|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
• | 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 Missouri was incorporated in Missouri in 1922 and is successor to a number of companies, the oldest of which was organized in 1881. It is the largest electric utility in the state of Missouri. It supplies electric and natural gas service to a 24,000-square-mile area in central and eastern Missouri. This area has an estimated population of 2.8 million and includes the Greater St. Louis area. Ameren Missouri supplies electric service to 1.2 million customers and natural gas service to 127,000 customers. |
• | Ameren Illinois Company, or Ameren Illinois, operates a rate-regulated electric and natural gas transmission and distribution business in Illinois. Ameren Illinois was created by the merger of CILCO and IP with and into CIPS. CIPS was incorporated in Illinois in 1923 and is successor to a number of companies, the oldest of which was organized in 1902. Ameren Illinois supplies electric and natural gas utility service to portions of central and southern Illinois having an estimated population of 3.1 million in an area of 40,000 square miles. Ameren Illinois supplies electric service to 1.2 million customers and natural gas service to 806,000 customers. |
• | AER consists of non-rate-regulated operations, including Genco, AERG, Marketing Company, and, through Genco, an 80% ownership interest in EEI, which Ameren consolidates for financial reporting purposes. On March 14, 2013, Ameren entered into a transaction agreement to divest New AER to IPH. See Note 16 - Divestiture Transactions and Discontinued Operations for additional information regarding the divestiture. |
2012 | |||
Fuel(a) | $ | 198 | |
Gas stored underground | 131 | ||
Other materials and supplies | 241 | ||
$ | 570 | ||
2011 | |||
Fuel(a) | $ | 150 | |
Gas stored underground | 171 | ||
Other materials and supplies | 229 | ||
$ | 550 |
(a) | Consists of coal, oil, paint, propane, and tire chips. |
• | Macroeconomic conditions, including those conditions within Ameren Illinois’ service territory; |
• | Pending rate case outcomes and future rate case outcomes; |
• | Changes in laws and potential law changes; |
• | Observable industry market multiples; |
• | Achievement of IEIMA performance metrics and the yield of the 30-year United States treasury bonds; and |
• | Actual and forecasted financial performance. |
Ameren(a) | ||||
Balance at December 31, 2010 | $ | 403 | ||
Liabilities incurred | — | |||
Liabilities settled | (2 | ) | ||
Accretion in 2011(b) | 22 | |||
Change in estimates(c) | (54 | ) | ||
Balance at December 31, 2011 | $ | 369 | (d) | |
Liabilities incurred | — | |||
Liabilities settled | (6 | ) | ||
Accretion in 2012(b) | 20 | |||
Change in estimates(e) | (8 | ) | ||
Balance at December 31, 2012 | $ | 375 |
(a) | The nuclear decommissioning trust fund assets of 408 million and 357 million as of December 31, 2012, and 2011, respectively, were restricted for decommissioning of the Callaway energy center. |
(b) | Accretion expense was recorded as an increase to regulatory assets. |
(c) | Ameren changed its fair value estimate related to its Callaway energy center decommissioning costs because of a cost study performed in 2011 and a decline in the cost escalation factor assumptions. Additionally, Ameren changed the fair value estimates related to retirement costs for asbestos removal, river structures and CCR storage facilities. |
(d) | Balance included $5 million in "Other current liabilities" on the consolidated balance sheet as of December 31, 2011. |
(e) | Ameren changed the fair value estimates for asbestos removal. The estimates for asbestos removal costs at Hutsonville and Meredosia energy centers decreased because less asbestos than anticipated was found in the energy centers' structures during reviews made after the closure of these energy centers, and because removal was more cost efficient than anticipated due to the closure. |
|
2012 | 2011 | ||||||||
Current regulatory assets: | |||||||||
Under-recovered FAC(a)(b) | $ | 145 | $ | 83 | |||||
Under-recovered Illinois electric power costs(a)(c) | — | 4 | |||||||
Under-recovered PGA(a)(c) | 12 | 8 | |||||||
MTM derivative losses(d) | 90 | 120 | |||||||
Total current regulatory assets | $ | 247 | $ | 215 | |||||
Noncurrent regulatory assets: | |||||||||
Pension and postretirement benefit costs(e) | $ | 772 | $ | 878 | |||||
Income taxes(f) | 235 | 239 | |||||||
Asset retirement obligations(g) | 5 | 6 | |||||||
Callaway costs(a)(h) | 44 | 48 | |||||||
Unamortized loss on reacquired debt(a)(i) | 181 | 47 | |||||||
Recoverable costs - contaminated facilities(j) | 248 | 102 | |||||||
MTM derivative losses(d) | 135 | 100 | |||||||
SO2 emission allowances sale tracker(k) | 2 | 6 | |||||||
Storm costs(l) | 9 | 16 | |||||||
Demand-side costs(a)(m) | 73 | 70 | |||||||
Reserve for workers’ compensation liabilities(n) | 12 | 13 | |||||||
Credit facilities fees(o) | 6 | 10 | |||||||
Employee separation costs(p) | 2 | 6 | |||||||
Common stock issuance costs(q) | 7 | 10 | |||||||
Construction accounting for pollution control equipment(a)(r) | 23 | 25 | |||||||
Other(s) | 32 | 27 | |||||||
Total noncurrent regulatory assets | $ | 1,786 | $ | 1,603 | |||||
Current regulatory liabilities: | |||||||||
Over-recovered FAC(t) | $ | — | $ | 12 | |||||
Over-recovered Illinois electric power costs(c) | 58 | 64 | |||||||
Over-recovered PGA(c) | 15 | 9 | |||||||
MTM derivative gains(u) | 19 | 46 | |||||||
Wholesale distribution refund(v) | 8 | 2 | |||||||
Total current regulatory liabilities | $ | 100 | $ | 133 | |||||
Noncurrent regulatory liabilities: | |||||||||
Income taxes(w) | $ | 46 | $ | 48 | |||||
Removal costs(x) | 1,347 | 1,269 | |||||||
Asset retirement obligation(g) | 80 | 29 | |||||||
MTM derivative gains(u) | 2 | 82 | |||||||
Bad debt rider(y) | 12 | 10 | |||||||
Pension and postretirement benefit costs tracker(z) | 23 | 38 | |||||||
Energy efficiency rider(aa) | 20 | 24 | |||||||
IEIMA revenue requirement reconciliation(ab) | 55 | — | |||||||
Other(ac) | 4 | 2 | |||||||
Total noncurrent regulatory liabilities | $ | 1,589 | $ | 1,502 |
(a) | These assets earn a return. |
(b) | Under-recovered fuel costs for periods from June 2010 through December 2012. Specific accumulation periods aggregate the under-recovered costs over four months, any related adjustments that occur over the following four months, and the recovery from customers that occurs over the next eight months. |
(c) | Costs under- or over-recovered from utility customers. Amounts will be recovered from, or refunded to, customers within one year of the deferral. |
(d) | Deferral of commodity-related derivative MTM losses. The December 31, 2011 balance included the MTM losses on financial contracts entered into by Ameren Illinois with Marketing Company, which expired in December 2012. |
(e) | These costs are being amortized in proportion to the recognition of prior service costs (credits), transition obligations (assets), and actuarial losses (gains) attributable to Ameren’s pension plan and postretirement benefit plans. See Note 11 - Retirement Benefits for additional information. |
(f) | Offset to certain deferred tax liabilities for expected recovery of future income taxes when paid. See Note 13 - Income Taxes for amortization period. |
(g) | Recoverable or refundable removal costs for AROs at our rate-regulated operations, including net realized and unrealized gains and losses related to the nuclear decommissioning trust fund investments. See Note 1 - Summary of Significant Accounting Policies - Asset Retirement Obligations. |
(h) | Ameren Missouri’s Callaway energy center operations and maintenance expenses, property taxes, and carrying costs incurred between the plant in-service date and the date the plant was reflected in rates. These costs are being amortized over the remaining life of the energy center's current operating license which expires in 2024. |
(i) | Losses related to reacquired debt. These amounts are being amortized over the lives of the related new debt issuances or the remaining lives of the old debt issuances if no new debt was issued. |
(j) | The recoverable portion of accrued environmental site liabilities, primarily collected from electric and natural gas customers through ICC-approved cost recovery riders. The period of recovery will depend on the timing of actual expenditures. See Note 15 - Commitments and Contingencies for additional information. |
(k) | A regulatory tracking mechanism for gains on sales of SO2 emission allowances, net of SO2 premiums incurred under the terms of coal procurement contracts, plus any SO2 discounts received under such contracts, as approved in a MoPSC order. The MoPSC’s May 2010 electric rate order discontinued any future deferrals under this tracking mechanism. The MoPSC’s December 2012 rate order approved the amortization of these costs through December 2014. |
(l) | Actual storm costs in a test year that exceed the MoPSC staff’s normalized storm costs for rate purposes. As approved by the December 2012 MoPSC electric rate order, the 2006, 2007, and 2008 storm costs are being amortized through December 2014. As approved by the May 2010 MoPSC electric rate order, the 2009 storm costs are being amortized through June 2015. |
(m) | Demand-side costs, including the costs of developing, implementing and evaluating customer energy efficiency and demand response programs. Costs incurred from May 2008 through September 2008 are being amortized over a 10-year period that began in March 2009. Costs incurred from October 2008 through December 2009 are being amortized over a six-year period that began in July 2010. Costs incurred from January 2010 through February 2011 are being amortized over a six-year period that began in August 2011. Costs incurred from March 2011 through July 2012 are being amortized over a six-year period that began in January 2013. The amortization period for the costs incurred after July 2012 will be determined in a future Ameren Missouri electric rate case. |
(n) | Reserve for workers’ compensation claims. The period of recovery will depend on the timing of actual expenditures. |
(o) | Ameren Missouri’s costs incurred to enter into and maintain the 2012 Ameren Missouri Credit Agreement. These costs are being amortized over five years, beginning in November 2012. These costs are being amortized to construction work in progress, which will be subsequently depreciated when assets are placed into service. |
(p) | Costs incurred for voluntary and involuntary separation programs. The 2009 Ameren Missouri-related costs are being amortized over two years, beginning in January 2013, as approved by the December 2012 MoPSC electric rate order. The 2009 Ameren Illinois-related costs are being amortized over three years, beginning in May 2010, as approved by the April 2010 ICC electric and natural gas rate order. |
(q) | The MoPSC’s May 2010 electric rate order allowed Ameren Missouri to recover its portion of Ameren’s September 2009 common stock issuance costs. These costs are being amortized over five years, beginning in July 2010. |
(r) | The MoPSC’s May 2010 electric rate order allowed Ameren Missouri to record an allowance for funds used during construction for pollution control equipment at its Sioux energy center until the cost of that equipment was placed in customer rates. The amortization of these costs will be over the expected life of the Sioux energy center. |
(s) | The Ameren Illinois total includes Ameren Illinois Merger integration and optimization costs, which are amortized over four years, beginning in January 2012. The Ameren Illinois total includes costs related to delivery service rate cases. The 2012 natural gas rate case costs are being amortized over a two-year period that began in January 2012. The electric rate case costs for the IEIMA initial rate filing are being amortized over a three-year period that began in January 2012. The Ameren Illinois total also includes a portion of the unamortized debt fair value adjustment recorded upon Ameren's acquisition of IP. This portion is being amortized over the remaining life of the related debt, beginning with the expiration of the electric rate freeze in Illinois on January 1, 2007. At Ameren Missouri, the balance primarily includes cost associated with the retirement of renewable energy credits and solar rebates to fulfill its renewable energy portfolio requirement. Costs incurred from January 2010 through July 2012 are being amortized over three years, beginning January 2013. The amortization period for the costs incurred after July 2012 will be determined in a future Ameren Missouri electric rate case. |
(t) | Over-recovered fuel costs from March 2009 through September 2009 as ordered by the MoPSC in April 2011. Customer refunds concluded in 2012. Specific accumulation periods aggregate the over-recovered costs over four months, any related adjustments occur over the following four months, and then recovery from customers occurs over the next eight months. |
(u) | Deferral of commodity-related derivative MTM gains. |
(v) | Estimated refund to wholesale electric customers. See 2011 Wholesale Distribution Rate Case above. |
(w) | Unamortized portion of investment tax credit and federal excess deferred taxes. See Note 13 - Income Taxes for amortization period. |
(x) | Estimated funds collected for the eventual dismantling and removal of plant from service, net of salvage value, upon retirement related to our rate-regulated operations. |
(y) | A regulatory tracking mechanism for the difference between the level of bad debt expense incurred by Ameren Illinois under GAAP and the level of such costs included in electric and natural gas rates. The over-recovery relating to 2010 was refunded to customers from June 2011 through May 2012. The over-recovery relating to 2011 is being refunded to customers from June 2012 through May 2013. The over-recovery relating to 2012 will be refunded to customers from June 2013 through May 2014. |
(z) | A regulatory tracking mechanism for the difference between the level of pension and postretirement benefit costs incurred by Ameren Missouri under GAAP and the level of such costs built into rates. For periods prior to August 2012, the MoPSC's December 2012 electric rate order directed the amortization to occur over five years, beginning in January 2013. For periods after August 2012, the amortization period will be determined in a future Ameren Missouri electric rate case. |
(aa) | A regulatory tracking mechanism that allows Ameren Illinois to recover its electric and natural gas costs associated with developing, implementing, and evaluating customer energy efficiency and demand response programs. This over-recovery will be refunded to customers over the following 12 months after the plan year. |
(ab) | The difference between Ameren Illinois' 2012 revenue requirement calculated under the IEIMA's performance-based formula ratemaking framework, and the revenue requirement included in customer rates for 2012. Subject to ICC approval, this liability will be refunded to customers in 2014. |
(ac) | Balance primarily includes an Ameren Missouri liability relating to its 2010 property tax refund. The MoPSC's December 2012 electric rate order directed a refund to customers over a two-year period, beginning in January 2013. |
|
Ameren(a) | |||
2012 | |||
Property and plant, at original cost: | |||
Electric | $ | 20,942 | |
Natural gas | 1,854 | ||
22,796 | |||
Less: Accumulated depreciation and amortization | 8,346 | ||
14,450 | |||
Construction work in progress: | |||
Nuclear fuel in process | 317 | ||
Other | 581 | ||
Property and plant, net | $ | 15,348 | |
2011 | |||
Property and plant, at original cost: | |||
Electric | $ | 20,098 | |
Natural gas | 1,751 | ||
21,849 | |||
Less: Accumulated depreciation and amortization | 7,868 | ||
13,981 | |||
Construction work in progress: | |||
Nuclear fuel in process | 255 | ||
Other | 612 | ||
Property and plant, net | $ | 14,848 |
(a) | Amounts include two electric generation CTs under two separate capital lease agreements. The gross asset value of those agreements was $228 million and $229 million at December 31, 2012, and 2011, respectively. The total accumulated depreciation associated with the two CTs was $52 million and $52 million at December 31, 2012, and 2011, respectively. In addition, Ameren has investments in debt securities, which are classified as held-to-maturity, related to the two CTs from the city of Bowling Green and Audrain County. As of December 31, 2012, and 2011, the carrying value of these debt securities was $304 million and $309 million, respectively. |
2012 | $ | 103 | |
2011 | 92 | ||
2010 | 70 |
|
2012 Missouri Credit Agreement | 2012 Illinois Credit Agreement | |||||
Ameren | $ | 500 | $ | 300 | ||
Ameren Missouri | 800 | (a) | ||||
Ameren Illinois | (a) | $ | 800 |
(a) | Not applicable. |
2010 Missouri Credit Agreement ($800 million) (Terminated) | Ameren (Parent) | Ameren Missouri | Total | ||||||||
2012 | |||||||||||
Average daily borrowings outstanding during 2012(a) | $ | — | $ | 1 | $ | 1 | |||||
Outstanding credit facility borrowings at period end | — | — | — | ||||||||
Weighted-average interest rate during 2012(a) | — | % | 4.15 | % | 4.15 | % | |||||
Peak credit facility borrowings during 2012(a) | $ | — | $ | 50 | $ | 50 | |||||
Peak interest rate during 2012 | — | % | 4.15 | % | 4.15 | % | |||||
2011 | |||||||||||
Average daily borrowings outstanding during 2011 | $ | 105 | $ | — | $ | 105 | |||||
Outstanding credit facility borrowings at period end | — | — | — | ||||||||
Weighted-average interest rate during 2011 | 2.30 | % | — | 2.30 | % | ||||||
Peak credit facility borrowings during 2011 | $ | 340 | $ | — | $ | 340 | |||||
Peak interest rate during 2011 | 4.30 | % | — | 4.30 | % |
(a) | Calculated through termination date. |
|
2012 | 2011 | ||||||
Ameren (Parent): | |||||||
8.875% Senior unsecured notes due 2014 | $ | 425 | $ | 425 | |||
Less: Unamortized discount and premium | (1 | ) | (1 | ) | |||
Long-term debt, net | $ | 424 | $ | 424 | |||
Ameren Missouri: | |||||||
Senior secured notes:(a) | |||||||
5.25% Senior secured notes due 2012 | $ | — | $ | 173 | |||
4.65% Senior secured notes due 2013 | 200 | 200 | |||||
5.50% Senior secured notes due 2014 | 104 | 104 | |||||
4.75% Senior secured notes due 2015 | 114 | 114 | |||||
5.40% Senior secured notes due 2016 | 260 | 260 | |||||
6.40% Senior secured notes due 2017 | 425 | 425 | |||||
6.00% Senior secured notes due 2018(b) | 179 | 250 | |||||
5.10% Senior secured notes due 2018 | 199 | 200 | |||||
6.70% Senior secured notes due 2019(b) | 329 | 450 | |||||
5.10% Senior secured notes due 2019 | 244 | 300 | |||||
5.00% Senior secured notes due 2020 | 85 | 85 | |||||
5.50% Senior secured notes due 2034 | 184 | 184 | |||||
5.30% Senior secured notes due 2037 | 300 | 300 | |||||
8.45% Senior secured notes due 2039(b) | 350 | 350 | |||||
3.90% Senior secured notes due 2042(b) | 485 | — | |||||
Environmental improvement and pollution control revenue bonds: | |||||||
1992 Series due 2022(c)(d) | 47 | 47 | |||||
1993 5.45% Series due 2028(e) | 44 | 44 | |||||
1998 Series A due 2033(c)(d) | 60 | 60 | |||||
1998 Series B due 2033(c)(d) | 50 | 50 | |||||
1998 Series C due 2033(c)(d) | 50 | 50 | |||||
Capital lease obligations: | |||||||
City of Bowling Green capital lease (Peno Creek CT) through 2022 | 64 | 69 | |||||
Audrain County capital lease (Audrain County CT) due 2023 | 240 | 240 | |||||
Total long-term debt, gross | 4,013 | 3,955 | |||||
Less: Unamortized discount and premium | (7 | ) | (5 | ) | |||
Less: Maturities due within one year | (205 | ) | (178 | ) | |||
Long-term debt, net | $ | 3,801 | $ | 3,772 |
2012 | 2011 | ||||||
Ameren Illinois: | |||||||
Senior secured notes: | |||||||
