|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | 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 Illinois Company, doing business as Ameren Illinois, operates rate-regulated electric and natural gas transmission and distribution businesses in Illinois. |
Performance Share Units | |||||
Share Units | Weighted-average Fair Value per Share Unit | ||||
Nonvested at January 1, 2016 | 1,024,870 | $ | 46.08 | ||
Granted(a) | 580,737 | 44.13 | |||
Forfeitures | (12,315 | ) | 45.12 | ||
Vested(b) | (8,265 | ) | 42.91 | ||
Nonvested at March 31, 2016 | 1,585,027 | $ | 45.39 | ||
(a) | Performance share units granted to certain executive and nonexecutive officers and other eligible employees under the 2014 Incentive Plan. |
(b) | Performance share units vested due to the attainment of retirement eligibility by certain employees. Actual shares issued for retirement-eligible employees will vary depending on actual performance over the three-year measurement period. |
Three Months | |||||||
2016 | 2015 | ||||||
Ameren Missouri | $ | 30 | $ | 34 | |||
Ameren Illinois | 20 | 23 | |||||
Ameren | $ | 50 | $ | 57 | |||
|
|||
|
|||
March 31, 2016 | December 31, 2015 | ||||||
Ameren (parent) | $ | 416 | $ | 301 | |||
Ameren Missouri | 165 | — | |||||
Ameren Illinois | — | — | |||||
Ameren Consolidated | $ | 581 | $ | 301 | |||
Ameren (parent) | Ameren Missouri | Ameren Illinois | Ameren Consolidated | |||||||||||
2016 | ||||||||||||||
Average daily commercial paper outstanding | $ | 349 | $ | 68 | $ | — | $ | 417 | ||||||
Weighted-average interest rate | 0.82 | % | 0.80 | % | — | % | 0.81 | % | ||||||
Peak commercial paper during period(a) | $ | 482 | $ | 208 | $ | — | $ | 581 | ||||||
Peak interest rate | 0.95 | % | 0.85 | % | — | % | 0.95 | % | ||||||
2015 | ||||||||||||||
Average daily commercial paper outstanding | $ | 691 | $ | 151 | $ | 10 | $ | 852 | ||||||
Weighted-average interest rate | 0.55 | % | 0.49 | % | 0.44 | % | 0.53 | % | ||||||
Peak commercial paper during period(a) | $ | 815 | $ | 243 | $ | 39 | $ | 955 | ||||||
Peak interest rate | 0.70 | % | 0.60 | % | 0.60 | % | 0.70 | % | ||||||
(a) | The timing of peak commercial paper issuances varies by company, and therefore the peak amounts presented by company might not equal the Ameren Consolidated peak commercial paper issuances for the period. |
|
|||
Required Interest Coverage Ratio(a) | Actual Interest Coverage Ratio | Bonds Issuable(b) | Required Dividend Coverage Ratio(c) | Actual Dividend Coverage Ratio | Preferred Stock Issuable | ||||||||
Ameren Missouri | ≥2.0 | 3.8 | $ | 3,809 | ≥2.5 | 95.8 | $ | 2,128 | |||||
Ameren Illinois | ≥2.0 | 6.4 | 3,642 | (d) | ≥1.5 | 2.6 | 203 | (e) | |||||
(a) | Coverage required on the annual interest charges on first mortgage bonds outstanding and to be issued. Coverage is not required in certain cases when additional first mortgage bonds are issued on the basis of retired bonds. |
(b) | Amount of bonds issuable based either on required coverage ratios or unfunded property additions, whichever is more restrictive. The amounts shown also include bonds issuable based on retired bond capacity of $1,206 million and $204 million at Ameren Missouri and Ameren Illinois, respectively. |
(c) | Coverage required on the annual dividend on preferred stock outstanding and to be issued, as required in the respective company’s articles of incorporation. |
(d) | Amount of bonds issuable by Ameren Illinois based on unfunded property additions and retired bonds solely under the former IP mortgage indenture. The amount of bonds issuable by Ameren Illinois is also subject to the lien restrictions contained in the Illinois Credit Agreement. |
(e) | Preferred stock issuable is restricted by the amount of preferred stock that is currently authorized by Ameren Illinois’ articles of incorporation. |
|
|||
Three Months | ||||||||
2016 | 2015 | |||||||
Ameren:(a) | ||||||||
Miscellaneous income: | ||||||||
Allowance for equity funds used during construction | $ | 8 | $ | 5 | ||||
Interest income on industrial development revenue bonds | 7 | 7 | ||||||
Interest income | 4 | 4 | ||||||
Other | 1 | 3 | ||||||
Total miscellaneous income | $ | 20 | $ | 19 | ||||
Miscellaneous expense: | ||||||||
Donations | $ | 5 | $ | 8 | ||||
Other | 2 | 3 | ||||||
Total miscellaneous expense | $ | 7 | $ | 11 | ||||
Ameren Missouri: | ||||||||
Miscellaneous income: | ||||||||
Allowance for equity funds used during construction | $ | 7 | $ | 4 | ||||
Interest income on industrial development revenue bonds | 7 | 7 | ||||||
Other | 1 | — | ||||||
Total miscellaneous income | $ | 15 | $ | 11 | ||||
Miscellaneous expense: | ||||||||
Donations | $ | 1 | $ | 2 | ||||
Other | 1 | 1 | ||||||
Total miscellaneous expense | $ | 2 | $ | 3 | ||||
Ameren Illinois: | ||||||||
Miscellaneous income: | ||||||||
Allowance for equity funds used during construction | $ | 1 | $ | 1 | ||||
Interest income | 4 | 4 | ||||||
Other | — | 2 | ||||||
Total miscellaneous income | $ | 5 | $ | 7 | ||||
Miscellaneous expense: | ||||||||
Donations | $ | 4 | $ | 3 | ||||
Other | 1 | 2 | ||||||
Total miscellaneous expense | $ | 5 | $ | 5 | ||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
|
|||
• | an unrealized appreciation or depreciation of our contracted commitments to purchase or sell when purchase or sale prices under the commitments are compared with current commodity prices; |
• | market values of natural gas and uranium inventories that differ from the cost of those commodities in inventory; and |
• | actual cash outlays for the purchase of these commodities that differ from anticipated cash outlays. |
Quantity (in millions, except as indicated) | ||||||||||||
2016 | 2015 | |||||||||||
Commodity | Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | ||||||
Fuel oils (in gallons)(a) | 29 | (b) | 29 | 35 | (b) | 35 | ||||||
Natural gas (in mmbtu) | 29 | 150 | 179 | 30 | 151 | 181 | ||||||
Power (in megawatthours) | 1 | 9 | 10 | 1 | 10 | 11 | ||||||
Uranium (pounds in thousands) | 428 | (b) | 428 | 494 | (b) | 494 | ||||||
(a) | Consists of ultra-low-sulfur diesel products. |
(b) | Not applicable. |
Balance Sheet Location | Ameren Missouri | Ameren Illinois | Ameren | ||||||||||
2016 | |||||||||||||
Natural gas | Other assets | $ | — | $ | 1 | $ | 1 | ||||||
Power | Other current assets | 6 | — | 6 | |||||||||
Total assets (a) | $ | 6 | $ | 1 | $ | 7 | |||||||
Fuel oils | Other current liabilities | $ | 19 | $ | — | $ | 19 | ||||||
Other deferred credits and liabilities | 6 | — | 6 | ||||||||||
Natural gas | MTM derivative liabilities | (b) | 36 | (b) | |||||||||
Other current liabilities | 7 | — | 43 | ||||||||||
Other deferred credits and liabilities | 7 | 15 | 22 | ||||||||||
Power | MTM derivative liabilities | (b) | 15 | (b) | |||||||||
Other current liabilities | — | — | 15 | ||||||||||
Other deferred credits and liabilities | — | 172 | 172 | ||||||||||
Uranium | Other current liabilities | 2 | — | 2 | |||||||||
