|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
• | Union Electric Company, or 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 Illinois Company, or Ameren Illinois, operates a rate-regulated electric and natural gas transmission and distribution business in Illinois. |
• | AER consists of non-rate-regulated operations, including Genco, AERG, and Marketing Company, and, through Genco, an 80% ownership interest in EEI, which Ameren consolidates for financial reporting purposes. |
Performance Share Units | |||||
Share Units | Weighted-average Fair Value Per Unit at Grant Date | ||||
Nonvested as of January 1, 2013 | 1,192,487 | $ | 33.56 | ||
Granted(a) | 834,919 | 31.19 | |||
Forfeitures | (7,757 | ) | 32.66 | ||
Vested(b) | (129,226 | ) | 31.27 | ||
Nonvested as of June 30, 2013 | 1,890,423 | $ | 32.68 |
(a) | Includes performance share units (share units) granted to certain executive and nonexecutive officers and other eligible employees in 2013 under the 2006 Plan. |
(b) | 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 | |||||||||
2013 | 2012 | 2013 | 2012 | |||||||
Ameren Missouri | $ | — | $ | (a) | $ | (a) | $ | (a) | ||
Ameren Illinois | 3 | (a) | 7 | (a) | ||||||
Ameren | $ | 3 | $ | (a) | $ | 7 | $ | (a) |
(a) | Less than $1 million. |
Three Months | Six Months | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Ameren Missouri | $ | 38 | $ | 38 | $ | 71 | $ | 65 | |||||||
Ameren Illinois | 11 | 10 | 33 | 28 | |||||||||||
Ameren | $ | 49 | $ | 48 | $ | 104 | $ | 93 |
Three Months | Six Months | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Ameren: | |||||||||||||||
Noncontrolling interests, beginning of period (a) | $ | 151 | $ | 147 | $ | 151 | $ | 149 | |||||||
Net income from continuing operations attributable to noncontrolling interests | 1 | 1 | 3 | 3 | |||||||||||
Net income (loss) from discontinued operations attributable to noncontrolling interests | — | (2 | ) | — | (4 | ) | |||||||||
Dividends paid to noncontrolling interest holders | (1 | ) | (1 | ) | (3 | ) | (3 | ) | |||||||
Noncontrolling interests, end of period (a) | $ | 151 | $ | 145 | $ | 151 | $ | 145 |
(a) | Includes the 20% EEI ownership interest not owned by Ameren. The assets and liabilities of EEI were consolidated in Ameren’s balance sheet at a 100% ownership level and were included in “Current assets of discontinued operations” and “Current liabilities of discontinued operations.” The 20% ownership interest not owned by Ameren was included in “Noncontrolling interests” on Ameren’s June 30, 2013, and December 31, 2012 balance sheets. See Note 2 - Divestiture Transactions and Discontinued Operations for additional information. |
|
Three Months | Six months | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Operating revenues | $ | 303 | $ | 258 | $ | 567 | $ | 504 | ||||||||
Operating expenses | (310 | ) | (238 | ) | (725 | ) | (a) | (1,064 | ) | (b) | ||||||
Operating income (loss) | (7 | ) | 20 | (158 | ) | (560 | ) | |||||||||
Other income (loss) | 1 | — | (1 | ) | — | |||||||||||
Interest charges | (11 | ) | (14 | ) | (22 | ) | (29 | ) | ||||||||
Income (loss) before income taxes | (17 | ) | 6 | (181 | ) | (589 | ) | |||||||||
Income tax (expense) benefit | 7 | 42 | (28 | ) | 195 | |||||||||||
Income (loss) from discontinued operations, net of taxes | $ | (10 | ) | $ | 48 | $ | (209 | ) | $ | (394 | ) |
(a) | Includes a noncash pretax 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. |
(b) | Includes a noncash pretax asset impairment charge of $628 million to reduce the carrying value of AERG’s Duck Creek energy center to its estimated fair value under held and used accounting guidance. |
June 30, 2013 | December 31, 2012 | ||||||
Current assets of discontinued operations | |||||||
Cash and cash equivalents | $ | 25 | $ | 25 | |||
Accounts receivable and unbilled revenue | 102 | 102 | |||||
Materials and supplies | 119 | 134 | |||||
Mark-to-market derivative assets | 111 | 102 | |||||
Property and plant, net | 615 | 748 | |||||
Accumulated deferred income taxes, net | 380 | 373 | |||||
Other assets | 134 | 116 | |||||
Total current assets of discontinued operations | $ | 1,486 | $ | 1,600 | |||
Current liabilities of discontinued operations | |||||||
Accounts payable and other current obligations | $ | 142 | $ | 133 | |||
Mark-to-market derivative liabilities | 70 | 63 | |||||
Long-term debt, net | 824 | 824 | |||||
Asset retirement obligations | 87 | 78 | |||||
Pension and other postretirement benefits | 37 | 40 | |||||
Other liabilities | 23 | 28 | |||||
Total current liabilities of discontinued operations | $ | 1,183 | $ | 1,166 | |||
Accumulated other comprehensive income(a) | $ | 8 | $ | 19 | |||
Noncontrolling interest(b) | $ | 8 | $ | 8 |
(a) | Accumulated other comprehensive income related to discontinued operations remains in “Accumulated other comprehensive loss” on Ameren’s June 30, 2013, and December 31, 2012, balance sheets. This balance relates to New AER assets and liabilities that will be realized or removed from Ameren’s balance sheet either before or at the closing of the New AER divestiture. |
(b) | The 20% ownership interest of EEI not owned by Ameren remains in “Noncontrolling interests” on Ameren’s June 30, 2013, and December 31, 2012, balance sheets. This noncontrolling interest will be removed from Ameren’s balance sheet at the closing of the New AER divestiture. |
Required Ratio | Actual Ratio | ||
Interest coverage ratio- restricted payment (a) | ≥1.75 | 1.60 | |
Interest coverage ratio- additional indebtedness (b) | ≥2.50 | 1.60 | |
Debt-to-capital ratio- additional indebtedness (b) | ≤60% | 50 | % |
(a) | As of the date of the restricted payment, as defined, the minimum ratio must have been achieved for the most recently ended four fiscal quarters and projected by management to be achieved for each of the subsequent four six-month periods. Investments in the non-state-regulated subsidiary money pool and repayments of non-state-regulated subsidiary money pool borrowings are not subject to this incurrence test. |
(b) | Ratios must be computed on a pro forma basis considering the additional indebtedness to be incurred and the related interest expense. Non-state-regulated subsidiary money pool borrowings are defined as permitted indebtedness and are not subject to these incurrence tests. Other borrowings from third-party external sources are included in the definition of indebtedness and are subject to these incurrence tests. |
|
|
|
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 | 4.4 | $ | 3,633 | ≥2.5 | 110.9 | $ | 2,118 | ||||||
Ameren Illinois | ≥2.0 | 7.3 | 3,581 | (d) | ≥1.5 | 2.7 | 203 |
(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 $485 million and $645 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. |
|
Three Months | Six Months | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Ameren:(a) | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | 8 | $ | 8 | $ | 16 | $ | 17 | ||||||||
Interest income on industrial development revenue bonds | 7 | 7 | 14 | 14 | ||||||||||||
Interest and dividend income | 1 | 4 | 1 | 4 | ||||||||||||
Other | — | — | — | 1 | ||||||||||||
Total miscellaneous income | $ | 16 | $ | 19 | $ | 31 | $ | 36 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | 1 | $ | 3 | $ | 5 | $ | 15 | (b) | |||||||
Other | 4 | 4 | 8 | 7 | ||||||||||||
Total miscellaneous expense | $ | 5 | $ | 7 | $ | 13 | $ | 22 | ||||||||
Ameren Missouri: | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | 7 | $ | 7 | $ | 14 | $ | 15 | ||||||||
Interest income on industrial development revenue bonds | 7 | 7 | 14 | 14 | ||||||||||||
Interest and dividend income | — | 4 | — | 4 | ||||||||||||
Total miscellaneous income | $ | 14 | $ | 18 | $ | 28 | $ | 33 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | 1 | $ | 3 | $ | 3 | $ | 5 | ||||||||
Other | 2 | 1 | 5 | 2 | ||||||||||||
Total miscellaneous expense | $ | 3 | $ | 4 | $ | 8 | $ | 7 | ||||||||
Ameren Illinois: | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | 1 | $ | 1 | $ | 2 | $ | 2 | ||||||||
Interest and dividend income | 1 | — | 1 | — | ||||||||||||
Other | — | 1 | — | 1 | ||||||||||||
Total miscellaneous income | $ | 2 | $ | 2 | $ | 3 | $ | 3 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | — | $ | — | $ | 3 | $ | 10 | (b) | |||||||
Other | 1 | 2 | 1 | 3 | ||||||||||||
Total miscellaneous expense | $ | 1 | $ | 2 | $ | 4 | $ | 13 |
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | Includes Ameren Illinois’ one-time $7.5 million donation to the Illinois Science and Energy Innovation Trust pursuant to the IEIMA as a result of Ameren Illinois’ 2012 election to participate in the formula ratemaking process. |
|
• | 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 coal, 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) | |||||||||||||||||
Commodity | Accrual & NPNS Contracts(a) | Other Derivatives(b) | Derivatives That Qualify for Regulatory Deferral(c) | ||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||
Coal (in tons) | |||||||||||||||||
Ameren Missouri & Ameren | 85 | 96 | (d) | (d) | (d) | (d) | |||||||||||
Fuel oils (in gallons)(e) | |||||||||||||||||
Ameren Missouri & Ameren | (d) | (d) | (d) | (d) | 58 | 70 | |||||||||||
Natural gas (in mmbtu) | |||||||||||||||||
Ameren Missouri | — | 4 | — | — | 30 | 19 | |||||||||||
Ameren Illinois | 9 | 16 | (d) | (d) | 127 | 128 | |||||||||||
Ameren | 9 | 20 | — | — | 157 | 147 | |||||||||||
Power (in megawatthours) | |||||||||||||||||
Ameren Missouri | 3 | 3 | 1 | 2 | 7 | 9 | |||||||||||
Ameren Illinois | 18 | 21 | (d) | (d) | 11 | 14 | |||||||||||
Ameren | 21 | 24 | 1 | 2 | 18 | 23 | |||||||||||
Renewable energy credits(f) | |||||||||||||||||
Ameren Missouri | 3 | 3 | (d) | (d) | (d) | (d) | |||||||||||
Ameren Illinois | 11 | 12 | (d) | (d) | (d) | (d) | |||||||||||
Ameren | 14 | 15 | (d) | (d) | (d) | (d) | |||||||||||
Uranium (pounds in thousands) | |||||||||||||||||
Ameren Missouri & Ameren | 4,671 | 5,142 | (d) | (d) | 514 | 446 |
(a) | Accrual contracts include commodity contracts that do not qualify as derivatives. As of June 30, 2013, these contracts ran through December 2017, March 2015, September 2024, May 2032, and October 2024 for coal, natural gas, power, renewable energy credits, and uranium, respectively. |
(b) | As of June 30, 2013, these contracts ran through December 2014 for power. |
(c) | As of June 30, 2013, these contracts ran through October 2015, October 2019, May 2032, and May 2015 for fuel oils, natural gas, power, and uranium, respectively. |
(d) | Not applicable. |
(e) | Fuel oils consist of heating oil, ultra-low sulfur diesel, and crude oil. |
(f) | A renewable energy credit is created for every one megawatthour of renewable energy generated. The Ameren Companies’ contracts include renewable energy credits from solar and wind-generated power. |
Balance Sheet Location | Ameren | Ameren Missouri | Ameren Illinois | |||||||
2013 | ||||||||||
Derivative assets not designated as hedging instruments(a) | ||||||||||
Commodity contracts: | ||||||||||
Fuel oils | Other current assets | $ | 5 | $ | 5 | $ | — | |||
Other assets | 2 | 2 | — | |||||||
Natural gas | Other current assets | 2 | 1 | 1 | ||||||
Other assets | 1 | — | 1 | |||||||
Power | Other current assets | 45 | 44 | 1 | ||||||
Other assets | 2 | 1 | 1 | |||||||
Total assets | $ | 57 | $ | 53 | $ | 4 | ||||
Derivative liabilities not designated as hedging instruments(a) | ||||||||||
Commodity contracts: | ||||||||||
Fuel oils | MTM derivative liabilities | $ | 2 | $ | (b) | $ | — | |||
Other current liabilities | — | 2 | — | |||||||
Other deferred credits and liabilities | 2 | 2 | — | |||||||
Natural gas | MTM derivative liabilities | 52 | (b) | 45 | ||||||
Other current liabilities | — | 7 | — | |||||||
Other deferred credits and liabilities | 33 | 5 | 28 | |||||||
Power | MTM derivative liabilities | 18 | (b) | 10 | ||||||
Other current liabilities | — | 8 | — | |||||||
Other deferred credits and liabilities | 73 | 1 | 72 | |||||||
Uranium | MTM derivative liabilities | 3 | (b) | — | ||||||
Other current liabilities | — | 3 | — | |||||||
Total liabilities | $ | 183 | $ | 28 | $ | 155 | ||||
2012 | ||||||||||
Derivative assets not designated as hedging instruments(a) | ||||||||||
Commodity contracts: | ||||||||||
Fuel oils | Other current assets | $ | 8 | $ | 8 | $ | — | |||