8.875% Senior secured notes due 2013(f)(h) | $ | 150 | $ | 150 | |||
6.20% Senior secured notes due 2016(f) | 54 | 54 | |||||
6.25% Senior secured notes due 2016(g) | 75 | 75 | |||||
6.125% Senior secured notes due 2017(g)(i) | 250 | 250 | |||||
6.25% Senior secured notes due 2018(g)(i) | 144 | 337 | |||||
9.75% Senior secured notes due 2018(g)(i) | 313 | 400 | |||||
2.70% Senior secured notes due 2022(g)(i) | 400 | — | |||||
6.125% Senior secured notes due 2028(g) | 60 | 60 | |||||
6.70% Senior secured notes due 2036(g) | 61 | 61 | |||||
6.70% Senior secured notes due 2036(f) | 42 | 42 | |||||
Environmental improvement and pollution control revenue bonds: | |||||||
6.20% Series 1992B due 2012 | — | 1 | |||||
2000 Series A 5.50% due 2014 | — | 51 | |||||
5.90% Series 1993 due 2023(j) | 32 | 32 | |||||
5.70% 1994A Series due 2024(k) | 36 | 36 | |||||
1993 Series C-1 5.95% due 2026(l) | 35 | 35 | |||||
1993 Series C-2 5.70% due 2026(l) | 8 | 8 | |||||
1993 Series B-1 due 2028(d)(l) | 17 | 17 | |||||
5.40% 1998A Series due 2028(k) | 19 | 19 | |||||
5.40% 1998B Series due 2028(k) | 33 | 33 | |||||
Fair-market value adjustments | 4 | 5 | |||||
Total long-term debt, gross | 1,733 | 1,666 | |||||
Less: Unamortized discount and premium | (6 | ) | (8 | ) | |||
Less: Maturities due within one year | (150 | ) | (1 | ) | |||
Long-term debt, net | $ | 1,577 | $ | 1,657 | |||
Ameren consolidated long-term debt, net | $ | 5,802 | $ | 5,853 |
(a) | These notes are collaterally secured by first mortgage bonds issued by Ameren Missouri under the Ameren Missouri mortgage indenture. The notes have a fall-away lien provision and will remain secured only as long as any first mortgage bonds issued under the Ameren Missouri mortgage indenture remain outstanding. Redemption, purchase, or maturity of all first mortgage bonds, including first mortgage bonds currently outstanding and any that may be issued in the future, would result in a release of the first mortgage bonds currently securing these notes, at which time these notes would become unsecured obligations. Based on the Ameren Missouri first mortgage bonds and senior secured notes currently outstanding, and assuming no early retirement of any series of such securities in full, we do not expect the first mortgage bond lien protection associated with these notes to fall away until 2042. |
(b) | Ameren Missouri has agreed, during the life of these notes, not to optionally redeem, purchase or otherwise retire in full its first mortgage bonds. Ameren Missouri has also agreed to prevent a first mortgage bond release date from occurring as long as any of the 8.45% senior secured notes due 2039 and any of the 3.90% senior secured notes due 2042 remain outstanding. |
(c) | These bonds are secured by first mortgage bonds issued by Ameren Missouri under the Ameren Missouri mortgage indenture and have a fall-away lien provision similar to that of Ameren Missouri's senior secured notes. The bonds are also backed by an insurance guarantee policy. |
(d) | Interest rates, and periods during which such rates apply, vary depending on our selection of defined rate modes. Maximum interest rates could range up to 18% depending on the series of bonds. The average interest rates for 2012 and 2011 were as follows: |
2012 | 2011 | ||||
Ameren Missouri 1992 Series | 0.30 | % | 0.34 | % | |
Ameren Missouri 1998 Series A | 0.65 | % | 0.69 | % | |
Ameren Missouri 1998 Series B | 0.64 | % | 0.68 | % | |
Ameren Missouri 1998 Series C | 0.64 | % | 0.69 | % | |
Ameren Illinois 1993 Series B-1 | 0.22 | % | 0.28 | % |
(e) | These bonds are first mortgage bonds issued by Ameren Missouri under the Ameren Missouri mortgage bond indenture and are secured by substantially all Ameren Missouri property and franchises. The bonds are callable at 100% of par value. |
(f) | These notes are collaterally secured by first mortgage bonds issued by Ameren Illinois under the CILCO mortgage indenture. The notes have a fall-away lien provision and will remain secured only as long as any series of first mortgage bonds issued under the CILCO mortgage indenture remain outstanding. Redemption, purchase, or maturity of all first mortgage bonds, including first mortgage bonds currently outstanding and any that may be issued in the future, would result in a release of the first mortgage bonds currently securing these notes, at which time these notes would become unsecured obligations. Based on the CILCO first mortgage bonds and senior secured notes currently outstanding, and assuming no early retirement of any series of such securities in full, we do not expect the first mortgage bond lien protection associated with these notes to fall away until 2023. |
(g) | These notes are collaterally secured by mortgage bonds issued by Ameren Illinois under the Ameren Illinois mortgage indenture. The notes have a fall-away lien provision and will remain secured only as long as any series of first mortgage bonds issued under the Ameren Illinois mortgage indenture remain outstanding. Redemption, purchase, or maturity of all mortgage bonds, including first mortgage bonds currently outstanding and any that may be issued in the future, would result in a release of the mortgage bonds currently securing these notes, at which time these notes would become unsecured obligations. Based on the Ameren Illinois mortgage bonds and senior secured notes currently outstanding, and assuming no early retirement of any series of such securities in full, we do not expect the mortgage bond lien protection associated with these notes to fall away until 2028. |
(h) | Ameren Illinois has agreed, during the life of these notes, not to optionally redeem, purchase or otherwise retire in full its CILCO first mortgage bonds, and therefore a CILCO first mortgage bond release date will not occur while any of such notes are outstanding. |
(i) | Ameren Illinois has agreed, during the life of these notes, not to optionally redeem, purchase or otherwise retire in full its Ameren Illinois mortgage bonds, and therefore an Ameren Illinois first mortgage bond release date will not occur as long as any of these notes are outstanding. |
(j) | These bonds are first mortgage bonds issued by Ameren Illinois under the CILCO mortgage indenture and are secured by substantially all property of the former CILCO. The bonds are callable at 100% of par value. |
(k) | These bonds are mortgage bonds issued by Ameren Illinois under the Ameren Illinois mortgage indenture and are secured by substantially all property of the former IP and CIPS. The bonds are callable at 100% of par value. The bonds are also backed by an insurance guarantee policy. |
(l) | The bonds are callable at 100% of par value. |
Ameren (Parent)(a) | Ameren Missouri(a) | Ameren Illinois(a)(b) | Ameren Consolidated | ||||||||||||
2013 | $ | — | $ | 205 | $ | 150 | $ | 355 | |||||||
2014 | 425 | 109 | — | 534 | |||||||||||
2015 | — | 120 | — | 120 | |||||||||||
2016 | — | 266 | 129 | 395 | |||||||||||
2017 | — | 431 | 250 | 681 | |||||||||||
Thereafter | — | 2,882 | 1,200 | 4,082 | |||||||||||
Total | $ | 425 | $ | 4,013 | $ | 1,729 | $ | 6,167 |
(a) | Excludes unamortized discount and premium of $1 million, $7 million, and $6 million at Ameren (Parent), Ameren Missouri, and Ameren Illinois, respectively. |
(b) | Excludes $4 million related to Ameren Illinois’ long-term debt fair-market value adjustments, which are being amortized to interest expense over the remaining life of the debt. |
Redemption Price(per share) | 2012 | 2011 | |||||||||||
Ameren Missouri: | |||||||||||||
Without par value and stated value of $100 per share, 25 million shares authorized | |||||||||||||
$3.50 Series | 130,000 shares | $ | 110.00 | $ | 13 | $ | 13 | ||||||
$3.70 Series | 40,000 shares | 104.75 | 4 | 4 | |||||||||
$4.00 Series | 150,000 shares | 105.625 | 15 | 15 | |||||||||
$4.30 Series | 40,000 shares | 105.00 | 4 | 4 | |||||||||
$4.50 Series | 213,595 shares | 110.00 | (a) | 21 | 21 | ||||||||
$4.56 Series | 200,000 shares | 102.47 | 20 | 20 | |||||||||
$4.75 Series | 20,000 shares | 102.176 | 2 | 2 | |||||||||
$5.50 Series A | 14,000 shares | 110.00 | 1 | 1 | |||||||||
Total | $ | 80 | $ | 80 | |||||||||
Ameren Illinois: | |||||||||||||
With par value of $100 per share, 2 million shares authorized | |||||||||||||
4.00% Series | 144,275 shares | $ | 101.00 | $ | 14 | $ | 14 | ||||||
4.08% Series | 45,224 shares | 103.00 | 5 | 5 | |||||||||
4.20% Series | 23,655 shares | 104.00 | 2 | 2 | |||||||||
4.25% Series | 50,000 shares | 102.00 | 5 | 5 | |||||||||
4.26% Series | 16,621 shares | 103.00 | 2 | 2 | |||||||||
4.42% Series | 16,190 shares | 103.00 | 2 | 2 | |||||||||
4.70% Series | 18,429 shares | 103.00 | 2 | 2 | |||||||||
4.90% Series | 73,825 shares | 102.00 | 7 | 7 | |||||||||
4.92% Series | 49,289 shares | 103.50 | 5 | 5 | |||||||||
5.16% Series | 50,000 shares | 102.00 | 5 | 5 | |||||||||
6.625% Series | 124,273.75 shares | 100.00 | 12 | 12 | |||||||||
7.75% Series | 4,542 shares | 100.00 | 1 | 1 | |||||||||
Total | $ | 62 | $ | 62 | |||||||||
Total Ameren(b) | $ | 142 | $ | 142 |
(a) | In the event of voluntary liquidation, $105.50. |
(b) | Preferred stock not subject to mandatory redemption of Ameren's subsidiaries was included in "Noncontrolling Interests" on Ameren's consolidated balance sheet. |
Senior Secured Notes | Principal Amount Repurchased | Premium Plus Accrued and Unpaid Interest(a) | Principal Amount Outstanding After Tender Offer | ||||||||
6.00% senior secured notes due 2018 | $ | 71 | $ | 19 | $ | 179 | |||||
6.70% senior secured notes due 2019 | 121 | 35 | 329 | ||||||||
5.10% senior secured notes due 2018 | 1 | (b) | 199 | ||||||||
5.10% senior secured notes due 2019 | 56 | 12 | 244 |
(a) | The premiums paid in association with the tender offer were recorded as a regulatory asset and are being amortized over the life of the $485 million 3.90% senior secured notes due 2042. |
(b) | Amount is less than $1 million. |
Senior Secured Notes | Principal Amount Repurchased | Premium Plus Accrued and Unpaid Interest(a) | Principal Amount Outstanding After Tender Offer | ||||||||
9.75% senior secured notes due 2018 | $ | 87 | $ | 36 | $ | 313 | |||||
6.25% senior secured notes due 2018 | 194 | 47 | 144 |
(a) | The premiums paid in association with the tender offer were recorded as a regulatory asset and are being amortized over the life of the $400 million 2.70% senior secured notes due 2022. |
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 | 4.6 | $ | 4,056 | >2.5 | 122.8 | $ | 2,351 | |||||
Ameren Illinois | >2.0 | 7.1 | 3,439 | (d) | >1.5 | 2.8 | 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. |
|
2012 | 2011 | 2010 | |||||||||
Ameren: | |||||||||||
Miscellaneous income: | |||||||||||
Interest and dividend income | $ | 4 | (a) | $ | 3 | $ | 4 | ||||
Interest income on industrial development revenue bonds | 28 | 28 | 28 | ||||||||
Allowance for equity funds used during construction | 36 | 34 | 52 | ||||||||
Other | 2 | 3 | 4 | ||||||||
Total miscellaneous income | $ | 70 | $ | 68 | $ | 88 | |||||
Miscellaneous expense: | |||||||||||
Donations | $ | 24 | (b) | $ | 8 | $ | 19 | ||||
Other | 13 | 15 | 13 | ||||||||
Total miscellaneous expense | $ | 37 | $ | 23 | $ | 32 |
(a) | Includes interest income relating to a 2012 refund of charges included in an expired power purchase agreement with Entergy. See Note 2 - Rate and Regulatory Matters for additional information. |
(b) | Includes Ameren Illinois' one-time $7.5 million donation and $1 million annual donation to the Illinois Science and Energy Innovation Trust and $1 million annual donation for customer assistance programs pursuant to the IEIMA as a result of Ameren Illinois' 2012 participation 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) | ||||||||||||||
2012 | 2011 | 2012 | 2011 | 2012 | 2011 | ||||||||||||
Coal (in tons) | 96 | 116 | (d) | (d) | (d) | (d) | |||||||||||
Fuel oils (in gallons)(e) | (d) | (d) | (d) | (d) | 70 | 53 | |||||||||||
Natural gas (in mmbtu) | 20 | 50 | — | 9 | 147 | 193 | |||||||||||
Power (in megawatthours) | 24 | 12 | 2 | 1 | 23 | 21 | |||||||||||
Renewable energy credits(f) | 15 | 16 | (d) | (d) | (d) | (d) | |||||||||||
Uranium (pounds in thousands) | 5,142 | 5,553 | (d) | (d) | 446 | 148 |
(a) | Accrual contracts include commodity contracts that do not qualify as derivatives. As of December 31, 2012, 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 December 31, 2012, these contracts ran through December 2014 for power. |
(c) | As of December 31, 2012, these contracts ran through October 2015, March 2017, May 2032, and September 2014 for fuel oils, natural gas, power, and uranium, respectively. |
(d) | Not applicable. |
(e) | Fuel oils consist of heating and crude oil. |
(f) | A renewable energy credit is created for every megawatthour of renewable energy generated. Ameren contracts include renewable energy credits from solar and wind-generated power. |
Balance Sheet Location | 2012 | 2011 | |||||||
Derivative assets not designated as hedging instruments(a) | |||||||||
Commodity contracts: | |||||||||
Fuel oils | Other current assets | $ | 8 | $ | 17 | ||||
Other assets | 4 | 6 | |||||||
Natural gas | Other current assets | 1 | 3 | ||||||
Other assets | 1 | 1 | |||||||
Power | Other current assets | 14 | 30 | ||||||
Other assets | 1 | 77 | |||||||
Total assets | $ | 29 | $ | 134 | |||||
Derivative liabilities not designated as hedging instruments(a) | |||||||||
Commodity contracts: | |||||||||
Fuel oils | MTM derivative liabilities | $ | 2 | $ | 1 | ||||
Other deferred credits and liabilities | 2 | — | |||||||
Natural gas | MTM derivative liabilities | 64 | 103 | ||||||
Other deferred credits and liabilities | 45 | 92 | |||||||
Power | MTM derivative liabilities | 25 | 18 | ||||||
Other deferred credits and liabilities | 90 | 8 | |||||||
Uranium | MTM derivative liabilities | 1 | — | ||||||
Other deferred credits and liabilities | 1 | 1 | |||||||
Total liabilities | $ | 230 | $ | 223 |
(a) | Includes derivatives subject to regulatory deferral. |
2012 | 2011 | |||||||
Cumulative gains (losses) deferred in regulatory liabilities or assets: | ||||||||
Fuel oils derivative contracts(a) | $ | 4 | $ | 19 | ||||
Natural gas derivative contracts(b) | (107 | ) | (191 | ) | ||||
Power derivative contracts(c) | (99 | ) | 81 | |||||
Uranium derivative contracts(d) | (2 | ) | (1 | ) |
(a) | Represents net gains on fuel oils derivative contracts. These contracts are a partial hedge of transportation costs for coal through October 2015 as of December 31, 2012. Current gains deferred as regulatory liabilities include $4 million as of December 31, 2012. Current losses deferred as regulatory assets include $1 million as of December 31, 2012. |
(b) | Represents net losses associated with natural gas derivative contracts. These contracts are a partial hedge of natural gas requirements through March 2017 as of December 31, 2012. Current gains deferred as regulatory liabilities include $1 million as of December 31, 2012. Current losses deferred as regulatory assets include $64 million as of December 31, 2012. |
(c) | Represents net losses associated with power derivative contracts. These contracts are a partial hedge of power price requirements through May 2032 as of December 31, 2012. Current gains deferred as regulatory liabilities include $14 million as of December 31, 2012. Current losses deferred as regulatory assets include $24 million as of December 31, 2012. |
(d) | Represents net losses on uranium derivative contracts. These contracts are a partial hedge of uranium requirements through September 2014 as of December 31, 2012. Current losses deferred as regulatory assets include $1 million as of December 31, 2012, respectively. |
Affiliates | Coal Producers | Commodity Marketing Companies | Electric Utilities | Financial Companies | Municipalities/ Cooperatives | Total | |||||||||||||||||||||
2012 | $ | — | $ | — | $ | 2 | $ | 3 | $ | 15 | $ | 3 | $ | 23 | |||||||||||||
2011 | $ | 1 | $ | 35 | $ | 85 | $ | 4 | $ | 27 | $ | 4 | $ | 156 |
Affiliates | Coal Producers | Commodity Marketing Companies | Electric Utilities | Financial Companies | Municipalities/ Cooperatives | Total | |||||||||||||||||||||
2012 | $ | — | $ | — | $ | 1 | $ | 1 | $ | 10 | $ | 3 | $ | 15 | |||||||||||||
2011 | $ | 1 | $ | 35 | $ | 85 | $ | 3 | $ | 22 | $ | 4 | $ | 150 |
Aggregate Fair Value of Derivative Liabilities(a) | Cash Collateral Posted | Potential Aggregate Amount of Additional Collateral Required(b) | |||||||||
2012 | $ | 226 | $ | 61 | $ | 155 | |||||
2011 | $ | 322 | $ | 104 | $ | 211 |
(a) | Prior to consideration of master trading and netting agreements and including NPNS and accrual contract exposures. |
(b) | As collateral requirements with certain counterparties are based on master trading and netting agreements, the aggregate amount of additional collateral required to be posted is determined after consideration of the effects of such agreements. |
Location of Gain (Loss) Recognized in Income | Gain (Loss) Recognized in Income | |||||||||
2012 | 2011 | |||||||||
Natural gas (generation) | Operating Expenses - Fuel | $ | — | $ | (1 | ) |
Gain (Loss) Recognized In Regulatory Liabilities or Regulatory Assets | ||||||||
2012 | 2011 | |||||||
Fuel oils | $ | (15 | ) | $ | — | |||
Natural gas | 84 | (26 | ) | |||||
Power | (180 | ) | 80 | |||||
Uranium | (1 | ) | (3 | ) | ||||
Total | $ | (112 | ) | $ | 51 |
|
Fair Value | Range [Weighted | ||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Average] | |||||
Level 3 Derivative asset and liability - commodity contracts(a): | |||||||||
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 | ||||||||
Option model | Volatilities(%)(b) | 7 - 27 [24] | |||||||
Power(e) | 14 | (114 | ) | Discounted cash flow | Average bid/ask consensus peak and off-peak 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($/credit)(b) | 5 - 7 [6] | |||||||
Uranium | — | (2 | ) | Discounted cash flow | Average bid/ask consensus pricing($/pound)(b) | 43 - 46 [44] |
(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 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. |
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: | 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 | $ | 269 | $ | 144 | $ | 22 | $ | 435 | |||||||||
Liabilities: | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Fuel oils | 1 | — | 3 | 4 | |||||||||||||
Natural gas | 7 | 102 | — | 109 | |||||||||||||
Power | — | 1 | 114 | 115 | |||||||||||||
Uranium | — | — | 2 | 2 | |||||||||||||
Total | $ | 8 | $ | 103 | $ | 119 | $ | 230 |
(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: | Derivative assets - commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | 20 | $ | — | $ | 3 | $ | 23 | |||||||||
Natural gas | 2 | — | 2 | 4 | |||||||||||||
Power | — | 1 | 106 | 107 | |||||||||||||
Total derivative assets - commodity contracts | $ | 22 | $ | 1 | $ | 111 | $ | 134 | |||||||||
Nuclear decommissioning trust fund(b): | |||||||||||||||||
Cash and cash equivalents | 3 | — | — | 3 | |||||||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 234 | — | — | 234 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 44 | — | 44 | |||||||||||||
Municipal bonds | — | 1 | — | 1 | |||||||||||||
U.S. treasury and agency securities | — | 65 | — | 65 | |||||||||||||
Asset-backed securities | — | 10 | — | 10 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total nuclear decommissioning trust fund | $ | 237 | $ | 121 | $ | — | $ | 358 | |||||||||
Total | $ | 259 | $ | 122 | $ | 111 | $ | 492 | |||||||||
Liabilities: | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | 1 | $ | — | $ | — | $ | 1 | |||||||||
Natural gas | 19 | — | 176 | 195 | |||||||||||||
Power | — | 1 | 25 | 26 | |||||||||||||
Uranium | — | — | 1 | 1 | |||||||||||||
Total | $ | 20 | $ | 1 | $ | 202 | $ | 223 |