Other deferred credits and liabilities | 2 | — | 2 | ||||||||||
Total liabilities (c) | $ | 43 | $ | 238 | $ | 281 | |||||||
2015 | |||||||||||||
Natural gas | Other current assets | $ | — | $ | 1 | $ | 1 | ||||||
Other assets | 1 | — | 1 | ||||||||||
Power | Other current assets | 16 | — | 16 | |||||||||
Total assets (a) | $ | 17 | $ | 1 | $ | 18 | |||||||
Fuel oils | Other current liabilities | $ | 22 | $ | — | $ | 22 | ||||||
Other deferred credits and liabilities | 7 | — | 7 | ||||||||||
Natural gas | MTM derivative liabilities | (b) | 32 | (b) | |||||||||
Other current liabilities | 6 | — | 38 | ||||||||||
Other deferred credits and liabilities | 8 | 18 | 26 | ||||||||||
Power | MTM derivative liabilities | (b) | 13 | (b) | |||||||||
Other current liabilities | — | — | 13 | ||||||||||
Other deferred credits and liabilities | — | 157 | 157 | ||||||||||
Uranium | Other current liabilities | 1 | — | 1 | |||||||||
Total liabilities (c) | $ | 44 | $ | 220 | $ | 264 | |||||||
(a) | Because all contracts qualifying for hedge accounting receive regulatory deferral, the cumulative amount of pretax net gains on all derivative instruments is deferred as a regulatory liability. |
(b) | Balance sheet line item not applicable to registrant. |
(c) | Because all contracts qualifying for hedge accounting receive regulatory deferral, the cumulative amount of pretax net losses on all derivative instruments is deferred as a regulatory asset. |
Gross Amounts Not Offset in the Balance Sheet | ||||||||||||||||
Commodity Contracts Eligible to be Offset | Gross Amounts Recognized in the Balance Sheet | Derivative Instruments | Cash Collateral Received/Posted(a) | Net Amount | ||||||||||||
2016 | ||||||||||||||||
Assets: | ||||||||||||||||
Ameren Missouri | $ | 6 | $ | 2 | $ | — | $ | 4 | ||||||||
Ameren Illinois | 1 | 1 | — | — | ||||||||||||
Ameren | $ | 7 | $ | 3 | $ | — | $ | 4 | ||||||||
Liabilities: | ||||||||||||||||
Ameren Missouri | $ | 43 | $ | 2 | $ | 8 | $ | 33 | ||||||||
Ameren Illinois | 238 | 1 | 2 | 235 | ||||||||||||
Ameren | $ | 281 | $ | 3 | $ | 10 | $ | 268 | ||||||||
2015 | ||||||||||||||||
Assets: | ||||||||||||||||
Ameren Missouri | $ | 17 | $ | 1 | $ | — | $ | 16 | ||||||||
Ameren Illinois | 1 | — | — | 1 | ||||||||||||
Ameren | $ | 18 | $ | 1 | $ | — | $ | 17 | ||||||||
Liabilities: | ||||||||||||||||
Ameren Missouri | $ | 44 | $ | 1 | $ | 8 | $ | 35 | ||||||||
Ameren Illinois | 220 | — | 3 | 217 | ||||||||||||
Ameren | $ | 264 | $ | 1 | $ | 11 | $ | 252 | ||||||||
(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) | |||||||||
2016 | |||||||||||
Ameren Missouri | $ | 88 | $ | 7 | $ | 76 | |||||
Ameren Illinois | 77 | 2 | 71 | ||||||||
Ameren | $ | 165 | $ | 9 | $ | 147 | |||||
(a) | Before consideration of master netting arrangements or similar agreements and including NPNS and other accrual contract exposures. |
(b) | As collateral requirements with certain counterparties are based on master netting arrangements or similar agreements, the aggregate amount of additional collateral required to be posted is determined after consideration of the effects of such arrangements. |
|
|||
Fair Value | Weighted Average | ||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | |||||||
Level 3 Derivative asset and liability - commodity contracts(a): | |||||||||||
2016 | |||||||||||
Natural gas | $ | — | $ | (1 | ) | Discounted cash flow | Nodal basis($/mmbtu)(b) | (0.60) - 0 | (0.50) | ||
Counterparty credit risk(%)(c)(d) | 0.40 - 6 | 0.93 | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 0.40 | (e) | |||||||||
Power(f) | 6 | (187 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(g) | 18 - 37 | 27 | ||||
Estimated auction price for FTRs($/MW)(b) | (818) - 1,062 | 67 | |||||||||
Nodal basis($/MWh)(g) | (10) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.55 | (e) | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 0.40 | (e) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 3 - 5 | 4 | ||||||||
Escalation rate(%)(b)(h) | 4 | (e) | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
Uranium | — | (4 | ) | Option model | Volatilities(%)(b) | 20 | (e) | ||||
Discounted cash flow | Average forward uranium pricing($/pound)(b) | 28 - 33 | 31 | ||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.40 | (e) | |||||||||
2015 | |||||||||||
Natural gas | $ | 1 | $ | (1 | ) | Option model | Volatilities(%)(b) | 35 – 55 | 45 | ||
Nodal basis($/mmbtu)(c) | (0.30) – 0 | (0.20) | |||||||||
Discounted cash flow | Nodal basis($/mmbtu)(b) | (0.10) – 0 | (0.10) | ||||||||
Counterparty credit risk(%)(c)(d) | 0.40 – 12 | 7 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.40 | (e) | |||||||||
Power(f) | 16 | (170 | ) | Discounted cash flow | Average forward peak and off-peak pricing – forwards/swaps($/MWh)(g) | 22 – 39 | 29 | ||||
Estimated auction price for FTRs($/MW)(b) | (270) – 2,057 | 211 | |||||||||
Nodal basis($/MWh)(g) | (10) – (1) | (3) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.86 | (e) | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 0.40 | (e) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 3 – 4 | 4 | ||||||||
Escalation rate(%)(b)(h) | 3 | (e) | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 – 7 | 6 | ||||||||
Uranium | — | (1 | ) | Option model | Volatilities(%)(b) | 20 | (e) | ||||
Discounted cash flow | Average forward uranium pricing($/pound)(b) | 35 – 42 | 37 | ||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.40 | (e) | |||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Generally, significant increases (decreases) in this input in isolation would result in a significantly higher (lower) fair value measurement. |
(c) | Generally, significant increases (decreases) in this input in isolation would result in a significantly lower (higher) fair value measurement. |
(d) | Counterparty credit risk is applied only to counterparties with derivative asset balances. Ameren Missouri and Ameren Illinois credit risk is applied only to counterparties with derivative liability balances. |
(e) | Not applicable. |
(f) | Power valuations use visible third-party pricing evaluated by month for peak and off-peak demand through 2020. Valuations beyond 2020 use fundamentally modeled pricing by month for peak and off-peak demand. |
(g) | The balance at Ameren is comprised of Ameren Missouri and Ameren Illinois power contracts, which respond differently to unobservable input changes due to their opposing positions. |
(h) | Escalation rate applies to power prices 2031 and beyond for March 31, 2016 and to power prices 2026 and beyond for December 31, 2015. |
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): | |||||||||||||||||
Natural gas | $ | — | $ | 1 | $ | — | $ | 1 | ||||||||||
Power | — | — | 6 | 6 | ||||||||||||||
Total derivative assets - commodity contracts | $ | — | $ | 1 | $ | 6 | $ | 7 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | — | $ | 2 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 369 | — | — | 369 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. treasury and agency securities | — | 121 | — | 121 | ||||||||||||||