Other assets | 4 | 4 | — | |||||||
Natural gas | Other current assets | 1 | — | 1 | ||||||
Other assets | 1 | 1 | — | |||||||
Power | Other current assets | 14 | 14 | — | ||||||
Other assets | 1 | 1 | — | |||||||
Total assets | $ | 29 | $ | 28 | $ | 1 | ||||
Derivative liabilities not designated as hedging instruments(a) | ||||||||||
Commodity contracts: | ||||||||||
Fuel oils | MTM derivative liabilities | $ | 2 | $ | (b) | $ | — | |||
Other current liabilities | — | 2 | — | |||||||
Other deferred credits and liabilities | 2 | 2 | — | |||||||
Natural gas | MTM derivative liabilities | 64 | (b) | 56 | ||||||
Other current liabilities | — | 8 | — | |||||||
Other deferred credits and liabilities | 45 | 7 | 38 | |||||||
Power | MTM derivative liabilities | 25 | (b) | 21 | ||||||
Other current liabilities | — | 4 | — | |||||||
Other deferred credits and liabilities | 90 | — | 90 | |||||||
Uranium | MTM derivative liabilities | 1 | (b) | — | ||||||
Other current liabilities | — | 1 | — | |||||||
Other deferred credits and liabilities | 1 | 1 | — | |||||||
Total liabilities | $ | 230 | $ | 25 | $ | 205 |
(a) | Includes derivatives subject to regulatory deferral. |
(b) | Balance sheet line item not applicable to registrant. |
Ameren | Ameren Missouri | Ameren Illinois | |||||||||
2013 | |||||||||||
Cumulative gains (losses) deferred in regulatory liabilities or assets: | |||||||||||
Fuel oils derivative contracts(a) | $ | — | $ | — | $ | — | |||||
Natural gas derivative contracts(b) | (83 | ) | (12 | ) | (71 | ) | |||||
Power derivative contracts(c) | (43 | ) | 37 | (80 | ) | ||||||
Uranium derivative contracts(d) | (3 | ) | (3 | ) | — | ||||||
2012 | |||||||||||
Cumulative gains (losses) deferred in regulatory liabilities or assets: | |||||||||||
Fuel oils derivative contracts(a) | $ | 4 | $ | 4 | $ | — | |||||
Natural gas derivative contracts(b) | (107 | ) | (14 | ) | (93 | ) | |||||
Power derivative contracts(c) | (99 | ) | 12 | (111 | ) | ||||||
Uranium derivative contracts(d) | (2 | ) | (2 | ) | — |
(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 October 2015 as of June 30, 2013. Current gains deferred as regulatory liabilities include $2 million and $2 million at Ameren and Ameren Missouri, respectively, as of June 30, 2013. Current losses deferred as regulatory assets include $1 million and $1 million at Ameren and Ameren Missouri, respectively, as of June 30, 2013. |
(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 2016 at Ameren Illinois as of June 30, 2013. Current gains deferred as regulatory liabilities include $2 million, $1 million, and $1 million at Ameren, Ameren Missouri, and Ameren Illinois, respectively, as of June 30, 2013. Current losses deferred as regulatory assets include $52 million, $7 million, and $45 million at Ameren, Ameren Missouri and Ameren Illinois, respectively, as of June 30, 2013. |
(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 as of June 30, 2013. Current gains deferred as regulatory liabilities include $44 million, $43 million, and $1 million at Ameren, Ameren Missouri, and Ameren Illinois, respectively, as of June 30, 2013. Current losses deferred as regulatory assets include $16 million, $6 million, and $10 million at Ameren, Ameren Missouri and Ameren Illinois, respectively, as of June 30, 2013. |
(d) | Represents net losses on uranium derivative contracts at Ameren Missouri. These contracts are a partial hedge of Ameren Missouri’s uranium requirements through May 2015 as of June 30, 2013. Current losses deferred as regulatory assets include $3 million and $3 million at Ameren and Ameren Missouri, respectively, as of June 30, 2013. |
Gross Amounts Not Offset in the Balance Sheet | ||||||||||||||||
Gross Amounts Recognized in the Balance Sheet | Derivative Instruments | Cash Collateral Received/Posted(a) | Net Amount | |||||||||||||
2013 | ||||||||||||||||
Commodity contracts eligible to be offset: | ||||||||||||||||
Assets: | ||||||||||||||||
Ameren | $ | 57 | $ | 15 | $ | — | $ | 42 | ||||||||
Ameren Missouri | 53 | 13 | — | 40 | ||||||||||||
Ameren Illinois | 4 | 2 | — | 2 | ||||||||||||
Liabilities: | ||||||||||||||||
Ameren | $ | 183 | $ | 15 | $ | 32 | $ | 136 | ||||||||
Ameren Missouri | 28 | 13 | 6 | 9 | ||||||||||||
Ameren Illinois | 155 | 2 | 26 | 127 | ||||||||||||
2012 | ||||||||||||||||
Commodity contracts eligible to be offset: | ||||||||||||||||
Assets: | ||||||||||||||||
Ameren | $ | 29 | $ | 10 | $ | — | $ | 19 | ||||||||
Ameren Missouri | 28 | 9 | — | 19 | ||||||||||||
Ameren Illinois | 1 | 1 | — | — | ||||||||||||
Liabilities: | ||||||||||||||||
Ameren | $ | 230 | $ | 10 | $ | 65 | $ | 155 | ||||||||
Ameren Missouri | 25 | 9 | 7 | 9 | ||||||||||||
Ameren Illinois | 205 | 1 | 58 | 146 |
(a) | Cash collateral received reduces gross asset balances and cash collateral posted reduces gross liability balances. |
Commodity Marketing Companies | Electric Utilities | Financial Companies | Municipalities/ Cooperatives | Oil and Gas Companies | Total | ||||||||||||||||||
2013 | |||||||||||||||||||||||
Ameren Missouri | $ | 3 | $ | 5 | $ | 16 | $ | 5 | $ | — | $ | 29 | |||||||||||
Ameren Illinois | — | — | 1 | — | 1 | 2 | |||||||||||||||||
Ameren | $ | 3 | $ | 5 | $ | 17 | $ | 5 | $ | 1 | $ | 31 | |||||||||||
2012 | |||||||||||||||||||||||
Ameren Missouri | $ | 2 | $ | 3 | $ | 14 | $ | 3 | $ | — | $ | 22 | |||||||||||
Ameren Illinois | — | — | 1 | — | — | 1 | |||||||||||||||||
Ameren | $ | 2 | $ | 3 | $ | 15 | $ | 3 | $ | — | $ | 23 |
Commodity Marketing Companies | Electric Utilities | Financial Companies | Municipalities/ Cooperatives | Oil and Gas Companies | Total | ||||||||||||||||||
2013 | |||||||||||||||||||||||
Ameren Missouri | $ | 1 | $ | 4 | $ | 2 | $ | 3 | $ | — | $ | 10 | |||||||||||
Ameren Illinois | — | — | — | — | — | — | |||||||||||||||||
Ameren | $ | 1 | $ | 4 | $ | 2 | $ | 3 | $ | — | $ | 10 | |||||||||||
2012 | |||||||||||||||||||||||
Ameren Missouri | $ | 1 | $ | 1 | $ | 10 | $ | 3 | $ | — | $ | 15 | |||||||||||
Ameren Illinois | — | — | — | — | — | — | |||||||||||||||||
Ameren | $ | 1 | $ | 1 | $ | 10 | $ | 3 | $ | — | $ | 15 |
Aggregate Fair Value of Derivative Liabilities(a) | Cash Collateral Posted | Potential Aggregate Amount of Additional Collateral Required(b) | |||||||||
2013 | |||||||||||
Ameren Missouri | $ | 76 | $ | 1 | $ | 45 | |||||
Ameren Illinois | 116 | 26 | 82 | ||||||||
Ameren | $ | 192 | $ | 27 | $ | 127 | |||||
2012 | |||||||||||
Ameren Missouri | $ | 78 | $ | 3 | $ | 71 | |||||
Ameren Illinois | 148 | 58 | 84 | ||||||||
Ameren | $ | 226 | $ | 61 | $ | 155 |
(a) | Prior to consideration of master trading and netting agreements and including NPNS 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 netting effects of such agreements. |
Gain (Loss) Recognized in Regulatory Liabilities or Regulatory Assets | |||||||||||||||||
Three Months | Six Months | ||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||
Ameren | Fuel oils | $ | (4 | ) | $ | (19 | ) | $ | (4 | ) | $ | (14 | ) | ||||
Natural gas | (12 | ) | 46 | 24 | 28 | ||||||||||||
Power(a) | 36 | (1 | ) | 56 | (163 | ) | |||||||||||
Uranium | (1 | ) | — | (1 | ) | — | |||||||||||
Total | $ | 19 | $ | 26 | $ | 75 | $ | (149 | ) | ||||||||
Ameren Missouri | Fuel oils | $ | (4 | ) | $ | (19 | ) | $ | (4 | ) | $ | (14 | ) | ||||
Natural gas | (2 | ) | 5 | 2 | 3 | ||||||||||||
Power | 35 | 4 | 25 | 3 | |||||||||||||
Uranium | (1 | ) | — | (1 | ) | — | |||||||||||
Total | $ | 28 | $ | (10 | ) | $ | 22 | $ | (8 | ) | |||||||
Ameren Illinois | Natural gas | $ | (10 | ) | $ | 41 | $ | 22 | $ | 25 | |||||||
Power | 1 | 63 | 31 | (81 | ) | ||||||||||||
Total | $ | (9 | ) | $ | 104 | $ | 53 | $ | (56 | ) |
(a) | Amounts include intercompany eliminations. |
|
Fair Value | Weighted | ||||||||||
Assets | Liabilities | Valuation Technique | Unobservable Input | Range | Average | ||||||
Level 3 Derivative asset and liability - commodity contracts(a): | |||||||||||
Ameren | Fuel oils | $ | 7 | $ | (4 | ) | Option model | Volatilities(%)(b) | 8 - 32 | 20 | |
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.26 - 3 | 2 | ||||||||
Natural gas | 2 | (1 | ) | Option model | Volatilities(%)(b) | 1 - 31 | 24 | ||||
Nodal basis($/mmbtu)(c) | (0.35) - (0.06) | (0.3) | |||||||||
Discounted cash flow | Nodal basis($/mmbtu)(c) | (0.1) - 0 | 0 | ||||||||
Counterparty credit risk(%)(c)(d) | 0.22 - 2 | 1 | |||||||||
Ameren credit risk(%)(c)(d) | 3 | (f) | |||||||||
Power(e) | 44 | (87 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(c) | 25 - 49 | 32 | ||||
Estimated auction price for FTRs($/MW)(b) | (767) - 1,790 | 252 | |||||||||
Nodal basis($/MWh)(c) | (4) - (1) | (3) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.22 - 7 | 3 | |||||||||
Ameren credit risk(%)(c)(d) | 3 | (f) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 5 - 8 | 6 | ||||||||
Escalation rate(%)(b)(g) | 4 - 5 | 4 | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
Uranium | — | (3 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 40 - 44 | 40 | ||||
Ameren Missouri | Fuel oils | $ | 7 | $ | (4 | ) | Option model | Volatilities(%)(b) | 8 - 32 | 20 | |
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.26 - 3 | 2 | ||||||||
Natural gas | — | (1 | ) | Option model | Volatilities(%)(b) | 1 - 31 | 24 | ||||
Nodal basis($/mmbtu)(c) | (0.35) - (0.06) | (0.3) | |||||||||
Discounted cash flow | Nodal basis($/mmbtu)(c) | (0.1) - 0 | (0.1) | ||||||||
Counterparty credit risk(%)(c)(d) | 0.22 - 2 | 1 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 3 | (f) | |||||||||
Power(e) | 42 | (5 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(c) | 25 - 49 | 38 | ||||
Estimated auction price for FTRs($/MW)(b) | (767) - 1,790 | 252 | |||||||||
Nodal basis($/MWh)(c) | (4) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.22 - 3 | 3 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 3 | (f) | |||||||||
Uranium | — | (3 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 40 - 44 | 40 | ||||
Ameren Illinois | Natural gas | $ | 2 | $ | — | Option model | Volatilities(%)(b) | 1 - 31 | 27 | ||
Nodal basis($/mmbtu)(c) | (0.3) - (0.27) | (0.28) | |||||||||
Discounted cash flow | Nodal basis($/mmbtu)(c) | (0.1) - 0 | 0 | ||||||||
Counterparty credit risk(%)(c)(d) | 0.69 - 2 | 1 | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 3 | (f) | |||||||||
Power(e) | 2 | (82 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(b) | 26 - 39 | 30 | ||||
Nodal basis($/MWh)(b) | (4) - (1) | (3) | |||||||||
Counterparty credit risk(%)(c)(d) | 7 | (f) | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 3 | (f) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 5 - 8 | 6 | ||||||||
Escalation rate(%)(b)(g) | 4 - 5 | 4 | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/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 only applied to counterparties with derivative asset balances. Ameren, Ameren Missouri, and Ameren Illinois credit risk is only applied to counterparties with derivative liability balances. |
(e) | Power valuations utilize visible third-party pricing evaluated by month for peak and off-peak demand through 2017. Valuations beyond 2017 utilize 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 | ||||||||||
Assets | Liabilities | Valuation Technique | Unobservable Input | Range | Average | ||||||
Level 3 Derivative asset and liability - commodity contracts(a): | |||||||||||
Ameren | Fuel oils | $ | 8 | $ | (3 | ) | Discounted cash flow | Escalation rate(%)(b) | .21 - .60 | .44 | |
Counterparty credit risk(%)(c)(d) | .12 - 1 | 1 | |||||||||
Ameren credit risk(%)(c)(d) | 2 | (e) | |||||||||
Option model | Volatilities(%)(b) | 7 - 27 | 24 | ||||||||
Power(f) | 14 | (114 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(c) | 22 - 47 | 31 | ||||
Estimated auction price for FTRs($/MW)(b) | (281) - 1,851 | 178 | |||||||||
Nodal basis($/MWh)(c) | (5) - (1) | (3) | |||||||||
Counterparty credit risk(%)(c)(d) | .22 - 1 | 1 | |||||||||
Ameren credit risk(%)(c)(d) | 2 - 5 | 5 | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 - 8 | 6 | ||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
Uranium | — | (2 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 43 - 46 | 44 | ||||
Ameren Missouri | Fuel oils | $ | 8 | $ | (3 | ) | Discounted cash flow | Escalation rate(%)(b) | .21 - .60 | .44 | |
