|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | Union Electric Company, doing business as Ameren Missouri, operates a rate-regulated electric generation, transmission, and distribution business, and a rate-regulated natural gas transmission and distribution business in Missouri. Ameren Missouri was incorporated in Missouri in 1922 and is successor to a number of companies, the oldest of which was organized in 1881. It is the largest electric utility in the state of Missouri. It supplies electric and natural gas service to a 24,000-square-mile area in central and eastern Missouri. This area has an estimated population of 2.8 million and includes the Greater St. Louis area. Ameren Missouri supplies electric service to 1.2 million customers and natural gas service to 127,000 customers. |
• | Ameren Illinois Company, doing business as Ameren Illinois, operates a rate-regulated electric and natural gas transmission and distribution business in Illinois. Ameren Illinois was created by the merger of CILCO and IP with and into CIPS in 2010. CIPS was incorporated in Illinois in 1923 and is the successor to a number of companies, the oldest of which was organized in 1902. Ameren Illinois supplies electric and natural gas utility service to portions of central and southern Illinois having an estimated population of 3.1 million in an area of 40,000 square miles. Ameren Illinois supplies electric service to 1.2 million customers and natural gas service to 767,000 customers. |
Ameren Missouri | Ameren Illinois | Ameren | ||||||||||
2013 | ||||||||||||
Fuel(a) | $ | 144 | $ | — | $ | 144 | ||||||
Gas stored underground | 17 | 110 | 127 | |||||||||
Other materials and supplies | 191 | 64 | 255 | |||||||||
$ | 352 | $ | 174 | $ | 526 | |||||||
2012 | ||||||||||||
Fuel(a) | $ | 198 | $ | — | $ | 198 | ||||||
Gas stored underground | 18 | 113 | 131 | |||||||||
Other materials and supplies | 181 | 60 | 241 | |||||||||
$ | 397 | $ | 173 | $ | 570 | |||||||
(a) | Consists of coal, oil, and propane. |
2013 | 2012 | 2011 | ||||||
Ameren Missouri | 8 | % | 8 | % | 8 | % | ||
Ameren Illinois | 8 | % | 9 | % | 9 | % | ||
• | macroeconomic conditions, including those conditions within Ameren Illinois’ service territory; |
• | pending rate case outcomes and projections of 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. |
2013 | 2012 | 2011 | |||||||
Ameren Missouri | $ | (a) | $ | (a) | $ | (a) | |||
Ameren Illinois | 13 | 4 | 3 | ||||||
Ameren | $ | 13 | $ | 4 | $ | 3 | |||
(a) | Less than $1 million. |
2013 | 2012 | 2011 | |||||||||
Ameren Missouri | $ | 152 | $ | 139 | $ | 137 | |||||
Ameren Illinois | 61 | 54 | 57 | ||||||||
Ameren | $ | 213 | $ | 193 | $ | 194 | |||||
2013 | 2012 | 2011 | |||||||||
Net income (loss) attributable to Ameren Corporation: | |||||||||||
Continuing operations | $ | 512 | $ | 516 | $ | 431 | |||||
Discontinued operations | (223 | ) | (1,490 | ) | 88 | ||||||
Net income (loss) attributable to Ameren Corporation | $ | 289 | $ | (974 | ) | $ | 519 | ||||
Average common shares outstanding – basic | 242.6 | 242.6 | 241.5 | ||||||||
Assumed settlement of performance share units | 1.9 | 0.4 | 0.6 | ||||||||
Average common shares outstanding – diluted | 244.5 | 243.0 | 242.1 | ||||||||
Earnings (loss) per common share – basic: | |||||||||||
Continuing operations | $ | 2.11 | $ | 2.13 | $ | 1.79 | |||||
Discontinued operations | (0.92 | ) | (6.14 | ) | 0.36 | ||||||
Earnings (loss) per common share – basic | $ | 1.19 | $ | (4.01 | ) | $ | 2.15 | ||||
Earnings (loss) per common share – diluted: | |||||||||||
Continuing operations | $ | 2.10 | $ | 2.13 | $ | 1.79 | |||||
Discontinued operations | (0.92 | ) | (6.14 | ) | 0.36 | ||||||
Earnings (loss) per common share – diluted | $ | 1.18 | $ | (4.01 | ) | $ | 2.15 | ||||
Average performance share units excluded from calculation(a) | 0.1 | 0.7 | — | ||||||||
(a) | Weighted-average number of performance share units that were excluded from the “Assumed settlement of performance share units” provided above because the performance or market conditions related to the awards had not yet been met. |
2013 | 2012 | 2011 | |||||||||
Cash paid (refunded) during the year: | |||||||||||
Interest | |||||||||||
Continuing operations(a) | $ | 362 | $ | 384 | $ | 393 | |||||
Discontinued operations(b) | 31 | 49 | 60 | ||||||||
$ | 393 | $ | 433 | $ | 453 | ||||||
Income taxes, net | |||||||||||
Continuing Operations | $ | 116 | $ | 10 | $ | (47 | ) | ||||
Discontinued Operations | (108 | ) | (9 | ) | (14 | ) | |||||
$ | 8 | $ | 1 | $ | (61 | ) | |||||
(a) | Net of $20 million, $17 million, and $27 million capitalized, respectively. |
(b) | Net of $17 million, $13 million, and $3 million capitalized, respectively. |
Ameren Missouri(a) | Ameren Illinois(b) | Ameren(a) | ||||||||||
Balance at December 31, 2011 | $ | 328 | $ | 3 | $ | 331 | ||||||
Liabilities incurred | — | — | — | |||||||||
Liabilities settled | (1 | ) | (c) | (1 | ) | |||||||
Accretion in 2012(d) | 18 | (c) | 18 | |||||||||
Change in estimates(e) | 1 | (c) | 1 | |||||||||
Balance at December 31, 2012 | $ | 346 | $ | 3 | $ | 349 | ||||||
Liabilities incurred | — | — | — | |||||||||
Liabilities settled | (1 | ) | (c) | (1 | ) | |||||||
Accretion in 2013(d) | 19 | (c) | 19 | |||||||||
Change in estimates(e) | 2 | (c) | 2 | |||||||||
Balance at December 31, 2013 | $ | 366 | $ | 3 | $ | 369 | ||||||
(a) | The nuclear decommissioning trust fund assets of $494 million and $408 million as of December 31, 2013, and 2012, respectively, are restricted for decommissioning of the Callaway energy center. |
(b) | Balance included in “Other deferred credits and liabilities” on the balance sheet. |
(c) | Less than $1 million. |
(d) | Accretion expense was recorded as an increase to regulatory assets at Ameren Missouri and Ameren Illinois. |
(e) | Ameren Missouri changed its fair value estimates for asbestos removal in 2012 and 2013, and for certain CCR storage facilities in 2013. |
|
|||
2013 | 2012 | ||||||||||||||||||||||||
Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | ||||||||||||||||||||
Current regulatory assets: | |||||||||||||||||||||||||
Under-recovered FAC(a)(b) | $ | 104 | $ | — | $ | 104 | $ | 145 | $ | — | $ | 145 | |||||||||||||
Under-recovered Illinois electric power costs(c) | — | 1 | 1 | — | — | — | |||||||||||||||||||
Under-recovered PGA(c) | — | 1 | 1 | 5 | 7 | 12 | |||||||||||||||||||
MTM derivative losses(d) | 14 | 36 | 50 | 13 | 77 | 90 | |||||||||||||||||||
Total current regulatory assets | $ | 118 | $ | 38 | $ | 156 | $ | 163 | $ | 84 | $ | 247 | |||||||||||||
Noncurrent regulatory assets: | |||||||||||||||||||||||||
Pension and postretirement benefit costs(e) | $ | 44 | $ | 140 | $ | 184 | $ | 348 | $ | 424 | $ | 772 | |||||||||||||
Income taxes(f) | 230 | 7 | 237 | 231 | 4 | 235 | |||||||||||||||||||
Asset retirement obligations(g) | — | 5 | 5 | — | 5 | 5 | |||||||||||||||||||
Callaway costs(a)(h) | 40 | — | 40 | 44 | — | 44 | |||||||||||||||||||
Unamortized loss on reacquired debt(a)(i) | 77 | 74 | 151 | 81 | 100 | 181 | |||||||||||||||||||
Recoverable costs – contaminated facilities(j) | — | 271 | 271 | — | 248 | 248 | |||||||||||||||||||
MTM derivative losses(d) | 8 | 118 | 126 | 7 | 128 | 135 | |||||||||||||||||||
Storm costs(k) | 5 | 3 | 8 | 9 | — | 9 | |||||||||||||||||||
Demand-side costs before MEEIA implementation(a)(l) | 58 | — | 58 | 73 | — | 73 | |||||||||||||||||||
Reserve for workers’ compensation liabilities(m) | 6 | 6 | 12 | 6 | 6 | 12 | |||||||||||||||||||
Credit facilities fees(n) | 5 | — | 5 | 6 | — | 6 | |||||||||||||||||||
Common stock issuance costs(o) | 4 | — | 4 | 7 | — | 7 | |||||||||||||||||||
Construction accounting for pollution control equipment(a)(p) | 22 | — | 22 | 23 | — | 23 | |||||||||||||||||||
Solar rebate program(a)(q) | 27 | — | 27 | 5 | — | 5 | |||||||||||||||||||
IEIMA revenue requirement reconciliation(r) | — | 65 | 65 | — | — | — | |||||||||||||||||||
Other(s)(t) | 8 | 12 | 25 | 12 | 19 | 31 | |||||||||||||||||||
Total noncurrent regulatory assets | $ | 534 | $ | 701 | $ | 1,240 | $ | 852 | $ | 934 | $ | 1,786 | |||||||||||||
Current regulatory liabilities: | |||||||||||||||||||||||||
Over-recovered FAC(b) | $ | 26 | $ | — | $ | 26 | $ | — | $ | — | $ | — | |||||||||||||
Over-recovered Illinois electric power costs(c) | — | 51 | 51 | — | 58 | 58 | |||||||||||||||||||
Over-recovered PGA(c) | 5 | 29 | 34 | — | 15 | 15 | |||||||||||||||||||
MTM derivative gains(d) | 26 | 1 | 27 | 18 | 1 | 19 | |||||||||||||||||||
Wholesale distribution refund(u) | — | 13 | 13 | — | 8 | 8 | |||||||||||||||||||
IEIMA revenue requirement reconciliation(r) | — | 65 | 65 | — | — | — | |||||||||||||||||||
Total current regulatory liabilities | $ | 57 | $ | 159 | $ | 216 | $ | 18 | $ | 82 | $ | 100 | |||||||||||||
Noncurrent regulatory liabilities: | |||||||||||||||||||||||||
Income taxes(v) | $ | 38 | $ | 3 | $ | 41 | $ | 42 | $ | 4 | $ | 46 | |||||||||||||
Removal costs(w) | 828 | 610 | 1,438 | 766 | 581 | 1,347 | |||||||||||||||||||
Asset retirement obligation(g) | 146 | — | 146 | 80 | — | 80 | |||||||||||||||||||
MTM derivative gains(d) | 1 | — | 1 | 2 | — | 2 | |||||||||||||||||||
Bad debt riders(x) | — | 8 | 8 | — | 12 | 12 | |||||||||||||||||||
Pension and postretirement benefit costs tracker(y) | 15 | — | 15 | 23 | — | 23 | |||||||||||||||||||
Energy efficiency riders(z) | 3 | 33 | 36 | — | 20 | 20 | |||||||||||||||||||
IEIMA revenue requirement reconciliation(r) | — | — | — | — | 55 | 55 | |||||||||||||||||||
FERC transmission revenue requirement reconciliation(aa) | — | 10 | 10 | — | — | — | |||||||||||||||||||
Other(ab) | 10 | — | 10 | 4 | — | 4 | |||||||||||||||||||
Total noncurrent regulatory liabilities | $ | 1,041 | $ | 664 | $ | 1,705 | $ | 917 | $ | 672 | $ | 1,589 | |||||||||||||
(a) | These assets earn a return. |
(b) | Under-recovered or over-recovered fuel costs to be recovered through the FAC. Specific accumulation periods aggregate the under-recovered or over-recovered costs over four months, any related adjustments that occur over the following four months, and the recovery from 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 or gains. See Note 7 – Derivative Financial Instruments for additional information. |
(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. This will be recovered over the expected life of the related assets. |
(g) | Recoverable or refundable removal costs for AROs, including net realized and unrealized gains and losses related to the nuclear decommissioning trust fund investments. See Note 1 – Summary of Significant Accounting Policies – Asset Retirement Obligations. |
(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 original lives of the old debt issuances if no new debt was issued. |
(j) | The recoverable portion of accrued environmental site liabilities that will be collected from electric and natural gas customers through ICC-approved cost recovery riders. The period of recovery will depend on the timing of remediation expenditures. See Note 15 – Commitments and Contingencies for additional information. |
(k) | 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. The Ameren Illinois total includes 2013 storm costs deferred in accordance with the IEIMA. These costs are being amortized over a five-year period beginning in 2013. |
(l) | Demand-side costs incurred prior to implementation of the MEEIA in 2013, including the costs of developing, implementing and evaluating customer energy efficiency and demand response programs. Costs incurred from May 2008 through September 2008 are being amortized over a 10-year period that began in March 2009. Costs incurred from October 2008 through December 2009 are being amortized 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. |
(m) | Reserve for workers’ compensation claims. The period of recovery will depend on the timing of actual expenditures. |
(n) | 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 depreciated when assets are placed into service. |
(o) | 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. |
(p) | 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 could be included in customer rates. These costs will be amortized over the expected life of the Sioux energy center, which is currently through 2033. |
(q) | Costs associated with Ameren Missouri's solar rebate program beginning in August 2012 to fulfill Ameren Missouri's renewable energy portfolio requirement. The amortization period for these costs will be three years, commencing with the next Ameren Missouri electric rate case order. |
(r) | The asset balance relates to the difference between Ameren Illinois' 2013 revenue requirement calculated under the IEIMA's performance-based formula ratemaking framework, and the revenue requirement included in customer rates for 2013. Subject to ICC approval, this asset will be collected from customers in 2015. The liability balance relates to 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. This liability will be refunded to customers in 2014. |
(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 also includes costs related to the 2013 natural gas delivery service rate case costs, which are being amortized over a two-year period that began in January 2014. 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. At Ameren Missouri, the balance primarily includes the cost of renewable energy credits to fulfill its renewable energy portfolio requirement. Costs incurred from January 2010 through July 2012 are being amortized over three years, beginning in January 2013. |
(t) | The Ameren total includes $5 million for ATXI's revenue requirement reconciliation adjustments for 2012 and 2013 calculated pursuant to the FERC's electric transmission formula ratemaking framework. These adjustments will be collected from customers in 2014 for the 2012 revenue requirement reconciliation and in 2015 for the 2013 revenue requirement reconciliation. |
(u) | Estimated refund to wholesale electric customers. See 2011 Wholesale Distribution Rate Case above. |
(v) | Unamortized portion of investment tax credits, federal excess deferred taxes, and uncertain tax position tracker. The tracker is being amortized over three years, beginning in January 2013. The unamortized portion of investment tax credit is being amortized over the expected life of the underlying assets. |
(w) | Estimated funds collected for the eventual dismantling and removal of plant from service, net of salvage value, upon retirement related to our rate-regulated operations. |
(x) | A regulatory tracking mechanism for the difference between the level of bad debt 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 2011 was refunded to customers from June 2012 through May 2013. The over-recovery relating to 2012 is being refunded to customers from June 2013 through May 2014. The over-recovery relating to 2013 will be refunded to customers from June 2013 through May 2014. |
(y) | A regulatory tracking mechanism for the difference between the level of pension and postretirement benefit costs incurred by Ameren Missouri under GAAP and the level of such costs 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. |
(z) | The Ameren Illinois balance relates its regulatory tracking mechanism 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. The Ameren Missouri balance relates to its MEEIA program costs incurred and projected lost revenues compared to the amount previously collected from customers. Beginning in January 2014, a MEEIA rider allows Ameren Missouri to collect from or refund to customers any annual difference in the actual amounts incurred and the projected amounts collected from customers for the MEEIA program costs and its projected lost revenues. Under the MEEIA rider, collections from or refunds to customers occur one year after the program costs and projected lost revenues are incurred. |
(aa) | Ameren Illinois' 2013 revenue requirement reconciliation adjustment calculated pursuant to the FERC's electric transmission formula ratemaking framework. This liability will be refunded to customers in 2015. |
(ab) | Balance primarily includes the costs of renewable energy credits to fulfill Ameren Missouri's renewable energy portfolio requirement from August 2012 through December 2013, which were less than the amount included in rates. The amortization period for this over-recovery will be determined in a future Ameren Missouri electric rate case. |
|
|||
Ameren Missouri(a) | Ameren Illinois | Other | Ameren(a)(b) | |||||||||||||
2013 | ||||||||||||||||
Property and plant, at original cost: | ||||||||||||||||
Electric | $ | 15,964 | $ | 5,426 | $ | 336 | $ | 21,726 | ||||||||
Natural gas | 413 | 1,562 | — | 1,975 | ||||||||||||
16,377 | 6,988 | 336 | 23,701 | |||||||||||||
Less: Accumulated depreciation and amortization | 6,766 | 1,627 | 251 | 8,644 | ||||||||||||
9,611 | 5,361 | 85 | 15,057 | |||||||||||||
Construction work in progress: | ||||||||||||||||
Nuclear fuel in process | 246 | — | — | 246 | ||||||||||||
Other | 595 | 228 | 79 | 902 | ||||||||||||
Property and plant, net | $ | 10,452 | $ | 5,589 | $ | 164 | $ | 16,205 | ||||||||
2012 | ||||||||||||||||
Property and plant, at original cost: | ||||||||||||||||
Electric | $ | 15,638 | $ | 4,985 | $ | 319 | $ | 20,942 | ||||||||
Natural gas | 393 | 1,461 | — | 1,854 | ||||||||||||
16,031 | 6,446 | 319 | 22,796 | |||||||||||||
Less: Accumulated depreciation and amortization | 6,614 | 1,495 | 237 | 8,346 | ||||||||||||
9,417 | 4,951 | 82 | 14,450 | |||||||||||||
Construction work in progress: | ||||||||||||||||
Nuclear fuel in process | 317 | — | — | 317 | ||||||||||||
Other | 427 | 101 | 53 | 581 | ||||||||||||
Property and plant, net | $ | 10,161 | $ | 5,052 | $ | 135 | $ | 15,348 | ||||||||
(a) | Amounts in Ameren and Ameren Missouri include two electric generation CTs under separate capital lease agreements. The gross cumulative asset value of those agreements was $228 million at December 31, 2013, and $228 million at December 31, 2012. The total accumulated depreciation associated with the two CTs was $56 million and $52 million at December 31, 2013, and 2012, respectively. In addition, Ameren Missouri has investments in debt securities, which were classified as held-to-maturity, related to the two CTs from the city of Bowling Green and Audrain County. As of December 31, 2013, and 2012, the carrying value of these debt securities was $299 million and $304 million, respectively. |
(b) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Ameren(a) | Ameren Missouri | Ameren Illinois | |||||||||
Accrued capital expenditures: | |||||||||||
2013 | $ | 175 | $ | 74 | $ | 86 | |||||
2012 | 107 | 63 | 37 | ||||||||
2011 | 97 | 73 | 18 | ||||||||
Accrued nuclear fuel expenditures: | |||||||||||
2013 | 8 | 8 | (b) | ||||||||
2012 | 8 | 8 | (b) | ||||||||
2011 | 36 | 36 | (b) | ||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | Not applicable. |
|
|||
2012 Missouri Credit Agreement | 2012 Illinois Credit Agreement | |||||
Ameren | $ | 500 | $ | 300 | ||
Ameren Missouri | 800 | (a) | ||||
Ameren Illinois | (a) | 800 | ||||
(a) | Not applicable. |
2013 | 2012 | |||||||
Average daily borrowings outstanding | $ | 54 | $ | 49 | ||||
Outstanding borrowings at period-end | 368 | — | ||||||
Weighted-average interest rate | 0.56 | % | 0.92 | % | ||||
Peak borrowings during period | $ | 368 | $ | 229 | ||||
Peak interest rate | 0.85 | % | 1.25 | % | ||||
|
|||
2013 | 2012 | ||||||
Ameren (Parent): | |||||||
8.875% Senior unsecured notes due 2014 | $ | 425 | $ | 425 | |||
Less: Unamortized discount and premium | — | (1 | ) | ||||
Less: Maturities due within one year | (425 | ) | — | ||||
Long-term debt, net | $ | — | $ | 424 | |||
Ameren Missouri: | |||||||
Senior secured notes:(a) | |||||||
4.65% Senior secured notes due 2013 | — | 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 | 179 | |||||
5.10% Senior secured notes due 2018 | 199 | 199 | |||||
6.70% Senior secured notes due 2019(b) | 329 | 329 | |||||
5.10% Senior secured notes due 2019 | 244 | 244 | |||||
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 | 485 | |||||
Environmental improvement and pollution control revenue bonds: | |||||||
1992 Series due 2022(c)(d) | 47 | 47 | |||||
1993 5.45% Series due 2028(e) | (e) | 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 | 59 | 64 | |||||
Audrain County capital lease (Audrain County CT) due 2023 | 240 | 240 | |||||
Total long-term debt, gross | 3,764 | 4,013 | |||||
Less: Unamortized discount and premium | (7 | ) | (7 | ) | |||
Less: Maturities due within one year | (109 | ) | (205 | ) | |||
Long-term debt, net | $ | 3,648 | $ | 3,801 | |||
2013 | 2012 | ||||||
Ameren Illinois: | |||||||
Senior secured notes: | |||||||
8.875% Senior secured notes due 2013(f) | $ | — | $ | 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)(h) | 250 | 250 | |||||
6.25% Senior secured notes due 2018(g)(h) | 144 | 144 | |||||
9.75% Senior secured notes due 2018(g)(h) | 313 | 313 | |||||
2.70% Senior secured notes due 2022(g)(h) | 400 | 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 | |||||
4.80% Senior secured notes due 2043(g) | 280 | — | |||||
Environmental improvement and pollution control revenue bonds: | |||||||
5.90% Series 1993 due 2023(i) | 32 | 32 | |||||
5.70% 1994A Series due 2024(j) | 36 | 36 | |||||
1993 Series C-1 5.95% due 2026(k) | 35 | 35 | |||||
1993 Series C-2 5.70% due 2026(k) | 8 | 8 | |||||
1993 Series B-1 due 2028(d)(k) | 17 | 17 | |||||
5.40% 1998A Series due 2028(j) | 19 | 19 | |||||
5.40% 1998B Series due 2028(j) | 33 | 33 | |||||
Fair-market value adjustments | 4 | 4 | |||||
Total long-term debt, gross | 1,863 | 1,733 | |||||
Less: Unamortized discount and premium | (7 | ) | (6 | ) | |||
Less: Maturities due within one year | — | (150 | ) | ||||
Long-term debt, net | $ | 1,856 | $ | 1,577 | |||
Ameren consolidated long-term debt, net | $ | 5,504 | $ | 5,802 | |||
(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. Considering 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 collaterally secured by first mortgage bonds issued by Ameren Missouri under the Ameren Missouri mortgage indenture and have a fall-away lien provision similar to that of Ameren Missouri's senior secured notes. The bonds are also backed by an insurance guarantee policy. |
(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 2013 and 2012 were as follows: |
2013 | 2012 | ||
Ameren Missouri 1992 Series | 0.17% | 0.30% | |
Ameren Missouri 1998 Series A | 0.34% | 0.65% | |
Ameren Missouri 1998 Series B | 0.33% | 0.64% | |
Ameren Missouri 1998 Series C | 0.34% | 0.64% | |
Ameren Illinois 1993 Series B-1 | 0.14% | 0.22% | |
(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. Less than $1 million principal amount of the bonds remain outstanding. |
(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. Considering 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. Considering 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 Ameren Illinois mortgage bonds; therefore, an Ameren Illinois first mortgage bond release date will not occur as long as any of these notes are outstanding. |
(i) | 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. |
(j) | 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. |
(k) | The bonds are callable at 100% of par value. |
Ameren (Parent)(a) | Ameren Missouri(a) | Ameren Illinois(a)(b) | Ameren Consolidated | ||||||||||||
2014 | $ | 425 | $ | 109 | $ | — | $ | 534 | |||||||
2015 | — | 120 | — | 120 | |||||||||||
2016 | — | 266 | 129 | 395 | |||||||||||
2017 | — | 431 | 250 | 681 | |||||||||||
2018 | — | 383 | 457 | 840 | |||||||||||
Thereafter | — | 2,455 | 1,023 | 3,478 | |||||||||||
Total | $ | 425 | $ | 3,764 | $ | 1,859 | $ | 6,048 | |||||||
(a) | Excludes unamortized discount and premium of $7 million and $7 million at 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) | 2013 | 2012 | |||||||||||
Ameren Missouri: | |||||||||||||
Without par value and stated value of $100 per share, 25 million shares authorized | |||||||||||||
$3.50 Series | 130,000 shares | $ | 110.00 | $ | 13 | $ | 13 | ||||||
$3.70 Series | 40,000 shares | 104.75 | 4 | 4 | |||||||||
$4.00 Series | 150,000 shares | 105.625 | 15 | 15 | |||||||||
$4.30 Series | 40,000 shares | 105.00 | 4 | 4 | |||||||||
$4.50 Series | 213,595 shares | 110.00 | (a) | 21 | 21 | ||||||||
$4.56 Series | 200,000 shares | 102.47 | 20 | 20 | |||||||||
$4.75 Series | 20,000 shares | 102.176 | 2 | 2 | |||||||||
$5.50 Series A | 14,000 shares | 110.00 | 1 | 1 | |||||||||
Total | $ | 80 | $ | 80 | |||||||||
Ameren Illinois: | |||||||||||||
With par value of $100 per share, 2 million shares authorized | |||||||||||||
4.00% Series | 144,275 shares | $ | 101.00 | $ | 14 | $ | 14 | ||||||
4.08% Series | 45,224 shares | 103.00 | 5 | 5 | |||||||||
4.20% Series | 23,655 shares | 104.00 | 2 | 2 | |||||||||
4.25% Series | 50,000 shares | 102.00 | 5 | 5 | |||||||||
4.26% Series | 16,621 shares | 103.00 | 2 | 2 | |||||||||
4.42% Series | 16,190 shares | 103.00 | 2 | 2 | |||||||||
4.70% Series | 18,429 shares | 103.00 | 2 | 2 | |||||||||
4.90% Series | 73,825 shares | 102.00 | 7 | 7 | |||||||||
4.92% Series | 49,289 shares | 103.50 | 5 | 5 | |||||||||
