|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | Union Electric Company, doing business as Ameren Missouri, operates a rate-regulated electric generation, transmission, and distribution business and a rate-regulated natural gas distribution business in Missouri. Ameren 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, which includes the Greater St. Louis area. Ameren Missouri supplies electric service to 1.2 million customers and natural gas service to 0.1 million customers. |
• | Ameren Illinois Company, doing business as Ameren Illinois, operates rate-regulated electric transmission, electric distribution, and natural gas distribution businesses in Illinois. Ameren Illinois 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 a 40,000 square mile area in central and southern Illinois. Ameren Illinois supplies electric service to 1.2 million customers and natural gas service to 0.8 million customers. |
• | ATXI operates a FERC rate-regulated electric transmission business. ATXI is developing MISO-approved electric transmission projects, including the Illinois Rivers and Mark Twain projects, and placed the Spoon River project in service in February 2018. |
Ameren Missouri | Ameren Illinois | Ameren | ||||||||||
2017 | ||||||||||||
Fuel(a) | $ | 154 | $ | — | $ | 154 | ||||||
Natural gas stored underground | 8 | 74 | 82 | |||||||||
Materials, supplies, and other | 226 | 60 | 286 | |||||||||
Total inventories | $ | 388 | $ | 134 | $ | 522 | ||||||
2016 | ||||||||||||
Fuel(a) | $ | 172 | $ | — | $ | 172 | ||||||
Natural gas stored underground | 9 | 73 | 82 | |||||||||
Materials, supplies, and other | 211 | 62 | 273 | |||||||||
Total inventories | $ | 392 | $ | 135 | $ | 527 | ||||||
(a) | Consists of coal, oil, and propane. |
2017 | 2016 | 2015 | ||||||
Ameren Missouri | 7 | % | 7 | % | 7 | % | ||
Ameren Illinois | 4 | % | 5 | % | 6 | % | ||
• | macroeconomic conditions, including those conditions within Ameren Illinois’ service territory; |
• | pending regulatory rate review outcomes and projections of future regulatory rate review outcomes; |
• | changes in laws and potential law changes; |
• | observable industry market multiples; |
• | achievement of IEIMA and FEJA performance metrics and the yield of 30-year United States Treasury bonds; |
• | an unexpected further reduction in the FERC-allowed return on equity with respect to transmission services; and |
• | projected operating results and cash flows. |
Ameren Missouri | Ameren Illinois | Ameren | ||||||||||
Balance at December 31, 2015 | $ | 617 | $ | 6 | $ | 623 | ||||||
Liabilities incurred | 3 | — | 3 | |||||||||
Liabilities settled | (2 | ) | (a) | (2 | ) | |||||||
Accretion in 2016(b) | 25 | (a) | 25 | |||||||||
Change in estimates | 1 | — | 1 | |||||||||
Balance at December 31, 2016 | $ | 644 | (c) | $ | 6 | (d) | $ | 650 | (c) | |||
Liabilities incurred | — | — | — | |||||||||
Liabilities settled | (12 | ) | (1 | ) | (13 | ) | ||||||
Accretion in 2017(b) | 26 | (a) | 26 | |||||||||
Change in estimates(e) | (18 | ) | (1 | ) | (19 | ) | ||||||
Balance at December 31, 2017 | $ | 640 | (c) | $ | 4 | (d) | $ | 644 | (c) | |||
(a) | Less than $1 million. |
(b) | Ameren Missouri’s accretion expense was deferred as a decrease to regulatory liabilities. |
(c) | Balance included $6 million and $15 million in “Other current liabilities” on the balance sheet as of December 31, 2017 and 2016, respectively. |
(d) | Included in “Other deferred credits and liabilities” on the balance sheet. |
(e) | Ameren Missouri changed its fair value estimate primarily because of an extension of the remediation period of certain CCR storage facilities, an update to the decommissioning of the Callaway energy center to reflect the cost study and funding analysis filed with the MoPSC in 2017, and an increase in the assumed discount rate. |
2017 | 2016 | 2015 | |||||||||
Ameren Missouri | $ | 153 | $ | 151 | $ | 156 | |||||
Ameren Illinois | 57 | 57 | 57 | ||||||||
Ameren | $ | 210 | $ | 208 | $ | 213 | |||||
|
|||
2017 | 2016 | ||||||||||||||||||||||||
Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | ||||||||||||||||||||
Current regulatory assets: | |||||||||||||||||||||||||
Under-recovered FAC(a)(b) | $ | 47 | $ | — | $ | 47 | $ | 21 | $ | — | $ | 21 | |||||||||||||
Under-recovered Illinois electric power costs(c) | — | — | — | — | 3 | 3 | |||||||||||||||||||
Under-recovered PGA(c) | 1 | 13 | 14 | — | 4 | 4 | |||||||||||||||||||
MTM derivative losses(d) | 8 | 25 | 33 | 9 | 15 | 24 | |||||||||||||||||||
Energy-efficiency riders(e) | — | — | — | 5 | — | 5 | |||||||||||||||||||
IEIMA revenue requirement reconciliation adjustment(a)(f) | — | 24 | 24 | — | 68 | 68 | |||||||||||||||||||
FERC revenue requirement reconciliation adjustment(a)(g) | — | 9 | 10 | — | 7 | 13 | |||||||||||||||||||
VBA rider(a)(h) | — | 15 | 15 | — | 11 | 11 | |||||||||||||||||||
2017 | 2016 | ||||||||||||||||||||||||
Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | ||||||||||||||||||||
Other | — | 1 | 1 | — | — | — | |||||||||||||||||||
Total current regulatory assets | $ | 56 | $ | 87 | $ | 144 | $ | 35 | $ | 108 | $ | 149 | |||||||||||||
Noncurrent regulatory assets: | |||||||||||||||||||||||||
Pension and postretirement benefit costs(i) | $ | 84 | $ | 215 | $ | 299 | $ | 175 | $ | 319 | $ | 494 | |||||||||||||
Income taxes(j) | 139 | 56 | 197 | 229 | 1 | 230 | |||||||||||||||||||
Uncertain tax positions tracker(a)(k) | 5 | — | 5 | 7 | — | 7 | |||||||||||||||||||
ARO(l) | — | 1 | 1 | — | 3 | 3 | |||||||||||||||||||
Callaway costs(a)(m) | 25 | — | 25 | 29 | — | 29 | |||||||||||||||||||
Unamortized loss on reacquired debt(a)(n) | 61 | 49 | 110 | 65 | 59 | 124 | |||||||||||||||||||
Environmental cost riders(o) | — | 173 | 173 | — | 196 | 196 | |||||||||||||||||||
MTM derivative losses(d) | 4 | 192 | 196 | 9 | 178 | 187 | |||||||||||||||||||
Storm costs(a)(p) | — | 10 | 10 | — | 15 | 15 | |||||||||||||||||||
Demand-side costs before the MEEIA implementation(a)(q) | 11 | — | 11 | 18 | — | 18 | |||||||||||||||||||
Workers’ compensation claims(r) | 5 | 7 | 12 | 6 | 7 | 13 | |||||||||||||||||||
Credit facilities fees(s) | 3 | — | 3 | 4 | — | 4 | |||||||||||||||||||
Construction accounting for pollution control equipment(a)(t) | 18 | — | 18 | 19 | — | 19 | |||||||||||||||||||
Solar rebate program(a)(u) | 31 | — | 31 | 49 | — | 49 | |||||||||||||||||||
IEIMA revenue requirement reconciliation adjustment(a)(f) | — | 54 | 54 | — | 23 | 23 | |||||||||||||||||||
FERC revenue requirement reconciliation adjustment(a)(g) | — | 16 | 27 | — | 8 | 10 | |||||||||||||||||||
FEJA energy-efficiency riders(a)(v) | — | 41 | 41 | — | — | — | |||||||||||||||||||
Other | 9 | 8 | 17 | 9 | 7 | 16 | |||||||||||||||||||
Total noncurrent regulatory assets | $ | 395 | $ | 822 | $ | 1,230 | $ | 619 | $ | 816 | $ | 1,437 | |||||||||||||
Current regulatory liabilities: | |||||||||||||||||||||||||
Over-recovered FAC(b) | $ | 4 | $ | — | $ | 4 | $ | — | $ | — | $ | — | |||||||||||||
Over-recovered Illinois electric power costs(c) | — | 16 | 16 | — | 25 | 25 | |||||||||||||||||||
Over-recovered PGA(c) | — | 1 | 1 | — | — | — | |||||||||||||||||||
MTM derivative gains(d) | 13 | — | 13 | 12 | 11 | 23 | |||||||||||||||||||
Energy-efficiency riders(e) | 2 | 40 | 42 | — | — | — | |||||||||||||||||||
Estimated refund for FERC complaint case(w) | — | 25 | 42 | — | 42 | 62 | |||||||||||||||||||
Other | — | 10 | 10 | — | — | — | |||||||||||||||||||
Total current regulatory liabilities | $ | 19 | $ | 92 | $ | 128 | $ | 12 | $ | 78 | $ | 110 | |||||||||||||
Noncurrent regulatory liabilities: | |||||||||||||||||||||||||
Income taxes(j) | $ | 1,392 | $ | 842 | $ | 2,323 | $ | 33 | $ | 4 | $ | 37 | |||||||||||||
Uncertain tax positions tracker(k) | 2 | — | 2 | 3 | — | 3 | |||||||||||||||||||
Asset removal costs(x) | 995 | 725 | 1,725 | 970 | 697 | 1,669 | |||||||||||||||||||
ARO(l) | 223 | — | 223 | 162 | — | 162 | |||||||||||||||||||
Bad debt rider(y) | — | 2 | 2 | — | 3 | 3 | |||||||||||||||||||
Pension and postretirement benefit costs tracker(z) | 35 | — | 35 | 35 | — | 35 | |||||||||||||||||||
Energy-efficiency riders(e) | — | — | — | — | 45 | 45 | |||||||||||||||||||
Renewable energy credits and zero-emission credits(aa) | — | 58 | 58 | — | 15 | 15 | |||||||||||||||||||
Storm tracker(ab) | 6 | — | 6 | 7 | — | 7 | |||||||||||||||||||
Other | 11 | 2 | 13 | 5 | 4 | 9 | |||||||||||||||||||
Total noncurrent regulatory liabilities | $ | 2,664 | $ | 1,629 | $ | 4,387 | $ | 1,215 | $ | 768 | $ | 1,985 | |||||||||||||
(a) | These assets earn a return. |
(b) | Under-recovered or over-recovered fuel costs to be recovered or refunded 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 or refund to customers that occurs over the next eight months. |
(c) | Under-recovered or over-recovered costs 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) | The Ameren Missouri balance relates to the MEEIA. The MEEIA rider allows Ameren Missouri to collect from, or refund to, customers any annual difference in the actual amounts incurred and the amounts collected from customers for the MEEIA program costs, net shared benefits, and the throughput disincentive. Under the MEEIA rider, collections from or refunds to customers occur one year after the program costs, net shared benefits, and the throughput disincentive are incurred. The Ameren Illinois balance relates to a regulatory tracking mechanism to recover its electric and natural gas costs associated with developing, implementing, and evaluating customer energy efficiency and demand response programs. Any under-recovery or over-recovery will be collected from or refunded to customers over the year following the plan year. |
(f) | The difference between Ameren Illinois’ electric distribution service annual revenue requirement calculated under the performance-based formula ratemaking framework and the revenue requirement included in customer rates for that year. Any under-recovery or over-recovery will be recovered from or refunded to customers with interest within two years. |
(g) | Ameren Illinois’ and ATXI’s annual revenue requirement reconciliation calculated pursuant to the FERC’s electric transmission formula ratemaking framework. Any under-recovery or over-recovery will be recovered from or refunded to customers within two years. |
(h) | Under-recovered natural gas sales volumes, including deviations from normal weather conditions. Each year’s amount will be recovered from, or refunded to, customers from April through December of the following year. |
(i) | These costs are being amortized in proportion to the recognition of prior service costs (credits) and actuarial losses (gains) attributable to Ameren’s pension plan and postretirement benefit plans. See Note 10 – Retirement Benefits for additional information. |
(j) | The regulatory assets represent deferred income taxes that will be recovered from customers related to the equity component of allowance for funds used during construction and the effects of tax rate changes from the TCJA and the increased income tax rate in Illinois. The regulatory liabilities represent deferred income taxes that will be refunded to customers related to depreciation differences, other tax liabilities, and the unamortized portion of investment tax credits recorded at rates in excess of current statutory rates. Amounts associated with the equity component of allowance for funds used during construction, depreciation differences, and the unamortized portion of investment tax credits will be amortized over the expected life of the related assets. The amortization period for the effects of tax rate changes from the TCJA and the increased income tax rate in Illinois and the other tax liabilities will be determined in future rate orders by the applicable regulators. See Note 12 – Income Taxes for amounts related to the revaluation of deferred income taxes under the TCJA. |
(k) | The tracker is amortized over three years, beginning from the date the amounts are included in rates. See Note 12 – Income Taxes for additional information. |
(l) | 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. |
(m) | 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 original operating license through 2024. |
(n) | 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. |
(o) | 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 14 – Commitments and Contingencies for additional information. |
(p) | Storm costs from 2013, 2015, and 2016 deferred in accordance with the IEIMA. These costs are being amortized over five-year periods beginning in the year the storm occurred. |
(q) | 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. The MoPSC March 2017 electric rate order modified certain amortization periods for these costs. Costs incurred from May 2008 through September 2008, and from January 2010 through July 2012, are being amortized over a two-year period that began in April 2017. Costs incurred from October 2008 through December 2009 are no longer being amortized as of April 2017, and a new amortization period for these costs will be determined in a future regulatory rate review. Costs incurred from August 2012 through December 2012 are being amortized over a six-year period that began in June 2015. |
(r) | The period of recovery will depend on the timing of actual expenditures. |
(s) | Ameren Missouri’s costs incurred to enter into and maintain the Missouri Credit Agreement. These costs are being amortized over the life of the credit facility to construction work in progress, which will be depreciated when assets are placed in service. Additional costs were incurred in December 2016 to amend and restate the Missouri Credit Agreement. |
(t) | The MoPSC’s May 2010 electric rate order allowed Ameren Missouri to record an allowance for funds used during construction for pollution control equipment at its Sioux energy center until the cost of that equipment was included in customer rates beginning in 2011. These costs are being amortized over the expected life of the Sioux energy center, currently through 2033. |
(u) | Costs associated with Ameren Missouri’s solar rebate program to fulfill its renewable energy portfolio requirement. Costs incurred from 2010 to 2014 are being amortized over a two-year period that began in April 2017 as modified per the MoPSC March 2017 electric rate order. Costs incurred from 2015 to 2016 are being amortized over a three-year period that began in April 2017. |
(v) | Electric energy-efficiency program investments deferred under the FEJA. These investments will earn a return at Ameren Illinois’ weighted-average cost of capital with the equity return based on the monthly average yield of the 30-year United States Treasury bonds plus 580 basis points. The investments are being amortized over their weighted-average useful lives beginning in the period in which they were made. |
(w) | Estimated refunds to transmission customers related to the February 2015 FERC Complaint Case discussed above. |
(x) | Estimated funds collected for the eventual dismantling and removal of plant retired from service, net of salvage value. |
(y) | A regulatory tracking mechanism for the difference between the level of bad debt incurred by Ameren Illinois under GAAP and the level of such costs included in electric and natural gas rates. The over-recovery relating to 2015 was refunded to customers from June 2016 through May 2017. The over-recovery relating to 2016 is being refunded to customers from June 2017 through May 2018. The over-recovery relating to 2017 will be refunded to customers from June 2018 through May 2019. |
(z) | A regulatory tracking mechanism for the difference between the level of pension and postretirement benefit costs incurred by Ameren Missouri and the level of such costs included in customer rates. For costs incurred prior to August 2012, the amounts are being amortized over a two-year period that began in April 2017 as modified per the MoPSC’s March 2017 electric rate order. For costs incurred between August 2012 and December 2014, the MoPSC’s May 2015 electric rate order directed the amortization period to occur over a five-year period that began in June 2015. For costs incurred between January 2012 and December 2016, the MoPSC’s March 2017 electric rate order directed the amortization period to occur over a five-year period that began in April 2017. For costs incurred after December 2016, the amortization period will be determined in a future electric regulatory rate review. |
(aa) | Funds collected from customers and alternative retail electric suppliers for the purchase of renewable energy credits and zero-emission credits through IPA procurements. The balance will be amortized as the credits are purchased. |
(ab) | A regulatory tracking mechanism at Ameren Missouri for the difference between the level of storm costs incurred in a particular year and the level of such costs included in rates. For periods prior to December 2014, the MoPSC’s April 2015 electric rate order directed the amortization to occur over a five-year period that began in June 2015. For periods after December 2014, the MoPSC’s March 2017 electric rate order directed the amortization to occur over a five-year period that began in April 2017. The April 2015 MoPSC order did not approve the continued use of the storm cost regulatory tracking mechanism. |
|
|||
Ameren Missouri(a) | Ameren Illinois | Other | Ameren(a) | |||||||||||||
2017 | ||||||||||||||||
Property, plant, and equipment at original cost:(b) | ||||||||||||||||
Electric generation | $ | 11,132 | $ | — | $ | — | $ | 11,132 | ||||||||
Electric distribution | 5,766 | 5,649 | — | 11,415 | ||||||||||||
Electric transmission | 1,201 | 2,298 | 1,167 | 4,666 | ||||||||||||
Natural gas | 474 | 2,419 | — | 2,893 | ||||||||||||
Other(c) | 922 | 757 | 242 | 1,921 | ||||||||||||
19,495 | 11,123 | 1,409 | 32,027 | |||||||||||||
Less: Accumulated depreciation and amortization | 8,305 | 3,082 | 246 | 11,633 | ||||||||||||
11,190 | 8,041 | 1,163 | 20,394 | |||||||||||||
Construction work in progress: | ||||||||||||||||
Nuclear fuel in process | 148 | — | — | 148 | ||||||||||||
Other | 413 | 252 | 259 | 924 | ||||||||||||
Property, plant, and equipment, net | $ | 11,751 | $ | 8,293 | $ | 1,422 | $ | 21,466 | ||||||||
2016 | ||||||||||||||||
Property, plant, and equipment at original cost:(b) | ||||||||||||||||
Electric generation | $ | 10,911 | $ | — | $ | — | $ | 10,911 | ||||||||
Electric distribution | 5,563 | 5,287 | — | 10,850 | ||||||||||||
Electric transmission | 1,151 | 2,016 | 712 | 3,879 | ||||||||||||
Natural gas | 455 | 2,186 | — | 2,641 | ||||||||||||
Other(c) | 879 | 719 | 239 | 1,837 | ||||||||||||
18,959 | 10,208 | 951 | 30,118 | |||||||||||||
Less: Accumulated depreciation and amortization | 7,880 | 2,850 | 231 | 10,961 | ||||||||||||
11,079 | 7,358 | 720 | 19,157 | |||||||||||||
Construction work in progress: | ||||||||||||||||
Nuclear fuel in process | 206 | — | — | 206 | ||||||||||||
Other | 193 | 111 | 446 | 750 | ||||||||||||
Property, plant, and equipment, net | $ | 11,478 | $ | 7,469 | $ | 1,166 | $ | 20,113 | ||||||||
(a) | Amounts in Ameren and Ameren Missouri include two CTs under separate capital lease agreements. The gross cumulative asset value of those agreements was $233 million and $232 million at December 31, 2017 and 2016, respectively. The total accumulated depreciation associated with the two CTs was $83 million and $77 million at December 31, 2017 and 2016, respectively. See Note 5 – Long-term Debt and Equity Financings for additional information on these capital lease agreements. |
(b) | The estimated lives for each asset group are as follows: 5 to 72 years for electric generation, excluding Ameren Missouri’s hydro generating assets which have useful lives of up to 150 years, 20 to 80 years for electric distribution, 50 to 75 years for electric transmission, 20 to 80 years for natural gas, and 5 to 55 years for other. |
(c) | Other property, plant, and equipment includes assets used to support electric and natural gas services. |
Amortization Expense(a) | Gross Carrying Value | Accumulated Amortization | ||||||||||||||||||||||
2017 | 2016 | 2015 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||
Ameren | $ | 58 | $ | 52 | $ | 47 | $ | 655 | $ | 622 | $ | (466 | ) | $ | (408 | ) | ||||||||
Ameren Missouri | 20 | 17 | 16 | 191 | 178 | (107 | ) | (87 | ) | |||||||||||||||
Ameren Illinois | 36 | 33 | 27 | 241 | 225 | (146 | ) | (110 | ) | |||||||||||||||
(a) | As of December 31, 2017, the estimated amortization expense of capitalized software for each of the five succeeding years is not expected to differ materially from the current year expense. |
Ameren(a) | Ameren Missouri | Ameren Illinois | |||||||||
Accrued capital expenditures: | |||||||||||
2017 | $ | 361 | $ | 159 | $ | 175 | |||||
2016 | 251 | 116 | 87 | ||||||||
2015 | 235 | 85 | 92 | ||||||||
Accrued nuclear fuel expenditures: | |||||||||||
2017 | 10 | 10 | (b) | ||||||||
2016 | 20 | 20 | (b) | ||||||||
2015 | 16 | 16 | (b) | ||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | Not applicable. |
|
|||
Missouri Credit Agreement | Illinois Credit Agreement | ||||||
Ameren (parent) | $ | 700 | $ | 500 | |||
Ameren Missouri | 800 | (a) | |||||
Ameren Illinois | (a) | 800 | |||||
(a) | Not applicable. |
Ameren (parent) | Ameren Missouri | Ameren Illinois | Ameren Consolidated | |||||||||||
2017 | ||||||||||||||
Average daily commercial paper outstanding | $ | 573 | $ | 5 | $ | 90 | $ | 668 | ||||||
Outstanding borrowings at period-end | 383 | 39 | 62 | 484 | ||||||||||
Weighted-average interest rate | 1.30 | % | 1.24 | % | 1.35 | % | 1.31 | % | ||||||
Peak outstanding commercial paper during period(a) | $ | 841 | $ | 64 | $ | 469 | $ | 948 | ||||||
Peak interest rate | 1.90 | % | 1.78 | % | 2.00 | % | 2.00 | % | ||||||
2016 | ||||||||||||||
Average daily commercial paper outstanding | $ | 440 | $ | 60 | $ | 52 | $ | 552 | ||||||
Outstanding borrowings at period-end | 507 | — | 51 | 558 | ||||||||||
Weighted-average interest rate | 0.82 | % | 0.74 | % | 0.69 | % | 0.80 | % | ||||||
Peak outstanding commercial paper during period(a) | $ | 574 | $ | 208 | $ | 195 | $ | 839 | ||||||
Peak interest rate | 1.05 | % | 0.85 | % | 0.90 | % | 1.05 | % | ||||||
(a) | The timing of peak outstanding commercial paper issuances varies by company. Therefore, the sum of the peak amounts presented by the companies may not equal the Ameren consolidated peak amount for the period. |
|
|||
2017 | 2016 | ||||||
Ameren (Parent): | |||||||
2.70% Senior unsecured notes due 2020 | $ | 350 | $ | 350 | |||