Counterparty credit risk(%)(c)(d) | .12 - 1 | 1 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 2 | (e) | |||||||||
Option model | Volatilities(%)(b) | 7 - 27 | 24 | ||||||||
Power(f) | 14 | (3 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(c) | 24 - 56 | 36 | ||||
Estimated auction price for FTRs($/MW)(b) | (281) - 1,851 | 178 | |||||||||
Nodal basis($/MWh)(c) | (5) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | .22 - 1 | 1 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 2 | (e) | |||||||||
Uranium | — | (2 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 43 - 46 | 44 | ||||
Ameren Illinois | Power(f) | $ | — | $ | (111 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(b) | 22 - 47 | 30 | |
Nodal basis($/MWh)(b) | (5) - (1) | (3) | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 5 | (e) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 - 8 | 6 | ||||||||
Contract price allocation | Estimated renewable energy credit costs($/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 only applied to counterparties with derivative asset balances. Ameren, Ameren Missouri, and Ameren Illinois credit risk is only applied to counterparties with derivative liability balances. |
(e) | Not applicable. |
(f) | Power valuations utilize visible third-party pricing evaluated by month for peak and off-peak demand through 2017. Valuations beyond 2017 utilize fundamentally modeled pricing by month for peak and off-peak demand. |
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 | $ | — | $ | — | $ | 7 | $ | 7 | |||||||||
Natural gas | — | 1 | 2 | 3 | |||||||||||||
Power | — | 3 | 44 | 47 | |||||||||||||
Total derivative assets - commodity contracts | $ | — | $ | 4 | $ | 53 | $ | 57 | |||||||||
Nuclear Decommissioning Trust Fund(b): | |||||||||||||||||
Cash and cash equivalents | $ | 3 | $ | — | $ | — | $ | 3 | |||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 294 | — | — | 294 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 40 | — | 40 | |||||||||||||
Municipal bonds | — | 1 | — | 1 | |||||||||||||
U.S. treasury and agency securities | — | 91 | — | 91 | |||||||||||||
Asset-backed securities | — | 10 | — | 10 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total Nuclear Decommissioning Trust Fund | $ | 297 | $ | 143 | $ | — | $ | 440 | |||||||||
Total Ameren | $ | 297 | $ | 147 | $ | 53 | $ | 497 | |||||||||
Ameren | Derivative assets - commodity contracts(a): | ||||||||||||||||
Missouri | Fuel oils | $ | — | $ | — | $ | 7 | $ | 7 | ||||||||
Natural gas | — | 1 | — | 1 | |||||||||||||
Power | — | 3 | 42 | 45 | |||||||||||||
Total derivative assets - commodity contracts | $ | — | $ | 4 | $ | 49 | $ | 53 | |||||||||
Nuclear Decommissioning Trust Fund(b): | |||||||||||||||||
Cash and cash equivalents | $ | 3 | $ | — | $ | — | $ | 3 | |||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 294 | — | — | 294 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 40 | — | 40 | |||||||||||||
Municipal bonds | — | 1 | — | 1 | |||||||||||||
U.S. treasury and agency securities | — | 91 | — | 91 | |||||||||||||
Asset-backed securities | — | 10 | — | 10 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total Nuclear Decommissioning Trust Fund | $ | 297 | $ | 143 | $ | — | $ | 440 | |||||||||
Total Ameren Missouri | $ | 297 | $ | 147 | $ | 49 | $ | 493 | |||||||||
Ameren | Derivative assets - commodity contracts(a): | ||||||||||||||||
Illinois | Natural gas | $ | — | $ | — | $ | 2 | $ | 2 | ||||||||
Power | — | — | 2 | 2 | |||||||||||||
Total Ameren Illinois | $ | — | $ | — | $ | 4 | $ | 4 | |||||||||
Liabilities: | |||||||||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | — | $ | — | $ | 4 | $ | 4 | |||||||||
Natural gas | 5 | 79 | 1 | 85 | |||||||||||||
Power | — | 4 | 87 | 91 | |||||||||||||
Uranium | — | — | 3 | 3 | |||||||||||||
Total Ameren | $ | 5 | $ | 83 | $ | 95 | $ | 183 | |||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Missouri | Fuel oils | $ | — | $ | — | $ | 4 | $ | 4 | ||||||||
Natural gas | 5 | 6 | 1 | 12 | |||||||||||||
Power | — | 4 | 5 | 9 | |||||||||||||
Uranium | — | — | 3 | 3 | |||||||||||||
Total Ameren Missouri | $ | 5 | $ | 10 | $ | 13 | $ | 28 | |||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Illinois | Natural gas | $ | — | $ | 73 | $ | — | $ | 73 | ||||||||
Power | — | — | 82 | 82 | |||||||||||||
Total Ameren Illinois | $ | — | $ | 73 | $ | 82 | $ | 155 |
(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 | $ | 4 | $ | — | $ | 8 | $ | 12 | |||||||||
Natural gas | — | 2 | — | 2 | |||||||||||||
Power | — | 1 | 14 | 15 | |||||||||||||
Total derivative assets - commodity contracts | $ | 4 | $ | 3 | $ | 22 | $ | 29 | |||||||||
Nuclear Decommissioning Trust Fund(b): | |||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | — | $ | — | $ | 1 | |||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 264 | — | — | 264 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 47 | — | 47 | |||||||||||||
Municipal bonds | — | 1 | — | 1 | |||||||||||||
U.S. treasury and agency securities | — | 81 | — | 81 | |||||||||||||
Asset-backed securities | — | 11 | — | 11 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total Nuclear Decommissioning Trust Fund | $ | 265 | $ | 141 | $ | — | $ | 406 | |||||||||
Total Ameren | $ | 269 | $ | 144 | $ | 22 | $ | 435 | |||||||||
Ameren | Derivative assets - commodity contracts(a): | ||||||||||||||||
Missouri | Fuel oils | $ | 4 | $ | — | $ | 8 | $ | 12 | ||||||||
Natural gas | — | 1 | — | 1 | |||||||||||||
Power | — | 1 | 14 | 15 | |||||||||||||
Total derivative assets - commodity contracts | $ | 4 | $ | 2 | $ | 22 | $ | 28 | |||||||||
Nuclear Decommissioning Trust Fund(b): | |||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | — | $ | — | $ | 1 | |||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 264 | — | — | 264 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 47 | — | 47 | |||||||||||||
Municipal bonds | — | 1 | — | 1 | |||||||||||||
U.S. treasury and agency securities | — | 81 | — | 81 | |||||||||||||
Asset-backed securities | — | 11 | — | 11 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total Nuclear Decommissioning Trust Fund | $ | 265 | $ | 141 | $ | — | $ | 406 | |||||||||
Total Ameren Missouri | $ | 269 | $ | 143 | $ | 22 | $ | 434 | |||||||||
Ameren | Derivative assets - commodity contracts(a): | ||||||||||||||||
Illinois | Natural gas | $ | — | $ | 1 | $ | — | $ | 1 |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||||
Liabilities: | |||||||||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | 1 | $ | — | $ | 3 | $ | 4 | |||||||||
Natural gas | 7 | 102 | — | 109 | |||||||||||||
Power | — | 1 | 114 | 115 | |||||||||||||
Uranium | — | — | 2 | 2 | |||||||||||||
Total Ameren | $ | 8 | $ | 103 | $ | 119 | $ | 230 | |||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Missouri | Fuel oils | $ | 1 | $ | — | $ | 3 | $ | 4 | ||||||||
Natural gas | 7 | 8 | — | 15 | |||||||||||||
Power | — | 1 | 3 | 4 | |||||||||||||
Uranium | — | — | 2 | 2 | |||||||||||||
Total Ameren Missouri | $ | 8 | $ | 9 | $ | 8 | $ | 25 | |||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Illinois | Natural gas | $ | — | $ | 94 | $ | — | $ | 94 | ||||||||
Power | — | — | 111 | 111 | |||||||||||||
Total Ameren Illinois | $ | — | $ | 94 | $ | 111 | $ | 205 |
(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 | |||||||||
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 | ) | ||||
Total realized and unrealized gains (losses) | (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 | |||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | — | — | — | ||||||
Total realized and unrealized gains (losses) | — | — | — | ||||||
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 | ||||||
Total realized and unrealized gains (losses) | 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 | ) | ||||
Total realized and unrealized gains (losses) | (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 | |||||||||
Three Months | Ameren Missouri | Ameren Illinois | Ameren | ||||||
Fuel oils: | |||||||||
Beginning balance at April 1, 2012 | $ | 7 | $ | (a) | $ | 7 | |||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | (4 | ) | (a) | (4 | ) | ||||
Total realized and unrealized gains (losses) | (4 | ) | (a) | (4 | ) | ||||
Purchases | 2 | (a) | 2 | ||||||
Sales | (1 | ) | (a) | (1 | ) | ||||
Settlements | (1 | ) | (a) | (1 | ) | ||||
Ending balance at June 30, 2012 | $ | 3 | $ | (a) | $ | 3 | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2012 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
Power(b): | |||||||||
Beginning balance at April 1, 2012 | $ | 20 | $ | (284 | ) | $ | (82 | ) | |
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | (4 | ) | (1 | ) | (10 | ) | |||
Total realized and unrealized gains (losses) | (4 | ) | (1 | ) | (10 | ) | |||
Purchases | 22 | — | 22 | ||||||
Settlements | (11 | ) | 64 | (10 | ) | ||||
Transfers out of Level 3 | (1 | ) | — | (1 | ) | ||||
Ending balance at June 30, 2012 | $ | 26 | $ | (221 | ) | $ | (81 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2012 | $ | (1 | ) | $ | (6 | ) | $ | 5 | |
Uranium: | |||||||||
Beginning balance at April 1, 2012 | $ | (1 | ) | (a) | $ | (1 | ) | ||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | — | (a) | — | ||||||
Total realized and unrealized gains (losses) | — | (a) | — | ||||||
Ending balance at June 30, 2012 | $ | (1 | ) | (a) | $ | (1 | ) | ||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2012 | $ | — | (a) | $ | — |
(a) | Not applicable. |
(b) | Ameren amounts include the elimination of financial power contracts between Ameren Illinois and Marketing Company. |
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 | ) | ||||
Total realized and unrealized gains (losses) | (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 | ||||||
Total realized and unrealized gains (losses) | — | 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 | ||||||
Total realized and unrealized gains (losses) | 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 | ) | ||||
Total realized and unrealized gains (losses) | (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, 2012 | $ | 3 | $ | (a) | $ | 3 | |||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | (2 | ) | (a) | (2 | ) | ||||
Total realized and unrealized gains (losses) | (2 | ) | (a) | (2 | ) | ||||
Purchases | 2 | (a) | 2 | ||||||
Sales | (1 | ) | (a) | (1 | ) | ||||
Settlements | (1 | ) | (a) | (1 | ) | ||||
Transfers into Level 3 | 2 | (a) | 2 | ||||||
Ending balance at June 30, 2012 | $ | 3 | $ | (a) | $ | 3 | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2012 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Natural gas: | |||||||||
Beginning balance at January 1, 2012 | $ | (14 | ) | $ | (160 | ) | $ | (174 | ) |
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | (2 | ) | (26 | ) | (28 | ) | |||
Total realized and unrealized gains (losses) | (2 | ) | (26 | ) | (28 | ) | |||
Settlements | 1 | 16 | 17 | ||||||
Transfers out of Level 3 | 15 | 170 | 185 | ||||||
Ending balance at June 30, 2012 | $ | — | $ | — | $ | — | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2012 | $ | 9 | $ | 114 | $ | 123 | |||
Power(b): | |||||||||
Beginning balance at January 1, 2012 | $ | 21 | $ | (140 | ) | $ | 81 | ||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | 9 | (221 | ) | (168 | ) | ||||
Total realized and unrealized gains (losses) | 9 | (221 | ) | (168 | ) | ||||
Purchases | 22 | — | 22 | ||||||
Settlements | (24 | ) | 140 | (14 | ) | ||||
Transfers out of Level 3 | (2 | ) | — | (2 | ) | ||||
Ending balance at June 30, 2012 | $ | 26 | $ | (221 | ) | $ | (81 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2012 | $ | 3 | $ | (195 | ) | (c) $ | (179 | ) | |
Uranium: | |||||||||
Beginning balance at January 1, 2012 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | — | (a) | — | ||||||
Total realized and unrealized gains (losses) | — | (a) | — | ||||||
Ending balance at June 30, 2012 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2012 | $ | — | $ | (a) | $ | — |
(a) | Not applicable. |
(b) | Ameren amounts include the elimination of financial power contracts between Ameren Illinois and Marketing Company. |
(c) | The change in unrealized losses was due to decreases in long-term power prices applied to 20-year Ameren Illinois’ swap contracts, which expire May 2032. |