5.16% Series | 50,000 shares | 102.00 | 5 | 5 | |||||||||
6.625% Series | 124,274 shares | 100.00 | 12 | 12 | |||||||||
7.75% Series | 4,542 shares | 100.00 | 1 | 1 | |||||||||
Total | $ | 62 | $ | 62 | |||||||||
Total Ameren | $ | 142 | $ | 142 | |||||||||
(a) | In the event of voluntary liquidation, $105.50. |
Senior Secured Notes | Principal Amount 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 | ||
5.90% Series 1993 due 2023(a) | $ | 32 | |
5.70% 1994A Series due 2024(a) | 36 | ||
1993 Series C-1 5.95% due 2026 | 35 | ||
1993 Series C-2 5.70% due 2026 | 8 | ||
5.40% 1998A Series due 2028 | 19 | ||
5.40% 1998B Series due 2028 | 33 | ||
Total amount redeemed | $ | 163 | |
(a) | Less than $1 million principal amount of the bonds remain outstanding as of January 31, 2014. |
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) | Premiums paid in the amount of $21 million 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. Premiums of $15 million were expensed in 2013 as a result of disallowances in the ICC's December 2013 electric and natural gas rate orders. See Note 2 – Rate and Regulatory Matters for further information regarding the disallowances. |
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 | 4.5 | $ | 3,831 | >2.5 | 116.5 | $ | 2,228 | |||||
Ameren Illinois | >2.0 | 6.8 | 3,565 | (d) | >1.5 | 2.4 | 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 $729 million and $365 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. |
|
|||
2013 | 2012 | 2011 | ||||||||||
Ameren:(a) | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 37 | $ | 36 | $ | 34 | ||||||
Interest income on industrial development revenue bonds | 27 | 28 | 28 | |||||||||
Interest and dividend income | 3 | 4 | (b) | 3 | ||||||||
Other | 2 | 2 | 3 | |||||||||
Total miscellaneous income | $ | 69 | $ | 70 | $ | 68 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 12 | $ | 24 | (c) | $ | 8 | |||||
Other | 14 | 13 | 15 | |||||||||
Total miscellaneous expense | $ | 26 | $ | 37 | $ | 23 | ||||||
Ameren Missouri: | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 31 | $ | 31 | $ | 30 | ||||||
Interest income on industrial development revenue bonds | 27 | 28 | 28 | |||||||||
Interest and dividend income | — | 4 | (b) | 2 | ||||||||
Other | — | — | 1 | |||||||||
Total miscellaneous income | $ | 58 | $ | 63 | $ | 61 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 4 | $ | 9 | $ | 3 | ||||||
Other | 7 | 5 | 7 | |||||||||
Total miscellaneous expense | $ | 11 | $ | 14 | $ | 10 | ||||||
Ameren Illinois: | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 6 | $ | 5 | $ | 4 | ||||||
Interest and dividend income | 2 | — | 1 | |||||||||
Other | 2 | 2 | 2 | |||||||||
Total miscellaneous income | $ | 10 | $ | 7 | $ | 7 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 4 | $ | 11 | (c) | $ | 1 | |||||
Other | 5 | 6 | 5 | |||||||||
Total miscellaneous expense | $ | 9 | $ | 17 | $ | 6 | ||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | Includes interest income received in 2012 relating to a refund of charges included in an expired power purchase agreement with Entergy. See Note 2 – Rate and Regulatory Matters for additional information. |
(c) | Includes Ameren Illinois' one-time $7.5 million donation to the Illinois Science and Energy Innovation Trust pursuant to the IEIMA as a result of Ameren Illinois' 2012 participation in the electric delivery 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 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) | ||||||
2013 | 2012 | |||||
Commodity | Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren |
Fuel oils (in gallons)(a) | 66 | (b) | 66 | 70 | (b) | 70 |
Natural gas (in mmbtu) | 28 | 108 | 136 | 19 | 128 | 147 |
Power (in megawatthours) | 3 | 11 | 14 | 11 | 14 | 25 |
Uranium (pounds in thousands) | 796 | (b) | 796 | 446 | (b) | 446 |
(a) | Fuel oils consist of heating oil, ultra-low-sulfur diesel, and crude oil. |
(b) | Not applicable. |
Balance Sheet Location | Ameren Missouri | Ameren Illinois | Ameren | |||||||
2013 | ||||||||||
Derivative assets not designated as hedging instruments(a) | ||||||||||
Commodity contracts: | ||||||||||
Fuel oils | Other current assets | $ | 6 | $ | — | $ | 6 | |||
Other assets | 3 | — | 3 | |||||||
Natural gas | Other current assets | 1 | 1 | 2 | ||||||
Power | Other current assets | 23 | — | 23 | ||||||
Total assets | $ | 33 | $ | 1 | $ | 34 | ||||
Derivative liabilities not designated as hedging instruments(a) | ||||||||||
Commodity contracts: | ||||||||||
Fuel oils | MTM derivative liabilities | $ | (b) | $ | — | $ | 2 | |||
Other current liabilities | 2 | — | — | |||||||
Other deferred credits and liabilities | 1 | — | 1 | |||||||
Natural gas | MTM derivative liabilities | (b) | 27 | 32 | ||||||
Other current liabilities | 5 | — | — | |||||||
Other deferred credits and liabilities | 6 | 19 | 25 | |||||||
Power | MTM derivative liabilities | (b) | 9 | 13 | ||||||
Other current liabilities | 4 | — | — | |||||||
Other deferred credits and liabilities | — | 99 | 99 | |||||||
Uranium | MTM derivative liabilities | (b) | — | 5 | ||||||
Other current liabilities | 5 | — | — | |||||||
Other deferred credits and liabilities | 1 | — | 1 | |||||||
Total liabilities | $ | 24 | $ | 154 | $ | 178 | ||||
2012 | ||||||||||
Derivative assets not designated as hedging instruments(a) | ||||||||||
Commodity contracts: | ||||||||||
Fuel oils | Other current assets | $ | 8 | $ | — | $ | 8 | |||
Other assets | 4 | — | 4 | |||||||
Natural gas | Other current assets | — | 1 | 1 | ||||||
Other assets | 1 | — | 1 | |||||||
Power | Other current assets | 14 | — | 14 | ||||||
Other assets | 1 | — | 1 | |||||||
Total assets | $ | 28 | $ | 1 | $ | 29 | ||||
Derivative liabilities not designated as hedging instruments(a) | ||||||||||
Commodity contracts: | ||||||||||
Fuel oils | MTM derivative liabilities | $ | (b) | $ | — | $ | 2 | |||
Other current liabilities | 2 | — | — | |||||||
Other deferred credits and liabilities | 2 | — | 2 | |||||||
Natural gas | MTM derivative liabilities | (b) | 56 | 64 | ||||||
Other current liabilities | 8 | — | — | |||||||
Other deferred credits and liabilities | 7 | 38 | 45 | |||||||
Power | MTM derivative liabilities | (b) | 21 | 25 | ||||||
Other current liabilities | 4 | — | — | |||||||
Other deferred credits and liabilities | — | 90 | 90 | |||||||
Uranium | MTM derivative liabilities | (b) | — | 1 | ||||||
Other current liabilities | 1 | — | — | |||||||
Other deferred credits and liabilities | 1 | — | 1 | |||||||
Total liabilities | $ | 25 | $ | 205 | $ | 230 | ||||
(a) | Includes derivatives subject to regulatory deferral. |
(b) | Balance sheet line item not applicable to registrant. |
Ameren Missouri | Ameren Illinois | Ameren | |||||||
2013 | |||||||||
Cumulative gains (losses) deferred in regulatory liabilities or assets: | |||||||||
Fuel oils derivative contracts(a) | $ | 2 | $ | — | $ | 2 | |||
Natural gas derivative contracts(b) | (10 | ) | (45 | ) | (55 | ) | |||
Power derivative contracts(c) | 19 | (108 | ) | (89 | ) | ||||
Uranium derivative contracts(d) | (6 | ) | — | (6 | ) | ||||
2012 | |||||||||
Cumulative gains (losses) deferred in regulatory liabilities or assets: | |||||||||
Fuel oils derivative contracts(a) | $ | 4 | $ | — | $ | 4 | |||
Natural gas derivative contracts(b) | (14 | ) | (93 | ) | (107 | ) | |||
Power derivative contracts(c) | 12 | (111 | ) | (99 | ) | ||||
Uranium derivative contracts(d) | (2 | ) | — | (2 | ) | ||||
(a) | Represents net gains on fuel oils derivative contracts at Ameren Missouri. These contracts are a partial hedge of Ameren Missouri’s transportation costs for coal through October 2016, as of December 31, 2013. Current gains deferred as regulatory liabilities include $3 million and $3 million at Ameren and Ameren Missouri as of December 31, 2013, respectively. Current losses deferred as regulatory assets include $1 million and $1 million at Ameren and Ameren Missouri as of December 31, 2013, respectively. |
(b) | Represents net losses associated with natural gas derivative contracts. These contracts are a partial hedge of natural gas requirements through October 2019 at Ameren and Ameren Missouri and through March 2017 at Ameren Illinois, in each case as of December 31, 2013. Current gains deferred as regulatory liabilities include $2 million, $1 million, and $1 million at Ameren, Ameren Missouri, and Ameren Illinois, respectively, as of December 31, 2013. Current losses deferred as regulatory assets include $32 million, $5 million, and $27 million at Ameren, Ameren Missouri and Ameren Illinois, respectively, as of December 31, 2013. |
(c) | Represents net gains (losses) associated with power derivative contracts. These contracts are a partial hedge of power price requirements through May 2032 at Ameren and Ameren Illinois and through December 2015 at Ameren Missouri, in each case as of December 31, 2013. Current gains deferred as regulatory liabilities include $23 million and $23 million at Ameren and Ameren Missouri, respectively, as of December 31, 2013. Current losses deferred as regulatory assets include $13 million, $4 million, and $9 million at Ameren, Ameren Missouri and Ameren Illinois, respectively, as of December 31, 2013. |
(d) | Represents net losses on uranium derivative contracts at Ameren Missouri. These contracts are a partial hedge of Ameren Missouri's uranium requirements through October 2016, as of December 31, 2013. Current losses deferred as regulatory assets include $5 million and $5 million at Ameren and Ameren Missouri as of December 31, 2013, respectively. |
Gross Amounts Not Offset in the Balance Sheet | ||||||||||||
Gross Amounts Recognized in the Balance Sheet | Derivative Instruments | Cash Collateral Received/Posted(a) | Net Amount | |||||||||
2013 | ||||||||||||
Commodity contracts eligible to be offset: | ||||||||||||
Assets: | ||||||||||||
Ameren Missouri | $ | 33 | $ | 9 | $ | — | $ | 24 | ||||
Ameren Illinois | 1 | 1 | — | — | ||||||||
Ameren | $ | 34 | $ | 10 | $ | — | $ | 24 | ||||
Liabilities: | ||||||||||||
Ameren Missouri | $ | 24 | $ | 9 | $ | 9 | $ | 6 | ||||
Ameren Illinois | 154 | 1 | 15 | 138 | ||||||||
Ameren | $ | 178 | $ | 10 | $ | 24 | $ | 144 | ||||
2012 | ||||||||||||
Commodity contracts eligible to be offset: | ||||||||||||
Assets: | ||||||||||||
Ameren Missouri | $ | 28 | $ | 9 | $ | — | $ | 19 | ||||
Ameren Illinois | 1 | 1 | — | — | ||||||||
Ameren | $ | 29 | $ | 10 | $ | — | $ | 19 | ||||
Liabilities: | ||||||||||||
Ameren Missouri | $ | 25 | $ | 9 | $ | 7 | $ | 9 | ||||
Ameren Illinois | 205 | 1 | 58 | 146 | ||||||||
Ameren | $ | 230 | $ | 10 | $ | 65 | $ | 155 | ||||
(a) | Cash collateral received reduces gross asset balances and is included in “Other current liabilities” and “Other deferred credits and liabilities” on the balance sheet. Cash collateral posted reduces gross liability balances and is included in “Other current assets” and “Other assets” on the balance sheet. |
Aggregate Fair Value of Derivative Liabilities(a) | Cash Collateral Posted | Potential Aggregate Amount of Additional Collateral Required(b) | |||||||||
2013 | |||||||||||
Ameren Missouri | $ | 70 | $ | 2 | $ | 67 | |||||
Ameren Illinois | 75 | 15 | 55 | ||||||||
Ameren | $ | 145 | $ | 17 | $ | 122 | |||||
2012 | |||||||||||
Ameren Missouri | $ | 78 | $ | 3 | $ | 71 | |||||
Ameren Illinois | 148 | 58 | 84 | ||||||||
Ameren | $ | 226 | $ | 61 | $ | 155 | |||||
(a) | Prior to consideration of master trading and netting agreements and including NPNS 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. |
Gain (Loss) Recognized in Regulatory Liabilities or Regulatory Assets | |||||||||
2013 | 2012 | ||||||||
Ameren (a) | Fuel oils | $ | (2 | ) | $ | (15 | ) | ||
Natural gas | 52 | 84 | |||||||
Power | 10 | (180 | ) | ||||||
Uranium | (4 | ) | (1 | ) | |||||
Total | $ | 56 | $ | (112 | ) | ||||
Ameren Missouri | Fuel oils | $ | (2 | ) | $ | (15 | ) | ||
Natural gas | 4 | 10 | |||||||
Power | 7 | (9 | ) | ||||||
Uranium | (4 | ) | (1 | ) | |||||
Total | $ | 5 | $ | (15 | ) | ||||
Ameren Illinois | Natural gas | $ | 48 | $ | 74 | ||||
Power | 3 | 29 | |||||||
Total | $ | 51 | $ | 103 | |||||
(a) | Amounts include intercompany eliminations. |
|
|||
Fair Value | Weighted | ||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | Average | ||||||
Level 3 Derivative asset and liability – commodity contracts(a): | |||||||||||
Ameren | Fuel oils | $ | 8 | $ | (3 | ) | Option model | Volatilities(%)(b) | 10 - 35 | 16 | |
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.26 - 2 | 1 | ||||||||
Power(e) | 21 | (110 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(c) | 25 - 51 | 32 | ||||
Estimated auction price for FTRs($/MW)(b) | (1,594) - 945 | 305 | |||||||||
Nodal basis($/MWh)(c) | (3) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.39 - 0.50 | 0.42 | |||||||||
Ameren credit risk(%)(c)(d) | 2 | (f) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 - 5 | 5 | ||||||||
Escalation rate(%)(b)(g) | 3 - 4 | 4 | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
Uranium | — | (6 | ) | Discounted cash flow | Average bid/ask consensus pricing($/pound)(b) | 34 - 41 | 36 | ||||
Ameren Missouri | Fuel oils | $ | 8 | $ | (3 | ) | Option model | Volatilities(%)(b) | 10 - 35 | 16 | |
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.26 - 2 | 1 | ||||||||
Power(e) | 21 | (2 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(c) | 25 - 51 | 40 | ||||
Estimated auction price for FTRs($/MW)(b) | (1,594) - 945 | 305 | |||||||||
Nodal basis($/MWh)(c) | (3) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.39 - 0.50 | 0.42 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 2 | (f) | |||||||||
Uranium | — | (6 | ) | Discounted cash flow | Average bid/ask consensus pricing($/pound)(b) | 34 - 41 | 36 | ||||
Ameren Illinois | Power(e) | $ | — | $ | (108 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(b) | 27 - 36 | 30 | |
Nodal basis($/MWh)(b) | (4) - 0 | (2) | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 2 | (f) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 - 5 | 5 | ||||||||
Escalation rate(%)(b)(g) | 3 - 4 | 4 | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Generally, significant increases (decreases) in this input in isolation would result in a significantly higher (lower) fair value measurement. |
(c) | Generally, significant increases (decreases) in this input in isolation would result in a significantly lower (higher) fair value measurement. |
(d) | Counterparty credit risk is applied only to counterparties with derivative asset balances. Ameren, Ameren Missouri and Ameren Illinois credit risk is applied only to counterparties with derivative liability balances. |
(e) | Power valuations use visible third-party pricing evaluated by month for peak and off-peak demand through 2017. Valuations beyond 2017 use fundamentally modeled pricing by month for peak and off-peak demand. |
(f) | Not applicable. |
(g) | Escalation rate applies to power prices 2026 and beyond. |
Fair Value | Weighted | ||||||||||
Assets | Liabilities | Valuation Technique | Unobservable Input | Range | Average | ||||||
Level 3 Derivative asset and liability – commodity contracts(a): | |||||||||||
Ameren | Fuel oils | $ | 8 | $ | (3 | ) | Option model | Volatilities(%)(b) | 7 - 27 | 24 | |
Discounted cash flow | Escalation rate(%)(b) | 0.21 - 0.60 | 0.44 | ||||||||
Counterparty credit risk(%)(c)(d) | 0.12 - 1 | 1 | |||||||||
Ameren credit risk(%)(c)(d) | 2 | (e) | |||||||||
Power(f) | 14 | (114 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(c) | 22 - 47 | 31 | ||||
Estimated auction price for FTRs($/MW)(b) | (281) - 1,851 | 178 | |||||||||
Nodal basis($/MWh)(c) | (5) - (1) | (3) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.22 - 1 | 1 | |||||||||
Ameren credit risk(%)(c)(d) | 2 - 5 | 5 | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 - 8 | 6 | ||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
Uranium | — | (2 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 43 - 46 | 44 | ||||
Ameren Missouri | Fuel oils | $ | 8 | $ | (3 | ) | Option model | Volatilities(%)(b) | 7 - 27 | 24 | |
Discounted cash flow | Escalation rate(%)(b) | 0.21 - 0.60 | 0.44 | ||||||||
Counterparty credit risk(%)(c)(d) | 0.12 - 1 | 1 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 2 | (e) | |||||||||
Power(f) | 14 | (3 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(c) | 24 - 56 | 36 | ||||
Estimated auction price for FTRs($/MW)(b) | (281) - 1,851 | 178 | |||||||||
Nodal basis($/MWh)(c) | (5) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.22 - 1 | 1 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 2 | (e) | |||||||||
Uranium | — | (2 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 43 - 46 | 44 | ||||
Ameren Illinois | Power(f) | $ | — | $ | (111 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(b) | 22 - 47 | 30 | |
Nodal basis($/MWh)(b) | (5) - (1) | (3) | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 5 | (e) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 - 8 | 6 | ||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Generally, significant increases (decreases) in this input in isolation would result in a significantly higher (lower) fair value measurement. |
(c) | Generally, significant increases (decreases) in this input in isolation would result in a significantly lower (higher) fair value measurement. |
(d) | Counterparty credit risk is applied only to counterparties with derivative asset balances. Ameren, Ameren Missouri and Ameren Illinois credit risk is applied only to counterparties with derivative liability balances. |
(e) | Not applicable. |
(f) | Power valuations use visible third-party pricing evaluated by month for peak and off-peak demand through 2017. Valuations beyond 2017 use fundamentally modeled pricing by month for peak and off-peak demand. |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||||
Assets: | |||||||||||||||||
Ameren | Derivative assets – commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | 1 | $ | — | $ | 8 | $ | 9 | |||||||||
Natural gas | — | 2 | — | 2 | |||||||||||||
Power | — | 2 | 21 | 23 | |||||||||||||
Total derivative assets – commodity contracts | $ | 1 | $ | 4 | $ | 29 | $ | 34 | |||||||||
Nuclear decommissioning trust fund: | |||||||||||||||||
Cash and cash equivalents | $ | 3 | $ | — | $ | — | $ | 3 | |||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 332 | — | — | 332 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 52 | — | 52 | |||||||||||||
Municipal bonds | — | 2 | — | 2 | |||||||||||||
U.S. treasury and agency securities | — | 94 | — | 94 | |||||||||||||
Asset-backed securities | — | 10 | — | 10 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total nuclear decommissioning trust fund | $ | 335 | $ | 159 | $ | — | $ | 494 | |||||||||
Total Ameren | $ | 336 | $ | 163 | $ | 29 | $ | 528 | |||||||||
Ameren Missouri | Derivative assets – commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | 1 | $ | — | $ | 8 | $ | 9 | |||||||||
Natural gas | — | 1 | — | 1 | |||||||||||||
Power | — | 2 | 21 | 23 | |||||||||||||
Total derivative assets – commodity contracts | $ | 1 | $ | 3 | $ | 29 | $ | 33 | |||||||||
Nuclear decommissioning trust fund: | |||||||||||||||||
Cash and cash equivalents | $ | 3 | $ | — | $ | — | $ | 3 | |||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 332 | — | — | 332 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 52 | — | 52 | |||||||||||||
Municipal bonds | — | 2 | — | 2 | |||||||||||||
U.S. treasury and agency securities | — | 94 | — | 94 | |||||||||||||
Asset-backed securities | — | 10 | — | 10 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total nuclear decommissioning trust fund | $ | 335 | $ | 159 | $ | — | $ | 494 | |||||||||
Total Ameren Missouri | $ | 336 | $ | 162 | $ | 29 | $ | 527 | |||||||||
Ameren Illinois | Derivative assets – commodity contracts(a): | ||||||||||||||||
Natural gas | $ | — | $ | 1 | $ | — | $ | 1 | |||||||||
Liabilities: | |||||||||||||||||
Ameren | Derivative liabilities – commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | — | $ | — | $ | 3 | $ | 3 | |||||||||
Natural gas | 3 | 54 | — | 57 | |||||||||||||
Power | — | 2 | 110 | 112 | |||||||||||||
Uranium | — | — | 6 | 6 | |||||||||||||
Total Ameren | $ | 3 | $ | 56 | $ | 119 | $ | 178 | |||||||||
Ameren Missouri | Derivative liabilities – commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | — | $ | — | $ | 3 | $ | 3 | |||||||||
Natural gas | 3 | 8 | — | 11 | |||||||||||||
Power | — | 2 | 2 | 4 | |||||||||||||
Uranium | — | — | 6 | 6 | |||||||||||||
Total Ameren Missouri | $ | 3 | $ | 10 | $ | 11 | $ | 24 | |||||||||
Ameren Illinois | Derivative liabilities – commodity contracts(a): | ||||||||||||||||
Natural gas | $ | — | $ | 46 | $ | — | $ | 46 | |||||||||
Power | — | — | 108 | 108 | |||||||||||||
Total Ameren Illinois | $ | — | $ | 46 | $ | 108 | $ | 154 | |||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | |||||||||||||||
Assets: | ||||||||||||||||||
Ameren | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 4 | $ | — | $ | 8 | $ | 12 | ||||||||||
Natural gas | — | 2 | — | 2 | ||||||||||||||
Power | — | 1 | 14 | 15 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 4 | $ | 3 | $ | 22 | $ | 29 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
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 | (b) | |||||||||
Total Ameren | $ | 269 | $ | 144 | $ | 22 | $ | 435 | ||||||||||
Ameren Missouri | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 4 | $ | — | $ | 8 | $ | 12 | ||||||||||
Natural gas | — | 1 | — | 1 | ||||||||||||||
Power | — | 1 | 14 | 15 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 4 | $ | 2 | $ | 22 | $ | 28 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
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 | (b) | |||||||||
Total Ameren Missouri | $ | 269 | $ | 143 | $ | 22 | $ | 434 | ||||||||||
Ameren Illinois | Derivative assets – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | 1 | $ | — | $ | 1 | ||||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 1 | $ | — | $ | 3 | $ | 4 | ||||||||||
Natural gas | 7 | 102 | — | 109 | ||||||||||||||
Power | — | 1 | 114 | 115 | ||||||||||||||
Uranium | — | — | 2 | 2 | ||||||||||||||
Total Ameren | $ | 8 | $ | 103 | $ | 119 | $ | 230 | ||||||||||
Ameren Missouri | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 1 | $ | — | $ | 3 | $ | 4 | ||||||||||
Natural gas | 7 | 8 | — | 15 | ||||||||||||||
Power | — | 1 | 3 | 4 | ||||||||||||||
Uranium | — | — | 2 | 2 | ||||||||||||||
Total Ameren Missouri | $ | 8 | $ | 9 | $ | 8 | $ | 25 | ||||||||||
Ameren Illinois | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | 94 | $ | — | $ | 94 | ||||||||||
Power | — | — | 111 | 111 | ||||||||||||||
Total Ameren Illinois | $ | — | $ | 94 | $ | 111 | $ | 205 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $2 million of receivables, payables, and accrued income, net. |
Net Derivative Commodity Contracts | |||||||||
Ameren Missouri | Ameren Illinois | Ameren | |||||||
Fuel oils: | |||||||||
Beginning balance at January 1, 2013 | $ | 5 | $ | (a) | $ | 5 | |||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | — | (a) | — | ||||||
Total realized and unrealized gains (losses) | — | (a) | — | ||||||
Purchases | 3 | (a) | 3 | ||||||
Sales | (1 | ) | (a) | (1 | ) | ||||
Settlements | (2 | ) | (a) | (2 | ) | ||||
Ending balance at December 31, 2013 | $ | 5 | $ | (a) | $ | 5 | |||
Change in unrealized gains (losses) related to assets/liabilities held at December 31,2013 | $ | — | $ | (a) | $ | — | |||
Natural gas: | |||||||||
Beginning balance at January 1, 2013 | $ | — | $ | — | $ | — | |||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | — | (1 | ) | (1 | ) | ||||
Total realized and unrealized gains (losses) | — | (1 | ) | (1 | ) | ||||
Purchases | — | 1 | 1 | ||||||
Ending balance at December 31, 2013 | $ | — | $ | — | $ | — | |||
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2013 | $ | — | $ | — | $ | — | |||
Power: | |||||||||
Beginning balance at January 1, 2013 | $ | 11 | $ | (111 | ) | $ | (100 | ) | |
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | 3 | (18 | ) | (15 | ) | ||||
Total realized and unrealized gains (losses) | 3 | (18 | ) | (15 | ) | ||||
Purchases | 40 | — | 40 | ||||||
Settlements | (36 | ) | 21 | (15 | ) | ||||
Transfers into Level 3 | (3 | ) | — | (3 | ) | ||||
Transfers out of Level 3 | 4 | — | 4 | ||||||
Ending balance at December 31, 2013 | $ | 19 | $ | (108 | ) | $ | (89 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2013 | $ | (1 | ) | $ | (24 | ) | $ | (25 | ) |
Uranium: | |||||||||
Beginning balance at January 1, 2013 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | (3 | ) | (a) | (3 | ) | ||||
Total realized and unrealized gains (losses) | (3 | ) | (a) | (3 | ) | ||||
Purchases | (2 | ) | (a) | (2 | ) | ||||
Settlements | 1 | (a) | 1 | ||||||
Ending balance at December 31, 2013 | $ | (6 | ) | $ | (a) | $ | (6 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2013 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
(a) | Not applicable. |
Net Derivative Commodity Contracts | |||||||||
Ameren Missouri | Ameren Illinois | Ameren | |||||||
Fuel oils: | |||||||||