Corporate bonds | — | 56 | — | 56 | ||||||||||||||
Other | — | 18 | — | 18 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 371 | $ | 195 | $ | — | $ | 566 | (b) | |||||||||
Total Ameren | $ | 371 | $ | 196 | $ | 6 | $ | 573 | ||||||||||
Ameren | Derivative assets - commodity contracts(a): | |||||||||||||||||
Missouri | Power | $ | — | $ | — | $ | 6 | $ | 6 | |||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | — | $ | 2 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 369 | — | — | 369 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. treasury and agency securities | — | 121 | — | 121 | ||||||||||||||
Corporate bonds | — | 56 | — | 56 | ||||||||||||||
Other | — | 18 | — | 18 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 371 | $ | 195 | $ | — | $ | 566 | (b) | |||||||||
Total Ameren Missouri | $ | 371 | $ | 195 | $ | 6 | $ | 572 | ||||||||||
Ameren | Derivative assets - commodity contracts(a): | |||||||||||||||||
Illinois | Natural gas | $ | — | $ | 1 | $ | — | $ | 1 | |||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 25 | $ | — | $ | — | $ | 25 | ||||||||||
Natural gas | 1 | 63 | 1 | 65 | ||||||||||||||
Power | — | — | 187 | 187 | ||||||||||||||
Uranium | — | — | 4 | 4 | ||||||||||||||
Total Ameren | $ | 26 | $ | 63 | $ | 192 | $ | 281 | ||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Missouri | Fuel oils | $ | 25 | $ | — | $ | — | $ | 25 | |||||||||
Natural gas | 1 | 13 | — | 14 | ||||||||||||||
Uranium | — | — | 4 | 4 | ||||||||||||||
Total Ameren Missouri | $ | 26 | $ | 13 | $ | 4 | $ | 43 | ||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Illinois | Natural gas | $ | — | $ | 50 | $ | 1 | $ | 51 | |||||||||
Power | — | — | 187 | 187 | ||||||||||||||
Total Ameren Illinois | $ | — | $ | 50 | $ | 188 | $ | 238 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $1 million of receivables, payables, and accrued income, net. |
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): | |||||||||||||||||
Natural gas | $ | — | $ | 1 | $ | 1 | $ | 2 | ||||||||||
Power | — | — | 16 | 16 | ||||||||||||||
Total derivative assets - commodity contracts | $ | — | $ | 1 | $ | 17 | $ | 18 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 4 | $ | — | $ | — | $ | 4 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 364 | — | — | 364 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. treasury and agency securities | — | 109 | — | 109 | ||||||||||||||
Corporate bonds | — | 58 | — | 58 | ||||||||||||||
Other | — | 22 | — | 22 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 368 | $ | 189 | $ | — | $ | 557 | (b) | |||||||||
Total Ameren | $ | 368 | $ | 190 | $ | 17 | $ | 575 | ||||||||||
Ameren | Derivative assets - commodity contracts(a): | |||||||||||||||||
Missouri | Natural gas | $ | — | $ | — | $ | 1 | $ | 1 | |||||||||
Power | — | — | 16 | 16 | ||||||||||||||
Total derivative assets - commodity contracts | $ | — | $ | — | $ | 17 | $ | 17 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 4 | $ | — | $ | — | $ | 4 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 364 | — | — | 364 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. treasury and agency securities | — | 109 | — | 109 | ||||||||||||||
Corporate bonds | — | 58 | — | 58 | ||||||||||||||
Other | — | 22 | — | 22 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 368 | $ | 189 | $ | — | $ | 557 | (b) | |||||||||
Total Ameren Missouri | $ | 368 | $ | 189 | $ | 17 | $ | 574 | ||||||||||
Ameren | Derivative assets - commodity contracts(a): | |||||||||||||||||
Illinois | Natural gas | $ | — | $ | 1 | $ | — | $ | 1 | |||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 29 | $ | — | $ | — | $ | 29 | ||||||||||
Natural gas | 1 | 62 | 1 | 64 | ||||||||||||||
Power | — | — | 170 | 170 | ||||||||||||||
Uranium | — | — | 1 | 1 | ||||||||||||||
Total Ameren | $ | 30 | $ | 62 | $ | 172 | $ | 264 | ||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Missouri | Fuel oils | $ | 29 | $ | — | $ | — | $ | 29 | |||||||||
Natural gas | — | 13 | 1 | 14 | ||||||||||||||
Uranium | — | — | 1 | 1 | ||||||||||||||
Total Ameren Missouri | $ | 29 | $ | 13 | $ | 2 | $ | 44 | ||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Illinois | Natural gas | $ | 1 | $ | 49 | $ | — | $ | 50 | |||||||||
Power | — | — | 170 | 170 | ||||||||||||||
Total Ameren Illinois | $ | 1 | $ | 49 | $ | 170 | $ | 220 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $(1) million of receivables, payables, and accrued income, net. |
Net derivative commodity contracts | |||||||||
Ameren Missouri | Ameren Illinois | Ameren | |||||||
Natural gas: | |||||||||
Beginning balance at January 1, 2016 | $ | — | $ | — | $ | — | |||
Settlements | — | (1 | ) | (1 | ) | ||||
Ending balance at March 31, 2016 | $ | — | $ | (1 | ) | $ | (1 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at March 31, 2016 | $ | — | $ | — | $ | — | |||
Power: | |||||||||
Beginning balance at January 1, 2016 | $ | 16 | $ | (170 | ) | $ | (154 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (3 | ) | (21 | ) | (24 | ) | |||
Settlements | (7 | ) | 4 | (3 | ) | ||||
Ending balance at March 31, 2016 | $ | 6 | $ | (187 | ) | $ | (181 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at March 31, 2016 | $ | — | $ | (19 | ) | $ | (19 | ) | |
Uranium: | |||||||||
Beginning balance at January 1, 2016 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (3 | ) | (a) | (3 | ) | ||||
Ending balance at March 31, 2016 | $ | (4 | ) | $ | (a) | $ | (4 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at March 31, 2016 | $ | (3 | ) | $ | (a) | $ | (3 | ) | |
(a) | Not applicable. |
Net derivative commodity contracts | |||||||||
Ameren Missouri | Ameren Illinois | Ameren | |||||||
Fuel oils: | |||||||||
Beginning balance at January 1, 2015 | $ | (6 | ) | $ | (a) | $ | (6 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (1 | ) | (a) | (1 | ) | ||||
Settlements | 1 | (a) | 1 | ||||||
Ending balance at March 31, 2015 | $ | (6 | ) | $ | (a) | $ | (6 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at March 31, 2015 | $ | (3 | ) | $ | (a) | $ | (3 | ) | |
Natural gas: | |||||||||
Beginning balance at January 1, 2015 | $ | (1 | ) | $ | — | $ | (1 | ) | |
Purchases | — | 1 | 1 | ||||||
Ending balance at March 31, 2015 | $ | (1 | ) | $ | 1 | $ | — | ||
Change in unrealized gains (losses) related to assets/liabilities held at March 31, 2015 | $ | — | $ | — | $ | — | |||
Power: | |||||||||
Beginning balance at January 1, 2015 | $ | 9 | $ | (142 | ) | $ | (133 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (2 | ) | (25 | ) | (27 | ) | |||
Settlements | (3 | ) | 3 | — | |||||
Ending balance at March 31, 2015 | $ | 4 | $ | (164 | ) | $ | (160 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at March 31, 2015 | $ | — | $ | (24 | ) | $ | (24 | ) | |