3.65% Senior unsecured notes due 2026 | 350 | 350 | |||||
Total long-term debt, gross | 700 | 700 | |||||
Less: Unamortized debt issuance costs | (4 | ) | (6 | ) | |||
Long-term debt, net | $ | 696 | $ | 694 | |||
Ameren Missouri: | |||||||
Bonds and notes: | |||||||
6.40% Senior secured notes due 2017(a) | $ | — | $ | 425 | |||
6.00% Senior secured notes due 2018(a)(b) | 179 | 179 | |||||
5.10% Senior secured notes due 2018(a) | 199 | 199 | |||||
6.70% Senior secured notes due 2019(a)(b) | 329 | 329 | |||||
5.10% Senior secured notes due 2019(a) | 244 | 244 | |||||
5.00% Senior secured notes due 2020(a) | 85 | 85 | |||||
1992 Series bonds due 2022(c)(d) | 47 | 47 | |||||
3.50% Senior secured notes due 2024(a) | 350 | 350 | |||||
2.95% Senior secured notes due 2027(a) | 400 | — | |||||
5.45% First mortgage bonds due 2028(e) | (e) | (e) | |||||
1998 Series A bonds due 2033(c)(d) | 60 | 60 | |||||
1998 Series B bonds due 2033(c)(d) | 50 | 50 | |||||
1998 Series C bonds due 2033(c)(d) | 50 | 50 | |||||
5.50% Senior secured notes due 2034(a) | 184 | 184 | |||||
5.30% Senior secured notes due 2037(a) | 300 | 300 | |||||
8.45% Senior secured notes due 2039(a)(b) | 350 | 350 | |||||
3.90% Senior secured notes due 2042(a)(b) | 485 | 485 | |||||
3.65% Senior secured notes due 2045(a) | 400 | 400 | |||||
Capital lease obligations: | |||||||
City of Bowling Green capital lease (Peno Creek CT) due 2022(f) | 36 | 42 | |||||
Audrain County capital lease (Audrain County CT) due 2023(f) | 240 | 240 | |||||
Total long-term debt, gross | 3,988 | 4,019 | |||||
Less: Unamortized discount and premium | (7 | ) | (6 | ) | |||
Less: Unamortized debt issuance costs | (20 | ) | (19 | ) | |||
Less: Maturities due within one year | (384 | ) | (431 | ) | |||
Long-term debt, net | $ | 3,577 | $ | 3,563 | |||
2017 | 2016 | ||||||
Ameren Illinois: | |||||||
Bonds and notes: | |||||||
6.125% Senior secured notes due 2017(g)(h) | $ | — | $ | 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 | |||||
5.90% First mortgage bonds due 2023(i) | (i) | (i) | |||||
5.70% First mortgage bonds due 2024(j) | (j) | (j) | |||||
3.25% Senior secured notes due 2025(g) | 300 | 300 | |||||
6.125% Senior secured notes due 2028(g) | 60 | 60 | |||||
1993 Series B-1 Senior unsecured notes due 2028(d)(k) | 17 | 17 | |||||
6.70% Senior secured notes due 2036(g) | 61 | 61 | |||||
6.70% Senior secured notes due 2036(l) | 42 | 42 | |||||
4.80% Senior secured notes due 2043(g) | 280 | 280 | |||||
4.30% Senior secured notes due 2044(g) | 250 | 250 | |||||
4.15% Senior secured notes due 2046(g) | 490 | 490 | |||||
3.70% First mortgage bonds due 2047(m) | 500 | — | |||||
Total long-term debt, gross | 2,857 | 2,607 | |||||
Less: Unamortized discount and premium | (3 | ) | — | ||||
Less: Unamortized debt issuance costs | (24 | ) | (19 | ) | |||
Less: Maturities due within one year | (457 | ) | (250 | ) | |||
Long-term debt, net | $ | 2,373 | $ | 2,338 | |||
ATXI: | |||||||
3.43% Senior notes due 2050(n) | $ | 450 | $ | — | |||
Total long-term debt, gross | 450 | — | |||||
Less: Unamortized debt issuance costs | (2 | ) | — | ||||
Long-term debt, net | $ | 448 | $ | — | |||
Ameren consolidated long-term debt, net | $ | 7,094 | $ | 6,595 | |||
(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 senior secured notes currently outstanding, we do not expect the first mortgage bond lien protection associated with these notes to fall away before 2042. |
(b) | Ameren Missouri has agreed that so long as any of the 3.90% senior secured notes due 2042 are outstanding, Ameren Missouri will not permit a release date to occur, and so long as any of the 6.00% senior secured notes due 2018, 6.70% senior secured notes due 2019, and 8.45% senior secured notes due 2039 are outstanding, Ameren Missouri will not optionally redeem, purchase, or otherwise retire in full the outstanding first mortgage bonds not subject to release provisions. |
(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) | The interest rates and the periods during which such rates apply vary depending on our selection of defined rate modes. Maximum interest rates could reach 18%, depending on the series of bonds. The bonds are callable at 100% of par value. The average interest rates for 2017 and 2016 were as follows: |
2017 | 2016 | ||
Ameren Missouri 1992 Series due 2022 | 1.43% | 0.66% | |
Ameren Missouri 1998 Series A due 2033 | 1.77% | 0.91% | |
Ameren Missouri 1998 Series B due 2033 | 1.75% | 0.92% | |
Ameren Missouri 1998 Series C due 2033 | 1.73% | 0.97% | |
Ameren Illinois 1993 Series B-1 due 2028 | 1.08% | 0.70% | |
(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) | Payments due to the lessor under these capital lease obligations are paid to a trustee, which is authorized to utilize the cash only to pay equal amounts due to Ameren Missouri under related bonds issued by the lessor and held by Ameren Missouri. The timing and amounts of payments due from Ameren Missouri under the capital lease agreements are equal to the timing and amount of bond service payments due to Ameren Missouri, resulting in no net cash flow. The balance of both the capital lease obligations and the related investments in debt securities, recorded in "Other Assets," was $276 million and $282 million, respectively, as of December 31, 2017 and 2016. |
(g) | These notes are collaterally secured by first mortgage bonds issued by Ameren Illinois under its 1992 mortgage indenture. They are secured by substantially all property of the former IP and CIPS. The notes have a fall-away lien provision and will remain secured only as long as any series of first mortgage bonds issued under its 1992 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 maturity date of these senior secured notes and the 3.70% first mortgage bonds due 2047, we do not expect the mortgage bond lien protection associated with these notes to fall away. |
(h) | Ameren Illinois has agreed that so long as any of the 2.70% senior secured notes due 2022 are outstanding, Ameren Illinois will not permit a release date to occur, and so long as any of the 9.75% senior secured notes due 2018 and 6.25% senior secured notes due 2018 are outstanding, Ameren Illinois will not optionally redeem, purchase or otherwise retire in full the outstanding first mortgage bonds not subject to release provisions; therefore, a release date will not occur so long as any of these notes remain outstanding. |
(i) | These bonds are first mortgage bonds issued by Ameren Illinois under its 1933 mortgage indenture. They are secured by substantially all property of the former CILCO. The bonds are callable at 100% of par value. Less than $1 million principal amount of the bonds remain outstanding. |
(j) | These bonds are first mortgage bonds issued by Ameren Illinois under its 1992 mortgage indenture. They 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. Less than $1 million principal amount of the bonds remains outstanding. |
(k) | The bonds are callable at 100% of par value. |
(l) | These notes are collaterally secured by first mortgage bonds issued by Ameren Illinois under its 1933 mortgage indenture. They are secured by substantially all property of the former CILCO. The notes have a fall-away lien provision, and Ameren Illinois could cause these notes to become unsecured at any time by redeeming the 5.90% first mortgage bonds due 2023 (of which less than $1 million principal amount remains outstanding). |
(m) | These bonds are first mortgage bonds issued by Ameren Illinois under its 1992 mortgage indenture. They are secured by substantially all property of the former IP and CIPS. |
(n) | The following table presents the principal maturities schedule for the 3.43% senior notes due 2050: |
Payment Date | Principal Payment | |
August 2022 | $ | 49.5 |
August 2024 | 49.5 | |
August 2027 | 49.5 | |
August 2030 | 49.5 | |
August 2032 | 49.5 | |
August 2038 | 49.5 | |
August 2043 | 76.5 | |
August 2050 | 76.5 | |
Total | $ | 450.0 |
Ameren (parent)(a) | Ameren Missouri(a) | Ameren Illinois(a) | ATXI(a) | Ameren Consolidated | |||||||||||||||
2018 | $ | — | $ | 384 | $ | 457 | $ | — | $ | 841 | |||||||||
2019 | — | 581 | — | — | 581 | ||||||||||||||
2020 | 350 | 92 | — | — | 442 | ||||||||||||||
2021 | — | 8 | — | — | 8 | ||||||||||||||
2022 | — | 56 | 400 | 50 | 506 | ||||||||||||||
Thereafter | 350 | 2,867 | 2,000 | 400 | 5,617 | ||||||||||||||
Total | $ | 700 | $ | 3,988 | $ | 2,857 | $ | 450 | $ | 7,995 | |||||||||
(a) | Excludes unamortized discount, unamortized premium, and debt issuance costs of $4 million, $27 million, $27 million and $2 million at Ameren (parent), Ameren Missouri, Ameren Illinois and ATXI, respectively. |
Redemption Price (per share) | 2017 | 2016 | |||||||||||
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 | 4.8 | $ | 4,222 | >2.5 | 95.4 | $ | 2,118 | ||||||
Ameren Illinois | >2.0 | 7.1 | 4,119 | (d) | >1.5 | 2.9 | 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 $1,629 million and $529 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 its 1992 mortgage indenture. |
(e) | Preferred stock issuable is restricted by the amount of preferred stock that is currently authorized by Ameren Illinois’ articles of incorporation. |
|
|||
2017 | 2016 | 2015 | ||||||||||
Ameren:(a) | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 24 | $ | 27 | $ | 30 | ||||||
Interest income on industrial development revenue bonds | 26 | 27 | 27 | |||||||||
Interest income(b) | 8 | 13 | 14 | |||||||||
Other | 1 | 7 | 3 | |||||||||
Total miscellaneous income | $ | 59 | $ | 74 | $ | 74 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 8 | $ | 16 | $ | 15 | ||||||
Other | 13 | 16 | 15 | |||||||||
Total miscellaneous expense | $ | 21 | $ | 32 | $ | 30 | ||||||
Ameren Missouri: | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 21 | $ | 23 | $ | 22 | ||||||
Interest income on industrial development revenue bonds | 26 | 27 | 27 | |||||||||
Interest income | 1 | 1 | 1 | |||||||||
Other | — | 1 | 2 | |||||||||
Total miscellaneous income | $ | 48 | $ | 52 | $ | 52 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 2 | $ | 4 | $ | 5 | ||||||
Other | 6 | 6 | 6 | |||||||||
Total miscellaneous expense | $ | 8 | $ | 10 | $ | 11 | ||||||
Ameren Illinois: | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 3 | $ | 4 | $ | 8 | ||||||
Interest income(b) | 7 | 12 | 12 | |||||||||
Other | 1 | 5 | 1 | |||||||||
Total miscellaneous income | $ | 11 | $ | 21 | $ | 21 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 5 | $ | 6 | $ | 5 | ||||||
Other | 5 | 6 | 7 | |||||||||
Total miscellaneous expense | $ | 10 | $ | 12 | $ | 12 | ||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | Includes Ameren Illinois’ interest income on the IEIMA revenue requirement reconciliation adjustment regulatory assets. |
|
|||
• | an unrealized appreciation or depreciation of our contracted commitments to purchase or sell when purchase or sale prices under the commitments are compared with current commodity prices; |
• | market values of natural gas and uranium inventories that differ from the cost of those commodities in inventory; and |
• | actual cash outlays for the purchase of these commodities that differ from anticipated cash outlays. |
Quantity (in millions, except as indicated) | ||||||||||||
2017 | 2016 | |||||||||||
Commodity | Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | ||||||
Fuel oils (in gallons)(a) | 28 | (b) | 28 | 30 | (b) | 30 | ||||||
Natural gas (in mmbtu) | 24 | 139 | 163 | 25 | 129 | 154 | ||||||
Power (in megawatthours) | 3 | 9 | 12 | 1 | 9 | 10 | ||||||
Uranium (pounds in thousands) | 370 | (b) | 370 | 345 | (b) | 345 | ||||||
(a) | Consists of ultra-low-sulfur diesel products. |
(b) | Not applicable. |
Balance Sheet Location | Ameren Missouri | Ameren Illinois | Ameren | ||||||||
2017 | |||||||||||
Fuel oils | Other current assets | $ | 5 | $ | — | $ | 5 | ||||
Other assets | 2 | — | 2 | ||||||||
Natural gas | Other assets | 1 | — | 1 | |||||||
Power | Other current assets | 9 | — | 9 | |||||||
Total assets (a) | $ | 17 | $ | — | $ | 17 | |||||
Natural gas | Other current liabilities | 5 | 12 | 17 | |||||||
Other deferred credits and liabilities | 3 | 10 | 13 | ||||||||
Power | Other current liabilities | 1 | 13 | 14 | |||||||
Other deferred credits and liabilities | — | 182 | 182 | ||||||||
Uranium | Other deferred credits and liabilities | — | (b) | — | — | (b) | |||||
Total liabilities (c) | $ | 9 | $ | 217 | $ | 226 | |||||
2016 | |||||||||||
Fuel oils | Other current assets | $ | 2 | $ | — | $ | 2 | ||||
Other assets | 1 | — | 1 | ||||||||
Natural gas | Other current assets | 1 | 11 | 12 | |||||||
Other assets | 1 | 2 | 3 | ||||||||
Power | Other current assets | 9 | — | 9 | |||||||
Total assets (a) | $ | 14 | $ | 13 | $ | 27 | |||||
Fuel oils | Other current liabilities | $ | 5 | $ | — | $ | 5 | ||||
Natural gas | Other current liabilities | 1 | 3 | 4 | |||||||
Other deferred credits and liabilities | 5 | 5 | 10 | ||||||||
Power | Other current liabilities | 3 | 12 | 15 | |||||||
Other deferred credits and liabilities | — | 173 | 173 | ||||||||
Uranium | Other deferred credits and liabilities | 4 | — | 4 | |||||||
Total liabilities (c) | $ | 18 | $ | 193 | $ | 211 | |||||
(a) | The cumulative amount of pretax net gains on all derivative instruments is deferred as a regulatory liability. |
(b) | Beginning in 2017, as a result of rulebook amendments at the Chicago Mercantile Exchange, the fair value of uranium derivative liabilities are offset by certain settlement payments made to the exchange previously characterized as collateral and included within “Other assets” on Ameren’s and Ameren Missouri’s balance sheet. |
(c) | The cumulative amount of pretax net losses on all derivative instruments is deferred as a regulatory asset. |
Aggregate Fair Value of Derivative Liabilities(a) | Cash Collateral Posted | Potential Aggregate Amount of Additional Collateral Required(b) | |||||||||
2017 | |||||||||||
Ameren Missouri | $ | 55 | $ | 3 | $ | 44 | |||||
Ameren Illinois | 43 | — | 38 | ||||||||
Ameren | $ | 98 | $ | 3 | $ | 82 | |||||
(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 | |||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | Average | |||||||
Level 3 Derivative asset and liability – commodity contracts(a): | ||||||||||||
2017 | ||||||||||||
Fuel oils | $ | 3 | $ | — | Option model | Volatilities(%)(b) | 20 – 26 | 22 | ||||
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.12 – 0.72 | 0.41 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.37 | (e) | ||||||||||
Natural Gas | 1 | (4 | ) | Option model | Volatilities(%)(b) | 26 – 46 | 37 | |||||
Nodal basis($/mmbtu)(c) | (0.50) – (0.30) | (0.40) | ||||||||||
Discounted cash flow | Nodal basis($/mmbtu)(b) | (1.20) – 0.10 | (1) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.37 – 0.92 | 0.53 | ||||||||||
Ameren credit risk(%)(c)(d) | 0.37 | (e) | ||||||||||
Power(f) | 8 | (196 | ) | Discounted cash flow | Average forward peak and off-peak pricing – forwards/swaps($/MWh)(g) | 24 – 46 | 28 | |||||
Estimated auction price for FTRs($/MW)(b) | (65) – 1,823 | 251 | ||||||||||
Nodal basis($/MWh)(g) | (10) – 0 | (2) | ||||||||||
Counterparty credit risk(%)(c)(d) | 0.28 | (e) | ||||||||||
Ameren Illinois credit risk(%)(c)(d) | 0.37 | (e) | ||||||||||
Fundamental energy production model | Estimated future natural gas prices($/mmbtu)(b) | 3 – 4 | 3 | |||||||||
Escalation rate(%)(b)(h) | 5 | (e) | ||||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 – 7 | 6 | |||||||||
2016 | ||||||||||||
Fuel oils | $ | 1 | $ | — | Option model | Volatilities(%)(b) | 24 – 66 | 28 | ||||
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.13 – 0.22 | 0.15 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.38 | (e) | ||||||||||
Escalation rate(%)(b)(i) | (2) – 2 | 0 | ||||||||||
Natural Gas | $ | 1 | $ | (1 | ) | Option model | Volatilities(%)(b) | 31 – 66 | 36 | |||
Nodal basis($/mmbtu)(b) | (0.40) – (0.10) | (0.20) | ||||||||||
Discounted cash flow | Nodal basis($/mmbtu)(b) | (0.80) – 0 | (0.50) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.13 – 8 | 1 | ||||||||||
Ameren Illinois credit risk(%)(c)(d) | 0.38 | (e) | ||||||||||
Power(f) | 9 | (187 | ) | Discounted cash flow | Average forward peak and off-peak pricing – forwards/swaps($/MWh)(g) | 26 – 44 | 29 | |||||
Estimated auction price for FTRs($/MW)(b) | (71) – 5,270 | 125 | ||||||||||
Nodal basis($/MWh)(g) | (6) – 0 | (2) | ||||||||||
Ameren Illinois credit risk(%)(c)(d) | 0.38 | (e) | ||||||||||
Fundamental energy production model | Estimated future natural gas prices($/mmbtu)(b) | 3 – 4 | 3 | |||||||||
Escalation rate(%)(b)(h) | 5 | (e) | ||||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 – 7 | 6 | |||||||||
Uranium | — | (4 | ) | Option model | Volatilities(%)(b) | 24 | (e) | |||||
Fair Value | Weighted | |||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | Average | |||||||
Discounted cash flow | Average forward uranium pricing($/pound)(b) | 22 – 24 | 22 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.38 | (e) | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Generally, significant increases (decreases) in this input in isolation would result in a significantly higher (lower) fair value measurement. |
(c) | Generally, significant increases (decreases) in this input in isolation would result in a significantly lower (higher) fair value measurement. |
(d) | Counterparty credit risk is applied only to counterparties with derivative asset balances. Ameren Missouri and Ameren Illinois credit risk is applied only to counterparties with derivative liability balances. |
(e) | Not applicable. |
(f) | Power valuations use visible third-party pricing evaluated by month for peak and off-peak demand through 2021. Valuations beyond 2021 use fundamentally modeled pricing by month for peak and off-peak demand. |
(g) | Ameren Missouri and Ameren Illinois power contracts respond differently to unobservable input changes because of their opposing positions. |
(h) | Escalation rate applies to power prices in 2031 and beyond. |
(i) | Escalation rate applies to fuel oil prices in 2019 and beyond. |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | |||||||||||||||
Assets: | ||||||||||||||||||
Ameren | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 4 | $ | — | $ | 3 | $ | 7 | ||||||||||
Natural gas | — | — | 1 | 1 | ||||||||||||||
Power | — | 1 | 8 | 9 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 4 | $ | 1 | $ | 12 | $ | 17 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | — | $ | 2 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 468 | — | — | 468 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Treasury and agency securities | — | 125 | — | 125 | ||||||||||||||
Corporate bonds | — | 82 | — | 82 | ||||||||||||||
Other | — | 25 | — | 25 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 470 | $ | 232 | $ | — | $ | 702 | (b) | |||||||||
Total Ameren | $ | 474 | $ | 233 | $ | 12 | $ | 719 | ||||||||||
Ameren Missouri | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 4 | $ | — | $ | 3 | $ | 7 | ||||||||||
Natural gas | — | — | 1 | 1 | ||||||||||||||
Power | — | 1 | 8 | 9 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 4 | $ | 1 | $ | 12 | $ | 17 | ||||||||||
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 | |||||||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | — | $ | 2 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 468 | — | — | 468 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Treasury and agency securities | — | 125 | — | 125 | ||||||||||||||
Corporate bonds | — | 82 | — | 82 | ||||||||||||||
Other | — | 25 | — | 25 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 470 | $ | 232 | $ | — | $ | 702 | (b) | |||||||||
Total Ameren Missouri | $ | 474 | $ | 233 | $ | 12 | $ | 719 | ||||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | 1 | 25 | 4 | 30 | ||||||||||||||
Power | — | — | 196 | 196 | ||||||||||||||
Total Ameren | $ | 1 | $ | 25 | $ | 200 | $ | 226 | ||||||||||
Ameren Missouri | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | — | 7 | 1 | 8 | ||||||||||||||
Power | — | — | 1 | 1 | ||||||||||||||
Total Ameren Missouri | $ | — | $ | 7 | $ | 2 | $ | 9 | ||||||||||
Ameren Illinois | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | 1 | $ | 18 | $ | 3 | $ | 22 | ||||||||||
Power | — | — | 195 | 195 | ||||||||||||||
Total Ameren Illinois | $ | 1 | $ | 18 | $ | 198 | $ | 217 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $2 million of receivables, payables, and accrued income, net. |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | |||||||||||||||
Assets: | ||||||||||||||||||
Ameren | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 2 | $ | — | $ | 1 | $ | 3 | ||||||||||
Natural gas | 2 | 12 | 1 | 15 | ||||||||||||||
Power | — | — | 9 | 9 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 4 | $ | 12 | $ | 11 | $ | 27 | ||||||||||
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 | |||||||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | — | $ | — | $ | 1 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 408 | — | — | 408 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Treasury and agency securities | — | 112 | — | 112 | ||||||||||||||
Corporate bonds | — | 67 | — | 67 | ||||||||||||||
Other | — | 17 | — | 17 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 409 | $ | 196 | $ | — | $ | 605 | (b) | |||||||||
Total Ameren | $ | 413 | $ | 208 | $ | 11 | $ | 632 | ||||||||||
Ameren Missouri | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 2 | $ | — | $ | 1 | $ | 3 | ||||||||||
Natural gas | — | 1 | 1 | 2 | ||||||||||||||
Power | — | — | 9 | 9 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 2 | $ | 1 | $ | 11 | $ | 14 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | — | $ | — | $ | 1 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 408 | — | — | 408 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Treasury and agency securities | — | 112 | — | 112 | ||||||||||||||
Corporate bonds | — | 67 | — | 67 | ||||||||||||||
Other | — | 17 | — | 17 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 409 | $ | 196 | $ | — | $ | 605 | (b) | |||||||||
Total Ameren Missouri | $ | 411 | $ | 197 | $ | 11 | $ | 619 | ||||||||||
Ameren Illinois | Derivative assets – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | 2 | $ | 11 | $ | — | $ | 13 | ||||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 5 | $ | — | $ | — | $ | 5 | ||||||||||
Natural gas | — | 13 | 1 | 14 | ||||||||||||||
Power | — | 1 | 187 | 188 | ||||||||||||||