Beginning balance at January 1, 2012 | $ | 3 | $ | (a) | $ | 3 | |||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | (1 | ) | (a) | (1 | ) | ||||
Total realized and unrealized gains (losses) | (1 | ) | (a) | (1 | ) | ||||
Purchases | 7 | (a) | 7 | ||||||
Sales | (3 | ) | (a) | (3 | ) | ||||
Settlements | (2 | ) | (a) | (2 | ) | ||||
Transfers into Level 3 | 1 | (a) | 1 | ||||||
Ending balance at December 31, 2012 | $ | 5 | $ | (a) | $ | 5 | |||
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2012 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Natural gas: | |||||||||
Beginning balance at January 1, 2012 | $ | (14 | ) | $ | (160 | ) | $ | (174 | ) |
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | (2 | ) | (25 | ) | (27 | ) | |||
Total realized and unrealized gains (losses) | (2 | ) | (25 | ) | (27 | ) | |||
Settlements | 1 | 15 | 16 | ||||||
Transfers out of Level 3 | 15 | 170 | 185 | ||||||
Ending balance at December 31, 2012 | $ | — | $ | — | $ | — | |||
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2012 | $ | — | $ | — | $ | — | |||
Power(b): | |||||||||
Beginning balance at January 1, 2012 | $ | 21 | $ | (140 | ) | $ | 81 | ||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | 11 | (226 | ) | (175 | ) | ||||
Total realized and unrealized gains (losses) | 11 | (226 | ) | (175 | ) | ||||
Purchases | 21 | — | 21 | ||||||
Sales | (1 | ) | — | (1 | ) | ||||
Settlements | (37 | ) | 255 | (22 | ) | ||||
Transfers out of Level 3 | (4 | ) | — | (4 | ) | ||||
Ending balance at December 31, 2012 | $ | 11 | $ | (111 | ) | $ | (100 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2012 | $ | — | $ | (191 | ) | (c) $ | (175 | ) | |
Uranium: | |||||||||
Beginning balance at January 1, 2012 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | (2 | ) | (a) | (2 | ) | ||||
Total realized and unrealized gains (losses) | (2 | ) | (a) | (2 | ) | ||||
Settlements | 1 | (a) | 1 | ||||||
Ending balance at December 31, 2012 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2012 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
(a) | Not applicable. |
(b) | Ameren amounts include intercompany eliminations. |
(c) | The change in unrealized losses was due to decreases in long-term power prices applied to 20-year Ameren Illinois swap contracts, which expire in May 2032. |
2013 | 2012 | ||||||
Ameren - derivative commodity contracts: | |||||||
Transfers into Level 3 / Transfers out of Level 1 – Fuel oils | $ | — | $ | 1 | |||
Transfers out of Level 3 / Transfers into Level 2 – Natural gas | — | 185 | |||||
Transfers into Level 3 / Transfers out of Level 2 – Power | (3 | ) | — | ||||
Transfers out of Level 3 / Transfers into Level 2 – Power | 4 | (4 | ) | ||||
Net fair value of Level 3 transfers | $ | 1 | $ | 182 | |||
Ameren Missouri - derivative commodity contracts: | |||||||
Transfers into Level 3 / Transfers out of Level 1 – Fuel oils | $ | — | $ | 1 | |||
Transfers out of Level 3 / Transfers into Level 2 – Natural gas | — | 15 | |||||
Transfers into Level 3 / Transfers out of Level 2 – Power | (3 | ) | — | ||||
Transfers out of Level 3 / Transfers into Level 2 – Power | 4 | (4 | ) | ||||
Net fair value of Level 3 transfers | $ | 1 | $ | 12 | |||
Ameren Illinois - derivative commodity contracts: | |||||||
Transfers out of Level 3 / Transfers into Level 2 – Natural gas | $ | — | $ | 170 | |||
2013 | 2012 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Ameren:(a) | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 6,038 | $ | 6,584 | $ | 6,157 | $ | 7,110 | |||||||
Preferred stock | 142 | 118 | 142 | 123 | |||||||||||
Ameren Missouri: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 3,757 | $ | 4,124 | $ | 4,006 | $ | 4,625 | |||||||
Preferred stock | 80 | 71 | 80 | 74 | |||||||||||
Ameren Illinois: | |||||||||||||||
Long-term debt (including current portion) | $ | 1,856 | $ | 2,028 | $ | 1,727 | $ | 2,020 | |||||||
Preferred stock | 62 | 47 | 62 | 49 | |||||||||||
(a) | Preferred stock is recorded in "Noncontrolling Interests" on the consolidated balance sheet. |
|
|||
2013 | 2012 | 2011 | |||||||||
Proceeds from sales and maturities | $ | 196 | $ | 384 | $ | 199 | |||||
Gross realized gains | 7 | 6 | 5 | ||||||||
Gross realized losses | 5 | 2 | 4 | ||||||||
Security Type | Cost | Gross Unrealized Gain | Gross Unrealized Loss | Fair Value | ||||||||||
2013 | ||||||||||||||
Debt securities | $ | 157 | $ | 4 | $ | 2 | $ | 159 | ||||||
Equity securities | 137 | 199 | 4 | 332 | ||||||||||
Cash | 3 | — | — | 3 | ||||||||||
Other(b) | (a) | — | — | (a) | ||||||||||
Total | $ | 297 | $ | 203 | $ | 6 | $ | 494 | ||||||
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 | ||||||
(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 | $ | 93 | $ | 94 | |||
5 years to 10 years | 31 | 32 | |||||
Due after 10 years | 33 | 33 | |||||
Total | $ | 157 | $ | 159 | |||
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 | $ | 72 | $ | 2 | $ | (a) | $ | (a) | $ | 72 | $ | 2 | ||||||||||
Equity securities | 6 | (a) | 7 | 4 | 13 | 4 | ||||||||||||||||
Total | $ | 78 | $ | 2 | $ | 7 | $ | 4 | $ | 85 | $ | 6 | ||||||||||
(a) | Amount less than $1 million. |
|
|||
|
|||
2013 | 2012 | |||||
Ameren(a) | $ | 461 | $ | 1,143 | ||
Ameren Missouri | 191 | 464 | ||||
Ameren Illinois | 198 | 408 | ||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
2013 | 2012 | ||||||||||||
Pension Benefits(a) | Postretirement Benefits(a) | Pension Benefits(a) | Postretirement Benefits(a) | ||||||||||
Accumulated benefit obligation at end of year | $ | 3,698 | $ | (b) | $ | 3,829 | $ | (b) | |||||
Change in benefit obligation: | |||||||||||||
Net benefit obligation at beginning of year | $ | 4,051 | $ | 1,157 | $ | 3,764 | $ | 1,145 | |||||
Service cost | 91 | 22 | 81 | 22 | |||||||||
Interest cost | 163 | 46 | 166 | 47 | |||||||||
Participant contributions | — | 16 | — | 16 | |||||||||
Actuarial (gain) loss | (207 | ) | (76 | ) | 240 | (10 | ) | ||||||
Curtailment gain(c) | — | (3 | ) | — | — | ||||||||
Settlement(d) | — | (5 | ) | — | — | ||||||||
Benefits paid | (198 | ) | (64 | ) | (200 | ) | (69 | ) | |||||
Early retiree reinsurance program receipt | (b) | — | (b) | 2 | |||||||||
Federal subsidy on benefits paid | (b) | 3 | (b) | 4 | |||||||||
Net benefit obligation at end of year | 3,900 | 1,096 | 4,051 | 1,157 | |||||||||
Change in plan assets: | |||||||||||||
Fair value of plan assets at beginning of year | 3,127 | 938 | 2,814 | 836 | |||||||||
Actual return on plan assets | 376 | 156 | 385 | 104 | |||||||||
Employer contributions | 156 | 25 | 128 | 45 | |||||||||
Federal subsidy on benefits paid | (b) | 3 | (b) | 4 | |||||||||
Early retiree reinsurance program receipt | (b) | — | (b) | 2 | |||||||||
Participant contributions | — | 16 | — | 16 | |||||||||
Benefits paid | (198 | ) | (64 | ) | (200 | ) | (69 | ) | |||||
Fair value of plan assets at end of year | 3,461 | 1,074 | 3,127 | 938 | |||||||||
Funded status – deficiency | 439 | 22 | 924 | 219 | |||||||||
Accrued benefit cost at December 31 | $ | 439 | $ | 22 | $ | 924 | $ | 219 | |||||
Amounts recognized in the balance sheet consist of: | |||||||||||||
Noncurrent asset(e) | $ | — | $ | (9 | ) | $ | — | $ | — | ||||
Current liability(f) | 3 | 1 | 3 | 2 | |||||||||
Noncurrent liability | 436 | 30 | 921 | 217 | |||||||||
Net liability recognized | $ | 439 | $ | 22 | $ | 924 | $ | 219 | |||||
Amounts recognized in regulatory assets consist of: | |||||||||||||
Net actuarial (gain) loss | $ | 282 | $ | (71 | ) | $ | 699 | $ | 103 | ||||
Prior service cost (credit) | (7 | ) | (20 | ) | (6 | ) | (24 | ) | |||||
Amounts (pretax) recognized in accumulated OCI consist of: | |||||||||||||
Net actuarial (gain) loss | 17 | (12 | ) | 65 | 5 | ||||||||
Prior service cost (credit) | — | (1 | ) | (14 | ) | (6 | ) | ||||||
Total | $ | 292 | $ | (104 | ) | $ | 744 | $ | 78 | ||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | Not applicable. |
(c) | Effective with the divestiture of New AER on December 2, 2013, the liability for active management employees of New AER and its subsidiaries not eligible to retire were neither transferred to IPH nor retained by Ameren, which resulted in a curtailment gain. See Note 16 – Divestiture Transactions and Discontinued Operations for further information on the divestiture. |
(d) | Effective with the divestiture of New AER on December 2, 2013, the liability for active union employees of New AER and its subsidiaries not eligible to retire was transferred to IPH based on the assumption of the collective bargaining agreements in place, which resulted in a settlement. See Note 16 – Divestiture Transactions and Discontinued Operations for further information on the divestiture. |
(e) | Included in "Other assets" on Ameren's consolidated balance sheet. |
(f) | Included in "Other current liabilities" on Ameren's consolidated balance sheet. |
Pension Benefits | Postretirement Benefits | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Discount rate at measurement date | 4.75 | % | 4.00 | % | 4.75 | % | 4.00 | % | |||
Increase in future compensation | 3.50 | 3.50 | 3.50 | 3.50 | |||||||
Medical cost trend rate (initial) | — | — | 5.00 | 5.00 | |||||||
Medical cost trend rate (ultimate) | — | — | 5.00 | 5.00 | |||||||
Years to ultimate rate | — | — | — | — | |||||||
Pension Benefits | Postretirement Benefits | ||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||||||||
Ameren Missouri | $ | 60 | $ | 52 | $ | 43 | $ | 10 | $ | 9 | $ | 9 | |||||||||||
Ameren Illinois | 50 | 46 | 28 | 11 | 35 | 118 | |||||||||||||||||
Other | 46 | 30 | 25 | 4 | 1 | 2 | |||||||||||||||||
Ameren(a) | 156 | 128 | 96 | 25 | 45 | 129 | |||||||||||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Asset Category | Target Allocation 2014 | Percentage of Plan Assets at December 31, | |||||
2013 | 2012 | ||||||
Pension Plan: | |||||||
Cash and cash equivalents | 0 - 5 % | 2 | % | 2 | % | ||
Equity securities: | |||||||
U.S. large capitalization | 29 - 39 | 36 | 34 | % | |||
U.S. small and mid-capitalization | 2 - 12 | 8 | 7 | % | |||
International and emerging markets | 9 - 19 | 14 | 13 | % | |||
Total equity | 50 - 60 | 58 | 54 | % | |||
Debt securities | 35 - 45 | 36 | 39 | % | |||
Real estate | 0 - 9 | 4 | 4 | % | |||
Private equity | 0 - 4 | (a) | 1 | % | |||
Total | 100 | % | 100 | % | |||
Postretirement Plans: | |||||||
Cash and cash equivalents | 0 - 10 % | 4 | % | 4 | % | ||
Equity securities: | |||||||
U.S. large capitalization | 33 - 43 | 41 | % | 40 | % | ||
U.S. small and mid-capitalization | 3 - 13 | 8 | % | 8 | % | ||
International | 10 - 20 | 14 | % | 14 | % | ||
Total equity | 55 - 65 | 63 | % | 62 | % | ||
Debt securities | 30 - 40 | 33 | % | 34 | % | ||
Total | 100 | % | 100 | % | |||
(a) | Less than 1% of plan assets. |
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | 5 | $ | 39 | $ | — | $ | 44 | |||||||
Equity securities: | |||||||||||||||
U.S. large capitalization | 107 | 1,162 | — | 1,269 | |||||||||||
U.S. small and mid-capitalization | 273 | — | — | 273 | |||||||||||
International and emerging markets | 143 | 372 | — | 515 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 860 | — | 860 | |||||||||||
Municipal bonds | — | 149 | — | 149 | |||||||||||
U.S. treasury and agency securities | — | 256 | — | 256 | |||||||||||
Other | — | 27 | — | 27 | |||||||||||
Real estate | — | — | 131 | 131 | |||||||||||
Private equity | — | — | 15 | 15 | |||||||||||
Derivative assets | 1 | — | — | 1 | |||||||||||
Derivative liabilities | (1 | ) | — | — | (1 | ) | |||||||||
Total | $ | 528 | $ | 2,865 | $ | 146 | $ | 3,539 | |||||||
Less: Medical benefit assets at December 31(a) | (112 | ) | |||||||||||||
Plus: Net receivables at December 31(b) | 34 | ||||||||||||||
Fair value of pension plans assets at year end | $ | 3,461 | |||||||||||||
(a) | Medical benefit (health and welfare) component for accounts maintained in accordance with Section 401(h) of the Internal Revenue Code to fund a portion of the postretirement obligation. |
(b) | Receivables related to pending security sales, offset by payables related to pending security purchases. |
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | 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 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, | ||||||||||||||||||
2013: | |||||||||||||||||||||||
Real estate | $ | 118 | $ | 9 | $ | — | $ | 4 | $ | — | $ | 131 | |||||||||||
Private equity | 19 | (9 | ) | 11 | (6 | ) | — | 15 | |||||||||||||||
2012: | |||||||||||||||||||||||
Real estate | $ | 108 | $ | 7 | $ | — | $ | 3 | $ | — | $ | 118 | |||||||||||
Private equity | 23 | (7 | ) | 8 | (5 | ) | — | 19 | |||||||||||||||
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 | $ | 77 | $ | — | $ | — | $ | 77 | |||||||
Equity securities: | |||||||||||||||
U.S. large capitalization | 297 | 101 | — | 398 | |||||||||||
U.S. small and mid-capitalization | 77 | — | — | 77 | |||||||||||
International | 39 | 96 | — | 135 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 89 | — | 89 | |||||||||||
Municipal bonds | — | 103 | — | 103 | |||||||||||
U.S. treasury and agency securities | — | 72 | — | 72 | |||||||||||
Asset-backed securities | — | 10 | — | 10 | |||||||||||
Other | — | 40 | — | 40 | |||||||||||
Total | $ | 490 | $ | 511 | $ | — | $ | 1,001 | |||||||
Plus: Medical benefit assets at December 31(a) | 112 | ||||||||||||||
Less: Net payables at December 31(b) | (39 | ) | |||||||||||||
Fair value of postretirement benefit plans assets at year end | $ | 1,074 | |||||||||||||
(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 | $ | 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. |
Pension Benefits Ameren(a) | Postretirement Benefits Ameren(a) | ||||||
2013 | |||||||
Service cost | $ | 91 | $ | 22 | |||
Interest cost | 163 | 46 | |||||
Expected return on plan assets | (218 | ) | (62 | ) | |||
Amortization of: | |||||||
Transition obligation | — | — | |||||
Prior service cost | (2 | ) | (6 | ) | |||
Actuarial loss | 87 | 8 | |||||
Curtailment gain | (12 | ) | (7 | ) | |||
Net periodic benefit cost(b) | $ | 109 | $ | 1 | |||
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(c) | $ | 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(c) | $ | 77 | $ | 23 | |||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | The net periodic benefit cost includes a $6 million and a $7 million net gain for pension benefits and postretirement benefits, respectively, which was included in "Income (loss) from discontinued operations, net of taxes" on Ameren's consolidated statement of income (loss). This net gain includes the curtailment gain recognized in 2013 as a result of a significant reduction in employees as of the December 2, 2013 closing date of the New AER divestiture. See Note 16 – Divestiture Transactions and Discontinued Operations for additional information on the divestiture. |
(c) | The net periodic benefit cost includes $9 million and $- million in total net costs for pension benefits and postretirement benefits, respectively, for 2012 which were included in "Income (loss) from discontinued operations, net of taxes" on Ameren's consolidated statement of income (loss). The net periodic benefit cost includes $7 million and $- million in total net costs for pension benefits and postretirement benefits, respectively, for 2011 which were included in "Income (loss) from discontinued operations, net of taxes" on Ameren's consolidated statement of income (loss). See Note 16 – Divestiture Transactions and Discontinued Operations for additional information on the divestiture. |
Pension Benefits | Postretirement Benefits | ||||||
Ameren(a) | Ameren(a) | ||||||
Regulatory assets: | |||||||
Prior service cost (credit) | $ | (1 | ) | $ | (4 | ) | |
Net actuarial loss | 60 | 9 | |||||
Accumulated OCI: | |||||||
Net actuarial (gain) loss | 1 | (2 | ) | ||||
Total | $ | 60 | $ | 3 | |||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Pension Costs | Postretirement Costs | ||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||||||||
Ameren Missouri | $ | 69 | $ | 63 | $ | 51 | $ | 8 | $ | 10 | $ | 11 | |||||||||||
Ameren Illinois | 41 | 37 | 16 | — | 4 | 11 | |||||||||||||||||
Other | 5 | 2 | 3 | — | — | 1 | |||||||||||||||||
Ameren(a) | 115 | 102 | 70 | 8 | 14 | 23 | |||||||||||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Pension Benefits | Postretirement Benefits | ||||||||||||||||||
Paid from Qualified Trust | Paid from Company Funds | Paid from Qualified Trust | Paid from Company Funds | Federal Subsidy | |||||||||||||||
2014 | $ | 247 | $ | 3 | $ | 61 | $ | 2 | $ | 3 | |||||||||
2015 | 249 | 3 | 63 | 2 | 4 | ||||||||||||||
2016 | 255 | 3 | 66 | 2 | 4 | ||||||||||||||
2017 | 260 | 3 | 69 | 2 | 4 | ||||||||||||||
2018 | 264 | 3 | 72 | 2 | 4 | ||||||||||||||
2019 - 2023 | 1,342 | 14 | 394 | 12 | 19 | ||||||||||||||
Pension Benefits | Postretirement Benefits | ||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||
Discount rate at measurement date | 4.00 | % | 4.50 | % | 5.25 | % | 4.00 | % | 4.50 | % | 5.25 | % | |||||
Expected return on plan assets | 7.50 | 7.75 | 8.00 | 7.25 | 7.50 | 7.75 | |||||||||||
Increase in future compensation | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | |||||||||||
Medical cost trend rate (initial) | — | — | — | 5.00 | 5.50 | 6.00 | |||||||||||
Medical cost trend rate (ultimate) | — | — | — | 5.00 | 5.00 | 5.00 | |||||||||||
Years to ultimate rate | — | — | — | — | 1 year | 2 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 | ) | $ | 109 | $ | — | $ | 32 | ||||||
0.25% increase in salary scale | 2 | 17 | — | — | |||||||||||
1.00% increase in annual medical trend | — | — | 2 | 40 | |||||||||||
1.00% decrease in annual medical trend | — | — | (2 | ) | (37 | ) | |||||||||
2013 | 2012 | 2011 | |||||||||
Ameren Missouri | $ | 16 | $ | 16 | $ | 16 | |||||
Ameren Illinois | 10 | 9 | 8 | ||||||||
Other | 1 | 1 | 1 | ||||||||
Ameren(a) | 27 | 26 | 25 | ||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
|
|||
Performance Share Units | ||||||
Share Units | Weighted-average Fair Value per Unit | |||||
Nonvested at January 1, 2013 | 1,192,487 | $ | 33.56 | |||
Granted(a) | 840,482 | 31.19 | ||||
Unearned or forfeited(b) | (29,730 | ) | 31.93 | |||
Earned and vested(c) | (784,695 | ) | 31.60 | |||
Nonvested at December 31, 2013 | 1,218,544 | $ | 33.23 | |||
(a) | Includes performance share units (share units) granted to certain executive and nonexecutive officers and other eligible employees in 2013 under the 2006 Plan. |
(b) | Includes share units granted in 2011 that were not earned based on performance provisions of the award grants. |
(c) | Includes share units granted in 2011 that vested as of December 31, 2013, 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 and certain employees whose employment terminated on December 2, 2013, with the divestiture of New AER. Actual shares issued for retirement-eligible employees and former New AER subsidiaries' employees will vary depending on actual performance over the three-year measurement period. |
|
|||
Ameren Missouri | Ameren Illinois | Ameren | ||||||
2013 | ||||||||
Statutory federal income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Depreciation differences | — | (1 | ) | — | ||||
Amortization of investment tax credit | (1 | ) | — | (1 | ) | |||
State tax | 3 | 6 | 4 | |||||
Other permanent items(a) | 1 | — | — | |||||
Effective income tax rate | 38 | % | 40 | % | 38 | % | ||
2012 | ||||||||
Statutory federal income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Depreciation differences | (1 | ) | — | (1 | ) | |||
Amortization of investment tax credit | (1 | ) | (1 | ) | (1 | ) | ||
State tax | 3 | 6 | 5 | |||||
Reserve for uncertain tax positions | 1 | — | — | |||||
Other permanent items(a) | — | — | (1 | ) | ||||
Effective income tax rate | 37 | % | 40 | % | 37 | % | ||
2011 | ||||||||
Statutory federal income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Depreciation differences | (2 | ) | — | (1 | ) | |||
Amortization of investment tax credit | (1 | ) | (1 | ) | (1 | ) | ||
State tax | 3 | 5 | 4 | |||||
Reserve for uncertain tax positions | — | — | 1 | |||||
Tax credits | — | — | (1 | ) | ||||
Other permanent items(a) | 1 | — | — | |||||
Effective income tax rate | 36 | % | 39 | % | 37 | % | ||
(a) | Permanent items are treated differently for book and tax purposes and primarily include non-taxable income related to company-owned life insurance and deductions related to dividends on DRPlus and the 401(k) plan for Ameren, as well as nondeductible expenses related to lobbying and stock issuance costs for Ameren Missouri. |
Ameren Missouri | Ameren Illinois | Other | Ameren(a) | ||||||||||||
2013 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | 136 | $ | (15 | ) | $ | (239 | ) | (b) | $ | (118 | ) | |||
State | 41 | 21 | (43 | ) | (b) | 19 | |||||||||
Deferred taxes: | |||||||||||||||
Federal | 64 | 99 | 205 | (b) | 368 | ||||||||||
State | 6 | 6 | 36 | (b) | 48 | ||||||||||
Deferred investment tax credits, amortization | (5 | ) | (1 | ) | — | (6 | ) | ||||||||
Total income tax expense (benefit) | $ | 242 | $ | 110 | $ | (41 | ) | $ | 311 | ||||||
2012 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | (25 | ) | $ | (7 | ) | $ | 72 | $ | 40 | |||||
State | (10 | ) | (3 | ) | 23 | 10 | |||||||||
Deferred taxes: | |||||||||||||||
Federal | 248 | 76 | (120 | ) | 204 | ||||||||||
State | 44 | 30 | (14 | ) | 60 | ||||||||||
Deferred investment tax credits, amortization | (5 | ) | (2 | ) | — | (7 | ) | ||||||||
Total income tax expense (benefit) | $ | 252 | $ | 94 | $ | (39 | ) | $ | 307 | ||||||
2011 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | 3 | $ | (24 | ) | $ | 15 | $ | (6 | ) | |||||
State | 2 | (4 | ) | — | (2 | ) | |||||||||
Deferred taxes: | |||||||||||||||
Federal | 129 | 123 | (39 | ) | 213 | ||||||||||
State | 31 | 34 | (10 | ) | 55 | ||||||||||
Deferred investment tax credits, amortization | (4 | ) | (2 | ) | — | (6 | ) | ||||||||
Total income tax expense (benefit) | $ | 161 | $ | 127 | $ | (34 | ) | $ | 254 | ||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | These amounts are substantially related to the reversal of unrecognized tax benefits as a result of new IRS guidance related to the deductibility of expenditures to maintain, replace or improve steam or electric power generation property, along with casualty loss deductions for storm damage. They also reflect the increase in deferred tax expense due to available net operating losses. |
Ameren Missouri | Ameren Illinois | Other | Ameren(a) | ||||||||||||
2013 | |||||||||||||||
Accumulated deferred income taxes, net liability (asset): | |||||||||||||||
Plant related | $ | 2,513 | $ | 1,243 | $ | 13 | $ | 3,769 | |||||||
Regulatory assets, net | 74 | 2 | — | 76 | |||||||||||
Deferred employee benefit costs | (74 | ) | (85 | ) | (114 | ) | (273 | ) | |||||||
Purchase accounting | — | (27 | ) | (1 | ) | (28 | ) | ||||||||
ARO | (7 | ) | 1 | — | (6 | ) | |||||||||
Other(b)(c) | (17 | ) | (63 | ) | (398 | ) | (478 | ) | |||||||
Total net accumulated deferred income tax liabilities (assets)(d) | $ | 2,489 | $ | 1,071 | $ | (500 | ) | $ | 3,060 | ||||||
2012 | |||||||||||||||
Accumulated deferred income taxes, net liability (asset): | |||||||||||||||
Plant related | $ | 2,385 | $ | 1,145 | $ | 20 | $ | 3,550 | |||||||
Regulatory assets, net | 73 | — | — | 73 | |||||||||||
Deferred employee benefit costs | (84 | ) | (102 | ) | (137 | ) | (323 | ) | |||||||
Purchase accounting | — | (27 | ) | (1 | ) | (28 | ) | ||||||||
ARO | (7 | ) | 1 | — | (6 | ) | |||||||||
Other(b) | 50 | (77 | ) | (223 | ) | (250 | ) | ||||||||
Total net accumulated deferred income tax liabilities (assets)(e) | $ | 2,417 | $ | 940 | $ | (341 | ) | $ | 3,016 | ||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | Includes deferred tax assets related to net operating loss and tax credit carryforwards detailed in the table below. |
(c) | Includes total valuation allowances for Ameren, Ameren Missouri, and Ameren Illinois of $7 million, $1 million, and $1 million, respectively, as of December 31, 2013. The state valuation allowances are shown in the table below. |
(d) | Includes $20 million recorded in "Other current assets" on Ameren Missouri's balance sheet as of December 31, 2013. |
(e) | Includes $26 million recorded in "Other current assets" on Ameren Missouri's balance sheet as of December 31, 2012. |
Ameren Missouri | Ameren Illinois | Other | Ameren(a) | ||||||||||||
Net operating loss carryforwards: | |||||||||||||||
Federal(b) | $ | 61 | $ | 84 | $ | 215 | $ | 360 | |||||||
State(c) | 3 | 11 | 34 | 48 | |||||||||||
Total net operating loss carryforwards | $ | 64 | $ | 95 | $ | 249 | $ | 408 | |||||||
Tax credit carryforwards: | |||||||||||||||
Federal(d) | $ | 12 | $ | — | $ | 76 | $ | 88 | |||||||
State(e) | 1 | 1 | 32 | 34 | |||||||||||
State valuation allowance(f) | (1 | ) | (1 | ) | (2 | ) | (4 | ) | |||||||
Total tax credit carryforwards | $ | 12 | $ | — | $ | 106 | $ | 118 | |||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | These will begin to expire in 2028. |
(c) | These will begin to expire in 2017. |
(d) | These will begin to expire in 2029. |
(e) | These will begin to expire in 2014. |