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $(1) million of receivables, payables, and accrued income, net. |
Net Derivative Commodity Contracts | ||||||||
2012 | 2011 | |||||||
Fuel oils: | ||||||||
Beginning balance at January 1 | $ | 3 | $ | 30 | ||||
Realized and unrealized gains (losses): | ||||||||
Included in regulatory assets/liabilities | (1 | ) | 19 | |||||
Total realized and unrealized gains (losses) | (1 | ) | 19 | |||||
Purchases | 7 | 4 | ||||||
Sales | (3 | ) | (1 | ) | ||||
Settlements | (2 | ) | (30 | ) | ||||
Transfers into Level 3 | 1 | — | ||||||
Transfers out of Level 3 | — | (19 | ) | |||||
Ending balance at December 31 | $ | 5 | $ | 3 | ||||
Change in unrealized gains (losses) related to assets/liabilities held at December 31 | $ | (1 | ) | $ | (11 | ) | ||
Natural gas: | ||||||||
Beginning balance at January 1 | $ | (174 | ) | $ | (148 | ) | ||
Realized and unrealized gains (losses): | ||||||||
Included in regulatory assets/liabilities | (27 | ) | (115 | ) | ||||
Total realized and unrealized gains (losses) | (27 | ) | (115 | ) | ||||
Purchases | — | 1 | ||||||
Sales | — | (1 | ) | |||||
Settlements | 16 | 89 | ||||||
Transfers out of Level 3 | 185 | — | ||||||
Ending balance at December 31 | $ | — | $ | (174 | ) | |||
Change in unrealized gains (losses) related to assets/liabilities held at December 31 | $ | — | $ | (78 | ) | |||
Power: | ||||||||
Beginning balance at January 1 | $ | 81 | $ | 19 | ||||
Realized and unrealized gains (losses): | ||||||||
Included in regulatory assets/liabilities | (175 | ) | 55 | |||||
Total realized and unrealized gains (losses) | (175 | ) | 55 | |||||
Purchases | 21 | 30 | ||||||
Sales | (1 | ) | (1 | ) | ||||
Settlements | (22 | ) | (22 | ) | ||||
Transfers into Level 3 | — | (1 | ) | |||||
Transfers out of Level 3 | (4 | ) | 1 | |||||
Ending balance at December 31 | $ | (100 | ) | $ | 81 | |||
Change in unrealized gains (losses) related to assets/liabilities held at December 31 | $ | (175 | ) | (a) | $ | (25 | ) | |
Uranium: | ||||||||
Beginning balance at January 1 | $ | (1 | ) | $ | 2 | |||
Realized and unrealized gains (losses): | ||||||||
Included in regulatory assets/liabilities | (2 | ) | (3 | ) | ||||
Total realized and unrealized gains (losses) | (2 | ) | (3 | ) | ||||
Purchases | — | (1 | ) | |||||
Settlements | 1 | 1 | ||||||
Ending balance at December 31 | $ | (2 | ) | $ | (1 | ) | ||
Change in unrealized gains (losses) related to assets/liabilities held at December 31 | $ | (1 | ) | $ | — |
(a) | The change in unrealized losses was due to decreases in long-term power prices applied to 20-year Ameren Illinois swap contracts, which expire in May 2032. |
2012 | 2011 | ||||||
Derivative commodity contracts: | |||||||
Transfers into Level 3 / Transfers out of Level 1 - Fuel oils | $ | 1 | $ | — | |||
Transfers out of Level 3 / Transfers into Level 1 - Fuel oils | — | (19 | ) | ||||
Transfers out of Level 3 / Transfers into Level 2 - Natural gas | 185 | — | |||||
Transfers into Level 3 / Transfers out of Level 2 - Power | — | (1 | ) | ||||
Transfers out of Level 3 / Transfers into Level 2 - Power | (4 | ) | 1 | ||||
Net fair value of Level 3 transfers | $ | 182 | $ | (19 | ) |
2012 | 2011 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 6,157 | $ | 7,110 | $ | 6,032 | $ | 6,961 | |||||||
Preferred stock(a) | 142 | 123 | 142 | 92 |
(a) | Preferred stock along with the noncontrolling interest of EEI is recorded in "Noncontrolling Interests" on the consolidated balance sheet. |
|
2012 | 2011 | 2010 | |||||||||
Proceeds from sales and maturities | $ | 384 | $ | 199 | $ | 256 | |||||
Gross realized gains | 6 | 5 | 5 | ||||||||
Gross realized losses | 2 | 4 | 4 |
Security Type | Cost | Gross Unrealized Gain | Gross Unrealized Loss | Fair Value | |||||||||||
2012 | |||||||||||||||
Debt securities | $ | 133 | $ | 8 | (a) | $ | 141 | ||||||||
Equity securities | 145 | 130 | 11 | 264 | |||||||||||
Cash | 1 | — | — | 1 | |||||||||||
Other(b) | 2 | — | — | 2 | |||||||||||
Total | $ | 281 | $ | 138 | $ | 11 | $ | 408 | |||||||
2011 | |||||||||||||||
Debt securities | $ | 114 | $ | 7 | (a) | $ | 121 | ||||||||
Equity securities | 145 | 101 | 12 | 234 | |||||||||||
Cash | 3 | — | — | 3 | |||||||||||
Other(b) | (1 | ) | — | — | (1 | ) | |||||||||
Total | $ | 261 | $ | 108 | $ | 12 | $ | 357 |
(a) | Amount less than $1 million. |
(b) | Represents payables relating to pending security purchases, net of receivables related to pending security sales and interest receivables. |
Cost | Fair Value | ||||||
Less than 5 years | $ | 78 | $ | 79 | |||
5 years to 10 years | 32 | 35 | |||||
Due after 10 years | 23 | 27 | |||||
Total | $ | 133 | $ | 141 |
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | ||||||||||||||||||
Debt securities | $ | 17 | $ (a) | $ (a) | $ (a) | $ | 17 | $ (a) | |||||||||||||||
Equity securities | 7 | 1 | 14 | 10 | 21 | 11 | |||||||||||||||||
Total | $ | 24 | $ | 1 | $ | 14 | $ | 10 | $ | 38 | $ | 11 |
(a) | Amount less than $1 million. |
|
|
2012 | 2011 | ||||||||||||||
Pension Benefits | Postretirement Benefits | Pension Benefits | Postretirement Benefits | ||||||||||||
Accumulated benefit obligation at end of year | $ | 3,829 | (a) | $ | 3,553 | (a) | |||||||||
Change in benefit obligation: | |||||||||||||||
Net benefit obligation at beginning of year | $ | 3,764 | $ | 1,145 | $ | 3,366 | $ | 1,036 | |||||||
Service cost | 81 | 22 | 73 | 20 | |||||||||||
Interest cost | 166 | 47 | 175 | 54 | |||||||||||
Plan amendments(b) | — | — | (16 | ) | — | ||||||||||
Participant contributions | — | 16 | — | 18 | |||||||||||
Actuarial (gain) loss | 240 | (10 | ) | 335 | 71 | ||||||||||
Benefits paid | (200 | ) | (69 | ) | (169 | ) | (63 | ) | |||||||
Early retiree reinsurance program receipt | (a) | 2 | (a) | 3 | |||||||||||
Federal subsidy on benefits paid | (a) | 4 | (a) | 6 | |||||||||||
Net benefit obligation at end of year | 4,051 | 1,157 | 3,764 | 1,145 | |||||||||||
Change in plan assets: | |||||||||||||||
Fair value of plan assets at beginning of year | 2,814 | 836 | 2,664 | 735 | |||||||||||
Actual return on plan assets | 385 | 104 | 223 | 8 | |||||||||||
Employer contributions | 128 | 45 | 96 | 129 | |||||||||||
Federal subsidy on benefits paid | (a) | 4 | (a) | 6 | |||||||||||
Early retiree reinsurance program receipt | (a) | 2 | (a) | 3 | |||||||||||
Participant contributions | — | 16 | — | 18 | |||||||||||
Benefits paid | (200 | ) | (69 | ) | (169 | ) | (63 | ) | |||||||
Fair value of plan assets at end of year | 3,127 | 938 | 2,814 | 836 | |||||||||||
Funded status - deficiency | 924 | 219 | 950 | 309 | |||||||||||
Accrued benefit cost at December 31 | $ | 924 | $ | 219 | $ | 950 | $ | 309 | |||||||
Amounts recognized in the consolidated balance sheet consist of: | |||||||||||||||
Current liability | $ | 3 | $ | 2 | $ | 3 | $ | 3 | |||||||
Noncurrent liability | 921 | 217 | 947 | 306 | |||||||||||
Net liability recognized | $ | 924 | $ | 219 | $ | 950 | $ | 309 | |||||||
Amounts recognized in regulatory assets consist of: | |||||||||||||||
Net actuarial loss | $ | 699 | $ | 103 | $ | 734 | $ | 177 | |||||||
Prior service cost (credit) | (6 | ) | (24 | ) | (7 | ) | (28 | ) | |||||||
Transition obligation | — | — | — | 2 | |||||||||||
Amounts (pretax) recognized in accumulated OCI consist of: | |||||||||||||||
Net actuarial loss | 65 | 5 | 54 | 5 | |||||||||||
Prior service cost (credit) | (14 | ) | (6 | ) | (16 | ) | (7 | ) | |||||||
Total | $ | 744 | $ | 78 | $ | 765 | $ | 149 |
(a) | Not applicable. |
(b) | In 2011, Ameren’s pension plan was amended to adjust the calculation of the future benefit obligation of approximately 430 labor union-represented employees from a traditional, final pay formula to a cash balance formula. |
Pension Benefits | Postretirement Benefits | ||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||
Discount rate at measurement date | 4.00 | % | 4.50 | % | 4.00 | % | 4.50 | % | |||
Increase in future compensation | 3.50 | 3.50 | 3.50 | 3.50 | |||||||
Medical cost trend rate (initial) | — | — | 5.00 | 5.50 | |||||||
Medical cost trend rate (ultimate) | — | — | 5.00 | 5.00 | |||||||
Years to ultimate rate | 0 | 0 | 0 | 1 year |
Pension Benefits | Postretirement Benefits | ||||||||||||||||||||||
2012 | 2011 | 2010 | 2012 | 2011 | 2010 | ||||||||||||||||||
$ | 128 | $ | 96 | $ | 81 | $ | 45 | $ | 129 | $ | 36 |
Asset Category | Target Allocation 2013 | Percentage of Plan Assets at December 31, | |||||
2012 | 2011 | ||||||
Pension Plan: | |||||||
Cash and cash equivalents | 0 - 5 % | 2 | % | 2 | % | ||
Equity securities: | |||||||
U.S. large capitalization | 29 - 39 | 34 | 33 | % | |||
U.S. small and mid-capitalization | 2 - 12 | 7 | 7 | % | |||
International and emerging markets | 9 - 19 | 13 | 11 | % | |||
Total equity | 50 - 60 | 54 | 51 | % | |||
Debt securities | 35 - 45 | 39 | 42 | % | |||
Real estate | 0 - 9 | 4 | 4 | % | |||
Private equity | 0 - 4 | 1 | 1 | % | |||
Total | 100 | % | 100 | % | |||
Postretirement Plans: | |||||||
Cash and cash equivalents | 0 - 10 % | 4 | % | 4 | % | ||
Equity securities: | |||||||
U.S. large capitalization | 33 - 43 | 40 | % | 38 | % | ||
U.S. small and mid-capitalization | 3 - 13 | 8 | % | 8 | % | ||
International | 10 - 20 | 14 | % | 13 | % | ||
Total equity | 55 - 65 | 62 | % | 59 | % | ||
Debt securities | 30 - 40 | 34 | % | 37 | % | ||
Total | 100 | % | 100 | % |
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | 1 | $ | 28 | $ | — | $ | 29 | |||||||
Equity securities: | |||||||||||||||
U.S. large capitalization | 83 | 1,007 | — | 1,090 | |||||||||||
U.S. small and mid-capitalization | 235 | — | — | 235 | |||||||||||
International and emerging markets | 134 | 301 | — | 435 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 832 | — | 832 | |||||||||||
Municipal bonds | — | 176 | — | 176 | |||||||||||
U.S. treasury and agency securities | — | 250 | — | 250 | |||||||||||
Other | — | 17 | — | 17 | |||||||||||
Real estate | — | — | 118 | 118 | |||||||||||
Private equity | — | — | 19 | 19 | |||||||||||
Derivative assets | — | — | — | — | |||||||||||
Derivative liabilities | (1 | ) | — | — | (1 | ) | |||||||||
Total | $ | 452 | $ | 2,611 | $ | 137 | $ | 3,200 | |||||||
Less: Medical benefit assets at December 31(a) | (102 | ) | |||||||||||||
Plus: Net receivables at December 31(b) | 29 | ||||||||||||||
Fair value of pension plans assets at year end | $ | 3,127 |
(a) | Medical benefit (health and welfare) component for accounts maintained in accordance with Section 401(h) of the Internal Revenue Code (401(h) accounts) to fund a portion of the postretirement obligation. |
(b) | Receivables related to pending security sales, offset by payables related to pending security purchases. |
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | — | $ | 30 | $ | — | $ | 30 | |||||||
Equity securities: | |||||||||||||||
U.S. large capitalization | 72 | 901 | — | 973 | |||||||||||
U.S. small and mid-capitalization | 202 | — | — | 202 | |||||||||||
International and emerging markets | 115 | 208 | — | 323 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 794 | — | 794 | |||||||||||
Municipal bonds | — | 176 | — | 176 | |||||||||||
U.S. treasury and agency securities | — | 230 | — | 230 | |||||||||||
Other | — | 23 | — | 23 | |||||||||||
Real estate | — | — | 108 | 108 | |||||||||||
Private equity | — | — | 23 | 23 | |||||||||||
Derivative assets | 1 | — | — | 1 | |||||||||||
Derivative liabilities | (1 | ) | — | — | (1 | ) | |||||||||
Total | $ | 389 | $ | 2,362 | $ | 131 | $ | 2,882 | |||||||
Less: Medical benefit assets at December 31(a) | (91 | ) | |||||||||||||
Plus: Net receivables at December 31(b) | 23 | ||||||||||||||
Fair value of pension plans assets at year end | $ | 2,814 |
(a) | Medical benefit (health and welfare) component for accounts maintained in accordance with Section 401(h) of the Internal Revenue Code (401(h) accounts) to fund a portion of the postretirement obligation. |
(b) | Receivables related to pending security sales, offset by payables related to pending security purchases. |
Beginning Balance at January 1, | Actual Return on Plan Assets Related to Assets Still Held at the Reporting Date | Actual Return on Plan Assets Related to Assets Sold During the Period | Purchases, Sales, and Settlements, net | Net Transfers into (out of) of Level 3 | Ending Balance at December 31, | ||||||||||||||||||
2012: | |||||||||||||||||||||||
Real estate | $ | 108 | $ | 7 | $ | — | $ | 3 | $ | — | $ | 118 | |||||||||||
Private equity | 23 | (7 | ) | 8 | (5 | ) | — | 19 | |||||||||||||||
2011: | |||||||||||||||||||||||
Real estate | $ | 98 | $ | 10 | $ | — | $ | — | $ | — | $ | 108 | |||||||||||
Private equity | 28 | (10 | ) | 11 | (6 | ) | — | 23 |
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | 83 | $ | — | $ | — | $ | 83 | |||||||
Equity securities: | |||||||||||||||
U.S. large capitalization | 245 | 88 | — | 333 | |||||||||||
U.S. small and mid-capitalization | 66 | — | — | 66 | |||||||||||
International | 45 | 69 | — | 114 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 88 | — | 88 | |||||||||||
Municipal bonds | — | 91 | — | 91 | |||||||||||
U.S. treasury and agency securities | — | 67 | — | 67 | |||||||||||
Asset-backed securities | — | 18 | — | 18 | |||||||||||
Other | — | 22 | — | 22 | |||||||||||
Total | $ | 439 | $ | 443 | $ | — | $ | 882 | |||||||
Plus: Medical benefit assets at December 31(a) | 102 | ||||||||||||||
Less: Net payables at December 31(b) | (46 | ) | |||||||||||||
Fair value of postretirement benefit plans assets at year end | $ | 938 |
(a) | Medical benefit (health and welfare) component for 401(h) accounts to fund a portion of the postretirement obligation. These 401(h) assets are included in the pension plan assets shown above. |
(b) | Payables related to pending security purchases, offset by Medicare, interest receivables, and receivables related to pending security sales. |
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | 1 | $ | 65 | $ | — | $ | 66 | |||||||
Equity securities: | |||||||||||||||
U.S. large capitalization | 206 | 78 | — | 284 | |||||||||||
U.S. small and mid-capitalization | 57 | — | — | 57 | |||||||||||
International | 38 | 56 | — | 94 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 71 | — | 71 | |||||||||||
Municipal bonds | — | 80 | — | 80 | |||||||||||
U.S. treasury and agency securities | — | 69 | — | 69 | |||||||||||
Asset-backed securities | — | 23 | — | 23 | |||||||||||
Other | — | 34 | — | 34 | |||||||||||
Total | $ | 302 | $ | 476 | $ | — | $ | 778 | |||||||
Plus: Medical benefit assets at December 31(a) | 91 | ||||||||||||||
Less: Net payables at December 31(b) | (33 | ) | |||||||||||||
Fair value of postretirement benefit plans assets at year end | $ | 836 |
(a) | Medical benefit (health and welfare) component for 401(h) accounts to fund a portion of the postretirement obligation. These 401(h) assets are included in the pension plan assets shown above. |
(b) | Payables related to pending security purchases, offset by Medicare, interest receivables, and receivables related to pending security sales. |
Pension Benefits | Postretirement Benefits | ||||||
2012 | |||||||
Service cost | $ | 81 | $ | 22 | |||
Interest cost | 166 | 47 | |||||
Expected return on plan assets | (208 | ) | (56 | ) | |||
Amortization of: | |||||||
Transition obligation | — | 2 | |||||
Prior service cost | (3 | ) | (6 | ) | |||
Actuarial loss | 75 | 5 | |||||
Net periodic benefit cost | $ | 111 | $ | 14 | |||
2011 | |||||||
Service cost | $ | 73 | $ | 20 | |||
Interest cost | 175 | 54 | |||||
Expected return on plan assets | (211 | ) | (50 | ) | |||
Amortization of: | |||||||
Transition obligation | — | 2 | |||||
Prior service cost | (1 | ) | (6 | ) | |||
Actuarial loss | 41 | 3 | |||||
Net periodic benefit cost | $ | 77 | $ | 23 | |||
2010 | |||||||
Service cost | $ | 65 | $ | 18 | |||
Interest cost | 181 | 58 | |||||
Expected return on plan assets | (208 | ) | (51 | ) | |||
Amortization of: | |||||||
Transition obligation | — | 2 | |||||
Prior service cost | 6 | (6 | ) | ||||
Actuarial loss | 18 | — | |||||
Net periodic benefit cost | $ | 62 | $ | 21 |
Pension Benefits | Postretirement Benefits | ||||||
Ameren | Ameren | ||||||
Regulatory assets: | |||||||
Prior service cost (credit) | $ | (1 | ) | $ | (4 | ) | |
Net actuarial loss | 97 | 19 | |||||
Accumulated OCI: | |||||||
Prior service cost (credit) | (2 | ) | (1 | ) | |||
Net actuarial loss | 5 | — | |||||
Total | $ | 99 | $ | 14 |
Pension Benefits | Postretirement Benefits | ||||||||||||||||||
Paid from Qualified Trust | Paid from Company Funds | Paid from Qualified Trust | Paid from Company Funds | Federal Subsidy | |||||||||||||||
2013 | $ | 229 | $ | 3 | $ | 58 | $ | 2 | $ | 3 | |||||||||
2014 | 236 | 3 | 60 | 2 | 3 | ||||||||||||||
2015 | 239 | 3 | 62 | 2 | 4 | ||||||||||||||
2016 | 245 | 3 | 65 | 2 | 4 | ||||||||||||||
2017 | 248 | 3 | 68 | 2 | 4 | ||||||||||||||
2018 - 2022 | 1,279 | 13 | 384 | 11 | 19 |
Pension Benefits | Postretirement Benefits | ||||||||||||||||
2012 | 2011 | 2010 | 2012 | 2011 | 2010 | ||||||||||||
Discount rate at measurement date | 4.50 | % | 5.25 | % | 5.75 | % | 4.50 | % | 5.25 | % | 5.75 | % | |||||
Expected return on plan assets | 7.75 | 8.00 | 8.00 | 7.50 | 7.75 | 8.00 | |||||||||||
Increase in future compensation | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | |||||||||||
Medical cost trend rate (initial) | — | — | — | 5.50 | 6.00 | 6.50 | |||||||||||
Medical cost trend rate (ultimate) | — | — | — | 5.00 | 5.00 | 5.00 | |||||||||||
Years to ultimate rate | 0 | 0 | 0 | 1 year | 2 years | 3 years |
Pension Benefits | Postretirement Benefits | ||||||||||||||
Service Cost and Interest Cost | Projected Benefit Obligation | Service Cost and Interest Cost | Postretirement Benefit Obligation | ||||||||||||
0.25% decrease in discount rate | $ | (2 | ) | $ | 121 | $ | — | $ | 34 | ||||||
0.25% increase in salary scale | 2 | 13 | — | — | |||||||||||
1.00% increase in annual medical trend | — | — | — | 36 | |||||||||||
1.00% decrease in annual medical trend | — | — | (1 | ) | (34 | ) |
|
Performance Share Units | ||||||
Share Units | Weighted-average Fair Value per Unit | |||||
Nonvested at January 1, 2012 | 1,156,831 | $ | 31.70 | |||
Granted(a) | 717,151 | 35.68 | ||||
Unearned or forfeited(b) | (477,928 | ) | 32.04 | |||
Earned and vested(c) | (203,567 | ) | 34.01 | |||
Nonvested at December 31, 2012 | 1,192,487 | $ | 33.56 |
(a) | Includes performance share units (share units) granted to certain executive and nonexecutive officers and other eligible employees in January 2012 under the 2006 Plan. |
(b) | Includes share units granted in 2010 that were not earned based on performance provisions of the award grants. |
(c) | Includes share units granted in 2010 that vested as of December 31, 2012, that were earned pursuant to the provisions of the award grants. Also includes share units that vested due to attainment of retirement eligibility by certain employees. Actual shares issued for retirement-eligible employees will vary depending on actual performance over the three-year measurement period. |
|
2012 | 2011 | 2010 | ||||
Statutory federal income tax rate: | 35 | % | 35 | % | 35 | % |
Increases (decreases) from: | ||||||
Depreciation differences | (1 | ) | (1 | ) | (3 | ) |
Amortization of investment tax credit | (1 | ) | (1 | ) | (1 | ) |
State tax | 5 | 4 | 5 | |||
Reserve for uncertain tax positions | — | 1 | (1 | ) | ||
Tax credits | — | (1 | ) | (1 | ) | |
Change in federal tax law(a) | — | — | 2 | |||
Other permanent items(b) | (1 | ) | — | — | ||
Effective income tax rate | 37 | % | 37 | % | 36 | % |
(a) | Relates to change in taxation of prescription drug benefits to retiree participants from the enactment in 2010 of the Patient Protection and Affordable Care Act and the Health Care and Education Reconciliation Act of 2010. |