Three Months | Six Months | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Ameren - derivative commodity contracts: | |||||||||||||||
Transfers into Level 3 / Transfers out of Level 1 - Fuel oils | $ | — | $ | — | $ | — | $ | 2 | |||||||
Transfers out of Level 3 / Transfers into Level 2 - Natural gas | — | — | — | 185 | |||||||||||
Transfers into Level 3 / Transfers out of Level 2 - Power | — | — | (2 | ) | — | ||||||||||
Transfers out of Level 3 / Transfers into Level 2 - Power | 3 | (1 | ) | 4 | (2 | ) | |||||||||
Net fair value of Level 3 transfers | $ | 3 | $ | (1 | ) | $ | 2 | $ | 185 | ||||||
Ameren Missouri - derivative commodity contracts: | |||||||||||||||
Transfers into Level 3 / Transfers out of Level 1 - Fuel oils | $ | — | $ | — | $ | — | $ | 2 | |||||||
Transfers out of Level 3 / Transfers into Level 2 - Natural gas | — | — | — | 15 | |||||||||||
Transfers into Level 3 / Transfers out of Level 2 - Power | — | — | (2 | ) | — | ||||||||||
Transfers out of Level 3 / Transfers into Level 2 - Power | 3 | (1 | ) | 4 | (2 | ) | |||||||||
Net fair value of Level 3 transfers | $ | 3 | $ | (1 | ) | $ | 2 | $ | 15 | ||||||
Ameren Illinois - derivative commodity contracts: | |||||||||||||||
Transfers out of Level 3 / Transfers into Level 2 - Natural gas | $ | — | $ | — | $ | — | $ | 170 |
June 30, 2013 | December 31, 2012 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Ameren:(a)(b) | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 6,158 | $ | 6,864 | $ | 6,157 | $ | 7,110 | |||||||
Preferred stock | 142 | 124 | 142 | 123 | |||||||||||
Ameren Missouri: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 4,006 | $ | 4,470 | $ | 4,006 | $ | 4,625 | |||||||
Preferred stock | 80 | 75 | 80 | 73 | |||||||||||
Ameren Illinois: | |||||||||||||||
Long-term debt (including current portion) | $ | 1,727 | $ | 1,940 | $ | 1,727 | $ | 2,020 | |||||||
Preferred stock | 62 | 49 | 62 | 49 |
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | Preferred stock along with the noncontrolling interest of EEI is recorded in “Noncontrolling Interests” on the balance sheet. |
|
• | $166 million related to Ameren's Merchant Generation segment, primarily for Marketing Company as support for physically and financially settled power transactions with its counterparties. As of June 30, 2013, this amount does not represent an incremental consolidated Ameren obligation; rather, it represents Ameren parental guarantees of subsidiary obligations to third parties, which may include affiliates, in order to allow the subsidiaries the flexibility needed to conduct business with counterparties without having to post other forms of collateral. Ameren's estimated exposure for obligations under transactions covered by these guarantees was $29 million at June 30, 2013, which represents the total amount Ameren (parent) could be required to fund based on June 30, 2013 market prices. |
• | $33 million associated with the guarantee provided by Ameren for Medina Valley on March 14, 2013, relating to the amended put option agreement between Genco and Medina Valley. Genco exercised the put option in March 2013 and received an initial payment of $100 million. Genco advanced the initial payment amount it received into the non-state-regulated subsidiary money pool. |
• | $25 million provided to a clearing broker acting as futures commission merchant for the clearing of certain power, natural gas, and fuels commodity transactions for AER. |
• | $6 million related to requirements for asset transactions, leasing, Medina Valley transactions through MISO and other service agreements. At June 30, 2013, Ameren estimated it had no exposure to any of these guarantees. |
Three Months | Six Months | |||||||||||||
Agreement | Income Statement Line Item | Ameren Missouri | Ameren Illinois | Ameren Missouri | Ameren Illinois | |||||||||
Ameren Missouri power supply | Operating Revenues | 2013 | $ | (b) | $ | (a) | $ | 1 | $ | (a) | ||||
agreements with Ameren Illinois | 2012 | (b) | (a) | (b) | (a) | |||||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2013 | 5 | (b) | 11 | (b) | ||||||||
rent and facility services | 2012 | 5 | (b) | 9 | (b) | |||||||||
Ameren Missouri and Genco gas | Operating Revenues | 2013 | (b) | (a) | (b) | (a) | ||||||||
transportation agreement | 2012 | (b) | (a) | (b) | (a) | |||||||||
Transmission services agreement | Operating Revenues | 2013 | (a) | 7 | (a) | 13 | ||||||||
with Marketing Company | 2012 | (a) | 3 | (a) | 5 | |||||||||
Total Operating Revenues | 2013 | $ | 5 | $ | 7 | $ | 12 | $ | 13 | |||||
2012 | 5 | 3 | 9 | 5 | ||||||||||
Ameren Illinois power supply | Purchased Power | 2013 | $ | (a) | $ | 22 | $ | (a) | $ | 48 | ||||
agreements with Marketing Company | 2012 | (a) | 72 | (a) | 160 | |||||||||
Ameren Illinois power supply | Purchased Power | 2013 | (a) | (b) | (a) | 1 | ||||||||
agreements with Ameren Missouri | 2012 | (a) | (b) | (a) | (b) | |||||||||
Total Purchased Power | 2013 | $ | (a) | $ | 22 | $ | (a) | $ | 49 | |||||
2012 | (a) | 72 | (a) | 160 | ||||||||||
Ameren Services support services | Other Operations and Maintenance | 2013 | $ | 28 | $ | 24 | $ | 60 | $ | 48 | ||||
agreement | 2012 | 27 | 22 | 55 | 45 | |||||||||
Insurance premiums(c) | Other Operations and Maintenance | 2013 | (b) | (a) | (b) | (a) | ||||||||
2012 | (b) | (a) | (b) | (a) | ||||||||||
Total Other Operations and | 2013 | $ | 28 | $ | 24 | $ | 60 | $ | 48 | |||||
Maintenance Expenses | 2012 | 27 | 22 | 55 | 45 | |||||||||
Money pool borrowings (advances) | Interest Charges | 2013 | $ | __ | $ | (b) | $ | (b) | $ | (b) | ||||
2012 | __ | (b) | __ | (b) |
(a) | Not applicable. |
(b) | Amount less than $1 million. |
(c) | Represents insurance premiums paid to Missouri Energy Risk Assurance Company, an affiliate, for replacement power. |
|
Type and Source of Coverage | Maximum Coverages | Maximum Assessments for Single Incidents | ||||||
Public liability and nuclear worker liability: | ||||||||
American Nuclear Insurers | $ | 375 | $ | — | ||||
Pool participation | 12,219 | (a) | 118 | (b) | ||||
$ | 12,594 | (c) | $ | 118 | ||||
Property damage: | ||||||||
Nuclear Electric Insurance Ltd. | $ | 2,750 | (d) | $ | 23 | (e) | ||
Replacement power: | ||||||||
Nuclear Electric Insurance Ltd. | $ | 490 | (f) | $ | 9 | (e) | ||
Missouri Energy Risk Assurance Company | $ | 64 | (g) | $ | — |
(a) | Provided through mandatory participation in an industry-wide retrospective premium assessment program. |
(b) | Retrospective premium under Price-Anderson. 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 $17.5 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 $118 million per incident for each licensed reactor it operates with a maximum of $17.5 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) | First layer of coverage provides for $500 million in property damage, decontamination, premature decommissioning, and the second layer of coverage provides excess property insurance up to $2.25 billion for losses in excess of the $500 million primary coverage. Effective April 1, 2013, a $1.5 billion sub-limit was established for non-radiation events. Effective July 1, 2013, an additional non-radiation limit of $200 million in excess of the $1.5 billion was made available. This additional coverage is a shared limit with other generators purchasing this coverage and includes one free reinstatement. Effective August 1, 2013, $500 million in excess of the $2.25 billion property coverage and $1.7 billion non-radiation coverage was provided by European Mutual Association for Nuclear Insurance. Concurrently, the Nuclear Electric Insurance Ltd. property limit for nuclear events was reduced by $500 million. |
(e) | All Nuclear Electric Insurance Ltd. insured plants could be subject to assessments should losses exceed the accumulated funds from Nuclear Electric Insurance Ltd. |
(f) | Provides replacement power cost insurance in the event of a prolonged accidental outage at our nuclear energy center. 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. Effective April 1, 2013, non-radiation events are sub-limited to $327.6 million. |
(g) | Provides replacement power cost insurance in the event of a prolonged accidental outage at our nuclear energy center. The coverage commences after the first 52 weeks of insurance coverage from Nuclear Electric Insurance Ltd. and is for a weekly indemnity 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 9 - Related Party Transactions for more information on this affiliate transaction. |
• | Ameren’s divestiture of its Merchant Generation business; |
• | additional or modified federal or state requirements; |
• | further regulation of greenhouse gas emissions; |
• | revisions to CAIR or reinstatement of CSAPR; |
• | new national ambient air quality standards, new standards intended to achieve national ambient air quality standards, or changes to existing standards for ozone, fine particulates, SO2, and NOx emissions; |
• | additional or new rules governing air pollutant transport; |
• | regulations under the Clean Water Act regarding cooling water intake structures or effluent standards; |
• | finalized regulations classifying CCR as being hazardous or imposing additional requirements on the management of CCR; |
• | new limitations or standards under the Clean Water Act applicable to discharges from steam-electric generating units; |
• | new technology; |
• | changes in expected power prices; |
• | variations in costs of material or labor; and |
• | alternative compliance strategies or investment decisions. |
2013 | 2014 - 2017 | 2018 - 2022 | Total | ||||||||||||||||||||||||
AMO(a) | $ | 105 | $ | 215 | - | $ | 260 | $ | 795 | - | $ | 975 | $ | 1,115 | - | $ | 1,340 |
(a) | Ameren Missouri’s expenditures are expected to be recoverable from ratepayers. |
2013 | 2014 - 2017 | 2018 - 2022 | Total | ||||||||||||||||||||||||
Genco(a) | $ | 30 | $ | 100 | - | $ | 125 | $ | 220 | - | $ | 270 | $ | 350 | - | $ | 425 | ||||||||||
AERG | 5 | 20 | - | 25 | 20 | - | 25 | 45 | - | 55 | |||||||||||||||||
Total(b) | $ | 35 | $ | 120 | - | $ | 150 | $ | 240 | - | $ | 295 | $ | 395 | - | $ | 480 |
(a) | Includes estimated costs of approximately $20 million annually, excluding capitalized interest, from 2013 through 2017 for construction of two scrubbers at the Newton energy center. |
(b) | Assumes the Merchant Generation facilities are owned by Ameren. |
• | A schedule of milestones for completion of various aspects of the installation and completion of the scrubber projects at Genco's Newton energy center; the first milestone relates to the completion of engineering design by July 2015 while the last milestone relates to major equipment components being placed into final position on or before September 1, 2019. |
• | A requirement for AER to refrain from operating the Meredosia and Hutsonville energy centers through December 31, 2020; however, this restriction does not impact Genco's ability, or Ameren’s ability after the divestiture of New AER occurs, to make the Meredosia energy center available for any parties that may be interested in repowering one of its units to create an oxy-fuel combustion coal-fired energy center designed for permanent carbon dioxide capture and storage. |
Estimate | Recorded Liability(a) | ||||||||||
Low | High | ||||||||||
Ameren | $ | 256 | $ | 339 | $ | 256 | |||||
Ameren Missouri | 5 | 6 | 5 | ||||||||
Ameren Illinois | 251 | 333 | 251 |
(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) | |||
2 | 58 | 68 | 90 |
(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 (a) | Postretirement Benefits (a) | ||||||||||||||||||||||||||||||
Three Months | Six Months | Three Months | Six Months | ||||||||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||
Service cost | $ | 22 | $ | 20 | $ | 46 | $ | 41 | $ | 5 | $ | 5 | $ | 11 | $ | 11 | |||||||||||||||
Interest cost | 41 | 41 | 81 | 83 | 11 | 11 | 23 | 24 | |||||||||||||||||||||||
Expected return on plan assets | (54 | ) | (52 | ) | (108 | ) | (104 | ) | (15 | ) | (14 | ) | (31 | ) | (28 | ) | |||||||||||||||
Amortization of: | |||||||||||||||||||||||||||||||
Prior service cost (benefit) | (1 | ) | (1 | ) | (2 | ) | (2 | ) | (1 | ) | (1 | ) | (2 | ) | (2 | ) | |||||||||||||||
Actuarial loss | 24 | 18 | 46 | 37 | 2 | (1 | ) | 4 | 2 | ||||||||||||||||||||||
Net periodic benefit cost | $ | 32 | $ | 26 | $ | 63 | $ | 55 | $ | 2 | $ | — | $ | 5 | $ | 7 |