(f) | This balance increased by $2 million, $- million and $- million for Ameren, Ameren Missouri and Ameren Illinois, respectively, during 2013. |
Ameren Missouri | Ameren Illinois | Other | Ameren(a) | ||||||||||||
Net operating loss carryforwards: | |||||||||||||||
Federal(b) | $ | 61 | $ | 61 | $ | 51 | $ | 173 | |||||||
State(c) | 3 | 11 | 13 | 27 | |||||||||||
Total net operating loss carryforwards | $ | 64 | $ | 72 | $ | 64 | $ | 200 | |||||||
Tax credit carryforwards: | |||||||||||||||
Federal(d) | $ | 11 | $ | — | $ | 75 | $ | 86 | |||||||
State(e) | 1 | 1 | 23 | 25 | |||||||||||
State valuation allowance(f) | (1 | ) | (1 | ) | — | (2 | ) | ||||||||
Total tax credit carryforwards | $ | 11 | $ | — | $ | 98 | $ | 109 | |||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | These will begin to expire in 2028 |
(c) | These will begin to expire in2017. |
(d) | These will begin to expire in 2029. |
(e) | These began to expire in 2013. |
(f) | This balance increased by $1 million, $- million and $1 million for Ameren, Ameren Missouri and Ameren Illinois, respectively, during 2012. |
Ameren Missouri | Ameren Illinois | Other | Ameren(a) | ||||||||||||
Unrecognized tax benefits – January 1, 2011 | $ | 164 | $ | 56 | $ | 26 | $ | 246 | |||||||
Increases based on tax positions prior to 2011 | 15 | — | 7 | 22 | |||||||||||
Decreases based on tax positions prior to 2011 | (63 | ) | (41 | ) | (21 | ) | (125 | ) | |||||||
Increases based on tax positions related to 2011 | 13 | — | 4 | 17 | |||||||||||
Changes related to settlements with taxing authorities | (5 | ) | (4 | ) | (1 | ) | (10 | ) | |||||||
Decreases related to the lapse of statute of limitations | — | — | (2 | ) | (2 | ) | |||||||||
Unrecognized tax benefits – December 31, 2011 | $ | 124 | $ | 11 | $ | 13 | $ | 148 | |||||||
Increases based on tax positions prior to 2012 | 4 | — | 1 | 5 | |||||||||||
Decreases based on tax positions prior to 2012 | (7 | ) | (1 | ) | (5 | ) | (13 | ) | |||||||
Increases (decreases) based on tax positions related to 2012 | 15 | 3 | (1 | ) | 17 | ||||||||||
Changes related to settlements with taxing authorities | — | — | — | — | |||||||||||
Decreases related to the lapse of statute of limitations | — | — | (1 | ) | (1 | ) | |||||||||
Unrecognized tax benefits – December 31, 2012 | $ | 136 | $ | 13 | $ | 7 | $ | 156 | |||||||
Increases based on tax positions prior to 2013 | — | 2 | 5 | 7 | |||||||||||
Decreases based on tax positions prior to 2013 | (122 | ) | (16 | ) | (5 | ) | (143 | ) | |||||||
Increases based on tax positions related to 2013 | 16 | — | 53 | (b) | 69 | ||||||||||
Changes related to settlements with taxing authorities | — | — | — | — | |||||||||||
Increases related to the lapse of statute of limitations | 1 | — | — | 1 | |||||||||||
Unrecognized tax benefits (detriments) – December 31, 2013 | $ | 31 | $ | (1 | ) | $ | 60 | $ | 90 | ||||||
Total unrecognized tax benefits that, if recognized, would affect the effective tax rates as of December 31, 2011 | $ | 1 | $ | — | $ | — | $ | 1 | |||||||
Total unrecognized tax benefits (detriments) that, if recognized, would affect the effective tax rates as of December 31, 2012 | $ | 3 | $ | (1 | ) | $ | (1 | ) | $ | 1 | |||||
Total unrecognized tax benefits that, if recognized, would affect the effective tax rates as of December 31, 2013 | $ | 3 | $ | — | $ | 51 | (b) | $ | 54 | ||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | Primarily due to tax positions relating to the New AER divestiture. The income statement impact of this unrecognized tax benefit was included in "Income (loss) from discontinued operations, net of taxes" on Ameren's consolidated statement of income (loss). See Note 16 – Divestiture Transactions and Discontinued Operations for additional information. |
Ameren Missouri | Ameren Illinois | Other | Ameren(a) | ||||||||||||
Liability for interest – January 1, 2011 | $ | 10 | $ | 2 | $ | 5 | $ | 17 | |||||||
Interest income for 2011 | (3 | ) | (1 | ) | (7 | ) | (11 | ) | |||||||
Interest payment | (1 | ) | — | — | (1 | ) | |||||||||
Liability for interest – December 31, 2011 | $ | 6 | $ | 1 | $ | (2 | ) | $ | 5 | ||||||
Interest charges (income) for 2012 | 2 | — | (1 | ) | 1 | ||||||||||
Liability for interest – December 31, 2012 | $ | 8 | $ | 1 | $ | (3 | ) | $ | 6 | ||||||
Interest charges (income) for 2013 | (8 | ) | (1 | ) | 4 | (5 | ) | ||||||||
Liability for interest – December 31, 2013 | $ | — | $ | — | $ | 1 | $ | 1 | |||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
|
|||
Agreement | Income Statement Line Item | Ameren Missouri | Ameren Illinois | ||||||
Ameren Missouri power supply agreements | Operating Revenues | 2013 | $ | 3 | $ | (a) | |||
with Ameren Illinois | 2012 | (b) | (a) | ||||||
2011 | 2 | (a) | |||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2013 | 21 | 1 | |||||
rent and facility services | 2012 | 19 | 1 | ||||||
2011 | 16 | 2 | |||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2013 | 1 | 3 | |||||
miscellaneous support services | 2012 | 1 | (b) | ||||||
2011 | 5 | 1 | |||||||
Total Operating Revenues | 2013 | $ | 25 | $ | 4 | ||||
2012 | 20 | 1 | |||||||
2011 | 23 | 3 | |||||||
Ameren Illinois power supply | Purchased Power | 2013 | $ | (a) | $ | 3 | |||
agreements with Ameren Missouri | 2012 | (a) | (b) | ||||||
2011 | (a) | 2 | |||||||
Ameren Illinois transmission | Purchased Power | 2013 | (a) | 2 | |||||
services with ATXI | 2012 | (a) | 3 | ||||||
2011 | (a) | 3 | |||||||
Total Purchased Power | 2013 | $ | (a) | $ | 5 | ||||
2012 | (a) | 3 | |||||||
2011 | (a) | 5 | |||||||
Ameren Services support services | Other Operations and | 2013 | $ | 116 | $ | 93 | |||
agreement | Maintenance | 2012 | 106 | 88 | |||||
2011 | 114 | 87 | |||||||
Insurance premiums(c) | Other Operations and | 2013 | (b) | (a) | |||||
Maintenance | 2012 | (b) | (a) | ||||||
2011 | (b) | (a) | |||||||
Total Other Operations and | 2013 | $ | 116 | $ | 93 | ||||
Maintenance Expenses | 2012 | 106 | 88 | ||||||
2011 | 114 | 87 | |||||||
Money pool borrowings (advances) | Interest (Charges) | 2013 | $ | (b) | $ | (b) | |||
Income | 2012 | (b) | (b) | ||||||
2011 | — | — | |||||||
(a) | Not applicable. |
(b) | Amount less than $1 million. |
(c) | Represents insurance premiums paid to Energy Risk Assurance Company, an affiliate for replacement power, property damage, and terrorism coverage. |
|
|||
Type and Source of Coverage | Maximum Coverages | Maximum Assessments | ||||||
Public liability and nuclear worker liability: | ||||||||
American Nuclear Insurers | $ | 375 | $ | — | ||||
Pool participation | 13,241 | (a) | 128 | (b) | ||||
$ | 13,616 | (c) | $ | 128 | ||||
Property damage: | ||||||||
Nuclear Electric Insurance Limited | $ | 2,250 | (d) | $ | 23 | (e) | ||
European Mutual Association for Nuclear Insurance | 500 | (f) | — | |||||
$ | 2,750 | $ | 23 | |||||
Replacement power: | ||||||||
Nuclear Electric Insurance Limited | $ | 490 | (g) | $ | 9 | (e) | ||
Missouri Energy Risk Assurance Company | $ | 64 | (h) | $ | — | |||
(a) | Provided through mandatory participation in an industrywide retrospective premium assessment program. |
(b) | Retrospective premium under the Price-Anderson Act. This is subject to retrospective assessment with respect to a covered loss in excess of $375 million in the event of an incident at any licensed United States commercial reactor, payable at $19 million per year. |
(c) | Limit of liability for each incident under the Price-Anderson Act liability provisions of the Atomic Energy Act of 1954, as amended. A company could be assessed up to $128 million per incident for each licensed reactor it operates with a maximum of $19 million per incident to be paid in a calendar year for each reactor. This limit is subject to change to account for the effects of inflation and changes in the number of licensed reactors. |
(d) | Nuclear Electric Insurance Limited provides $2.25 billion in property damage, decontamination, and premature decommissioning insurance. There is a $1.7 billion sublimit for non-radiation events, of which the top $200 million is a shared limit with other generators purchasing this coverage and includes one free reinstatement. |
(e) | All Nuclear Electric Insurance Limited insured plants could be subject to assessments should losses exceed the accumulated funds from Nuclear Electric Insurance Limited. |
(f) | European Mutual Association for Nuclear Insurance provides $500 million in excess of the $2.25 billion property coverage and $1.7 billion non-radiation coverage. |
(g) | Provides replacement power cost insurance in the event of a prolonged accidental outage at our nuclear energy center. Weekly indemnity up to $4.5 million for 52 weeks, which commences after the first eight weeks of an outage, plus up to $3.6 million per week for a minimum of 71 weeks thereafter for a total not exceeding the policy limit of $490 million. Effective April 1, 2013, non-radiation events are sub-limited to $327.6 million. |
(h) | Provides replacement power cost insurance in the event of a prolonged accidental outage at our nuclear energy center. The coverage commences after the first 52 weeks of insurance coverage from Nuclear Electric Insurance Limited and is a weekly indemnity of $900,000 for 71 weeks in excess of the $3.6 million per week set forth above. Missouri Energy Risk Assurance Company LLC is an affiliate and has reinsured this coverage with third-party insurance companies. See Note 14 – Related Party Transactions for more information on this affiliate transaction. |
Total | 2014 | 2015 | 2016 | 2017 | 2018 | After 5 Years | |||||||||||||||||||||
Ameren:(a) | |||||||||||||||||||||||||||
Minimum capital lease payments(b) | $ | 556 | $ | 32 | $ | 33 | $ | 33 | $ | 33 | $ | 32 | $ | 393 | |||||||||||||
Less amount representing interest | 257 | 27 | 27 | 27 | 27 | 26 | 123 | ||||||||||||||||||||
Present value of minimum capital lease payments | $ | 299 | $ | 5 | $ | 6 | $ | 6 | $ | 6 | $ | 6 | $ | 270 | |||||||||||||
Operating leases(c) | 117 | 14 | 13 | 13 | 13 | 13 | 51 | ||||||||||||||||||||
Total lease obligations | $ | 416 | $ | 19 | $ | 19 | $ | 19 | $ | 19 | $ | 19 | $ | 321 | |||||||||||||
Ameren Missouri: | |||||||||||||||||||||||||||
Minimum capital lease payments(b) | $ | 556 | $ | 32 | $ | 33 | $ | 33 | $ | 33 | $ | 32 | $ | 393 | |||||||||||||
Less amount representing interest | 257 | 27 | 27 | 27 | 27 | 26 | 123 | ||||||||||||||||||||
Present value of minimum capital lease payments | $ | 299 | $ | 5 | $ | 6 | $ | 6 | $ | 6 | $ | 6 | $ | 270 | |||||||||||||
Operating leases(c) | 106 | 11 | 11 | 11 | 12 | 11 | 50 | ||||||||||||||||||||
Total lease obligations | $ | 405 | $ | 16 | $ | 17 | $ | 17 | $ | 18 | $ | 17 | $ | 320 | |||||||||||||
Ameren Illinois: | |||||||||||||||||||||||||||
Operating leases(c) | $ | 7 | $ | 2 | $ | 1 | $ | 1 | $ | 1 | $ | 1 | $ | 1 | |||||||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | See Properties under Part I, Item 2, and Note 3 – Property and Plant, Net, of this report for additional information. |
(c) | Amounts related to certain land-related leases have indefinite payment periods. The annual obligation of $2 million, $1 million and $1 million for Ameren, Ameren Missouri and Ameren Illinois for these items is included in the 2014 through 2018 columns, respectively. |
2013 | 2012 | 2011 | |||||||||
Ameren(a) | $ | 32 | $ | 33 | $ | 36 | |||||
Ameren Missouri | 29 | 29 | 29 | ||||||||
Ameren Illinois | 21 | 19 | 17 | ||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
Coal | Natural Gas(a) | Nuclear Fuel | Purchased Power(b) | Methane Gas | Other | Total | |||||||||||||||||||||
Ameren:(c) | |||||||||||||||||||||||||||
2014 | $ | 620 | $ | 323 | $ | 64 | $ | 308 | $ | 3 | $ | 201 | $ | 1,519 | |||||||||||||
2015 | 642 | 179 | 63 | 164 | 4 | 143 | 1,195 | ||||||||||||||||||||
2016 | 664 | 90 | 81 | 78 | 4 | 76 | 993 | ||||||||||||||||||||
2017 | 676 | 45 | 58 | 55 | 4 | 50 | 888 | ||||||||||||||||||||
2018 | 120 | 28 | 57 | 52 | 5 | 51 | 313 | ||||||||||||||||||||
Thereafter | 125 | 82 | 158 | 635 | 91 | 350 | 1,441 | ||||||||||||||||||||
Total | $ | 2,847 | $ | 747 | $ | 481 | $ | 1,292 | $ | 111 | $ | 871 | $ | 6,349 | |||||||||||||
Ameren Missouri: | |||||||||||||||||||||||||||
2014 | $ | 620 | $ | 62 | $ | 64 | $ | 19 | $ | 3 | $ | 127 | $ | 895 | |||||||||||||
2015 | 642 | 32 | 63 | 19 | 4 | 101 | 861 | ||||||||||||||||||||
2016 | 664 | 19 | 81 | 19 | 4 | 40 | 827 | ||||||||||||||||||||
2017 | 676 | 11 | 58 | 19 | 4 | 26 | 794 | ||||||||||||||||||||
2018 | 120 | 8 | 57 | 19 | 5 | 27 | 236 | ||||||||||||||||||||
Thereafter | 125 | 28 | 158 | 110 | 91 | 183 | 695 | ||||||||||||||||||||
Total | $ | 2,847 | $ | 160 | $ | 481 | $ | 205 | $ | 111 | $ | 504 | $ | 4,308 | |||||||||||||
Ameren Illinois: | |||||||||||||||||||||||||||
2014 | $ | — | $ | 261 | $ | — | $ | 289 | $ | — | $ | 23 | $ | 573 | |||||||||||||
2015 | — | 147 | — | 145 | — | 24 | 316 | ||||||||||||||||||||
2016 | — | 71 | — | 59 | — | 24 | 154 | ||||||||||||||||||||
2017 | — | 34 | — | 36 | — | 24 | 94 | ||||||||||||||||||||
2018 | — | 20 | — | 33 | — | 24 | 77 | ||||||||||||||||||||
Thereafter | — | 54 | — | 525 | — | 167 | 746 | ||||||||||||||||||||
Total | $ | — | $ | 587 | $ | — | $ | 1,087 | $ | — | $ | 286 | $ | 1,960 | |||||||||||||
(a) | Includes amounts for generation and for distribution. |
(b) | The purchased power amounts for Ameren and Ameren Illinois include 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. |
(c) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
Estimate | Recorded Liability(a) | ||||||||||
Low | High | ||||||||||
Ameren | $ | 278 | $ | 338 | $ | 278 | |||||
Ameren Missouri | 4 | 5 | 4 | ||||||||
Ameren Illinois | 274 | 333 | 274 | ||||||||
(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) | |||
1 | 47 | 50 | 71 | |||
(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 | |||||||||||
2013 | 2012 | 2011 | |||||||||
Operating revenues | $ | 1,037 | $ | 1,047 | $ | 1,358 | |||||
Operating expenses | (1,207 | ) | (a) | (3,474 | ) | (b) | (1,150 | ) | |||
Operating income (loss) | (170 | ) | (2,427 | ) | 208 | ||||||
Other income (loss) | (1 | ) | — | 1 | |||||||
Interest charges | (39 | ) | (56 | ) | (64 | ) | |||||
Income (loss) before income taxes | (210 | ) | (2,483 | ) | 145 | ||||||
Income tax (expense) benefit | (13 | ) | 987 | (56 | ) | ||||||
Income (loss) from discontinued operations, net of taxes | $ | (223 | ) | $ | (1,496 | ) | $ | 89 | |||
(a) | Includes a $201 million pretax loss on disposal relating to the New AER divestiture. |
(b) | Includes a noncash pretax asset impairment charge of $628 million to reduce the carrying value of AERG’s Duck Creek energy center to its estimated fair value under held and used accounting guidance. 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 intended to exit the Merchant Generation business. |
December 31, 2013 | December 31, 2012 | ||||||
Assets of discontinued operations | |||||||
Cash and cash equivalents | $ | — | $ | 25 | |||
Accounts receivable and unbilled revenue | 5 | 102 | |||||
Materials and supplies | 5 | 135 | |||||
Mark-to-market derivative assets | — | 102 | |||||
Property and plant, net | 142 | 748 | |||||
Accumulated deferred income taxes, net(a) | 13 | 395 | |||||
Other assets | — | 104 | |||||
Total assets of discontinued operations | $ | 165 | $ | 1,611 | |||
Liabilities of discontinued operations | |||||||
Accounts payable and other current obligations | $ | 5 | $ | 141 | |||
Mark-to-market derivative liabilities | — | 63 | |||||
Long-term debt, net | — | 824 | |||||
Asset retirement obligations(b) | 40 | 97 | |||||
Pension and other postretirement benefits | — | 40 | |||||
Other liabilities | — | 28 | |||||
Total liabilities of discontinued operations | $ | 45 | $ | 1,193 | |||
Accumulated other comprehensive income (c) | $ | — | $ | 19 | |||
Noncontrolling interest(d) | $ | — | $ | 8 | |||
(a) | The December 31, 2013 balance primarily consists of deferred income tax assets related to the abandoned Meredosia and Hutsonville energy centers. |
(b) | Includes AROs associated with the abandoned Meredosia and Hutsonville energy centers of $31 million and $26 million at December 31, 2013, and 2012, respectively. |
(c) | Accumulated other comprehensive income related to discontinued operations included in “Accumulated other comprehensive loss” on Ameren’s December 31, 2012, consolidated balance sheet. This balance related to New AER assets and liabilities that were realized or removed from Ameren’s consolidated balance sheet either before or at the December 2, 2013 closing of the New AER divestiture. |
(d) | The 20% ownership interest of EEI not owned by Ameren was included in “Noncontrolling interests” on Ameren’s December 31, 2012, consolidated balance sheet. This noncontrolling interest was removed from Ameren’s consolidated balance sheet at the December 2, 2013 closing of the New AER divestiture. |
• | $176 million related to guarantees supporting Marketing Company for physically and financially settled power transactions with its counterparties that were in place at the December 2, 2013 closing of the divestiture, as well as for Marketing Company's clearing broker and other service agreements. If Marketing Company did not fulfill its obligations to these counterparties who had active open positions as of December 31, 2013, Ameren would have been required under its guarantees to provide $6 million to the counterparties. |
• | $14 million related to requirements for leasing agreements and potential environmental obligations. |
|
|||
Ameren Missouri | Ameren Illinois | Other | Intersegment Eliminations | Consolidated | ||||||||||||||||
2013 | ||||||||||||||||||||
External revenues | $ | 3,516 | $ | 2,307 | $ | 15 | $ | — | $ | 5,838 | ||||||||||
Intersegment revenues | 25 | 4 | 2 | (31 | ) | — | ||||||||||||||
Depreciation and amortization | 454 | 243 | 9 | — | 706 | |||||||||||||||
Interest and dividend income | 27 | 2 | 1 | — | 30 | |||||||||||||||
Interest charges | 210 | 143 | 45 | — | 398 | |||||||||||||||
Income taxes (benefit) | 242 | 110 | (41 | ) | — | 311 | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 395 | 160 | (43 | ) | — | 512 | ||||||||||||||
Capital expenditures | 648 | 701 | 30 | (a) | — | 1,379 | ||||||||||||||
Total assets | 12,904 | 7,454 | 752 | (233 | ) | 20,877 | (b) | |||||||||||||
2012 | ||||||||||||||||||||
External revenues | $ | 3,252 | $ | 2,524 | $ | 5 | $ | — | $ | 5,781 | ||||||||||
Intersegment revenues | 20 | 1 | 3 | (24 | ) | — | ||||||||||||||
Depreciation and amortization | 440 | 221 | 12 | — | 673 | |||||||||||||||
Interest and dividend income | 32 | — | — | — | 32 | |||||||||||||||
Interest charges | 223 | 129 | 40 | — | 392 | |||||||||||||||
Income taxes (benefit) | 252 | 94 | (39 | ) | — | 307 | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 416 | 141 | (41 | ) | — | 516 | ||||||||||||||
Capital expenditures | 595 | 442 | 26 | (a) | — | 1,063 | ||||||||||||||
Total assets | 13,043 | 7,282 | 1,228 | (934 | ) | 20,619 | (b) | |||||||||||||
2011 | ||||||||||||||||||||
External revenues | $ | 3,360 | $ | 2,784 | $ | 4 | $ | — | $ | 6,148 | ||||||||||
Intersegment revenues | 23 | 3 | 3 | (29 | ) | — | ||||||||||||||
Depreciation and amortization | 408 | 215 | 20 | — | 643 | |||||||||||||||
Interest and dividend income | 30 | 1 | — | — | 31 | |||||||||||||||
Interest charges | 209 | 136 | 42 | — | 387 | |||||||||||||||
Income taxes (benefit) | 161 | 127 | (34 | ) | — | 254 | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 287 | 193 | (49 | ) | — | 431 | ||||||||||||||
Capital expenditures | 550 | 351 | (20 | ) | (a) | — | 881 | |||||||||||||
Total assets | 12,757 | 7,213 | 1,211 | (1,179 | ) | 20,002 | (b) | |||||||||||||
(a) | Includes the elimination of intercompany transfers. |
(b) | Excludes total assets from discontinued operations of $165 million, $1,611 million, and $3,721 million as of December 31, 2013, 2012, and 2011, respectively. |
|
|||
Ameren | 2013 | 2012 | ||||||||||||||||||||||||||||||
Quarter ended (a) | March 31 | June 30 | September 30 | December 31 | March 31 | June 30 | September 30 | December 31 | ||||||||||||||||||||||||
Operating revenues | $ | 1,475 | $ | 1,403 | $ | 1,638 | $ | 1,322 | $ | 1,412 | $ | 1,402 | $ | 1,709 | $ | 1,258 | ||||||||||||||||
Operating income | 185 | 261 | 567 | 171 | 159 | 347 | 570 | 112 | ||||||||||||||||||||||||
Net income (loss)(b) | (143 | ) | 96 | 304 | 38 | (403 | ) | 210 | 374 | (1,155 | ) | |||||||||||||||||||||
Net income attributable to Ameren Corporation – continuing operations | $ | 54 | $ | 105 | $ | 305 | $ | 48 | $ | 38 | $ | 164 | $ | 302 | $ | 12 | ||||||||||||||||
Net income (loss) attributable to Ameren Corporation – discontinued operations (b) | (199 | ) | (10 | ) | (3 | ) | (11 | ) | (441 | ) | 47 | 72 | (1,168 | ) | ||||||||||||||||||
Net income (loss) attributable to Ameren Corporation | $ | (145 | ) | $ | 95 | $ | 302 | $ | 37 | $ | (403 | ) | $ | 211 | $ | 374 | $ | (1,156 | ) | |||||||||||||
Earnings per common share – basic – continuing operations | $ | 0.22 | $ | 0.44 | $ | 1.26 | $ | 0.19 | $ | 0.16 | $ | 0.67 | $ | 1.25 | $ | 0.05 | ||||||||||||||||
Earnings (loss) per common share – basic – discontinued operations | (0.82 | ) | (0.05 | ) | (0.01 | ) | (0.04 | ) | (1.82 | ) | 0.20 | 0.29 | (4.81 | ) | ||||||||||||||||||
Earnings (loss) per common share – basic | $ | (0.60 | ) | $ | 0.39 | $ | 1.25 | $ | 0.15 | $ | (1.66 | ) | $ | 0.87 | $ | 1.54 | $ | (4.76 | ) | |||||||||||||
Earnings per common share – diluted – continuing operations | $ | 0.22 | $ | 0.44 | $ | 1.25 | $ | 0.19 | $ | 0.16 | $ | 0.67 | $ | 1.25 | $ | 0.05 | ||||||||||||||||
Earnings (loss) per common share – diluted – discontinued operations | (0.82 | ) | (0.05 | ) | (0.01 | ) | (0.04 | ) | (1.82 | ) | 0.20 | 0.29 | (4.81 | ) | ||||||||||||||||||
Earnings (loss) per common share – diluted | $ | (0.60 | ) | $ | 0.39 | $ | 1.24 | $ | 0.15 | $ | (1.66 | ) | $ | 0.87 | $ | 1.54 | $ | (4.76 | ) | |||||||||||||
(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 to changes in the number of weighted-average shares outstanding each period. |
(b) | Includes pretax asset impairment charge of $2.6 billion recorded in discontinued operations during the year ended December 31, 2012. See Note 16 – Divestiture Transactions and Discontinued Operations under Part II, Item 8, for additional information. |
Ameren Missouri Quarter ended | Operating revenues | Operating income | Net income (loss) | Net income (loss) available to common stockholder | ||||||||||||
March 31, 2013 | $ | 796 | $ | 111 | $ | 41 | $ | 40 | ||||||||
March 31, 2012 | 691 | 78 | 22 | 21 | ||||||||||||
June 30, 2013 | 889 | 179 | 85 | 84 | ||||||||||||
June 30, 2012 | 844 | 269 | 144 | 143 | ||||||||||||
September 30, 2013 | 1,093 | 417 | 239 | 238 | ||||||||||||
September 30, 2012 | 1,064 | 429 | 237 | 236 | ||||||||||||
December 31, 2013 | 763 | 96 | 33 | 33 | ||||||||||||
December 31, 2012 | 673 | 69 | 16 | 16 | ||||||||||||
Ameren Illinois Quarter ended | Operating revenues | Operating income | Net income | Net income available to common stockholder | ||||||||||||
March 31, 2013 | $ | 684 | $ | 85 | $ | 32 | $ | 31 | ||||||||
March 31, 2012 | 724 | 89 | 28 | 27 | ||||||||||||
June 30, 2013 | 516 | 87 | 32 | 31 | ||||||||||||
June 30, 2012 | 564 | 86 | 33 | 32 | ||||||||||||
September 30, 2013 | 547 | 158 | 77 | 77 | ||||||||||||
September 30, 2012 | 648 | 151 | 71 | 71 | ||||||||||||
December 31, 2013 | 564 | 85 | 22 | 21 | ||||||||||||
December 31, 2012 | 589 | 51 | 12 | 11 | ||||||||||||
|
|||
SCHEDULE I – CONDENSED FINANCIAL INFORMATION OF PARENT AMEREN CORPORATION CONDENSED STATEMENT OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS) For the Years Ended December 31, 2013, 2012 and 2011 | |||||||||||
(In millions) | 2013 | 2012 | 2011 | ||||||||
Operating revenues | $ | — | $ | — | $ | — | |||||
Operating expenses | 26 | 17 | 13 | ||||||||
Operating loss | (26 | ) | (17 | ) | (13 | ) | |||||
Equity in earnings of subsidiaries | 546 | 546 | 464 | ||||||||
Interest income from affiliates | 3 | 3 | 5 | ||||||||
Miscellaneous expense | 5 | 4 | 4 | ||||||||
Interest charges | 42 | 39 | 41 | ||||||||
Income tax (benefit) | (36 | ) | (27 | ) | (20 | ) | |||||
Net Income Attributable to Ameren Corporation – Continuing Operations | 512 | 516 | 431 | ||||||||
Net Income (Loss) Attributable to Ameren Corporation – Discontinued Operations | (223 | ) | (1,490 | ) | 88 | ||||||
Net Income (Loss) Attributable to Ameren Corporation | $ | 289 | $ | (974 | ) | $ | 519 | ||||
Net Income Attributable to Ameren Corporation – Continuing Operations | $ | 512 | $ | 516 | $ | 431 | |||||
Other Comprehensive Income (Loss), Net of Taxes: | |||||||||||
Pension and other postretirement benefit plan activity, net of income taxes (benefit) of $16, $(6), and $(14), respectively | 30 | (8 | ) | (19 | ) | ||||||
Comprehensive Income from Continuing Operations Attributable to Ameren Corporation | 542 | 508 | 412 | ||||||||
Net Income (Loss) Attributable to Ameren Corporation – Discontinued Operations | (223 | ) | (1,490 | ) | 88 | ||||||
Other Comprehensive Income (Loss) from Discontinued Operations, Net of Income Taxes | (19 | ) | 50 | (14 | ) | ||||||