Uranium | — | — | 4 | 4 | ||||||||||||||
Total Ameren | $ | 5 | $ | 14 | $ | 192 | $ | 211 | ||||||||||
Ameren Missouri | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 5 | $ | — | $ | — | $ | 5 | ||||||||||
Natural gas | — | 6 | — | 6 | ||||||||||||||
Power | — | 1 | 2 | 3 | ||||||||||||||
Uranium | — | — | 4 | 4 | ||||||||||||||
Total Ameren Missouri | $ | 5 | $ | 7 | $ | 6 | $ | 18 | ||||||||||
Ameren Illinois | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | 7 | $ | 1 | $ | 8 | ||||||||||
Power | — | — | 185 | 185 | ||||||||||||||
Total Ameren Illinois | $ | — | $ | 7 | $ | 186 | $ | 193 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $2 million of receivables, payables, and accrued income, net. |
Net Derivative Commodity Contracts | |||||||||
Ameren Missouri | Ameren Illinois | Ameren | |||||||
For the year ended December 31, 2016 | |||||||||
Beginning balance at January 1, 2016 | $ | 16 | $ | (170 | ) | $ | (154 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (1 | ) | (29 | ) | (30 | ) | |||
Purchases | 13 | — | 13 | ||||||
Settlements | (21 | ) | 14 | (7 | ) | ||||
Ending balance at December 31, 2016 | $ | 7 | $ | (185 | ) | $ | (178 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2016 | $ | — | $ | (27 | ) | $ | (27 | ) | |
For the year ended December 31, 2017 | |||||||||
Beginning balance at January 1, 2017 | $ | 7 | $ | (185 | ) | $ | (178 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (4 | ) | (21 | ) | (25 | ) | |||
Purchases | 14 | — | 14 | ||||||
Sales | 1 | — | 1 | ||||||
Settlements | (11 | ) | 11 | — | |||||
Ending balance at December 31, 2017 | $ | 7 | $ | (195 | ) | $ | (188 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2017 | $ | — | $ | (22 | ) | $ | (22 | ) | |
2017 | 2016 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Ameren: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion)(a) | $ | 7,935 | $ | 8,531 | $ | 7,276 | $ | 7,772 | |||||||
Preferred stock(b) | 142 | 131 | 142 | 131 | |||||||||||
Ameren Missouri: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion)(a) | $ | 3,961 | $ | 4,348 | $ | 3,994 | $ | 4,304 | |||||||
Preferred stock | 80 | 80 | 80 | 79 | |||||||||||
Ameren Illinois: | |||||||||||||||
Long-term debt (including current portion) | $ | 2,830 | $ | 3,028 | $ | 2,588 | $ | 2,765 | |||||||
Preferred stock | 62 | 51 | 62 | 52 | |||||||||||
(a) | Ameren and Ameren Missouri have two CTs under separate capital lease agreements. The capital lease obligations as of December 31, 2017 and 2016, were $276 million and $282 million, respectively. In addition, Ameren and Ameren Missouri have investments in debt securities, classified as held-to-maturity and recorded in “Other Assets” that are related to the capital lease obligation CTs from the city of Bowling Green and Audrain County. As of December 31, 2017 and 2016, the fair value of these investments approximate carrying value of $276 million and $282 million, respectively. |
(b) | Preferred stock is recorded in “Noncontrolling Interests” on the consolidated balance sheet. |
|
|||
2017 | 2016 | 2015 | |||||||||
Proceeds from sales and maturities | $ | 396 | $ | 377 | $ | 349 | |||||
Gross realized gains | 13 | 7 | 8 | ||||||||
Gross realized losses | 5 | 4 | 2 | ||||||||
Security Type | Cost | Gross Unrealized Gain | Gross Unrealized Loss | Fair Value | ||||||||||
2017 | ||||||||||||||
Debt securities | $ | 228 | $ | 5 | $ | 1 | $ | 232 | ||||||
Equity securities | 155 | 318 | 5 | 468 | ||||||||||
Cash and cash equivalents | 2 | — | — | 2 | ||||||||||
Other(a) | 2 | — | — | 2 | ||||||||||
Total | $ | 387 | $ | 323 | $ | 6 | $ | 704 | ||||||
2016 | ||||||||||||||
Debt securities | $ | 197 | $ | 3 | $ | 4 | $ | 196 | ||||||
Equity securities | 161 | 253 | 6 | 408 | ||||||||||
Cash and cash equivalents | 1 | — | — | 1 | ||||||||||
Other(a) | 2 | — | — | 2 | ||||||||||
Total | $ | 361 | $ | 256 | $ | 10 | $ | 607 | ||||||
(a) | Represents net receivables and payables relating to pending security sales, interest, and security purchases. |
Cost | Fair Value | ||||||
Less than 5 years | $ | 120 | $ | 120 | |||
5 years to 10 years | 54 | 55 | |||||
Due after 10 years | 54 | 57 | |||||
Total | $ | 228 | $ | 232 | |||
Type and Source of Coverage | Maximum Coverages | Maximum Assessments for Single Incidents | ||||||
Public liability and nuclear worker liability: | ||||||||
American Nuclear Insurers | $ | 450 | $ | — | ||||
Pool participation | 12,986 | (a) | 127 | (b) | ||||
$ | 13,436 | (c) | $ | 127 | ||||
Property damage: | ||||||||
NEIL and EMANI | $ | 3,200 | (d) | $ | 30 | (e) | ||
Replacement power: | ||||||||
NEIL | $ | 490 | (f) | $ | 7 | (e) | ||
(a) | Provided through mandatory participation in an industrywide retrospective premium assessment program. |
(b) | Retrospective premium under the Price-Anderson Act. This is subject to retrospective assessment with respect to a covered loss in excess of $450 million in the event of an incident at any licensed United States commercial reactor, payable at $19 million per year. |
(c) | Limit of liability for each incident under the Price-Anderson liability provisions of the Atomic Energy Act of 1954, as amended. This limit is subject to change to account for the effects of inflation and changes in the number of licensed reactors. |
(d) | NEIL provides $2.7 billion in property damage, stabilization, decontamination, and premature decommissioning insurance for radiation events and $2.3 billion in property damage insurance for nonradiation events. EMANI provides $490 million in property damage insurance for both radiation and nonradiation events. |
(e) | All NEIL insured plants could be subject to assessments should losses exceed the accumulated funds from NEIL. |
(f) | Provides replacement power cost insurance in the event of a prolonged accidental outage. Weekly indemnity up to $4.5 million for 52 weeks, which commences after the first 12 weeks of an outage, plus up to $3.6 million per week for a minimum of 71 weeks thereafter, for a total not exceeding the policy limit of $490 million. Nonradiation events are limited to $328 million. |
|
|||
2017 | 2016 | |||||
Ameren(a) | $ | 551 | $ | 774 | ||
Ameren Missouri | 215 | 293 | ||||
Ameren Illinois(b) | 213 | 315 | ||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | Other postretirement benefit liability is recorded in “Other assets” on the balance sheet. |
2017 | 2016 | ||||||||||||
Pension Benefits(a) | Postretirement Benefits(a) | Pension Benefits(a) | Postretirement Benefits(a) | ||||||||||
Accumulated benefit obligation at end of year | $ | 4,577 | $ | (b) | $ | 4,288 | $ | (b) | |||||
Change in benefit obligation: | |||||||||||||
Net benefit obligation at beginning of year | $ | 4,518 | $ | 1,170 | $ | 4,197 | $ | 1,094 | |||||
Service cost | 93 | 21 | 81 | 19 | |||||||||
Interest cost | 179 | 47 | 185 | 50 | |||||||||
Participant contributions | — | 8 | — | 8 | |||||||||
Actuarial loss | 255 | 53 | 265 | 52 | |||||||||
Benefits paid | (218 | ) | (59 | ) | (210 | ) | (54 | ) | |||||
Federal subsidy on benefits paid | (b) | — | (b) | 1 | |||||||||
Net benefit obligation at end of year | 4,827 | 1,240 | 4,518 | 1,170 | |||||||||
Change in plan assets: | |||||||||||||
Fair value of plan assets at beginning of year | 3,813 | 1,101 | 3,653 | 1,071 | |||||||||
Actual return on plan assets | 634 | 171 | 313 | 73 | |||||||||
Employer contributions | 64 | 2 | 57 | 2 | |||||||||
Federal subsidy on benefits paid | (b) | — | (b) | 1 | |||||||||
Participant contributions | — | 8 | — | 8 | |||||||||
Benefits paid | (218 | ) | (59 | ) | (210 | ) | (54 | ) | |||||
Fair value of plan assets at end of year | 4,293 | 1,223 | 3,813 | 1,101 | |||||||||
Funded status – deficiency | 534 | 17 | 705 | 69 | |||||||||
Accrued benefit cost at December 31 | $ | 534 | $ | 17 | $ | 705 | $ | 69 | |||||
Amounts recognized in the balance sheet consist of: | |||||||||||||
Current liability(c) | 3 | 3 | 3 | 2 | |||||||||
Noncurrent liability | 531 | 14 | 702 | 67 | |||||||||
Net liability recognized | $ | 534 | $ | 17 | $ | 705 | $ | 69 | |||||
Amounts recognized in regulatory assets consist of: | |||||||||||||
Net actuarial (gain) loss | $ | 374 | $ | (69 | ) | $ | 535 | $ | (29 | ) | |||
Prior service credit | (3 | ) | (3 | ) | (4 | ) | (8 | ) | |||||
Amounts (pretax) recognized in accumulated OCI consist of: | |||||||||||||
Net actuarial loss | 30 | 2 | 43 | — | |||||||||
Prior service credit | — | — | — | (1 | ) | ||||||||
Total | $ | 401 | $ | (70 | ) | $ | 574 | $ | (38 | ) | |||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | Not applicable. |
(c) | Included in “Other current liabilities” on Ameren’s consolidated balance sheet. |
Pension Benefits | Postretirement Benefits | ||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||
Discount rate at measurement date | 3.50 | % | 4.00 | % | 3.50 | % | 4.00 | % | |||
Increase in future compensation | 3.50 | 3.50 | 3.50 | 3.50 | |||||||
Medical cost trend rate (initial)(a) | (b) | (b) | 5.00 | 5.00 | |||||||
Medical cost trend rate (ultimate)(a) | (b) | (b) | 5.00 | 5.00 | |||||||
(a) | Initial and ultimate medical cost trend rate for certain Medicare-eligible participants is 3.00%. |
(b) | Not applicable. |
Pension Benefits | Postretirement Benefits | ||||||||||||||||||||||
2017 | 2016 | 2015 | 2017 | 2016 | 2015 | ||||||||||||||||||
Ameren Missouri | $ | 19 | $ | 21 | $ | 47 | $ | 1 | $ | 1 | $ | 8 | |||||||||||
Ameren Illinois | 37 | 30 | 45 | 1 | 1 | 8 | |||||||||||||||||
Other | 8 | 6 | 19 | — | — | 2 | |||||||||||||||||
Ameren | 64 | 57 | 111 | 2 | 2 | 18 | |||||||||||||||||
Asset Category | Target Allocation 2018 | Percentage of Plan Assets at December 31, | |||||
2017 | 2016 | ||||||
Pension Plan: | |||||||
Cash and cash equivalents | 0% – 5% | 1 | % | 1 | % | ||
Equity securities: | |||||||
U.S. large-capitalization | 29% – 39% | 34 | % | 34 | % | ||
U.S. small- and mid-capitalization | 3% – 13% | 9 | % | 9 | % | ||
International and emerging markets | 9% – 19% | 14 | % | 14 | % | ||
Total equity | 51% – 61% | 57 | % | 57 | % | ||
Debt securities | 35% – 45% | 37 | % | 37 | % | ||
Real estate | 0% – 9% | 5 | % | 5 | % | ||
Private equity | 0% – 5% | (a) | (a) | ||||
Total | 100 | % | 100 | % | |||
Postretirement Plans: | |||||||
Cash and cash equivalents | 0% – 7% | 2 | % | 3 | % | ||
Equity securities: | |||||||
U.S. large-capitalization | 34% – 44% | 41 | % | 40 | % | ||
U.S. small- and mid-capitalization | 2% – 12% | 8 | % | 7 | % | ||
International and emerging markets | 9% – 19% | 14 | % | 14 | % | ||
Total equity | 55% – 65% | 63 | % | 61 | % | ||
Debt securities | 33% – 43% | 35 | % | 36 | % | ||
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) | Measured at NAV | Total | |||||||||||||||
Cash and cash equivalents | $ | — | $ | — | $ | — | $ | 25 | $ | 25 | |||||||||
Equity securities: | |||||||||||||||||||
U.S. large-capitalization | — | — | — | 1,523 | 1,523 | ||||||||||||||
U.S. small- and mid-capitalization | 379 | — | — | — | 379 | ||||||||||||||
International and emerging markets | 179 | — | — | 450 | 629 | ||||||||||||||
Debt securities: | |||||||||||||||||||
Corporate bonds | — | 726 | — | 15 | 741 | ||||||||||||||
Municipal bonds | — | 91 | — | — | 91 | ||||||||||||||
U.S. Treasury and agency securities | 8 | 816 | — | — | 824 | ||||||||||||||
Other | — | 7 | — | — | 7 | ||||||||||||||
Real estate | — | — | — | 196 | 196 | ||||||||||||||
Private equity | — | — | — | 4 | 4 | ||||||||||||||
Total | $ | 566 | $ | 1,640 | $ | — | $ | 2,213 | $ | 4,419 | |||||||||
Less: Medical benefit assets at December 31(a) | (153 | ) | |||||||||||||||||
Plus: Net receivables at December 31(b) | 27 | ||||||||||||||||||
Fair value of pension plans’ assets at December 31 | $ | 4,293 | |||||||||||||||||
(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 or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Measured at NAV | Total | |||||||||||||||
Cash and cash equivalents | $ | — | $ | — | $ | — | $ | 33 | $ | 33 | |||||||||
Equity securities: | |||||||||||||||||||
U.S. large-capitalization | — | — | — | 1,352 | 1,352 | ||||||||||||||
U.S. small- and mid-capitalization | 361 | — | — | — | 361 | ||||||||||||||
International and emerging markets | 133 | — | — | 389 | 522 | ||||||||||||||
Debt securities: | |||||||||||||||||||
Corporate bonds | — | 617 | — | 13 | 630 | ||||||||||||||
Municipal bonds | — | 95 | — | — | 95 | ||||||||||||||
U.S. Treasury and agency securities | — | 701 | — | — | 701 | ||||||||||||||
Other | — | 21 | — | — | 21 | ||||||||||||||
Real estate | — | — | — | 202 | 202 | ||||||||||||||
Private equity | — | — | — | 6 | 6 | ||||||||||||||
Total | $ | 494 | $ | 1,434 | $ | — | $ | 1,995 | $ | 3,923 | |||||||||
Less: Medical benefit assets at December 31(a) | (132 | ) | |||||||||||||||||
Plus: Net receivables at December 31(b) | 22 | ||||||||||||||||||
Fair value of pension plans’ assets at December 31 | $ | 3,813 | |||||||||||||||||
(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) | Measured at NAV | Total | |||||||||||||||
Cash and cash equivalents | $ | 44 | $ | — | $ | — | $ | — | $ | 44 | |||||||||
Equity securities: | |||||||||||||||||||
U.S. large-capitalization | 332 | — | — | 110 | 442 | ||||||||||||||
U.S. small- and mid-capitalization | 80 | — | — | — | 80 | ||||||||||||||
International and emerging markets | 53 | — | — | 101 | 154 | ||||||||||||||
Other | — | 8 | — | — | 8 | ||||||||||||||
Debt securities: | |||||||||||||||||||
Corporate bonds | — | 144 | — | — | 144 | ||||||||||||||
Municipal bonds | — | 110 | — | — | 110 | ||||||||||||||
U.S. Treasury and agency securities | — | 76 | — | — | 76 | ||||||||||||||
Other | — | 4 | — | 34 | 38 | ||||||||||||||
Total | $ | 509 | $ | 342 | $ | — | $ | 245 | $ | 1,096 | |||||||||
Plus: Medical benefit assets at December 31(a) | 153 | ||||||||||||||||||
Less: Net payables at December 31(b) | (26 | ) | |||||||||||||||||
Fair value of postretirement benefit plans’ assets at December 31 | $ | 1,223 | |||||||||||||||||
(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 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) | Measured at NAV | Total | |||||||||||||||
Cash and cash equivalents | $ | 53 | $ | — | $ | — | $ | — | $ | 53 | |||||||||
Equity securities: | |||||||||||||||||||
U.S. large-capitalization | 291 | — | — | 101 | 392 | ||||||||||||||
U.S. small- and mid-capitalization | 72 | — | — | — | 72 | ||||||||||||||
International and emerging markets | 40 | — | — | 92 | 132 | ||||||||||||||
Other | — | 7 | — | — | 7 | ||||||||||||||
Debt securities: | |||||||||||||||||||
Corporate bonds | — | 141 | — | — | 141 | ||||||||||||||
Municipal bonds | — | 110 | — | — | 110 | ||||||||||||||
U.S. Treasury and agency securities | — | 68 | — | — | 68 | ||||||||||||||
Other | — | — | — | 19 | 19 | ||||||||||||||
Total | $ | 456 | $ | 326 | $ | — | $ | 212 | $ | 994 | |||||||||
Plus: Medical benefit assets at December 31(a) | 132 | ||||||||||||||||||
Less: Net payables at December 31(b) | (25 | ) | |||||||||||||||||
Fair value of postretirement benefit plans’ assets at December 31 | $ | 1,101 | |||||||||||||||||
(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 interest receivables and receivables related to pending security sales. |
Pension Benefits | Postretirement Benefits | ||||||
2017 | |||||||
Service cost | $ | 93 | $ | 21 | |||
Interest cost | 179 | 47 | |||||
Expected return on plan assets | (262 | ) | (75 | ) | |||
Amortization of: | |||||||
Prior service credit | (1 | ) | (5 | ) | |||
Actuarial (gain) loss | 55 | (6 | ) | ||||
Net periodic benefit cost (income) | $ | 64 | $ | (18 | ) | ||
2016 | |||||||
Service cost | $ | 81 | $ | 19 | |||
Interest cost | 185 | 50 | |||||
Expected return on plan assets | (253 | ) | (72 | ) | |||
Amortization of: | |||||||
Prior service credit | (1 | ) | (5 | ) | |||
Actuarial (gain) loss | 32 | (11 | ) | ||||
Net periodic benefit cost (income) | $ | 44 | $ | (19 | ) | ||
2015 | |||||||
Service cost | $ | 92 | $ | 24 | |||
Interest cost | 174 | 48 | |||||
Expected return on plan assets | (248 | ) | (68 | ) | |||
Amortization of: | |||||||
Prior service credit | (1 | ) | (5 | ) | |||
Actuarial loss | 74 | 5 | |||||
Curtailment gain | 1 | — | |||||
Net periodic benefit cost | $ | 92 | $ | 4 | |||
Pension Benefits(a) | Postretirement Benefits(a) | ||||||
Regulatory assets: | |||||||
Prior service credit | $ | (1 | ) | $ | (2 | ) | |
Net actuarial (gain) loss | 60 | (1 | ) | ||||
Accumulated OCI: | |||||||
Net actuarial loss | 5 | — | |||||
Total | $ | 64 | $ | (3 | ) | ||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Pension Costs | Postretirement Costs | ||||||||||||||||||||||
2017 | 2016 | 2015 | 2017 | 2016 | 2015 | ||||||||||||||||||
Ameren Missouri(a) | $ | 24 | $ | 26 | $ | 54 | $ | (4 | ) | $ | (5 | ) | $ | 8 | |||||||||
Ameren Illinois | 41 | 22 | 38 | (14 | ) | (13 | ) | (3 | ) | ||||||||||||||
Other | (1 | ) | (4 | ) | — | — | (1 | ) | (1 | ) | |||||||||||||
Ameren | 64 | 44 | 92 | (18 | ) | (19 | ) | 4 | |||||||||||||||
(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 and the level of such costs included in customer rates. |
Pension Benefits | Postretirement Benefits | ||||||||||||||
Paid from Qualified Trust Funds | Paid from Company Funds | Paid from Qualified Trust Funds | Paid from Company Funds | ||||||||||||
2018 | $ | 255 | $ | 3 | $ | 57 | $ | 2 | |||||||
2019 | 261 | 3 | 59 | 2 | |||||||||||
2020 | 266 | 3 | 62 | 2 | |||||||||||
2021 | 277 | 3 | 64 | 2 | |||||||||||
2022 | 280 | 3 | 65 | 2 | |||||||||||
2023 – 2027 | 1,421 | 13 | 331 | 12 | |||||||||||
Pension Benefits | Postretirement Benefits | ||||||||||||||||
2017 | 2016 | 2015 | 2017 | 2016 | 2015 | ||||||||||||
Discount rate at measurement date | 4.00 | % | 4.50 | % | 4.00 | % | 4.00 | % | 4.50 | % | 4.00 | % | |||||
Expected return on plan assets | 7.00 | 7.00 | 7.25 | 7.00 | 7.00 | 7.00 | |||||||||||
Increase in future compensation | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | |||||||||||
Medical cost trend rate (initial)(a) | (b) | (b) | (b) | 5.00 | 5.00 | 5.00 | |||||||||||
Medical cost trend rate (ultimate)(a) | (b) | (b) | (b) | 5.00 | 5.00 | 5.00 | |||||||||||
(a) | Initial and ultimate medical cost trend rate for certain Medicare-eligible participants is 3.00%. |
(b) | Not applicable. |
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 | $ | (1 | ) | $ | 157 | $ | — | $ | 44 | ||||||
0.25% increase in salary scale | 2 | 15 | — | — | |||||||||||
1.00% increase in annual medical trend | — | — | 4 | 71 | |||||||||||
1.00% decrease in annual medical trend | — | — | (4 | ) | (71 | ) | |||||||||
2017 | 2016 | 2015 | |||||||||
Ameren Missouri | $ | 16 | $ | 16 | $ | 16 | |||||
Ameren Illinois | 13 | 12 | 12 | ||||||||
Other | 1 | 1 | 1 | ||||||||
Ameren | 30 | 29 | 29 | ||||||||
|
|||
Performance Share Units | ||||||
Share Units | Weighted-average Grant Date Fair Value per Share Unit | |||||
Nonvested at January 1, 2017(a) | 780,545 | $ | 47.54 | |||
Granted(b) | 508,161 | 59.16 | ||||
Forfeitures | (50,523 | ) | 52.50 | |||
Undistributed vested units(c) | (342,694 | ) | 51.65 | |||
Nonvested at December 31, 2017(a) | 895,489 | $ | 52.28 | |||
(a) | Excludes 369,878 and 712,572 performance share units granted to retirement-eligible employees as of January 1, 2017 and December 31, 2017, respectively, as the undistributed performance share units are fully vested. |
(b) | Includes performance share units granted to certain executive and nonexecutive officers and other eligible employees in 2017 under the 2014 Incentive Plan. |
(c) | Includes performance share units that vested due to attainment of retirement eligibility by certain employees. Actual shares issued for retirement-eligible employees will vary depending on actual performance over the three-year measurement period. |
2017 | 2016 | 2015 | |||||||||
Ameren Missouri | $ | 4 | $ | 4 | $ | 5 | |||||
Ameren Illinois | 2 | 2 | 3 | ||||||||
Other(a) | 12 | 11 | 11 | ||||||||
Ameren | 18 | 17 | 19 | ||||||||
Less income tax benefit | 7 | 6 | 7 | ||||||||
Stock-based compensation expense, net | $ | 11 | $ | 11 | $ | 12 | |||||
(a) | Represents compensation expense of employees of Ameren Services. These amounts are not included in the Ameren Missouri and Ameren Illinois amounts above. |
2017 | 2016 | 2015 | |
Fair value of share units awarded | $59.16 | $44.13 | $52.88 |
Ameren’s closing common share price at December 31 of the prior year | $52.46 | $43.23 | $46.13 |
Three-year risk free rate | 1.47% | 1.31% | 1.10% |
Volatility range | 15% - 21% | 15% - 20% | 12% - 18% |
|
|||
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
Increase (Decrease) | |||||||||||||||
Accumulated deferred income taxes, net | $ | (1,419 | ) | $ | (871 | ) | $ | 37 | $ | (2,253 | ) | ||||
Income tax expense (benefit)(a) | 32 | (5 | ) | 127 | 154 | ||||||||||
Noncurrent regulatory assets | (89 | ) | (24 | ) | (1 | ) | (114 | ) | |||||||
Noncurrent regulatory liabilities | 1,362 | 842 | 89 | 2,293 | |||||||||||
Ameren Missouri | Ameren Illinois | Ameren | ||||||
2017 | ||||||||
Federal statutory corporate income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Depreciation differences | 1 | (1 | ) | — | ||||
Amortization of deferred investment tax credit | (1 | ) | — | (1 | ) | |||
State tax | 4 | 6 | 6 | |||||
TCJA | 6 | (1 | ) | 14 | ||||
Tax credits | (1 | ) | — | — | ||||
Other permanent items | — | (1 | ) | (2 | ) | |||
Effective income tax rate | 44 | % | 38 | % | 52 | % | ||
2016 | ||||||||
Federal statutory corporate income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Depreciation differences | 1 | — | — | |||||
Amortization of deferred investment tax credit | (1 | ) | — | — | ||||
State tax | 3 | 5 | 4 | |||||
Stock-based compensation(a) | — | — | (2 | ) | ||||
Valuation allowance | — | — | 1 | |||||
Other permanent items | — | (2 | ) | (1 | ) | |||
Effective income tax rate | 38 | % | 38 | % | 37 | % | ||
2015 | ||||||||
Federal statutory corporate income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Depreciation differences | — | (2 | ) | (1 | ) | |||
Amortization of deferred investment tax credit | (1 | ) | — | (1 | ) | |||
State tax | 3 | 5 | 5 | |||||
Other permanent items | — | (1 | ) | — | ||||
Effective income tax rate | 37 | % | 37 | % | 38 | % | ||
(a) | Reflects the adoption of authoritative accounting guidance related to share-based compensation, which resulted in the recognition of a $21 million income tax benefit in 2016. |
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
2017 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | 149 | $ | (34 | ) | $ | (110 | ) | $ | 5 | |||||