(a) | Excludes the EEI plans as they are included in discontinued operations. |
Pension Costs | Postretirement Costs | ||||||||||||||||||||||||||||||
Three Months | Six Months | Three Months | Six Months | ||||||||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||
Ameren Missouri | $ | 18 | $ | 16 | $ | 36 | $ | 32 | $ | 2 | $ | — | $ | 5 | $ | 5 | |||||||||||||||
Ameren Illinois | 11 | 8 | 21 | 18 | (1 | ) | — | — | 2 | ||||||||||||||||||||||
Other | 3 | 2 | 6 | 5 | 1 | — | — | — | |||||||||||||||||||||||
Ameren(a) | $ | 32 | $ | 26 | $ | 63 | $ | 55 | $ | 2 | $ | — | $ | 5 | $ | 7 |
(a) | Includes amounts for Ameren registrants and nonregistrant subsidiaries, but excludes the EEI plans as they are included in discontinued operations. |
|
Three Months | Ameren Missouri | Ameren Illinois | Other | Intersegment Eliminations | Consolidated | |||||||||||||||
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 | ||||||||||||||
2012 | ||||||||||||||||||||
External revenues | $ | 838 | $ | 564 | $ | — | $ | — | $ | 1,402 | ||||||||||
Intersegment revenues | 6 | — | 1 | (7 | ) | — | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 143 | 32 | (14 | ) | — | 161 | ||||||||||||||
Six Months | ||||||||||||||||||||
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 | ||||||||||||||
2012 | ||||||||||||||||||||
External revenues | $ | 1,524 | $ | 1,288 | $ | 2 | $ | — | $ | 2,814 | ||||||||||
Intersegment revenues | 11 | — | 2 | (13 | ) | — | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 164 | 59 | (25 | ) | — | 198 | ||||||||||||||
As of June 30, 2013: | ||||||||||||||||||||
Total assets | $ | 13,131 | $ | 7,366 | $ | 1,354 | $ | (1,061 | ) | $ | 20,790 | (a) | ||||||||
As of December 31, 2012: | ||||||||||||||||||||
Total assets | $ | 13,043 | $ | 7,282 | $ | 1,228 | $ | (944 | ) | $ | 20,609 | (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 coal, 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 Unit at Grant Date | ||||
Nonvested as of January 1, 2013 | 1,192,487 | $ | 33.56 | ||
Granted(a) | 834,919 | 31.19 | |||
Forfeitures | (7,757 | ) | 32.66 | ||
Vested(b) | (129,226 | ) | 31.27 | ||
Nonvested as of June 30, 2013 | 1,890,423 | $ | 32.68 |
(a) | Includes performance share units (share units) granted to certain executive and nonexecutive officers and other eligible employees in 2013 under the 2006 Plan. |
(b) | 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 | |||||||||
2013 | 2012 | 2013 | 2012 | |||||||
Ameren Missouri | $ | — | $ | (a) | $ | (a) | $ | (a) | ||
Ameren Illinois | 3 | (a) | 7 | (a) | ||||||
Ameren | $ | 3 | $ | (a) | $ | 7 | $ | (a) |
(a) | Less than $1 million. |
Three Months | Six Months | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Ameren Missouri | $ | 38 | $ | 38 | $ | 71 | $ | 65 | |||||||
Ameren Illinois | 11 | 10 | 33 | 28 | |||||||||||
Ameren | $ | 49 | $ | 48 | $ | 104 | $ | 93 |
Three Months | Six Months | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Ameren: | |||||||||||||||
Noncontrolling interests, beginning of period (a) | $ | 151 | $ | 147 | $ | 151 | $ | 149 | |||||||
Net income from continuing operations attributable to noncontrolling interests | 1 | 1 | 3 | 3 | |||||||||||
Net income (loss) from discontinued operations attributable to noncontrolling interests | — | (2 | ) | — | (4 | ) | |||||||||
Dividends paid to noncontrolling interest holders | (1 | ) | (1 | ) | (3 | ) | (3 | ) | |||||||
Noncontrolling interests, end of period (a) | $ | 151 | $ | 145 | $ | 151 | $ | 145 |
(a) | Includes the 20% EEI ownership interest not owned by Ameren. The assets and liabilities of EEI were consolidated in Ameren’s balance sheet at a 100% ownership level and were included in “Current assets of discontinued operations” and “Current liabilities of discontinued operations.” The 20% ownership interest not owned by Ameren was included in “Noncontrolling interests” on Ameren’s June 30, 2013, and December 31, 2012 balance sheets. See Note 2 - Divestiture Transactions and Discontinued Operations for additional information. |
|
June 30, 2013 | December 31, 2012 | ||||||
Current assets of discontinued operations | |||||||
Cash and cash equivalents | $ | 25 | $ | 25 | |||
Accounts receivable and unbilled revenue | 102 | 102 | |||||
Materials and supplies | 119 | 134 | |||||
Mark-to-market derivative assets | 111 | 102 | |||||
Property and plant, net | 615 | 748 | |||||
Accumulated deferred income taxes, net | 380 | 373 | |||||
Other assets | 134 | 116 | |||||
Total current assets of discontinued operations | $ | 1,486 | $ | 1,600 | |||
Current liabilities of discontinued operations | |||||||
Accounts payable and other current obligations | $ | 142 | $ | 133 | |||
Mark-to-market derivative liabilities | 70 | 63 | |||||
Long-term debt, net | 824 | 824 | |||||
Asset retirement obligations | 87 | 78 | |||||
Pension and other postretirement benefits | 37 | 40 | |||||
Other liabilities | 23 | 28 | |||||
Total current liabilities of discontinued operations | $ | 1,183 | $ | 1,166 | |||
Accumulated other comprehensive income(a) | $ | 8 | $ | 19 | |||
Noncontrolling interest(b) | $ | 8 | $ | 8 |
(a) | Accumulated other comprehensive income related to discontinued operations remains in “Accumulated other comprehensive loss” on Ameren’s June 30, 2013, and December 31, 2012, balance sheets. This balance relates to New AER assets and liabilities that will be realized or removed from Ameren’s balance sheet either before or at the closing of the New AER divestiture. |
(b) | The 20% ownership interest of EEI not owned by Ameren remains in “Noncontrolling interests” on Ameren’s June 30, 2013, and December 31, 2012, balance sheets. This noncontrolling interest will be removed from Ameren’s balance sheet at the closing of the New AER divestiture. |
Three Months | Six months | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Operating revenues | $ | 303 | $ | 258 | $ | 567 | $ | 504 | ||||||||
Operating expenses | (310 | ) | (238 | ) | (725 | ) | (a) | (1,064 | ) | (b) | ||||||
Operating income (loss) | (7 | ) | 20 | (158 | ) | (560 | ) | |||||||||
Other income (loss) | 1 | — | (1 | ) | — | |||||||||||
Interest charges | (11 | ) | (14 | ) | (22 | ) | (29 | ) | ||||||||
Income (loss) before income taxes | (17 | ) | 6 | (181 | ) | (589 | ) | |||||||||
Income tax (expense) benefit | 7 | 42 | (28 | ) | 195 | |||||||||||
Income (loss) from discontinued operations, net of taxes | $ | (10 | ) | $ | 48 | $ | (209 | ) | $ | (394 | ) |
(a) | Includes a noncash pretax 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. |
(b) | Includes a noncash pretax asset impairment charge of $628 million to reduce the carrying value of AERG’s Duck Creek energy center to its estimated fair value under held and used accounting guidance. |
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 | 4.4 | $ | 3,633 | ≥2.5 | 110.9 | $ | 2,118 | ||||||
Ameren Illinois | ≥2.0 | 7.3 | 3,581 | (d) | ≥1.5 | 2.7 | 203 |
(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 $485 million and $645 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. |
Required Ratio | Actual Ratio | ||
Interest coverage ratio- restricted payment (a) | ≥1.75 | 1.60 | |
Interest coverage ratio- additional indebtedness (b) | ≥2.50 | 1.60 | |
Debt-to-capital ratio- additional indebtedness (b) | ≤60% | 50 | % |
(a) | As of the date of the restricted payment, as defined, the minimum ratio must have been achieved for the most recently ended four fiscal quarters and projected by management to be achieved for each of the subsequent four six-month periods. Investments in the non-state-regulated subsidiary money pool and repayments of non-state-regulated subsidiary money pool borrowings are not subject to this incurrence test. |
(b) | Ratios must be computed on a pro forma basis considering the additional indebtedness to be incurred and the related interest expense. Non-state-regulated subsidiary money pool borrowings are defined as permitted indebtedness and are not subject to these incurrence tests. Other borrowings from third-party external sources are included in the definition of indebtedness and are subject to these incurrence tests. |
|
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 | 4.4 | $ | 3,633 | ≥2.5 | 110.9 | $ | 2,118 | ||||||
Ameren Illinois | ≥2.0 | 7.3 | 3,581 | (d) | ≥1.5 | 2.7 | 203 |
(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 $485 million and $645 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. |
|
Three Months | Six Months | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Ameren:(a) | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | 8 | $ | 8 | $ | 16 | $ | 17 | ||||||||
Interest income on industrial development revenue bonds | 7 | 7 | 14 | 14 | ||||||||||||
Interest and dividend income | 1 | 4 | 1 | 4 | ||||||||||||
Other | — | — | — | 1 | ||||||||||||
Total miscellaneous income | $ | 16 | $ | 19 | $ | 31 | $ | 36 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | 1 | $ | 3 | $ | 5 | $ | 15 | (b) | |||||||
Other | 4 | 4 | 8 | 7 | ||||||||||||
Total miscellaneous expense | $ | 5 | $ | 7 | $ | 13 | $ | 22 | ||||||||
Ameren Missouri: | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | 7 | $ | 7 | $ | 14 | $ | 15 | ||||||||
Interest income on industrial development revenue bonds | 7 | 7 | 14 | 14 | ||||||||||||
Interest and dividend income | — | 4 | — | 4 | ||||||||||||
Total miscellaneous income | $ | 14 | $ | 18 | $ | 28 | $ | 33 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | 1 | $ | 3 | $ | 3 | $ | 5 | ||||||||
Other | 2 | 1 | 5 | 2 | ||||||||||||
Total miscellaneous expense | $ | 3 | $ | 4 | $ | 8 | $ | 7 | ||||||||
Ameren Illinois: | ||||||||||||||||
Miscellaneous income: | ||||||||||||||||
Allowance for equity funds used during construction | $ | 1 | $ | 1 | $ | 2 | $ | 2 | ||||||||
Interest and dividend income | 1 | — | 1 | — | ||||||||||||
Other | — | 1 | — | 1 | ||||||||||||
Total miscellaneous income | $ | 2 | $ | 2 | $ | 3 | $ | 3 | ||||||||
Miscellaneous expense: | ||||||||||||||||
Donations | $ | — | $ | — | $ | 3 | $ | 10 | (b) | |||||||
Other | 1 | 2 | 1 | 3 | ||||||||||||
Total miscellaneous expense | $ | 1 | $ | 2 | $ | 4 | $ | 13 |
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | Includes Ameren Illinois’ one-time $7.5 million donation to the Illinois Science and Energy Innovation Trust pursuant to the IEIMA as a result of Ameren Illinois’ 2012 election to participate in the formula ratemaking process. |
|
Quantity (in millions, except as indicated) | |||||||||||||||||
Commodity | Accrual & NPNS Contracts(a) | Other Derivatives(b) | Derivatives That Qualify for Regulatory Deferral(c) | ||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||
Coal (in tons) | |||||||||||||||||
Ameren Missouri & Ameren | 85 | 96 | (d) | (d) | (d) | (d) | |||||||||||
Fuel oils (in gallons)(e) | |||||||||||||||||
Ameren Missouri & Ameren | (d) | (d) | (d) | (d) | 58 | 70 | |||||||||||
Natural gas (in mmbtu) | |||||||||||||||||
Ameren Missouri | — | 4 | — | — | 30 | 19 | |||||||||||
Ameren Illinois | 9 | 16 | (d) | (d) | 127 | 128 | |||||||||||
Ameren | 9 | 20 | — | — | 157 | 147 | |||||||||||
Power (in megawatthours) | |||||||||||||||||
Ameren Missouri | 3 | 3 | 1 | 2 | 7 | 9 | |||||||||||
Ameren Illinois | 18 | 21 | (d) | (d) | 11 | 14 | |||||||||||
Ameren | 21 | 24 | 1 | 2 | 18 | 23 | |||||||||||
Renewable energy credits(f) | |||||||||||||||||
Ameren Missouri | 3 | 3 | (d) | (d) | (d) | (d) | |||||||||||
Ameren Illinois | 11 | 12 | (d) | (d) | (d) | (d) | |||||||||||
Ameren | 14 | 15 | (d) | (d) | (d) | (d) | |||||||||||
Uranium (pounds in thousands) | |||||||||||||||||
Ameren Missouri & Ameren | 4,671 | 5,142 | (d) | (d) | 514 | 446 |
(a) | Accrual contracts include commodity contracts that do not qualify as derivatives. As of June 30, 2013, these contracts ran through December 2017, March 2015, September 2024, May 2032, and October 2024 for coal, natural gas, power, renewable energy credits, and uranium, respectively. |
(b) | As of June 30, 2013, these contracts ran through December 2014 for power. |
(c) | As of June 30, 2013, these contracts ran through October 2015, October 2019, May 2032, and May 2015 for fuel oils, natural gas, power, and uranium, respectively. |
(d) | Not applicable. |
(e) | Fuel oils consist of heating oil, ultra-low sulfur diesel, and crude oil. |