Comprehensive Income (Loss) from Discontinued Operations Attributable to Ameren Corporation | (242 | ) | (1,440 | ) | 74 | ||||||
Comprehensive Income (Loss) Attributable to Ameren Corporation | $ | 300 | $ | (932 | ) | $ | 486 | ||||
SCHEDULE I – CONDENSED FINANCIAL INFORMATION OF PARENT AMEREN CORPORATION CONDENSED BALANCE SHEET | |||||||
(In millions) | December 31, 2013 | December 31, 2012 | |||||
Assets: | |||||||
Cash and cash equivalents | $ | 11 | $ | 23 | |||
Advances to money pool | 334 | 316 | |||||
Accounts and notes receivable – affiliates | 27 | 31 | |||||
Miscellaneous accounts and notes receivable | 125 | — | |||||
Other current assets | 42 | 49 | |||||
Total current assets | 539 | 419 | |||||
Investments in subsidiaries – continuing operations | 6,336 | 6,315 | |||||
Investments in subsidiaries – discontinued operations | (5 | ) | (353 | ) | |||
Note receivable - affiliates | 51 | 462 | |||||
Accumulated deferred income taxes, net | 623 | 210 | |||||
Other non-current assets | 141 | 110 | |||||
Total assets | $ | 7,685 | $ | 7,163 | |||
Liabilities and Stockholders’ Equity: | |||||||
Current maturities of long-term debt | $ | 425 | $ | — | |||
Short-term debt | 368 | — | |||||
Accounts payable | 119 | 3 | |||||
Accounts payable – affiliates | 4 | 10 | |||||
Other current liabilities | 20 | 30 | |||||
Total current liabilities | 936 | 43 | |||||
Long-term debt | — | 424 | |||||
Other deferred credits and liabilities | 205 | 80 | |||||
Total liabilities | 1,141 | 547 | |||||
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 | 5,632 | 5,616 | |||||
Retained earnings | 907 | 1,006 | |||||
Accumulated other comprehensive income (loss) | 3 | (8 | ) | ||||
Total stockholders’ equity | 6,544 | 6,616 | |||||
Total liabilities and stockholders’ equity | $ | 7,685 | $ | 7,163 | |||
SCHEDULE I – CONDENSED FINANCIAL INFORMATION OF PARENT AMEREN CORPORATION CONDENSED STATEMENT OF CASH FLOWS For the Years Ended December 31, 2013, 2012 and 2011 | |||||||||||
(In millions) | 2013 | 2012 | 2011 | ||||||||
Net cash flows provided by operating activities | $ | 453 | $ | 532 | $ | 804 | |||||
Cash flows from investing activities: | |||||||||||
Money pool advances, net | (371 | ) | 24 | (276 | ) | ||||||
Notes receivable – affiliates, net | (23 | ) | (20 | ) | 358 | ||||||
Investments in subsidiaries | (50 | ) | (2 | ) | (94 | ) | |||||
Distributions from subsidiaries | 1 | 21 | 3 | ||||||||
Other | (2 | ) | (5 | ) | (5 | ) | |||||
Net cash flows provided by (used in) investing activities | (445 | ) | 18 | (14 | ) | ||||||
Cash flows from financing activities: | |||||||||||
Dividends on common stock | (388 | ) | (382 | ) | (375 | ) | |||||
Short-term debt and credit facility borrowings, net | 368 | (148 | ) | (481 | ) | ||||||
Issuances of common stock | — | — | 65 | ||||||||
Net cash flows used in financing activities | (20 | ) | (530 | ) | (791 | ) | |||||
Net change in cash and cash equivalents | $ | (12 | ) | $ | 20 | $ | (1 | ) | |||
Cash and cash equivalents at beginning of year | 23 | 3 | 4 | ||||||||
Cash and cash equivalents at the end of year | $ | 11 | $ | 23 | $ | 3 | |||||
Cash dividends received from consolidated subsidiaries | $ | 570 | $ | 610 | $ | 730 | |||||
Noncash investing activity – divestiture | $ | 494 | $ | — | $ | — | |||||
Noncash financing activity – dividends on common stock | — | (7 | ) | — | |||||||
|
|||
SCHEDULE II – VALUATION AND QUALIFYING ACCOUNTS FOR THE YEARS ENDED DECEMBER 31, 2013, 2012 AND 2011 | |||||||||||||||||||
(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: | |||||||||||||||||||
2013 | $ | 17 | $ | 35 | $ | 4 | $ | 38 | $ | 18 | |||||||||
2012 | 20 | 30 | 2 | 35 | 17 | ||||||||||||||
2011 | 23 | 41 | — | 44 | 20 | ||||||||||||||
Deferred tax valuation allowance: | |||||||||||||||||||
2013 | $ | 2 | $ | 5 | $ | — | $ | — | $ | 7 | |||||||||
2012 | 1 | 1 | — | — | 2 | ||||||||||||||
2011 | 1 | — | — | — | 1 | ||||||||||||||
Ameren Missouri: | |||||||||||||||||||
Deducted from assets – allowance for doubtful accounts: | |||||||||||||||||||
2013 | $ | 5 | $ | 16 | $ | — | $ | 16 | $ | 5 | |||||||||
2012 | 7 | 11 | — | 13 | 5 | ||||||||||||||
2011 | 8 | 17 | — | 18 | 7 | ||||||||||||||
Deferred tax valuation allowance: | |||||||||||||||||||
2013 | $ | 1 | $ | — | $ | — | $ | — | $ | 1 | |||||||||
2012 | 1 | — | — | — | 1 | ||||||||||||||
2011 | 1 | — | — | — | 1 | ||||||||||||||
Ameren Illinois: | |||||||||||||||||||
Deducted from assets – allowance for doubtful accounts: | |||||||||||||||||||
2013 | $ | 12 | $ | 19 | $ | 4 | $ | 22 | $ | 13 | |||||||||
2012 | 13 | 19 | 2 | 22 | 12 | ||||||||||||||
2011 | 13 | 24 | — | 24 | 13 | ||||||||||||||
Deferred tax valuation allowance: | |||||||||||||||||||
2013 | $ | 1 | $ | — | $ | — | $ | — | $ | 1 | |||||||||
2012 | — | 1 | — | — | 1 | ||||||||||||||
2011 | — | — | — | — | — | ||||||||||||||
(a) | Uncollectible account reserve associated with receivables purchased by Ameren Illinois from alternative retail electric suppliers, as required by the Illinois Public Utilities Act. |
(b) | Uncollectible accounts charged off, less recoveries. |
|
|||
• | Union Electric Company, doing business as Ameren Missouri, operates a rate-regulated electric generation, transmission, and distribution business, and a rate-regulated natural gas transmission and distribution business in Missouri. Ameren Missouri was incorporated in Missouri in 1922 and is successor to a number of companies, the oldest of which was organized in 1881. It is the largest electric utility in the state of Missouri. It supplies electric and natural gas service to a 24,000-square-mile area in central and eastern Missouri. This area has an estimated population of 2.8 million and includes the Greater St. Louis area. Ameren Missouri supplies electric service to 1.2 million customers and natural gas service to 127,000 customers. |
• | Ameren Illinois Company, doing business as Ameren Illinois, operates a rate-regulated electric and natural gas transmission and distribution business in Illinois. Ameren Illinois was created by the merger of CILCO and IP with and into CIPS in 2010. CIPS was incorporated in Illinois in 1923 and is the successor to a number of companies, the oldest of which was organized in 1902. Ameren Illinois supplies electric and natural gas utility service to portions of central and southern Illinois having an estimated population of 3.1 million in an area of 40,000 square miles. Ameren Illinois supplies electric service to 1.2 million customers and natural gas service to 767,000 customers. |
• | macroeconomic conditions, including those conditions within Ameren Illinois’ service territory; |
• | pending rate case outcomes and projections of 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 Missouri | Ameren Illinois | Ameren | ||||||||||
2013 | ||||||||||||
Fuel(a) | $ | 144 | $ | — | $ | 144 | ||||||
Gas stored underground | 17 | 110 | 127 | |||||||||
Other materials and supplies | 191 | 64 | 255 | |||||||||
$ | 352 | $ | 174 | $ | 526 | |||||||
2012 | ||||||||||||
Fuel(a) | $ | 198 | $ | — | $ | 198 | ||||||
Gas stored underground | 18 | 113 | 131 | |||||||||
Other materials and supplies | 181 | 60 | 241 | |||||||||
$ | 397 | $ | 173 | $ | 570 | |||||||
(a) | Consists of coal, oil, and propane. |
2013 | 2012 | 2011 | ||||||
Ameren Missouri | 8 | % | 8 | % | 8 | % | ||
Ameren Illinois | 8 | % | 9 | % | 9 | % | ||
2013 | 2012 | 2011 | |||||||
Ameren Missouri | $ | (a) | $ | (a) | $ | (a) | |||
Ameren Illinois | 13 | 4 | 3 | ||||||
Ameren | $ | 13 | $ | 4 | $ | 3 | |||
(a) | Less than $1 million. |
2013 | 2012 | 2011 | |||||||||
Ameren Missouri | $ | 152 | $ | 139 | $ | 137 | |||||
Ameren Illinois | 61 | 54 | 57 | ||||||||
Ameren | $ | 213 | $ | 193 | $ | 194 | |||||
2013 | 2012 | 2011 | |||||||||
Net income (loss) attributable to Ameren Corporation: | |||||||||||
Continuing operations | $ | 512 | $ | 516 | $ | 431 | |||||
Discontinued operations | (223 | ) | (1,490 | ) | 88 | ||||||
Net income (loss) attributable to Ameren Corporation | $ | 289 | $ | (974 | ) | $ | 519 | ||||
Average common shares outstanding – basic | 242.6 | 242.6 | 241.5 | ||||||||
Assumed settlement of performance share units | 1.9 | 0.4 | 0.6 | ||||||||
Average common shares outstanding – diluted | 244.5 | 243.0 | 242.1 | ||||||||
Earnings (loss) per common share – basic: | |||||||||||
Continuing operations | $ | 2.11 | $ | 2.13 | $ | 1.79 | |||||
Discontinued operations | (0.92 | ) | (6.14 | ) | 0.36 | ||||||
Earnings (loss) per common share – basic | $ | 1.19 | $ | (4.01 | ) | $ | 2.15 | ||||
Earnings (loss) per common share – diluted: | |||||||||||
Continuing operations | $ | 2.10 | $ | 2.13 | $ | 1.79 | |||||
Discontinued operations | (0.92 | ) | (6.14 | ) | 0.36 | ||||||
Earnings (loss) per common share – diluted | $ | 1.18 | $ | (4.01 | ) | $ | 2.15 | ||||
Average performance share units excluded from calculation(a) | 0.1 | 0.7 | — | ||||||||
(a) | Weighted-average number of performance share units that were excluded from the “Assumed settlement of performance share units” provided above because the performance or market conditions related to the awards had not yet been met. |
2013 | 2012 | 2011 | |||||||||
Cash paid (refunded) during the year: | |||||||||||
Interest | |||||||||||
Continuing operations(a) | $ | 362 | $ | 384 | $ | 393 | |||||
Discontinued operations(b) | 31 | 49 | 60 | ||||||||
$ | 393 | $ | 433 | $ | 453 | ||||||
Income taxes, net | |||||||||||
Continuing Operations | $ | 116 | $ | 10 | $ | (47 | ) | ||||
Discontinued Operations | (108 | ) | (9 | ) | (14 | ) | |||||
$ | 8 | $ | 1 | $ | (61 | ) | |||||
(a) | Net of $20 million, $17 million, and $27 million capitalized, respectively. |
(b) | Net of $17 million, $13 million, and $3 million capitalized, respectively. |
Ameren Missouri(a) | Ameren Illinois(b) | Ameren(a) | ||||||||||
Balance at December 31, 2011 | $ | 328 | $ | 3 | $ | 331 | ||||||
Liabilities incurred | — | — | — | |||||||||
Liabilities settled | (1 | ) | (c) | (1 | ) | |||||||
Accretion in 2012(d) | 18 | (c) | 18 | |||||||||
Change in estimates(e) | 1 | (c) | 1 | |||||||||
Balance at December 31, 2012 | $ | 346 | $ | 3 | $ | 349 | ||||||
Liabilities incurred | — | — | — | |||||||||
Liabilities settled | (1 | ) | (c) | (1 | ) | |||||||
Accretion in 2013(d) | 19 | (c) | 19 | |||||||||
Change in estimates(e) | 2 | (c) | 2 | |||||||||
Balance at December 31, 2013 | $ | 366 | $ | 3 | $ | 369 | ||||||
(a) | The nuclear decommissioning trust fund assets of $494 million and $408 million as of December 31, 2013, and 2012, respectively, are restricted for decommissioning of the Callaway energy center. |
(b) | Balance included in “Other deferred credits and liabilities” on the balance sheet. |
(c) | Less than $1 million. |
(d) | Accretion expense was recorded as an increase to regulatory assets at Ameren Missouri and Ameren Illinois. |
(e) | Ameren Missouri changed its fair value estimates for asbestos removal in 2012 and 2013, and for certain CCR storage facilities in 2013. |
|
|||
2013 | 2012 | ||||||||||||||||||||||||
Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | ||||||||||||||||||||
Current regulatory assets: | |||||||||||||||||||||||||
Under-recovered FAC(a)(b) | $ | 104 | $ | — | $ | 104 | $ | 145 | $ | — | $ | 145 | |||||||||||||
Under-recovered Illinois electric power costs(c) | — | 1 | 1 | — | — | — | |||||||||||||||||||
Under-recovered PGA(c) | — | 1 | 1 | 5 | 7 | 12 | |||||||||||||||||||
MTM derivative losses(d) | 14 | 36 | 50 | 13 | 77 | 90 | |||||||||||||||||||
Total current regulatory assets | $ | 118 | $ | 38 | $ | 156 | $ | 163 | $ | 84 | $ | 247 | |||||||||||||
Noncurrent regulatory assets: | |||||||||||||||||||||||||
Pension and postretirement benefit costs(e) | $ | 44 | $ | 140 | $ | 184 | $ | 348 | $ | 424 | $ | 772 | |||||||||||||
Income taxes(f) | 230 | 7 | 237 | 231 | 4 | 235 | |||||||||||||||||||
Asset retirement obligations(g) | — | 5 | 5 | — | 5 | 5 | |||||||||||||||||||
Callaway costs(a)(h) | 40 | — | 40 | 44 | — | 44 | |||||||||||||||||||
Unamortized loss on reacquired debt(a)(i) | 77 | 74 | 151 | 81 | 100 | 181 | |||||||||||||||||||
Recoverable costs – contaminated facilities(j) | — | 271 | 271 | — | 248 | 248 | |||||||||||||||||||
MTM derivative losses(d) | 8 | 118 | 126 | 7 | 128 | 135 | |||||||||||||||||||
Storm costs(k) | 5 | 3 | 8 | 9 | — | 9 | |||||||||||||||||||
Demand-side costs before MEEIA implementation(a)(l) | 58 | — | 58 | 73 | — | 73 | |||||||||||||||||||
Reserve for workers’ compensation liabilities(m) | 6 | 6 | 12 | 6 | 6 | 12 | |||||||||||||||||||
Credit facilities fees(n) | 5 | — | 5 | 6 | — | 6 | |||||||||||||||||||
Common stock issuance costs(o) | 4 | — | 4 | 7 | — | 7 | |||||||||||||||||||
Construction accounting for pollution control equipment(a)(p) | 22 | — | 22 | 23 | — | 23 | |||||||||||||||||||
Solar rebate program(a)(q) | 27 | — | 27 | 5 | — | 5 | |||||||||||||||||||
IEIMA revenue requirement reconciliation(r) | — | 65 | 65 | — | — | — | |||||||||||||||||||
Other(s)(t) | 8 | 12 | 25 | 12 | 19 | 31 | |||||||||||||||||||
Total noncurrent regulatory assets | $ | 534 | $ | 701 | $ | 1,240 | $ | 852 | $ | 934 | $ | 1,786 | |||||||||||||
Current regulatory liabilities: | |||||||||||||||||||||||||
Over-recovered FAC(b) | $ | 26 | $ | — | $ | 26 | $ | — | $ | — | $ | — | |||||||||||||
Over-recovered Illinois electric power costs(c) | — | 51 | 51 | — | 58 | 58 | |||||||||||||||||||
Over-recovered PGA(c) | 5 | 29 | 34 | — | 15 | 15 | |||||||||||||||||||
MTM derivative gains(d) | 26 | 1 | 27 | 18 | 1 | 19 | |||||||||||||||||||
Wholesale distribution refund(u) | — | 13 | 13 | — | 8 | 8 | |||||||||||||||||||
IEIMA revenue requirement reconciliation(r) | — | 65 | 65 | — | — | — | |||||||||||||||||||
Total current regulatory liabilities | $ | 57 | $ | 159 | $ | 216 | $ | 18 | $ | 82 | $ | 100 | |||||||||||||
Noncurrent regulatory liabilities: | |||||||||||||||||||||||||
Income taxes(v) | $ | 38 | $ | 3 | $ | 41 | $ | 42 | $ | 4 | $ | 46 | |||||||||||||
Removal costs(w) | 828 | 610 | 1,438 | 766 | 581 | 1,347 | |||||||||||||||||||
Asset retirement obligation(g) | 146 | — | 146 | 80 | — | 80 | |||||||||||||||||||
MTM derivative gains(d) | 1 | — | 1 | 2 | — | 2 | |||||||||||||||||||
Bad debt riders(x) | — | 8 | 8 | — | 12 | 12 | |||||||||||||||||||
Pension and postretirement benefit costs tracker(y) | 15 | — | 15 | 23 | — | 23 | |||||||||||||||||||
Energy efficiency riders(z) | 3 | 33 | 36 | — | 20 | 20 | |||||||||||||||||||
IEIMA revenue requirement reconciliation(r) | — | — | — | — | 55 | 55 | |||||||||||||||||||
FERC transmission revenue requirement reconciliation(aa) | — | 10 | 10 | — | — | — | |||||||||||||||||||
Other(ab) | 10 | — | 10 | 4 | — | 4 | |||||||||||||||||||
Total noncurrent regulatory liabilities | $ | 1,041 | $ | 664 | $ | 1,705 | $ | 917 | $ | 672 | $ | 1,589 | |||||||||||||
(a) | These assets earn a return. |
(b) | Under-recovered or over-recovered fuel costs to be recovered through the FAC. Specific accumulation periods aggregate the under-recovered or over-recovered costs over four months, any related adjustments that occur over the following four months, and the recovery from 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 or gains. See Note 7 – Derivative Financial Instruments for additional information. |
(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. This will be recovered over the expected life of the related assets. |
(g) | Recoverable or refundable removal costs for AROs, including net realized and unrealized gains and losses related to the nuclear decommissioning trust fund investments. See Note 1 – Summary of Significant Accounting Policies – Asset Retirement Obligations. |
(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 original lives of the old debt issuances if no new debt was issued. |
(j) | The recoverable portion of accrued environmental site liabilities that will be collected from electric and natural gas customers through ICC-approved cost recovery riders. The period of recovery will depend on the timing of remediation expenditures. See Note 15 – Commitments and Contingencies for additional information. |
(k) | 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. The Ameren Illinois total includes 2013 storm costs deferred in accordance with the IEIMA. These costs are being amortized over a five-year period beginning in 2013. |
(l) | Demand-side costs incurred prior to implementation of the MEEIA in 2013, including the costs of developing, implementing and evaluating customer energy efficiency and demand response programs. Costs incurred from May 2008 through September 2008 are being amortized over a 10-year period that began in March 2009. Costs incurred from October 2008 through December 2009 are being amortized 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. |
(m) | Reserve for workers’ compensation claims. The period of recovery will depend on the timing of actual expenditures. |
(n) | 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 depreciated when assets are placed into service. |
(o) | 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. |
(p) | 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 could be included in customer rates. These costs will be amortized over the expected life of the Sioux energy center, which is currently through 2033. |
(q) | Costs associated with Ameren Missouri's solar rebate program beginning in August 2012 to fulfill Ameren Missouri's renewable energy portfolio requirement. The amortization period for these costs will be three years, commencing with the next Ameren Missouri electric rate case order. |
(r) | The asset balance relates to the difference between Ameren Illinois' 2013 revenue requirement calculated under the IEIMA's performance-based formula ratemaking framework, and the revenue requirement included in customer rates for 2013. Subject to ICC approval, this asset will be collected from customers in 2015. The liability balance relates to 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. This liability will be refunded to customers in 2014. |
(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 also includes costs related to the 2013 natural gas delivery service rate case costs, which are being amortized over a two-year period that began in January 2014. 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. At Ameren Missouri, the balance primarily includes the cost of renewable energy credits to fulfill its renewable energy portfolio requirement. Costs incurred from January 2010 through July 2012 are being amortized over three years, beginning in January 2013. |
(t) | The Ameren total includes $5 million for ATXI's revenue requirement reconciliation adjustments for 2012 and 2013 calculated pursuant to the FERC's electric transmission formula ratemaking framework. These adjustments will be collected from customers in 2014 for the 2012 revenue requirement reconciliation and in 2015 for the 2013 revenue requirement reconciliation. |
(u) | Estimated refund to wholesale electric customers. See 2011 Wholesale Distribution Rate Case above. |
(v) | Unamortized portion of investment tax credits, federal excess deferred taxes, and uncertain tax position tracker. The tracker is being amortized over three years, beginning in January 2013. The unamortized portion of investment tax credit is being amortized over the expected life of the underlying assets. |
(w) | Estimated funds collected for the eventual dismantling and removal of plant from service, net of salvage value, upon retirement related to our rate-regulated operations. |
(x) | A regulatory tracking mechanism for the difference between the level of bad debt 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 2011 was refunded to customers from June 2012 through May 2013. The over-recovery relating to 2012 is being refunded to customers from June 2013 through May 2014. The over-recovery relating to 2013 will be refunded to customers from June 2013 through May 2014. |
(y) | A regulatory tracking mechanism for the difference between the level of pension and postretirement benefit costs incurred by Ameren Missouri under GAAP and the level of such costs 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. |
(z) | The Ameren Illinois balance relates its regulatory tracking mechanism 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. The Ameren Missouri balance relates to its MEEIA program costs incurred and projected lost revenues compared to the amount previously collected from customers. Beginning in January 2014, a MEEIA rider allows Ameren Missouri to collect from or refund to customers any annual difference in the actual amounts incurred and the projected amounts collected from customers for the MEEIA program costs and its projected lost revenues. Under the MEEIA rider, collections from or refunds to customers occur one year after the program costs and projected lost revenues are incurred. |
(aa) | Ameren Illinois' 2013 revenue requirement reconciliation adjustment calculated pursuant to the FERC's electric transmission formula ratemaking framework. This liability will be refunded to customers in 2015. |
(ab) | Balance primarily includes the costs of renewable energy credits to fulfill Ameren Missouri's renewable energy portfolio requirement from August 2012 through December 2013, which were less than the amount included in rates. The amortization period for this over-recovery will be determined in a future Ameren Missouri electric rate case. |
|
|||
Ameren Missouri(a) | Ameren Illinois | Other | Ameren(a)(b) | |||||||||||||
2013 | ||||||||||||||||
Property and plant, at original cost: | ||||||||||||||||
Electric | $ | 15,964 | $ | 5,426 | $ | 336 | $ | 21,726 | ||||||||
Natural gas | 413 | 1,562 | — | 1,975 | ||||||||||||
16,377 | 6,988 | 336 | 23,701 | |||||||||||||
Less: Accumulated depreciation and amortization | 6,766 | 1,627 | 251 | 8,644 | ||||||||||||
9,611 | 5,361 | 85 | 15,057 | |||||||||||||
Construction work in progress: | ||||||||||||||||
Nuclear fuel in process | 246 | — | — | 246 | ||||||||||||
Other | 595 | 228 | 79 | 902 | ||||||||||||
Property and plant, net | $ | 10,452 | $ | 5,589 | $ | 164 | $ | 16,205 | ||||||||
2012 | ||||||||||||||||
Property and plant, at original cost: | ||||||||||||||||
Electric | $ | 15,638 | $ | 4,985 | $ | 319 | $ | 20,942 | ||||||||
Natural gas | 393 | 1,461 | — | 1,854 | ||||||||||||
16,031 | 6,446 | 319 | 22,796 | |||||||||||||
Less: Accumulated depreciation and amortization | 6,614 | 1,495 | 237 | 8,346 | ||||||||||||
9,417 | 4,951 | 82 | 14,450 | |||||||||||||
Construction work in progress: | ||||||||||||||||
Nuclear fuel in process | 317 | — | — | 317 | ||||||||||||
Other | 427 | 101 | 53 | 581 | ||||||||||||
Property and plant, net | $ | 10,161 | $ | 5,052 | $ | 135 | $ | 15,348 | ||||||||
(a) | Amounts in Ameren and Ameren Missouri include two electric generation CTs under separate capital lease agreements. The gross cumulative asset value of those agreements was $228 million at December 31, 2013, and $228 million at December 31, 2012. The total accumulated depreciation associated with the two CTs was $56 million and $52 million at December 31, 2013, and 2012, respectively. In addition, Ameren Missouri has investments in debt securities, which were classified as held-to-maturity, related to the two CTs from the city of Bowling Green and Audrain County. As of December 31, 2013, and 2012, the carrying value of these debt securities was $299 million and $304 million, respectively. |
(b) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Ameren(a) | Ameren Missouri | Ameren Illinois | |||||||||
Accrued capital expenditures: | |||||||||||
2013 | $ | 175 | $ | 74 | $ | 86 | |||||
2012 | 107 | 63 | 37 | ||||||||
2011 | 97 | 73 | 18 | ||||||||
Accrued nuclear fuel expenditures: | |||||||||||
2013 | 8 | 8 | (b) | ||||||||
2012 | 8 | 8 | (b) | ||||||||
2011 | 36 | 36 | (b) | ||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
|
|||
2012 Missouri Credit Agreement | 2012 Illinois Credit Agreement | |||||
Ameren | $ | 500 | $ | 300 | ||
Ameren Missouri | 800 | (a) | ||||
Ameren Illinois | (a) | 800 | ||||
(a) | Not applicable. |
2013 | 2012 | |||||||
Average daily borrowings outstanding | $ | 54 | $ | 49 | ||||
Outstanding borrowings at period-end | 368 | — | ||||||
Weighted-average interest rate | 0.56 | % | 0.92 | % | ||||
Peak borrowings during period | $ | 368 | $ | 229 | ||||
Peak interest rate | 0.85 | % | 1.25 | % | ||||
|
|||
2013 | 2012 | ||||||
Ameren (Parent): | |||||||
8.875% Senior unsecured notes due 2014 | $ | 425 | $ | 425 | |||
Less: Unamortized discount and premium | — | (1 | ) | ||||
Less: Maturities due within one year | (425 | ) | — | ||||
Long-term debt, net | $ | — | $ | 424 | |||
Ameren Missouri: | |||||||
Senior secured notes:(a) | |||||||
4.65% Senior secured notes due 2013 | — | 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 | 179 | |||||
5.10% Senior secured notes due 2018 | 199 | 199 | |||||
6.70% Senior secured notes due 2019(b) | 329 | 329 | |||||
5.10% Senior secured notes due 2019 | 244 | 244 | |||||
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 | 485 | |||||