State | 23 | 29 | (20 | ) | 32 | ||||||||||
Deferred taxes: | |||||||||||||||
Federal | 76 | 185 | 250 | 511 | |||||||||||
State | 11 | (13 | ) | 36 | 34 | ||||||||||
Amortization of deferred investment tax credits | (5 | ) | (1 | ) | — | (6 | ) | ||||||||
Total income tax expense | $ | 254 | $ | 166 | $ | 156 | $ | 576 | |||||||
2016 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | 31 | $ | (8 | ) | $ | (24 | ) | $ | (1 | ) | ||||
State | 6 | 12 | (21 | ) | (3 | ) | |||||||||
Deferred taxes: | |||||||||||||||
Federal | 161 | 117 | 21 | 299 | |||||||||||
State | 23 | 37 | 32 | 92 | |||||||||||
Amortization of deferred investment tax credits | (5 | ) | — | — | (5 | ) | |||||||||
Total income tax expense | $ | 216 | $ | 158 | $ | 8 | $ | 382 | |||||||
2015 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | 110 | $ | (83 | ) | $ | (29 | ) | $ | (2 | ) | ||||
State | 17 | (11 | ) | (10 | ) | (4 | ) | ||||||||
Deferred taxes: | |||||||||||||||
Federal | 71 | 193 | 35 | 299 | |||||||||||
State | 16 | 29 | 31 | 76 | |||||||||||
Amortization of deferred investment tax credits | (5 | ) | (1 | ) | — | (6 | ) | ||||||||
Total income tax expense | $ | 209 | $ | 127 | $ | 27 | $ | 363 | |||||||
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
2017 | |||||||||||||||
Accumulated deferred income taxes, net liability (asset): | |||||||||||||||
Plant related | $ | 2,064 | $ | 1,264 | $ | 146 | $ | 3,474 | |||||||
Regulatory assets and liabilities, net | (317 | ) | (206 | ) | (24 | ) | (547 | ) | |||||||
Deferred employee benefit costs | (53 | ) | (17 | ) | (61 | ) | (131 | ) | |||||||
Revenue requirement reconciliation adjustments | — | 20 | — | 20 | |||||||||||
Tax carryforwards | (31 | ) | (43 | ) | (287 | ) | (361 | ) | |||||||
Other | (13 | ) | 3 | 61 | 51 | ||||||||||
Total net accumulated deferred income tax liabilities (assets) | $ | 1,650 | $ | 1,021 | $ | (165 | ) | $ | 2,506 | ||||||
2016 | |||||||||||||||
Accumulated deferred income taxes, net liability (asset): | |||||||||||||||
Plant related | $ | 3,103 | $ | 1,769 | $ | 147 | $ | 5,019 | |||||||
Regulatory assets and liabilities, net | 75 | (1 | ) | — | 74 | ||||||||||
Deferred employee benefit costs | (76 | ) | (38 | ) | (97 | ) | (211 | ) | |||||||
Revenue requirement reconciliation adjustments | — | 34 | — | 34 | |||||||||||
Tax carryforwards | (66 | ) | (138 | ) | (472 | ) | (676 | ) | |||||||
Other | (23 | ) | 5 | 42 | 24 | ||||||||||
Total net accumulated deferred income tax liabilities (assets) | $ | 3,013 | $ | 1,631 | $ | (380 | ) | $ | 4,264 | ||||||
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
2017 | |||||||||||||||
Net operating loss carryforwards: | |||||||||||||||
Federal(a) | $ | — | $ | 41 | $ | 162 | $ | 203 | |||||||
State(a) | — | — | 32 | 32 | |||||||||||
Total net operating loss carryforwards | $ | — | $ | 41 | $ | 194 | $ | 235 | |||||||
Tax credit carryforwards: | |||||||||||||||
Federal(b) | $ | 31 | $ | 2 | $ | 80 | $ | 113 | |||||||
State(c) | — | — | 7 | 7 | |||||||||||
Total tax credit carryforwards | $ | 31 | $ | 2 | $ | 87 | $ | 120 | |||||||
Charitable contribution carryforwards(d) | $ | — | $ | — | $ | 11 | $ | 11 | |||||||
Valuation allowance(e) | — | — | (5 | ) | (5 | ) | |||||||||
Total charitable contribution carryforwards | $ | — | $ | — | $ | 6 | $ | 6 | |||||||
2016 | |||||||||||||||
Net operating loss carryforwards: | |||||||||||||||
Federal | $ | 33 | $ | 137 | $ | 324 | $ | 494 | |||||||
State | 4 | — | 41 | 45 | |||||||||||
Total net operating loss carryforwards | $ | 37 | $ | 137 | $ | 365 | $ | 539 | |||||||
Tax credit carryforwards: | |||||||||||||||
Federal | $ | 29 | $ | 1 | $ | 79 | $ | 109 | |||||||
State | — | — | 21 | 21 | |||||||||||
Total tax credit carryforwards | $ | 29 | $ | 1 | $ | 100 | $ | 130 | |||||||
Charitable contribution carryforwards | $ | — | $ | — | $ | 18 | $ | 18 | |||||||
Valuation allowance | — | — | (11 | ) | (11 | ) | |||||||||
Total charitable contribution carryforwards | $ | — | $ | — | $ | 7 | $ | 7 | |||||||
(a) | Will expire between 2033 and 2036. Any net operating loss carryforward generated after January 1, 2018, will not have an expiration date as a result of the TCJA. |
(b) | Will expire between 2029 and 2037. |
(c) | Will expire between2019 and 2022. |
(d) | Will expire between 2018 and 2021. |
(e) | See Schedule II under Part IV, Item 15, in this report for information on changes in the valuation allowance. |
|
|||
IPA Procurement Event | Performance Period | MWh | Average Price per MWh | ||
May 2014 | January 2015 – February 2017 | 168,400 | $ | 51 | |
April 2015 | June 2015 – June 2017 | 667,000 | 36 | ||
September 2015 | November 2015 – May 2018 | 339,000 | 38 | ||
April 2016 | June 2017 – September 2018 | 375,200 | 35 | ||
September 2016 | May 2017 – September 2018 | 82,800 | 34 | ||
April 2017 | March 2019 – May 2020 | 85,600 | 34 | ||
Agreement | Income Statement Line Item | Ameren Missouri | Ameren Illinois | ||||||
Ameren Missouri power supply agreements | Operating Revenues | 2017 | $ | 23 | $ | (a) | |||
with Ameren Illinois | 2016 | 28 | (a) | ||||||
2015 | 15 | (a) | |||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2017 | 26 | 4 | |||||
rent and facility services | 2016 | 25 | 5 | ||||||
2015 | 25 | 4 | |||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2017 | (b) | 1 | |||||
miscellaneous support services | 2016 | 1 | (b) | ||||||
2015 | 2 | (b) | |||||||
Total Operating Revenues | 2017 | $ | 49 | $ | 5 | ||||
2016 | 54 | 5 | |||||||
2015 | 42 | 4 | |||||||
Ameren Illinois power supply | Purchased Power | 2017 | $ | (a) | $ | 23 | |||
agreements with Ameren Missouri | 2016 | (a) | 28 | ||||||
2015 | (a) | 15 | |||||||
Ameren Illinois transmission | Purchased Power | 2017 | (a) | 2 | |||||
services from ATXI | 2016 | (a) | 2 | ||||||
2015 | (a) | 2 | |||||||
Total Purchased Power | 2017 | $ | (a) | $ | 25 | ||||
2016 | (a) | 30 | |||||||
2015 | (a) | 17 | |||||||
Ameren Services support services | Other Operations and | 2017 | $ | 149 | $ | 139 | |||
agreement | Maintenance | 2016 | 129 | 123 | |||||
2015 | 131 | 119 | |||||||
Money pool borrowings (advances) | (Interest Charges) | 2017 | $ | 1 | $ | (b) | |||
Miscellaneous Income | 2016 | (b) | (b) | ||||||
2015 | (b) | (b) | |||||||
(a) | Not applicable. |
(b) | Amount less than $1 million. |
|
|||
2018 | 2019 | 2020 | 2021 | 2022 | After 5 Years | Total | |||||||||||||||||||||
Ameren:(a) | |||||||||||||||||||||||||||
Minimum capital lease payments(b)(c) | $ | 32 | $ | 32 | $ | 32 | $ | 33 | $ | 32 | $ | 264 | $ | 425 | |||||||||||||
Less amount representing interest | 26 | 25 | 25 | 25 | 24 | 24 | 149 | ||||||||||||||||||||
Present value of minimum capital lease payments | $ | 6 | $ | 7 | $ | 7 | $ | 8 | $ | 8 | $ | 240 | $ | 276 | |||||||||||||
Operating leases | 10 | 9 | 8 | 6 | 6 | 14 | 53 | ||||||||||||||||||||
Total lease obligations | $ | 16 | $ | 16 | $ | 15 | $ | 14 | $ | 14 | $ | 254 | $ | 329 | |||||||||||||
Ameren Missouri: | |||||||||||||||||||||||||||
Minimum capital lease payments(b)(c) | $ | 32 | $ | 32 | $ | 32 | $ | 33 | $ | 32 | $ | 264 | $ | 425 | |||||||||||||
Less amount representing interest | 26 | 25 | 25 | 25 | 24 | 24 | 149 | ||||||||||||||||||||
Present value of minimum capital lease payments | $ | 6 | $ | 7 | $ | 7 | $ | 8 | $ | 8 | $ | 240 | $ | 276 | |||||||||||||
Operating leases | 8 | 8 | 7 | 6 | 6 | 14 | 49 | ||||||||||||||||||||
Total lease obligations | $ | 14 | $ | 15 | $ | 14 | $ | 14 | $ | 14 | $ | 254 | $ | 325 | |||||||||||||
Ameren Illinois: | |||||||||||||||||||||||||||
Operating leases | $ | 1 | (d) | (d) | (d) | (d) | $ | 1 | $ | 2 | |||||||||||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | See Note 3 – Property, Plant, and Equipment, Net for additional information. |
(c) | See Note 5 – Long-term Debt and Equity Financings for additional information on Ameren’s and Ameren Missouri’s capital lease agreements. |
(d) | Less than $1 million. |
2017 | 2016 | 2015 | |||||||||
Ameren(a) | $ | 11 | $ | 38 | $ | 36 | |||||
Ameren Missouri | 10 | 34 | 34 | ||||||||
Ameren Illinois | 1 | 30 | 28 | ||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
Coal | Natural Gas(a) | Nuclear Fuel | Purchased Power(b)(c) | Methane Gas | Other | Total | |||||||||||||||||||||
Ameren:(d) | |||||||||||||||||||||||||||
2018 | $ | 463 | $ | 205 | $ | 67 | $ | 170 | $ | 3 | $ | 73 | $ | 981 | |||||||||||||
2019 | 383 | 163 | 26 | 63 | 4 | 37 | 676 | ||||||||||||||||||||
2020 | 85 | 110 | 39 | 14 | 4 | 36 | 288 | ||||||||||||||||||||
2021 | 27 | 46 | 45 | 3 | 5 | 25 | 151 | ||||||||||||||||||||
2022 | — | 11 | 12 | 2 | 5 | 25 | 55 | ||||||||||||||||||||
Thereafter | — | 38 | 45 | 18 | 58 | 95 | 254 | ||||||||||||||||||||
Total | $ | 958 | $ | 573 | $ | 234 | $ | 270 | $ | 79 | $ | 291 | $ | 2,405 | |||||||||||||
Ameren Missouri: | |||||||||||||||||||||||||||
2018 | $ | 463 | $ | 42 | $ | 67 | $ | — | $ | 3 | $ | 53 | $ | 628 | |||||||||||||
2019 | 383 | 36 | 26 | — | 4 | 24 | 473 | ||||||||||||||||||||
2020 | 85 | 29 | 39 | — | 4 | 24 | 181 | ||||||||||||||||||||
2021 | 27 | 13 | 45 | — | 5 | 25 | 115 | ||||||||||||||||||||
2022 | — | 6 | 12 | — | 5 | 25 | 48 | ||||||||||||||||||||
Thereafter | — | 16 | 45 | — | 58 | 75 | 194 | ||||||||||||||||||||
Total | $ | 958 | $ | 142 | $ | 234 | $ | — | $ | 79 | $ | 226 | $ | 1,639 | |||||||||||||
Ameren Illinois: | |||||||||||||||||||||||||||
2018 | $ | — | $ | 163 | $ | — | $ | 170 | $ | — | $ | 19 | $ | 352 | |||||||||||||
2019 | — | 127 | — | 63 | — | 13 | 203 | ||||||||||||||||||||
2020 | — | 81 | — | 14 | — | 12 | 107 | ||||||||||||||||||||
2021 | — | 33 | — | 3 | — | — | 36 | ||||||||||||||||||||
2022 | — | 5 | — | 2 | — | — | 7 | ||||||||||||||||||||
Thereafter | — | 22 | — | 18 | — | — | 40 | ||||||||||||||||||||
Total | $ | — | $ | 431 | $ | — | $ | 270 | $ | — | $ | 44 | $ | 745 | |||||||||||||
(a) | Includes amounts for generation and for distribution. |
(b) | The purchased power amounts for Ameren and Ameren Illinois exclude agreements for renewable energy credits through 2032 with various renewable energy suppliers due to the contingent nature of the payment amounts. |
(c) | The purchased power amounts for Ameren and Ameren Missouri exclude a 102-megawatt power purchase agreement with a wind farm operator, which expires in 2024, due to the contingent nature of the payment amounts. |
(d) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
|
|||
Ameren Missouri | Ameren Illinois Electric Distribution | Ameren Illinois Natural Gas | Ameren Transmission | Other | Intersegment Eliminations | Consolidated | |||||||||||||||||||||
2017 | |||||||||||||||||||||||||||
External revenues | $ | 3,490 | $ | 1,565 | $ | 742 | $ | 382 | $ | (2 | ) | $ | — | $ | 6,177 | ||||||||||||
Intersegment revenues | 49 | 4 | 1 | 44 | (a) | — | (98 | ) | — | ||||||||||||||||||
Depreciation and amortization | 533 | 239 | 59 | 60 | 5 | — | 896 | ||||||||||||||||||||
Interest income | 27 | 7 | — | — | 11 | (11 | ) | 34 | |||||||||||||||||||
Interest charges | 207 | 73 | 36 | 67 | (b) | 19 | (11 | ) | 391 | ||||||||||||||||||
Income taxes | 254 | 83 | 36 | 90 | 113 | — | 576 | ||||||||||||||||||||
Net income (loss) attributable to Ameren common shareholders from continuing operations | 323 | 131 | 60 | 140 | (131 | ) | — | 523 | |||||||||||||||||||
Capital expenditures | 773 | 476 | 245 | 644 | 1 | (7 | ) | 2,132 | |||||||||||||||||||
2016 | |||||||||||||||||||||||||||
External revenues | $ | 3,469 | $ | 1,545 | $ | 753 | $ | 309 | $ | — | $ | — | $ | 6,076 | |||||||||||||
Intersegment revenues | 54 | 4 | 1 | 46 | (a) | — | (105 | ) | — | ||||||||||||||||||
Depreciation and amortization | 514 | 226 | 55 | 43 | 7 | — | 845 | ||||||||||||||||||||
Interest income | 28 | 11 | — | 1 | 11 | (11 | ) | 40 | |||||||||||||||||||
Interest charges | 211 | 72 | 34 | 58 | (b) | 18 | (11 | ) | 382 | ||||||||||||||||||
Income taxes | 216 | 78 | 39 | 74 | (25 | ) | — | 382 | |||||||||||||||||||
Net income (loss) attributable to Ameren common shareholders from continuing operations | 357 | 126 | 59 | 117 | (6 | ) | — | 653 | |||||||||||||||||||
Capital expenditures | 738 | 470 | 181 | 689 | 4 | (6 | ) | 2,076 | |||||||||||||||||||
2015 | |||||||||||||||||||||||||||
External revenues | $ | 3,566 | $ | 1,529 | $ | 782 | $ | 219 | $ | 2 | $ | — | $ | 6,098 | |||||||||||||
Intersegment revenues | 43 | 3 | 1 | 40 | (a) | — | (87 | ) | — | ||||||||||||||||||
Depreciation and amortization | 492 | 212 | 52 | 33 | 7 | — | 796 | ||||||||||||||||||||
Interest income | 28 | 12 | — | — | 7 | (6 | ) | 41 | |||||||||||||||||||
Interest charges | 219 | 71 | 35 | 35 | (b) | 1 | (6 | ) | 355 | ||||||||||||||||||
Income taxes | 209 | 71 | 24 | 51 | 8 | — | 363 | ||||||||||||||||||||
Net income (loss) attributable to Ameren common shareholders from continuing operations | 352 | 123 | 37 | 83 | (16 | ) | — | 579 | |||||||||||||||||||
Capital expenditures | 622 | 491 | 133 | 669 | 2 | — | 1,917 | ||||||||||||||||||||
(a) | Ameren Transmission earns revenue from transmission service provided to Ameren Illinois Electric Distribution. See discussion of transactions above. |
(b) | Ameren Transmission interest charges include an allocation of financing costs from Ameren (parent). |
Ameren Illinois Electric Distribution | Ameren Illinois Natural Gas | Ameren Illinois Transmission | Intersegment Eliminations | Consolidated | ||||||||||||||||
2017 | ||||||||||||||||||||
External revenues | $ | 1,569 | $ | 743 | $ | 216 | $ | — | $ | 2,528 | ||||||||||
Intersegment revenues | — | — | 42 | (a) | (42 | ) | — | |||||||||||||
Depreciation and amortization | 239 | 59 | 43 | — | 341 | |||||||||||||||
Interest income | 7 | — | — | — | 7 | |||||||||||||||
Interest charges | 73 | 36 | 35 | — | 144 | |||||||||||||||
Income taxes | 83 | 36 | 47 | — | 166 | |||||||||||||||
Net income available to common shareholder | 131 | 60 | 77 | — | 268 | |||||||||||||||
Capital expenditures | 476 | 245 | 355 | — | 1,076 | |||||||||||||||
2016 | ||||||||||||||||||||
External revenues | $ | 1,549 | $ | 754 | $ | 187 | $ | — | $ | 2,490 | ||||||||||
Intersegment revenues | — | — | 45 | (a) | (45 | ) | — | |||||||||||||
Depreciation and amortization | 226 | 55 | 38 | — | 319 | |||||||||||||||
Interest income | 11 | — | 1 | — | 12 | |||||||||||||||
Interest charges | 72 | 34 | 34 | — | 140 | |||||||||||||||
Income taxes | 78 | 39 | 41 | — | 158 | |||||||||||||||
Net income available to common shareholder | 126 | 59 | 67 | — | 252 | |||||||||||||||
Capital expenditures | 470 | 181 | 273 | — | 924 | |||||||||||||||
2015 | ||||||||||||||||||||
External revenues | $ | 1,532 | $ | 783 | $ | 151 | $ | — | $ | 2,466 | ||||||||||
Intersegment revenues | — | — | 38 | (a) | (38 | ) | — | |||||||||||||
Depreciation and amortization | 212 | 52 | 31 | — | 295 | |||||||||||||||
Interest income | 12 | — | — | — | 12 | |||||||||||||||
Interest charges | 71 | 35 | 25 | — | 131 | |||||||||||||||
Income taxes | 71 | 24 | 32 | — | 127 | |||||||||||||||
Net income available to common shareholder | 123 | 37 | 54 | — | 214 | |||||||||||||||
Capital expenditures | 491 | 133 | 294 | — | 918 | |||||||||||||||
(a) | Ameren Illinois Transmission earns revenue from transmission service provided to Ameren Illinois Electric Distribution. See discussion of transactions above. |
|
|||
Ameren | 2017 | 2016 | ||||||||||||||||||||||||||||||
Quarter ended | March 31 | June 30 | September 30 | December 31 | March 31 | June 30 | September 30 | December 31 | ||||||||||||||||||||||||
Operating revenues | $ | 1,514 | $ | 1,538 | $ | 1,723 | $ | 1,402 | $ | 1,434 | $ | 1,427 | $ | 1,859 | $ | 1,356 | ||||||||||||||||
Operating income | 254 | 398 | 581 | 225 | 220 | 325 | 691 | 145 | ||||||||||||||||||||||||
Net income (loss) | 104 | 194 | 290 | (59 | ) | (a) | 107 | 148 | 371 | 33 | ||||||||||||||||||||||
Net income (loss) attributable to Ameren common shareholders | $ | 102 | $ | 193 | $ | 288 | $ | (60 | ) | $ | 105 | $ | 147 | $ | 369 | $ | 32 | |||||||||||||||
Earnings (loss) per common share – basic | $ | 0.42 | $ | 0.79 | $ | 1.19 | $ | (0.24 | ) | $ | 0.43 | $ | 0.61 | $ | 1.52 | $ | 0.13 | |||||||||||||||
Earnings (loss) per common share – diluted(b) | $ | 0.42 | $ | 0.79 | $ | 1.18 | $ | (0.24 | ) | $ | 0.43 | $ | 0.61 | $ | 1.52 | $ | 0.13 | |||||||||||||||
(a) | Includes an increase to income tax expense of $154 million recorded in 2017 as a result of the TCJA. |
(b) | The sum of quarterly amounts, including per share amounts, may not equal amounts reported for year-to-date periods. This is because of the effects of rounding and the changes in the number of weighted-average diluted shares outstanding each period. |
Ameren Missouri Quarter ended | Operating Revenues | Operating Income | Net Income (Loss) | Net Income (Loss) Available to Common Shareholder | ||||||||||||
March 31, 2017 | $ | 790 | $ | 53 | $ | 6 | $ | 5 | ||||||||
March 31, 2016 | 741 | 63 | 15 | 14 | ||||||||||||
June 30, 2017 | 935 | 237 | 121 | 120 | ||||||||||||
June 30, 2016 | 867 | 197 | 93 | 92 | ||||||||||||
September 30, 2017 | 1,115 | 417 | 235 | 234 | ||||||||||||
September 30, 2016 | 1,165 | 431 | 242 | 241 | ||||||||||||
December 31, 2017 | 699 | 40 | (36 | ) | (a) | (36 | ) | |||||||||
December 31, 2016 | 750 | 54 | 10 | 10 | ||||||||||||
(a) | Includes an increase to income tax expense of $32 million recorded in 2017 as a result of the TCJA. |
Ameren Illinois Quarter ended(a) | Operating Revenues | Operating Income | Net Income | Net Income Available to Common Shareholder | ||||||||||||
March 31, 2017 | $ | 703 | $ | 172 | $ | 80 | $ | 79 | ||||||||
March 31, 2016 | 677 | 133 | 60 | 59 | ||||||||||||
June 30, 2017 | 576 | 130 | 58 | 57 | ||||||||||||
June 30, 2016 | 542 | 107 | 46 | 45 | ||||||||||||
September 30, 2017 | 575 | 128 | 55 | 55 | ||||||||||||
September 30, 2016 | 676 | 230 | 119 | 119 | ||||||||||||
December 31, 2017 | 674 | 150 | 78 | 77 | ||||||||||||
December 31, 2016 | 595 | 74 | 30 | 29 | ||||||||||||
(a) | In 2017, in connection with the decoupling provisions of the FEJA, Ameren Illinois changed the method it used to recognize its interim-period revenue. Ameren Illinois now recognizes revenue consistent with the timing of incurred electric distribution recoverable costs, and it recognizes revenue associated with the expected return on its rate base ratably over the year. As a result of this change in recognition of the interim period revenue for the IEIMA formula rate framework, as modified by the FEJA, Ameren Illinois incurred quarterly year-over-year increases to earnings in 2017 in comparison to 2016 for the first, second, and fourth quarters and a decrease to earnings in the third quarter. The change in interim period revenue recognition did not affect 2017 annual earnings. |
|
|||
SCHEDULE I – CONDENSED FINANCIAL INFORMATION OF PARENT AMEREN CORPORATION CONDENSED STATEMENT OF INCOME AND COMPREHENSIVE INCOME For the Years Ended December 31, 2017, 2016, and 2015 | |||||||||||
(In millions) | 2017 | 2016 | 2015 | ||||||||
Operating revenues | $ | — | $ | — | $ | — | |||||
Operating expenses | 13 | 14 | 14 | ||||||||
Operating loss | (13 | ) | (14 | ) | (14 | ) | |||||
Equity in earnings of subsidiaries | 659 | 663 | 600 | ||||||||
Interest income from affiliates | 9 | 10 | 6 | ||||||||
Total other expense, net | — | (5 | ) | (5 | ) | ||||||
Interest charges | 31 | 28 | 3 | ||||||||
Income tax (benefit) | 101 | (27 | ) | 5 | |||||||
Net Income Attributable to Ameren Common Shareholders – Continuing Operations | 523 | 653 | 579 | ||||||||
Net Income Attributable to Ameren Common Shareholders – Discontinued Operations | — | — | 51 | ||||||||
Net Income Attributable to Ameren Common Shareholders | $ | 523 | $ | 653 | $ | 630 | |||||
Net Income Attributable to Ameren Common Shareholders – Continuing Operations | $ | 523 | $ | 653 | $ | 579 | |||||
Other Comprehensive Income, Net of Taxes: | |||||||||||
Pension and other postretirement benefit plan activity, net of income taxes (benefit) of $3, $(7), and $3, respectively | 5 | (20 | ) | 6 | |||||||
Comprehensive Income from Continuing Operations Attributable to Ameren Common Shareholders | 528 | 633 | 585 | ||||||||
Comprehensive Income from Discontinued Operations Attributable to Ameren Common Shareholders | — | — | 51 | ||||||||
Comprehensive Income Attributable to Ameren Common Shareholders | $ | 528 | $ | 633 | $ | 636 | |||||
SCHEDULE I – CONDENSED FINANCIAL INFORMATION OF PARENT AMEREN CORPORATION CONDENSED BALANCE SHEET | |||||||
(In millions) | December 31, 2017 | December 31, 2016 | |||||
Assets: | |||||||
Cash and cash equivalents | $ | — | $ | 1 | |||
Advances to money pool | 13 | 27 | |||||
Accounts receivable – affiliates | 46 | 31 | |||||
Miscellaneous accounts and notes receivable | — | 26 | |||||
Other current assets | 8 | 8 | |||||
Total current assets | 67 | 93 | |||||
Investments in subsidiaries | 7,944 | 7,498 | |||||
Note receivable – ATXI | 75 | 350 | |||||
Accumulated deferred income taxes, net | 222 | 419 | |||||
Other assets | 140 | 135 | |||||
Total assets | $ | 8,448 | $ | 8,495 | |||
Liabilities and Shareholders’ Equity: | |||||||
Short-term debt | 383 | 507 | |||||
Borrowings from money pool | 28 | 33 | |||||
Accounts payable – affiliates | 6 | 13 | |||||
Other current liabilities | 27 | 17 | |||||
Total current liabilities | 444 | 570 | |||||
Long-term debt | 696 | 694 | |||||
Pension and other postretirement benefits | 37 | 45 | |||||
Other deferred credits and liabilities | 87 | 83 | |||||
Total liabilities | 1,264 | 1,392 | |||||
Commitments and Contingencies (Note 4) | |||||||
Shareholders’ Equity: | |||||||
Common stock, $.01 par value, 400.0 shares authorized – 242.6 shares outstanding | 2 | 2 | |||||
Other paid-in capital, principally premium on common stock | 5,540 | 5,556 | |||||
Retained earnings | 1,660 | 1,568 | |||||
Accumulated other comprehensive loss | (18 | ) | (23 | ) | |||
Total shareholders’ equity | 7,184 | 7,103 | |||||
Total liabilities and shareholders’ equity | $ | 8,448 | $ | 8,495 | |||
SCHEDULE I – CONDENSED FINANCIAL INFORMATION OF PARENT AMEREN CORPORATION CONDENSED STATEMENT OF CASH FLOWS For the Years Ended December 31, 2017, 2016, and 2015 | ||||||||||||
(In millions) | 2017 | 2016 | 2015 | |||||||||
Net cash flows provided by operating activities | $ | 454 | $ | 483 | $ | 551 | ||||||
Cash flows from investing activities: | ||||||||||||
Money pool advances, net | 14 | (27 | ) | 55 | ||||||||
Notes receivable – ATXI, net | 275 | (60 | ) | (96 | ) | |||||||
Investments in subsidiaries | (151 | ) | (123 | ) | (509 | ) | ||||||
Other | 6 | 2 | (12 | ) | ||||||||