(f) | A renewable energy credit is created for every one megawatthour of renewable energy generated. The Ameren Companies’ contracts include renewable energy credits from solar and wind-generated power. |
Balance Sheet Location | Ameren | Ameren Missouri | Ameren Illinois | |||||||
2013 | ||||||||||
Derivative assets not designated as hedging instruments(a) | ||||||||||
Commodity contracts: | ||||||||||
Fuel oils | Other current assets | $ | 5 | $ | 5 | $ | — | |||
Other assets | 2 | 2 | — | |||||||
Natural gas | Other current assets | 2 | 1 | 1 | ||||||
Other assets | 1 | — | 1 | |||||||
Power | Other current assets | 45 | 44 | 1 | ||||||
Other assets | 2 | 1 | 1 | |||||||
Total assets | $ | 57 | $ | 53 | $ | 4 | ||||
Derivative liabilities not designated as hedging instruments(a) | ||||||||||
Commodity contracts: | ||||||||||
Fuel oils | MTM derivative liabilities | $ | 2 | $ | (b) | $ | — | |||
Other current liabilities | — | 2 | — | |||||||
Other deferred credits and liabilities | 2 | 2 | — | |||||||
Natural gas | MTM derivative liabilities | 52 | (b) | 45 | ||||||
Other current liabilities | — | 7 | — | |||||||
Other deferred credits and liabilities | 33 | 5 | 28 | |||||||
Power | MTM derivative liabilities | 18 | (b) | 10 | ||||||
Other current liabilities | — | 8 | — | |||||||
Other deferred credits and liabilities | 73 | 1 | 72 | |||||||
Uranium | MTM derivative liabilities | 3 | (b) | — | ||||||
Other current liabilities | — | 3 | — | |||||||
Total liabilities | $ | 183 | $ | 28 | $ | 155 | ||||
2012 | ||||||||||
Derivative assets not designated as hedging instruments(a) | ||||||||||
Commodity contracts: | ||||||||||
Fuel oils | Other current assets | $ | 8 | $ | 8 | $ | — | |||
Other assets | 4 | 4 | — | |||||||
Natural gas | Other current assets | 1 | — | 1 | ||||||
Other assets | 1 | 1 | — | |||||||
Power | Other current assets | 14 | 14 | — | ||||||
Other assets | 1 | 1 | — | |||||||
Total assets | $ | 29 | $ | 28 | $ | 1 | ||||
Derivative liabilities not designated as hedging instruments(a) | ||||||||||
Commodity contracts: | ||||||||||
Fuel oils | MTM derivative liabilities | $ | 2 | $ | (b) | $ | — | |||
Other current liabilities | — | 2 | — | |||||||
Other deferred credits and liabilities | 2 | 2 | — | |||||||
Natural gas | MTM derivative liabilities | 64 | (b) | 56 | ||||||
Other current liabilities | — | 8 | — | |||||||
Other deferred credits and liabilities | 45 | 7 | 38 | |||||||
Power | MTM derivative liabilities | 25 | (b) | 21 | ||||||
Other current liabilities | — | 4 | — | |||||||
Other deferred credits and liabilities | 90 | — | 90 | |||||||
Uranium | MTM derivative liabilities | 1 | (b) | — | ||||||
Other current liabilities | — | 1 | — | |||||||
Other deferred credits and liabilities | 1 | 1 | — | |||||||
Total liabilities | $ | 230 | $ | 25 | $ | 205 |
(a) | Includes derivatives subject to regulatory deferral. |
(b) | Balance sheet line item not applicable to registrant. |
Ameren | Ameren Missouri | Ameren Illinois | |||||||||
2013 | |||||||||||
Cumulative gains (losses) deferred in regulatory liabilities or assets: | |||||||||||
Fuel oils derivative contracts(a) | $ | — | $ | — | $ | — | |||||
Natural gas derivative contracts(b) | (83 | ) | (12 | ) | (71 | ) | |||||
Power derivative contracts(c) | (43 | ) | 37 | (80 | ) | ||||||
Uranium derivative contracts(d) | (3 | ) | (3 | ) | — | ||||||
2012 | |||||||||||
Cumulative gains (losses) deferred in regulatory liabilities or assets: | |||||||||||
Fuel oils derivative contracts(a) | $ | 4 | $ | 4 | $ | — | |||||
Natural gas derivative contracts(b) | (107 | ) | (14 | ) | (93 | ) | |||||
Power derivative contracts(c) | (99 | ) | 12 | (111 | ) | ||||||
Uranium derivative contracts(d) | (2 | ) | (2 | ) | — |
(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 October 2015 as of June 30, 2013. Current gains deferred as regulatory liabilities include $2 million and $2 million at Ameren and Ameren Missouri, respectively, as of June 30, 2013. Current losses deferred as regulatory assets include $1 million and $1 million at Ameren and Ameren Missouri, respectively, as of June 30, 2013. |
(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 2016 at Ameren Illinois as of June 30, 2013. Current gains deferred as regulatory liabilities include $2 million, $1 million, and $1 million at Ameren, Ameren Missouri, and Ameren Illinois, respectively, as of June 30, 2013. Current losses deferred as regulatory assets include $52 million, $7 million, and $45 million at Ameren, Ameren Missouri and Ameren Illinois, respectively, as of June 30, 2013. |
(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 as of June 30, 2013. Current gains deferred as regulatory liabilities include $44 million, $43 million, and $1 million at Ameren, Ameren Missouri, and Ameren Illinois, respectively, as of June 30, 2013. Current losses deferred as regulatory assets include $16 million, $6 million, and $10 million at Ameren, Ameren Missouri and Ameren Illinois, respectively, as of June 30, 2013. |
(d) | Represents net losses on uranium derivative contracts at Ameren Missouri. These contracts are a partial hedge of Ameren Missouri’s uranium requirements through May 2015 as of June 30, 2013. Current losses deferred as regulatory assets include $3 million and $3 million at Ameren and Ameren Missouri, respectively, as of June 30, 2013. |
Gross Amounts Not Offset in the Balance Sheet | ||||||||||||||||
Gross Amounts Recognized in the Balance Sheet | Derivative Instruments | Cash Collateral Received/Posted(a) | Net Amount | |||||||||||||
2013 | ||||||||||||||||
Commodity contracts eligible to be offset: | ||||||||||||||||
Assets: | ||||||||||||||||
Ameren | $ | 57 | $ | 15 | $ | — | $ | 42 | ||||||||
Ameren Missouri | 53 | 13 | — | 40 | ||||||||||||
Ameren Illinois | 4 | 2 | — | 2 | ||||||||||||
Liabilities: | ||||||||||||||||
Ameren | $ | 183 | $ | 15 | $ | 32 | $ | 136 | ||||||||
Ameren Missouri | 28 | 13 | 6 | 9 | ||||||||||||
Ameren Illinois | 155 | 2 | 26 | 127 | ||||||||||||
2012 | ||||||||||||||||
Commodity contracts eligible to be offset: | ||||||||||||||||
Assets: | ||||||||||||||||
Ameren | $ | 29 | $ | 10 | $ | — | $ | 19 | ||||||||
Ameren Missouri | 28 | 9 | — | 19 | ||||||||||||
Ameren Illinois | 1 | 1 | — | — | ||||||||||||
Liabilities: | ||||||||||||||||
Ameren | $ | 230 | $ | 10 | $ | 65 | $ | 155 | ||||||||
Ameren Missouri | 25 | 9 | 7 | 9 | ||||||||||||
Ameren Illinois | 205 | 1 | 58 | 146 |
(a) | Cash collateral received reduces gross asset balances and cash collateral posted reduces gross liability balances. |
Commodity Marketing Companies | Electric Utilities | Financial Companies | Municipalities/ Cooperatives | Oil and Gas Companies | Total | ||||||||||||||||||
2013 | |||||||||||||||||||||||
Ameren Missouri | $ | 3 | $ | 5 | $ | 16 | $ | 5 | $ | — | $ | 29 | |||||||||||
Ameren Illinois | — | — | 1 | — | 1 | 2 | |||||||||||||||||
Ameren | $ | 3 | $ | 5 | $ | 17 | $ | 5 | $ | 1 | $ | 31 | |||||||||||
2012 | |||||||||||||||||||||||
Ameren Missouri | $ | 2 | $ | 3 | $ | 14 | $ | 3 | $ | — | $ | 22 | |||||||||||
Ameren Illinois | — | — | 1 | — | — | 1 | |||||||||||||||||
Ameren | $ | 2 | $ | 3 | $ | 15 | $ | 3 | $ | — | $ | 23 |
Commodity Marketing Companies | Electric Utilities | Financial Companies | Municipalities/ Cooperatives | Oil and Gas Companies | Total | ||||||||||||||||||
2013 | |||||||||||||||||||||||
Ameren Missouri | $ | 1 | $ | 4 | $ | 2 | $ | 3 | $ | — | $ | 10 | |||||||||||
Ameren Illinois | — | — | — | — | — | — | |||||||||||||||||
Ameren | $ | 1 | $ | 4 | $ | 2 | $ | 3 | $ | — | $ | 10 | |||||||||||
2012 | |||||||||||||||||||||||
Ameren Missouri | $ | 1 | $ | 1 | $ | 10 | $ | 3 | $ | — | $ | 15 | |||||||||||
Ameren Illinois | — | — | — | — | — | — | |||||||||||||||||
Ameren | $ | 1 | $ | 1 | $ | 10 | $ | 3 | $ | — | $ | 15 |
Aggregate Fair Value of Derivative Liabilities(a) | Cash Collateral Posted | Potential Aggregate Amount of Additional Collateral Required(b) | |||||||||
2013 | |||||||||||
Ameren Missouri | $ | 76 | $ | 1 | $ | 45 | |||||
Ameren Illinois | 116 | 26 | 82 | ||||||||
Ameren | $ | 192 | $ | 27 | $ | 127 | |||||
2012 | |||||||||||
Ameren Missouri | $ | 78 | $ | 3 | $ | 71 | |||||
Ameren Illinois | 148 | 58 | 84 | ||||||||
Ameren | $ | 226 | $ | 61 | $ | 155 |
(a) | Prior to consideration of master trading and netting agreements and including NPNS 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 netting effects of such agreements. |
Gain (Loss) Recognized in Regulatory Liabilities or Regulatory Assets | |||||||||||||||||
Three Months | Six Months | ||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||
Ameren | Fuel oils | $ | (4 | ) | $ | (19 | ) | $ | (4 | ) | $ | (14 | ) | ||||
Natural gas | (12 | ) | 46 | 24 | 28 | ||||||||||||
Power(a) | 36 | (1 | ) | 56 | (163 | ) | |||||||||||
Uranium | (1 | ) | — | (1 | ) | — | |||||||||||
Total | $ | 19 | $ | 26 | $ | 75 | $ | (149 | ) | ||||||||
Ameren Missouri | Fuel oils | $ | (4 | ) | $ | (19 | ) | $ | (4 | ) | $ | (14 | ) | ||||
Natural gas | (2 | ) | 5 | 2 | 3 | ||||||||||||
Power | 35 | 4 | 25 | 3 | |||||||||||||
Uranium | (1 | ) | — | (1 | ) | — | |||||||||||
Total | $ | 28 | $ | (10 | ) | $ | 22 | $ | (8 | ) | |||||||
Ameren Illinois | Natural gas | $ | (10 | ) | $ | 41 | $ | 22 | $ | 25 | |||||||
Power | 1 | 63 | 31 | (81 | ) | ||||||||||||
Total | $ | (9 | ) | $ | 104 | $ | 53 | $ | (56 | ) |
(a) | Amounts include intercompany eliminations. |
|
Fair Value | Weighted | ||||||||||
Assets | Liabilities | Valuation Technique | Unobservable Input | Range | Average | ||||||
Level 3 Derivative asset and liability - commodity contracts(a): | |||||||||||
Ameren | Fuel oils | $ | 7 | $ | (4 | ) | Option model | Volatilities(%)(b) | 8 - 32 | 20 | |
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.26 - 3 | 2 | ||||||||
Natural gas | 2 | (1 | ) | Option model | Volatilities(%)(b) | 1 - 31 | 24 | ||||
Nodal basis($/mmbtu)(c) | (0.35) - (0.06) | (0.3) | |||||||||
Discounted cash flow | Nodal basis($/mmbtu)(c) | (0.1) - 0 | 0 | ||||||||
Counterparty credit risk(%)(c)(d) | 0.22 - 2 | 1 | |||||||||
Ameren credit risk(%)(c)(d) | 3 | (f) | |||||||||
Power(e) | 44 | (87 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(c) | 25 - 49 | 32 | ||||
Estimated auction price for FTRs($/MW)(b) | (767) - 1,790 | 252 | |||||||||
Nodal basis($/MWh)(c) | (4) - (1) | (3) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.22 - 7 | 3 | |||||||||
Ameren credit risk(%)(c)(d) | 3 | (f) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 5 - 8 | 6 | ||||||||
Escalation rate(%)(b)(g) | 4 - 5 | 4 | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
Uranium | — | (3 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 40 - 44 | 40 | ||||
Ameren Missouri | Fuel oils | $ | 7 | $ | (4 | ) | Option model | Volatilities(%)(b) | 8 - 32 | 20 | |
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.26 - 3 | 2 | ||||||||
Natural gas | — | (1 | ) | Option model | Volatilities(%)(b) | 1 - 31 | 24 | ||||
Nodal basis($/mmbtu)(c) | (0.35) - (0.06) | (0.3) | |||||||||
Discounted cash flow | Nodal basis($/mmbtu)(c) | (0.1) - 0 | (0.1) | ||||||||
Counterparty credit risk(%)(c)(d) | 0.22 - 2 | 1 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 3 | (f) | |||||||||
Power(e) | 42 | (5 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(c) | 25 - 49 | 38 | ||||
Estimated auction price for FTRs($/MW)(b) | (767) - 1,790 | 252 | |||||||||
Nodal basis($/MWh)(c) | (4) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.22 - 3 | 3 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 3 | (f) | |||||||||
Uranium | — | (3 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 40 - 44 | 40 | ||||
Ameren Illinois | Natural gas | $ | 2 | $ | — | Option model | Volatilities(%)(b) | 1 - 31 | 27 | ||
Nodal basis($/mmbtu)(c) | (0.3) - (0.27) | (0.28) | |||||||||
Discounted cash flow | Nodal basis($/mmbtu)(c) | (0.1) - 0 | 0 | ||||||||
Counterparty credit risk(%)(c)(d) | 0.69 - 2 | 1 | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 3 | (f) | |||||||||
Power(e) | 2 | (82 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(b) | 26 - 39 | 30 | ||||
Nodal basis($/MWh)(b) | (4) - (1) | (3) | |||||||||
Counterparty credit risk(%)(c)(d) | 7 | (f) | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 3 | (f) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 5 - 8 | 6 | ||||||||