Uranium: | |||||||||
Beginning balance at January 1, 2015 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | 1 | (a) | 1 | ||||||
Ending balance at March 31, 2015 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at March 31, 2015 | $ | 1 | $ | (a) | $ | 1 | |||
(a) | Not applicable. |
March 31, 2016 | December 31, 2015 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Ameren: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 7,016 | $ | 7,744 | $ | 7,275 | $ | 7,814 | |||||||
Preferred stock(a) | 142 | 126 | 142 | 125 | |||||||||||
Ameren Missouri: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 3,851 | $ | 4,280 | $ | 4,110 | $ | 4,449 | |||||||
Preferred stock | 80 | 75 | 80 | 75 | |||||||||||
Ameren Illinois: | |||||||||||||||
Long-term debt (including current portion) | $ | 2,472 | $ | 2,744 | $ | 2,471 | $ | 2,665 | |||||||
Preferred stock | 62 | 51 | 62 | 50 | |||||||||||
(a) | Preferred stock is recorded in “Noncontrolling Interests” on the consolidated balance sheet. |
|
|||
Three Months | |||||||||
Agreement | Income Statement Line Item | Ameren Missouri | Ameren Illinois | ||||||
Ameren Missouri power supply | Operating Revenues | 2016 | $ | 9 | $ | (a) | |||
agreements with Ameren Illinois | 2015 | 1 | (a) | ||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2016 | 6 | 1 | |||||
rent and facility services | 2015 | 6 | 1 | ||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2016 | (b) | (b) | |||||
miscellaneous support services | 2015 | (b) | (b) | ||||||
Total Operating Revenues | 2016 | $ | 15 | $ | 1 | ||||
2015 | 7 | 1 | |||||||
Ameren Illinois power supply | Purchased Power | 2016 | $ | (a) | $ | 9 | |||
agreements with Ameren Missouri | 2015 | (a) | 1 | ||||||
Ameren Illinois transmission | Purchased Power | 2016 | (a) | (b) | |||||
services with ATXI | 2015 | (a) | 1 | ||||||
Total Purchased Power | 2016 | $ | (a) | $ | 9 | ||||
2015 | (a) | 2 | |||||||
Ameren Services support services | Other Operations and Maintenance | 2016 | $ | 34 | $ | 31 | |||
agreement | 2015 | 34 | 29 | ||||||
Money pool borrowings (advances) | Interest Charges/ Miscellaneous Income | 2016 | $ | (b) | $ | (b) | |||
2015 | (b) | (b) | |||||||
(a) | Not applicable. |
(b) | Amount less than $1 million. |
|
|||
Type and Source of Coverage | Maximum Coverages | Maximum Assessments for Single Incidents | ||||||
Public liability and nuclear worker liability: | ||||||||
American Nuclear Insurers | $ | 375 | $ | — | ||||
Pool participation | 13,114 | (a) | 127 | (b) | ||||
$ | 13,489 | (c) | $ | 127 | ||||
Property damage: | ||||||||
NEIL | $ | 2,750 | (d) | $ | 30 | (e) | ||
European Mutual Association for Nuclear Insurance | 450 | (f) | — | |||||
$ | 3,200 | $ | 30 | |||||
Replacement power: | ||||||||
NEIL | $ | 490 | (g) | $ | 7 | (e) | ||
(a) | Provided through mandatory participation in an industrywide retrospective premium assessment program. |
(b) | Retrospective premium under the Price-Anderson Act. This is subject to retrospective assessment with respect to a covered loss in excess of $375 million in the event of an incident at any licensed United States commercial reactor, payable at $19 million per year. |
(c) | Limit of liability for each incident under the Price-Anderson liability provisions of the Atomic Energy Act of 1954, as amended. A company could be assessed up to $127 million per incident for each licensed reactor it operates with a maximum of $19 million per incident to be paid in a calendar year for each reactor. This limit is subject to change to account for the effects of inflation and changes in the number of licensed reactors. |
(d) | NEIL provides $2.25 billion in property damage, decontamination, and premature decommissioning insurance for radiation events. NEIL provides $2.3 billion in property damage for nonradiation events. An additional $500 million is provided for radiation events only. The total provided by NEIL for radiation and nonradiation events is $2.75 billion and $2.3 billion, respectively. |
(e) | All NEIL insured plants could be subject to assessments should losses exceed the accumulated funds from NEIL. |
(f) | European Mutual Association for Nuclear Insurance provides $450 million in excess of the $2.75 billion and $2.3 billion property coverage for radiation and nonradiation events, respectively, provided by NEIL. |
(g) | Provides replacement power cost insurance in the event of a prolonged accidental outage. Weekly indemnity up to $4.5 million for 52 weeks, which commences after the first twelve weeks of an outage, plus up to $3.6 million per week for a minimum of 71 weeks thereafter for a total not exceeding the policy limit of $490 million. Nonradiation events are sub-limited to $328 million. |
|
|||
|
|||
Pension Benefits | Postretirement Benefits | |||||||||||||||
Three Months | Three Months | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Service cost | $ | 20 | $ | 24 | $ | 5 | $ | 5 | ||||||||
Interest cost | 47 | 44 | 12 | 12 | ||||||||||||
Expected return on plan assets | (63 | ) | (62 | ) | (18 | ) | (17 | ) | ||||||||
Amortization of: | ||||||||||||||||
Prior service benefit | — | — | (1 | ) | (1 | ) | ||||||||||
Actuarial loss (gain) | 9 | 18 | (3 | ) | 1 | |||||||||||
Net periodic benefit cost (benefit) | $ | 13 | $ | 24 | $ | (5 | ) | $ | — | |||||||
Pension Benefits | Postretirement Benefits | |||||||||||||||
Three Months | Three Months | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Ameren Missouri(a) | $ | 8 | $ | 15 | $ | (1 | ) | $ | 1 | |||||||
Ameren Illinois | 5 | 9 | (4 | ) | (1 | ) | ||||||||||
Ameren(a)(b) | $ | 13 | $ | 24 | $ | (5 | ) | $ | — | |||||||
(a) | Does not include the impact of the regulatory tracking mechanism for the difference between the level of pension and postretirement benefit costs incurred by Ameren Missouri under GAAP and the level of such costs included in rates. |
(b) | Includes amounts for Ameren registrants and nonregistrant subsidiaries. |
|
|||
|
|||
Three Months | Ameren Missouri | Ameren Illinois | Other | Intersegment Eliminations | Ameren | |||||||||||||||
2016 | ||||||||||||||||||||
External revenues | $ | 726 | $ | 676 | $ | 32 | $ | — | $ | 1,434 | ||||||||||
Intersegment revenues | 15 | 1 | — | (16 | ) | — | ||||||||||||||
Net income attributable to Ameren common shareholders from continuing operations | 14 | 59 | 32 | — | 105 | |||||||||||||||
2015 | ||||||||||||||||||||
External revenues | $ | 793 | $ | 744 | $ | 19 | $ | — | $ | 1,556 | ||||||||||
Intersegment revenues | 7 | 1 | 1 | (9 | ) | — | ||||||||||||||
Net income attributable to Ameren common shareholders from continuing operations | 41 | 53 | 14 | — | 108 | |||||||||||||||
As of March 31, 2016: | ||||||||||||||||||||
Total assets | $ | 13,443 | $ | 8,944 | $ | 1,214 | $ | (230 | ) | $ | 23,371 | (a) | ||||||||
As of December 31, 2015: | ||||||||||||||||||||
Total assets | $ | 13,851 | $ | 8,903 | $ | 1,139 | $ | (267 | ) | $ | 23,626 | (a) | ||||||||
|