Net cash flows provided by (used in) investing activities | 144 | (208 | ) | (562 | ) | |||||||
Cash flows from financing activities: | ||||||||||||
Dividends on common stock | (431 | ) | (416 | ) | (402 | ) | ||||||
Short-term debt, net | (124 | ) | 206 | (284 | ) | |||||||
Money pool borrowings, net | (5 | ) | 19 | 14 | ||||||||
Issuances of long-term debt | — | — | 700 | |||||||||
Debt issuance costs | — | — | (6 | ) | ||||||||
Share-based payments | (39 | ) | (83 | ) | (12 | ) | ||||||
Net cash flows provided by (used in) financing activities | (599 | ) | (274 | ) | 10 | |||||||
Net change in cash and cash equivalents | $ | (1 | ) | $ | 1 | $ | (1 | ) | ||||
Cash and cash equivalents at beginning of year | 1 | — | 1 | |||||||||
Cash and cash equivalents at end of year | $ | — | $ | 1 | $ | — | ||||||
Cash dividends received from consolidated subsidiaries | $ | 362 | $ | 465 | $ | 575 | ||||||
Noncash investing activity – investments in subsidiaries | — | — | (38 | ) | ||||||||
|
|||
SCHEDULE II – VALUATION AND QUALIFYING ACCOUNTS FOR THE YEARS ENDED DECEMBER 31, 2017, 2016, AND 2015 | |||||||||||||||||||
(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: | |||||||||||||||||||
2017 | $ | 19 | $ | 26 | $ | 7 | $ | 33 | $ | 19 | |||||||||
2016 | 19 | 32 | 3 | 35 | 19 | ||||||||||||||
2015 | 21 | 33 | 5 | 40 | 19 | ||||||||||||||
Deferred tax valuation allowance: | |||||||||||||||||||
2017 | $ | 11 | $ | (6 | ) | (c) | $ | — | $ | — | $ | 5 | |||||||
2016 | 6 | 7 | (2 | ) | — | 11 | |||||||||||||
2015 | 10 | 4 | (8 | ) | — | 6 | |||||||||||||
Ameren Missouri: | |||||||||||||||||||
Deducted from assets – allowance for doubtful accounts: | |||||||||||||||||||
2017 | $ | 7 | $ | 9 | $ | — | $ | 9 | $ | 7 | |||||||||
2016 | 7 | 10 | — | 10 | 7 | ||||||||||||||
2015 | 8 | 13 | — | 14 | 7 | ||||||||||||||
Deferred tax valuation allowance: | |||||||||||||||||||
2017 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||
2016 | — | — | — | — | — | ||||||||||||||
2015 | 1 | — | (1 | ) | — | — | |||||||||||||
Ameren Illinois: | |||||||||||||||||||
Deducted from assets – allowance for doubtful accounts: | |||||||||||||||||||
2017 | $ | 12 | $ | 17 | $ | 7 | $ | 24 | $ | 12 | |||||||||
2016 | 12 | 22 | 3 | 25 | 12 | ||||||||||||||
2015 | 13 | 20 | 5 | 26 | 12 | ||||||||||||||
Deferred tax valuation allowance: | |||||||||||||||||||
2017 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||
2016 | — | — | — | — | — | ||||||||||||||
2015 | 1 | — | (1 | ) | — | — | |||||||||||||
(a) | Amounts associated with the allowance for doubtful accounts relate to the uncollectible account reserve associated with receivables purchased by Ameren Illinois from alternative retail electric suppliers, as required by the Illinois Public Utilities Act. The amounts relating to the deferred tax valuation allowance are for items that have expired and were removed from both the underlying accumulated deferred income tax account as well as the offsetting valuation account. |
(b) | Uncollectible accounts charged off, less recoveries. |
(c) | Includes an adjustment of $3 million to Ameren (parent)’s valuation allowance for certain deferred tax assets existing at December 31, 2017, for the reduction in the income tax rate. |
|
|||
• | Union Electric Company, doing business as Ameren Missouri, operates a rate-regulated electric generation, transmission, and distribution business and a rate-regulated natural gas distribution business in Missouri. Ameren 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, which includes the Greater St. Louis area. Ameren Missouri supplies electric service to 1.2 million customers and natural gas service to 0.1 million customers. |
• | Ameren Illinois Company, doing business as Ameren Illinois, operates rate-regulated electric transmission, electric distribution, and natural gas distribution businesses in Illinois. Ameren Illinois 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 a 40,000 square mile area in central and southern Illinois. Ameren Illinois supplies electric service to 1.2 million customers and natural gas service to 0.8 million customers. |
• |
• | macroeconomic conditions, including those conditions within Ameren Illinois’ service territory; |
• | pending regulatory rate review outcomes and projections of future regulatory rate review outcomes; |
• | changes in laws and potential law changes; |
• | observable industry market multiples; |
• | achievement of IEIMA and FEJA performance metrics and the yield of 30-year United States Treasury bonds; |
• | an unexpected further reduction in the FERC-allowed return on equity with respect to transmission services; and |
• | projected operating results and cash flows. |
|
|||
• | an unrealized appreciation or depreciation of our contracted commitments to purchase or sell when purchase or sale prices under the commitments are compared with current commodity prices; |
• | market values of natural gas and uranium inventories that differ from the cost of those commodities in inventory; and |
• | actual cash outlays for the purchase of these commodities that differ from anticipated cash outlays. |
|
|||
Ameren Missouri | Ameren Illinois | Ameren | ||||||||||
2017 | ||||||||||||
Fuel(a) | $ | 154 | $ | — | $ | 154 | ||||||
Natural gas stored underground | 8 | 74 | 82 | |||||||||
Materials, supplies, and other | 226 | 60 | 286 | |||||||||
Total inventories | $ | 388 | $ | 134 | $ | 522 | ||||||
2016 | ||||||||||||
Fuel(a) | $ | 172 | $ | — | $ | 172 | ||||||
Natural gas stored underground | 9 | 73 | 82 | |||||||||
Materials, supplies, and other | 211 | 62 | 273 | |||||||||
Total inventories | $ | 392 | $ | 135 | $ | 527 | ||||||
(a) | Consists of coal, oil, and propane. |
2017 | 2016 | 2015 | ||||||
Ameren Missouri | 7 | % | 7 | % | 7 | % | ||
Ameren Illinois | 4 | % | 5 | % | 6 | % | ||
Ameren Missouri | Ameren Illinois | Ameren | ||||||||||
Balance at December 31, 2015 | $ | 617 | $ | 6 | $ | 623 | ||||||
Liabilities incurred | 3 | — | 3 | |||||||||
Liabilities settled | (2 | ) | (a) | (2 | ) | |||||||
Accretion in 2016(b) | 25 | (a) | 25 | |||||||||
Change in estimates | 1 | — | 1 | |||||||||
Balance at December 31, 2016 | $ | 644 | (c) | $ | 6 | (d) | $ | 650 | (c) | |||
Liabilities incurred | — | — | — | |||||||||
Liabilities settled | (12 | ) | (1 | ) | (13 | ) | ||||||
Accretion in 2017(b) | 26 | (a) | 26 | |||||||||
Change in estimates(e) | (18 | ) | (1 | ) | (19 | ) | ||||||
Balance at December 31, 2017 | $ | 640 | (c) | $ | 4 | (d) | $ | 644 | (c) | |||
(a) | Less than $1 million. |
(b) | Ameren Missouri’s accretion expense was deferred as a decrease to regulatory liabilities. |
(c) | Balance included $6 million and $15 million in “Other current liabilities” on the balance sheet as of December 31, 2017 and 2016, respectively. |
(d) | Included in “Other deferred credits and liabilities” on the balance sheet. |
(e) | Ameren Missouri changed its fair value estimate primarily because of an extension of the remediation period of certain CCR storage facilities, an update to the decommissioning of the Callaway energy center to reflect the cost study and funding analysis filed with the MoPSC in 2017, and an increase in the assumed discount rate. |
2017 | 2016 | 2015 | |||||||||
Ameren Missouri | $ | 153 | $ | 151 | $ | 156 | |||||
Ameren Illinois | 57 | 57 | 57 | ||||||||
Ameren | $ | 210 | $ | 208 | $ | 213 | |||||
|
|||
2017 | 2016 | ||||||||||||||||||||||||
Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | ||||||||||||||||||||
Current regulatory assets: | |||||||||||||||||||||||||
Under-recovered FAC(a)(b) | $ | 47 | $ | — | $ | 47 | $ | 21 | $ | — | $ | 21 | |||||||||||||
Under-recovered Illinois electric power costs(c) | — | — | — | — | 3 | 3 | |||||||||||||||||||
Under-recovered PGA(c) | 1 | 13 | 14 | — | 4 | 4 | |||||||||||||||||||
MTM derivative losses(d) | 8 | 25 | 33 | 9 | 15 | 24 | |||||||||||||||||||
Energy-efficiency riders(e) | — | — | — | 5 | — | 5 | |||||||||||||||||||
IEIMA revenue requirement reconciliation adjustment(a)(f) | — | 24 | 24 | — | 68 | 68 | |||||||||||||||||||
FERC revenue requirement reconciliation adjustment(a)(g) | — | 9 | 10 | — | 7 | 13 | |||||||||||||||||||
VBA rider(a)(h) | — | 15 | 15 | — | 11 | 11 | |||||||||||||||||||
2017 | 2016 | ||||||||||||||||||||||||
Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | ||||||||||||||||||||
Other | — | 1 | 1 | — | — | — | |||||||||||||||||||
Total current regulatory assets | $ | 56 | $ | 87 | $ | 144 | $ | 35 | $ | 108 | $ | 149 | |||||||||||||
Noncurrent regulatory assets: | |||||||||||||||||||||||||
Pension and postretirement benefit costs(i) | $ | 84 | $ | 215 | $ | 299 | $ | 175 | $ | 319 | $ | 494 | |||||||||||||
Income taxes(j) | 139 | 56 | 197 | 229 | 1 | 230 | |||||||||||||||||||
Uncertain tax positions tracker(a)(k) | 5 | — | 5 | 7 | — | 7 | |||||||||||||||||||
ARO(l) | — | 1 | 1 | — | 3 | 3 | |||||||||||||||||||
Callaway costs(a)(m) | 25 | — | 25 | 29 | — | 29 | |||||||||||||||||||
Unamortized loss on reacquired debt(a)(n) | 61 | 49 | 110 | 65 | 59 | 124 | |||||||||||||||||||
Environmental cost riders(o) | — | 173 | 173 | — | 196 | 196 | |||||||||||||||||||
MTM derivative losses(d) | 4 | 192 | 196 | 9 | 178 | 187 | |||||||||||||||||||
Storm costs(a)(p) | — | 10 | 10 | — | 15 | 15 | |||||||||||||||||||
Demand-side costs before the MEEIA implementation(a)(q) | 11 | — | 11 | 18 | — | 18 | |||||||||||||||||||
Workers’ compensation claims(r) | 5 | 7 | 12 | 6 | 7 | 13 | |||||||||||||||||||
Credit facilities fees(s) | 3 | — | 3 | 4 | — | 4 | |||||||||||||||||||
Construction accounting for pollution control equipment(a)(t) | 18 | — | 18 | 19 | — | 19 | |||||||||||||||||||
Solar rebate program(a)(u) | 31 | — | 31 | 49 | — | 49 | |||||||||||||||||||
IEIMA revenue requirement reconciliation adjustment(a)(f) | — | 54 | 54 | — | 23 | 23 | |||||||||||||||||||
FERC revenue requirement reconciliation adjustment(a)(g) | — | 16 | 27 | — | 8 | 10 | |||||||||||||||||||
FEJA energy-efficiency riders(a)(v) | — | 41 | 41 | — | — | — | |||||||||||||||||||
Other | 9 | 8 | 17 | 9 | 7 | 16 | |||||||||||||||||||
Total noncurrent regulatory assets | $ | 395 | $ | 822 | $ | 1,230 | $ | 619 | $ | 816 | $ | 1,437 | |||||||||||||
Current regulatory liabilities: | |||||||||||||||||||||||||
Over-recovered FAC(b) | $ | 4 | $ | — | $ | 4 | $ | — | $ | — | $ | — | |||||||||||||
Over-recovered Illinois electric power costs(c) | — | 16 | 16 | — | 25 | 25 | |||||||||||||||||||
Over-recovered PGA(c) | — | 1 | 1 | — | — | — | |||||||||||||||||||
MTM derivative gains(d) | 13 | — | 13 | 12 | 11 | 23 | |||||||||||||||||||
Energy-efficiency riders(e) | 2 | 40 | 42 | — | — | — | |||||||||||||||||||
Estimated refund for FERC complaint case(w) | — | 25 | 42 | — | 42 | 62 | |||||||||||||||||||
Other | — | 10 | 10 | — | — | — | |||||||||||||||||||
Total current regulatory liabilities | $ | 19 | $ | 92 | $ | 128 | $ | 12 | $ | 78 | $ | 110 | |||||||||||||
Noncurrent regulatory liabilities: | |||||||||||||||||||||||||
Income taxes(j) | $ | 1,392 | $ | 842 | $ | 2,323 | $ | 33 | $ | 4 | $ | 37 | |||||||||||||
Uncertain tax positions tracker(k) | 2 | — | 2 | 3 | — | 3 | |||||||||||||||||||
Asset removal costs(x) | 995 | 725 | 1,725 | 970 | 697 | 1,669 | |||||||||||||||||||
ARO(l) | 223 | — | 223 | 162 | — | 162 | |||||||||||||||||||
Bad debt rider(y) | — | 2 | 2 | — | 3 | 3 | |||||||||||||||||||
Pension and postretirement benefit costs tracker(z) | 35 | — | 35 | 35 | — | 35 | |||||||||||||||||||
Energy-efficiency riders(e) | — | — | — | — | 45 | 45 | |||||||||||||||||||
Renewable energy credits and zero-emission credits(aa) | — | 58 | 58 | — | 15 | 15 | |||||||||||||||||||
Storm tracker(ab) | 6 | — | 6 | 7 | — | 7 | |||||||||||||||||||
Other | 11 | 2 | 13 | 5 | 4 | 9 | |||||||||||||||||||
Total noncurrent regulatory liabilities | $ | 2,664 | $ | 1,629 | $ | 4,387 | $ | 1,215 | $ | 768 | $ | 1,985 | |||||||||||||
(a) | These assets earn a return. |
(b) | Under-recovered or over-recovered fuel costs to be recovered or refunded 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 or refund to customers that occurs over the next eight months. |
(c) | Under-recovered or over-recovered costs 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) | The Ameren Missouri balance relates to the MEEIA. The MEEIA rider allows Ameren Missouri to collect from, or refund to, customers any annual difference in the actual amounts incurred and the amounts collected from customers for the MEEIA program costs, net shared benefits, and the throughput disincentive. Under the MEEIA rider, collections from or refunds to customers occur one year after the program costs, net shared benefits, and the throughput disincentive are incurred. The Ameren Illinois balance relates to a regulatory tracking mechanism to recover its electric and natural gas costs associated with developing, implementing, and evaluating customer energy efficiency and demand response programs. Any under-recovery or over-recovery will be collected from or refunded to customers over the year following the plan year. |
(f) | The difference between Ameren Illinois’ electric distribution service annual revenue requirement calculated under the performance-based formula ratemaking framework and the revenue requirement included in customer rates for that year. Any under-recovery or over-recovery will be recovered from or refunded to customers with interest within two years. |
(g) | Ameren Illinois’ and ATXI’s annual revenue requirement reconciliation calculated pursuant to the FERC’s electric transmission formula ratemaking framework. Any under-recovery or over-recovery will be recovered from or refunded to customers within two years. |
(h) | Under-recovered natural gas sales volumes, including deviations from normal weather conditions. Each year’s amount will be recovered from, or refunded to, customers from April through December of the following year. |
(i) | These costs are being amortized in proportion to the recognition of prior service costs (credits) and actuarial losses (gains) attributable to Ameren’s pension plan and postretirement benefit plans. See Note 10 – Retirement Benefits for additional information. |
(j) | The regulatory assets represent deferred income taxes that will be recovered from customers related to the equity component of allowance for funds used during construction and the effects of tax rate changes from the TCJA and the increased income tax rate in Illinois. The regulatory liabilities represent deferred income taxes that will be refunded to customers related to depreciation differences, other tax liabilities, and the unamortized portion of investment tax credits recorded at rates in excess of current statutory rates. Amounts associated with the equity component of allowance for funds used during construction, depreciation differences, and the unamortized portion of investment tax credits will be amortized over the expected life of the related assets. The amortization period for the effects of tax rate changes from the TCJA and the increased income tax rate in Illinois and the other tax liabilities will be determined in future rate orders by the applicable regulators. See Note 12 – Income Taxes for amounts related to the revaluation of deferred income taxes under the TCJA. |
(k) | The tracker is amortized over three years, beginning from the date the amounts are included in rates. See Note 12 – Income Taxes for additional information. |
(l) | 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. |
(m) | 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 original operating license through 2024. |
(n) | 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. |
(o) | 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 14 – Commitments and Contingencies for additional information. |
(p) | Storm costs from 2013, 2015, and 2016 deferred in accordance with the IEIMA. These costs are being amortized over five-year periods beginning in the year the storm occurred. |
(q) | 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. The MoPSC March 2017 electric rate order modified certain amortization periods for these costs. Costs incurred from May 2008 through September 2008, and from January 2010 through July 2012, are being amortized over a two-year period that began in April 2017. Costs incurred from October 2008 through December 2009 are no longer being amortized as of April 2017, and a new amortization period for these costs will be determined in a future regulatory rate review. Costs incurred from August 2012 through December 2012 are being amortized over a six-year period that began in June 2015. |
(r) | The period of recovery will depend on the timing of actual expenditures. |
(s) | Ameren Missouri’s costs incurred to enter into and maintain the Missouri Credit Agreement. These costs are being amortized over the life of the credit facility to construction work in progress, which will be depreciated when assets are placed in service. Additional costs were incurred in December 2016 to amend and restate the Missouri Credit Agreement. |
(t) | The MoPSC’s May 2010 electric rate order allowed Ameren Missouri to record an allowance for funds used during construction for pollution control equipment at its Sioux energy center until the cost of that equipment was included in customer rates beginning in 2011. These costs are being amortized over the expected life of the Sioux energy center, currently through 2033. |
(u) | Costs associated with Ameren Missouri’s solar rebate program to fulfill its renewable energy portfolio requirement. Costs incurred from 2010 to 2014 are being amortized over a two-year period that began in April 2017 as modified per the MoPSC March 2017 electric rate order. Costs incurred from 2015 to 2016 are being amortized over a three-year period that began in April 2017. |
(v) | Electric energy-efficiency program investments deferred under the FEJA. These investments will earn a return at Ameren Illinois’ weighted-average cost of capital with the equity return based on the monthly average yield of the 30-year United States Treasury bonds plus 580 basis points. The investments are being amortized over their weighted-average useful lives beginning in the period in which they were made. |
(w) | Estimated refunds to transmission customers related to the February 2015 FERC Complaint Case discussed above. |
(x) | Estimated funds collected for the eventual dismantling and removal of plant retired from service, net of salvage value. |
(y) | A regulatory tracking mechanism for the difference between the level of bad debt incurred by Ameren Illinois under GAAP and the level of such costs included in electric and natural gas rates. The over-recovery relating to 2015 was refunded to customers from June 2016 through May 2017. The over-recovery relating to 2016 is being refunded to customers from June 2017 through May 2018. The over-recovery relating to 2017 will be refunded to customers from June 2018 through May 2019. |
(z) | A regulatory tracking mechanism for the difference between the level of pension and postretirement benefit costs incurred by Ameren Missouri and the level of such costs included in customer rates. For costs incurred prior to August 2012, the amounts are being amortized over a two-year period that began in April 2017 as modified per the MoPSC’s March 2017 electric rate order. For costs incurred between August 2012 and December 2014, the MoPSC’s May 2015 electric rate order directed the amortization period to occur over a five-year period that began in June 2015. For costs incurred between January 2012 and December 2016, the MoPSC’s March 2017 electric rate order directed the amortization period to occur over a five-year period that began in April 2017. For costs incurred after December 2016, the amortization period will be determined in a future electric regulatory rate review. |
(aa) | Funds collected from customers and alternative retail electric suppliers for the purchase of renewable energy credits and zero-emission credits through IPA procurements. The balance will be amortized as the credits are purchased. |
(ab) | A regulatory tracking mechanism at Ameren Missouri for the difference between the level of storm costs incurred in a particular year and the level of such costs included in rates. For periods prior to December 2014, the MoPSC’s April 2015 electric rate order directed the amortization to occur over a five-year period that began in June 2015. For periods after December 2014, the MoPSC’s March 2017 electric rate order directed the amortization to occur over a five-year period that began in April 2017. The April 2015 MoPSC order did not approve the continued use of the storm cost regulatory tracking mechanism. |
|
|||
Ameren Missouri(a) | Ameren Illinois | Other | Ameren(a) | |||||||||||||
2017 | ||||||||||||||||
Property, plant, and equipment at original cost:(b) | ||||||||||||||||
Electric generation | $ | 11,132 | $ | — | $ | — | $ | 11,132 | ||||||||
Electric distribution | 5,766 | 5,649 | — | 11,415 | ||||||||||||
Electric transmission | 1,201 | 2,298 | 1,167 | 4,666 | ||||||||||||
Natural gas | 474 | 2,419 | — | 2,893 | ||||||||||||
Other(c) | 922 | 757 | 242 | 1,921 | ||||||||||||
19,495 | 11,123 | 1,409 | 32,027 | |||||||||||||
Less: Accumulated depreciation and amortization | 8,305 | 3,082 | 246 | 11,633 | ||||||||||||
11,190 | 8,041 | 1,163 | 20,394 | |||||||||||||
Construction work in progress: | ||||||||||||||||
Nuclear fuel in process | 148 | — | — | 148 | ||||||||||||
Other | 413 | 252 | 259 | 924 | ||||||||||||
Property, plant, and equipment, net | $ | 11,751 | $ | 8,293 | $ | 1,422 | $ | 21,466 | ||||||||
2016 | ||||||||||||||||
Property, plant, and equipment at original cost:(b) | ||||||||||||||||
Electric generation | $ | 10,911 | $ | — | $ | — | $ | 10,911 | ||||||||
Electric distribution | 5,563 | 5,287 | — | 10,850 | ||||||||||||
Electric transmission | 1,151 | 2,016 | 712 | 3,879 | ||||||||||||
Natural gas | 455 | 2,186 | — | 2,641 | ||||||||||||
Other(c) | 879 | 719 | 239 | 1,837 | ||||||||||||
18,959 | 10,208 | 951 | 30,118 | |||||||||||||
Less: Accumulated depreciation and amortization | 7,880 | 2,850 | 231 | 10,961 | ||||||||||||
11,079 | 7,358 | 720 | 19,157 | |||||||||||||
Construction work in progress: | ||||||||||||||||
Nuclear fuel in process | 206 | — | — | 206 | ||||||||||||
Other | 193 | 111 | 446 | 750 | ||||||||||||
Property, plant, and equipment, net | $ | 11,478 | $ | 7,469 | $ | 1,166 | $ | 20,113 | ||||||||