(b) | Permanent items are treated differently for book and tax purposes and primarily include nondeductible expense related to lobbying and stock issuance expenses. |
2012 | 2011 | 2010 | |||||||
Current taxes: | |||||||||
Federal | $ | 40 | $ | (6 | ) | $ | 3 | ||
State | 9 | (2 | ) | (1 | ) | ||||
Deferred taxes: | |||||||||
Federal | 205 | 206 | 247 | ||||||
State | 61 | 53 | 32 | ||||||
Deferred investment tax credits, amortization | (6 | ) | (6 | ) | (7 | ) | |||
Total income tax expense | $ | 309 | $ | 245 | $ | 274 |
2012 | 2011 | |||||
Accumulated deferred income taxes, net liability (asset): | ||||||
Plant related | $ | 3,512 | $ | 3,162 | ||
Deferred intercompany tax gain/basis step-up | 39 | 54 | ||||
Regulatory assets, net | 73 | 73 | ||||
Deferred employee benefit costs | (323 | ) | (320 | ) | ||
Purchase accounting | (27 | ) | (28 | ) | ||
ARO | (17 | ) | (12 | ) | ||
Other(a) | (251 | ) | (217 | ) | ||
Total net accumulated deferred income tax liabilities | $ | 3,006 | $ | 2,712 |
(a) | Includes deferred tax assets related to net operating loss and tax credit carryforwards detailed in the table below. |
2012 | |||
Net operating loss carryforwards: | |||
Federal(a) | $ | 173 | |
State(b) | 27 | ||
Total net operating loss carryforwards | $ | 200 | |
Tax credit carryforwards: | |||
Federal(c) | $ | 86 | |
State(d) | 25 | ||
State valuation allowance(e) | (2 | ) | |
Total tax credit carryforwards | $ | 109 |
(a) | These will begin to expire in 2028. |
(b) | These will begin to expire in 2017. |
(c) | These will begin to expire in 2029. |
(d) | These will begin to expire in 2013. |
(e) | This balance increased by $1 million during 2012. |
2012 | 2011 | 2010 | |||||||
Unrecognized tax benefits - beginning of year | $ | 148 | $ | 246 | $ | 135 | |||
Increases based on tax positions prior to current year | 5 | 22 | 72 | ||||||
Decreases based on tax positions prior to current year | (13 | ) | (125 | ) | (38 | ) | |||
Increases based on tax positions related to current year | 17 | 17 | 77 | ||||||
Changes related to settlements with taxing authorities | — | (10 | ) | — | |||||
Decreases related to the lapse of statute of limitations | (1 | ) | (2 | ) | — | ||||
Unrecognized tax benefits - end of year | $ | 156 | $ | 148 | $ | 246 | |||
Total unrecognized tax benefits that, if recognized, would affect the effective tax rates | $ | 1 | $ | 1 | $ | — |
2012 | 2011 | 2010 | |||||||
Liability for interest - beginning of year | $ | 5 | $ | 17 | $ | 8 | |||
Interest charges (income) | 1 | (11 | ) | 9 | |||||
Interest payment | — | (1 | ) | — | |||||
Liability for interest - end of year | $ | 6 | $ | 5 | $ | 17 |
|
• | $189 million related to Ameren's Merchant Generation segment, primarily for Marketing Company as support for physically and financially settled power transactions with its counterparties. The amounts above do not represent incremental consolidated Ameren obligations; rather, they represent Ameren parental guarantees of subsidiary obligations to third parties 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 $25 million at December 31, 2012, which represents the total amount Ameren (parent) could be required to fund based on December 31, 2012 market prices. |
• | $100 million associated with the guarantee agreement between Ameren and AERG entered into on March 28, 2012, relating to the put option agreement between Genco and AERG. On March 14, 2013, Genco exercised its option under the amended put option agreement with Medina Valley and received an initial payment of $100 million from Ameren for the pending sale of its Elgin, Gibson City, and Grand Tower gas-fired energy centers to Medina Valley, which was subject to FERC approval. In September 2013, Ameren paid Genco an additional $37 million based on the appraised value of these energy centers. See Note 16 - Divestiture Transactions and Discontinued Operations for additional information regarding the amended put option agreement and other transaction details. |
• | $50 million guarantee to MISO for all of Ameren's subsidiaries who are MISO market participants. Ameren's estimated exposure for obligations under transactions covered by this guarantee was $32 million at December 31, 2012, which represents the total amount Ameren (parent) could be required to fund based on December 31, 2012 market prices. |
• | $15 million related to requirements for asset transactions, leasing, and other service agreements. At December 31, 2012, Ameren estimated it had no exposure to any of these guarantees. |
Agreement | Income Statement Line Item | Amount | |||||
Ameren Missouri and Genco gas | Operating Revenues | 2012 | $ | 1 | |||
transportation agreement | 2011 | 1 | |||||
2010 | 1 | ||||||
Ameren Illinois and ATXI transmission services agreement | Operating Revenues | 2012 | 16 | ||||
with Marketing Company | 2011 | 11 | |||||
2010 | 10 | ||||||
Total Operating Revenues | 2012 | $ | 17 | ||||
2011 | 12 | ||||||
2010 | 11 | ||||||
Ameren Illinois power supply agreements | Purchased Power | 2012 | $ | 311 | |||
with Marketing Company | 2011 | 232 | |||||
2010 | 233 | ||||||
Ameren Illinois gas purchases from Genco | Gas Purchased for Resale | 2012 | $ | — | |||
2011 | — | ||||||
2010 | 1 |
|
Type and Source of Coverage | Maximum Coverages | Maximum Assessments | ||||||
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) | ||
Energy Risk Assurance Company | $ | 64 | (g) | $ | — |
(a) | Provided through mandatory participation in an industrywide retrospective premium assessment program. |
(b) | Retrospective premium under the Price-Anderson Act. This is subject to retrospective assessment with respect to a covered loss in excess of $375 million in the event of an incident at any licensed U.S. commercial reactor, payable at $17.5 million per year. |
(c) | Limit of liability for each incident under the Price-Anderson Act 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) | Provides for $500 million in property damage and decontamination, excess property insurance, and premature decommissioning coverage up to $2.25 billion for losses in excess of the $500 million primary coverage. |
(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 the 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. |
(g) | Provides the 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 of $900,000 for 71 weeks in excess of the $3.6 million per week set forth above. Energy Risk Assurance Company is an affiliate and has reinsured this coverage with third-party insurance companies. See Note 14 - Related Party Transactions with New AER for more information on this affiliate transaction. |
Total | 2013 | 2014 | 2015 | 2016 | 2017 | After 5 Years | |||||||||||||||||||||
Capital lease payments(a) | $ | 588 | $ | 32 | $ | 32 | $ | 33 | $ | 33 | $ | 33 | $ | 425 | |||||||||||||
Less amount representing interest | 284 | 27 | 27 | 27 | 27 | 27 | 149 | ||||||||||||||||||||
Present value of minimum capital lease payments | $ | 304 | $ | 5 | $ | 5 | $ | 6 | $ | 6 | $ | 6 | $ | 276 | |||||||||||||
Operating leases(b) | 138 | 19 | 14 | 14 | 14 | 14 | 63 | ||||||||||||||||||||
Total lease obligations | $ | 442 | $ | 24 | $ | 19 | $ | 20 | $ | 20 | $ | 20 | $ | 339 |
(a) | See Properties under Part I, Item 2, and Note 3 - Property and Plant, Net of this report for additional information. |
(b) | Amounts related to certain land-related leases have indefinite payment periods. The annual obligation of $2 million for these items is included in the 2013 through 2017 columns, respectively. |
Coal | Natural Gas | Nuclear Fuel | Purchased Power(a) | Methane Gas | Other | Total | |||||||||||||||||||||
2013 | $ | 620 | $ | 327 | $ | 36 | $ | 421 | $ | 3 | $ | 156 | $ | 1,563 | |||||||||||||
2014 | 625 | 249 | 89 | 309 | 3 | 159 | 1,434 | ||||||||||||||||||||
2015 | 614 | 136 | 87 | 164 | 4 | 117 | 1,122 | ||||||||||||||||||||
2016 | 644 | 54 | 95 | 78 | 4 | 62 | 937 | ||||||||||||||||||||
2017 | 676 | 34 | 78 | 55 | 5 | 50 | 898 | ||||||||||||||||||||
Thereafter | 245 | 105 | 277 | 687 | 99 | 246 | 1,659 | ||||||||||||||||||||
Total | $ | 3,424 | $ | 905 | $ | 662 | $ | 1,714 | $ | 118 | $ | 790 | $ | 7,613 |
(a) | The purchased power amounts includes Ameren Illinois' 20-year agreements for renewable energy credits that were entered into in December 2010 with various renewable energy suppliers. The agreements contain a provision that allows Ameren Illinois to reduce the quantity purchased in the event that Ameren Illinois would not be able to recover the costs associated with the renewable energy credits. |
• | 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 or changes to existing standards for ozone, fine particulates, SO2, and NOx emissions; |
• | additional 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 technology; |
• | 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 the 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 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 | ||||||||||
$ | 257 | $ | 339 | $ | 257 |
(a) | Recorded liability represents the estimated minimum probable obligations, as no other amount within the range provided a better estimate. |
Ameren | Ameren Missouri | Ameren Illinois | Total(a) | |||
4 | 74 | 96 | 121 |
(a) | Total does not equal the sum of the subsidiary unit lawsuits because some of the lawsuits name multiple Ameren entities as defendants. |
|
Year ended | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
Operating revenues | $ | 1,047 | $ | 1,278 | $ | 1,369 | ||||||
Operating expenses | (3,478 | ) | (a) | (1,048 | ) | (1,578 | ) | (b) | ||||
Operating income (loss) | (2,431 | ) | 230 | (209 | ) | |||||||
Other income (loss) | — | 1 | 2 | |||||||||
Interest charges | (56 | ) | (64 | ) | (83 | ) | ||||||
Income (loss) before income taxes | (2,487 | ) | 167 | (290 | ) | |||||||
Income tax (expense) benefit | 989 | (65 | ) | (51 | ) | |||||||
Income (loss) from discontinued operations, net of taxes | $ | (1,498 | ) | $ | 102 | $ | (341 | ) |
(a) | 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. In addition, includes a noncash pretax asset impairment charge of $1.95 billion to reduce the carrying values of all the AER coal and natural gas-fired energy centers, except the Joppa coal-fired energy center, to their estimated fair values, under held and used accounting guidance, as a result of the decision in December 2012 that Ameren intends to exit the Merchant Generation business. |
(b) | Includes a noncash pretax goodwill impairment charge of $420 million representing all the goodwill assigned to Ameren's Merchant Generation reporting unit as a result of proposed and pending environmental regulations which were expected to result in a significant increase in capital and operations and maintenance expenditures for the energy centers held by AER. Also, includes a $36 million noncash pretax asset impairment charge to reduce the carrying value of the Medina Valley energy center to its estimated fair value and a noncash pretax intangible asset impairment charge of $68 million to reduce existing SO2 emission allowances to their estimated fair value. |
December 31, 2012 | December 31, 2011 | ||||||
Current assets of discontinued operations | |||||||
Cash and cash equivalents | $ | 25 | $ | 7 | |||
Accounts receivable and unbilled revenue | 102 | 108 | |||||
Materials and supplies | 134 | 162 | |||||
Mark-to-market derivative assets | 102 | 65 | |||||
Property and plant, net | 748 | 3,279 | |||||
Accumulated deferred income taxes, net | 385 | — | |||||
Other assets | 104 | 97 | |||||
Total current assets of discontinued operations | $ | 1,600 | $ | 3,718 | |||
Current liabilities of discontinued operations | |||||||
Accounts payable and other current obligations | $ | 133 | $ | 134 | |||
Mark-to-market derivative liabilities | 63 | 39 | |||||
Long-term debt, net | 824 | 824 | |||||
Accumulated deferred income taxes, net | — | 583 | |||||
Asset retirement obligations | 78 | 64 | |||||
Pension and other postretirement benefits | 40 | 92 | |||||
Other liabilities | 28 | 26 | |||||
Total current liabilities of discontinued operations | $ | 1,166 | $ | 1,762 | |||
Accumulated other comprehensive income (loss)(a) | $ | 19 | $ | (31 | ) | ||
Noncontrolling interest(b) | $ | 8 | $ | 7 |
(a) | Accumulated other comprehensive income related to discontinued operations remains in “Accumulated other comprehensive loss” on Ameren’s December 31, 2012 and 2011, consolidated balance sheets. This balance relates to New AER assets and liabilities that will be realized or removed from Ameren’s consolidated 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 December 31, 2012 and 2011, consolidated balance sheets. This noncontrolling interest will be removed from Ameren’s consolidated balance sheet at the closing of the New AER divestiture. |
Required Ratio | Actual Ratio | ||
Interest coverage ratio- restricted payment (a) | ≥1.75 | 2.6 | |
Interest coverage ratio- additional indebtedness (b) | ≥2.50 | 2.6 | |
Debt-to-capital ratio- additional indebtedness (b) | ≤60% | 44 | % |
(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. |
|
2012 | 2011 | 2010 | |||||||
Long-Lived Assets and Related Charges | $ | — | $ | 123 | $ | 64 |
|
Ameren Missouri | Ameren Illinois | Other | Intersegment Eliminations | Consolidated | ||||||||||||||||
2012 | ||||||||||||||||||||
External revenues | $ | 3,252 | $ | 2,524 | $ | 5 | $ | — | $ | 5,781 | ||||||||||
Intersegment revenues | 20 | 1 | 3 | (24 | ) | — | ||||||||||||||
Depreciation and amortization | 440 | 221 | 6 | — | 667 | |||||||||||||||
Interest and dividend income | 32 | — | — | — | 32 | |||||||||||||||
Interest charges | 223 | 129 | 39 | — | 391 | |||||||||||||||
Income taxes (benefit) | 252 | 94 | (37 | ) | — | 309 | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 416 | 141 | (39 | ) | — | 518 | ||||||||||||||
Capital expenditures | 595 | 442 | 26 | — | 1,063 | |||||||||||||||
Total assets | 13,043 | 7,282 | 1,228 | (934 | ) | 20,619 | (a) | |||||||||||||
2011 | ||||||||||||||||||||
External revenues | $ | 3,360 | $ | 2,784 | $ | 83 | $ | — | $ | 6,227 | ||||||||||
Intersegment revenues | 23 | 3 | 3 | (29 | ) | — | ||||||||||||||
Depreciation and amortization | 408 | 215 | 23 | — | 646 | |||||||||||||||
Interest and dividend income | 30 | 1 | — | — | 31 | |||||||||||||||
Interest charges | 209 | 136 | 42 | — | 387 | |||||||||||||||
Income taxes (benefit) | 161 | 127 | (43 | ) | — | 245 | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 287 | 193 | (62 | ) | — | 418 | ||||||||||||||
Capital expenditures | 550 | 351 | (20 | ) | (b) | — | 881 | |||||||||||||
Total assets | 12,757 | 7,213 | 1,211 | (1,176 | ) | 20,005 | (a) | |||||||||||||
2010 | ||||||||||||||||||||
External revenues | $ | 3,180 | $ | 3,012 | $ | 77 | $ | — | $ | 6,269 | ||||||||||
Intersegment revenues | 17 | 2 | — | (19 | ) | — | ||||||||||||||
Depreciation and amortization | 382 | 210 | 35 | — | 627 | |||||||||||||||
Interest and dividend income | 31 | 1 | — | — | 32 | |||||||||||||||
Interest charges | 213 | 143 | 59 | — | 415 | |||||||||||||||
Income taxes (benefit) | 199 | 137 | (62 | ) | — | 274 | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 364 | 208 | (89 | ) | — | 483 | ||||||||||||||
Capital expenditures | 624 | 281 | 36 | — | 941 | |||||||||||||||
Total assets | 12,504 | 7,406 | 1,354 | (1,541 | ) | 19,723 | (a) |
(a) | Excludes "Current assets for discontinued operations." See Note 16 - Divestiture Transactions and Discontinued Operations for additional information. |
(b) | Includes the elimination of intercompany transfers. |
|
2012 | 2011 | ||||||||||||||||||||||||||||||||
Quarter ended (a) | March 31 | June 30 | September 30 | December 31 | March 31 | June 30 | September 30 | December 31 | |||||||||||||||||||||||||
Operating Revenues | $ | 1,412 | $ | 1,402 | $ | 1,709 | $ | 1,258 | $ | 1,597 | $ | 1,458 | $ | 1,876 | $ | 1,296 | |||||||||||||||||
Operating Income (b) | 158 | 344 | 578 | 111 | 156 | 270 | 494 | 91 | |||||||||||||||||||||||||
Net Income (Loss) | (403 | ) | 210 | 374 | (1,155 | ) | 74 | 139 | 287 | 26 | |||||||||||||||||||||||
Net Income (Loss) Attributable to Ameren Corporation - Continuing Operations | $ | 37 | $ | 161 | $ | 305 | $ | 15 | $ | 38 | $ | 116 | $ | 265 | $ | (1 | ) | ||||||||||||||||
Net Income (Loss) Attributable to Ameren Corporation - Discontinued Operations (c) | (440 | ) | 50 | 69 | (1,171 | ) | 33 | 22 | 20 | 26 | |||||||||||||||||||||||
Net Income (Loss) Attributable to Ameren Corporation | $ | (403 | ) | $ | 211 | $ | 374 | $ | (1,156 | ) | $ | 71 | $ | 138 | $ | 285 | $ | 25 | |||||||||||||||
Earnings (Loss) per Common Share - Basic and Diluted - Continuing Operations | $ | 0.15 | $ | 0.66 | $ | 1.26 | $ | 0.06 | $ | 0.16 | $ | 0.48 | $ | 1.10 | $ | (0.01 | ) | ||||||||||||||||
Earnings (Loss) per Common Share - Basic and Diluted - Discontinued Operations | (1.81 | ) | 0.21 | 0.28 | (4.82 | ) | 0.13 | 0.09 | 0.08 | 0.11 | |||||||||||||||||||||||
Earnings (Loss) per Common Share - Basic and Diluted | $ | (1.66 | ) | $ | 0.87 | $ | 1.54 | $ | (4.76 | ) | $ | 0.29 | $ | 0.57 | $ | 1.18 | $ | 0.10 |
(a) | The sum of quarterly amounts, including per share amounts, may not equal amounts reported for year-to-date periods. This is due to the effects of rounding and changes in the number of weighted-average shares outstanding each period. |
(b) | Includes pretax "Impairment and other charges" of $123 million recorded to continuing operations during the year ended December 31, 2011. See Note 17 - Impairment and Other Charges for additional information. |
(c) | Includes a pretax asset impairment charge of $2.578 billion recorded to discontinued operations during the year ended December 31, 2012. See Note 16 - Divestiture Transactions and Discontinued Operations for additional information. |
|
SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF PARENT AMEREN CORPORATION CONDENSED STATEMENT OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS) For the Years Ended December 31, 2012, 2011 and 2010 | |||||||||||
(In millions) | 2012 | 2011 | 2010 | ||||||||
Operating revenues | $ | — | $ | — | $ | — | |||||
Impairment and other charges | — | — | — | ||||||||
Operating expenses | 17 | 13 | 19 | ||||||||
Operating loss | (17 | ) | (13 | ) | (19 | ) | |||||
Equity in earnings of subsidiaries | 548 | 451 | 525 | ||||||||
Interest income from affiliates | 3 | 5 | 8 | ||||||||
Miscellaneous expense | 4 | 4 | 3 | ||||||||
Interest charges | 39 | 41 | 56 | ||||||||
Income tax (benefit) | (27 | ) | (20 | ) | (28 | ) | |||||
Net Income (Loss) Attributable to Ameren Corporation - Continuing Operations | 518 | 418 | 483 | ||||||||
Net Income (Loss) Attributable to Ameren Corporation - Discontinued Operations | (1,492 | ) | 101 | (344 | ) | ||||||
Net income (Loss) Attributable to Ameren Corporation | $ | (974 | ) | $ | 519 | $ | 139 | ||||
Net Income (Loss) Attributable to Ameren Corporation - Continuing Operations | $ | 518 | $ | 418 | $ | 483 | |||||
Other Comprehensive Income (Loss), Net of Taxes: | |||||||||||
Pension and other postretirement benefit plan activity, net of income taxes (benefit) of $6, $14, and $(7), respectively | (8 | ) | (19 | ) | 10 | ||||||
Comprehensive Income from Continuing Operations | $ | 510 | $ | 399 | $ | 493 | |||||
Net Income (Loss) Attributable to Ameren Corporation - Discontinued Operations | $ | (1,492 | ) | $ | 101 | $ | (344 | ) | |||
Other Comprehensive Income (Loss) from Discontinued Operations, Net of Income Taxes | $ | 50 | $ | (14 | ) | $ | (14 | ) | |||
Comprehensive Income (Loss) from Discontinued Operations | $ | (1,442 | ) | $ | 87 | $ | (358 | ) | |||
Comprehensive Income (Loss) Attributable to Ameren Corporation | $ | (932 | ) | $ | 486 | $ | 135 |
SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF PARENT AMEREN CORPORATION CONDENSED BALANCE SHEET | |||||||
(In millions) | December 31, 2012 | December 31, 2011 | |||||