Escalation rate(%)(b)(g) | 4 - 5 | 4 | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/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 only applied to counterparties with derivative asset balances. Ameren, Ameren Missouri, and Ameren Illinois credit risk is only applied to counterparties with derivative liability balances. |
(e) | Power valuations utilize visible third-party pricing evaluated by month for peak and off-peak demand through 2017. Valuations beyond 2017 utilize 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 | ||||||||||
Assets | Liabilities | Valuation Technique | Unobservable Input | Range | Average | ||||||
Level 3 Derivative asset and liability - commodity contracts(a): | |||||||||||
Ameren | Fuel oils | $ | 8 | $ | (3 | ) | Discounted cash flow | Escalation rate(%)(b) | .21 - .60 | .44 | |
Counterparty credit risk(%)(c)(d) | .12 - 1 | 1 | |||||||||
Ameren credit risk(%)(c)(d) | 2 | (e) | |||||||||
Option model | Volatilities(%)(b) | 7 - 27 | 24 | ||||||||
Power(f) | 14 | (114 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(c) | 22 - 47 | 31 | ||||
Estimated auction price for FTRs($/MW)(b) | (281) - 1,851 | 178 | |||||||||
Nodal basis($/MWh)(c) | (5) - (1) | (3) | |||||||||
Counterparty credit risk(%)(c)(d) | .22 - 1 | 1 | |||||||||
Ameren credit risk(%)(c)(d) | 2 - 5 | 5 | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 - 8 | 6 | ||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
Uranium | — | (2 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 43 - 46 | 44 | ||||
Ameren Missouri | Fuel oils | $ | 8 | $ | (3 | ) | Discounted cash flow | Escalation rate(%)(b) | .21 - .60 | .44 | |
Counterparty credit risk(%)(c)(d) | .12 - 1 | 1 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 2 | (e) | |||||||||
Option model | Volatilities(%)(b) | 7 - 27 | 24 | ||||||||
Power(f) | 14 | (3 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(c) | 24 - 56 | 36 | ||||
Estimated auction price for FTRs($/MW)(b) | (281) - 1,851 | 178 | |||||||||
Nodal basis($/MWh)(c) | (5) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | .22 - 1 | 1 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 2 | (e) | |||||||||
Uranium | — | (2 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 43 - 46 | 44 | ||||
Ameren Illinois | Power(f) | $ | — | $ | (111 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(b) | 22 - 47 | 30 | |
Nodal basis($/MWh)(b) | (5) - (1) | (3) | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 5 | (e) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 - 8 | 6 | ||||||||
Contract price allocation | Estimated renewable energy credit costs($/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 only applied to counterparties with derivative asset balances. Ameren, Ameren Missouri, and Ameren Illinois credit risk is only applied to counterparties with derivative liability balances. |
(e) | Not applicable. |
(f) | Power valuations utilize visible third-party pricing evaluated by month for peak and off-peak demand through 2017. Valuations beyond 2017 utilize fundamentally modeled pricing by month for peak and off-peak demand. |
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 | $ | — | $ | — | $ | 7 | $ | 7 | |||||||||
Natural gas | — | 1 | 2 | 3 | |||||||||||||
Power | — | 3 | 44 | 47 | |||||||||||||
Total derivative assets - commodity contracts | $ | — | $ | 4 | $ | 53 | $ | 57 | |||||||||
Nuclear Decommissioning Trust Fund(b): | |||||||||||||||||
Cash and cash equivalents | $ | 3 | $ | — | $ | — | $ | 3 | |||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 294 | — | — | 294 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 40 | — | 40 | |||||||||||||
Municipal bonds | — | 1 | — | 1 | |||||||||||||
U.S. treasury and agency securities | — | 91 | — | 91 | |||||||||||||
Asset-backed securities | — | 10 | — | 10 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total Nuclear Decommissioning Trust Fund | $ | 297 | $ | 143 | $ | — | $ | 440 | |||||||||
Total Ameren | $ | 297 | $ | 147 | $ | 53 | $ | 497 | |||||||||
Ameren | Derivative assets - commodity contracts(a): | ||||||||||||||||
Missouri | Fuel oils | $ | — | $ | — | $ | 7 | $ | 7 | ||||||||
Natural gas | — | 1 | — | 1 | |||||||||||||
Power | — | 3 | 42 | 45 | |||||||||||||
Total derivative assets - commodity contracts | $ | — | $ | 4 | $ | 49 | $ | 53 | |||||||||
Nuclear Decommissioning Trust Fund(b): | |||||||||||||||||
Cash and cash equivalents | $ | 3 | $ | — | $ | — | $ | 3 | |||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 294 | — | — | 294 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 40 | — | 40 | |||||||||||||
Municipal bonds | — | 1 | — | 1 | |||||||||||||
U.S. treasury and agency securities | — | 91 | — | 91 | |||||||||||||
Asset-backed securities | — | 10 | — | 10 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total Nuclear Decommissioning Trust Fund | $ | 297 | $ | 143 | $ | — | $ | 440 | |||||||||
Total Ameren Missouri | $ | 297 | $ | 147 | $ | 49 | $ | 493 | |||||||||
Ameren | Derivative assets - commodity contracts(a): | ||||||||||||||||
Illinois | Natural gas | $ | — | $ | — | $ | 2 | $ | 2 | ||||||||
Power | — | — | 2 | 2 | |||||||||||||
Total Ameren Illinois | $ | — | $ | — | $ | 4 | $ | 4 | |||||||||
Liabilities: | |||||||||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | — | $ | — | $ | 4 | $ | 4 | |||||||||
Natural gas | 5 | 79 | 1 | 85 | |||||||||||||
Power | — | 4 | 87 | 91 | |||||||||||||
Uranium | — | — | 3 | 3 | |||||||||||||
Total Ameren | $ | 5 | $ | 83 | $ | 95 | $ | 183 | |||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Missouri | Fuel oils | $ | — | $ | — | $ | 4 | $ | 4 | ||||||||
Natural gas | 5 | 6 | 1 | 12 | |||||||||||||
Power | — | 4 | 5 | 9 | |||||||||||||
Uranium | — | — | 3 | 3 | |||||||||||||
Total Ameren Missouri | $ | 5 | $ | 10 | $ | 13 | $ | 28 | |||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Illinois | Natural gas | $ | — | $ | 73 | $ | — | $ | 73 | ||||||||
Power | — | — | 82 | 82 | |||||||||||||
Total Ameren Illinois | $ | — | $ | 73 | $ | 82 | $ | 155 |
(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 | $ | 4 | $ | — | $ | 8 | $ | 12 | |||||||||
Natural gas | — | 2 | — | 2 | |||||||||||||
Power | — | 1 | 14 | 15 | |||||||||||||
Total derivative assets - commodity contracts | $ | 4 | $ | 3 | $ | 22 | $ | 29 | |||||||||
Nuclear Decommissioning Trust Fund(b): | |||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | — | $ | — | $ | 1 | |||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 264 | — | — | 264 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 47 | — | 47 | |||||||||||||
Municipal bonds | — | 1 | — | 1 | |||||||||||||
U.S. treasury and agency securities | — | 81 | — | 81 | |||||||||||||
Asset-backed securities | — | 11 | — | 11 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total Nuclear Decommissioning Trust Fund | $ | 265 | $ | 141 | $ | — | $ | 406 | |||||||||
Total Ameren | $ | 269 | $ | 144 | $ | 22 | $ | 435 | |||||||||
Ameren | Derivative assets - commodity contracts(a): | ||||||||||||||||
Missouri | Fuel oils | $ | 4 | $ | — | $ | 8 | $ | 12 | ||||||||
Natural gas | — | 1 | — | 1 | |||||||||||||
Power | — | 1 | 14 | 15 | |||||||||||||
Total derivative assets - commodity contracts | $ | 4 | $ | 2 | $ | 22 | $ | 28 | |||||||||
Nuclear Decommissioning Trust Fund(b): | |||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | — | $ | — | $ | 1 | |||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 264 | — | — | 264 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 47 | — | 47 | |||||||||||||
Municipal bonds | — | 1 | — | 1 | |||||||||||||
U.S. treasury and agency securities | — | 81 | — | 81 | |||||||||||||
Asset-backed securities | — | 11 | — | 11 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total Nuclear Decommissioning Trust Fund | $ | 265 | $ | 141 | $ | — | $ | 406 | |||||||||
Total Ameren Missouri | $ | 269 | $ | 143 | $ | 22 | $ | 434 | |||||||||
Ameren | Derivative assets - commodity contracts(a): | ||||||||||||||||
Illinois | Natural gas | $ | — | $ | 1 | $ | — | $ | 1 |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||||
Liabilities: | |||||||||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | 1 | $ | — | $ | 3 | $ | 4 | |||||||||
Natural gas | 7 | 102 | — | 109 | |||||||||||||
Power | — | 1 | 114 | 115 | |||||||||||||
Uranium | — | — | 2 | 2 | |||||||||||||
Total Ameren | $ | 8 | $ | 103 | $ | 119 | $ | 230 | |||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Missouri | Fuel oils | $ | 1 | $ | — | $ | 3 | $ | 4 | ||||||||
Natural gas | 7 | 8 | — | 15 | |||||||||||||
Power | — | 1 | 3 | 4 | |||||||||||||
Uranium | — | — | 2 | 2 | |||||||||||||
Total Ameren Missouri | $ | 8 | $ | 9 | $ | 8 | $ | 25 | |||||||||
Ameren | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Illinois | Natural gas | $ | — | $ | 94 | $ | — | $ | 94 | ||||||||
Power | — | — | 111 | 111 | |||||||||||||
Total Ameren Illinois | $ | — | $ | 94 | $ | 111 | $ | 205 |
(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 | |||||||||
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 | ) | ||||
Total realized and unrealized gains (losses) | (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 | |||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | — | — | — | ||||||
Total realized and unrealized gains (losses) | — | — | — | ||||||
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 | ||||||
Total realized and unrealized gains (losses) | 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 | ) | ||||
Total realized and unrealized gains (losses) | (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 | |||||||||
Three Months | Ameren Missouri | Ameren Illinois | Ameren | ||||||
Fuel oils: | |||||||||
Beginning balance at April 1, 2012 | $ | 7 | $ | (a) | $ | 7 | |||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | (4 | ) | (a) | (4 | ) | ||||
Total realized and unrealized gains (losses) | (4 | ) | (a) | (4 | ) | ||||
Purchases | 2 | (a) | 2 | ||||||
Sales | (1 | ) | (a) | (1 | ) | ||||
Settlements | (1 | ) | (a) | (1 | ) | ||||
Ending balance at June 30, 2012 | $ | 3 | $ | (a) | $ | 3 | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2012 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
Power(b): | |||||||||
Beginning balance at April 1, 2012 | $ | 20 | $ | (284 | ) | $ | (82 | ) | |
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | (4 | ) | (1 | ) | (10 | ) | |||
Total realized and unrealized gains (losses) | (4 | ) | (1 | ) | (10 | ) | |||
Purchases | 22 | — | 22 | ||||||
Settlements | (11 | ) | 64 | (10 | ) | ||||
Transfers out of Level 3 | (1 | ) | — | (1 | ) | ||||
Ending balance at June 30, 2012 | $ | 26 | $ | (221 | ) | $ | (81 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2012 | $ | (1 | ) | $ | (6 | ) | $ | 5 | |
Uranium: | |||||||||
Beginning balance at April 1, 2012 | $ | (1 | ) | (a) | $ | (1 | ) | ||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | — | (a) | — | ||||||
Total realized and unrealized gains (losses) | — | (a) | — | ||||||
Ending balance at June 30, 2012 | $ | (1 | ) | (a) | $ | (1 | ) | ||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2012 | $ | — | (a) | $ | — |
(a) | Not applicable. |
(b) | Ameren amounts include the elimination of financial power contracts between Ameren Illinois and Marketing Company. |
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 | ) | ||||
Total realized and unrealized gains (losses) | (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 | ||||||
Total realized and unrealized gains (losses) | — | 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 | ||||||
Total realized and unrealized gains (losses) | 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 | ) | ||||
Total realized and unrealized gains (losses) | (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, 2012 | $ | 3 | $ | (a) | $ | 3 | |||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | (2 | ) | (a) | (2 | ) | ||||
Total realized and unrealized gains (losses) | (2 | ) | (a) | (2 | ) | ||||
Purchases | 2 | (a) | 2 | ||||||
Sales | (1 | ) | (a) | (1 | ) | ||||
Settlements | (1 | ) | (a) | (1 | ) | ||||
Transfers into Level 3 | 2 | (a) | 2 | ||||||
Ending balance at June 30, 2012 | $ | 3 | $ | (a) | $ | 3 | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2012 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Natural gas: | |||||||||