(a) | Amounts in Ameren and Ameren Missouri include two CTs under separate capital lease agreements. The gross cumulative asset value of those agreements was $233 million and $232 million at December 31, 2017 and 2016, respectively. The total accumulated depreciation associated with the two CTs was $83 million and $77 million at December 31, 2017 and 2016, respectively. See Note 5 – Long-term Debt and Equity Financings for additional information on these capital lease agreements. |
(b) | The estimated lives for each asset group are as follows: 5 to 72 years for electric generation, excluding Ameren Missouri’s hydro generating assets which have useful lives of up to 150 years, 20 to 80 years for electric distribution, 50 to 75 years for electric transmission, 20 to 80 years for natural gas, and 5 to 55 years for other. |
(c) | Other property, plant, and equipment includes assets used to support electric and natural gas services. |
Ameren(a) | Ameren Missouri | Ameren Illinois | |||||||||
Accrued capital expenditures: | |||||||||||
2017 | $ | 361 | $ | 159 | $ | 175 | |||||
2016 | 251 | 116 | 87 | ||||||||
2015 | 235 | 85 | 92 | ||||||||
Accrued nuclear fuel expenditures: | |||||||||||
2017 | 10 | 10 | (b) | ||||||||
2016 | 20 | 20 | (b) | ||||||||
2015 | 16 | 16 | (b) | ||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | Not applicable. |
Amortization Expense(a) | Gross Carrying Value | Accumulated Amortization | ||||||||||||||||||||||
2017 | 2016 | 2015 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||
Ameren | $ | 58 | $ | 52 | $ | 47 | $ | 655 | $ | 622 | $ | (466 | ) | $ | (408 | ) | ||||||||
Ameren Missouri | 20 | 17 | 16 | 191 | 178 | (107 | ) | (87 | ) | |||||||||||||||
Ameren Illinois | 36 | 33 | 27 | 241 | 225 | (146 | ) | (110 | ) | |||||||||||||||
(a) | As of December 31, 2017, the estimated amortization expense of capitalized software for each of the five succeeding years is not expected to differ materially from the current year expense. |
|
|||
Missouri Credit Agreement | Illinois Credit Agreement | ||||||
Ameren (parent) | $ | 700 | $ | 500 | |||
Ameren Missouri | 800 | (a) | |||||
Ameren Illinois | (a) | 800 | |||||
(a) | Not applicable. |
Ameren (parent) | Ameren Missouri | Ameren Illinois | Ameren Consolidated | |||||||||||
2017 | ||||||||||||||
Average daily commercial paper outstanding | $ | 573 | $ | 5 | $ | 90 | $ | 668 | ||||||
Outstanding borrowings at period-end | 383 | 39 | 62 | 484 | ||||||||||
Weighted-average interest rate | 1.30 | % | 1.24 | % | 1.35 | % | 1.31 | % | ||||||
Peak outstanding commercial paper during period(a) | $ | 841 | $ | 64 | $ | 469 | $ | 948 | ||||||
Peak interest rate | 1.90 | % | 1.78 | % | 2.00 | % | 2.00 | % | ||||||
2016 | ||||||||||||||
Average daily commercial paper outstanding | $ | 440 | $ | 60 | $ | 52 | $ | 552 | ||||||
Outstanding borrowings at period-end | 507 | — | 51 | 558 | ||||||||||
Weighted-average interest rate | 0.82 | % | 0.74 | % | 0.69 | % | 0.80 | % | ||||||
Peak outstanding commercial paper during period(a) | $ | 574 | $ | 208 | $ | 195 | $ | 839 | ||||||
Peak interest rate | 1.05 | % | 0.85 | % | 0.90 | % | 1.05 | % | ||||||
(a) | The timing of peak outstanding commercial paper issuances varies by company. Therefore, the sum of the peak amounts presented by the companies may not equal the Ameren consolidated peak amount for the period. |
|
|||
2017 | 2016 | ||||||
Ameren (Parent): | |||||||
2.70% Senior unsecured notes due 2020 | $ | 350 | $ | 350 | |||
3.65% Senior unsecured notes due 2026 | 350 | 350 | |||||
Total long-term debt, gross | 700 | 700 | |||||
Less: Unamortized debt issuance costs | (4 | ) | (6 | ) | |||
Long-term debt, net | $ | 696 | $ | 694 | |||
Ameren Missouri: | |||||||
Bonds and notes: | |||||||
6.40% Senior secured notes due 2017(a) | $ | — | $ | 425 | |||
6.00% Senior secured notes due 2018(a)(b) | 179 | 179 | |||||
5.10% Senior secured notes due 2018(a) | 199 | 199 | |||||
6.70% Senior secured notes due 2019(a)(b) | 329 | 329 | |||||
5.10% Senior secured notes due 2019(a) | 244 | 244 | |||||
5.00% Senior secured notes due 2020(a) | 85 | 85 | |||||
1992 Series bonds due 2022(c)(d) | 47 | 47 | |||||
3.50% Senior secured notes due 2024(a) | 350 | 350 | |||||
2.95% Senior secured notes due 2027(a) | 400 | — | |||||
5.45% First mortgage bonds due 2028(e) | (e) | (e) | |||||
1998 Series A bonds due 2033(c)(d) | 60 | 60 | |||||
1998 Series B bonds due 2033(c)(d) | 50 | 50 | |||||
1998 Series C bonds due 2033(c)(d) | 50 | 50 | |||||
5.50% Senior secured notes due 2034(a) | 184 | 184 | |||||
5.30% Senior secured notes due 2037(a) | 300 | 300 | |||||
8.45% Senior secured notes due 2039(a)(b) | 350 | 350 | |||||
3.90% Senior secured notes due 2042(a)(b) | 485 | 485 | |||||
3.65% Senior secured notes due 2045(a) | 400 | 400 | |||||
Capital lease obligations: | |||||||
City of Bowling Green capital lease (Peno Creek CT) due 2022(f) | 36 | 42 | |||||
Audrain County capital lease (Audrain County CT) due 2023(f) | 240 | 240 | |||||
Total long-term debt, gross | 3,988 | 4,019 | |||||
Less: Unamortized discount and premium | (7 | ) | (6 | ) | |||
Less: Unamortized debt issuance costs | (20 | ) | (19 | ) | |||
Less: Maturities due within one year | (384 | ) | (431 | ) | |||
Long-term debt, net | $ | 3,577 | $ | 3,563 | |||
2017 | 2016 | ||||||
Ameren Illinois: | |||||||
Bonds and notes: | |||||||
6.125% Senior secured notes due 2017(g)(h) | $ | — | $ | 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 | |||||
5.90% First mortgage bonds due 2023(i) | (i) | (i) | |||||
5.70% First mortgage bonds due 2024(j) | (j) | (j) | |||||
3.25% Senior secured notes due 2025(g) | 300 | 300 | |||||
6.125% Senior secured notes due 2028(g) | 60 | 60 | |||||
1993 Series B-1 Senior unsecured notes due 2028(d)(k) | 17 | 17 | |||||
6.70% Senior secured notes due 2036(g) | 61 | 61 | |||||
6.70% Senior secured notes due 2036(l) | 42 | 42 | |||||
4.80% Senior secured notes due 2043(g) | 280 | 280 | |||||
4.30% Senior secured notes due 2044(g) | 250 | 250 | |||||
4.15% Senior secured notes due 2046(g) | 490 | 490 | |||||
3.70% First mortgage bonds due 2047(m) | 500 | — | |||||
Total long-term debt, gross | 2,857 | 2,607 | |||||
Less: Unamortized discount and premium | (3 | ) | — | ||||
Less: Unamortized debt issuance costs | (24 | ) | (19 | ) | |||
Less: Maturities due within one year | (457 | ) | (250 | ) | |||
Long-term debt, net | $ | 2,373 | $ | 2,338 | |||
ATXI: | |||||||
3.43% Senior notes due 2050(n) | $ | 450 | $ | — | |||
Total long-term debt, gross | 450 | — | |||||
Less: Unamortized debt issuance costs | (2 | ) | — | ||||
Long-term debt, net | $ | 448 | $ | — | |||
Ameren consolidated long-term debt, net | $ | 7,094 | $ | 6,595 | |||
(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 senior secured notes currently outstanding, we do not expect the first mortgage bond lien protection associated with these notes to fall away before 2042. |
(b) | Ameren Missouri has agreed that so long as any of the 3.90% senior secured notes due 2042 are outstanding, Ameren Missouri will not permit a release date to occur, and so long as any of the 6.00% senior secured notes due 2018, 6.70% senior secured notes due 2019, and 8.45% senior secured notes due 2039 are outstanding, Ameren Missouri will not optionally redeem, purchase, or otherwise retire in full the outstanding first mortgage bonds not subject to release provisions. |
(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) | The interest rates and the periods during which such rates apply vary depending on our selection of defined rate modes. Maximum interest rates could reach 18%, depending on the series of bonds. The bonds are callable at 100% of par value. The average interest rates for 2017 and 2016 were as follows: |
2017 | 2016 | ||
Ameren Missouri 1992 Series due 2022 | 1.43% | 0.66% | |
Ameren Missouri 1998 Series A due 2033 | 1.77% | 0.91% | |
Ameren Missouri 1998 Series B due 2033 | 1.75% | 0.92% | |
Ameren Missouri 1998 Series C due 2033 | 1.73% | 0.97% | |
Ameren Illinois 1993 Series B-1 due 2028 | 1.08% | 0.70% | |
(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) | Payments due to the lessor under these capital lease obligations are paid to a trustee, which is authorized to utilize the cash only to pay equal amounts due to Ameren Missouri under related bonds issued by the lessor and held by Ameren Missouri. The timing and amounts of payments due from Ameren Missouri under the capital lease agreements are equal to the timing and amount of bond service payments due to Ameren Missouri, resulting in no net cash flow. The balance of both the capital lease obligations and the related investments in debt securities, recorded in "Other Assets," was $276 million and $282 million, respectively, as of December 31, 2017 and 2016. |
(g) | These notes are collaterally secured by first mortgage bonds issued by Ameren Illinois under its 1992 mortgage indenture. They are secured by substantially all property of the former IP and CIPS. The notes have a fall-away lien provision and will remain secured only as long as any series of first mortgage bonds issued under its 1992 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 maturity date of these senior secured notes and the 3.70% first mortgage bonds due 2047, we do not expect the mortgage bond lien protection associated with these notes to fall away. |
(h) | Ameren Illinois has agreed that so long as any of the 2.70% senior secured notes due 2022 are outstanding, Ameren Illinois will not permit a release date to occur, and so long as any of the 9.75% senior secured notes due 2018 and 6.25% senior secured notes due 2018 are outstanding, Ameren Illinois will not optionally redeem, purchase or otherwise retire in full the outstanding first mortgage bonds not subject to release provisions; therefore, a release date will not occur so long as any of these notes remain outstanding. |
(i) | These bonds are first mortgage bonds issued by Ameren Illinois under its 1933 mortgage indenture. They are secured by substantially all property of the former CILCO. The bonds are callable at 100% of par value. Less than $1 million principal amount of the bonds remain outstanding. |
(j) | These bonds are first mortgage bonds issued by Ameren Illinois under its 1992 mortgage indenture. They 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. Less than $1 million principal amount of the bonds remains outstanding. |
(k) | The bonds are callable at 100% of par value. |
(l) | These notes are collaterally secured by first mortgage bonds issued by Ameren Illinois under its 1933 mortgage indenture. They are secured by substantially all property of the former CILCO. The notes have a fall-away lien provision, and Ameren Illinois could cause these notes to become unsecured at any time by redeeming the 5.90% first mortgage bonds due 2023 (of which less than $1 million principal amount remains outstanding). |
(m) | These bonds are first mortgage bonds issued by Ameren Illinois under its 1992 mortgage indenture. They are secured by substantially all property of the former IP and CIPS. |
(n) | The following table presents the principal maturities schedule for the 3.43% senior notes due 2050: |
Payment Date | Principal Payment | |
August 2022 | $ | 49.5 |
August 2024 | 49.5 | |
August 2027 | 49.5 | |
August 2030 | 49.5 | |
August 2032 | 49.5 | |
August 2038 | 49.5 | |
August 2043 | 76.5 | |
August 2050 | 76.5 | |
Total | $ | 450.0 |
Ameren (parent)(a) | Ameren Missouri(a) | Ameren Illinois(a) | ATXI(a) | Ameren Consolidated | |||||||||||||||
2018 | $ | — | $ | 384 | $ | 457 | $ | — | $ | 841 | |||||||||
2019 | — | 581 | — | — | 581 | ||||||||||||||
2020 | 350 | 92 | — | — | 442 | ||||||||||||||
2021 | — | 8 | — | — | 8 | ||||||||||||||
2022 | — | 56 | 400 | 50 | 506 | ||||||||||||||
Thereafter | 350 | 2,867 | 2,000 | 400 | 5,617 | ||||||||||||||
Total | $ | 700 | $ | 3,988 | $ | 2,857 | $ | 450 | $ | 7,995 | |||||||||
(a) | Excludes unamortized discount, unamortized premium, and debt issuance costs of $4 million, $27 million, $27 million and $2 million at Ameren (parent), Ameren Missouri, Ameren Illinois and ATXI, respectively. |
Redemption Price (per share) | 2017 | 2016 | |||||||||||
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 | 4.8 | $ | 4,222 | >2.5 | 95.4 | $ | 2,118 | ||||||
Ameren Illinois | >2.0 | 7.1 | 4,119 | (d) | >1.5 | 2.9 | 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 $1,629 million and $529 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 its 1992 mortgage indenture. |
(e) | Preferred stock issuable is restricted by the amount of preferred stock that is currently authorized by Ameren Illinois’ articles of incorporation. |
|
|||
2017 | 2016 | 2015 | ||||||||||
Ameren:(a) | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 24 | $ | 27 | $ | 30 | ||||||
Interest income on industrial development revenue bonds | 26 | 27 | 27 | |||||||||
Interest income(b) | 8 | 13 | 14 | |||||||||
Other | 1 | 7 | 3 | |||||||||
Total miscellaneous income | $ | 59 | $ | 74 | $ | 74 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 8 | $ | 16 | $ | 15 | ||||||
Other | 13 | 16 | 15 | |||||||||
Total miscellaneous expense | $ | 21 | $ | 32 | $ | 30 | ||||||
Ameren Missouri: | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 21 | $ | 23 | $ | 22 | ||||||
Interest income on industrial development revenue bonds | 26 | 27 | 27 | |||||||||
Interest income | 1 | 1 | 1 | |||||||||
Other | — | 1 | 2 | |||||||||
Total miscellaneous income | $ | 48 | $ | 52 | $ | 52 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 2 | $ | 4 | $ | 5 | ||||||
Other | 6 | 6 | 6 | |||||||||
Total miscellaneous expense | $ | 8 | $ | 10 | $ | 11 | ||||||
Ameren Illinois: | ||||||||||||
Miscellaneous income: | ||||||||||||
Allowance for equity funds used during construction | $ | 3 | $ | 4 | $ | 8 | ||||||
Interest income(b) | 7 | 12 | 12 | |||||||||
Other | 1 | 5 | 1 | |||||||||
Total miscellaneous income | $ | 11 | $ | 21 | $ | 21 | ||||||
Miscellaneous expense: | ||||||||||||
Donations | $ | 5 | $ | 6 | $ | 5 | ||||||
Other | 5 | 6 | 7 | |||||||||
Total miscellaneous expense | $ | 10 | $ | 12 | $ | 12 | ||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | Includes Ameren Illinois’ interest income on the IEIMA revenue requirement reconciliation adjustment regulatory assets. |
|
|||
Quantity (in millions, except as indicated) | ||||||||||||
2017 | 2016 | |||||||||||
Commodity | Ameren Missouri | Ameren Illinois | Ameren | Ameren Missouri | Ameren Illinois | Ameren | ||||||
Fuel oils (in gallons)(a) | 28 | (b) | 28 | 30 | (b) | 30 | ||||||
Natural gas (in mmbtu) | 24 | 139 | 163 | 25 | 129 | 154 | ||||||
Power (in megawatthours) | 3 | 9 | 12 | 1 | 9 | 10 | ||||||
Uranium (pounds in thousands) | 370 | (b) | 370 | 345 | (b) | 345 | ||||||
(a) | Consists of ultra-low-sulfur diesel products. |
(b) | Not applicable. |
Balance Sheet Location | Ameren Missouri | Ameren Illinois | Ameren | ||||||||
2017 | |||||||||||
Fuel oils | Other current assets | $ | 5 | $ | — | $ | 5 | ||||
Other assets | 2 | — | 2 | ||||||||
Natural gas | Other assets | 1 | — | 1 | |||||||
Power | Other current assets | 9 | — | 9 | |||||||
Total assets (a) | $ | 17 | $ | — | $ | 17 | |||||
Natural gas | Other current liabilities | 5 | 12 | 17 | |||||||
Other deferred credits and liabilities | 3 | 10 | 13 | ||||||||
Power | Other current liabilities | 1 | 13 | 14 | |||||||
Other deferred credits and liabilities | — | 182 | 182 | ||||||||
Uranium | Other deferred credits and liabilities | — | (b) | — | — | (b) | |||||
Total liabilities (c) | $ | 9 | $ | 217 | $ | 226 | |||||
2016 | |||||||||||
Fuel oils | Other current assets | $ | 2 | $ | — | $ | 2 | ||||
Other assets | 1 | — | 1 | ||||||||
Natural gas | Other current assets | 1 | 11 | 12 | |||||||
Other assets | 1 | 2 | 3 | ||||||||
Power | Other current assets | 9 | — | 9 | |||||||
Total assets (a) | $ | 14 | $ | 13 | $ | 27 | |||||
Fuel oils | Other current liabilities | $ | 5 | $ | — | $ | 5 | ||||
Natural gas | Other current liabilities | 1 | 3 | 4 | |||||||
Other deferred credits and liabilities | 5 | 5 | 10 | ||||||||
Power | Other current liabilities | 3 | 12 | 15 | |||||||
Other deferred credits and liabilities | — | 173 | 173 | ||||||||
Uranium | Other deferred credits and liabilities | 4 | — | 4 | |||||||
Total liabilities (c) | $ | 18 | $ | 193 | $ | 211 | |||||
(a) | The cumulative amount of pretax net gains on all derivative instruments is deferred as a regulatory liability. |
(b) | Beginning in 2017, as a result of rulebook amendments at the Chicago Mercantile Exchange, the fair value of uranium derivative liabilities are offset by certain settlement payments made to the exchange previously characterized as collateral and included within “Other assets” on Ameren’s and Ameren Missouri’s balance sheet. |
(c) | The cumulative amount of pretax net losses on all derivative instruments is deferred as a regulatory asset. |
Aggregate Fair Value of Derivative Liabilities(a) | Cash Collateral Posted | Potential Aggregate Amount of Additional Collateral Required(b) | |||||||||
2017 | |||||||||||
Ameren Missouri | $ | 55 | $ | 3 | $ | 44 | |||||
Ameren Illinois | 43 | — | 38 | ||||||||
Ameren | $ | 98 | $ | 3 | $ | 82 | |||||
(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 | |||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | Average | |||||||
Level 3 Derivative asset and liability – commodity contracts(a): | ||||||||||||
2017 | ||||||||||||
Fuel oils | $ | 3 | $ | — | Option model | Volatilities(%)(b) | 20 – 26 | 22 | ||||
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.12 – 0.72 | 0.41 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.37 | (e) | ||||||||||
Natural Gas | 1 | (4 | ) | Option model | Volatilities(%)(b) | 26 – 46 | 37 | |||||
Nodal basis($/mmbtu)(c) | (0.50) – (0.30) | (0.40) | ||||||||||
Discounted cash flow | Nodal basis($/mmbtu)(b) | (1.20) – 0.10 | (1) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.37 – 0.92 | 0.53 | ||||||||||
Ameren credit risk(%)(c)(d) | 0.37 | (e) | ||||||||||
Power(f) | 8 | (196 | ) | Discounted cash flow | Average forward peak and off-peak pricing – forwards/swaps($/MWh)(g) | 24 – 46 | 28 | |||||
Estimated auction price for FTRs($/MW)(b) | (65) – 1,823 | 251 | ||||||||||
Nodal basis($/MWh)(g) | (10) – 0 | (2) | ||||||||||
Counterparty credit risk(%)(c)(d) | 0.28 | (e) | ||||||||||
Ameren Illinois credit risk(%)(c)(d) | 0.37 | (e) | ||||||||||
Fundamental energy production model | Estimated future natural gas prices($/mmbtu)(b) | 3 – 4 | 3 | |||||||||
Escalation rate(%)(b)(h) | 5 | (e) | ||||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 – 7 | 6 | |||||||||
2016 | ||||||||||||
Fuel oils | $ | 1 | $ | — | Option model | Volatilities(%)(b) | 24 – 66 | 28 | ||||
Discounted cash flow | Counterparty credit risk(%)(c)(d) | 0.13 – 0.22 | 0.15 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.38 | (e) | ||||||||||
Escalation rate(%)(b)(i) | (2) – 2 | 0 | ||||||||||
Natural Gas | $ | 1 | $ | (1 | ) | Option model | Volatilities(%)(b) | 31 – 66 | 36 | |||
Nodal basis($/mmbtu)(b) | (0.40) – (0.10) | (0.20) | ||||||||||
Discounted cash flow | Nodal basis($/mmbtu)(b) | (0.80) – 0 | (0.50) | |||||||||
Counterparty credit risk(%)(c)(d) | 0.13 – 8 | 1 | ||||||||||
Ameren Illinois credit risk(%)(c)(d) | 0.38 | (e) | ||||||||||
Power(f) | 9 | (187 | ) | Discounted cash flow | Average forward peak and off-peak pricing – forwards/swaps($/MWh)(g) | 26 – 44 | 29 | |||||
Estimated auction price for FTRs($/MW)(b) | (71) – 5,270 | 125 | ||||||||||
Nodal basis($/MWh)(g) | (6) – 0 | (2) | ||||||||||
Ameren Illinois credit risk(%)(c)(d) | 0.38 | (e) | ||||||||||
Fundamental energy production model | Estimated future natural gas prices($/mmbtu)(b) | 3 – 4 | 3 | |||||||||
Escalation rate(%)(b)(h) | 5 | (e) | ||||||||||
Contract price allocation | Estimated renewable energy credit costs($/credit)(b) | 5 – 7 | 6 | |||||||||
Uranium | — | (4 | ) | Option model | Volatilities(%)(b) | 24 | (e) | |||||
Fair Value | Weighted | |||||||||||
Assets | Liabilities | Valuation Technique(s) | Unobservable Input | Range | Average | |||||||
Discounted cash flow | Average forward uranium pricing($/pound)(b) | 22 – 24 | 22 | |||||||||
Ameren Missouri credit risk(%)(c)(d) | 0.38 | (e) | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Generally, significant increases (decreases) in this input in isolation would result in a significantly higher (lower) fair value measurement. |
(c) | Generally, significant increases (decreases) in this input in isolation would result in a significantly lower (higher) fair value measurement. |
(d) | Counterparty credit risk is applied only to counterparties with derivative asset balances. Ameren Missouri and Ameren Illinois credit risk is applied only to counterparties with derivative liability balances. |
(e) | Not applicable. |
(f) | Power valuations use visible third-party pricing evaluated by month for peak and off-peak demand through 2021. Valuations beyond 2021 use fundamentally modeled pricing by month for peak and off-peak demand. |
(g) | Ameren Missouri and Ameren Illinois power contracts respond differently to unobservable input changes because of their opposing positions. |
(h) | Escalation rate applies to power prices in 2031 and beyond. |
(i) | Escalation rate applies to fuel oil prices in 2019 and beyond. |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | |||||||||||||||
Assets: | ||||||||||||||||||
Ameren | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 4 | $ | — | $ | 3 | $ | 7 | ||||||||||
Natural gas | — | — | 1 | 1 | ||||||||||||||
Power | — | 1 | 8 | 9 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 4 | $ | 1 | $ | 12 | $ | 17 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | — | $ | 2 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 468 | — | — | 468 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Treasury and agency securities | — | 125 | — | 125 | ||||||||||||||
Corporate bonds | — | 82 | — | 82 | ||||||||||||||
Other | — | 25 | — | 25 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 470 | $ | 232 | $ | — | $ | 702 | (b) | |||||||||
Total Ameren | $ | 474 | $ | 233 | $ | 12 | $ | 719 | ||||||||||
Ameren Missouri | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 4 | $ | — | $ | 3 | $ | 7 | ||||||||||
Natural gas | — | — | 1 | 1 | ||||||||||||||
Power | — | 1 | 8 | 9 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 4 | $ | 1 | $ | 12 | $ | 17 | ||||||||||
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 | |||||||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | — | $ | 2 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 468 | — | — | 468 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Treasury and agency securities | — | 125 | — | 125 | ||||||||||||||