Assets: | |||||||
Cash and cash equivalents | $ | 23 | $ | 3 | |||
Advances to money pool | 316 | 340 | |||||
Accounts and notes receivable - affiliates | 31 | 57 | |||||
Other current assets | 49 | — | |||||
Total current assets | 419 | 400 | |||||
Investments in subsidiaries - continuing operations | 6,288 | 6,327 | |||||
Investments in subsidiaries - discontinued operations | (326 | ) | 1,155 | ||||
Note receivable - affiliates | 462 | 425 | |||||
Other non-current assets | 320 | 333 | |||||
Total assets | $ | 7,163 | $ | 8,640 | |||
Liabilities and Stockholders’ Equity: | |||||||
Short-term debt | $ | — | $ | 148 | |||
Accounts payable - affiliates | 10 | 13 | |||||
Other current liabilities | 33 | 62 | |||||
Total current liabilities | 43 | 223 | |||||
Long-term debt | 424 | 424 | |||||
Other deferred credits and liabilities | 80 | 74 | |||||
Total liabilities | 547 | 721 | |||||
Commitments and Contingencies | |||||||
Stockholders’ Equity: | |||||||
Common stock, $.01 par value, 400.0 shares authorized – shares outstanding of 242.6 | 2 | 2 | |||||
Other paid-in capital, principally premium on common stock | 5,616 | 5,598 | |||||
Retained earnings | 1,006 | 2,369 | |||||
Accumulated other comprehensive income (loss) | (8 | ) | (50 | ) | |||
Total stockholders’ equity | 6,616 | 7,919 | |||||
Total liabilities and stockholders’ equity | $ | 7,163 | $ | 8,640 |
SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF PARENT AMEREN CORPORATION CONDENSED STATEMENT OF CASH FLOWS For the Years Ended December 31, 2012, 2011 and 2010 | |||||||||||
(In millions) | 2012 | 2011 | 2010 | ||||||||
Net cash flows provided by operating activities | $ | 532 | $ | 804 | $ | 241 | |||||
Cash flows from investing activities: | |||||||||||
Money pool advances, net | 24 | (276 | ) | 18 | |||||||
Notes receivable - affiliates, net | (20 | ) | 358 | 242 | |||||||
Investments in subsidiaries | (2 | ) | (94 | ) | (13 | ) | |||||
Distributions from subsidiaries | 21 | 3 | 1 | ||||||||
Other | (5 | ) | (5 | ) | — | ||||||
Net cash flows provided by (used in) investing activities | 18 | (14 | ) | 248 | |||||||
Cash flows from financing activities: | |||||||||||
Dividends on common stock | (382 | ) | (375 | ) | (368 | ) | |||||
Short-term debt and credit facility borrowings, net | (148 | ) | (481 | ) | (221 | ) | |||||
Issuances of common stock | — | 65 | 80 | ||||||||
Net cash flows used in financing activities | (530 | ) | (791 | ) | (509 | ) | |||||
Net change in cash and cash equivalents | $ | 20 | $ | (1 | ) | $ | (20 | ) | |||
Cash and cash equivalents at beginning of year | 3 | 4 | 24 | ||||||||
Cash and cash equivalents at the end of year | $ | 23 | $ | 3 | $ | 4 | |||||
Cash dividends received from consolidated subsidiaries | $ | 610 | $ | 730 | $ | 368 | |||||
Noncash financing activity – dividends on common stock | $ | (7 | ) | $ | — | $ | — |
|
SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010 | |||||||||||||||||||
(in millions) | |||||||||||||||||||
Column A | Column B | Column C | Column D | Column E | |||||||||||||||
Description | Balance at Beginning of Period | (1) Charged to Costs and Expenses | (2) Charged to Other Accounts(a) | Deductions(b) | Balance at End of Period | ||||||||||||||
Ameren: | |||||||||||||||||||
Deducted from assets - allowance for doubtful accounts: | |||||||||||||||||||
2012 | $ | 20 | $ | 30 | $ | 2 | $ | 35 | $ | 17 | |||||||||
2011 | 22 | 41 | — | 43 | 20 | ||||||||||||||
2010 | 24 | 32 | — | 34 | 22 | ||||||||||||||
Deferred tax valuation allowance: | |||||||||||||||||||
2012 | $ | 1 | $ | 1 | $ | — | $ | — | $ | 2 | |||||||||
2011 | 1 | — | — | — | 1 | ||||||||||||||
2010 | — | 1 | — | — | 1 |
(a) | Uncollectible account reserve associated with receivables purchased by Ameren Illinois from alternative retail electric suppliers as required by the Illinois Public Utility Act. |
(b) | Uncollectible accounts charged off, less recoveries. |
|
• | 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 Missouri was incorporated in Missouri in 1922 and is successor to a number of companies, the oldest of which was organized in 1881. It is the largest electric utility in the state of Missouri. It supplies electric and natural gas service to a 24,000-square-mile area in central and eastern Missouri. This area has an estimated population of 2.8 million and includes the Greater St. Louis area. Ameren Missouri supplies electric service to 1.2 million customers and natural gas service to 127,000 customers. |
• | Ameren Illinois Company, or Ameren Illinois, operates a rate-regulated electric and natural gas transmission and distribution business in Illinois. Ameren Illinois was created by the merger of CILCO and IP with and into CIPS. CIPS was incorporated in Illinois in 1923 and is successor to a number of companies, the oldest of which was organized in 1902. Ameren Illinois supplies electric and natural gas utility service to portions of central and southern Illinois having an estimated population of 3.1 million in an area of 40,000 square miles. Ameren Illinois supplies electric service to 1.2 million customers and natural gas service to 806,000 customers. |
• | AER consists of non-rate-regulated operations, including Genco, AERG, Marketing Company, and, through Genco, an 80% ownership interest in EEI, which Ameren consolidates for financial reporting purposes. On March 14, 2013, Ameren entered into a transaction agreement to divest New AER to IPH. See Note 16 - Divestiture Transactions and Discontinued Operations for additional information regarding the divestiture. |
• | Macroeconomic conditions, including those conditions within Ameren Illinois’ service territory; |
• | Pending rate case outcomes and future rate case outcomes; |
• | Changes in laws and potential law changes; |
• | Observable industry market multiples; |
• | Achievement of IEIMA performance metrics and the yield of the 30-year United States treasury bonds; and |
• | Actual and forecasted financial performance. |
|
2012 | |||
Fuel(a) | $ | 198 | |
Gas stored underground | 131 | ||
Other materials and supplies | 241 | ||
$ | 570 | ||
2011 | |||
Fuel(a) | $ | 150 | |
Gas stored underground | 171 | ||
Other materials and supplies | 229 | ||
$ | 550 |
(a) | Consists of coal, oil, paint, propane, and tire chips. |
Ameren(a) | ||||
Balance at December 31, 2010 | $ | 403 | ||
Liabilities incurred | — | |||
Liabilities settled | (2 | ) | ||
Accretion in 2011(b) | 22 | |||
Change in estimates(c) | (54 | ) | ||
Balance at December 31, 2011 | $ | 369 | (d) | |
Liabilities incurred | — | |||
Liabilities settled | (6 | ) | ||
Accretion in 2012(b) | 20 | |||
Change in estimates(e) | (8 | ) | ||
Balance at December 31, 2012 | $ | 375 |
(a) | The nuclear decommissioning trust fund assets of 408 million and 357 million as of December 31, 2012, and 2011, respectively, were restricted for decommissioning of the Callaway energy center. |
(b) | Accretion expense was recorded as an increase to regulatory assets. |
(c) | Ameren changed its fair value estimate related to its Callaway energy center decommissioning costs because of a cost study performed in 2011 and a decline in the cost escalation factor assumptions. Additionally, Ameren changed the fair value estimates related to retirement costs for asbestos removal, river structures and CCR storage facilities. |
(d) | Balance included $5 million in "Other current liabilities" on the consolidated balance sheet as of December 31, 2011. |
(e) | Ameren changed the fair value estimates for asbestos removal. The estimates for asbestos removal costs at Hutsonville and Meredosia energy centers decreased because less asbestos than anticipated was found in the energy centers' structures during reviews made after the closure of these energy centers, and because removal was more cost efficient than anticipated due to the closure. |
|
2012 | 2011 | ||||||||
Current regulatory assets: | |||||||||
Under-recovered FAC(a)(b) | $ | 145 | $ | 83 | |||||
Under-recovered Illinois electric power costs(a)(c) | — | 4 | |||||||
Under-recovered PGA(a)(c) | 12 | 8 | |||||||
MTM derivative losses(d) | 90 | 120 | |||||||
Total current regulatory assets | $ | 247 | $ | 215 | |||||
Noncurrent regulatory assets: | |||||||||
Pension and postretirement benefit costs(e) | $ | 772 | $ | 878 | |||||
Income taxes(f) | 235 | 239 | |||||||
Asset retirement obligations(g) | 5 | 6 | |||||||
Callaway costs(a)(h) | 44 | 48 | |||||||
Unamortized loss on reacquired debt(a)(i) | 181 | 47 | |||||||
Recoverable costs - contaminated facilities(j) | 248 | 102 | |||||||
MTM derivative losses(d) | 135 | 100 | |||||||
SO2 emission allowances sale tracker(k) | 2 | 6 | |||||||
Storm costs(l) | 9 | 16 | |||||||
Demand-side costs(a)(m) | 73 | 70 | |||||||
Reserve for workers’ compensation liabilities(n) | 12 | 13 | |||||||
Credit facilities fees(o) | 6 | 10 | |||||||
Employee separation costs(p) | 2 | 6 | |||||||
Common stock issuance costs(q) | 7 | 10 | |||||||
Construction accounting for pollution control equipment(a)(r) | 23 | 25 | |||||||
Other(s) | 32 | 27 | |||||||
Total noncurrent regulatory assets | $ | 1,786 | $ | 1,603 | |||||
Current regulatory liabilities: | |||||||||
Over-recovered FAC(t) | $ | — | $ | 12 | |||||
Over-recovered Illinois electric power costs(c) | 58 | 64 | |||||||
Over-recovered PGA(c) | 15 | 9 | |||||||
MTM derivative gains(u) | 19 | 46 | |||||||
Wholesale distribution refund(v) | 8 | 2 | |||||||
Total current regulatory liabilities | $ | 100 | $ | 133 | |||||
Noncurrent regulatory liabilities: | |||||||||
Income taxes(w) | $ | 46 | $ | 48 | |||||
Removal costs(x) | 1,347 | 1,269 | |||||||
Asset retirement obligation(g) | 80 | 29 | |||||||
MTM derivative gains(u) | 2 | 82 | |||||||
Bad debt rider(y) | 12 | 10 | |||||||
Pension and postretirement benefit costs tracker(z) | 23 | 38 | |||||||
Energy efficiency rider(aa) | 20 | 24 | |||||||
IEIMA revenue requirement reconciliation(ab) | 55 | — | |||||||
Other(ac) | 4 | 2 | |||||||
Total noncurrent regulatory liabilities | $ | 1,589 | $ | 1,502 |
(a) | These assets earn a return. |
(b) | Under-recovered fuel costs for periods from June 2010 through December 2012. Specific accumulation periods aggregate the under-recovered costs over four months, any related adjustments that occur over the following four months, and the recovery from customers that occurs over the next eight months. |
(c) | Costs under- or over-recovered from utility customers. Amounts will be recovered from, or refunded to, customers within one year of the deferral. |
(d) | Deferral of commodity-related derivative MTM losses. The December 31, 2011 balance included the MTM losses on financial contracts entered into by Ameren Illinois with Marketing Company, which expired in December 2012. |
(e) | These costs are being amortized in proportion to the recognition of prior service costs (credits), transition obligations (assets), and actuarial losses (gains) attributable to Ameren’s pension plan and postretirement benefit plans. See Note 11 - Retirement Benefits for additional information. |
(f) | Offset to certain deferred tax liabilities for expected recovery of future income taxes when paid. See Note 13 - Income Taxes for amortization period. |
(g) | Recoverable or refundable removal costs for AROs at our rate-regulated operations, including net realized and unrealized gains and losses related to the nuclear decommissioning trust fund investments. See Note 1 - Summary of Significant Accounting Policies - Asset Retirement Obligations. |
(h) | Ameren Missouri’s Callaway energy center operations and maintenance expenses, property taxes, and carrying costs incurred between the plant in-service date and the date the plant was reflected in rates. These costs are being amortized over the remaining life of the energy center's current operating license which expires in 2024. |
(i) | Losses related to reacquired debt. These amounts are being amortized over the lives of the related new debt issuances or the remaining lives of the old debt issuances if no new debt was issued. |
(j) | The recoverable portion of accrued environmental site liabilities, primarily collected from electric and natural gas customers through ICC-approved cost recovery riders. The period of recovery will depend on the timing of actual expenditures. See Note 15 - Commitments and Contingencies for additional information. |
(k) | A regulatory tracking mechanism for gains on sales of SO2 emission allowances, net of SO2 premiums incurred under the terms of coal procurement contracts, plus any SO2 discounts received under such contracts, as approved in a MoPSC order. The MoPSC’s May 2010 electric rate order discontinued any future deferrals under this tracking mechanism. The MoPSC’s December 2012 rate order approved the amortization of these costs through December 2014. |
(l) | Actual storm costs in a test year that exceed the MoPSC staff’s normalized storm costs for rate purposes. As approved by the December 2012 MoPSC electric rate order, the 2006, 2007, and 2008 storm costs are being amortized through December 2014. As approved by the May 2010 MoPSC electric rate order, the 2009 storm costs are being amortized through June 2015. |
(m) | Demand-side costs, including the costs of developing, implementing and evaluating customer energy efficiency and demand response programs. Costs incurred from May 2008 through September 2008 are being amortized over a 10-year period that began in March 2009. Costs incurred from October 2008 through December 2009 are being amortized over a six-year period that began in July 2010. Costs incurred from January 2010 through February 2011 are being amortized over a six-year period that began in August 2011. Costs incurred from March 2011 through July 2012 are being amortized over a six-year period that began in January 2013. The amortization period for the costs incurred after July 2012 will be determined in a future Ameren Missouri electric rate case. |
(n) | Reserve for workers’ compensation claims. The period of recovery will depend on the timing of actual expenditures. |
(o) | Ameren Missouri’s costs incurred to enter into and maintain the 2012 Ameren Missouri Credit Agreement. These costs are being amortized over five years, beginning in November 2012. These costs are being amortized to construction work in progress, which will be subsequently depreciated when assets are placed into service. |
(p) | Costs incurred for voluntary and involuntary separation programs. The 2009 Ameren Missouri-related costs are being amortized over two years, beginning in January 2013, as approved by the December 2012 MoPSC electric rate order. The 2009 Ameren Illinois-related costs are being amortized over three years, beginning in May 2010, as approved by the April 2010 ICC electric and natural gas rate order. |
(q) | The MoPSC’s May 2010 electric rate order allowed Ameren Missouri to recover its portion of Ameren’s September 2009 common stock issuance costs. These costs are being amortized over five years, beginning in July 2010. |
(r) | The MoPSC’s May 2010 electric rate order allowed Ameren Missouri to record an allowance for funds used during construction for pollution control equipment at its Sioux energy center until the cost of that equipment was placed in customer rates. The amortization of these costs will be over the expected life of the Sioux energy center. |
(s) | The Ameren Illinois total includes Ameren Illinois Merger integration and optimization costs, which are amortized over four years, beginning in January 2012. The Ameren Illinois total includes costs related to delivery service rate cases. The 2012 natural gas rate case costs are being amortized over a two-year period that began in January 2012. The electric rate case costs for the IEIMA initial rate filing are being amortized over a three-year period that began in January 2012. The Ameren Illinois total also includes a portion of the unamortized debt fair value adjustment recorded upon Ameren's acquisition of IP. This portion is being amortized over the remaining life of the related debt, beginning with the expiration of the electric rate freeze in Illinois on January 1, 2007. At Ameren Missouri, the balance primarily includes cost associated with the retirement of renewable energy credits and solar rebates to fulfill its renewable energy portfolio requirement. Costs incurred from January 2010 through July 2012 are being amortized over three years, beginning January 2013. The amortization period for the costs incurred after July 2012 will be determined in a future Ameren Missouri electric rate case. |
(t) | Over-recovered fuel costs from March 2009 through September 2009 as ordered by the MoPSC in April 2011. Customer refunds concluded in 2012. Specific accumulation periods aggregate the over-recovered costs over four months, any related adjustments occur over the following four months, and then recovery from customers occurs over the next eight months. |
(u) | Deferral of commodity-related derivative MTM gains. |
(v) | Estimated refund to wholesale electric customers. See 2011 Wholesale Distribution Rate Case above. |
(w) | Unamortized portion of investment tax credit and federal excess deferred taxes. See Note 13 - Income Taxes for amortization period. |
(x) | Estimated funds collected for the eventual dismantling and removal of plant from service, net of salvage value, upon retirement related to our rate-regulated operations. |
(y) | A regulatory tracking mechanism for the difference between the level of bad debt expense incurred by Ameren Illinois under GAAP and the level of such costs included in electric and natural gas rates. The over-recovery relating to 2010 was refunded to customers from June 2011 through May 2012. The over-recovery relating to 2011 is being refunded to customers from June 2012 through May 2013. The over-recovery relating to 2012 will be refunded to customers from June 2013 through May 2014. |
(z) | A regulatory tracking mechanism for the difference between the level of pension and postretirement benefit costs incurred by Ameren Missouri under GAAP and the level of such costs built into rates. For periods prior to August 2012, the MoPSC's December 2012 electric rate order directed the amortization to occur over five years, beginning in January 2013. For periods after August 2012, the amortization period will be determined in a future Ameren Missouri electric rate case. |
(aa) | A regulatory tracking mechanism that allows Ameren Illinois to recover its electric and natural gas costs associated with developing, implementing, and evaluating customer energy efficiency and demand response programs. This over-recovery will be refunded to customers over the following 12 months after the plan year. |
(ab) | The difference between Ameren Illinois' 2012 revenue requirement calculated under the IEIMA's performance-based formula ratemaking framework, and the revenue requirement included in customer rates for 2012. Subject to ICC approval, this liability will be refunded to customers in 2014. |
(ac) | Balance primarily includes an Ameren Missouri liability relating to its 2010 property tax refund. The MoPSC's December 2012 electric rate order directed a refund to customers over a two-year period, beginning in January 2013. |
|
Ameren(a) | |||
2012 | |||
Property and plant, at original cost: | |||
Electric | $ | 20,942 | |
Natural gas | 1,854 | ||
22,796 | |||
Less: Accumulated depreciation and amortization | 8,346 | ||
14,450 | |||
Construction work in progress: | |||
Nuclear fuel in process | 317 | ||
Other | 581 | ||
Property and plant, net | $ | 15,348 | |
2011 | |||
Property and plant, at original cost: | |||
Electric | $ | 20,098 | |
Natural gas | 1,751 | ||
21,849 | |||
Less: Accumulated depreciation and amortization | 7,868 | ||
13,981 | |||
Construction work in progress: | |||
