 | 12 | 35 | 36 | ||||||||||||||||||||||||
Expected return on plan assets | (65 | ) | (63 | ) | (196 | ) | (189 | ) | (19 | ) | (18 | ) | (56 | ) | (54 | ) | ||||||||||||||||
Amortization of: | ||||||||||||||||||||||||||||||||
Prior service benefit | (1 | ) | — | (1 | ) | — | (2 | ) | (1 | ) | (4 | ) | (3 | ) | ||||||||||||||||||
Actuarial loss (gain) | 14 | 8 | 41 | 24 | (2 | ) | (3 | ) | (5 | ) | (8 | ) | ||||||||||||||||||||
Net periodic benefit cost (benefit) | $ | 16 | $ | 11 | $ | 48 | $ | 33 | $ | (5 | ) | $ | (5 | ) | $ | (14 | ) | $ | (14 | ) | ||||||||||||
Pension Benefits | Postretirement Benefits | |||||||||||||||||||||||||||||||
Three Months | Nine Months | Three Months | Nine Months | |||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||||||
Ameren Missouri(a) | $ | 6 | $ | 6 | $ | 18 | $ | 19 | $ | (1 | ) | $ | (1 | ) | $ | (3 | ) | $ | (3 | ) | ||||||||||||
Ameren Illinois | 10 | 6 | 30 | 17 | (3 | ) | (3 | ) | (10 | ) | (10 | ) | ||||||||||||||||||||
Other | — | (1 | ) | — | (3 | ) | (1 | ) | (1 | ) | (1 | ) | (1 | ) | ||||||||||||||||||
Ameren(a)(b) | $ | 16 | $ | 11 | $ | 48 | $ | 33 | $ | (5 | ) | $ | (5 | ) | $ | (14 | ) | $ | (14 | ) | ||||||||||||
(a) | Does not include the impact of the regulatory tracking mechanism for the difference between the level of pension and postretirement benefit costs incurred by Ameren Missouri under GAAP and the level of such costs included in rates. |
(b) | Includes amounts for Ameren registrants and nonregistrant subsidiaries. |
|
|||
Three Months | Ameren Missouri | Ameren Illinois Electric Distribution | Ameren Illinois Natural Gas | Ameren Transmission | Other | Intersegment Eliminations | Consolidated | |||||||||||||||||||||
2017 | ||||||||||||||||||||||||||||
External revenues | $ | 1,104 | $ | 405 | $ | 111 | $ | 105 | $ | (2 | ) | $ | — | $ | 1,723 | |||||||||||||
Intersegment revenues | 11 | — | 1 | 14 | (a) | — | (26 | ) | — | |||||||||||||||||||
Net income attributable to Ameren common shareholders | 234 | 31 | 2 | 38 | (b) | (17 | ) | — | 288 | |||||||||||||||||||
Capital expenditures | 178 | 112 | 71 | 173 | (2 | ) | (7 | ) | 525 | |||||||||||||||||||
2016 | ||||||||||||||||||||||||||||
External revenues | $ | 1,150 | $ | 502 | $ | 113 | $ | 94 | $ | — | $ | — | $ | 1,859 | ||||||||||||||
Intersegment revenues | 15 | 1 | 1 | 14 | (a) | — | (31 | ) | — | |||||||||||||||||||
Net income attributable to Ameren common shareholders | 241 | 93 | 2 | 39 | (b) | (6 | ) | — | 369 | |||||||||||||||||||
Capital expenditures | 147 | 123 | 50 | 175 | 1 | — | 496 | |||||||||||||||||||||
Nine Months | ||||||||||||||||||||||||||||
2017 | ||||||||||||||||||||||||||||
External revenues | $ | 2,799 | $ | 1,176 | $ | 509 | $ | 293 | $ | (2 | ) | $ | — | $ | 4,775 | |||||||||||||
Intersegment revenues | 41 | 3 | 1 | 33 | (a) | — | (78 | ) | — | |||||||||||||||||||
Net income attributable to Ameren common shareholders | 359 | 94 | 40 | 106 | (b) | (16 | ) | — | 583 | |||||||||||||||||||
Capital expenditures | 533 | 354 | 180 | 463 | 3 | (10 | ) | 1,523 | ||||||||||||||||||||
2016 | ||||||||||||||||||||||||||||
External revenues | $ | 2,733 | $ | 1,210 | $ | 529 | $ | 247 | $ | 1 | $ | — | $ | 4,720 | ||||||||||||||
Intersegment revenues | 40 | 3 | 1 | 36 | (a) | — | (80 | ) | — | |||||||||||||||||||
Net income attributable to Ameren common shareholders | 347 | 122 | 44 | 98 | (b) | 10 | — | 621 | ||||||||||||||||||||
Capital expenditures | 500 | 359 | 130 | 503 | 4 | — | 1,496 | |||||||||||||||||||||
(a) | Ameren Transmission earns revenue from transmission service provided to Ameren Illinois Electric Distribution. See discussion of transactions above. |
(b) | Ameren Transmission earnings include an allocation of financing costs from Ameren (parent). |
Three Months | Ameren Illinois Electric Distribution | Ameren Illinois Natural Gas | Ameren Illinois Transmission | Intersegment Eliminations | Consolidated | ||||||||||||||
2017 | |||||||||||||||||||
External revenues | $ | 405 | $ | 112 | $ | 58 | $ | — | $ | 575 | |||||||||
Intersegment revenues | — | — | 14 | (a) | (14 | ) | — | ||||||||||||
Net income available to common shareholder | 31 | 2 | 22 | — | 55 | ||||||||||||||
Capital expenditures | 112 | 71 | 93 | — | 276 | ||||||||||||||
2016 | |||||||||||||||||||
External revenues | $ | 503 | $ | 114 | $ | 59 | $ | — | $ | 676 | |||||||||
Intersegment revenues | — | — | 14 | (a) | (14 | ) | — | ||||||||||||
Net income available to common shareholder | 93 | 2 | 24 | — | 119 | ||||||||||||||
Capital expenditures | 123 | 50 | 68 | — | 241 | ||||||||||||||
Nine Months | |||||||||||||||||||
2017 | |||||||||||||||||||
External revenues | $ | 1,179 | $ | 510 | $ | 165 | $ | — | $ | 1,854 | |||||||||
Intersegment revenues | — | — | 32 | (a) | (32 | ) | — | ||||||||||||
Net income available to common shareholder | 94 | 40 | 57 | — | 191 | ||||||||||||||
Capital expenditures | 354 | 180 | 226 | — | 760 | ||||||||||||||
2016 | |||||||||||||||||||
External revenues | $ | 1,213 | $ | 530 | $ | 152 | $ | — | $ | 1,895 | |||||||||
Intersegment revenues | — | — | 35 | (a) | (35 | ) | — | ||||||||||||
Net income available to common shareholder | 122 | 44 | 57 | — | 223 | ||||||||||||||
Capital expenditures | 359 | 130 | 194 | — | 683 | ||||||||||||||
(a) | Ameren Illinois Transmission earns revenue from transmission service provided to Ameren Illinois Electric Distribution. See discussion of transactions above. |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||