|||
|
|||
• | an unrealized appreciation or depreciation of our contracted commitments to purchase or sell when purchase or sale prices under the commitments are compared with current commodity prices; |
• | market values of natural gas and uranium inventories that differ from the cost of those commodities in inventory; and |
• | actual cash outlays for the purchase of these commodities that differ from anticipated cash outlays. |
|
|||
|
|||
Performance Share Units | |||||
Share Units | Weighted-average Fair Value per Share Unit | ||||
Nonvested at January 1, 2016 | 1,024,870 | $ | 46.08 | ||
Granted(a) | 580,737 | 44.13 | |||
Forfeitures | (12,315 | ) | 45.12 | ||
Vested(b) | (8,265 | ) | 42.91 | ||
Nonvested at March 31, 2016 | 1,585,027 | $ | 45.39 | ||
(a) | Performance share units granted to certain executive and nonexecutive officers and other eligible employees under the 2014 Incentive Plan. |
(b) | Performance share units vested due to the attainment of retirement eligibility by certain employees. Actual shares issued for retirement-eligible employees will vary depending on actual performance over the three-year measurement period. |
Three Months | |||||||
2016 | 2015 | ||||||
Ameren Missouri | $ | 30 | $ | 34 | |||
Ameren Illinois | 20 | 23 | |||||
Ameren | $ | 50 | $ | 57 | |||
|
|||
March 31, 2016 | December 31, 2015 | ||||||
Ameren (parent) | $ | 416 | $ | 301 | |||
Ameren Missouri | 165 | — | |||||
Ameren Illinois | — | — | |||||
Ameren Consolidated | $ | 581 | $ | 301 | |||
Ameren (parent) | Ameren Missouri | Ameren Illinois | Ameren Consolidated | |||||||||||
2016 | ||||||||||||||
Average daily commercial paper outstanding | $ | 349 | $ | 68 | $ | — | $ | 417 | ||||||
Weighted-average interest rate | 0.82 | % | 0.80 | % | — | % | 0.81 | % | ||||||
Peak commercial paper during period(a) | $ | 482 | $ | 208 | $ | — | $ | 581 | ||||||
Peak interest rate | 0.95 | % | 0.85 | % | — | % | 0.95 | % | ||||||
2015 | ||||||||||||||
Average daily commercial paper outstanding | $ | 691 | $ | 151 | $ | 10 | $ | 852 | ||||||
Weighted-average interest rate | 0.55 | % | 0.49 | % | 0.44 | % | 0.53 | % | ||||||
Peak commercial paper during period(a) | $ | 815 | $ | 243 | $ | 39 | $ | 955 | ||||||
Peak interest rate | 0.70 | % | 0.60 | % | 0.60 | % | 0.70 | % | ||||||
(a) | The timing of peak commercial paper issuances varies by company, and therefore the peak amounts presented by company might not equal the Ameren Consolidated peak commercial paper issuances for the period. |
|
|||
Required Interest Coverage Ratio(a) | Actual Interest Coverage Ratio | Bonds Issuable(b) | Required Dividend Coverage Ratio(c) | Actual Dividend Coverage Ratio | Preferred Stock Issuable | ||||||||
Ameren Missouri | ≥2.0 | 3.8 | $ | 3,809 | ≥2.5 | 95.8 | $ | 2,128 | |||||
Ameren Illinois | ≥2.0 | 6.4 | 3,642 | (d) | ≥1.5 | 2.6 | 203 | (e) | |||||
(a) | Coverage required on the annual interest charges on first mortgage bonds outstanding and to be issued. Coverage is not required in certain cases when additional first mortgage bonds are issued on the basis of retired bonds. |
(b) | Amount of bonds issuable based either on required coverage ratios or unfunded property additions, whichever is more restrictive. The amounts shown also include bonds issuable based on retired bond capacity of $1,206 million and $204 million at Ameren Missouri and Ameren Illinois, respectively. |
(c) | Coverage required on the annual dividend on preferred stock outstanding and to be issued, as required in the respective company’s articles of incorporation. |
(d) | Amount of bonds issuable by Ameren Illinois based on unfunded property additions and retired bonds solely under the former IP mortgage indenture. The amount of bonds issuable by Ameren Illinois is also subject to the lien restrictions contained in the Illinois Credit Agreement. |
(e) | Preferred stock issuable is restricted by the amount of preferred stock that is currently authorized by Ameren Illinois’ articles of incorporation. |
|
|||
Three Months | ||||||||
2016 | 2015 | |||||||
Ameren:(a) | ||||||||
Miscellaneous income: | ||||||||
Allowance for equity funds used during construction | $ | 8 | $ | 5 | ||||
Interest income on industrial development revenue bonds | 7 | 7 | ||||||
Interest income | 4 | 4 | ||||||
Other | 1 | 3 | ||||||
Total miscellaneous income | $ | 20 | $ | 19 | ||||
Miscellaneous expense: | ||||||||
Donations | $ | 5 | $ | 8 | ||||
Other | 2 | 3 | ||||||
Total miscellaneous expense | $ | 7 | $ | 11 | ||||
Ameren Missouri: | ||||||||
Miscellaneous income: | ||||||||
Allowance for equity funds used during construction | $ | 7 | $ | 4 | ||||
Interest income on industrial development revenue bonds | 7 | 7 | ||||||
Other | 1 | — | ||||||
Total miscellaneous income | $ | 15 | $ | 11 | ||||
Miscellaneous expense: | ||||||||
Donations | $ | 1 | $ | 2 | ||||
Other | 1 | 1 | ||||||
Total miscellaneous expense | $ | 2 | $ | 3 | ||||
Ameren Illinois: | ||||||||
Miscellaneous income: | ||||||||
Allowance for equity funds used during construction | $ | 1 | $ | 1 | ||||
Interest income | 4 | 4 | ||||||
Other | — | 2 | ||||||
Total miscellaneous income | $ | 5 | $ | 7 | ||||
Miscellaneous expense: | ||||||||
Donations | $ | 4 | $ | 3 | ||||
Other | 1 | 2 | ||||||
Total miscellaneous expense | $ | 5 | $ | 5 | ||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
|
|||
Quantity (in millions, except as indicated) | ||||||||||||
2016 | 2015 | |||||||||||
Commodity | Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | ||||||
Fuel oils (in gallons)(a) | 29 | (b) | 29 | 35 | (b) | 35 | ||||||
Natural gas (in mmbtu) | 29 | 150 | 179 | 30 | 151 | 181 | ||||||
Power (in megawatthours) | 1 | 9 | 10 | 1 | 10 | 11 | ||||||
Uranium (pounds in thousands) | 428 | (b) | 428 | 494 | (b) | 494 | ||||||
(a) | Consists of ultra-low-sulfur diesel products. |
(b) | Not applicable. |
Balance Sheet Location | Ameren Missouri | Ameren Illinois | Ameren | ||||||||||
2016 | |||||||||||||
Natural gas | Other assets | $ | — | $ | 1 | $ | 1 | ||||||
Power | Other current assets | 6 | — | 6 | |||||||||
Total assets (a) | $ | 6 | $ | 1 | $ | 7 | |||||||
Fuel oils | Other current liabilities | $ | 19 | $ | — | $ | 19 | ||||||
Other deferred credits and liabilities | 6 | — | 6 | ||||||||||
Natural gas | MTM derivative liabilities | (b) | 36 | (b) | |||||||||
Other current liabilities | 7 | — | 43 | ||||||||||
Other deferred credits and liabilities | 7 | 15 | 22 | ||||||||||
Power | MTM derivative liabilities | (b) | 15 | (b) | |||||||||
Other current liabilities | — | — | 15 | ||||||||||
Other deferred credits and liabilities | — | 172 | 172 | ||||||||||
Uranium | Other current liabilities | 2 | — | 2 | |||||||||
Other deferred credits and liabilities | 2 | — | 2 | ||||||||||
Total liabilities (c) | $ | 43 | $ | 238 | $ | 281 | |||||||
2015 | |||||||||||||
Natural gas | Other current assets | $ | — | $ | 1 | $ | 1 | ||||||
Other assets | 1 | — | 1 | ||||||||||