Beginning balance at January 1, 2012 | $ | (14 | ) | $ | (160 | ) | $ | (174 | ) |
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | (2 | ) | (26 | ) | (28 | ) | |||
Total realized and unrealized gains (losses) | (2 | ) | (26 | ) | (28 | ) | |||
Settlements | 1 | 16 | 17 | ||||||
Transfers out of Level 3 | 15 | 170 | 185 | ||||||
Ending balance at June 30, 2012 | $ | — | $ | — | $ | — | |||
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2012 | $ | 9 | $ | 114 | $ | 123 | |||
Power(b): | |||||||||
Beginning balance at January 1, 2012 | $ | 21 | $ | (140 | ) | $ | 81 | ||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | 9 | (221 | ) | (168 | ) | ||||
Total realized and unrealized gains (losses) | 9 | (221 | ) | (168 | ) | ||||
Purchases | 22 | — | 22 | ||||||
Settlements | (24 | ) | 140 | (14 | ) | ||||
Transfers out of Level 3 | (2 | ) | — | (2 | ) | ||||
Ending balance at June 30, 2012 | $ | 26 | $ | (221 | ) | $ | (81 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2012 | $ | 3 | $ | (195 | ) | (c) $ | (179 | ) | |
Uranium: | |||||||||
Beginning balance at January 1, 2012 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | — | (a) | — | ||||||
Total realized and unrealized gains (losses) | — | (a) | — | ||||||
Ending balance at June 30, 2012 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2012 | $ | — | $ | (a) | $ | — |
(a) | Not applicable. |
(b) | Ameren amounts include the elimination of financial power contracts between Ameren Illinois and Marketing Company. |
(c) | The change in unrealized losses was due to decreases in long-term power prices applied to 20-year Ameren Illinois’ swap contracts, which expire May 2032. |
Three Months | Six Months | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Ameren - derivative commodity contracts: | |||||||||||||||
Transfers into Level 3 / Transfers out of Level 1 - Fuel oils | $ | — | $ | — | $ | — | $ | 2 | |||||||
Transfers out of Level 3 / Transfers into Level 2 - Natural gas | — | — | — | 185 | |||||||||||
Transfers into Level 3 / Transfers out of Level 2 - Power | — | — | (2 | ) | — | ||||||||||
Transfers out of Level 3 / Transfers into Level 2 - Power | 3 | (1 | ) | 4 | (2 | ) | |||||||||
Net fair value of Level 3 transfers | $ | 3 | $ | (1 | ) | $ | 2 | $ | 185 | ||||||
Ameren Missouri - derivative commodity contracts: | |||||||||||||||
Transfers into Level 3 / Transfers out of Level 1 - Fuel oils | $ | — | $ | — | $ | — | $ | 2 | |||||||
Transfers out of Level 3 / Transfers into Level 2 - Natural gas | — | — | — | 15 | |||||||||||
Transfers into Level 3 / Transfers out of Level 2 - Power | — | — | (2 | ) | — | ||||||||||
Transfers out of Level 3 / Transfers into Level 2 - Power | 3 | (1 | ) | 4 | (2 | ) | |||||||||
Net fair value of Level 3 transfers | $ | 3 | $ | (1 | ) | $ | 2 | $ | 15 | ||||||
Ameren Illinois - derivative commodity contracts: | |||||||||||||||
Transfers out of Level 3 / Transfers into Level 2 - Natural gas | $ | — | $ | — | $ | — | $ | 170 |
June 30, 2013 | December 31, 2012 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Ameren:(a)(b) | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 6,158 | $ | 6,864 | $ | 6,157 | $ | 7,110 | |||||||
Preferred stock | 142 | 124 | 142 | 123 | |||||||||||
Ameren Missouri: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 4,006 | $ | 4,470 | $ | 4,006 | $ | 4,625 | |||||||
Preferred stock | 80 | 75 | 80 | 73 | |||||||||||
Ameren Illinois: | |||||||||||||||
Long-term debt (including current portion) | $ | 1,727 | $ | 1,940 | $ | 1,727 | $ | 2,020 | |||||||
Preferred stock | 62 | 49 | 62 | 49 |
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | Preferred stock along with the noncontrolling interest of EEI is recorded in “Noncontrolling Interests” on the 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 | 2013 | $ | (b) | $ | (a) | $ | 1 | $ | (a) | ||||
agreements with Ameren Illinois | 2012 | (b) | (a) | (b) | (a) | |||||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2013 | 5 | (b) | 11 | (b) | ||||||||
rent and facility services | 2012 | 5 | (b) | 9 | (b) | |||||||||
Ameren Missouri and Genco gas | Operating Revenues | 2013 | (b) | (a) | (b) | (a) | ||||||||
transportation agreement | 2012 | (b) | (a) | (b) | (a) | |||||||||
Transmission services agreement | Operating Revenues | 2013 | (a) | 7 | (a) | 13 | ||||||||
with Marketing Company | 2012 | (a) | 3 | (a) | 5 | |||||||||
Total Operating Revenues | 2013 | $ | 5 | $ | 7 | $ | 12 | $ | 13 | |||||
2012 | 5 | 3 | 9 | 5 | ||||||||||
Ameren Illinois power supply | Purchased Power | 2013 | $ | (a) | $ | 22 | $ | (a) | $ | 48 | ||||
agreements with Marketing Company | 2012 | (a) | 72 | (a) | 160 | |||||||||
Ameren Illinois power supply | Purchased Power | 2013 | (a) | (b) | (a) | 1 | ||||||||
agreements with Ameren Missouri | 2012 | (a) | (b) | (a) | (b) | |||||||||
Total Purchased Power | 2013 | $ | (a) | $ | 22 | $ | (a) | $ | 49 | |||||
2012 | (a) | 72 | (a) | 160 | ||||||||||
Ameren Services support services | Other Operations and Maintenance | 2013 | $ | 28 | $ | 24 | $ | 60 | $ | 48 | ||||
agreement | 2012 | 27 | 22 | 55 | 45 | |||||||||
Insurance premiums(c) | Other Operations and Maintenance | 2013 | (b) | (a) | (b) | (a) | ||||||||
2012 | (b) | (a) | (b) | (a) | ||||||||||
Total Other Operations and | 2013 | $ | 28 | $ | 24 | $ | 60 | $ | 48 | |||||
Maintenance Expenses | 2012 | 27 | 22 | 55 | 45 | |||||||||
Money pool borrowings (advances) | Interest Charges | 2013 | $ | __ | $ | (b) | $ | (b) | $ | (b) | ||||
2012 | __ | (b) | __ | (b) |
(a) | Not applicable. |
(b) | Amount less than $1 million. |
(c) | Represents insurance premiums paid to Missouri Energy Risk Assurance Company, an affiliate, for replacement power |
|
Type and Source of Coverage | Maximum Coverages | Maximum Assessments for Single Incidents | ||||||
Public liability and nuclear worker liability: | ||||||||
American Nuclear Insurers | $ | 375 | $ | — | ||||
Pool participation | 12,219 | (a) | 118 | (b) | ||||
$ | 12,594 | (c) | $ | 118 | ||||
Property damage: | ||||||||
Nuclear Electric Insurance Ltd. | $ | 2,750 | (d) | $ | 23 | (e) | ||
Replacement power: | ||||||||
Nuclear Electric Insurance Ltd. | $ | 490 | (f) | $ | 9 | (e) | ||
Missouri Energy Risk Assurance Company | $ | 64 | (g) | $ | — |
(a) | Provided through mandatory participation in an industry-wide retrospective premium assessment program. |
(b) | Retrospective premium under Price-Anderson. 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 $17.5 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 $118 million per incident for each licensed reactor it operates with a maximum of $17.5 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) | First layer of coverage provides for $500 million in property damage, decontamination, premature decommissioning, and the second layer of coverage provides excess property insurance up to $2.25 billion for losses in excess of the $500 million primary coverage. Effective April 1, 2013, a $1.5 billion sub-limit was established for non-radiation events. Effective July 1, 2013, an additional non-radiation limit of $200 million in excess of the $1.5 billion was made available. This additional coverage is a shared limit with other generators purchasing this coverage and includes one free reinstatement. Effective August 1, 2013, $500 million in excess of the $2.25 billion property coverage and $1.7 billion non-radiation coverage was provided by European Mutual Association for Nuclear Insurance. Concurrently, the Nuclear Electric Insurance Ltd. property limit for nuclear events was reduced by $500 million. |
(e) | All Nuclear Electric Insurance Ltd. insured plants could be subject to assessments should losses exceed the accumulated funds from Nuclear Electric Insurance Ltd. |
(f) | Provides replacement power cost insurance in the event of a prolonged accidental outage at our nuclear energy center. 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. Effective April 1, 2013, non-radiation events are sub-limited to $327.6 million. |
(g) | Provides replacement power cost insurance in the event of a prolonged accidental outage at our nuclear energy center. The coverage commences after the first 52 weeks of insurance coverage from Nuclear Electric Insurance Ltd. and is for a weekly indemnity 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 9 - Related Party Transactions for more information on this affiliate transaction. |
2013 | 2014 - 2017 | 2018 - 2022 | Total | ||||||||||||||||||||||||
AMO(a) | $ | 105 | $ | 215 | - | $ | 260 | $ | 795 | - | $ | 975 | $ | 1,115 | - | $ | 1,340 |
(a) | Ameren Missouri’s expenditures are expected to be recoverable from ratepayers. |
2013 | 2014 - 2017 | 2018 - 2022 | Total | ||||||||||||||||||||||||
Genco(a) | $ | 30 | $ | 100 | - | $ | 125 | $ | 220 | - | $ | 270 | $ | 350 | - | $ | 425 | ||||||||||
AERG | 5 | 20 | - | 25 | 20 | - | 25 | 45 | - | 55 | |||||||||||||||||
Total(b) | $ | 35 | $ | 120 | - | $ | 150 | $ | 240 | - | $ | 295 | $ | 395 | - | $ | 480 |
(a) | Includes estimated costs of approximately $20 million annually, excluding capitalized interest, from 2013 through 2017 for construction of two scrubbers at the Newton energy center. |
(b) | Assumes the Merchant Generation facilities are owned by Ameren. |
Estimate | Recorded Liability(a) | ||||||||||
Low | High | ||||||||||
Ameren | $ | 256 | $ | 339 | $ | 256 | |||||
Ameren Missouri | 5 | 6 | 5 | ||||||||
Ameren Illinois | 251 | 333 | 251 |
(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) | |||
2 | 58 | 68 | 90 |
(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 (a) | Postretirement Benefits (a) | ||||||||||||||||||||||||||||||
Three Months | Six Months | Three Months | Six Months | ||||||||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||
Service cost | $ | 22 | $ | 20 | $ | 46 | $ | 41 | $ | 5 | $ | 5 | $ | 11 | $ | 11 | |||||||||||||||
Interest cost | 41 | 41 | 81 | 83 | 11 | 11 | 23 | 24 | |||||||||||||||||||||||
Expected return on plan assets | (54 | ) | (52 | ) | (108 | ) | (104 | ) | (15 | ) | (14 | ) | (31 | ) | (28 | ) | |||||||||||||||
Amortization of: | |||||||||||||||||||||||||||||||
Prior service cost (benefit) | (1 | ) | (1 | ) | (2 | ) | (2 | ) | (1 | ) | (1 | ) | (2 | ) | (2 | ) | |||||||||||||||
Actuarial loss | 24 | 18 | 46 | 37 | 2 | (1 | ) | 4 | 2 | ||||||||||||||||||||||
Net periodic benefit cost | $ | 32 | $ | 26 | $ | 63 | $ | 55 | $ | 2 | $ | — | $ | 5 | $ | 7 |
(a) | Excludes the EEI plans as they are included in discontinued operations. |
Pension Costs | Postretirement Costs | ||||||||||||||||||||||||||||||
Three Months | Six Months | Three Months | Six Months | ||||||||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||
Ameren Missouri | $ | 18 | $ | 16 | $ | 36 | $ | 32 | $ | 2 | $ | — | $ | 5 | $ | 5 | |||||||||||||||
Ameren Illinois | 11 | 8 | 21 | 18 | (1 | ) | — | — | 2 | ||||||||||||||||||||||
Other | 3 | 2 | 6 | 5 | 1 | — | — | — | |||||||||||||||||||||||
Ameren(a) | $ | 32 | $ | 26 | $ | 63 | $ | 55 | $ | 2 | $ | — | $ | 5 | $ | 7 |
(a) | Includes amounts for Ameren registrants and nonregistrant subsidiaries, but excludes the EEI plans as they are included in discontinued operations. |
|
Three Months | Ameren Missouri | Ameren Illinois | Other | Intersegment Eliminations | Consolidated | |||||||||||||||
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 | ||||||||||||||
2012 | ||||||||||||||||||||
External revenues | $ | 838 | $ | 564 | $ | — | $ | — | $ | 1,402 | ||||||||||
Intersegment revenues | 6 | — | 1 | (7 | ) | — | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 143 | 32 | (14 | ) | — | 161 | ||||||||||||||
Six Months | ||||||||||||||||||||
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 | ||||||||||||||
2012 | ||||||||||||||||||||
External revenues | $ | 1,524 | $ | 1,288 | $ | 2 | $ | — | $ | 2,814 | ||||||||||
Intersegment revenues | 11 | — | 2 | (13 | ) | — | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 164 | 59 | (25 | ) | — | 198 | ||||||||||||||
As of June 30, 2013: | ||||||||||||||||||||
Total assets | $ | 13,131 | $ | 7,366 | $ | 1,354 | $ | (1,061 | ) | $ | 20,790 | (a) | ||||||||
As of December 31, 2012: | ||||||||||||||||||||
Total assets | $ | 13,043 | $ | 7,282 | $ | 1,228 | $ | (944 | ) | $ | 20,609 | (a) |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|