Nuclear fuel in process | 255 | ||
Other | 612 | ||
Property and plant, net | $ | 14,848 |
(a) | Amounts include two electric generation CTs under two separate capital lease agreements. The gross asset value of those agreements was $228 million and $229 million at December 31, 2012, and 2011, respectively. The total accumulated depreciation associated with the two CTs was $52 million and $52 million at December 31, 2012, and 2011, respectively. In addition, Ameren has investments in debt securities, which are classified as held-to-maturity, related to the two CTs from the city of Bowling Green and Audrain County. As of December 31, 2012, and 2011, the carrying value of these debt securities was $304 million and $309 million, respectively. |
2012 | $ | 103 | |
2011 | 92 | ||
2010 | 70 |
|
2012 Missouri Credit Agreement | 2012 Illinois Credit Agreement | |||||
Ameren | $ | 500 | $ | 300 | ||
Ameren Missouri | 800 | (a) | ||||
Ameren Illinois | (a) | $ | 800 |
2010 Missouri Credit Agreement ($800 million) (Terminated) | Ameren (Parent) | Ameren Missouri | Total | ||||||||
2012 | |||||||||||
Average daily borrowings outstanding during 2012(a) | $ | — | $ | 1 | $ | 1 | |||||
Outstanding credit facility borrowings at period end | — | — | — | ||||||||
Weighted-average interest rate during 2012(a) | — | % | 4.15 | % | 4.15 | % | |||||
Peak credit facility borrowings during 2012(a) | $ | — | $ | 50 | $ | 50 | |||||
Peak interest rate during 2012 | — | % | 4.15 | % | 4.15 | % | |||||
2011 | |||||||||||
Average daily borrowings outstanding during 2011 | $ | 105 | $ | — | $ | 105 | |||||
Outstanding credit facility borrowings at period end | — | — | — | ||||||||
Weighted-average interest rate during 2011 | 2.30 | % | — | 2.30 | % | ||||||
Peak credit facility borrowings during 2011 | $ | 340 | $ | — | $ | 340 | |||||
Peak interest rate during 2011 | 4.30 | % | — | 4.30 | % |
(a) | Calculated through termination date. |
|
2012 | 2011 | ||||||
Ameren (Parent): | |||||||
8.875% Senior unsecured notes due 2014 | $ | 425 | $ | 425 | |||
Less: Unamortized discount and premium | (1 | ) | (1 | ) | |||
Long-term debt, net | $ | 424 | $ | 424 | |||
Ameren Missouri: | |||||||
Senior secured notes:(a) | |||||||
5.25% Senior secured notes due 2012 | $ | — | $ | 173 | |||
4.65% Senior secured notes due 2013 | 200 | 200 | |||||
5.50% Senior secured notes due 2014 | 104 | 104 | |||||
4.75% Senior secured notes due 2015 | 114 | 114 | |||||
5.40% Senior secured notes due 2016 | 260 | 260 | |||||
6.40% Senior secured notes due 2017 | 425 | 425 | |||||
6.00% Senior secured notes due 2018(b) | 179 | 250 | |||||
5.10% Senior secured notes due 2018 | 199 | 200 | |||||
6.70% Senior secured notes due 2019(b) | 329 | 450 | |||||
5.10% Senior secured notes due 2019 | 244 | 300 | |||||
5.00% Senior secured notes due 2020 | 85 | 85 | |||||
5.50% Senior secured notes due 2034 | 184 | 184 | |||||
5.30% Senior secured notes due 2037 | 300 | 300 | |||||
8.45% Senior secured notes due 2039(b) | 350 | 350 | |||||
3.90% Senior secured notes due 2042(b) | 485 | — | |||||
Environmental improvement and pollution control revenue bonds: | |||||||
1992 Series due 2022(c)(d) | 47 | 47 | |||||
1993 5.45% Series due 2028(e) | 44 | 44 | |||||
1998 Series A due 2033(c)(d) | 60 | 60 | |||||
1998 Series B due 2033(c)(d) | 50 | 50 | |||||
1998 Series C due 2033(c)(d) | 50 | 50 | |||||
Capital lease obligations: | |||||||
City of Bowling Green capital lease (Peno Creek CT) through 2022 | 64 | 69 | |||||
Audrain County capital lease (Audrain County CT) due 2023 | 240 | 240 | |||||
Total long-term debt, gross | 4,013 | 3,955 | |||||
Less: Unamortized discount and premium | (7 | ) | (5 | ) | |||
Less: Maturities due within one year | (205 | ) | (178 | ) | |||
Long-term debt, net | $ | 3,801 | $ | 3,772 |
2012 | 2011 | ||||||
Ameren Illinois: | |||||||
Senior secured notes: | |||||||
8.875% Senior secured notes due 2013(f)(h) | $ | 150 | $ | 150 | |||
6.20% Senior secured notes due 2016(f) | 54 | 54 | |||||
6.25% Senior secured notes due 2016(g) | 75 | 75 | |||||
6.125% Senior secured notes due 2017(g)(i) | 250 | 250 | |||||
6.25% Senior secured notes due 2018(g)(i) | 144 | 337 | |||||
9.75% Senior secured notes due 2018(g)(i) | 313 | 400 | |||||
2.70% Senior secured notes due 2022(g)(i) | 400 | — | |||||
6.125% Senior secured notes due 2028(g) | 60 | 60 | |||||
6.70% Senior secured notes due 2036(g) | 61 | 61 | |||||
6.70% Senior secured notes due 2036(f) | 42 | 42 | |||||
Environmental improvement and pollution control revenue bonds: | |||||||
6.20% Series 1992B due 2012 | — | 1 | |||||
2000 Series A 5.50% due 2014 | — | 51 | |||||
5.90% Series 1993 due 2023(j) | 32 | 32 | |||||
5.70% 1994A Series due 2024(k) | 36 | 36 | |||||
1993 Series C-1 5.95% due 2026(l) | 35 | 35 | |||||
1993 Series C-2 5.70% due 2026(l) | 8 | 8 | |||||
1993 Series B-1 due 2028(d)(l) | 17 | 17 | |||||
5.40% 1998A Series due 2028(k) | 19 | 19 | |||||
5.40% 1998B Series due 2028(k) | 33 | 33 | |||||
Fair-market value adjustments | 4 | 5 | |||||
Total long-term debt, gross | 1,733 | 1,666 | |||||
Less: Unamortized discount and premium | (6 | ) | (8 | ) | |||
Less: Maturities due within one year | (150 | ) | (1 | ) | |||
Long-term debt, net | $ | 1,577 | $ | 1,657 | |||
Ameren consolidated long-term debt, net | $ | 5,802 | $ | 5,853 |
(a) | These notes are collaterally secured by first mortgage bonds issued by Ameren Missouri under the Ameren Missouri mortgage indenture. The notes have a fall-away lien provision and will remain secured only as long as any first mortgage bonds issued under the Ameren Missouri mortgage indenture remain outstanding. Redemption, purchase, or maturity of all first mortgage bonds, including first mortgage bonds currently outstanding and any that may be issued in the future, would result in a release of the first mortgage bonds currently securing these notes, at which time these notes would become unsecured obligations. Based on the Ameren Missouri first mortgage bonds and senior secured notes currently outstanding, and assuming no early retirement of any series of such securities in full, we do not expect the first mortgage bond lien protection associated with these notes to fall away until 2042. |
(b) | Ameren Missouri has agreed, during the life of these notes, not to optionally redeem, purchase or otherwise retire in full its first mortgage bonds. Ameren Missouri has also agreed to prevent a first mortgage bond release date from occurring as long as any of the 8.45% senior secured notes due 2039 and any of the 3.90% senior secured notes due 2042 remain outstanding. |
(c) | These bonds are secured by first mortgage bonds issued by Ameren Missouri under the Ameren Missouri mortgage indenture and have a fall-away lien provision similar to that of Ameren Missouri's senior secured notes. The bonds are also backed by an insurance guarantee policy. |
(d) | Interest rates, and periods during which such rates apply, vary depending on our selection of defined rate modes. Maximum interest rates could range up to 18% depending on the series of bonds. The average interest rates for 2012 and 2011 were as follows: |
2012 | 2011 | ||||
Ameren Missouri 1992 Series | 0.30 | % | 0.34 | % | |
Ameren Missouri 1998 Series A | 0.65 | % | 0.69 | % | |
Ameren Missouri 1998 Series B | 0.64 | % | 0.68 | % | |
Ameren Missouri 1998 Series C | 0.64 | % | 0.69 | % | |
Ameren Illinois 1993 Series B-1 | 0.22 | % | 0.28 | % |
(e) | These bonds are first mortgage bonds issued by Ameren Missouri under the Ameren Missouri mortgage bond indenture and are secured by substantially all Ameren Missouri property and franchises. The bonds are callable at 100% of par value. |
(f) | These notes are collaterally secured by first mortgage bonds issued by Ameren Illinois under the CILCO mortgage indenture. The notes have a fall-away lien provision and will remain secured only as long as any series of first mortgage bonds issued under the CILCO mortgage indenture remain outstanding. Redemption, purchase, or maturity of all first mortgage bonds, including first mortgage bonds currently outstanding and any that may be issued in the future, would result in a release of the first mortgage bonds currently securing these notes, at which time these notes would become unsecured obligations. Based on the CILCO first mortgage bonds and senior secured notes currently outstanding, and assuming no early retirement of any series of such securities in full, we do not expect the first mortgage bond lien protection associated with these notes to fall away until 2023. |
(g) | These notes are collaterally secured by mortgage bonds issued by Ameren Illinois under the Ameren Illinois mortgage indenture. The notes have a fall-away lien provision and will remain secured only as long as any series of first mortgage bonds issued under the Ameren Illinois mortgage indenture remain outstanding. Redemption, purchase, or maturity of all mortgage bonds, including first mortgage bonds currently outstanding and any that may be issued in the future, would result in a release of the mortgage bonds currently securing these notes, at which time these notes would become unsecured obligations. Based on the Ameren Illinois mortgage bonds and senior secured notes currently outstanding, and assuming no early retirement of any series of such securities in full, we do not expect the mortgage bond lien protection associated with these notes to fall away until 2028. |
(h) | Ameren Illinois has agreed, during the life of these notes, not to optionally redeem, purchase or otherwise retire in full its CILCO first mortgage bonds, and therefore a CILCO first mortgage bond release date will not occur while any of such notes are outstanding. |
(i) | Ameren Illinois has agreed, during the life of these notes, not to optionally redeem, purchase or otherwise retire in full its Ameren Illinois mortgage bonds, and therefore an Ameren Illinois first mortgage bond release date will not occur as long as any of these notes are outstanding. |
(j) | These bonds are first mortgage bonds issued by Ameren Illinois under the CILCO mortgage indenture and are secured by substantially all property of the former CILCO. The bonds are callable at 100% of par value. |
(k) | These bonds are mortgage bonds issued by Ameren Illinois under the Ameren Illinois mortgage indenture and are secured by substantially all property of the former IP and CIPS. The bonds are callable at 100% of par value. The bonds are also backed by an insurance guarantee policy. |
(l) | The bonds are callable at 100% of par value. |
Ameren (Parent)(a) | Ameren Missouri(a) | Ameren Illinois(a)(b) | Ameren Consolidated | ||||||||||||
2013 | $ | — | $ | 205 | $ | 150 | $ | 355 | |||||||
2014 | 425 | 109 | — | 534 | |||||||||||
2015 | — | 120 | — | 120 | |||||||||||
2016 | — | 266 | 129 | 395 | |||||||||||
2017 | — | 431 | 250 | 681 | |||||||||||
Thereafter | — | 2,882 | 1,200 | 4,082 | |||||||||||
Total | $ | 425 | $ | 4,013 | $ | 1,729 | $ | 6,167 |
(a) | Excludes unamortized discount and premium of $1 million, $7 million, and $6 million at Ameren (Parent), Ameren Missouri, and Ameren Illinois, respectively. |
(b) | Excludes $4 million related to Ameren Illinois’ long-term debt fair-market value adjustments, which are being amortized to interest expense over the remaining life of the debt. |
Redemption Price(per share) | 2012 | 2011 | |||||||||||
Ameren Missouri: | |||||||||||||
Without par value and stated value of $100 per share, 25 million shares authorized | |||||||||||||
$3.50 Series | 130,000 shares | $ | 110.00 | $ | 13 | $ | 13 | ||||||
$3.70 Series | 40,000 shares | 104.75 | 4 | 4 | |||||||||
$4.00 Series | 150,000 shares | 105.625 | 15 | 15 | |||||||||
$4.30 Series | 40,000 shares | 105.00 | 4 | 4 | |||||||||
$4.50 Series | 213,595 shares | 110.00 | (a) | 21 | 21 | ||||||||
$4.56 Series | 200,000 shares | 102.47 | 20 | 20 | |||||||||
$4.75 Series | 20,000 shares | 102.176 | 2 | 2 | |||||||||
$5.50 Series A | 14,000 shares | 110.00 | 1 | 1 | |||||||||
Total | $ | 80 | $ | 80 | |||||||||
Ameren Illinois: | |||||||||||||
With par value of $100 per share, 2 million shares authorized | |||||||||||||
4.00% Series | 144,275 shares | $ | 101.00 | $ | 14 | $ | 14 | ||||||
4.08% Series | 45,224 shares | 103.00 | 5 | 5 | |||||||||
4.20% Series | 23,655 shares | 104.00 | 2 | 2 | |||||||||
4.25% Series | 50,000 shares | 102.00 | 5 | 5 | |||||||||
4.26% Series | 16,621 shares | 103.00 | 2 | 2 | |||||||||
4.42% Series | 16,190 shares | 103.00 | 2 | 2 | |||||||||
4.70% Series | 18,429 shares | 103.00 | 2 | 2 | |||||||||
4.90% Series | 73,825 shares | 102.00 | 7 | 7 | |||||||||
4.92% Series | 49,289 shares | 103.50 | 5 | 5 | |||||||||
5.16% Series | 50,000 shares | 102.00 | 5 | 5 | |||||||||
6.625% Series | 124,273.75 shares | 100.00 | 12 | 12 | |||||||||
7.75% Series | 4,542 shares | 100.00 | 1 | 1 | |||||||||
Total | $ | 62 | $ | 62 | |||||||||
Total Ameren(b) | $ | 142 | $ | 142 |
(a) | In the event of voluntary liquidation, $105.50. |
Required Interest Coverage Ratio(a) | Actual Interest Coverage Ratio | Bonds Issuable(b) | Required Dividend Coverage Ratio(c) | Actual Dividend Coverage Ratio | Preferred Stock Issuable | ||||||||
Ameren Missouri | >2.0 | 4.6 | $ | 4,056 | >2.5 | 122.8 | $ | 2,351 | |||||
Ameren Illinois | >2.0 | 7.1 | 3,439 | (d) | >1.5 | 2.8 | 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. |
Senior Secured Notes | Principal Amount Repurchased | Premium Plus Accrued and Unpaid Interest(a) | Principal Amount Outstanding After Tender Offer | ||||||||
6.00% senior secured notes due 2018 | $ | 71 | $ | 19 | $ | 179 | |||||
6.70% senior secured notes due 2019 | 121 | 35 | 329 | ||||||||
5.10% senior secured notes due 2018 | 1 | (b) | 199 | ||||||||
5.10% senior secured notes due 2019 | 56 | 12 | 244 |
(a) | The premiums paid in association with the tender offer were recorded as a regulatory asset and are being amortized over the life of the $485 million 3.90% senior secured notes due 2042. |
(b) | Amount is less than $1 million. |
Senior Secured Notes | Principal Amount Repurchased | Premium Plus Accrued and Unpaid Interest(a) | Principal Amount Outstanding After Tender Offer | ||||||||
9.75% senior secured notes due 2018 | $ | 87 | $ | 36 | $ | 313 | |||||
6.25% senior secured notes due 2018 | 194 | 47 | 144 |
(a) | The premiums paid in association with the tender offer were recorded as a regulatory asset and are being amortized over the life of the $400 million 2.70% senior secured notes due 2022. |
|
2012 | 2011 | 2010 | |||||||||
Ameren: | |||||||||||
Miscellaneous income: | |||||||||||
Interest and dividend income | $ | 4 | (a) | $ | 3 | $ | 4 | ||||
Interest income on industrial development revenue bonds | 28 | 28 | 28 | ||||||||
Allowance for equity funds used during construction | 36 | 34 | 52 | ||||||||
Other | 2 | 3 | 4 | ||||||||
Total miscellaneous income | $ | 70 | $ | 68 | $ | 88 | |||||
Miscellaneous expense: | |||||||||||
Donations | $ | 24 | (b) | $ | 8 | $ | 19 | ||||
Other | 13 | 15 | 13 | ||||||||
Total miscellaneous expense | $ | 37 | $ | 23 | $ | 32 |
(a) | Includes interest income relating to a 2012 refund of charges included in an expired power purchase agreement with Entergy. See Note 2 - Rate and Regulatory Matters for additional information. |
(b) | Includes Ameren Illinois' one-time $7.5 million donation and $1 million annual donation to the Illinois Science and Energy Innovation Trust and $1 million annual donation for customer assistance programs pursuant to the IEIMA as a result of Ameren Illinois' 2012 participation 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) | ||||||||||||||
2012 | 2011 | 2012 | 2011 | 2012 | 2011 | ||||||||||||
Coal (in tons) | 96 | 116 | (d) | (d) | (d) | (d) | |||||||||||
Fuel oils (in gallons)(e) | (d) | (d) | (d) | (d) | 70 | 53 | |||||||||||
Natural gas (in mmbtu) | 20 | 50 | — | 9 | 147 | 193 | |||||||||||
Power (in megawatthours) | 24 | 12 | 2 | 1 | 23 | 21 | |||||||||||
Renewable energy credits(f) | 15 | 16 | (d) | (d) | (d) | (d) | |||||||||||
Uranium (pounds in thousands) | 5,142 | 5,553 | (d) | (d) | 446 | 148 |
(a) | Accrual contracts include commodity contracts that do not qualify as derivatives. As of December 31, 2012, 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 December 31, 2012, these contracts ran through December 2014 for power. |
(c) | As of December 31, 2012, these contracts ran through October 2015, March 2017, May 2032, and September 2014 for fuel oils, natural gas, power, and uranium, respectively. |
(d) | Not applicable. |
(e) | Fuel oils consist of heating and crude oil. |
(f) | A renewable energy credit is created for every megawatthour of renewable energy generated. Ameren contracts include renewable energy credits from solar and wind-generated power. |
Balance Sheet Location | 2012 | 2011 | |||||||
Derivative assets not designated as hedging instruments(a) | |||||||||
Commodity contracts: | |||||||||
Fuel oils | Other current assets | $ | 8 | $ | 17 | ||||
Other assets | 4 | 6 | |||||||
Natural gas | Other current assets | 1 | 3 | ||||||
Other assets | 1 | 1 | |||||||
Power | Other current assets | 14 | 30 | ||||||
Other assets | 1 | 77 | |||||||
Total assets | $ | 29 | $ | 134 | |||||
Derivative liabilities not designated as hedging instruments(a) | |||||||||
Commodity contracts: | |||||||||
Fuel oils | MTM derivative liabilities | $ | 2 | $ | 1 | ||||
Other deferred credits and liabilities | 2 | — | |||||||
Natural gas | MTM derivative liabilities | 64 | 103 | ||||||
Other deferred credits and liabilities | 45 | 92 | |||||||
Power | MTM derivative liabilities | 25 | 18 | ||||||
Other deferred credits and liabilities | 90 | 8 | |||||||
Uranium | MTM derivative liabilities | 1 | — | ||||||
Other deferred credits and liabilities | 1 | 1 | |||||||
Total liabilities | $ | 230 | $ | 223 |
(a) | Includes derivatives subject to regulatory deferral. |
2012 | 2011 | |||||||
Cumulative gains (losses) deferred in regulatory liabilities or assets: | ||||||||
Fuel oils derivative contracts(a) | $ | 4 | $ | 19 | ||||
Natural gas derivative contracts(b) | (107 | ) | (191 | ) | ||||
Power derivative contracts(c) | (99 | ) | 81 | |||||
Uranium derivative contracts(d) | (2 | ) | (1 | ) |
(a) | Represents net gains on fuel oils derivative contracts. These contracts are a partial hedge of transportation costs for coal through October 2015 as of December 31, 2012. Current gains deferred as regulatory liabilities include $4 million as of December 31, 2012. Current losses deferred as regulatory assets include $1 million as of December 31, 2012. |
(b) | Represents net losses associated with natural gas derivative contracts. These contracts are a partial hedge of natural gas requirements through March 2017 as of December 31, 2012. Current gains deferred as regulatory liabilities include $1 million as of December 31, 2012. Current losses deferred as regulatory assets include $64 million as of December 31, 2012. |
(c) | Represents net losses associated with power derivative contracts. These contracts are a partial hedge of power price requirements through May 2032 as of December 31, 2012. Current gains deferred as regulatory liabilities include $14 million as of December 31, 2012. Current losses deferred as regulatory assets include $24 million as of December 31, 2012. |
(d) | Represents net losses on uranium derivative contracts. These contracts are a partial hedge of uranium requirements through September 2014 as of December 31, 2012. Current losses deferred as regulatory assets include $1 million as of December 31, 2012, respectively. |
Affiliates | Coal Producers | Commodity Marketing Companies | Electric Utilities | Financial Companies | Municipalities/ Cooperatives | Total | |||||||||||||||||||||
2012 | $ | — | $ | — | $ | 2 | $ | 3 | $ | 15 | $ | 3 | $ | 23 | |||||||||||||