Power | Other current assets | 16 | — | 16 | |||||||||
Total assets (a) | $ | 17 | $ | 1 | $ | 18 | |||||||
Fuel oils | Other current liabilities | $ | 22 | $ | — | $ | 22 | ||||||
Other deferred credits and liabilities | 7 | — | 7 | ||||||||||
Natural gas | MTM derivative liabilities | (b) | 32 | (b) | |||||||||
Other current liabilities | 6 | — | 38 | ||||||||||
Other deferred credits and liabilities | 8 | 18 | 26 | ||||||||||
Power | MTM derivative liabilities | (b) | 13 | (b) | |||||||||
Other current liabilities | — | — | 13 | ||||||||||
Other deferred credits and liabilities | — | 157 | 157 | ||||||||||
Uranium | Other current liabilities | 1 | — | 1 | |||||||||
Total liabilities (c) | $ | 44 | $ | 220 | $ | 264 | |||||||
(a) | Because all contracts qualifying for hedge accounting receive regulatory deferral, the cumulative amount of pretax net gains on all derivative instruments is deferred as a regulatory liability. |
(b) | Balance sheet line item not applicable to registrant. |
(c) | Because all contracts qualifying for hedge accounting receive regulatory deferral, the cumulative amount of pretax net losses on all derivative instruments is deferred as a regulatory asset. |
Gross Amounts Not Offset in the Balance Sheet | ||||||||||||||||
Commodity Contracts Eligible to be Offset | Gross Amounts Recognized in the Balance Sheet | Derivative Instruments | Cash Collateral Received/Posted(a) | Net Amount | ||||||||||||
2016 | ||||||||||||||||
Assets: | ||||||||||||||||
Ameren Missouri | $ | 6 | $ | 2 | $ | — | $ | 4 | ||||||||
Ameren Illinois | 1 | 1 | — | — | ||||||||||||
Ameren | $ | 7 | $ | 3 | $ | — | $ | 4 | ||||||||
Liabilities: | ||||||||||||||||
Ameren Missouri | $ | 43 | $ | 2 | $ | 8 | $ | 33 | ||||||||
Ameren Illinois | 238 | 1 | 2 | 235 | ||||||||||||
Ameren | $ | 281 | $ | 3 | $ | 10 | $ | 268 | ||||||||
2015 | ||||||||||||||||
Assets: | ||||||||||||||||
Ameren Missouri | $ | 17 | $ | 1 | $ | — | $ | 16 | ||||||||
Ameren Illinois | 1 | — | — | 1 | ||||||||||||
Ameren | $ | 18 | $ | 1 | $ | — | $ | 17 | ||||||||
Liabilities: | ||||||||||||||||
Ameren Missouri | $ | 44 | $ | 1 | $ | 8 | $ | 35 | ||||||||
Ameren Illinois | 220 | — | 3 | 217 | ||||||||||||
Ameren | $ | 264 | $ | 1 | $ | 11 | $ | 252 | ||||||||
(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) | |||||||||
2016 | |||||||||||
Ameren Missouri | $ | 88 | $ | 7 | $ | 76 | |||||
Ameren Illinois | 77 | 2 | 71 | ||||||||
Ameren | $ | 165 | $ | 9 | $ | 147 | |||||
(a) | Before consideration of master netting arrangements or similar agreements and including NPNS and other accrual contract exposures. |
(b) | As collateral requirements with certain counterparties are based on master netting arrangements or similar agreements, the aggregate amount of additional collateral required to be posted is determined after consideration of the effects of such arrangements. |
|
|||
Fair Value | Weighted Average | ||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | |||||||
Level 3 Derivative asset and liability - commodity contracts(a): | |||||||||||
2016 | |||||||||||
Natural gas | $ | — | $ | (1 | ) | Discounted cash flow | Nodal basis($/mmbtu)(b) | (0.60) - 0 | (0.50) | ||
Counterparty credit risk(%)(c)(d) | 0.40 - 6 | 0.93 | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 0.40 | (e) | |||||||||
Power(f) | 6 | (187 | ) | Discounted cash flow | Average forward peak and off-peak pricing - forwards/swaps($/MWh)(g) | 18 - 37 | 27 | ||||
Estimated auction price for FTRs($/MW)(b) | (818) - 1,062 | 67 | |||||||||
Nodal basis($/MWh)(g) | (10) - (1) | (2) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.55 | (e) | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 0.40 | (e) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 3 - 5 | 4 | ||||||||
Escalation rate(%)(b)(h) | 4 | (e) | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 - 7 | 6 | ||||||||
Uranium | — | (4 | ) | Option model | Volatilities(%)(b) | 20 | (e) | ||||
Discounted cash flow | Average forward uranium pricing($/pound)(b) | 28 - 33 | 31 | ||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.40 | (e) | |||||||||
2015 | |||||||||||
Natural gas | $ | 1 | $ | (1 | ) | Option model | Volatilities(%)(b) | 35 – 55 | 45 | ||
Nodal basis($/mmbtu)(c) | (0.30) – 0 | (0.20) | |||||||||
Discounted cash flow | Nodal basis($/mmbtu)(b) | (0.10) – 0 | (0.10) | ||||||||
Counterparty credit risk(%)(c)(d) | 0.40 – 12 | 7 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.40 | (e) | |||||||||
Power(f) | 16 | (170 | ) | Discounted cash flow | Average forward peak and off-peak pricing – forwards/swaps($/MWh)(g) | 22 – 39 | 29 | ||||
Estimated auction price for FTRs($/MW)(b) | (270) – 2,057 | 211 | |||||||||
Nodal basis($/MWh)(g) | (10) – (1) | (3) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.86 | (e) | |||||||||
Ameren Illinois credit risk(%)(c)(d) | 0.40 | (e) | |||||||||
Fundamental energy production model | Estimated future gas prices($/mmbtu)(b) | 3 – 4 | 4 | ||||||||
Escalation rate(%)(b)(h) | 3 | (e) | |||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 – 7 | 6 | ||||||||
Uranium | — | (1 | ) | Option model | Volatilities(%)(b) | 20 | (e) | ||||
Discounted cash flow | Average forward uranium pricing($/pound)(b) | 35 – 42 | 37 | ||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.40 | (e) | |||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Generally, significant increases (decreases) in this input in isolation would result in a significantly higher (lower) fair value measurement. |
(c) | Generally, significant increases (decreases) in this input in isolation would result in a significantly lower (higher) fair value measurement. |
(d) | Counterparty credit risk is applied only to counterparties with derivative asset balances. Ameren Missouri and Ameren Illinois credit risk is applied only to counterparties with derivative liability balances. |
(e) | Not applicable. |
(f) | Power valuations use visible third-party pricing evaluated by month for peak and off-peak demand through 2020. Valuations beyond 2020 use fundamentally modeled pricing by month for peak and off-peak demand. |
(g) | The balance at Ameren is comprised of Ameren Missouri and Ameren Illinois power contracts, which respond differently to unobservable input changes due to their opposing positions. |
(h) | Escalation rate applies to power prices 2031 and beyond for March 31, 2016 and to power prices 2026 and beyond for December 31, 2015. |
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): | |||||||||||||||||
Natural gas | $ | — | $ | 1 | $ | — | $ | 1 | ||||||||||
Power | — | — | 6 | 6 | ||||||||||||||
Total derivative assets - commodity contracts | $ | — | $ | 1 | $ | 6 | $ | 7 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | — | $ | 2 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 369 | — | — | 369 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. treasury and agency securities | — | 121 | — | 121 | ||||||||||||||