Environmental improvement and pollution control revenue bonds: | |||||||
1992 Series due 2022(c)(d) | 47 | 47 | |||||
1993 5.45% Series due 2028(e) | (e) | 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 | 59 | 64 | |||||
Audrain County capital lease (Audrain County CT) due 2023 | 240 | 240 | |||||
Total long-term debt, gross | 3,764 | 4,013 | |||||
Less: Unamortized discount and premium | (7 | ) | (7 | ) | |||
Less: Maturities due within one year | (109 | ) | (205 | ) | |||
Long-term debt, net | $ | 3,648 | $ | 3,801 | |||
2013 | 2012 | ||||||
Ameren Illinois: | |||||||
Senior secured notes: | |||||||
8.875% Senior secured notes due 2013(f) | $ | — | $ | 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)(h) | 250 | 250 | |||||
6.25% Senior secured notes due 2018(g)(h) | 144 | 144 | |||||
9.75% Senior secured notes due 2018(g)(h) | 313 | 313 | |||||
2.70% Senior secured notes due 2022(g)(h) | 400 | 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 | |||||
4.80% Senior secured notes due 2043(g) | 280 | — | |||||
Environmental improvement and pollution control revenue bonds: | |||||||
5.90% Series 1993 due 2023(i) | 32 | 32 | |||||
5.70% 1994A Series due 2024(j) | 36 | 36 | |||||
1993 Series C-1 5.95% due 2026(k) | 35 | 35 | |||||
1993 Series C-2 5.70% due 2026(k) | 8 | 8 | |||||
1993 Series B-1 due 2028(d)(k) | 17 | 17 | |||||
5.40% 1998A Series due 2028(j) | 19 | 19 | |||||
5.40% 1998B Series due 2028(j) | 33 | 33 | |||||
Fair-market value adjustments | 4 | 4 | |||||
Total long-term debt, gross | 1,863 | 1,733 | |||||
Less: Unamortized discount and premium | (7 | ) | (6 | ) | |||
Less: Maturities due within one year | — | (150 | ) | ||||
Long-term debt, net | $ | 1,856 | $ | 1,577 | |||
Ameren consolidated long-term debt, net | $ | 5,504 | $ | 5,802 | |||
(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. Considering 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 collaterally secured by first mortgage bonds issued by Ameren Missouri under the Ameren Missouri mortgage indenture and have a fall-away lien provision similar to that of Ameren Missouri's senior secured notes. The bonds are also backed by an insurance guarantee policy. |
(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 2013 and 2012 were as follows: |
2013 | 2012 | ||
Ameren Missouri 1992 Series | 0.17% | 0.30% | |
Ameren Missouri 1998 Series A | 0.34% | 0.65% | |
Ameren Missouri 1998 Series B | 0.33% | 0.64% | |
Ameren Missouri 1998 Series C | 0.34% | 0.64% | |
Ameren Illinois 1993 Series B-1 | 0.14% | 0.22% | |
(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. Less than $1 million principal amount of the bonds remain outstanding. |
(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. Considering 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. Considering 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 Ameren Illinois mortgage bonds; therefore, an Ameren Illinois first mortgage bond release date will not occur as long as any of these notes are outstanding. |
(i) | 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. |
(j) | 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. |
(k) | The bonds are callable at 100% of par value. |
Ameren (Parent)(a) | Ameren Missouri(a) | Ameren Illinois(a)(b) | Ameren Consolidated | ||||||||||||
2014 | $ | 425 | $ | 109 | $ | — | $ | 534 | |||||||
2015 | — | 120 | — | 120 | |||||||||||
2016 | — | 266 | 129 | 395 | |||||||||||
2017 | — | 431 | 250 | 681 | |||||||||||
2018 | — | 383 | 457 | 840 | |||||||||||
Thereafter | — | 2,455 | 1,023 | 3,478 | |||||||||||
Total | $ | 425 | $ | 3,764 | $ | 1,859 | $ | 6,048 | |||||||
(a) | Excludes unamortized discount and premium of $7 million and $7 million at 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) | 2013 | 2012 | |||||||||||
Ameren Missouri: | |||||||||||||
Without par value and stated value of $100 per share, 25 million shares authorized | |||||||||||||
$3.50 Series | 130,000 shares | $ | 110.00 | $ | 13 | $ | 13 | ||||||
$3.70 Series | 40,000 shares | 104.75 | 4 | 4 | |||||||||
$4.00 Series | 150,000 shares | 105.625 | 15 | 15 | |||||||||
$4.30 Series | 40,000 shares | 105.00 | 4 | 4 | |||||||||
$4.50 Series | 213,595 shares | 110.00 | (a) | 21 | 21 | ||||||||
$4.56 Series | 200,000 shares | 102.47 | 20 | 20 | |||||||||
$4.75 Series | 20,000 shares | 102.176 | 2 | 2 | |||||||||
$5.50 Series A | 14,000 shares | 110.00 | 1 | 1 | |||||||||
Total | $ | 80 | $ | 80 | |||||||||
Ameren Illinois: | |||||||||||||
With par value of $100 per share, 2 million shares authorized | |||||||||||||
4.00% Series | 144,275 shares | $ | 101.00 | $ | 14 | $ | 14 | ||||||
4.08% Series | 45,224 shares | 103.00 | 5 | 5 | |||||||||
4.20% Series | 23,655 shares | 104.00 | 2 | 2 | |||||||||
4.25% Series | 50,000 shares | 102.00 | 5 | 5 | |||||||||
4.26% Series | 16,621 shares | 103.00 | 2 | 2 | |||||||||
4.42% Series | 16,190 shares | 103.00 | 2 | 2 | |||||||||
4.70% Series | 18,429 shares | 103.00 | 2 | 2 | |||||||||
4.90% Series | 73,825 shares | 102.00 | 7 | 7 | |||||||||
4.92% Series | 49,289 shares | 103.50 | 5 | 5 | |||||||||
5.16% Series | 50,000 shares | 102.00 | 5 | 5 | |||||||||
6.625% Series | 124,274 shares | 100.00 | 12 | 12 | |||||||||
7.75% Series | 4,542 shares | 100.00 | 1 | 1 | |||||||||
Total | $ | 62 | $ | 62 | |||||||||
Total Ameren | $ | 142 | $ | 142 | |||||||||
(a) | In the event of voluntary liquidation, $105.50. |
Required Interest Coverage Ratio(a) | Actual Interest Coverage Ratio | Bonds Issuable(b) | Required Dividend Coverage Ratio(c) | Actual Dividend Coverage Ratio | Preferred Stock Issuable | ||||||||
Ameren Missouri | >2.0 | 4.5 | $ | 3,831 | >2.5 | 116.5 | $ | 2,228 | |||||
Ameren Illinois | >2.0 | 6.8 | 3,565 | (d) | >1.5 | 2.4 | 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 $729 million and $365 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 | ||
5.90% Series 1993 due 2023(a) | $ | 32 | |
5.70% 1994A Series due 2024(a) | 36 | ||
1993 Series C-1 5.95% due 2026 | 35 | ||
1993 Series C-2 5.70% due 2026 | 8 | ||
5.40% 1998A Series due 2028 | 19 | ||
5.40% 1998B Series due 2028 | 33 | ||
Total amount redeemed | $ | 163 | |
(a) | Less than $1 million principal amount of the bonds remain outstanding as of January 31, 2014. |
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) | Premiums paid in the amount of $21 million 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. |
|
|||
2013 | 2012 | 2011 | ||||||||||
Ameren:(a) | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 37 | $ | 36 | $ | 34 | ||||||
Interest income on industrial development revenue bonds | 27 | 28 | 28 | |||||||||
Interest and dividend income | 3 | 4 | (b) | 3 | ||||||||
Other | 2 | 2 | 3 | |||||||||
Total miscellaneous income | $ | 69 | $ | 70 | $ | 68 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 12 | $ | 24 | (c) | $ | 8 | |||||
Other | 14 | 13 | 15 | |||||||||
Total miscellaneous expense | $ | 26 | $ | 37 | $ | 23 | ||||||
Ameren Missouri: | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 31 | $ | 31 | $ | 30 | ||||||
Interest income on industrial development revenue bonds | 27 | 28 | 28 | |||||||||
Interest and dividend income | — | 4 | (b) | 2 | ||||||||
Other | — | — | 1 | |||||||||
Total miscellaneous income | $ | 58 | $ | 63 | $ | 61 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 4 | $ | 9 | $ | 3 | ||||||
Other | 7 | 5 | 7 | |||||||||
Total miscellaneous expense | $ | 11 | $ | 14 | $ | 10 | ||||||
Ameren Illinois: | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 6 | $ | 5 | $ | 4 | ||||||
Interest and dividend income | 2 | — | 1 | |||||||||
Other | 2 | 2 | 2 | |||||||||
Total miscellaneous income | $ | 10 | $ | 7 | $ | 7 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 4 | $ | 11 | (c) | $ | 1 | |||||
Other | 5 | 6 | 5 | |||||||||
Total miscellaneous expense | $ | 9 | $ | 17 | $ | 6 | ||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | Includes interest income received in 2012 relating to a refund of charges included in an expired power purchase agreement with Entergy. See Note 2 – Rate and Regulatory Matters for additional information. |
(c) | Includes Ameren Illinois' one-time $7.5 million donation to the Illinois Science and Energy Innovation Trust pursuant to the IEIMA as a result of Ameren Illinois' 2012 participation in the electric delivery formula ratemaking process. |
|
|||
Quantity (in millions, except as indicated) | ||||||
2013 | 2012 | |||||
Commodity | Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren |
Fuel oils (in gallons)(a) | 66 | (b) | 66 | 70 | (b) | 70 |
Natural gas (in mmbtu) | 28 | 108 | 136 | 19 | 128 | 147 |
Power (in megawatthours) | 3 | 11 | 14 | 11 | 14 | 25 |
Uranium (pounds in thousands) | 796 | (b) | 796 | 446 | (b) | 446 |
(a) | Fuel oils consist of heating oil, ultra-low-sulfur diesel, and crude oil. |
(b) | Not applicable. |
Balance Sheet Location | Ameren Missouri | Ameren Illinois | Ameren | |||||||
2013 | ||||||||||
Derivative assets not designated as hedging instruments(a) | ||||||||||
Commodity contracts: | ||||||||||
Fuel oils | Other current assets | $ | 6 | $ | — | $ | 6 | |||
Other assets | 3 | — | 3 | |||||||
Natural gas | Other current assets | 1 | 1 | 2 | ||||||
Power | Other current assets | 23 | — | 23 | ||||||
Total assets | $ | 33 | $ | 1 | $ | 34 | ||||
Derivative liabilities not designated as hedging instruments(a) | ||||||||||
Commodity contracts: | ||||||||||
Fuel oils | MTM derivative liabilities | $ | (b) | $ | — | $ | 2 | |||
Other current liabilities | 2 | — | — | |||||||
Other deferred credits and liabilities | 1 | — | 1 | |||||||
Natural gas | MTM derivative liabilities | (b) | 27 | 32 | ||||||
Other current liabilities | 5 | — | — | |||||||
Other deferred credits and liabilities | 6 | 19 | 25 | |||||||
Power | MTM derivative liabilities | (b) | 9 | 13 | ||||||
Other current liabilities | 4 | — | — | |||||||
Other deferred credits and liabilities | — | 99 | 99 | |||||||
Uranium | MTM derivative liabilities | (b) | — | 5 | ||||||
Other current liabilities | 5 | — | — | |||||||
Other deferred credits and liabilities | 1 | — | 1 | |||||||
Total liabilities | $ | 24 | $ | 154 | $ | 178 | ||||
2012 | ||||||||||
Derivative assets not designated as hedging instruments(a) | ||||||||||
Commodity contracts: | ||||||||||
Fuel oils | Other current assets | $ | 8 | $ | — | $ | 8 | |||
Other assets | 4 | — | 4 | |||||||
Natural gas | Other current assets | — | 1 | 1 | ||||||
Other assets | 1 | — | 1 | |||||||
Power | Other current assets | 14 | — | 14 | ||||||
Other assets | 1 | — | 1 | |||||||
Total assets | $ | 28 | $ | 1 | $ | 29 | ||||
Derivative liabilities not designated as hedging instruments(a) | ||||||||||
Commodity contracts: | ||||||||||
Fuel oils | MTM derivative liabilities | $ | (b) | $ | — | $ | 2 | |||
Other current liabilities | 2 | — | — | |||||||
Other deferred credits and liabilities | 2 | — | 2 | |||||||
Natural gas | MTM derivative liabilities | (b) | 56 | 64 | ||||||
Other current liabilities | 8 | — | — | |||||||
Other deferred credits and liabilities | 7 | 38 | 45 | |||||||
Power | MTM derivative liabilities | (b) | 21 | 25 | ||||||
Other current liabilities | 4 | — | — | |||||||
Other deferred credits and liabilities | — | 90 | 90 | |||||||
Uranium | MTM derivative liabilities | (b) | — | 1 | ||||||
Other current liabilities | 1 | — | — | |||||||
Other deferred credits and liabilities | 1 | — | 1 | |||||||
Total liabilities | $ | 25 | $ | 205 | $ | 230 | ||||
(a) | Includes derivatives subject to regulatory deferral. |
(b) | Balance sheet line item not applicable to registrant. |
Ameren Missouri | Ameren Illinois | Ameren | |||||||
2013 | |||||||||
Cumulative gains (losses) deferred in regulatory liabilities or assets: | |||||||||
Fuel oils derivative contracts(a) | $ | 2 | $ | — | $ | 2 | |||
Natural gas derivative contracts(b) | (10 | ) | (45 | ) | (55 | ) | |||
Power derivative contracts(c) | 19 | (108 | ) | (89 | ) | ||||
Uranium derivative contracts(d) | (6 | ) | — | (6 | ) | ||||
2012 | |||||||||
Cumulative gains (losses) deferred in regulatory liabilities or assets: | |||||||||
Fuel oils derivative contracts(a) | $ | 4 | $ | — | $ | 4 | |||
Natural gas derivative contracts(b) | (14 | ) | (93 | ) | (107 | ) | |||
Power derivative contracts(c) | 12 | (111 | ) | (99 | ) | ||||
Uranium derivative contracts(d) | (2 | ) | — | (2 | ) | ||||
(a) | Represents net gains on fuel oils derivative contracts at Ameren Missouri. These contracts are a partial hedge of Ameren Missouri’s transportation costs for coal through October 2016, as of December 31, 2013. Current gains deferred as regulatory liabilities include $3 million and $3 million at Ameren and Ameren Missouri as of December 31, 2013, respectively. Current losses deferred as regulatory assets include $1 million and $1 million at Ameren and Ameren Missouri as of December 31, 2013, respectively. |
(b) | Represents net losses associated with natural gas derivative contracts. These contracts are a partial hedge of natural gas requirements through October 2019 at Ameren and Ameren Missouri and through March 2017 at Ameren Illinois, in each case as of December 31, 2013. Current gains deferred as regulatory liabilities include $2 million, $1 million, and $1 million at Ameren, Ameren Missouri, and Ameren Illinois, respectively, as of December 31, 2013. Current losses deferred as regulatory assets include $32 million, $5 million, and $27 million at Ameren, Ameren Missouri and Ameren Illinois, respectively, as of December 31, 2013. |
(c) | Represents net gains (losses) associated with power derivative contracts. These contracts are a partial hedge of power price requirements through May 2032 at Ameren and Ameren Illinois and through December 2015 at Ameren Missouri, in each case as of December 31, 2013. Current gains deferred as regulatory liabilities include $23 million and $23 million at Ameren and Ameren Missouri, respectively, as of December 31, 2013. Current losses deferred as regulatory assets include $13 million, $4 million, and $9 million at Ameren, Ameren Missouri and Ameren Illinois, respectively, as of December 31, 2013. |
(d) | Represents net losses on uranium derivative contracts at Ameren Missouri. These contracts are a partial hedge of Ameren Missouri's uranium requirements through October 2016, as of December 31, 2013. Current losses deferred as regulatory assets include $5 million and $5 million at Ameren and Ameren Missouri as of December 31, 2013, respectively. |
Aggregate Fair Value of Derivative Liabilities(a) | Cash Collateral Posted | Potential Aggregate Amount of Additional Collateral Required(b) | |||||||||
2013 | |||||||||||
Ameren Missouri | $ | 70 | $ | 2 | $ | 67 | |||||
Ameren Illinois | 75 | 15 | 55 | ||||||||
Ameren | $ | 145 | $ | 17 | $ | 122 | |||||
2012 | |||||||||||
Ameren Missouri | $ | 78 | $ | 3 | $ | 71 | |||||
Ameren Illinois | 148 | 58 | 84 | ||||||||
Ameren | $ | 226 | $ | 61 | $ | 155 | |||||
(a) | Prior to consideration of master trading and netting agreements and including NPNS 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. |
Gain (Loss) Recognized in Regulatory Liabilities or Regulatory Assets | |||||||||
2013 | 2012 | ||||||||
Ameren (a) | Fuel oils | $ | (2 | ) | $ | (15 | ) | ||
Natural gas | 52 | 84 | |||||||
Power | 10 | (180 | ) | ||||||
Uranium | (4 | ) | (1 | ) | |||||
Total | $ | 56 | $ | (112 | ) | ||||
Ameren Missouri | Fuel oils | $ | (2 | ) | $ | (15 | ) | ||
Natural gas | 4 | 10 | |||||||
Power | 7 | (9 | ) | ||||||
Uranium | (4 | ) | (1 | ) | |||||
Total | $ | 5 | $ | (15 | ) | ||||
Ameren Illinois | Natural gas | $ | 48 | $ | 74 | ||||
Power | 3 | 29 | |||||||
Total | $ | 51 | $ | 103 | |||||
(a) | Amounts include intercompany eliminations. |
Gross Amounts Not Offset in the Balance Sheet | ||||||||||||
Gross Amounts Recognized in the Balance Sheet | Derivative Instruments | Cash Collateral Received/Posted(a) | Net Amount | |||||||||
2013 | ||||||||||||
Commodity contracts eligible to be offset: | ||||||||||||
Assets: | ||||||||||||
Ameren Missouri | $ | 33 | $ | 9 | $ | — | $ | 24 | ||||
Ameren Illinois | 1 | 1 | — | — | ||||||||
Ameren | $ | 34 | $ | 10 | $ | — | $ | 24 | ||||
Liabilities: | ||||||||||||
Ameren Missouri | $ | 24 | $ | 9 | $ | 9 | $ | 6 | ||||
Ameren Illinois | 154 | 1 | 15 | 138 | ||||||||
Ameren | $ | 178 | $ | 10 | $ | 24 | $ | 144 | ||||
2012 | ||||||||||||
Commodity contracts eligible to be offset: | ||||||||||||
Assets: | ||||||||||||
Ameren Missouri | $ | 28 | $ | 9 | $ | — | $ | 19 | ||||
Ameren Illinois | 1 | 1 | — | — | ||||||||
Ameren | $ | 29 | $ | 10 | $ | — | $ | 19 | ||||
Liabilities: | ||||||||||||
Ameren Missouri | $ | 25 | $ | 9 | $ | 7 | $ | 9 | ||||
Ameren Illinois | 205 | 1 | 58 | 146 | ||||||||
Ameren | $ | 230 | $ | 10 | $ | 65 | $ | 155 | ||||
(a) | Cash collateral received reduces gross asset balances and is included in “Other current liabilities” and “Other deferred credits and liabilities” on the balance sheet. Cash collateral posted reduces gross liability balances and is included in “Other current assets” and “Other assets” on the balance sheet. |
|
|||
Fair Value | Weighted | ||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | Average | ||||||
Level 3 Derivative asset and liability – commodity contracts(a): | |||||||||||
Ameren | Fuel oils | $ | 8 | $ | (3 | ) | Option model | Volatilities(%)(b) | 10 - 35 | 16 | |
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.26 - 2 | 1 | ||||||||
Power(e) | 21 | (110 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(c) | 25 - 51 | 32 | ||||
Estimated auction price for FTRs($/MW)(b) | (1,594) - 945 | 305 | |||||||||
Nodal basis($/MWh)(c) | (3) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.39 - 0.50 | 0.42 | |||||||||
Ameren credit risk(%)(c)(d) | 2 | (f) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 - 5 | 5 | ||||||||
Escalation rate(%)(b)(g) | 3 - 4 | 4 | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
Uranium | — | (6 | ) | Discounted cash flow | Average bid/ask consensus pricing($/pound)(b) | 34 - 41 | 36 | ||||
Ameren Missouri | Fuel oils | $ | 8 | $ | (3 | ) | Option model | Volatilities(%)(b) | 10 - 35 | 16 | |
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.26 - 2 | 1 | ||||||||
Power(e) | 21 | (2 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(c) | 25 - 51 | 40 | ||||
Estimated auction price for FTRs($/MW)(b) | (1,594) - 945 | 305 | |||||||||
Nodal basis($/MWh)(c) | (3) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.39 - 0.50 | 0.42 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 2 | (f) | |||||||||
Uranium | — | (6 | ) | Discounted cash flow | Average bid/ask consensus pricing($/pound)(b) | 34 - 41 | 36 | ||||
Ameren Illinois | Power(e) | $ | — | $ | (108 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(b) | 27 - 36 | 30 | |
Nodal basis($/MWh)(b) | (4) - 0 | (2) | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 2 | (f) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 - 5 | 5 | ||||||||
Escalation rate(%)(b)(g) | 3 - 4 | 4 | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Generally, significant increases (decreases) in this input in isolation would result in a significantly higher (lower) fair value measurement. |
(c) | Generally, significant increases (decreases) in this input in isolation would result in a significantly lower (higher) fair value measurement. |
(d) | Counterparty credit risk is applied only to counterparties with derivative asset balances. Ameren, Ameren Missouri and Ameren Illinois credit risk is applied only to counterparties with derivative liability balances. |
(e) | Power valuations use visible third-party pricing evaluated by month for peak and off-peak demand through 2017. Valuations beyond 2017 use fundamentally modeled pricing by month for peak and off-peak demand. |
(f) | Not applicable. |
(g) | Escalation rate applies to power prices 2026 and beyond. |
Fair Value | Weighted | ||||||||||
Assets | Liabilities | Valuation Technique | Unobservable Input | Range | Average | ||||||
Level 3 Derivative asset and liability – commodity contracts(a): | |||||||||||
Ameren | Fuel oils | $ | 8 | $ | (3 | ) | Option model | Volatilities(%)(b) | 7 - 27 | 24 | |
Discounted cash flow | Escalation rate(%)(b) | 0.21 - 0.60 | 0.44 | ||||||||
Counterparty credit risk(%)(c)(d) | 0.12 - 1 | 1 | |||||||||
Ameren credit risk(%)(c)(d) | 2 | (e) | |||||||||
Power(f) | 14 | (114 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(c) | 22 - 47 | 31 | ||||
Estimated auction price for FTRs($/MW)(b) | (281) - 1,851 | 178 | |||||||||
Nodal basis($/MWh)(c) | (5) - (1) | (3) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.22 - 1 | 1 | |||||||||
Ameren credit risk(%)(c)(d) | 2 - 5 | 5 | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 - 8 | 6 | ||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
Uranium | — | (2 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 43 - 46 | 44 | ||||
Ameren Missouri | Fuel oils | $ | 8 | $ | (3 | ) | Option model | Volatilities(%)(b) | 7 - 27 | 24 | |
Discounted cash flow | Escalation rate(%)(b) | 0.21 - 0.60 | 0.44 | ||||||||
Counterparty credit risk(%)(c)(d) | 0.12 - 1 | 1 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 2 | (e) | |||||||||
Power(f) | 14 | (3 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(c) | 24 - 56 | 36 | ||||
Estimated auction price for FTRs($/MW)(b) | (281) - 1,851 | 178 | |||||||||
Nodal basis($/MWh)(c) | (5) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.22 - 1 | 1 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 2 | (e) | |||||||||
Uranium | — | (2 | ) | Discounted cash flow | Average forward uranium pricing($/pound)(b) | 43 - 46 | 44 | ||||
Ameren Illinois | Power(f) | $ | — | $ | (111 | ) | Discounted cash flow | Average forward peak and off-peak power pricing - forwards/swaps($/MWh)(b) | 22 - 47 | 30 | |
Nodal basis($/MWh)(b) | (5) - (1) | (3) | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 5 | (e) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 4 - 8 | 6 | ||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Generally, significant increases (decreases) in this input in isolation would result in a significantly higher (lower) fair value measurement. |
(c) | Generally, significant increases (decreases) in this input in isolation would result in a significantly lower (higher) fair value measurement. |
(d) | Counterparty credit risk is applied only to counterparties with derivative asset balances. Ameren, Ameren Missouri and Ameren Illinois credit risk is applied only to counterparties with derivative liability balances. |
(e) | Not applicable. |
(f) | Power valuations use visible third-party pricing evaluated by month for peak and off-peak demand through 2017. Valuations beyond 2017 use fundamentally modeled pricing by month for peak and off-peak demand. |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||||
Assets: | |||||||||||||||||
Ameren | Derivative assets – commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | 1 | $ | — | $ | 8 | $ | 9 | |||||||||
Natural gas | — | 2 | — | 2 | |||||||||||||
Power | — | 2 | 21 | 23 | |||||||||||||
Total derivative assets – commodity contracts | $ | 1 | $ | 4 | $ | 29 | $ | 34 | |||||||||
Nuclear decommissioning trust fund: | |||||||||||||||||
Cash and cash equivalents | $ | 3 | $ | — | $ | — | $ | 3 | |||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 332 | — | — | 332 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 52 | — | 52 | |||||||||||||
Municipal bonds | — | 2 | — | 2 | |||||||||||||
U.S. treasury and agency securities | — | 94 | — | 94 | |||||||||||||
Asset-backed securities | — | 10 | — | 10 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total nuclear decommissioning trust fund | $ | 335 | $ | 159 | $ | — | $ | 494 | |||||||||
Total Ameren | $ | 336 | $ | 163 | $ | 29 | $ | 528 | |||||||||
Ameren Missouri | Derivative assets – commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | 1 | $ | — | $ | 8 | $ | 9 | |||||||||
Natural gas | — | 1 | — | 1 | |||||||||||||
Power | — | 2 | 21 | 23 | |||||||||||||
Total derivative assets – commodity contracts | $ | 1 | $ | 3 | $ | 29 | $ | 33 | |||||||||
Nuclear decommissioning trust fund: | |||||||||||||||||
Cash and cash equivalents | $ | 3 | $ | — | $ | — | $ | 3 | |||||||||
Equity securities: | |||||||||||||||||
U.S. large capitalization | 332 | — | — | 332 | |||||||||||||
Debt securities: | |||||||||||||||||
Corporate bonds | — | 52 | — | 52 | |||||||||||||
Municipal bonds | — | 2 | — | 2 | |||||||||||||
U.S. treasury and agency securities | — | 94 | — | 94 | |||||||||||||
Asset-backed securities | — | 10 | — | 10 | |||||||||||||
Other | — | 1 | — | 1 | |||||||||||||
Total nuclear decommissioning trust fund | $ | 335 | $ | 159 | $ | — | $ | 494 | |||||||||
Total Ameren Missouri | $ | 336 | $ | 162 | $ | 29 | $ | 527 | |||||||||
Ameren Illinois | Derivative assets – commodity contracts(a): | ||||||||||||||||
Natural gas | $ | — | $ | 1 | $ | — | $ | 1 | |||||||||
Liabilities: | |||||||||||||||||
Ameren | Derivative liabilities – commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | — | $ | — | $ | 3 | $ | 3 | |||||||||
Natural gas | 3 | 54 | — | 57 | |||||||||||||
Power | — | 2 | 110 | 112 | |||||||||||||