2011 | $ | 1 | $ | 35 | $ | 85 | $ | 4 | $ | 27 | $ | 4 | $ | 156 |
Affiliates | Coal Producers | Commodity Marketing Companies | Electric Utilities | Financial Companies | Municipalities/ Cooperatives | Total | |||||||||||||||||||||
2012 | $ | — | $ | — | $ | 1 | $ | 1 | $ | 10 | $ | 3 | $ | 15 | |||||||||||||
2011 | $ | 1 | $ | 35 | $ | 85 | $ | 3 | $ | 22 | $ | 4 | $ | 150 |
Aggregate Fair Value of Derivative Liabilities(a) | Cash Collateral Posted | Potential Aggregate Amount of Additional Collateral Required(b) | |||||||||
2012 | $ | 226 | $ | 61 | $ | 155 | |||||
2011 | $ | 322 | $ | 104 | $ | 211 |
(a) | Prior to consideration of master trading and netting agreements and including NPNS and accrual contract exposures. |
(b) | As collateral requirements with certain counterparties are based on master trading and netting agreements, the aggregate amount of additional collateral required to be posted is determined after consideration of the effects of such agreements. |
Location of Gain (Loss) Recognized in Income | Gain (Loss) Recognized in Income | |||||||||
2012 | 2011 | |||||||||
Natural gas (generation) | Operating Expenses - Fuel | $ | — | $ | (1 | ) |
Gain (Loss) Recognized In Regulatory Liabilities or Regulatory Assets | ||||||||
2012 | 2011 | |||||||
Fuel oils | $ | (15 | ) | $ | — | |||
Natural gas | 84 | (26 | ) | |||||
Power | (180 | ) | 80 | |||||
Uranium | (1 | ) | (3 | ) | ||||
Total | $ | (112 | ) | $ | 51 |
|
Fair Value | Range [Weighted | ||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Average] | |||||
Level 3 Derivative asset and liability - commodity contracts(a): | |||||||||
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 | ||||||||
Option model | Volatilities(%)(b) | 7 - 27 [24] | |||||||
Power(e) | 14 | (114 | ) | Discounted cash flow | Average bid/ask consensus peak and off-peak 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($/credit)(b) | 5 - 7 [6] | |||||||
Uranium | — | (2 | ) | Discounted cash flow | Average bid/ask consensus pricing($/pound)(b) | 43 - 46 [44] |
(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 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. |
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: | 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 | $ | 269 | $ | 144 | $ | 22 | $ | 435 | |||||||||
Liabilities: | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Fuel oils | 1 | — | 3 | 4 | |||||||||||||
Natural gas | 7 | 102 | — | 109 | |||||||||||||
Power | — | 1 | 114 | 115 | |||||||||||||
Uranium | — | — | 2 | 2 | |||||||||||||
Total | $ | 8 | $ | 103 | $ | 119 | $ | 230 |
(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: | Derivative assets - commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | 20 | $ | — | $ | 3 | $ | 23 | |||||||||
Natural gas | 2 | — | 2 | 4 | |||||||||||||
Power | — | 1 | 106 | 107 | |||||||||||||
Total derivative assets - commodity contracts | $ | 22 | $ | 1 | $ | 111 | $ | 134 | |||||||||
Nuclear decommissioning trust fund(b): | |||||||||||||||||
Cash and cash equivalents | 3 | — | — | 3 | |||||||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 234 | — | — | 234 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 44 | — | 44 | |||||||||||||
Municipal bonds | — | 1 | — | 1 | |||||||||||||
U.S. treasury and agency securities | — | 65 | — | 65 | |||||||||||||
Asset-backed securities | — | 10 | — | 10 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total nuclear decommissioning trust fund | $ | 237 | $ | 121 | $ | — | $ | 358 | |||||||||
Total | $ | 259 | $ | 122 | $ | 111 | $ | 492 | |||||||||
Liabilities: | Derivative liabilities - commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | 1 | $ | — | $ | — | $ | 1 | |||||||||
Natural gas | 19 | — | 176 | 195 | |||||||||||||
Power | — | 1 | 25 | 26 | |||||||||||||
Uranium | — | — | 1 | 1 | |||||||||||||
Total | $ | 20 | $ | 1 | $ | 202 | $ | 223 |
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $(1) million of receivables, payables, and accrued income, net. |
Net Derivative Commodity Contracts | ||||||||
2012 | 2011 | |||||||
Fuel oils: | ||||||||
Beginning balance at January 1 | $ | 3 | $ | 30 | ||||
Realized and unrealized gains (losses): | ||||||||
Included in regulatory assets/liabilities | (1 | ) | 19 | |||||
Total realized and unrealized gains (losses) | (1 | ) | 19 | |||||
Purchases | 7 | 4 | ||||||
Sales | (3 | ) | (1 | ) | ||||
Settlements | (2 | ) | (30 | ) | ||||
Transfers into Level 3 | 1 | — | ||||||
Transfers out of Level 3 | — | (19 | ) | |||||
Ending balance at December 31 | $ | 5 | $ | 3 | ||||
Change in unrealized gains (losses) related to assets/liabilities held at December 31 | $ | (1 | ) | $ | (11 | ) | ||
Natural gas: | ||||||||
Beginning balance at January 1 | $ | (174 | ) | $ | (148 | ) | ||
Realized and unrealized gains (losses): | ||||||||
Included in regulatory assets/liabilities | (27 | ) | (115 | ) | ||||
Total realized and unrealized gains (losses) | (27 | ) | (115 | ) | ||||
Purchases | — | 1 | ||||||
Sales | — | (1 | ) | |||||
Settlements | 16 | 89 | ||||||
Transfers out of Level 3 | 185 | — | ||||||
Ending balance at December 31 | $ | — | $ | (174 | ) | |||
Change in unrealized gains (losses) related to assets/liabilities held at December 31 | $ | — | $ | (78 | ) | |||
Power: | ||||||||
Beginning balance at January 1 | $ | 81 | $ | 19 | ||||
Realized and unrealized gains (losses): | ||||||||
Included in regulatory assets/liabilities | (175 | ) | 55 | |||||
Total realized and unrealized gains (losses) | (175 | ) | 55 | |||||
Purchases | 21 | 30 | ||||||
Sales | (1 | ) | (1 | ) | ||||
Settlements | (22 | ) | (22 | ) | ||||
Transfers into Level 3 | — | (1 | ) | |||||
Transfers out of Level 3 | (4 | ) | 1 | |||||
Ending balance at December 31 | $ | (100 | ) | $ | 81 | |||
Change in unrealized gains (losses) related to assets/liabilities held at December 31 | $ | (175 | ) | (a) | $ | (25 | ) | |
Uranium: | ||||||||
Beginning balance at January 1 | $ | (1 | ) | $ | 2 | |||
Realized and unrealized gains (losses): | ||||||||
Included in regulatory assets/liabilities | (2 | ) | (3 | ) | ||||
Total realized and unrealized gains (losses) | (2 | ) | (3 | ) | ||||
Purchases | — | (1 | ) | |||||
Settlements | 1 | 1 | ||||||
Ending balance at December 31 | $ | (2 | ) | $ | (1 | ) | ||
Change in unrealized gains (losses) related to assets/liabilities held at December 31 | $ | (1 | ) | $ | — |
(a) | The change in unrealized losses was due to decreases in long-term power prices applied to 20-year Ameren Illinois swap contracts, which expire in May 2032. |
2012 | 2011 | ||||||
Derivative commodity contracts: | |||||||
Transfers into Level 3 / Transfers out of Level 1 - Fuel oils | $ | 1 | $ | — | |||
Transfers out of Level 3 / Transfers into Level 1 - Fuel oils | — | (19 | ) | ||||
Transfers out of Level 3 / Transfers into Level 2 - Natural gas | 185 | — | |||||
Transfers into Level 3 / Transfers out of Level 2 - Power | — | (1 | ) | ||||
Transfers out of Level 3 / Transfers into Level 2 - Power | (4 | ) | 1 | ||||
Net fair value of Level 3 transfers | $ | 182 | $ | (19 | ) |
2012 | 2011 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 6,157 | $ | 7,110 | $ | 6,032 | $ | 6,961 | |||||||
Preferred stock(a) | 142 | 123 | 142 | 92 |
(a) | Preferred stock along with the noncontrolling interest of EEI is recorded in "Noncontrolling Interests" on the consolidated balance sheet. |
|
Security Type | Cost | Gross Unrealized Gain | Gross Unrealized Loss | Fair Value | |||||||||||
2012 | |||||||||||||||
Debt securities | $ | 133 | $ | 8 | (a) | $ | 141 | ||||||||
Equity securities | 145 | 130 | 11 | 264 | |||||||||||
Cash | 1 | — | — | 1 | |||||||||||
Other(b) | 2 | — | — | 2 | |||||||||||
Total | $ | 281 | $ | 138 | $ | 11 | $ | 408 | |||||||
2011 | |||||||||||||||
Debt securities | $ | 114 | $ | 7 | (a) | $ | 121 | ||||||||
Equity securities | 145 | 101 | 12 | 234 | |||||||||||
Cash | 3 | — | — | 3 | |||||||||||
Other(b) | (1 | ) | — | — | (1 | ) | |||||||||
Total | $ | 261 | $ | 108 | $ | 12 | $ | 357 |
(a) | Amount less than $1 million. |
(b) | Represents payables relating to pending security purchases, net of receivables related to pending security sales and interest receivables. |
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | ||||||||||||||||||
Debt securities | $ | 17 | $ (a) | $ (a) | $ (a) | $ | 17 | $ (a) | |||||||||||||||
Equity securities | 7 | 1 | 14 | 10 | 21 | 11 | |||||||||||||||||
Total | $ | 24 | $ | 1 | $ | 14 | $ | 10 | $ | 38 | $ | 11 |
(a) | Amount less than $1 million. |
2012 | 2011 | 2010 | |||||||||
Proceeds from sales and maturities | $ | 384 | $ | 199 | $ | 256 | |||||
Gross realized gains | 6 | 5 | 5 | ||||||||
Gross realized losses | 2 | 4 | 4 |
Cost | Fair Value | ||||||
Less than 5 years | $ | 78 | $ | 79 | |||
5 years to 10 years | 32 | 35 | |||||
Due after 10 years | 23 | 27 | |||||
Total | $ | 133 | $ | 141 |
|
2012 | 2011 | ||||||||||||||
Pension Benefits | Postretirement Benefits | Pension Benefits | Postretirement Benefits | ||||||||||||
Accumulated benefit obligation at end of year | $ | 3,829 | (a) | $ | 3,553 | (a) | |||||||||
Change in benefit obligation: | |||||||||||||||
Net benefit obligation at beginning of year | $ | 3,764 | $ | 1,145 | $ | 3,366 | $ | 1,036 | |||||||
Service cost | 81 | 22 | 73 | 20 | |||||||||||
Interest cost | 166 | 47 | 175 | 54 | |||||||||||
Plan amendments(b) | — | — | (16 | ) | — | ||||||||||
Participant contributions | — | 16 | — | 18 | |||||||||||
Actuarial (gain) loss | 240 | (10 | ) | 335 | 71 | ||||||||||
Benefits paid | (200 | ) | (69 | ) | (169 | ) | (63 | ) | |||||||
Early retiree reinsurance program receipt | (a) | 2 | (a) | 3 | |||||||||||
Federal subsidy on benefits paid | (a) | 4 | (a) | 6 | |||||||||||
Net benefit obligation at end of year | 4,051 | 1,157 | 3,764 | 1,145 | |||||||||||
Change in plan assets: | |||||||||||||||
Fair value of plan assets at beginning of year | 2,814 | 836 | 2,664 | 735 | |||||||||||
Actual return on plan assets | 385 | 104 | 223 | 8 | |||||||||||
Employer contributions | 128 | 45 | 96 | 129 | |||||||||||
Federal subsidy on benefits paid | (a) | 4 | (a) | 6 | |||||||||||
Early retiree reinsurance program receipt | (a) | 2 | (a) | 3 | |||||||||||
Participant contributions | — | 16 | — | 18 | |||||||||||
Benefits paid | (200 | ) | (69 | ) | (169 | ) | (63 | ) | |||||||
Fair value of plan assets at end of year | 3,127 | 938 | 2,814 | 836 | |||||||||||
Funded status - deficiency | 924 | 219 | 950 | 309 | |||||||||||
Accrued benefit cost at December 31 | $ | 924 | $ | 219 | $ | 950 | $ | 309 | |||||||
Amounts recognized in the consolidated balance sheet consist of: | |||||||||||||||
Current liability | $ | 3 | $ | 2 | $ | 3 | $ | 3 | |||||||
Noncurrent liability | 921 | 217 | 947 | 306 | |||||||||||
Net liability recognized | $ | 924 | $ | 219 | $ | 950 | $ | 309 | |||||||
Amounts recognized in regulatory assets consist of: | |||||||||||||||
Net actuarial loss | $ | 699 | $ | 103 | $ | 734 | $ | 177 | |||||||
Prior service cost (credit) | (6 | ) | (24 | ) | (7 | ) | (28 | ) | |||||||
Transition obligation | — | — | — | 2 | |||||||||||
Amounts (pretax) recognized in accumulated OCI consist of: | |||||||||||||||
Net actuarial loss | 65 | 5 | 54 | 5 | |||||||||||
Prior service cost (credit) | (14 | ) | (6 | ) | (16 | ) | (7 | ) | |||||||
Total | $ | 744 | $ | 78 | $ | 765 | $ | 149 |
(a) | Not applicable. |
(b) | In 2011, Ameren’s pension plan was amended to adjust the calculation of the future benefit obligation of approximately 430 labor union-represented employees from a traditional, final pay formula to a cash balance formula. |
Pension Benefits | Postretirement Benefits | ||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||
Discount rate at measurement date | 4.00 | % | 4.50 | % | 4.00 | % | 4.50 | % | |||
Increase in future compensation | 3.50 | 3.50 | 3.50 | 3.50 | |||||||
Medical cost trend rate (initial) | — | — | 5.00 | 5.50 | |||||||
Medical cost trend rate (ultimate) | — | — | 5.00 | 5.00 | |||||||
Years to ultimate rate | 0 | 0 | 0 | 1 year |
Pension Benefits | Postretirement Benefits | ||||||||||||||||||||||
2012 | 2011 | 2010 | 2012 | 2011 | 2010 | ||||||||||||||||||
$ | 128 | $ | 96 | $ | 81 | $ | 45 | $ | 129 | $ | 36 |
Asset Category | Target Allocation 2013 | Percentage of Plan Assets at December 31, | |||||
2012 | 2011 | ||||||
Pension Plan: | |||||||
Cash and cash equivalents | 0 - 5 % | 2 | % | 2 | % | ||
Equity securities: | |||||||
U.S. large capitalization | 29 - 39 | 34 | 33 | % | |||
U.S. small and mid-capitalization | 2 - 12 | 7 | 7 | % | |||
International and emerging markets | 9 - 19 | 13 | 11 | % | |||
Total equity | 50 - 60 | 54 | 51 | % | |||
Debt securities | 35 - 45 | 39 | 42 | % | |||
Real estate | 0 - 9 | 4 | 4 | % | |||
Private equity | 0 - 4 | 1 | 1 | % | |||
Total | 100 | % | 100 | % | |||
Postretirement Plans: | |||||||
Cash and cash equivalents | 0 - 10 % | 4 | % | 4 | % | ||
Equity securities: | |||||||
U.S. large capitalization | 33 - 43 | 40 | % | 38 | % | ||
U.S. small and mid-capitalization | 3 - 13 | 8 | % | 8 | % | ||
International | 10 - 20 | 14 | % | 13 | % | ||
Total equity | 55 - 65 | 62 | % | 59 | % | ||
Debt securities | 30 - 40 | 34 | % | 37 | % | ||
Total | 100 | % | 100 | % |
Beginning Balance at January 1, | Actual Return on Plan Assets Related to Assets Still Held at the Reporting Date | Actual Return on Plan Assets Related to Assets Sold During the Period | Purchases, Sales, and Settlements, net | Net Transfers into (out of) of Level 3 | Ending Balance at December 31, | ||||||||||||||||||
2012: | |||||||||||||||||||||||
Real estate | $ | 108 | $ | 7 | $ | — | $ | 3 | $ | — | $ | 118 | |||||||||||
Private equity | 23 | (7 | ) | 8 | (5 | ) | — | 19 | |||||||||||||||
2011: | |||||||||||||||||||||||
Real estate | $ | 98 | $ | 10 | $ | — | $ | — | $ | — | $ | 108 | |||||||||||
Private equity | 28 | (10 | ) | 11 | (6 | ) | — | 23 |
Pension Benefits | Postretirement Benefits | ||||||
2012 | |||||||
Service cost | $ | 81 | $ | 22 | |||
Interest cost | 166 | 47 | |||||
Expected return on plan assets | (208 | ) | (56 | ) | |||
Amortization of: | |||||||
Transition obligation | — | 2 | |||||
Prior service cost | (3 | ) | (6 | ) | |||
Actuarial loss | 75 | 5 | |||||
Net periodic benefit cost | $ | 111 | $ | 14 | |||
2011 | |||||||
Service cost | $ | 73 | $ | 20 | |||
Interest cost | 175 | 54 | |||||
Expected return on plan assets | (211 | ) | (50 | ) | |||
Amortization of: | |||||||
Transition obligation | — | 2 | |||||
Prior service cost | (1 | ) | (6 | ) | |||
Actuarial loss | 41 | 3 | |||||
Net periodic benefit cost | $ | 77 | $ | 23 | |||
2010 | |||||||
Service cost | $ | 65 | $ | 18 | |||
Interest cost | 181 | 58 | |||||
Expected return on plan assets | (208 | ) | (51 | ) | |||
Amortization of: | |||||||
Transition obligation | — | 2 | |||||
Prior service cost | 6 | (6 | ) | ||||
Actuarial loss | 18 | — | |||||
Net periodic benefit cost | $ | 62 | $ | 21 |
Pension Benefits | Postretirement Benefits | ||||||
Ameren | Ameren | ||||||
Regulatory assets: | |||||||
Prior service cost (credit) | $ | (1 | ) | $ | (4 | ) | |
Net actuarial loss | 97 | 19 | |||||
Accumulated OCI: | |||||||
Prior service cost (credit) | (2 | ) | (1 | ) | |||
Net actuarial loss | 5 | — | |||||
Total | $ | 99 | $ | 14 |
Pension Benefits | Postretirement Benefits | ||||||||||||||||||
Paid from Qualified Trust | Paid from Company Funds | Paid from Qualified Trust | Paid from Company Funds | Federal Subsidy | |||||||||||||||
2013 | $ | 229 | $ | 3 | $ | 58 | $ | 2 | $ | 3 | |||||||||
2014 | 236 | 3 | 60 | 2 | 3 | ||||||||||||||
2015 | 239 | 3 | 62 | 2 | 4 | ||||||||||||||
2016 | 245 | 3 | 65 | 2 | 4 | ||||||||||||||
2017 | 248 | 3 | 68 | 2 | 4 | ||||||||||||||
2018 - 2022 | 1,279 | 13 | 384 | 11 | 19 |
Pension Benefits | Postretirement Benefits | ||||||||||||||||
2012 | 2011 | 2010 | 2012 | 2011 | 2010 | ||||||||||||
Discount rate at measurement date | 4.50 | % | 5.25 | % | 5.75 | % | 4.50 | % | 5.25 | % | 5.75 | % | |||||
Expected return on plan assets | 7.75 | 8.00 | 8.00 | 7.50 | 7.75 | 8.00 | |||||||||||
Increase in future compensation | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | |||||||||||
Medical cost trend rate (initial) | — | — | — | 5.50 | 6.00 | 6.50 | |||||||||||
Medical cost trend rate (ultimate) | — | — | — | 5.00 | 5.00 | 5.00 | |||||||||||
Years to ultimate rate | 0 | 0 | 0 | 1 year | 2 years | 3 years |
Pension Benefits | Postretirement Benefits | ||||||||||||||
Service Cost and Interest Cost | Projected Benefit Obligation | Service Cost and Interest Cost | Postretirement Benefit Obligation | ||||||||||||
0.25% decrease in discount rate | $ | (2 | ) | $ | 121 | $ | — | $ | 34 | ||||||
0.25% increase in salary scale | 2 | 13 | — | — | |||||||||||
1.00% increase in annual medical trend | — | — | — | 36 | |||||||||||
1.00% decrease in annual medical trend | — | — | (1 | ) | (34 | ) |
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | 1 | $ | 28 | $ | — | $ | 29 | |||||||
Equity securities: | |||||||||||||||
U.S. large capitalization | 83 | 1,007 | — | 1,090 | |||||||||||
U.S. small and mid-capitalization | 235 | — | — | 235 | |||||||||||
International and emerging markets | 134 | 301 | — | 435 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 832 | — | 832 | |||||||||||
Municipal bonds | — | 176 | — | 176 | |||||||||||
U.S. treasury and agency securities | — | 250 | — | 250 | |||||||||||
Other | — | 17 | — | 17 | |||||||||||
Real estate | — | — | 118 | 118 | |||||||||||
Private equity | — | — | 19 | 19 | |||||||||||
Derivative assets | — | — | — | — | |||||||||||
Derivative liabilities | (1 | ) | — | — | (1 | ) | |||||||||
Total | $ | 452 | $ | 2,611 | $ | 137 | $ | 3,200 | |||||||
Less: Medical benefit assets at December 31(a) | (102 | ) | |||||||||||||
Plus: Net receivables at December 31(b) | 29 | ||||||||||||||
Fair value of pension plans assets at year end | $ | 3,127 |
(a) | Medical benefit (health and welfare) component for accounts maintained in accordance with Section 401(h) of the Internal Revenue Code (401(h) accounts) to fund a portion of the postretirement obligation. |
(b) | Receivables related to pending security sales, offset by payables related to pending security purchases. |
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | — | $ | 30 | $ | — | $ | 30 | |||||||
Equity securities: | |||||||||||||||
U.S. large capitalization | 72 | 901 | — | 973 | |||||||||||
U.S. small and mid-capitalization | 202 | — | — | 202 | |||||||||||
International and emerging markets | 115 | 208 | — | 323 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 794 | — | 794 | |||||||||||
Municipal bonds | — | 176 | — | 176 | |||||||||||
U.S. treasury and agency securities | — | 230 | — | 230 | |||||||||||
Other | — | 23 | — | 23 | |||||||||||
Real estate | — | — | 108 | 108 | |||||||||||
Private equity | — | — | 23 | 23 | |||||||||||
Derivative assets | 1 | — | — | 1 | |||||||||||
Derivative liabilities | (1 | ) | — | — | (1 | ) | |||||||||
Total | $ | 389 | $ | 2,362 | $ | 131 | $ | 2,882 | |||||||
Less: Medical benefit assets at December 31(a) | (91 | ) | |||||||||||||
Plus: Net receivables at December 31(b) | 23 | ||||||||||||||
Fair value of pension plans assets at year end | $ | 2,814 |
(a) | Medical benefit (health and welfare) component for accounts maintained in accordance with Section 401(h) of the Internal Revenue Code (401(h) accounts) to fund a portion of the postretirement obligation. |
(b) | Receivables related to pending security sales, offset by payables related to pending security purchases. |
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | 83 | $ | — | $ | — | $ | 83 | |||||||
Equity securities: | |||||||||||||||
U.S. large capitalization | 245 | 88 | — | 333 | |||||||||||
U.S. small and mid-capitalization | 66 | — | — | 66 | |||||||||||