Corporate bonds | — | 56 | — | 56 | ||||||||||||||
Other | — | 18 | — | 18 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 371 | $ | 195 | $ | — | $ | 566 | (b) | |||||||||
Total Ameren | $ | 371 | $ | 196 | $ | 6 | $ | 573 | ||||||||||
Ameren | Derivative assets - commodity contracts(a): | |||||||||||||||||
Missouri | Power | $ | — | $ | — | $ | 6 | $ | 6 | |||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | — | $ | 2 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 369 | — | — | 369 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. treasury and agency securities | — | 121 | — | 121 | ||||||||||||||
Corporate bonds | — | 56 | — | 56 | ||||||||||||||
Other | — | 18 | — | 18 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 371 | $ | 195 | $ | — | $ | 566 | (b) | |||||||||
Total Ameren Missouri | $ | 371 | $ | 195 | $ | 6 | $ | 572 | ||||||||||
Ameren | Derivative assets - commodity contracts(a): | |||||||||||||||||
Illinois | Natural gas | $ | — | $ | 1 | $ | — | $ | 1 | |||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 25 | $ | — | $ | — | $ | 25 | ||||||||||
Natural gas | 1 | 63 | 1 | 65 | ||||||||||||||
Power | — | — | 187 | 187 | ||||||||||||||
Uranium | — | — | 4 | 4 | ||||||||||||||
Total Ameren | $ | 26 | $ | 63 | $ | 192 | $ | 281 | ||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Missouri | Fuel oils | $ | 25 | $ | — | $ | — | $ | 25 | |||||||||
Natural gas | 1 | 13 | — | 14 | ||||||||||||||
Uranium | — | — | 4 | 4 | ||||||||||||||
Total Ameren Missouri | $ | 26 | $ | 13 | $ | 4 | $ | 43 | ||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Illinois | Natural gas | $ | — | $ | 50 | $ | 1 | $ | 51 | |||||||||
Power | — | — | 187 | 187 | ||||||||||||||
Total Ameren Illinois | $ | — | $ | 50 | $ | 188 | $ | 238 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $1 million of receivables, payables, and accrued income, net. |
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): | |||||||||||||||||
Natural gas | $ | — | $ | 1 | $ | 1 | $ | 2 | ||||||||||
Power | — | — | 16 | 16 | ||||||||||||||
Total derivative assets - commodity contracts | $ | — | $ | 1 | $ | 17 | $ | 18 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 4 | $ | — | $ | — | $ | 4 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 364 | — | — | 364 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. treasury and agency securities | — | 109 | — | 109 | ||||||||||||||
Corporate bonds | — | 58 | — | 58 | ||||||||||||||
Other | — | 22 | — | 22 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 368 | $ | 189 | $ | — | $ | 557 | (b) | |||||||||
Total Ameren | $ | 368 | $ | 190 | $ | 17 | $ | 575 | ||||||||||
Ameren | Derivative assets - commodity contracts(a): | |||||||||||||||||
Missouri | Natural gas | $ | — | $ | — | $ | 1 | $ | 1 | |||||||||
Power | — | — | 16 | 16 | ||||||||||||||
Total derivative assets - commodity contracts | $ | — | $ | — | $ | 17 | $ | 17 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 4 | $ | — | $ | — | $ | 4 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 364 | — | — | 364 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. treasury and agency securities | — | 109 | — | 109 | ||||||||||||||
Corporate bonds | — | 58 | — | 58 | ||||||||||||||
Other | — | 22 | — | 22 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 368 | $ | 189 | $ | — | $ | 557 | (b) | |||||||||
Total Ameren Missouri | $ | 368 | $ | 189 | $ | 17 | $ | 574 | ||||||||||
Ameren | Derivative assets - commodity contracts(a): | |||||||||||||||||
Illinois | Natural gas | $ | — | $ | 1 | $ | — | $ | 1 | |||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 29 | $ | — | $ | — | $ | 29 | ||||||||||
Natural gas | 1 | 62 | 1 | 64 | ||||||||||||||
Power | — | — | 170 | 170 | ||||||||||||||
Uranium | — | — | 1 | 1 | ||||||||||||||
Total Ameren | $ | 30 | $ | 62 | $ | 172 | $ | 264 | ||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Missouri | Fuel oils | $ | 29 | $ | — | $ | — | $ | 29 | |||||||||
Natural gas | — | 13 | 1 | 14 | ||||||||||||||
Uranium | — | — | 1 | 1 | ||||||||||||||
Total Ameren Missouri | $ | 29 | $ | 13 | $ | 2 | $ | 44 | ||||||||||
Ameren | Derivative liabilities - commodity contracts(a): | |||||||||||||||||
Illinois | Natural gas | $ | 1 | $ | 49 | $ | — | $ | 50 | |||||||||
Power | — | — | 170 | 170 | ||||||||||||||
Total Ameren Illinois | $ | 1 | $ | 49 | $ | 170 | $ | 220 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $(1) million of receivables, payables, and accrued income, net. |
Net derivative commodity contracts | |||||||||
Ameren Missouri | Ameren Illinois | Ameren | |||||||
Natural gas: | |||||||||
Beginning balance at January 1, 2016 | $ | — | $ | — | $ | — | |||
Settlements | — | (1 | ) | (1 | ) | ||||
Ending balance at March 31, 2016 | $ | — | $ | (1 | ) | $ | (1 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at March 31, 2016 | $ | — | $ | — | $ | — | |||
Power: | |||||||||
Beginning balance at January 1, 2016 | $ | 16 | $ | (170 | ) | $ | (154 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (3 | ) | (21 | ) | (24 | ) | |||
Settlements | (7 | ) | 4 | (3 | ) | ||||
Ending balance at March 31, 2016 | $ | 6 | $ | (187 | ) | $ | (181 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at March 31, 2016 | $ | — | $ | (19 | ) | $ | (19 | ) | |
Uranium: | |||||||||
Beginning balance at January 1, 2016 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (3 | ) | (a) | (3 | ) | ||||
Ending balance at March 31, 2016 | $ | (4 | ) | $ | (a) | $ | (4 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at March 31, 2016 | $ | (3 | ) | $ | (a) | $ | (3 | ) | |
(a) | Not applicable. |
Net derivative commodity contracts | |||||||||
Ameren Missouri | Ameren Illinois | Ameren | |||||||
Fuel oils: | |||||||||
Beginning balance at January 1, 2015 | $ | (6 | ) | $ | (a) | $ | (6 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (1 | ) | (a) | (1 | ) | ||||
Settlements | 1 | (a) | 1 | ||||||
Ending balance at March 31, 2015 | $ | (6 | ) | $ | (a) | $ | (6 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at March 31, 2015 | $ | (3 | ) | $ | (a) | $ | (3 | ) | |
Natural gas: | |||||||||
Beginning balance at January 1, 2015 | $ | (1 | ) | $ | — | $ | (1 | ) | |
Purchases | — | 1 | 1 | ||||||
Ending balance at March 31, 2015 | $ | (1 | ) | $ | 1 | $ | — | ||
Change in unrealized gains (losses) related to assets/liabilities held at March 31, 2015 | $ | — | $ | — | $ | — | |||
Power: | |||||||||
Beginning balance at January 1, 2015 | $ | 9 | $ | (142 | ) | $ | (133 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (2 | ) | (25 | ) | (27 | ) | |||
Settlements | (3 | ) | 3 | — | |||||
Ending balance at March 31, 2015 | $ | 4 | $ | (164 | ) | $ | (160 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at March 31, 2015 | $ | — | $ | (24 | ) | $ | (24 | ) | |
Uranium: | |||||||||
Beginning balance at January 1, 2015 | $ | (2 | ) | $ | (a) | $ | (2 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | 1 | (a) | 1 | ||||||