Corporate bonds | — | 82 | — | 82 | ||||||||||||||
Other | — | 25 | — | 25 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 470 | $ | 232 | $ | — | $ | 702 | (b) | |||||||||
Total Ameren Missouri | $ | 474 | $ | 233 | $ | 12 | $ | 719 | ||||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | 1 | 25 | 4 | 30 | ||||||||||||||
Power | — | — | 196 | 196 | ||||||||||||||
Total Ameren | $ | 1 | $ | 25 | $ | 200 | $ | 226 | ||||||||||
Ameren Missouri | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | — | 7 | 1 | 8 | ||||||||||||||
Power | — | — | 1 | 1 | ||||||||||||||
Total Ameren Missouri | $ | — | $ | 7 | $ | 2 | $ | 9 | ||||||||||
Ameren Illinois | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | 1 | $ | 18 | $ | 3 | $ | 22 | ||||||||||
Power | — | — | 195 | 195 | ||||||||||||||
Total Ameren Illinois | $ | 1 | $ | 18 | $ | 198 | $ | 217 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $2 million of receivables, payables, and accrued income, net. |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Total | |||||||||||||||
Assets: | ||||||||||||||||||
Ameren | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 2 | $ | — | $ | 1 | $ | 3 | ||||||||||
Natural gas | 2 | 12 | 1 | 15 | ||||||||||||||
Power | — | — | 9 | 9 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 4 | $ | 12 | $ | 11 | $ | 27 | ||||||||||
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 | |||||||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | — | $ | — | $ | 1 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 408 | — | — | 408 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Treasury and agency securities | — | 112 | — | 112 | ||||||||||||||
Corporate bonds | — | 67 | — | 67 | ||||||||||||||
Other | — | 17 | — | 17 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 409 | $ | 196 | $ | — | $ | 605 | (b) | |||||||||
Total Ameren | $ | 413 | $ | 208 | $ | 11 | $ | 632 | ||||||||||
Ameren Missouri | Derivative assets – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 2 | $ | — | $ | 1 | $ | 3 | ||||||||||
Natural gas | — | 1 | 1 | 2 | ||||||||||||||
Power | — | — | 9 | 9 | ||||||||||||||
Total derivative assets – commodity contracts | $ | 2 | $ | 1 | $ | 11 | $ | 14 | ||||||||||
Nuclear decommissioning trust fund: | ||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | — | $ | — | $ | 1 | ||||||||||
Equity securities: | ||||||||||||||||||
U.S. large capitalization | 408 | — | — | 408 | ||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Treasury and agency securities | — | 112 | — | 112 | ||||||||||||||
Corporate bonds | — | 67 | — | 67 | ||||||||||||||
Other | — | 17 | — | 17 | ||||||||||||||
Total nuclear decommissioning trust fund | $ | 409 | $ | 196 | $ | — | $ | 605 | (b) | |||||||||
Total Ameren Missouri | $ | 411 | $ | 197 | $ | 11 | $ | 619 | ||||||||||
Ameren Illinois | Derivative assets – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | 2 | $ | 11 | $ | — | $ | 13 | ||||||||||
Liabilities: | ||||||||||||||||||
Ameren | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 5 | $ | — | $ | — | $ | 5 | ||||||||||
Natural gas | — | 13 | 1 | 14 | ||||||||||||||
Power | — | 1 | 187 | 188 | ||||||||||||||
Uranium | — | — | 4 | 4 | ||||||||||||||
Total Ameren | $ | 5 | $ | 14 | $ | 192 | $ | 211 | ||||||||||
Ameren Missouri | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Fuel oils | $ | 5 | $ | — | $ | — | $ | 5 | ||||||||||
Natural gas | — | 6 | — | 6 | ||||||||||||||
Power | — | 1 | 2 | 3 | ||||||||||||||
Uranium | — | — | 4 | 4 | ||||||||||||||
Total Ameren Missouri | $ | 5 | $ | 7 | $ | 6 | $ | 18 | ||||||||||
Ameren Illinois | Derivative liabilities – commodity contracts(a): | |||||||||||||||||
Natural gas | $ | — | $ | 7 | $ | 1 | $ | 8 | ||||||||||
Power | — | — | 185 | 185 | ||||||||||||||
Total Ameren Illinois | $ | — | $ | 7 | $ | 186 | $ | 193 | ||||||||||
(a) | The derivative asset and liability balances are presented net of counterparty credit considerations. |
(b) | Balance excludes $2 million of receivables, payables, and accrued income, net. |
Net Derivative Commodity Contracts | |||||||||
Ameren Missouri | Ameren Illinois | Ameren | |||||||
For the year ended December 31, 2016 | |||||||||
Beginning balance at January 1, 2016 | $ | 16 | $ | (170 | ) | $ | (154 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (1 | ) | (29 | ) | (30 | ) | |||
Purchases | 13 | — | 13 | ||||||
Settlements | (21 | ) | 14 | (7 | ) | ||||
Ending balance at December 31, 2016 | $ | 7 | $ | (185 | ) | $ | (178 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2016 | $ | — | $ | (27 | ) | $ | (27 | ) | |
For the year ended December 31, 2017 | |||||||||
Beginning balance at January 1, 2017 | $ | 7 | $ | (185 | ) | $ | (178 | ) | |
Realized and unrealized gains (losses) included in regulatory assets/liabilities | (4 | ) | (21 | ) | (25 | ) | |||
Purchases | 14 | — | 14 | ||||||
Sales | 1 | — | 1 | ||||||
Settlements | (11 | ) | 11 | — | |||||
Ending balance at December 31, 2017 | $ | 7 | $ | (195 | ) | $ | (188 | ) | |
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2017 | $ | — | $ | (22 | ) | $ | (22 | ) | |
2017 | 2016 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Ameren: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion)(a) | $ | 7,935 | $ | 8,531 | $ | 7,276 | $ | 7,772 | |||||||
Preferred stock(b) | 142 | 131 | 142 | 131 | |||||||||||
Ameren Missouri: | |||||||||||||||
Long-term debt and capital lease obligations (including current portion)(a) | $ | 3,961 | $ | 4,348 | $ | 3,994 | $ | 4,304 | |||||||
Preferred stock | 80 | 80 | 80 | 79 | |||||||||||
Ameren Illinois: | |||||||||||||||
Long-term debt (including current portion) | $ | 2,830 | $ | 3,028 | $ | 2,588 | $ | 2,765 | |||||||
Preferred stock | 62 | 51 | 62 | 52 | |||||||||||
(a) | Ameren and Ameren Missouri have two CTs under separate capital lease agreements. The capital lease obligations as of December 31, 2017 and 2016, were $276 million and $282 million, respectively. In addition, Ameren and Ameren Missouri have investments in debt securities, classified as held-to-maturity and recorded in “Other Assets” that are related to the capital lease obligation CTs from the city of Bowling Green and Audrain County. As of December 31, 2017 and 2016, the fair value of these investments approximate carrying value of $276 million and $282 million, respectively. |
(b) | Preferred stock is recorded in “Noncontrolling Interests” on the consolidated balance sheet. |
|
|||
2017 | 2016 | 2015 | |||||||||
Proceeds from sales and maturities | $ | 396 | $ | 377 | $ | 349 | |||||
Gross realized gains | 13 | 7 | 8 | ||||||||
Gross realized losses | 5 | 4 | 2 | ||||||||
Security Type | Cost | Gross Unrealized Gain | Gross Unrealized Loss | Fair Value | ||||||||||
2017 | ||||||||||||||
Debt securities | $ | 228 | $ | 5 | $ | 1 | $ | 232 | ||||||
Equity securities | 155 | 318 | 5 | 468 | ||||||||||
Cash and cash equivalents | 2 | — | — | 2 | ||||||||||
Other(a) | 2 | — | — | 2 | ||||||||||
Total | $ | 387 | $ | 323 | $ | 6 | $ | 704 | ||||||
2016 | ||||||||||||||
Debt securities | $ | 197 | $ | 3 | $ | 4 | $ | 196 | ||||||
Equity securities | 161 | 253 | 6 | 408 | ||||||||||
Cash and cash equivalents | 1 | — | — | 1 | ||||||||||
Other(a) | 2 | — | — | 2 | ||||||||||
Total | $ | 361 | $ | 256 | $ | 10 | $ | 607 | ||||||
(a) | Represents net receivables and payables relating to pending security sales, interest, and security purchases. |
Cost | Fair Value | ||||||
Less than 5 years | $ | 120 | $ | 120 | |||
5 years to 10 years | 54 | 55 | |||||
Due after 10 years | 54 | 57 | |||||
Total | $ | 228 | $ | 232 | |||
Type and Source of Coverage | Maximum Coverages | Maximum Assessments for Single Incidents | ||||||
Public liability and nuclear worker liability: | ||||||||
American Nuclear Insurers | $ | 450 | $ | — | ||||
Pool participation | 12,986 | (a) | 127 | (b) | ||||
$ | 13,436 | (c) | $ | 127 | ||||
Property damage: | ||||||||
NEIL and EMANI | $ | 3,200 | (d) | $ | 30 | (e) | ||
Replacement power: | ||||||||
NEIL | $ | 490 | (f) | $ | 7 | (e) | ||
(a) | Provided through mandatory participation in an industrywide retrospective premium assessment program. |
(b) | Retrospective premium under the Price-Anderson Act. This is subject to retrospective assessment with respect to a covered loss in excess of $450 million in the event of an incident at any licensed United States commercial reactor, payable at $19 million per year. |
(c) | Limit of liability for each incident under the Price-Anderson liability provisions of the Atomic Energy Act of 1954, as amended. This limit is subject to change to account for the effects of inflation and changes in the number of licensed reactors. |
(d) | NEIL provides $2.7 billion in property damage, stabilization, decontamination, and premature decommissioning insurance for radiation events and $2.3 billion in property damage insurance for nonradiation events. EMANI provides $490 million in property damage insurance for both radiation and nonradiation events. |
(e) | All NEIL insured plants could be subject to assessments should losses exceed the accumulated funds from NEIL. |
(f) | Provides replacement power cost insurance in the event of a prolonged accidental outage. Weekly indemnity up to $4.5 million for 52 weeks, which commences after the first 12 weeks of an outage, plus up to $3.6 million per week for a minimum of 71 weeks thereafter, for a total not exceeding the policy limit of $490 million. Nonradiation events are limited to $328 million. |
|
|||
2017 | 2016 | |||||
Ameren(a) | $ | 551 | $ | 774 | ||
Ameren Missouri | 215 | 293 | ||||
Ameren Illinois(b) | 213 | 315 | ||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | Other postretirement benefit liability is recorded in “Other assets” on the balance sheet. |
2017 | 2016 | ||||||||||||
Pension Benefits(a) | Postretirement Benefits(a) | Pension Benefits(a) | Postretirement Benefits(a) | ||||||||||
Accumulated benefit obligation at end of year | $ | 4,577 | $ | (b) | $ | 4,288 | $ | (b) | |||||
Change in benefit obligation: | |||||||||||||
Net benefit obligation at beginning of year | $ | 4,518 | $ | 1,170 | $ | 4,197 | $ | 1,094 | |||||
Service cost | 93 | 21 | 81 | 19 | |||||||||
Interest cost | 179 | 47 | 185 | 50 | |||||||||
Participant contributions | — | 8 | — | 8 | |||||||||
Actuarial loss | 255 | 53 | 265 | 52 | |||||||||
Benefits paid | (218 | ) | (59 | ) | (210 | ) | (54 | ) | |||||
Federal subsidy on benefits paid | (b) | — | (b) | 1 | |||||||||
Net benefit obligation at end of year | 4,827 | 1,240 | 4,518 | 1,170 | |||||||||
Change in plan assets: | |||||||||||||
Fair value of plan assets at beginning of year | 3,813 | 1,101 | 3,653 | 1,071 | |||||||||
Actual return on plan assets | 634 | 171 | 313 | 73 | |||||||||
Employer contributions | 64 | 2 | 57 | 2 | |||||||||
Federal subsidy on benefits paid | (b) | — | (b) | 1 | |||||||||
Participant contributions | — | 8 | — | 8 | |||||||||
Benefits paid | (218 | ) | (59 | ) | (210 | ) | (54 | ) | |||||
Fair value of plan assets at end of year | 4,293 | 1,223 | 3,813 | 1,101 | |||||||||
Funded status – deficiency | 534 | 17 | 705 | 69 | |||||||||
Accrued benefit cost at December 31 | $ | 534 | $ | 17 | $ | 705 | $ | 69 | |||||
Amounts recognized in the balance sheet consist of: | |||||||||||||
Current liability(c) | 3 | 3 | 3 | 2 | |||||||||
Noncurrent liability | 531 | 14 | 702 | 67 | |||||||||
Net liability recognized | $ | 534 | $ | 17 | $ | 705 | $ | 69 | |||||
Amounts recognized in regulatory assets consist of: | |||||||||||||
Net actuarial (gain) loss | $ | 374 | $ | (69 | ) | $ | 535 | $ | (29 | ) | |||
Prior service credit | (3 | ) | (3 | ) | (4 | ) | (8 | ) | |||||
Amounts (pretax) recognized in accumulated OCI consist of: | |||||||||||||
Net actuarial loss | 30 | 2 | 43 | — | |||||||||
Prior service credit | — | — | — | (1 | ) | ||||||||
Total | $ | 401 | $ | (70 | ) | $ | 574 | $ | (38 | ) | |||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
(b) | Not applicable. |
(c) | Included in “Other current liabilities” on Ameren’s consolidated balance sheet. |
Pension Benefits | Postretirement Benefits | ||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||
Discount rate at measurement date | 3.50 | % | 4.00 | % | 3.50 | % | 4.00 | % | |||
Increase in future compensation | 3.50 | 3.50 | 3.50 | 3.50 | |||||||
Medical cost trend rate (initial)(a) | (b) | (b) | 5.00 | 5.00 | |||||||
Medical cost trend rate (ultimate)(a) | (b) | (b) | 5.00 | 5.00 | |||||||
(a) | Initial and ultimate medical cost trend rate for certain Medicare-eligible participants is 3.00%. |
(b) | Not applicable |
Pension Benefits | Postretirement Benefits | ||||||||||||||||||||||
2017 | 2016 | 2015 | 2017 | 2016 | 2015 | ||||||||||||||||||
Ameren Missouri | $ | 19 | $ | 21 | $ | 47 | $ | 1 | $ | 1 | $ | 8 | |||||||||||
Ameren Illinois | 37 | 30 | 45 | 1 | 1 | 8 | |||||||||||||||||
Other | 8 | 6 | 19 | — | — | 2 | |||||||||||||||||
Ameren | 64 | 57 | 111 | 2 | 2 | 18 | |||||||||||||||||
Asset Category | Target Allocation 2018 | Percentage of Plan Assets at December 31, | |||||
2017 | 2016 | ||||||
Pension Plan: | |||||||
Cash and cash equivalents | 0% – 5% | 1 | % | 1 | % | ||
Equity securities: | |||||||
U.S. large-capitalization | 29% – 39% | 34 | % | 34 | % | ||
U.S. small- and mid-capitalization | 3% – 13% | 9 | % | 9 | % | ||
International and emerging markets | 9% – 19% | 14 | % | 14 | % | ||
Total equity | 51% – 61% | 57 | % | 57 | % | ||
Debt securities | 35% – 45% | 37 | % | 37 | % | ||
Real estate | 0% – 9% | 5 | % | 5 | % | ||
Private equity | 0% – 5% | (a) | (a) | ||||
Total | 100 | % | 100 | % | |||
Postretirement Plans: | |||||||
Cash and cash equivalents | 0% – 7% | 2 | % | 3 | % | ||
Equity securities: | |||||||
U.S. large-capitalization | 34% – 44% | 41 | % | 40 | % | ||
U.S. small- and mid-capitalization | 2% – 12% | 8 | % | 7 | % | ||
International and emerging markets | 9% – 19% | 14 | % | 14 | % | ||
Total equity | 55% – 65% | 63 | % | 61 | % | ||
Debt securities | 33% – 43% | 35 | % | 36 | % | ||
Total | 100 | % | 100 | % | |||
(a) | Less than 1% of plan assets. |
Pension Benefits | Postretirement Benefits | ||||||
2017 | |||||||
Service cost | $ | 93 | $ | 21 | |||
Interest cost | 179 | 47 | |||||
Expected return on plan assets | (262 | ) | (75 | ) | |||
Amortization of: | |||||||
Prior service credit | (1 | ) | (5 | ) | |||
Actuarial (gain) loss | 55 | (6 | ) | ||||
Net periodic benefit cost (income) | $ | 64 | $ | (18 | ) | ||
2016 | |||||||
Service cost | $ | 81 | $ | 19 | |||
Interest cost | 185 | 50 | |||||
Expected return on plan assets | (253 | ) | (72 | ) | |||
Amortization of: | |||||||
Prior service credit | (1 | ) | (5 | ) | |||
Actuarial (gain) loss | 32 | (11 | ) | ||||
Net periodic benefit cost (income) | $ | 44 | $ | (19 | ) | ||
2015 | |||||||
Service cost | $ | 92 | $ | 24 | |||
Interest cost | 174 | 48 | |||||
Expected return on plan assets | (248 | ) | (68 | ) | |||
Amortization of: | |||||||
Prior service credit | (1 | ) | (5 | ) | |||
Actuarial loss | 74 | 5 | |||||
Curtailment gain | 1 | — | |||||
Net periodic benefit cost | $ | 92 | $ | 4 | |||
Pension Benefits(a) | Postretirement Benefits(a) | ||||||
Regulatory assets: | |||||||
Prior service credit | $ | (1 | ) | $ | (2 | ) | |
Net actuarial (gain) loss | 60 | (1 | ) | ||||
Accumulated OCI: | |||||||
Net actuarial loss | 5 | — | |||||
Total | $ | 64 | $ | (3 | ) | ||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
Pension Costs | Postretirement Costs | ||||||||||||||||||||||
2017 | 2016 | 2015 | 2017 | 2016 | 2015 | ||||||||||||||||||
Ameren Missouri(a) | $ | 24 | $ | 26 | $ | 54 | $ | (4 | ) | $ | (5 | ) | $ | 8 | |||||||||
Ameren Illinois | 41 | 22 | 38 | (14 | ) | (13 | ) | (3 | ) | ||||||||||||||
Other | (1 | ) | (4 | ) | — | — | (1 | ) | (1 | ) | |||||||||||||
Ameren | 64 | 44 | 92 | (18 | ) | (19 | ) | 4 | |||||||||||||||
(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 and the level of such costs included in customer rates. |
Pension Benefits | Postretirement Benefits | ||||||||||||||
Paid from Qualified Trust Funds | Paid from Company Funds | Paid from Qualified Trust Funds | Paid from Company Funds | ||||||||||||
2018 | $ | 255 | $ | 3 | $ | 57 | $ | 2 | |||||||
2019 | 261 | 3 | 59 | 2 | |||||||||||
2020 | 266 | 3 | 62 | 2 | |||||||||||
2021 | 277 | 3 | 64 | 2 | |||||||||||
2022 | 280 | 3 | 65 | 2 | |||||||||||
2023 – 2027 | 1,421 | 13 | 331 | 12 | |||||||||||
Pension Benefits | Postretirement Benefits | ||||||||||||||||
2017 | 2016 | 2015 | 2017 | 2016 | 2015 | ||||||||||||
Discount rate at measurement date | 4.00 | % | 4.50 | % | 4.00 | % | 4.00 | % | 4.50 | % | 4.00 | % | |||||
Expected return on plan assets | 7.00 | 7.00 | 7.25 | 7.00 | 7.00 | 7.00 | |||||||||||
Increase in future compensation | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | |||||||||||
Medical cost trend rate (initial)(a) | (b) | (b) | (b) | 5.00 | 5.00 | 5.00 | |||||||||||
Medical cost trend rate (ultimate)(a) | (b) | (b) | (b) | 5.00 | 5.00 | 5.00 | |||||||||||
(a) | Initial and ultimate medical cost trend rate for certain Medicare-eligible participants is 3.00%. |
(b) | Not applicable |
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 | $ | (1 | ) | $ | 157 | $ | — | $ | 44 | ||||||
0.25% increase in salary scale | 2 | 15 | — | — | |||||||||||
1.00% increase in annual medical trend | — | — | 4 | 71 | |||||||||||
1.00% decrease in annual medical trend | — | — | (4 | ) | (71 | ) | |||||||||
2017 | 2016 | 2015 | |||||||||
Ameren Missouri | $ | 16 | $ | 16 | $ | 16 | |||||
Ameren Illinois | 13 | 12 | 12 | ||||||||
Other | 1 | 1 | 1 | ||||||||
Ameren | 30 | 29 | 29 | ||||||||
Quoted Prices in Active Markets for Identified Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Measured at NAV | Total | |||||||||||||||
Cash and cash equivalents | $ | — | $ | — | $ | — | $ | 25 | $ | 25 | |||||||||
Equity securities: | |||||||||||||||||||
U.S. large-capitalization | — | — | — | 1,523 | 1,523 | ||||||||||||||
U.S. small- and mid-capitalization | 379 | — | — | — | 379 | ||||||||||||||
International and emerging markets | 179 | — | — | 450 | 629 | ||||||||||||||
Debt securities: | |||||||||||||||||||
Corporate bonds | — | 726 | — | 15 | 741 | ||||||||||||||
Municipal bonds | — | 91 | — | — | 91 | ||||||||||||||
U.S. Treasury and agency securities | 8 | 816 | — | — | 824 | ||||||||||||||
Other | — | 7 | — | — | 7 | ||||||||||||||
Real estate | — | — | — | 196 | 196 | ||||||||||||||
Private equity | — | — | — | 4 | 4 | ||||||||||||||
Total | $ | 566 | $ | 1,640 | $ | — | $ | 2,213 | $ | 4,419 | |||||||||
Less: Medical benefit assets at December 31(a) | (153 | ) | |||||||||||||||||
Plus: Net receivables at December 31(b) | 27 | ||||||||||||||||||
Fair value of pension plans’ assets at December 31 | $ | 4,293 | |||||||||||||||||
(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 or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | Measured at NAV | Total | |||||||||||||||
Cash and cash equivalents | $ | — | $ | — | $ | — | $ | 33 | $ | 33 | |||||||||
Equity securities: | |||||||||||||||||||
U.S. large-capitalization | — | — | — | 1,352 | 1,352 | ||||||||||||||
U.S. small- and mid-capitalization | 361 | — | — | — | 361 | ||||||||||||||
International and emerging markets | 133 | — | — | 389 | 522 | ||||||||||||||
Debt securities: | |||||||||||||||||||
Corporate bonds | — | 617 | — | 13 | 630 | ||||||||||||||
Municipal bonds | — | 95 | — | — | 95 | ||||||||||||||
U.S. Treasury and agency securities | — | 701 | — | — | 701 | ||||||||||||||
Other | — | 21 | — | — | 21 | ||||||||||||||
Real estate | — | — | — | 202 | 202 | ||||||||||||||
Private equity | — | — | — | 6 | 6 | ||||||||||||||
Total | $ | 494 | $ | 1,434 | $ | — | $ | 1,995 | $ | 3,923 | |||||||||
Less: Medical benefit assets at December 31(a) | (132 | ) | |||||||||||||||||
Plus: Net receivables at December 31(b) | 22 | ||||||||||||||||||
Fair value of pension plans’ assets at December 31 | $ | 3,813 | |||||||||||||||||
(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) | Measured at NAV | Total | |||||||||||||||
Cash and cash equivalents | $ | 44 | $ | — | $ | — | $ | — | $ | 44 | |||||||||
Equity securities: | |||||||||||||||||||
U.S. large-capitalization | 332 | — | — | 110 | 442 | ||||||||||||||
U.S. small- and mid-capitalization | 80 | — | — | — | 80 | ||||||||||||||
International and emerging markets | 53 | — | — | 101 | 154 | ||||||||||||||
Other | — | 8 | — | — | 8 | ||||||||||||||
Debt securities: | |||||||||||||||||||
Corporate bonds | — | 144 | — | — | 144 | ||||||||||||||
Municipal bonds | — | 110 | — | — | 110 | ||||||||||||||
U.S. Treasury and agency securities | — | 76 | — | — | 76 | ||||||||||||||
Other | — | 4 | — | 34 | 38 | ||||||||||||||
Total | $ | 509 | $ | 342 | $ | — | $ | 245 | $ | 1,096 | |||||||||
Plus: Medical benefit assets at December 31(a) | 153 | ||||||||||||||||||
Less: Net payables at December 31(b) | (26 | ) | |||||||||||||||||
Fair value of postretirement benefit plans’ assets at December 31 | $ | 1,223 | |||||||||||||||||
(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 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) | Measured at NAV | Total | |||||||||||||||
Cash and cash equivalents | $ | 53 | $ | — | $ | — | $ | — | $ | 53 | |||||||||
Equity securities: | |||||||||||||||||||
U.S. large-capitalization | 291 | — | — | 101 | 392 | ||||||||||||||
U.S. small- and mid-capitalization | 72 | — | — | — | 72 | ||||||||||||||
International and emerging markets | 40 | — | — | 92 | 132 | ||||||||||||||
Other | — | 7 | — | — | 7 | ||||||||||||||
Debt securities: | |||||||||||||||||||
Corporate bonds | — | 141 | — | — | 141 | ||||||||||||||
Municipal bonds | — | 110 | — | — | 110 | ||||||||||||||
U.S. Treasury and agency securities | — | 68 | — | — | 68 | ||||||||||||||
Other | — | — | — | 19 | 19 | ||||||||||||||
Total | $ | 456 | $ | 326 | $ | — | $ | 212 | $ | 994 | |||||||||
Plus: Medical benefit assets at December 31(a) | 132 | ||||||||||||||||||
Less: Net payables at December 31(b) | (25 | ) | |||||||||||||||||
Fair value of postretirement benefit plans’ assets at December 31 | $ | 1,101 | |||||||||||||||||
(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 interest receivables and receivables related to pending security sales. |
|
|||
Performance Share Units | ||||||
Share Units | Weighted-average Grant Date Fair Value per Share Unit | |||||
Nonvested at January 1, 2017(a) | 780,545 | $ | 47.54 | |||