Uranium | — | — | 6 | 6 | |||||||||||||
Total Ameren | $ | 3 | $ | 56 | $ | 119 | $ | 178 | |||||||||
Ameren Missouri | Derivative liabilities – commodity contracts(a): | ||||||||||||||||
Fuel oils | $ | — | $ | — | $ | 3 | $ | 3 | |||||||||
Natural gas | 3 | 8 | — | 11 | |||||||||||||
Power | — | 2 | 2 | 4 | |||||||||||||
Uranium | — | — | 6 | 6 | |||||||||||||
Total Ameren Missouri | $ | 3 | $ | 10 | $ | 11 | $ | 24 | |||||||||
Ameren Illinois | Derivative liabilities – commodity contracts(a): | ||||||||||||||||
Natural gas | $ | — | $ | 46 | $ | — | $ | 46 | |||||||||
Power | — | — | 108 | 108 | |||||||||||||
Total Ameren Illinois | $ | — | $ | 46 | $ | 108 | $ | 154 | |||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | |||||||||||||||
Assets: | ||||||||||||||||||
Ameren | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 4 | $ | — | $ | 8 | $ | 12 | ||||||||||
Natural gas | — | 2 | — | 2 | ||||||||||||||
Power | — | 1 | 14 | 15 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 4 | $ | 3 | $ | 22 | $ | 29 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
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 | (b) | |||||||||
Total Ameren | $ | 269 | $ | 144 | $ | 22 | $ | 435 | ||||||||||
Ameren Missouri | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 4 | $ | — | $ | 8 | $ | 12 | ||||||||||
Natural gas | — | 1 | — | 1 | ||||||||||||||
Power | — | 1 | 14 | 15 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 4 | $ | 2 | $ | 22 | $ | 28 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
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 | (b) | |||||||||
Total Ameren Missouri | $ | 269 | $ | 143 | $ | 22 | $ | 434 | ||||||||||
Ameren Illinois | Derivative assets – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | 1 | $ | — | $ | 1 | ||||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 1 | $ | — | $ | 3 | $ | 4 | ||||||||||
Natural gas | 7 | 102 | — | 109 | ||||||||||||||
Power | — | 1 | 114 | 115 | ||||||||||||||
Uranium | — | — | 2 | 2 | ||||||||||||||
Total Ameren | $ | 8 | $ | 103 | $ | 119 | $ | 230 | ||||||||||
Ameren Missouri | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 1 | $ | — | $ | 3 | $ | 4 | ||||||||||
Natural gas | 7 | 8 | — | 15 | ||||||||||||||
Power | — | 1 | 3 | 4 | ||||||||||||||
Uranium | — | — | 2 | 2 | ||||||||||||||
Total Ameren Missouri | $ | 8 | $ | 9 | $ | 8 | $ | 25 | ||||||||||
Ameren Illinois | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | 94 | $ | — | $ | 94 | ||||||||||
Power | — | — | 111 | 111 | ||||||||||||||
Total Ameren Illinois | $ | — | $ | 94 | $ | 111 | $ | 205 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $2 million of receivables, payables, and accrued income, net. |
Net Derivative Commodity Contracts | |||||||||
Ameren Missouri | Ameren Illinois | Ameren | |||||||
Fuel oils: | |||||||||
Beginning balance at January 1, 2013 | $ | 5 | $ | (a) | $ | 5 | |||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | — | (a) | — | ||||||
Total realized and unrealized gains (losses) | — | (a) | — | ||||||
Purchases | 3 | (a) | 3 | ||||||
Sales | (1 | ) | (a) | (1 | ) | ||||
Settlements | (2 | ) | (a) | (2 | ) | ||||
Ending balance at December 31, 2013 | $ | 5 | $ | (a) | $ | 5 | |||
Change in unrealized gains (losses) related to assets/liabilities held at December 31,2013 | $ | — | $ | (a) | $ | — | |||
Natural gas: | |||||||||
Beginning balance at January 1, 2013 | $ | — | $ | — | $ | — | |||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | — | (1 | ) | (1 | ) | ||||
Total realized and unrealized gains (losses) | — | (1 | ) | (1 | ) | ||||
Purchases | — | 1 | 1 | ||||||
Ending balance at December 31, 2013 | $ | — | $ | — | $ | — | |||
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2013 | $ | — | $ | — | $ | — | |||
Power: | |||||||||
Beginning balance at January 1, 2013 | $ | 11 | $ | (111 | ) | $ | (100 | ) | |
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | 3 | (18 | ) | (15 | ) | ||||
Total realized and unrealized gains (losses) | 3 | (18 | ) | (15 | ) | ||||
Purchases | 40 | — | 40 | ||||||
Settlements | (36 | ) | 21 | (15 | ) | ||||
Transfers into Level 3 | (3 | ) | — | (3 | ) | ||||
Transfers out of Level 3 | 4 | — | 4 | ||||||
Ending balance at December 31, 2013 | $ | 19 | $ | (108 | ) | $ | (89 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2013 | $ | (1 | ) | $ | (24 | ) | $ | (25 | ) |
Uranium: | |||||||||
Beginning balance at January 1, 2013 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | (3 | ) | (a) | (3 | ) | ||||
Total realized and unrealized gains (losses) | (3 | ) | (a) | (3 | ) | ||||
Purchases | (2 | ) | (a) | (2 | ) | ||||
Settlements | 1 | (a) | 1 | ||||||
Ending balance at December 31, 2013 | $ | (6 | ) | $ | (a) | $ | (6 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2013 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
(a) | Not applicable. |
Net Derivative Commodity Contracts | |||||||||
Ameren Missouri | Ameren Illinois | Ameren | |||||||
Fuel oils: | |||||||||
Beginning balance at January 1, 2012 | $ | 3 | $ | (a) | $ | 3 | |||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | (1 | ) | (a) | (1 | ) | ||||
Total realized and unrealized gains (losses) | (1 | ) | (a) | (1 | ) | ||||
Purchases | 7 | (a) | 7 | ||||||
Sales | (3 | ) | (a) | (3 | ) | ||||
Settlements | (2 | ) | (a) | (2 | ) | ||||
Transfers into Level 3 | 1 | (a) | 1 | ||||||
Ending balance at December 31, 2012 | $ | 5 | $ | (a) | $ | 5 | |||
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2012 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Natural gas: | |||||||||
Beginning balance at January 1, 2012 | $ | (14 | ) | $ | (160 | ) | $ | (174 | ) |
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | (2 | ) | (25 | ) | (27 | ) | |||
Total realized and unrealized gains (losses) | (2 | ) | (25 | ) | (27 | ) | |||
Settlements | 1 | 15 | 16 | ||||||
Transfers out of Level 3 | 15 | 170 | 185 | ||||||
Ending balance at December 31, 2012 | $ | — | $ | — | $ | — | |||
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2012 | $ | — | $ | — | $ | — | |||
Power(b): | |||||||||
Beginning balance at January 1, 2012 | $ | 21 | $ | (140 | ) | $ | 81 | ||
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | 11 | (226 | ) | (175 | ) | ||||
Total realized and unrealized gains (losses) | 11 | (226 | ) | (175 | ) | ||||
Purchases | 21 | — | 21 | ||||||
Sales | (1 | ) | — | (1 | ) | ||||
Settlements | (37 | ) | 255 | (22 | ) | ||||
Transfers out of Level 3 | (4 | ) | — | (4 | ) | ||||
Ending balance at December 31, 2012 | $ | 11 | $ | (111 | ) | $ | (100 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2012 | $ | — | $ | (191 | ) | (c) $ | (175 | ) | |
Uranium: | |||||||||
Beginning balance at January 1, 2012 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Realized and unrealized gains (losses): | |||||||||
Included in regulatory assets/liabilities | (2 | ) | (a) | (2 | ) | ||||
Total realized and unrealized gains (losses) | (2 | ) | (a) | (2 | ) | ||||
Settlements | 1 | (a) | 1 | ||||||
Ending balance at December 31, 2012 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2012 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
(a) | Not applicable. |
(b) | Ameren amounts include intercompany eliminations. |
(c) | The change in unrealized losses was due to decreases in long-term power prices applied to 20-year Ameren Illinois swap contracts, which expire in May 2032. |
2013 | 2012 | ||||||
Ameren - derivative commodity contracts: | |||||||
Transfers into Level 3 / Transfers out of Level 1 – Fuel oils | $ | — | $ | 1 | |||
Transfers out of Level 3 / Transfers into Level 2 – Natural gas | — | 185 | |||||
Transfers into Level 3 / Transfers out of Level 2 – Power | (3 | ) | — | ||||
Transfers out of Level 3 / Transfers into Level 2 – Power | 4 | (4 | ) | ||||
Net fair value of Level 3 transfers | $ | 1 | $ | 182 | |||
Ameren Missouri - derivative commodity contracts: | |||||||
Transfers into Level 3 / Transfers out of Level 1 – Fuel oils | $ | — | $ | 1 | |||
Transfers out of Level 3 / Transfers into Level 2 – Natural gas | — | 15 | |||||
Transfers into Level 3 / Transfers out of Level 2 – Power | (3 | ) | — | ||||
Transfers out of Level 3 / Transfers into Level 2 – Power | 4 | (4 | ) | ||||
Net fair value of Level 3 transfers | $ | 1 | $ | 12 | |||
Ameren Illinois - derivative commodity contracts: | |||||||
Transfers out of Level 3 / Transfers into Level 2 – Natural gas | $ | — | $ | 170 | |||
2013 | 2012 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Ameren:(a) | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 6,038 | $ | 6,584 | $ | 6,157 | $ | 7,110 | |||||||
Preferred stock | 142 | 118 | 142 | 123 | |||||||||||
Ameren Missouri: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 3,757 | $ | 4,124 | $ | 4,006 | $ | 4,625 | |||||||
Preferred stock | 80 | 71 | 80 | 74 | |||||||||||
Ameren Illinois: | |||||||||||||||
Long-term debt (including current portion) | $ | 1,856 | $ | 2,028 | $ | 1,727 | $ | 2,020 | |||||||
Preferred stock | 62 | 47 | 62 | 49 | |||||||||||
(a) | Preferred stock is recorded in "Noncontrolling Interests" on the consolidated balance sheet. |
|
|||
Security Type | Cost | Gross Unrealized Gain | Gross Unrealized Loss | Fair Value | ||||||||||
2013 | ||||||||||||||
Debt securities | $ | 157 | $ | 4 | $ | 2 | $ | 159 | ||||||
Equity securities | 137 | 199 | 4 | 332 | ||||||||||
Cash | 3 | — | — | 3 | ||||||||||
Other(b) | (a) | — | — | (a) | ||||||||||
Total | $ | 297 | $ | 203 | $ | 6 | $ | 494 | ||||||
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 | ||||||
(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 | $ | 72 | $ | 2 | $ | (a) | $ | (a) | $ | 72 | $ | 2 | ||||||||||
Equity securities | 6 | (a) | 7 | 4 | 13 | 4 | ||||||||||||||||
Total | $ | 78 | $ | 2 | $ | 7 | $ | 4 | $ | 85 | $ | 6 | ||||||||||
(a) | Amount less than $1 million. |
2013 | 2012 | 2011 | |||||||||
Proceeds from sales and maturities | $ | 196 | $ | 384 | $ | 199 | |||||
Gross realized gains | 7 | 6 | 5 | ||||||||
Gross realized losses | 5 | 2 | 4 | ||||||||
Cost | Fair Value | ||||||
Less than 5 years | $ | 93 | $ | 94 | |||
5 years to 10 years | 31 | 32 | |||||
Due after 10 years | 33 | 33 | |||||
Total | $ | 157 | $ | 159 | |||
|
|||
2013 | 2012 | |||||
Ameren(a) | $ | 461 | $ | 1,143 | ||
Ameren Missouri | 191 | 464 | ||||
Ameren Illinois | 198 | 408 | ||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
2013 | 2012 | ||||||||||||
Pension Benefits(a) | Postretirement Benefits(a) | Pension Benefits(a) | Postretirement Benefits(a) | ||||||||||
Accumulated benefit obligation at end of year | $ | 3,698 | $ | (b) | $ | 3,829 | $ | (b) | |||||
Change in benefit obligation: | |||||||||||||
Net benefit obligation at beginning of year | $ | 4,051 | $ | 1,157 | $ | 3,764 | $ | 1,145 | |||||
Service cost | 91 | 22 | 81 | 22 | |||||||||
Interest cost | 163 | 46 | 166 | 47 | |||||||||
Participant contributions | — | 16 | — | 16 | |||||||||
Actuarial (gain) loss | (207 | ) | (76 | ) | 240 | (10 | ) | ||||||
Curtailment gain(c) | — | (3 | ) | — | — | ||||||||
Settlement(d) | — | (5 | ) | — | — | ||||||||
Benefits paid | (198 | ) | (64 | ) | (200 | ) | (69 | ) | |||||
Early retiree reinsurance program receipt | (b) | — | (b) | 2 | |||||||||
Federal subsidy on benefits paid | (b) | 3 | (b) | 4 | |||||||||
Net benefit obligation at end of year | 3,900 | 1,096 | 4,051 | 1,157 | |||||||||
Change in plan assets: | |||||||||||||
Fair value of plan assets at beginning of year | 3,127 | 938 | 2,814 | 836 | |||||||||
Actual return on plan assets | 376 | 156 | 385 | 104 | |||||||||
Employer contributions | 156 | 25 | 128 | 45 | |||||||||
Federal subsidy on benefits paid | (b) | 3 | (b) | 4 | |||||||||
Early retiree reinsurance program receipt | (b) | — | (b) | 2 | |||||||||
Participant contributions | — | 16 | — | 16 | |||||||||
Benefits paid | (198 | ) | (64 | ) | (200 | ) | (69 | ) | |||||
Fair value of plan assets at end of year | 3,461 | 1,074 | 3,127 | 938 | |||||||||
Funded status – deficiency | 439 | 22 | 924 | 219 | |||||||||
Accrued benefit cost at December 31 | $ | 439 | $ | 22 | $ | 924 | $ | 219 | |||||
Amounts recognized in the balance sheet consist of: | |||||||||||||
Noncurrent asset(e) | $ | — | $ | (9 | ) | $ | — | $ | — | ||||
Current liability(f) | 3 | 1 | 3 | 2 | |||||||||
Noncurrent liability | 436 | 30 | 921 | 217 | |||||||||
Net liability recognized | $ | 439 | $ | 22 | $ | 924 | $ | 219 | |||||
Amounts recognized in regulatory assets consist of: | |||||||||||||
Net actuarial (gain) loss | $ | 282 | $ | (71 | ) | $ | 699 | $ | 103 | ||||
Prior service cost (credit) | (7 | ) | (20 | ) | (6 | ) | (24 | ) | |||||
Amounts (pretax) recognized in accumulated OCI consist of: | |||||||||||||
Net actuarial (gain) loss | 17 | (12 | ) | 65 | 5 | ||||||||
Prior service cost (credit) | — | (1 | ) | (14 | ) | (6 | ) | ||||||
Total | $ | 292 | $ | (104 | ) | $ | 744 | $ | 78 | ||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | Not applicable. |
Pension Benefits | Postretirement Benefits | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Discount rate at measurement date | 4.75 | % | 4.00 | % | 4.75 | % | 4.00 | % | |||
Increase in future compensation | 3.50 | 3.50 | 3.50 | 3.50 | |||||||
Medical cost trend rate (initial) | — | — | 5.00 | 5.00 | |||||||
Medical cost trend rate (ultimate) | — | — | 5.00 | 5.00 | |||||||
Years to ultimate rate | — | — | — | — | |||||||
Pension Benefits | Postretirement Benefits | ||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||||||||
Ameren Missouri | $ | 60 | $ | 52 | $ | 43 | $ | 10 | $ | 9 | $ | 9 | |||||||||||
Ameren Illinois | 50 | 46 | 28 | 11 | 35 | 118 | |||||||||||||||||
Other | 46 | 30 | 25 | 4 | 1 | 2 | |||||||||||||||||
Ameren(a) | 156 | 128 | 96 | 25 | 45 | 129 | |||||||||||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Asset Category | Target Allocation 2014 | Percentage of Plan Assets at December 31, | |||||
2013 | 2012 | ||||||
Pension Plan: | |||||||
Cash and cash equivalents | 0 - 5 % | 2 | % | 2 | % | ||
Equity securities: | |||||||
U.S. large capitalization | 29 - 39 | 36 | 34 | % | |||
U.S. small and mid-capitalization | 2 - 12 | 8 | 7 | % | |||
International and emerging markets | 9 - 19 | 14 | 13 | % | |||
Total equity | 50 - 60 | 58 | 54 | % | |||
Debt securities | 35 - 45 | 36 | 39 | % | |||
Real estate | 0 - 9 | 4 | 4 | % | |||
Private equity | 0 - 4 | (a) | 1 | % | |||
Total | 100 | % | 100 | % | |||
Postretirement Plans: | |||||||
Cash and cash equivalents | 0 - 10 % | 4 | % | 4 | % | ||
Equity securities: | |||||||
U.S. large capitalization | 33 - 43 | 41 | % | 40 | % | ||
U.S. small and mid-capitalization | 3 - 13 | 8 | % | 8 | % | ||
International | 10 - 20 | 14 | % | 14 | % | ||
Total equity | 55 - 65 | 63 | % | 62 | % | ||
Debt securities | 30 - 40 | 33 | % | 34 | % | ||
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, | ||||||||||||||||||
2013: | |||||||||||||||||||||||
Real estate | $ | 118 | $ | 9 | $ | — | $ | 4 | $ | — | $ | 131 | |||||||||||
Private equity | 19 | (9 | ) | 11 | (6 | ) | — | 15 | |||||||||||||||
2012: | |||||||||||||||||||||||
Real estate | $ | 108 | $ | 7 | $ | — | $ | 3 | $ | — | $ | 118 | |||||||||||
Private equity | 23 | (7 | ) | 8 | (5 | ) | — | 19 | |||||||||||||||
Pension Benefits Ameren(a) | Postretirement Benefits Ameren(a) | ||||||
2013 | |||||||
Service cost | $ | 91 | $ | 22 | |||
Interest cost | 163 | 46 | |||||
Expected return on plan assets | (218 | ) | (62 | ) | |||
Amortization of: | |||||||
Transition obligation | — | — | |||||
Prior service cost | (2 | ) | (6 | ) | |||
Actuarial loss | 87 | 8 | |||||
Curtailment gain | (12 | ) | (7 | ) | |||
Net periodic benefit cost(b) | $ | 109 | $ | 1 | |||
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(c) | $ | 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(c) | $ | 77 | $ | 23 | |||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Pension Benefits | Postretirement Benefits | ||||||
Ameren(a) | Ameren(a) | ||||||
Regulatory assets: | |||||||
Prior service cost (credit) | $ | (1 | ) | $ | (4 | ) | |
Net actuarial loss | 60 | 9 | |||||
Accumulated OCI: | |||||||
Net actuarial (gain) loss | 1 | (2 | ) | ||||
Total | $ | 60 | $ | 3 | |||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Pension Costs | Postretirement Costs | ||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||||||||
Ameren Missouri | $ | 69 | $ | 63 | $ | 51 | $ | 8 | $ | 10 | $ | 11 | |||||||||||
Ameren Illinois | 41 | 37 | 16 | — | 4 | 11 | |||||||||||||||||
Other | 5 | 2 | 3 | — | — | 1 | |||||||||||||||||
Ameren(a) | 115 | 102 | 70 | 8 | 14 | 23 | |||||||||||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Pension Benefits | Postretirement Benefits | ||||||||||||||||||
Paid from Qualified Trust | Paid from Company Funds | Paid from Qualified Trust | Paid from Company Funds | Federal Subsidy | |||||||||||||||
2014 | $ | 247 | $ | 3 | $ | 61 | $ | 2 | $ | 3 | |||||||||
2015 | 249 | 3 | 63 | 2 | 4 | ||||||||||||||
2016 | 255 | 3 | 66 | 2 | 4 | ||||||||||||||
2017 | 260 | 3 | 69 | 2 | 4 | ||||||||||||||
2018 | 264 | 3 | 72 | 2 | 4 | ||||||||||||||
2019 - 2023 | 1,342 | 14 | 394 | 12 | 19 | ||||||||||||||
Pension Benefits | Postretirement Benefits | ||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||
Discount rate at measurement date | 4.00 | % | 4.50 | % | 5.25 | % | 4.00 | % | 4.50 | % | 5.25 | % | |||||
Expected return on plan assets | 7.50 | 7.75 | 8.00 | 7.25 | 7.50 | 7.75 | |||||||||||
Increase in future compensation | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | |||||||||||
Medical cost trend rate (initial) | — | — | — | 5.00 | 5.50 | 6.00 | |||||||||||
Medical cost trend rate (ultimate) | — | — | — | 5.00 | 5.00 | 5.00 | |||||||||||
Years to ultimate rate | — | — | — | — | 1 year | 2 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 | ) | $ | 109 | $ | — | $ | 32 | ||||||
0.25% increase in salary scale | 2 | 17 | — | — | |||||||||||
1.00% increase in annual medical trend | — | — | 2 | 40 | |||||||||||
1.00% decrease in annual medical trend | — | — | (2 | ) | (37 | ) | |||||||||
2013 | 2012 | 2011 | |||||||||
Ameren Missouri | $ | 16 | $ | 16 | $ | 16 | |||||
Ameren Illinois | 10 | 9 | 8 | ||||||||
Other | 1 | 1 | 1 | ||||||||
Ameren(a) | 27 | 26 | 25 | ||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | 5 | $ | 39 | $ | — | $ | 44 | |||||||
Equity securities: | |||||||||||||||
U.S. large capitalization | 107 | 1,162 | — | 1,269 | |||||||||||
U.S. small and mid-capitalization | 273 | — | — | 273 | |||||||||||
International and emerging markets | 143 | 372 | — | 515 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 860 | — | 860 | |||||||||||
Municipal bonds | — | 149 | — | 149 | |||||||||||
U.S. treasury and agency securities | — | 256 | — | 256 | |||||||||||
Other | — | 27 | — | 27 | |||||||||||
Real estate | — | — | 131 | 131 | |||||||||||
Private equity | — | — | 15 | 15 | |||||||||||
Derivative assets | 1 | — | — | 1 | |||||||||||
Derivative liabilities | (1 | ) | — | — | (1 | ) | |||||||||
Total | $ | 528 | $ | 2,865 | $ | 146 | $ | 3,539 | |||||||
Less: Medical benefit assets at December 31(a) | (112 | ) | |||||||||||||
Plus: Net receivables at December 31(b) | 34 | ||||||||||||||
Fair value of pension plans assets at year end | $ | 3,461 | |||||||||||||
(a) | Medical benefit (health and welfare) component for accounts maintained in accordance with Section 401(h) of the Internal Revenue Code to fund a portion of the postretirement obligation. |
(b) | Receivables related to pending security sales, offset by payables related to pending security purchases. |
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | ||||||||||||
Cash and cash equivalents | $ | 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 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 | $ | 77 | $ | — | $ | — | $ | 77 | |||||||
Equity securities: | |||||||||||||||
U.S. large capitalization | 297 | 101 | — | 398 | |||||||||||
U.S. small and mid-capitalization | 77 | — | — | 77 | |||||||||||
International | 39 | 96 | — | 135 | |||||||||||
Debt securities: | |||||||||||||||
Corporate bonds | — | 89 | — | 89 | |||||||||||
Municipal bonds | — | 103 | — | 103 | |||||||||||
U.S. treasury and agency securities | — | 72 | — | 72 | |||||||||||
Asset-backed securities | — | 10 | — | 10 | |||||||||||
Other | — | 40 | — | 40 | |||||||||||
Total | $ | 490 | $ | 511 | $ | — | $ | 1,001 | |||||||
Plus: Medical benefit assets at December 31(a) | 112 | ||||||||||||||
Less: Net payables at December 31(b) | (39 | ) | |||||||||||||
Fair value of postretirement benefit plans assets at year end | $ | 1,074 | |||||||||||||
(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 | $ | 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. |
|
|||
Performance Share Units | ||||||
Share Units | Weighted-average Fair Value per Unit | |||||
Nonvested at January 1, 2013 | 1,192,487 | $ | 33.56 | |||
Granted(a) | 840,482 | 31.19 | ||||
Unearned or forfeited(b) | (29,730 | ) | 31.93 | |||
Earned and vested(c) | (784,695 | ) | 31.60 | |||
Nonvested at December 31, 2013 | 1,218,544 | $ | 33.23 | |||
(a) | Includes performance share units (share units) granted to certain executive and nonexecutive officers and other eligible employees in 2013 under the 2006 Plan. |
(b) | Includes share units granted in 2011 that were not earned based on performance provisions of the award grants. |
(c) | Includes share units granted in 2011 that vested as of December 31, 2013, 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 and certain employees whose employment terminated on December 2, 2013, with the divestiture of New AER. Actual shares issued for retirement-eligible employees and former New AER subsidiaries' employees will vary depending on actual performance over the three-year measurement period. |
|
|||||||||||||||||||||||||||
Ameren Missouri | Ameren Illinois | Ameren | ||||||
2013 | ||||||||
Statutory federal income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Depreciation differences | — | (1 | ) | — | ||||
Amortization of investment tax credit | (1 | ) | — | (1 | ) | |||
State tax | 3 | 6 | 4 | |||||
Other permanent items(a) | 1 | — | — | |||||
Effective income tax rate | 38 | % | 40 | % | 38 | % | ||
2012 | ||||||||
Statutory federal income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Depreciation differences | (1 | ) | — | (1 | ) | |||
Amortization of investment tax credit | (1 | ) | (1 | ) | (1 | ) | ||
State tax | 3 | 6 | 5 | |||||
Reserve for uncertain tax positions | 1 | — | — | |||||
Other permanent items(a) | — | — | (1 | ) | ||||
Effective income tax rate | 37 | % | 40 | % | 37 | % | ||
2011 | ||||||||
Statutory federal income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Depreciation differences | (2 | ) | — | (1 | ) | |||
Amortization of investment tax credit | (1 | ) | (1 | ) | (1 | ) | ||
State tax | 3 | 5 | 4 | |||||
Reserve for uncertain tax positions | — | — | 1 | |||||
Tax credits | — | — | (1 | ) | ||||
Other permanent items(a) | 1 | — | — | |||||
Effective income tax rate | 36 | % | 39 | % | 37 | % | ||
(a) | Permanent items are treated differently for book and tax purposes and primarily include non-taxable income related to company-owned life insurance and deductions related to dividends on DRPlus and the 401(k) plan for Ameren, as well as nondeductible expenses related to lobbying and stock issuance costs for Ameren Missouri. |
Ameren Missouri | Ameren Illinois | Other | Ameren(a) | ||||||||||||
2013 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | 136 | $ | (15 | ) | $ | (239 | ) | (b) | $ | (118 | ) | |||
State | 41 | 21 | (43 | ) | (b) | 19 | |||||||||
Deferred taxes: | |||||||||||||||
Federal | 64 | 99 | 205 | (b) | 368 | ||||||||||
State | 6 | 6 | 36 | (b) | 48 | ||||||||||
Deferred investment tax credits, amortization | (5 | ) | (1 | ) | — | (6 | ) | ||||||||
Total income tax expense (benefit) | $ | 242 | $ | 110 | $ | (41 | ) | $ | 311 | ||||||
2012 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | (25 | ) | $ | (7 | ) | $ | 72 | $ | 40 | |||||
State | (10 | ) | (3 | ) | 23 | 10 | |||||||||
Deferred taxes: | |||||||||||||||
Federal | 248 | 76 | (120 | ) | 204 | ||||||||||
State | 44 | 30 | (14 | ) | 60 | ||||||||||
Deferred investment tax credits, amortization | (5 | ) | (2 | ) | — | (7 | ) | ||||||||
Total income tax expense (benefit) | $ | 252 | $ | 94 | $ | (39 | ) | $ | 307 | ||||||
2011 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | 3 | $ | (24 | ) | $ | 15 | $ | (6 | ) | |||||
State | 2 | (4 | ) | — | (2 | ) | |||||||||
Deferred taxes: | |||||||||||||||
Federal | 129 | 123 | (39 | ) | 213 | ||||||||||
State | 31 | 34 | (10 | ) | 55 | ||||||||||
Deferred investment tax credits, amortization | (4 | ) | (2 | ) | — | (6 | ) | ||||||||
Total income tax expense (benefit) | $ | 161 | $ | 127 | $ | (34 | ) | $ | 254 | ||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | These amounts are substantially related to the reversal of unrecognized tax benefits as a result of new IRS guidance related to the deductibility of expenditures to maintain, replace or improve steam or electric power generation property, along with casualty loss deductions for storm damage. They also reflect the increase in deferred tax expense due to available net operating losses. |