Ending balance at March 31, 2015 | $ | (1 | ) | $ | (a) | $ | (1 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at March 31, 2015 | $ | 1 | $ | (a) | $ | 1 | |||
(a) | Not applicable. |
March 31, 2016 | December 31, 2015 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Ameren: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 7,016 | $ | 7,744 | $ | 7,275 | $ | 7,814 | |||||||
Preferred stock(a) | 142 | 126 | 142 | 125 | |||||||||||
Ameren Missouri: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion) | $ | 3,851 | $ | 4,280 | $ | 4,110 | $ | 4,449 | |||||||
Preferred stock | 80 | 75 | 80 | 75 | |||||||||||
Ameren Illinois: | |||||||||||||||
Long-term debt (including current portion) | $ | 2,472 | $ | 2,744 | $ | 2,471 | $ | 2,665 | |||||||
Preferred stock | 62 | 51 | 62 | 50 | |||||||||||
(a) | Preferred stock is recorded in “Noncontrolling Interests” on the consolidated balance sheet. |
|
|||
Three Months | |||||||||
Agreement | Income Statement Line Item | Ameren Missouri | Ameren Illinois | ||||||
Ameren Missouri power supply | Operating Revenues | 2016 | $ | 9 | $ | (a) | |||
agreements with Ameren Illinois | 2015 | 1 | (a) | ||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2016 | 6 | 1 | |||||
rent and facility services | 2015 | 6 | 1 | ||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2016 | (b) | (b) | |||||
miscellaneous support services | 2015 | (b) | (b) | ||||||
Total Operating Revenues | 2016 | $ | 15 | $ | 1 | ||||
2015 | 7 | 1 | |||||||
Ameren Illinois power supply | Purchased Power | 2016 | $ | (a) | $ | 9 | |||
agreements with Ameren Missouri | 2015 | (a) | 1 | ||||||
Ameren Illinois transmission | Purchased Power | 2016 | (a) | (b) | |||||
services with ATXI | 2015 | (a) | 1 | ||||||
Total Purchased Power | 2016 | $ | (a) | $ | 9 | ||||
2015 | (a) | 2 | |||||||
Ameren Services support services | Other Operations and Maintenance | 2016 | $ | 34 | $ | 31 | |||
agreement | 2015 | 34 | 29 | ||||||
Money pool borrowings (advances) | Interest Charges/ Miscellaneous Income | 2016 | $ | (b) | $ | (b) | |||
2015 | (b) | (b) | |||||||
(a) | Not applicable. |
(b) | Amount less than $1 million. |
|
|||
Type and Source of Coverage | Maximum Coverages | Maximum Assessments for Single Incidents | ||||||
Public liability and nuclear worker liability: | ||||||||
American Nuclear Insurers | $ | 375 | $ | — | ||||
Pool participation | 13,114 | (a) | 127 | (b) | ||||
$ | 13,489 | (c) | $ | 127 | ||||
Property damage: | ||||||||
NEIL | $ | 2,750 | (d) | $ | 30 | (e) | ||
European Mutual Association for Nuclear Insurance | 450 | (f) | — | |||||
$ | 3,200 | $ | 30 | |||||
Replacement power: | ||||||||
NEIL | $ | 490 | (g) | $ | 7 | (e) | ||
(a) | Provided through mandatory participation in an industrywide retrospective premium assessment program. |
(b) | Retrospective premium under the Price-Anderson Act. This is subject to retrospective assessment with respect to a covered loss in excess of $375 million in the event of an incident at any licensed United States commercial reactor, payable at $19 million per year. |
(c) | Limit of liability for each incident under the Price-Anderson liability provisions of the Atomic Energy Act of 1954, as amended. A company could be assessed up to $127 million per incident for each licensed reactor it operates with a maximum of $19 million per incident to be paid in a calendar year for each reactor. This limit is subject to change to account for the effects of inflation and changes in the number of licensed reactors. |
(d) | NEIL provides $2.25 billion in property damage, decontamination, and premature decommissioning insurance for radiation events. NEIL provides $2.3 billion in property damage for nonradiation events. An additional $500 million is provided for radiation events only. The total provided by NEIL for radiation and nonradiation events is $2.75 billion and $2.3 billion, respectively. |
(e) | All NEIL insured plants could be subject to assessments should losses exceed the accumulated funds from NEIL. |
(f) | European Mutual Association for Nuclear Insurance provides $450 million in excess of the $2.75 billion and $2.3 billion property coverage for radiation and nonradiation events, respectively, provided by NEIL. |
(g) | Provides replacement power cost insurance in the event of a prolonged accidental outage. Weekly indemnity up to $4.5 million for 52 weeks, which commences after the first twelve weeks of an outage, plus up to $3.6 million per week for a minimum of 71 weeks thereafter for a total not exceeding the policy limit of $490 million. Nonradiation events are sub-limited to $328 million. |
|
|||
Pension Benefits | Postretirement Benefits | |||||||||||||||
Three Months | Three Months | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Service cost | $ | 20 | $ | 24 | $ | 5 | $ | 5 | ||||||||
Interest cost | 47 | 44 | 12 | 12 | ||||||||||||
Expected return on plan assets | (63 | ) | (62 | ) | (18 | ) | (17 | ) | ||||||||
Amortization of: | ||||||||||||||||
Prior service benefit | — | — | (1 | ) | (1 | ) | ||||||||||
Actuarial loss (gain) | 9 | 18 | (3 | ) | 1 | |||||||||||
Net periodic benefit cost (benefit) | $ | 13 | $ | 24 | $ | (5 | ) | $ | — | |||||||
Pension Benefits | Postretirement Benefits | |||||||||||||||
Three Months | Three Months | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Ameren Missouri(a) | $ | 8 | $ | 15 | $ | (1 | ) | $ | 1 | |||||||
Ameren Illinois | 5 | 9 | (4 | ) | (1 | ) | ||||||||||
Ameren(a)(b) | $ | 13 | $ | 24 | $ | (5 | ) | $ | — | |||||||
(a) | Does not include the impact of the regulatory tracking mechanism for the difference between the level of pension and postretirement benefit costs incurred by Ameren Missouri under GAAP and the level of such costs included in rates. |
(b) | Includes amounts for Ameren registrants and nonregistrant subsidiaries. |
|
|||
Three Months | Ameren Missouri | Ameren Illinois | Other | Intersegment Eliminations | Ameren | |||||||||||||||
2016 | ||||||||||||||||||||
External revenues | $ | 726 | $ | 676 | $ | 32 | $ | — | $ | 1,434 | ||||||||||
Intersegment revenues | 15 | 1 | — | (16 | ) | — | ||||||||||||||
Net income attributable to Ameren common shareholders from continuing operations | 14 | 59 | 32 | — | 105 | |||||||||||||||
2015 | ||||||||||||||||||||
External revenues | $ | 793 | $ | 744 | $ | 19 | $ | — | $ | 1,556 | ||||||||||
Intersegment revenues | 7 | 1 | 1 | (9 | ) | — | ||||||||||||||
Net income attributable to Ameren common shareholders from continuing operations | 41 | 53 | 14 | — | 108 | |||||||||||||||
As of March 31, 2016: | ||||||||||||||||||||
Total assets | $ | 13,443 | $ | 8,944 | $ | 1,214 | $ | (230 | ) | $ | 23,371 | (a) | ||||||||
As of December 31, 2015: | ||||||||||||||||||||
Total assets | $ | 13,851 | $ | 8,903 | $ | 1,139 | $ | (267 | ) | $ | 23,626 | (a) | ||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||