International | 45 | 69 | — | 114 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 88 | — | 88 | |||||||||||
Municipal bonds | — | 91 | — | 91 | |||||||||||
U.S. treasury and agency securities | — | 67 | — | 67 | |||||||||||
Asset-backed securities | — | 18 | — | 18 | |||||||||||
Other | — | 22 | — | 22 | |||||||||||
Total | $ | 439 | $ | 443 | $ | — | $ | 882 | |||||||
Plus: Medical benefit assets at December 31(a) | 102 | ||||||||||||||
Less: Net payables at December 31(b) | (46 | ) | |||||||||||||
Fair value of postretirement benefit plans assets at year end | $ | 938 |
(a) | Medical benefit (health and welfare) component for 401(h) accounts to fund a portion of the postretirement obligation. These 401(h) assets are included in the pension plan assets shown above. |
(b) | Payables related to pending security purchases, offset by Medicare, interest receivables, and receivables related to pending security sales. |
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | 1 | $ | 65 | $ | — | $ | 66 | |||||||
Equity securities: | |||||||||||||||
U.S. large capitalization | 206 | 78 | — | 284 | |||||||||||
U.S. small and mid-capitalization | 57 | — | — | 57 | |||||||||||
International | 38 | 56 | — | 94 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 71 | — | 71 | |||||||||||
Municipal bonds | — | 80 | — | 80 | |||||||||||
U.S. treasury and agency securities | — | 69 | — | 69 | |||||||||||
Asset-backed securities | — | 23 | — | 23 | |||||||||||
Other | — | 34 | — | 34 | |||||||||||
Total | $ | 302 | $ | 476 | $ | — | $ | 778 | |||||||
Plus: Medical benefit assets at December 31(a) | 91 | ||||||||||||||
Less: Net payables at December 31(b) | (33 | ) | |||||||||||||
Fair value of postretirement benefit plans assets at year end | $ | 836 |
(a) | Medical benefit (health and welfare) component for 401(h) accounts to fund a portion of the postretirement obligation. These 401(h) assets are included in the pension plan assets shown above. |
(b) | Payables related to pending security purchases, offset by Medicare, interest receivables, and receivables related to pending security sales. |
|
Performance Share Units | ||||||
Share Units | Weighted-average Fair Value per Unit | |||||
Nonvested at January 1, 2012 | 1,156,831 | $ | 31.70 | |||
Granted(a) | 717,151 | 35.68 | ||||
Unearned or forfeited(b) | (477,928 | ) | 32.04 | |||
Earned and vested(c) | (203,567 | ) | 34.01 | |||
Nonvested at December 31, 2012 | 1,192,487 | $ | 33.56 |
(a) | Includes performance share units (share units) granted to certain executive and nonexecutive officers and other eligible employees in January 2012 under the 2006 Plan. |
(b) | Includes share units granted in 2010 that were not earned based on performance provisions of the award grants. |
(c) | Includes share units granted in 2010 that vested as of December 31, 2012, that were earned pursuant to the provisions of the award grants. Also includes share units that vested due to attainment of retirement eligibility by certain employees. Actual shares issued for retirement-eligible employees will vary depending on actual performance over the three-year measurement period. |
|
2012 | 2011 | 2010 | ||||
Statutory federal income tax rate: | 35 | % | 35 | % | 35 | % |
Increases (decreases) from: | ||||||
Depreciation differences | (1 | ) | (1 | ) | (3 | ) |
Amortization of investment tax credit | (1 | ) | (1 | ) | (1 | ) |
State tax | 5 | 4 | 5 | |||
Reserve for uncertain tax positions | — | 1 | (1 | ) | ||
Tax credits | — | (1 | ) | (1 | ) | |
Change in federal tax law(a) | — | — | 2 | |||
Other permanent items(b) | (1 | ) | — | — | ||
Effective income tax rate | 37 | % | 37 | % | 36 | % |
(a) | Relates to change in taxation of prescription drug benefits to retiree participants from the enactment in 2010 of the Patient Protection and Affordable Care Act and the Health Care and Education Reconciliation Act of 2010. |
(b) | Permanent items are treated differently for book and tax purposes and primarily include nondeductible expense related to lobbying and stock issuance expenses. |
2012 | 2011 | 2010 | |||||||
Current taxes: | |||||||||
Federal | $ | 40 | $ | (6 | ) | $ | 3 | ||
State | 9 | (2 | ) | (1 | ) | ||||
Deferred taxes: | |||||||||
Federal | 205 | 206 | 247 | ||||||
State | 61 | 53 | 32 | ||||||
Deferred investment tax credits, amortization | (6 | ) | (6 | ) | (7 | ) | |||
Total income tax expense | $ | 309 | $ | 245 | $ | 274 |
2012 | 2011 | |||||
Accumulated deferred income taxes, net liability (asset): | ||||||
Plant related | $ | 3,512 | $ | 3,162 | ||
Deferred intercompany tax gain/basis step-up | 39 | 54 | ||||
Regulatory assets, net | 73 | 73 | ||||
Deferred employee benefit costs | (323 | ) | (320 | ) | ||
Purchase accounting | (27 | ) | (28 | ) | ||
ARO | (17 | ) | (12 | ) | ||
Other(a) | (251 | ) | (217 | ) | ||
Total net accumulated deferred income tax liabilities | $ | 3,006 | $ | 2,712 |
(a) | Includes deferred tax assets related to net operating loss and tax credit carryforwards detailed in the table below. |
2012 | |||
Net operating loss carryforwards: | |||
Federal(a) | $ | 173 | |
State(b) | 27 | ||
Total net operating loss carryforwards | $ | 200 | |
Tax credit carryforwards: | |||
Federal(c) | $ | 86 | |
State(d) | 25 | ||
State valuation allowance(e) | (2 | ) | |
Total tax credit carryforwards | $ | 109 |
(a) | These will begin to expire in 2028. |
(b) | These will begin to expire in 2017. |
(c) | These will begin to expire in 2029. |
(d) | These will begin to expire in 2013. |
(e) | This balance increased by $1 million during 2012. |
2012 | 2011 | 2010 | |||||||
Unrecognized tax benefits - beginning of year | $ | 148 | $ | 246 | $ | 135 | |||
Increases based on tax positions prior to current year | 5 | 22 | 72 | ||||||
Decreases based on tax positions prior to current year | (13 | ) | (125 | ) | (38 | ) | |||
Increases based on tax positions related to current year | 17 | 17 | 77 | ||||||
Changes related to settlements with taxing authorities | — | (10 | ) | — | |||||
Decreases related to the lapse of statute of limitations | (1 | ) | (2 | ) | — | ||||
Unrecognized tax benefits - end of year | $ | 156 | $ | 148 | $ | 246 | |||
Total unrecognized tax benefits that, if recognized, would affect the effective tax rates | $ | 1 | $ | 1 | $ | — |
2012 | 2011 | 2010 | |||||||
Liability for interest - beginning of year | $ | 5 | $ | 17 | $ | 8 | |||
Interest charges (income) | 1 | (11 | ) | 9 | |||||
Interest payment | — | (1 | ) | — | |||||
Liability for interest - end of year | $ | 6 | $ | 5 | $ | 17 |
|
Agreement | Income Statement Line Item | Amount | |||||
Ameren Missouri and Genco gas | Operating Revenues | 2012 | $ | 1 | |||
transportation agreement | 2011 | 1 | |||||
2010 | 1 | ||||||
Ameren Illinois and ATXI transmission services agreement | Operating Revenues | 2012 | 16 | ||||
with Marketing Company | 2011 | 11 | |||||
2010 | 10 | ||||||
Total Operating Revenues | 2012 | $ | 17 | ||||
2011 | 12 | ||||||
2010 | 11 | ||||||
Ameren Illinois power supply agreements | Purchased Power | 2012 | $ | 311 | |||
with Marketing Company | 2011 | 232 | |||||
2010 | 233 | ||||||
Ameren Illinois gas purchases from Genco | Gas Purchased for Resale | 2012 | $ | — | |||
2011 | — | ||||||
2010 | 1 |
|
Type and Source of Coverage | Maximum Coverages | Maximum Assessments | ||||||
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) | ||
Energy Risk Assurance Company | $ | 64 | (g) | $ | — |
(a) | Provided through mandatory participation in an industrywide retrospective premium assessment program. |
(b) | Retrospective premium under the Price-Anderson Act. This is subject to retrospective assessment with respect to a covered loss in excess of $375 million in the event of an incident at any licensed U.S. commercial reactor, payable at $17.5 million per year. |
(c) | Limit of liability for each incident under the Price-Anderson Act 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) | Provides for $500 million in property damage and decontamination, excess property insurance, and premature decommissioning coverage up to $2.25 billion for losses in excess of the $500 million primary coverage. |
(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 the 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. |
(g) | Provides the 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 of $900,000 for 71 weeks in excess of the $3.6 million per week set forth above. Energy Risk Assurance Company is an affiliate and has reinsured this coverage with third-party insurance companies. See Note 14 - Related Party Transactions with New AER for more information on this affiliate transaction. |
Total | 2013 | 2014 | 2015 | 2016 | 2017 | After 5 Years | |||||||||||||||||||||
Capital lease payments(a) | $ | 588 | $ | 32 | $ | 32 | $ | 33 | $ | 33 | $ | 33 | $ | 425 | |||||||||||||
Less amount representing interest | 284 | 27 | 27 | 27 | 27 | 27 | 149 | ||||||||||||||||||||
Present value of minimum capital lease payments | $ | 304 | $ | 5 | $ | 5 | $ | 6 | $ | 6 | $ | 6 | $ | 276 | |||||||||||||
Operating leases(b) | 138 | 19 | 14 | 14 | 14 | 14 | 63 | ||||||||||||||||||||
Total lease obligations | $ | 442 | $ | 24 | $ | 19 | $ | 20 | $ | 20 | $ | 20 | $ | 339 |
(a) | See Properties under Part I, Item 2, and Note 3 - Property and Plant, Net of this report for additional information. |
(b) | Amounts related to certain land-related leases have indefinite payment periods. The annual obligation of $2 million for these items is included in the 2013 through 2017 columns, respectively. |
Coal | Natural Gas | Nuclear Fuel | Purchased Power(a) | Methane Gas | Other | Total | |||||||||||||||||||||
2013 | $ | 620 | $ | 327 | $ | 36 | $ | 421 | $ | 3 | $ | 156 | $ | 1,563 | |||||||||||||
2014 | 625 | 249 | 89 | 309 | 3 | 159 | 1,434 | ||||||||||||||||||||
2015 | 614 | 136 | 87 | 164 | 4 | 117 | 1,122 | ||||||||||||||||||||
2016 | 644 | 54 | 95 | 78 | 4 | 62 | 937 | ||||||||||||||||||||
2017 | 676 | 34 | 78 | 55 | 5 | 50 | 898 | ||||||||||||||||||||
Thereafter | 245 | 105 | 277 | 687 | 99 | 246 | 1,659 | ||||||||||||||||||||
Total | $ | 3,424 | $ | 905 | $ | 662 | $ | 1,714 | $ | 118 | $ | 790 | $ | 7,613 |
(a) | The purchased power amounts includes Ameren Illinois' 20-year agreements for renewable energy credits that were entered into in December 2010 with various renewable energy suppliers. The agreements contain a provision that allows Ameren Illinois to reduce the quantity purchased in the event that Ameren Illinois would not be able to recover the costs associated with the renewable energy credits. |
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 the construction of two scrubbers at the Newton energy center. |
(b) | Assumes the Merchant Generation facilities are owned by Ameren. |
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 the 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 | ||||||||||
$ | 257 | $ | 339 | $ | 257 |
(a) | Recorded liability represents the estimated minimum probable obligations, as no other amount within the range provided a better estimate. |
Ameren | Ameren Missouri | Ameren Illinois | Total(a) | |||
4 | 74 | 96 | 121 |
(a) | Total does not equal the sum of the subsidiary unit lawsuits because some of the lawsuits name multiple Ameren entities as defendants. |
|
December 31, 2012 | December 31, 2011 | ||||||
Current assets of discontinued operations | |||||||
Cash and cash equivalents | $ | 25 | $ | 7 | |||
Accounts receivable and unbilled revenue | 102 | 108 | |||||
Materials and supplies | 134 | 162 | |||||
Mark-to-market derivative assets | 102 | 65 | |||||
Property and plant, net | 748 | 3,279 | |||||
Accumulated deferred income taxes, net | 385 | — | |||||
Other assets | 104 | 97 | |||||
Total current assets of discontinued operations | $ | 1,600 | $ | 3,718 | |||
Current liabilities of discontinued operations | |||||||
Accounts payable and other current obligations | $ | 133 | $ | 134 | |||
Mark-to-market derivative liabilities | 63 | 39 | |||||
Long-term debt, net | 824 | 824 | |||||
Accumulated deferred income taxes, net | — | 583 | |||||
Asset retirement obligations | 78 | 64 | |||||
Pension and other postretirement benefits | 40 | 92 | |||||
Other liabilities | 28 | 26 | |||||
Total current liabilities of discontinued operations | $ | 1,166 | $ | 1,762 | |||
Accumulated other comprehensive income (loss)(a) | $ | 19 | $ | (31 | ) | ||
Noncontrolling interest(b) | $ | 8 | $ | 7 |
(a) | Accumulated other comprehensive income related to discontinued operations remains in “Accumulated other comprehensive loss” on Ameren’s December 31, 2012 and 2011, consolidated balance sheets. This balance relates to New AER assets and liabilities that will be realized or removed from Ameren’s consolidated 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 December 31, 2012 and 2011, consolidated balance sheets. This noncontrolling interest will be removed from Ameren’s consolidated balance sheet at the closing of the New AER divestiture. |
Year ended | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
Operating revenues | $ | 1,047 | $ | 1,278 | $ | 1,369 | ||||||
Operating expenses | (3,478 | ) | (a) | (1,048 | ) | (1,578 | ) | (b) | ||||
Operating income (loss) | (2,431 | ) | 230 | (209 | ) | |||||||
Other income (loss) | — | 1 | 2 | |||||||||
Interest charges | (56 | ) | (64 | ) | (83 | ) | ||||||
Income (loss) before income taxes | (2,487 | ) | 167 | (290 | ) | |||||||
Income tax (expense) benefit | 989 | (65 | ) | (51 | ) | |||||||
Income (loss) from discontinued operations, net of taxes | $ | (1,498 | ) | $ | 102 | $ | (341 | ) |
(a) | 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. In addition, includes a noncash pretax asset impairment charge of $1.95 billion to reduce the carrying values of all the AER coal and natural gas-fired energy centers, except the Joppa coal-fired energy center, to their estimated fair values, under held and used accounting guidance, as a result of the decision in December 2012 that Ameren intends to exit the Merchant Generation business. |
(b) | Includes a noncash pretax goodwill impairment charge of $420 million representing all the goodwill assigned to Ameren's Merchant Generation reporting unit as a result of proposed and pending environmental regulations which were expected to result in a significant increase in capital and operations and maintenance expenditures for the energy centers held by AER. Also, includes a $36 million noncash pretax asset impairment charge to reduce the carrying value of the Medina Valley energy center to its estimated fair value and a noncash pretax intangible asset impairment charge of $68 million to reduce existing SO2 emission allowances to their estimated fair value. |
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 | 4.6 | $ | 4,056 | >2.5 | 122.8 | $ | 2,351 | |||||
Ameren Illinois | >2.0 | 7.1 | 3,439 | (d) | >1.5 | 2.8 | 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 | 2.6 | |
Interest coverage ratio- additional indebtedness (b) | ≥2.50 | 2.6 | |
Debt-to-capital ratio- additional indebtedness (b) | ≤60% | 44 | % |
(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. |
|
2012 | 2011 | 2010 | |||||||
Long-Lived Assets and Related Charges | $ | — | $ | 123 | $ | 64 |
|
Ameren Missouri | Ameren Illinois | Other | Intersegment Eliminations | Consolidated | ||||||||||||||||
2012 | ||||||||||||||||||||
External revenues | $ | 3,252 | $ | 2,524 | $ | 5 | $ | — | $ | 5,781 | ||||||||||
Intersegment revenues | 20 | 1 | 3 | (24 | ) | — | ||||||||||||||
Depreciation and amortization | 440 | 221 | 6 | — | 667 | |||||||||||||||
Interest and dividend income | 32 | — | — | — | 32 | |||||||||||||||
Interest charges | 223 | 129 | 39 | — | 391 | |||||||||||||||
Income taxes (benefit) | 252 | 94 | (37 | ) | — | 309 | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 416 | 141 | (39 | ) | — | 518 | ||||||||||||||
Capital expenditures | 595 | 442 | 26 | — | 1,063 | |||||||||||||||
Total assets | 13,043 | 7,282 | 1,228 | (934 | ) | 20,619 | (a) | |||||||||||||
2011 | ||||||||||||||||||||
External revenues | $ | 3,360 | $ | 2,784 | $ | 83 | $ | — | $ | 6,227 | ||||||||||
Intersegment revenues | 23 | 3 | 3 | (29 | ) | — | ||||||||||||||
Depreciation and amortization | 408 | 215 | 23 | — | 646 | |||||||||||||||
Interest and dividend income | 30 | 1 | — | — | 31 | |||||||||||||||
Interest charges | 209 | 136 | 42 | — | 387 | |||||||||||||||
Income taxes (benefit) | 161 | 127 | (43 | ) | — | 245 | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 287 | 193 | (62 | ) | — | 418 | ||||||||||||||
Capital expenditures | 550 | 351 | (20 | ) | (b) | — | 881 | |||||||||||||
Total assets | 12,757 | 7,213 | 1,211 | (1,176 | ) | 20,005 | (a) | |||||||||||||
2010 | ||||||||||||||||||||
External revenues | $ | 3,180 | $ | 3,012 | $ | 77 | $ | — | $ | 6,269 | ||||||||||
Intersegment revenues | 17 | 2 | — | (19 | ) | — | ||||||||||||||
Depreciation and amortization | 382 | 210 | 35 | — | 627 | |||||||||||||||
Interest and dividend income | 31 | 1 | — | — | 32 | |||||||||||||||
Interest charges | 213 | 143 | 59 | — | 415 | |||||||||||||||
Income taxes (benefit) | 199 | 137 | (62 | ) | — | 274 | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 364 | 208 | (89 | ) | — | 483 | ||||||||||||||
Capital expenditures | 624 | 281 | 36 | — | 941 | |||||||||||||||
Total assets | 12,504 | 7,406 | 1,354 | (1,541 | ) | 19,723 | (a) |
(a) | Excludes "Current assets for discontinued operations." See Note 16 - Divestiture Transactions and Discontinued Operations for additional information. |
(b) | Includes the elimination of intercompany transfers. |
|
2012 | 2011 | ||||||||||||||||||||||||||||||||
Quarter ended (a) | March 31 | June 30 | September 30 | December 31 | March 31 | June 30 | September 30 | December 31 | |||||||||||||||||||||||||
Operating Revenues | $ | 1,412 | $ | 1,402 | $ | 1,709 | $ | 1,258 | $ | 1,597 | $ | 1,458 | $ | 1,876 | $ | 1,296 | |||||||||||||||||
Operating Income (b) | 158 | 344 | 578 | 111 | 156 | 270 | 494 | 91 | |||||||||||||||||||||||||
Net Income (Loss) | (403 | ) | 210 | 374 | (1,155 | ) | 74 | 139 | 287 | 26 | |||||||||||||||||||||||
Net Income (Loss) Attributable to Ameren Corporation - Continuing Operations | $ | 37 | $ | 161 | $ | 305 | $ | 15 | $ | 38 | $ | 116 | $ | 265 | $ | (1 | ) | ||||||||||||||||
Net Income (Loss) Attributable to Ameren Corporation - Discontinued Operations (c) | (440 | ) | 50 | 69 | (1,171 | ) | 33 | 22 | 20 | 26 | |||||||||||||||||||||||
Net Income (Loss) Attributable to Ameren Corporation | $ | (403 | ) | $ | 211 | $ | 374 | $ | (1,156 | ) | $ | 71 | $ | 138 | $ | 285 | $ | 25 | |||||||||||||||
Earnings (Loss) per Common Share - Basic and Diluted - Continuing Operations | $ | 0.15 | $ | 0.66 | $ | 1.26 | $ | 0.06 | $ | 0.16 | $ | 0.48 | $ | 1.10 | $ | (0.01 | ) | ||||||||||||||||
Earnings (Loss) per Common Share - Basic and Diluted - Discontinued Operations | (1.81 | ) | 0.21 | 0.28 | (4.82 | ) | 0.13 | 0.09 | 0.08 | 0.11 | |||||||||||||||||||||||
Earnings (Loss) per Common Share - Basic and Diluted | $ | (1.66 | ) | $ | 0.87 | $ | 1.54 | $ | (4.76 | ) | $ | 0.29 | $ | 0.57 | $ | 1.18 | $ | 0.10 |
(a) | The sum of quarterly amounts, including per share amounts, may not equal amounts reported for year-to-date periods. This is due to the effects of rounding and changes in the number of weighted-average shares outstanding each period. |
(b) | Includes pretax "Impairment and other charges" of $123 million recorded to continuing operations during the year ended December 31, 2011. See Note 17 - Impairment and Other Charges for additional information. |
(c) | Includes a pretax asset impairment charge of $2.578 billion recorded to discontinued operations during the year ended December 31, 2012. See Note 16 - Divestiture Transactions and Discontinued Operations for additional information. |
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|