Ameren Missouri | Ameren Illinois | Other | Ameren(a) | ||||||||||||
2013 | |||||||||||||||
Accumulated deferred income taxes, net liability (asset): | |||||||||||||||
Plant related | $ | 2,513 | $ | 1,243 | $ | 13 | $ | 3,769 | |||||||
Regulatory assets, net | 74 | 2 | — | 76 | |||||||||||
Deferred employee benefit costs | (74 | ) | (85 | ) | (114 | ) | (273 | ) | |||||||
Purchase accounting | — | (27 | ) | (1 | ) | (28 | ) | ||||||||
ARO | (7 | ) | 1 | — | (6 | ) | |||||||||
Other(b)(c) | (17 | ) | (63 | ) | (398 | ) | (478 | ) | |||||||
Total net accumulated deferred income tax liabilities (assets)(d) | $ | 2,489 | $ | 1,071 | $ | (500 | ) | $ | 3,060 | ||||||
2012 | |||||||||||||||
Accumulated deferred income taxes, net liability (asset): | |||||||||||||||
Plant related | $ | 2,385 | $ | 1,145 | $ | 20 | $ | 3,550 | |||||||
Regulatory assets, net | 73 | — | — | 73 | |||||||||||
Deferred employee benefit costs | (84 | ) | (102 | ) | (137 | ) | (323 | ) | |||||||
Purchase accounting | — | (27 | ) | (1 | ) | (28 | ) | ||||||||
ARO | (7 | ) | 1 | — | (6 | ) | |||||||||
Other(b) | 50 | (77 | ) | (223 | ) | (250 | ) | ||||||||
Total net accumulated deferred income tax liabilities (assets)(e) | $ | 2,417 | $ | 940 | $ | (341 | ) | $ | 3,016 | ||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | Includes deferred tax assets related to net operating loss and tax credit carryforwards detailed in the table below. |
(c) | Includes total valuation allowances for Ameren, Ameren Missouri, and Ameren Illinois of $7 million, $1 million, and $1 million, respectively, as of December 31, 2013. The state valuation allowances are shown in the table below. |
(d) | Includes $20 million recorded in "Other current assets" on Ameren Missouri's balance sheet as of December 31, 2013. |
(e) | Includes $26 million recorded in "Other current assets" on Ameren Missouri's balance sheet as of December 31, 2012. |
Ameren Missouri | Ameren Illinois | Other | Ameren(a) | ||||||||||||
Net operating loss carryforwards: | |||||||||||||||
Federal(b) | $ | 61 | $ | 84 | $ | 215 | $ | 360 | |||||||
State(c) | 3 | 11 | 34 | 48 | |||||||||||
Total net operating loss carryforwards | $ | 64 | $ | 95 | $ | 249 | $ | 408 | |||||||
Tax credit carryforwards: | |||||||||||||||
Federal(d) | $ | 12 | $ | — | $ | 76 | $ | 88 | |||||||
State(e) | 1 | 1 | 32 | 34 | |||||||||||
State valuation allowance(f) | (1 | ) | (1 | ) | (2 | ) | (4 | ) | |||||||
Total tax credit carryforwards | $ | 12 | $ | — | $ | 106 | $ | 118 | |||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | These will begin to expire in 2028. |
(c) | These will begin to expire in 2017. |
(d) | These will begin to expire in 2029. |
(e) | These will begin to expire in 2014. |
(f) | This balance increased by $2 million, $- million and $- million for Ameren, Ameren Missouri and Ameren Illinois, respectively, during 2013. |
Ameren Missouri | Ameren Illinois | Other | Ameren(a) | ||||||||||||
Net operating loss carryforwards: | |||||||||||||||
Federal(b) | $ | 61 | $ | 61 | $ | 51 | $ | 173 | |||||||
State(c) | 3 | 11 | 13 | 27 | |||||||||||
Total net operating loss carryforwards | $ | 64 | $ | 72 | $ | 64 | $ | 200 | |||||||
Tax credit carryforwards: | |||||||||||||||
Federal(d) | $ | 11 | $ | — | $ | 75 | $ | 86 | |||||||
State(e) | 1 | 1 | 23 | 25 | |||||||||||
State valuation allowance(f) | (1 | ) | (1 | ) | — | (2 | ) | ||||||||
Total tax credit carryforwards | $ | 11 | $ | — | $ | 98 | $ | 109 | |||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | These will begin to expire in 2028 |
(c) | These will begin to expire in2017. |
(d) | These will begin to expire in 2029. |
(e) | These began to expire in 2013. |
(f) | This balance increased by $1 million, $- million and $1 million for Ameren, Ameren Missouri and Ameren Illinois, respectively, during 2012. |
Ameren Missouri | Ameren Illinois | Other | Ameren(a) | ||||||||||||
Unrecognized tax benefits – January 1, 2011 | $ | 164 | $ | 56 | $ | 26 | $ | 246 | |||||||
Increases based on tax positions prior to 2011 | 15 | — | 7 | 22 | |||||||||||
Decreases based on tax positions prior to 2011 | (63 | ) | (41 | ) | (21 | ) | (125 | ) | |||||||
Increases based on tax positions related to 2011 | 13 | — | 4 | 17 | |||||||||||
Changes related to settlements with taxing authorities | (5 | ) | (4 | ) | (1 | ) | (10 | ) | |||||||
Decreases related to the lapse of statute of limitations | — | — | (2 | ) | (2 | ) | |||||||||
Unrecognized tax benefits – December 31, 2011 | $ | 124 | $ | 11 | $ | 13 | $ | 148 | |||||||
Increases based on tax positions prior to 2012 | 4 | — | 1 | 5 | |||||||||||
Decreases based on tax positions prior to 2012 | (7 | ) | (1 | ) | (5 | ) | (13 | ) | |||||||
Increases (decreases) based on tax positions related to 2012 | 15 | 3 | (1 | ) | 17 | ||||||||||
Changes related to settlements with taxing authorities | — | — | — | — | |||||||||||
Decreases related to the lapse of statute of limitations | — | — | (1 | ) | (1 | ) | |||||||||
Unrecognized tax benefits – December 31, 2012 | $ | 136 | $ | 13 | $ | 7 | $ | 156 | |||||||
Increases based on tax positions prior to 2013 | — | 2 | 5 | 7 | |||||||||||
Decreases based on tax positions prior to 2013 | (122 | ) | (16 | ) | (5 | ) | (143 | ) | |||||||
Increases based on tax positions related to 2013 | 16 | — | 53 | (b) | 69 | ||||||||||
Changes related to settlements with taxing authorities | — | — | — | — | |||||||||||
Increases related to the lapse of statute of limitations | 1 | — | — | 1 | |||||||||||
Unrecognized tax benefits (detriments) – December 31, 2013 | $ | 31 | $ | (1 | ) | $ | 60 | $ | 90 | ||||||
Total unrecognized tax benefits that, if recognized, would affect the effective tax rates as of December 31, 2011 | $ | 1 | $ | — | $ | — | $ | 1 | |||||||
Total unrecognized tax benefits (detriments) that, if recognized, would affect the effective tax rates as of December 31, 2012 | $ | 3 | $ | (1 | ) | $ | (1 | ) | $ | 1 | |||||
Total unrecognized tax benefits that, if recognized, would affect the effective tax rates as of December 31, 2013 | $ | 3 | $ | — | $ | 51 | (b) | $ | 54 | ||||||
Ameren Missouri | Ameren Illinois | Other | Ameren(a) | ||||||||||||
Liability for interest – January 1, 2011 | $ | 10 | $ | 2 | $ | 5 | $ | 17 | |||||||
Interest income for 2011 | (3 | ) | (1 | ) | (7 | ) | (11 | ) | |||||||
Interest payment | (1 | ) | — | — | (1 | ) | |||||||||
Liability for interest – December 31, 2011 | $ | 6 | $ | 1 | $ | (2 | ) | $ | 5 | ||||||
Interest charges (income) for 2012 | 2 | — | (1 | ) | 1 | ||||||||||
Liability for interest – December 31, 2012 | $ | 8 | $ | 1 | $ | (3 | ) | $ | 6 | ||||||
Interest charges (income) for 2013 | (8 | ) | (1 | ) | 4 | (5 | ) | ||||||||
Liability for interest – December 31, 2013 | $ | — | $ | — | $ | 1 | $ | 1 | |||||||
|
|||
Agreement | Income Statement Line Item | Ameren Missouri | Ameren Illinois | ||||||
Ameren Missouri power supply agreements | Operating Revenues | 2013 | $ | 3 | $ | (a) | |||
with Ameren Illinois | 2012 | (b) | (a) | ||||||
2011 | 2 | (a) | |||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2013 | 21 | 1 | |||||
rent and facility services | 2012 | 19 | 1 | ||||||
2011 | 16 | 2 | |||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2013 | 1 | 3 | |||||
miscellaneous support services | 2012 | 1 | (b) | ||||||
2011 | 5 | 1 | |||||||
Total Operating Revenues | 2013 | $ | 25 | $ | 4 | ||||
2012 | 20 | 1 | |||||||
2011 | 23 | 3 | |||||||
Ameren Illinois power supply | Purchased Power | 2013 | $ | (a) | $ | 3 | |||
agreements with Ameren Missouri | 2012 | (a) | (b) | ||||||
2011 | (a) | 2 | |||||||
Ameren Illinois transmission | Purchased Power | 2013 | (a) | 2 | |||||
services with ATXI | 2012 | (a) | 3 | ||||||
2011 | (a) | 3 | |||||||
Total Purchased Power | 2013 | $ | (a) | $ | 5 | ||||
2012 | (a) | 3 | |||||||
2011 | (a) | 5 | |||||||
Ameren Services support services | Other Operations and | 2013 | $ | 116 | $ | 93 | |||
agreement | Maintenance | 2012 | 106 | 88 | |||||
2011 | 114 | 87 | |||||||
Insurance premiums(c) | Other Operations and | 2013 | (b) | (a) | |||||
Maintenance | 2012 | (b) | (a) | ||||||
2011 | (b) | (a) | |||||||
Total Other Operations and | 2013 | $ | 116 | $ | 93 | ||||
Maintenance Expenses | 2012 | 106 | 88 | ||||||
2011 | 114 | 87 | |||||||
Money pool borrowings (advances) | Interest (Charges) | 2013 | $ | (b) | $ | (b) | |||
Income | 2012 | (b) | (b) | ||||||
2011 | — | — | |||||||
(a) | Not applicable. |
(b) | Amount less than $1 million. |
(c) | Represents insurance premiums paid to Energy Risk Assurance Company, an affiliate for replacement power, property damage, and terrorism coverage. |
|
|||
Type and Source of Coverage | Maximum Coverages | Maximum Assessments | ||||||
Public liability and nuclear worker liability: | ||||||||
American Nuclear Insurers | $ | 375 | $ | — | ||||
Pool participation | 13,241 | (a) | 128 | (b) | ||||
$ | 13,616 | (c) | $ | 128 | ||||
Property damage: | ||||||||
Nuclear Electric Insurance Limited | $ | 2,250 | (d) | $ | 23 | (e) | ||
European Mutual Association for Nuclear Insurance | 500 | (f) | — | |||||
$ | 2,750 | $ | 23 | |||||
Replacement power: | ||||||||
Nuclear Electric Insurance Limited | $ | 490 | (g) | $ | 9 | (e) | ||
Missouri Energy Risk Assurance Company | $ | 64 | (h) | $ | — | |||
(a) | Provided through mandatory participation in an industrywide retrospective premium assessment program. |
(b) | Retrospective premium under the Price-Anderson Act. This is subject to retrospective assessment with respect to a covered loss in excess of $375 million in the event of an incident at any licensed United States commercial reactor, payable at $19 million per year. |
(c) | Limit of liability for each incident under the Price-Anderson Act liability provisions of the Atomic Energy Act of 1954, as amended. A company could be assessed up to $128 million per incident for each licensed reactor it operates with a maximum of $19 million per incident to be paid in a calendar year for each reactor. This limit is subject to change to account for the effects of inflation and changes in the number of licensed reactors. |
(d) | Nuclear Electric Insurance Limited provides $2.25 billion in property damage, decontamination, and premature decommissioning insurance. There is a $1.7 billion sublimit for non-radiation events, of which the top $200 million is a shared limit with other generators purchasing this coverage and includes one free reinstatement. |
(e) | All Nuclear Electric Insurance Limited insured plants could be subject to assessments should losses exceed the accumulated funds from Nuclear Electric Insurance Limited. |
(f) | European Mutual Association for Nuclear Insurance provides $500 million in excess of the $2.25 billion property coverage and $1.7 billion non-radiation coverage. |
(g) | Provides replacement power cost insurance in the event of a prolonged accidental outage at our nuclear energy center. Weekly indemnity up to $4.5 million for 52 weeks, which commences after the first eight weeks of an outage, plus up to $3.6 million per week for a minimum of 71 weeks thereafter for a total not exceeding the policy limit of $490 million. Effective April 1, 2013, non-radiation events are sub-limited to $327.6 million. |
(h) | Provides replacement power cost insurance in the event of a prolonged accidental outage at our nuclear energy center. The coverage commences after the first 52 weeks of insurance coverage from Nuclear Electric Insurance Limited and is a weekly indemnity of $900,000 for 71 weeks in excess of the $3.6 million per week set forth above. Missouri Energy Risk Assurance Company LLC is an affiliate and has reinsured this coverage with third-party insurance companies. See Note 14 – Related Party Transactions for more information on this affiliate transaction. |
Total | 2014 | 2015 | 2016 | 2017 | 2018 | After 5 Years | |||||||||||||||||||||
Ameren:(a) | |||||||||||||||||||||||||||
Minimum capital lease payments(b) | $ | 556 | $ | 32 | $ | 33 | $ | 33 | $ | 33 | $ | 32 | $ | 393 | |||||||||||||
Less amount representing interest | 257 | 27 | 27 | 27 | 27 | 26 | 123 | ||||||||||||||||||||
Present value of minimum capital lease payments | $ | 299 | $ | 5 | $ | 6 | $ | 6 | $ | 6 | $ | 6 | $ | 270 | |||||||||||||
Operating leases(c) | 117 | 14 | 13 | 13 | 13 | 13 | 51 | ||||||||||||||||||||
Total lease obligations | $ | 416 | $ | 19 | $ | 19 | $ | 19 | $ | 19 | $ | 19 | $ | 321 | |||||||||||||
Ameren Missouri: | |||||||||||||||||||||||||||
Minimum capital lease payments(b) | $ | 556 | $ | 32 | $ | 33 | $ | 33 | $ | 33 | $ | 32 | $ | 393 | |||||||||||||
Less amount representing interest | 257 | 27 | 27 | 27 | 27 | 26 | 123 | ||||||||||||||||||||
Present value of minimum capital lease payments | $ | 299 | $ | 5 | $ | 6 | $ | 6 | $ | 6 | $ | 6 | $ | 270 | |||||||||||||
Operating leases(c) | 106 | 11 | 11 | 11 | 12 | 11 | 50 | ||||||||||||||||||||
Total lease obligations | $ | 405 | $ | 16 | $ | 17 | $ | 17 | $ | 18 | $ | 17 | $ | 320 | |||||||||||||
Ameren Illinois: | |||||||||||||||||||||||||||
Operating leases(c) | $ | 7 | $ | 2 | $ | 1 | $ | 1 | $ | 1 | $ | 1 | $ | 1 | |||||||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | See Properties under Part I, Item 2, and Note 3 – Property and Plant, Net, of this report for additional information. |
(c) | Amounts related to certain land-related leases have indefinite payment periods. The annual obligation of $2 million, $1 million and $1 million for Ameren, Ameren Missouri and Ameren Illinois for these items is included in the 2014 through 2018 columns, respectively. |
2013 | 2012 | 2011 | |||||||||
Ameren(a) | $ | 32 | $ | 33 | $ | 36 | |||||
Ameren Missouri | 29 | 29 | 29 | ||||||||
Ameren Illinois | 21 | 19 | 17 | ||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
Coal | Natural Gas(a) | Nuclear Fuel | Purchased Power(b) | Methane Gas | Other | Total | |||||||||||||||||||||
Ameren:(c) | |||||||||||||||||||||||||||
2014 | $ | 620 | $ | 323 | $ | 64 | $ | 308 | $ | 3 | $ | 201 | $ | 1,519 | |||||||||||||
2015 | 642 | 179 | 63 | 164 | 4 | 143 | 1,195 | ||||||||||||||||||||
2016 | 664 | 90 | 81 | 78 | 4 | 76 | 993 | ||||||||||||||||||||
2017 | 676 | 45 | 58 | 55 | 4 | 50 | 888 | ||||||||||||||||||||
2018 | 120 | 28 | 57 | 52 | 5 | 51 | 313 | ||||||||||||||||||||
Thereafter | 125 | 82 | 158 | 635 | 91 | 350 | 1,441 | ||||||||||||||||||||
Total | $ | 2,847 | $ | 747 | $ | 481 | $ | 1,292 | $ | 111 | $ | 871 | $ | 6,349 | |||||||||||||
Ameren Missouri: | |||||||||||||||||||||||||||
2014 | $ | 620 | $ | 62 | $ | 64 | $ | 19 | $ | 3 | $ | 127 | $ | 895 | |||||||||||||
2015 | 642 | 32 | 63 | 19 | 4 | 101 | 861 | ||||||||||||||||||||
2016 | 664 | 19 | 81 | 19 | 4 | 40 | 827 | ||||||||||||||||||||
2017 | 676 | 11 | 58 | 19 | 4 | 26 | 794 | ||||||||||||||||||||
2018 | 120 | 8 | 57 | 19 | 5 | 27 | 236 | ||||||||||||||||||||
Thereafter | 125 | 28 | 158 | 110 | 91 | 183 | 695 | ||||||||||||||||||||
Total | $ | 2,847 | $ | 160 | $ | 481 | $ | 205 | $ | 111 | $ | 504 | $ | 4,308 | |||||||||||||
Ameren Illinois: | |||||||||||||||||||||||||||
2014 | $ | — | $ | 261 | $ | — | $ | 289 | $ | — | $ | 23 | $ | 573 | |||||||||||||
2015 | — | 147 | — | 145 | — | 24 | 316 | ||||||||||||||||||||
2016 | — | 71 | — | 59 | — | 24 | 154 | ||||||||||||||||||||
2017 | — | 34 | — | 36 | — | 24 | 94 | ||||||||||||||||||||
2018 | — | 20 | — | 33 | — | 24 | 77 | ||||||||||||||||||||
Thereafter | — | 54 | — | 525 | — | 167 | 746 | ||||||||||||||||||||
Total | $ | — | $ | 587 | $ | — | $ | 1,087 | $ | — | $ | 286 | $ | 1,960 | |||||||||||||
(a) | Includes amounts for generation and for distribution. |
(b) | The purchased power amounts for Ameren and Ameren Illinois include 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. |
(c) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
Estimate | Recorded Liability(a) | ||||||||||
Low | High | ||||||||||
Ameren | $ | 278 | $ | 338 | $ | 278 | |||||
Ameren Missouri | 4 | 5 | 4 | ||||||||
Ameren Illinois | 274 | 333 | 274 | ||||||||
(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) | |||
1 | 47 | 50 | 71 | |||
(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 | |||||||||||
2013 | 2012 | 2011 | |||||||||
Operating revenues | $ | 1,037 | $ | 1,047 | $ | 1,358 | |||||
Operating expenses | (1,207 | ) | (a) | (3,474 | ) | (b) | (1,150 | ) | |||
Operating income (loss) | (170 | ) | (2,427 | ) | 208 | ||||||
Other income (loss) | (1 | ) | — | 1 | |||||||
Interest charges | (39 | ) | (56 | ) | (64 | ) | |||||
Income (loss) before income taxes | (210 | ) | (2,483 | ) | 145 | ||||||
Income tax (expense) benefit | (13 | ) | 987 | (56 | ) | ||||||
Income (loss) from discontinued operations, net of taxes | $ | (223 | ) | $ | (1,496 | ) | $ | 89 | |||
(a) | Includes a $201 million pretax loss on disposal relating to the New AER divestiture. |
(b) | Includes a noncash pretax asset impairment charge of $628 million to reduce the carrying value of AERG’s Duck Creek energy center to its estimated fair value under held and used accounting guidance. 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 intended to exit the Merchant Generation business. |
December 31, 2013 | December 31, 2012 | ||||||
Assets of discontinued operations | |||||||
Cash and cash equivalents | $ | — | $ | 25 | |||
Accounts receivable and unbilled revenue | 5 | 102 | |||||
Materials and supplies | 5 | 135 | |||||
Mark-to-market derivative assets | — | 102 | |||||
Property and plant, net | 142 | 748 | |||||
Accumulated deferred income taxes, net(a) | 13 | 395 | |||||
Other assets | — | 104 | |||||
Total assets of discontinued operations | $ | 165 | $ | 1,611 | |||
Liabilities of discontinued operations | |||||||
Accounts payable and other current obligations | $ | 5 | $ | 141 | |||
Mark-to-market derivative liabilities | — | 63 | |||||
Long-term debt, net | — | 824 | |||||
Asset retirement obligations(b) | 40 | 97 | |||||
Pension and other postretirement benefits | — | 40 | |||||
Other liabilities | — | 28 | |||||
Total liabilities of discontinued operations | $ | 45 | $ | 1,193 | |||
Accumulated other comprehensive income (c) | $ | — | $ | 19 | |||
Noncontrolling interest(d) | $ | — | $ | 8 | |||
(a) | The December 31, 2013 balance primarily consists of deferred income tax assets related to the abandoned Meredosia and Hutsonville energy centers. |
(b) | Includes AROs associated with the abandoned Meredosia and Hutsonville energy centers of $31 million and $26 million at December 31, 2013, and 2012, respectively. |
(c) | Accumulated other comprehensive income related to discontinued operations included in “Accumulated other comprehensive loss” on Ameren’s December 31, 2012, consolidated balance sheet. This balance related to New AER assets and liabilities that were realized or removed from Ameren’s consolidated balance sheet either before or at the December 2, 2013 closing of the New AER divestiture. |
(d) | The 20% ownership interest of EEI not owned by Ameren was included in “Noncontrolling interests” on Ameren’s December 31, 2012, consolidated balance sheet. This noncontrolling interest was removed from Ameren’s consolidated balance sheet at the December 2, 2013 closing of the New AER divestiture. |
|
|||
Ameren Missouri | Ameren Illinois | Other | Intersegment Eliminations | Consolidated | ||||||||||||||||
2013 | ||||||||||||||||||||
External revenues | $ | 3,516 | $ | 2,307 | $ | 15 | $ | — | $ | 5,838 | ||||||||||
Intersegment revenues | 25 | 4 | 2 | (31 | ) | — | ||||||||||||||
Depreciation and amortization | 454 | 243 | 9 | — | 706 | |||||||||||||||
Interest and dividend income | 27 | 2 | 1 | — | 30 | |||||||||||||||
Interest charges | 210 | 143 | 45 | — | 398 | |||||||||||||||
Income taxes (benefit) | 242 | 110 | (41 | ) | — | 311 | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 395 | 160 | (43 | ) | — | 512 | ||||||||||||||
Capital expenditures | 648 | 701 | 30 | (a) | — | 1,379 | ||||||||||||||
Total assets | 12,904 | 7,454 | 752 | (233 | ) | 20,877 | (b) | |||||||||||||
2012 | ||||||||||||||||||||
External revenues | $ | 3,252 | $ | 2,524 | $ | 5 | $ | — | $ | 5,781 | ||||||||||
Intersegment revenues | 20 | 1 | 3 | (24 | ) | — | ||||||||||||||
Depreciation and amortization | 440 | 221 | 12 | — | 673 | |||||||||||||||
Interest and dividend income | 32 | — | — | — | 32 | |||||||||||||||
Interest charges | 223 | 129 | 40 | — | 392 | |||||||||||||||
Income taxes (benefit) | 252 | 94 | (39 | ) | — | 307 | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 416 | 141 | (41 | ) | — | 516 | ||||||||||||||
Capital expenditures | 595 | 442 | 26 | (a) | — | 1,063 | ||||||||||||||
Total assets | 13,043 | 7,282 | 1,228 | (934 | ) | 20,619 | (b) | |||||||||||||
2011 | ||||||||||||||||||||
External revenues | $ | 3,360 | $ | 2,784 | $ | 4 | $ | — | $ | 6,148 | ||||||||||
Intersegment revenues | 23 | 3 | 3 | (29 | ) | — | ||||||||||||||
Depreciation and amortization | 408 | 215 | 20 | — | 643 | |||||||||||||||
Interest and dividend income | 30 | 1 | — | — | 31 | |||||||||||||||
Interest charges | 209 | 136 | 42 | — | 387 | |||||||||||||||
Income taxes (benefit) | 161 | 127 | (34 | ) | — | 254 | ||||||||||||||
Net income (loss) attributable to Ameren Corporation from continuing operations | 287 | 193 | (49 | ) | — | 431 | ||||||||||||||
Capital expenditures | 550 | 351 | (20 | ) | (a) | — | 881 | |||||||||||||
Total assets | 12,757 | 7,213 | 1,211 | (1,179 | ) | 20,002 | (b) | |||||||||||||
(a) | Includes the elimination of intercompany transfers. |
|
|||
Ameren | 2013 | 2012 | ||||||||||||||||||||||||||||||
Quarter ended (a) | March 31 | June 30 | September 30 | December 31 | March 31 | June 30 | September 30 | December 31 | ||||||||||||||||||||||||
Operating revenues | $ | 1,475 | $ | 1,403 | $ | 1,638 | $ | 1,322 | $ | 1,412 | $ | 1,402 | $ | 1,709 | $ | 1,258 | ||||||||||||||||
Operating income | 185 | 261 | 567 | 171 | 159 | 347 | 570 | 112 | ||||||||||||||||||||||||
Net income (loss)(b) | (143 | ) | 96 | 304 | 38 | (403 | ) | 210 | 374 | (1,155 | ) | |||||||||||||||||||||
Net income attributable to Ameren Corporation – continuing operations | $ | 54 | $ | 105 | $ | 305 | $ | 48 | $ | 38 | $ | 164 | $ | 302 | $ | 12 | ||||||||||||||||
Net income (loss) attributable to Ameren Corporation – discontinued operations (b) | (199 | ) | (10 | ) | (3 | ) | (11 | ) | (441 | ) | 47 | 72 | (1,168 | ) | ||||||||||||||||||
Net income (loss) attributable to Ameren Corporation | $ | (145 | ) | $ | 95 | $ | 302 | $ | 37 | $ | (403 | ) | $ | 211 | $ | 374 | $ | (1,156 | ) | |||||||||||||
Earnings per common share – basic – continuing operations | $ | 0.22 | $ | 0.44 | $ | 1.26 | $ | 0.19 | $ | 0.16 | $ | 0.67 | $ | 1.25 | $ | 0.05 | ||||||||||||||||
Earnings (loss) per common share – basic – discontinued operations | (0.82 | ) | (0.05 | ) | (0.01 | ) | (0.04 | ) | (1.82 | ) | 0.20 | 0.29 | (4.81 | ) | ||||||||||||||||||
Earnings (loss) per common share – basic | $ | (0.60 | ) | $ | 0.39 | $ | 1.25 | $ | 0.15 | $ | (1.66 | ) | $ | 0.87 | $ | 1.54 | $ | (4.76 | ) | |||||||||||||
Earnings per common share – diluted – continuing operations | $ | 0.22 | $ | 0.44 | $ | 1.25 | $ | 0.19 | $ | 0.16 | $ | 0.67 | $ | 1.25 | $ | 0.05 | ||||||||||||||||
Earnings (loss) per common share – diluted – discontinued operations | (0.82 | ) | (0.05 | ) | (0.01 | ) | (0.04 | ) | (1.82 | ) | 0.20 | 0.29 | (4.81 | ) | ||||||||||||||||||
Earnings (loss) per common share – diluted | $ | (0.60 | ) | $ | 0.39 | $ | 1.24 | $ | 0.15 | $ | (1.66 | ) | $ | 0.87 | $ | 1.54 | $ | (4.76 | ) | |||||||||||||
(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 to changes in the number of weighted-average shares outstanding each period. |
(b) | Includes pretax asset impairment charge of $2.6 billion recorded in discontinued operations during the year ended December 31, 2012. See Note 16 – Divestiture Transactions and Discontinued Operations under Part II, Item 8, for additional information. |
Ameren Missouri Quarter ended | Operating revenues | Operating income | Net income (loss) | Net income (loss) available to common stockholder | ||||||||||||
March 31, 2013 | $ | 796 | $ | 111 | $ | 41 | $ | 40 | ||||||||
March 31, 2012 | 691 | 78 | 22 | 21 | ||||||||||||
June 30, 2013 | 889 | 179 | 85 | 84 | ||||||||||||
June 30, 2012 | 844 | 269 | 144 | 143 | ||||||||||||
September 30, 2013 | 1,093 | 417 | 239 | 238 | ||||||||||||
September 30, 2012 | 1,064 | 429 | 237 | 236 | ||||||||||||
December 31, 2013 | 763 | 96 | 33 | 33 | ||||||||||||
December 31, 2012 | 673 | 69 | 16 | 16 | ||||||||||||
Ameren Illinois Quarter ended | Operating revenues | Operating income | Net income | Net income available to common stockholder | ||||||||||||
March 31, 2013 | $ | 684 | $ | 85 | $ | 32 | $ | 31 | ||||||||
March 31, 2012 | 724 | 89 | 28 | 27 | ||||||||||||
June 30, 2013 | 516 | 87 | 32 | 31 | ||||||||||||
June 30, 2012 | 564 | 86 | 33 | 32 | ||||||||||||
September 30, 2013 | 547 | 158 | 77 | 77 | ||||||||||||
September 30, 2012 | 648 | 151 | 71 | 71 | ||||||||||||
December 31, 2013 | 564 | 85 | 22 | 21 | ||||||||||||
December 31, 2012 | 589 | 51 | 12 | 11 | ||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||