Granted(b) | 508,161 | 59.16 | ||||
Forfeitures | (50,523 | ) | 52.50 | |||
Undistributed vested units(c) | (342,694 | ) | 51.65 | |||
Nonvested at December 31, 2017(a) | 895,489 | $ | 52.28 | |||
(a) | Excludes 369,878 and 712,572 performance share units granted to retirement-eligible employees as of January 1, 2017 and December 31, 2017, respectively, as the undistributed performance share units are fully vested. |
(b) | Includes performance share units granted to certain executive and nonexecutive officers and other eligible employees in 2017 under the 2014 Incentive Plan. |
(c) | Includes performance share units that vested due to attainment of retirement eligibility by certain employees. Actual shares issued for retirement-eligible employees will vary depending on actual performance over the three-year measurement period. |
2017 | 2016 | 2015 | |
Fair value of share units awarded | $59.16 | $44.13 | $52.88 |
Ameren’s closing common share price at December 31 of the prior year | $52.46 | $43.23 | $46.13 |
Three-year risk free rate | 1.47% | 1.31% | 1.10% |
Volatility range | 15% - 21% | 15% - 20% | 12% - 18% |
2017 | 2016 | 2015 | |||||||||
Ameren Missouri | $ | 4 | $ | 4 | $ | 5 | |||||
Ameren Illinois | 2 | 2 | 3 | ||||||||
Other(a) | 12 | 11 | 11 | ||||||||
Ameren | 18 | 17 | 19 | ||||||||
Less income tax benefit | 7 | 6 | 7 | ||||||||
Stock-based compensation expense, net | $ | 11 | $ | 11 | $ | 12 | |||||
(a) | Represents compensation expense of employees of Ameren Services. These amounts are not included in the Ameren Missouri and Ameren Illinois amounts above. |
|
|||
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
Increase (Decrease) | |||||||||||||||
Accumulated deferred income taxes, net | $ | (1,419 | ) | $ | (871 | ) | $ | 37 | $ | (2,253 | ) | ||||
Income tax expense (benefit)(a) | 32 | (5 | ) | 127 | 154 | ||||||||||
Noncurrent regulatory assets | (89 | ) | (24 | ) | (1 | ) | (114 | ) | |||||||
Noncurrent regulatory liabilities | 1,362 | 842 | 89 | 2,293 | |||||||||||
Ameren Missouri | Ameren Illinois | Ameren | ||||||
2017 | ||||||||
Federal statutory corporate income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Depreciation differences | 1 | (1 | ) | — | ||||
Amortization of deferred investment tax credit | (1 | ) | — | (1 | ) | |||
State tax | 4 | 6 | 6 | |||||
TCJA | 6 | (1 | ) | 14 | ||||
Tax credits | (1 | ) | — | — | ||||
Other permanent items | — | (1 | ) | (2 | ) | |||
Effective income tax rate | 44 | % | 38 | % | 52 | % | ||
2016 | ||||||||
Federal statutory corporate income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Depreciation differences | 1 | — | — | |||||
Amortization of deferred investment tax credit | (1 | ) | — | — | ||||
State tax | 3 | 5 | 4 | |||||
Stock-based compensation(a) | — | — | (2 | ) | ||||
Valuation allowance | — | — | 1 | |||||
Other permanent items | — | (2 | ) | (1 | ) | |||
Effective income tax rate | 38 | % | 38 | % | 37 | % | ||
2015 | ||||||||
Federal statutory corporate income tax rate: | 35 | % | 35 | % | 35 | % | ||
Increases (decreases) from: | ||||||||
Depreciation differences | — | (2 | ) | (1 | ) | |||
Amortization of deferred investment tax credit | (1 | ) | — | (1 | ) | |||
State tax | 3 | 5 | 5 | |||||
Other permanent items | — | (1 | ) | — | ||||
Effective income tax rate | 37 | % | 37 | % | 38 | % | ||
(a) | Reflects the adoption of authoritative accounting guidance related to share-based compensation, which resulted in the recognition of a $21 million income tax benefit in 2016. |
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
2017 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | 149 | $ | (34 | ) | $ | (110 | ) | $ | 5 | |||||
State | 23 | 29 | (20 | ) | 32 | ||||||||||
Deferred taxes: | |||||||||||||||
Federal | 76 | 185 | 250 | 511 | |||||||||||
State | 11 | (13 | ) | 36 | 34 | ||||||||||
Amortization of deferred investment tax credits | (5 | ) | (1 | ) | — | (6 | ) | ||||||||
Total income tax expense | $ | 254 | $ | 166 | $ | 156 | $ | 576 | |||||||
2016 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | 31 | $ | (8 | ) | $ | (24 | ) | $ | (1 | ) | ||||
State | 6 | 12 | (21 | ) | (3 | ) | |||||||||
Deferred taxes: | |||||||||||||||
Federal | 161 | 117 | 21 | 299 | |||||||||||
State | 23 | 37 | 32 | 92 | |||||||||||
Amortization of deferred investment tax credits | (5 | ) | — | — | (5 | ) | |||||||||
Total income tax expense | $ | 216 | $ | 158 | $ | 8 | $ | 382 | |||||||
2015 | |||||||||||||||
Current taxes: | |||||||||||||||
Federal | $ | 110 | $ | (83 | ) | $ | (29 | ) | $ | (2 | ) | ||||
State | 17 | (11 | ) | (10 | ) | (4 | ) | ||||||||
Deferred taxes: | |||||||||||||||
Federal | 71 | 193 | 35 | 299 | |||||||||||
State | 16 | 29 | 31 | 76 | |||||||||||
Amortization of deferred investment tax credits | (5 | ) | (1 | ) | — | (6 | ) | ||||||||
Total income tax expense | $ | 209 | $ | 127 | $ | 27 | $ | 363 | |||||||
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
2017 | |||||||||||||||
Accumulated deferred income taxes, net liability (asset): | |||||||||||||||
Plant related | $ | 2,064 | $ | 1,264 | $ | 146 | $ | 3,474 | |||||||
Regulatory assets and liabilities, net | (317 | ) | (206 | ) | (24 | ) | (547 | ) | |||||||
Deferred employee benefit costs | (53 | ) | (17 | ) | (61 | ) | (131 | ) | |||||||
Revenue requirement reconciliation adjustments | — | 20 | — | 20 | |||||||||||
Tax carryforwards | (31 | ) | (43 | ) | (287 | ) | (361 | ) | |||||||
Other | (13 | ) | 3 | 61 | 51 | ||||||||||
Total net accumulated deferred income tax liabilities (assets) | $ | 1,650 | $ | 1,021 | $ | (165 | ) | $ | 2,506 | ||||||
2016 | |||||||||||||||
Accumulated deferred income taxes, net liability (asset): | |||||||||||||||
Plant related | $ | 3,103 | $ | 1,769 | $ | 147 | $ | 5,019 | |||||||
Regulatory assets and liabilities, net | 75 | (1 | ) | — | 74 | ||||||||||
Deferred employee benefit costs | (76 | ) | (38 | ) | (97 | ) | (211 | ) | |||||||
Revenue requirement reconciliation adjustments | — | 34 | — | 34 | |||||||||||
Tax carryforwards | (66 | ) | (138 | ) | (472 | ) | (676 | ) | |||||||
Other | (23 | ) | 5 | 42 | 24 | ||||||||||
Total net accumulated deferred income tax liabilities (assets) | $ | 3,013 | $ | 1,631 | $ | (380 | ) | $ | 4,264 | ||||||
Ameren Missouri | Ameren Illinois | Other | Ameren | ||||||||||||
2017 | |||||||||||||||
Net operating loss carryforwards: | |||||||||||||||
Federal(a) | $ | — | $ | 41 | $ | 162 | $ | 203 | |||||||
State(a) | — | — | 32 | 32 | |||||||||||
Total net operating loss carryforwards | $ | — | $ | 41 | $ | 194 | $ | 235 | |||||||
Tax credit carryforwards: | |||||||||||||||
Federal(b) | $ | 31 | $ | 2 | $ | 80 | $ | 113 | |||||||
State(c) | — | — | 7 | 7 | |||||||||||
Total tax credit carryforwards | $ | 31 | $ | 2 | $ | 87 | $ | 120 | |||||||
Charitable contribution carryforwards(d) | $ | — | $ | — | $ | 11 | $ | 11 | |||||||
Valuation allowance(e) | — | — | (5 | ) | (5 | ) | |||||||||
Total charitable contribution carryforwards | $ | — | $ | — | $ | 6 | $ | 6 | |||||||
2016 | |||||||||||||||
Net operating loss carryforwards: | |||||||||||||||
Federal | $ | 33 | $ | 137 | $ | 324 | $ | 494 | |||||||
State | 4 | — | 41 | 45 | |||||||||||
Total net operating loss carryforwards | $ | 37 | $ | 137 | $ | 365 | $ | 539 | |||||||
Tax credit carryforwards: | |||||||||||||||
Federal | $ | 29 | $ | 1 | $ | 79 | $ | 109 | |||||||
State | — | — | 21 | 21 | |||||||||||
Total tax credit carryforwards | $ | 29 | $ | 1 | $ | 100 | $ | 130 | |||||||
Charitable contribution carryforwards | $ | — | $ | — | $ | 18 | $ | 18 | |||||||
Valuation allowance | — | — | (11 | ) | (11 | ) | |||||||||
Total charitable contribution carryforwards | $ | — | $ | — | $ | 7 | $ | 7 | |||||||
(a) | Will expire between 2033 and 2036. Any net operating loss carryforward generated after January 1, 2018, will not have an expiration date as a result of the TCJA. |
(b) | Will expire between 2029 and 2037. |
(c) | Will expire between2019 and 2022. |
(d) | Will expire between 2018 and 2021. |
(e) | See Schedule II under Part IV, Item 15, in this report for information on changes in the valuation allowance. |
|
|||
IPA Procurement Event | Performance Period | MWh | Average Price per MWh | ||
May 2014 | January 2015 – February 2017 | 168,400 | $ | 51 | |
April 2015 | June 2015 – June 2017 | 667,000 | 36 | ||
September 2015 | November 2015 – May 2018 | 339,000 | 38 | ||
April 2016 | June 2017 – September 2018 | 375,200 | 35 | ||
September 2016 | May 2017 – September 2018 | 82,800 | 34 | ||
April 2017 | March 2019 – May 2020 | 85,600 | 34 | ||
Agreement | Income Statement Line Item | Ameren Missouri | Ameren Illinois | ||||||
Ameren Missouri power supply agreements | Operating Revenues | 2017 | $ | 23 | $ | (a) | |||
with Ameren Illinois | 2016 | 28 | (a) | ||||||
2015 | 15 | (a) | |||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2017 | 26 | 4 | |||||
rent and facility services | 2016 | 25 | 5 | ||||||
2015 | 25 | 4 | |||||||
Ameren Missouri and Ameren Illinois | Operating Revenues | 2017 | (b) | 1 | |||||
miscellaneous support services | 2016 | 1 | (b) | ||||||
2015 | 2 | (b) | |||||||
Total Operating Revenues | 2017 | $ | 49 | $ | 5 | ||||
2016 | 54 | 5 | |||||||
2015 | 42 | 4 | |||||||
Ameren Illinois power supply | Purchased Power | 2017 | $ | (a) | $ | 23 | |||
agreements with Ameren Missouri | 2016 | (a) | 28 | ||||||
2015 | (a) | 15 | |||||||
Ameren Illinois transmission | Purchased Power | 2017 | (a) | 2 | |||||
services from ATXI | 2016 | (a) | 2 | ||||||
2015 | (a) | 2 | |||||||
Total Purchased Power | 2017 | $ | (a) | $ | 25 | ||||
2016 | (a) | 30 | |||||||
2015 | (a) | 17 | |||||||
Ameren Services support services | Other Operations and | 2017 | $ | 149 | $ | 139 | |||
agreement | Maintenance | 2016 | 129 | 123 | |||||
2015 | 131 | 119 | |||||||
Money pool borrowings (advances) | (Interest Charges) | 2017 | $ | 1 | $ | (b) | |||
Miscellaneous Income | 2016 | (b) | (b) | ||||||
2015 | (b) | (b) | |||||||
(a) | Not applicable. |
(b) | Amount less than $1 million. |
|
|||
2018 | 2019 | 2020 | 2021 | 2022 | After 5 Years | Total | |||||||||||||||||||||
Ameren:(a) | |||||||||||||||||||||||||||
Minimum capital lease payments(b)(c) | $ | 32 | $ | 32 | $ | 32 | $ | 33 | $ | 32 | $ | 264 | $ | 425 | |||||||||||||
Less amount representing interest | 26 | 25 | 25 | 25 | 24 | 24 | 149 | ||||||||||||||||||||
Present value of minimum capital lease payments | $ | 6 | $ | 7 | $ | 7 | $ | 8 | $ | 8 | $ | 240 | $ | 276 | |||||||||||||
Operating leases | 10 | 9 | 8 | 6 | 6 | 14 | 53 | ||||||||||||||||||||
Total lease obligations | $ | 16 | $ | 16 | $ | 15 | $ | 14 | $ | 14 | $ | 254 | $ | 329 | |||||||||||||
Ameren Missouri: | |||||||||||||||||||||||||||
Minimum capital lease payments(b)(c) | $ | 32 | $ | 32 | $ | 32 | $ | 33 | $ | 32 | $ | 264 | $ | 425 | |||||||||||||
Less amount representing interest | 26 | 25 | 25 | 25 | 24 | 24 | 149 | ||||||||||||||||||||
Present value of minimum capital lease payments | $ | 6 | $ | 7 | $ | 7 | $ | 8 | $ | 8 | $ | 240 | $ | 276 | |||||||||||||
Operating leases | 8 | 8 | 7 | 6 | 6 | 14 | 49 | ||||||||||||||||||||
Total lease obligations | $ | 14 | $ | 15 | $ | 14 | $ | 14 | $ | 14 | $ | 254 | $ | 325 | |||||||||||||
Ameren Illinois: | |||||||||||||||||||||||||||
Operating leases | $ | 1 | (d) | (d) | (d) | (d) | $ | 1 | $ | 2 | |||||||||||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
(b) | See Note 3 – Property, Plant, and Equipment, Net for additional information. |
(c) | See Note 5 – Long-term Debt and Equity Financings for additional information on Ameren’s and Ameren Missouri’s capital lease agreements. |
(d) | Less than $1 million. |
2017 | 2016 | 2015 | |||||||||
Ameren(a) | $ | 11 | $ | 38 | $ | 36 | |||||
Ameren Missouri | 10 | 34 | 34 | ||||||||
Ameren Illinois | 1 | 30 | 28 | ||||||||
(a) | Includes amounts for Ameren registrant and nonregistrant subsidiaries and intercompany eliminations. |
Coal | Natural Gas(a) | Nuclear Fuel | Purchased Power(b)(c) | Methane Gas | Other | Total | |||||||||||||||||||||
Ameren:(d) | |||||||||||||||||||||||||||
2018 | $ | 463 | $ | 205 | $ | 67 | $ | 170 | $ | 3 | $ | 73 | $ | 981 | |||||||||||||
2019 | 383 | 163 | 26 | 63 | 4 | 37 | 676 | ||||||||||||||||||||
2020 | 85 | 110 | 39 | 14 | 4 | 36 | 288 | ||||||||||||||||||||
2021 | 27 | 46 | 45 | 3 | 5 | 25 | 151 | ||||||||||||||||||||
2022 | — | 11 | 12 | 2 | 5 | 25 | 55 | ||||||||||||||||||||
Thereafter | — | 38 | 45 | 18 | 58 | 95 | 254 | ||||||||||||||||||||
Total | $ | 958 | $ | 573 | $ | 234 | $ | 270 | $ | 79 | $ | 291 | $ | 2,405 | |||||||||||||
Ameren Missouri: | |||||||||||||||||||||||||||
2018 | $ | 463 | $ | 42 | $ | 67 | $ | — | $ | 3 | $ | 53 | $ | 628 | |||||||||||||
2019 | 383 | 36 | 26 | — | 4 | 24 | 473 | ||||||||||||||||||||
2020 | 85 | 29 | 39 | — | 4 | 24 | 181 | ||||||||||||||||||||
2021 | 27 | 13 | 45 | — | 5 | 25 | 115 | ||||||||||||||||||||
2022 | — | 6 | 12 | — | 5 | 25 | 48 | ||||||||||||||||||||
Thereafter | — | 16 | 45 | — | 58 | 75 | 194 | ||||||||||||||||||||
Total | $ | 958 | $ | 142 | $ | 234 | $ | — | $ | 79 | $ | 226 | $ | 1,639 | |||||||||||||
Ameren Illinois: | |||||||||||||||||||||||||||
2018 | $ | — | $ | 163 | $ | — | $ | 170 | $ | — | $ | 19 | $ | 352 | |||||||||||||
2019 | — | 127 | — | 63 | — | 13 | 203 | ||||||||||||||||||||
2020 | — | 81 | — | 14 | — | 12 | 107 | ||||||||||||||||||||
2021 | — | 33 | — | 3 | — | — | 36 | ||||||||||||||||||||
2022 | — | 5 | — | 2 | — | — | 7 | ||||||||||||||||||||
Thereafter | — | 22 | — | 18 | — | — | 40 | ||||||||||||||||||||
Total | $ | — | $ | 431 | $ | — | $ | 270 | $ | — | $ | 44 | $ | 745 | |||||||||||||
(a) | Includes amounts for generation and for distribution. |
(b) | The purchased power amounts for Ameren and Ameren Illinois exclude agreements for renewable energy credits through 2032 with various renewable energy suppliers due to the contingent nature of the payment amounts. |
(c) | The purchased power amounts for Ameren and Ameren Missouri exclude a 102-megawatt power purchase agreement with a wind farm operator, which expires in 2024, due to the contingent nature of the payment amounts. |
(d) | Includes amounts for Ameren registrant and nonregistrant subsidiaries. |
|
|||
Ameren Missouri | Ameren Illinois Electric Distribution | Ameren Illinois Natural Gas | Ameren Transmission | Other | Intersegment Eliminations | Consolidated | |||||||||||||||||||||
2017 | |||||||||||||||||||||||||||
External revenues | $ | 3,490 | $ | 1,565 | $ | 742 | $ | 382 | $ | (2 | ) | $ | — | $ | 6,177 | ||||||||||||
Intersegment revenues | 49 | 4 | 1 | 44 | (a) | — | (98 | ) | — | ||||||||||||||||||
Depreciation and amortization | 533 | 239 | 59 | 60 | 5 | — | 896 | ||||||||||||||||||||
Interest income | 27 | 7 | — | — | 11 | (11 | ) | 34 | |||||||||||||||||||
Interest charges | 207 | 73 | 36 | 67 | (b) | 19 | (11 | ) | 391 | ||||||||||||||||||
Income taxes | 254 | 83 | 36 | 90 | 113 | — | 576 | ||||||||||||||||||||
Net income (loss) attributable to Ameren common shareholders from continuing operations | 323 | 131 | 60 | 140 | (131 | ) | — | 523 | |||||||||||||||||||
Capital expenditures | 773 | 476 | 245 | 644 | 1 | (7 | ) | 2,132 | |||||||||||||||||||
2016 | |||||||||||||||||||||||||||
External revenues | $ | 3,469 | $ | 1,545 | $ | 753 | $ | 309 | $ | — | $ | — | $ | 6,076 | |||||||||||||
Intersegment revenues | 54 | 4 | 1 | 46 | (a) | — | (105 | ) | — | ||||||||||||||||||
Depreciation and amortization | 514 | 226 | 55 | 43 | 7 | — | 845 | ||||||||||||||||||||
Interest income | 28 | 11 | — | 1 | 11 | (11 | ) | 40 | |||||||||||||||||||
Interest charges | 211 | 72 | 34 | 58 | (b) | 18 | (11 | ) | 382 | ||||||||||||||||||
Income taxes | 216 | 78 | 39 | 74 | (25 | ) | — | 382 | |||||||||||||||||||
Net income (loss) attributable to Ameren common shareholders from continuing operations | 357 | 126 | 59 | 117 | (6 | ) | — | 653 | |||||||||||||||||||
Capital expenditures | 738 | 470 | 181 | 689 | 4 | (6 | ) | 2,076 | |||||||||||||||||||
2015 | |||||||||||||||||||||||||||
External revenues | $ | 3,566 | $ | 1,529 | $ | 782 | $ | 219 | $ | 2 | $ | — | $ | 6,098 | |||||||||||||
Intersegment revenues | 43 | 3 | 1 | 40 | (a) | — | (87 | ) | — | ||||||||||||||||||
Depreciation and amortization | 492 | 212 | 52 | 33 | 7 | — | 796 | ||||||||||||||||||||
Interest income | 28 | 12 | — | — | 7 | (6 | ) | 41 | |||||||||||||||||||
Interest charges | 219 | 71 | 35 | 35 | (b) | 1 | (6 | ) | 355 | ||||||||||||||||||
Income taxes | 209 | 71 | 24 | 51 | 8 | — | 363 | ||||||||||||||||||||
Net income (loss) attributable to Ameren common shareholders from continuing operations | 352 | 123 | 37 | 83 | (16 | ) | — | 579 | |||||||||||||||||||
Capital expenditures | 622 | 491 | 133 | 669 | 2 | — | 1,917 | ||||||||||||||||||||
(a) | Ameren Transmission earns revenue from transmission service provided to Ameren Illinois Electric Distribution. See discussion of transactions above. |
(b) | Ameren Transmission interest charges include an allocation of financing costs from Ameren (parent). |
Ameren Illinois Electric Distribution | Ameren Illinois Natural Gas | Ameren Illinois Transmission | Intersegment Eliminations | Consolidated | ||||||||||||||||
2017 | ||||||||||||||||||||
External revenues | $ | 1,569 | $ | 743 | $ | 216 | $ | — | $ | 2,528 | ||||||||||
Intersegment revenues | — | — | 42 | (a) | (42 | ) | — | |||||||||||||
Depreciation and amortization | 239 | 59 | 43 | — | 341 | |||||||||||||||
Interest income | 7 | — | — | — | 7 | |||||||||||||||
Interest charges | 73 | 36 | 35 | — | 144 | |||||||||||||||
Income taxes | 83 | 36 | 47 | — | 166 | |||||||||||||||
Net income available to common shareholder | 131 | 60 | 77 | — | 268 | |||||||||||||||
Capital expenditures | 476 | 245 | 355 | — | 1,076 | |||||||||||||||
2016 | ||||||||||||||||||||
External revenues | $ | 1,549 | $ | 754 | $ | 187 | $ | — | $ | 2,490 | ||||||||||
Intersegment revenues | — | — | 45 | (a) | (45 | ) | — | |||||||||||||
Depreciation and amortization | 226 | 55 | 38 | — | 319 | |||||||||||||||
Interest income | 11 | — | 1 | — | 12 | |||||||||||||||
Interest charges | 72 | 34 | 34 | — | 140 | |||||||||||||||
Income taxes | 78 | 39 | 41 | — | 158 | |||||||||||||||
Net income available to common shareholder | 126 | 59 | 67 | — | 252 | |||||||||||||||
Capital expenditures | 470 | 181 | 273 | — | 924 | |||||||||||||||
2015 | ||||||||||||||||||||
External revenues | $ | 1,532 | $ | 783 | $ | 151 | $ | — | $ | 2,466 | ||||||||||
Intersegment revenues | — | — | 38 | (a) | (38 | ) | — | |||||||||||||
Depreciation and amortization | 212 | 52 | 31 | — | 295 | |||||||||||||||
Interest income | 12 | — | — | — | 12 | |||||||||||||||
Interest charges | 71 | 35 | 25 | — | 131 | |||||||||||||||
Income taxes | 71 | 24 | 32 | — | 127 | |||||||||||||||
Net income available to common shareholder | 123 | 37 | 54 | — | 214 | |||||||||||||||
Capital expenditures | 491 | 133 | 294 | — | 918 | |||||||||||||||
(a) | Ameren Illinois Transmission earns revenue from transmission service provided to Ameren Illinois Electric Distribution. See discussion of transactions above. |
|
|||
Ameren | 2017 | 2016 | ||||||||||||||||||||||||||||||
Quarter ended | March 31 | June 30 | September 30 | December 31 | March 31 | June 30 | September 30 | December 31 | ||||||||||||||||||||||||
Operating revenues | $ | 1,514 | $ | 1,538 | $ | 1,723 | $ | 1,402 | $ | 1,434 | $ | 1,427 | $ | 1,859 | $ | 1,356 | ||||||||||||||||
Operating income | 254 | 398 | 581 | 225 | 220 | 325 | 691 | 145 | ||||||||||||||||||||||||
Net income (loss) | 104 | 194 | 290 | (59 | ) | (a) | 107 | 148 | 371 | 33 | ||||||||||||||||||||||
Net income (loss) attributable to Ameren common shareholders | $ | 102 | $ | 193 | $ | 288 | $ | (60 | ) | $ | 105 | $ | 147 | $ | 369 | $ | 32 | |||||||||||||||
Earnings (loss) per common share – basic | $ | 0.42 | $ | 0.79 | $ | 1.19 | $ | (0.24 | ) | $ | 0.43 | $ | 0.61 | $ | 1.52 | $ | 0.13 | |||||||||||||||
Earnings (loss) per common share – diluted(b) | $ | 0.42 | $ | 0.79 | $ | 1.18 | $ | (0.24 | ) | $ | 0.43 | $ | 0.61 | $ | 1.52 | $ | 0.13 | |||||||||||||||
(a) | Includes an increase to income tax expense of $154 million recorded in 2017 as a result of the TCJA. |
(b) | The sum of quarterly amounts, including per share amounts, may not equal amounts reported for year-to-date periods. This is because of the effects of rounding and the changes in the number of weighted-average diluted shares outstanding each period. |
Ameren Missouri Quarter ended | Operating Revenues | Operating Income | Net Income (Loss) | Net Income (Loss) Available to Common Shareholder | ||||||||||||
March 31, 2017 | $ | 790 | $ | 53 | $ | 6 | $ | 5 | ||||||||
March 31, 2016 | 741 | 63 | 15 | 14 | ||||||||||||
June 30, 2017 | 935 | 237 | 121 | 120 | ||||||||||||
June 30, 2016 | 867 | 197 | 93 | 92 | ||||||||||||
September 30, 2017 | 1,115 | 417 | 235 | 234 | ||||||||||||
September 30, 2016 | 1,165 | 431 | 242 | 241 | ||||||||||||
December 31, 2017 | 699 | 40 | (36 | ) | (a) | (36 | ) | |||||||||
December 31, 2016 | 750 | 54 | 10 | 10 | ||||||||||||
(a) | Includes an increase to income tax expense of $32 million recorded in 2017 as a result of the TCJA. |
Ameren Illinois Quarter ended(a) | Operating Revenues | Operating Income | Net Income | Net Income Available to Common Shareholder | ||||||||||||
March 31, 2017 | $ | 703 | $ | 172 | $ | 80 | $ | 79 | ||||||||
March 31, 2016 | 677 | 133 | 60 | 59 | ||||||||||||
June 30, 2017 | 576 | 130 | 58 | 57 | ||||||||||||
June 30, 2016 | 542 | 107 | 46 | 45 | ||||||||||||
September 30, 2017 | 575 | 128 | 55 | 55 | ||||||||||||
September 30, 2016 | 676 | 230 | 119 | 119 | ||||||||||||
December 31, 2017 | 674 | 150 | 78 | 77 | ||||||||||||
December 31, 2016 | 595 | 74 | 30 | 29 | ||||||||||||
(a) | In 2017, in connection with the decoupling provisions of the FEJA, Ameren Illinois changed the method it used to recognize its interim-period revenue. Ameren Illinois now recognizes revenue consistent with the timing of incurred electric distribution recoverable costs, and it recognizes revenue associated with the expected return on its rate base ratably over the year. As a result of this change in recognition of the interim period revenue for the IEIMA formula rate framework, as modified by the FEJA, Ameren Illinois incurred quarterly year-over-year increases to earnings in 2017 in comparison to 2016 for the first, second, and fourth quarters and a decrease to earnings in the third quarter. The change in interim period revenue recognition did not affect 2017 annual earnings. |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||