x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 54 1163725 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
4300 Wilson Boulevard Arlington, Virginia | 22203 | |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer x | Accelerated filer ¨ | Non-accelerated filer ¨ | Smaller reporting company ¨ | |||
(Do not check if a smaller reporting company) |
ITEM 1. | ||
ITEM 2. | ||
ITEM 3. | ||
ITEM 4. | ||
ITEM 1. | ||
ITEM 1A. | ||
ITEM 2. | ||
ITEM 3. | ||
ITEM 4. | ||
ITEM 5. | ||
ITEM 6. | ||
September 30, 2013 | December 31, 2012 | |||||||
(in millions, except share and per share data) | ||||||||
ASSETS | ||||||||
CURRENT ASSETS | ||||||||
Cash and cash equivalents | $ | 2,031 | $ | 1,909 | ||||
Restricted cash | 620 | 738 | ||||||
Short-term investments | 898 | 693 | ||||||
Accounts receivable, net of allowance for doubtful accounts of $140 and $195, respectively | 2,326 | 2,542 | ||||||
Inventory | 711 | 722 | ||||||
Deferred income taxes | 172 | 199 | ||||||
Prepaid expenses | 199 | 223 | ||||||
Other current assets | 836 | 1,074 | ||||||
Current assets of discontinued operations and held-for-sale assets | 458 | 365 | ||||||
Total current assets | 8,251 | 8,465 | ||||||
NONCURRENT ASSETS | ||||||||
Property, Plant and Equipment: | ||||||||
Land | 952 | 1,005 | ||||||
Electric generation, distribution assets and other | 30,835 | 30,451 | ||||||
Accumulated depreciation | (9,531 | ) | (9,195 | ) | ||||
Construction in progress | 2,826 | 2,511 | ||||||
Property, plant and equipment, net | 25,082 | 24,772 | ||||||
Other Assets: | ||||||||
Investments in and advances to affiliates | 1,025 | 1,196 | ||||||
Debt service reserves and other deposits | 485 | 511 | ||||||
Goodwill | 1,941 | 1,999 | ||||||
Other intangible assets, net of accumulated amortization of $151 and $222, respectively | 325 | 395 | ||||||
Deferred income taxes | 821 | 940 | ||||||
Other noncurrent assets | 2,169 | 2,190 | ||||||
Noncurrent assets of discontinued operations and held-for-sale assets | 1,151 | 1,362 | ||||||
Total other assets | 7,917 | 8,593 | ||||||
TOTAL ASSETS | $ | 41,250 | $ | 41,830 | ||||
LIABILITIES AND EQUITY | ||||||||
CURRENT LIABILITIES | ||||||||
Accounts payable | $ | 2,156 | $ | 2,547 | ||||
Accrued interest | 396 | 288 | ||||||
Accrued and other liabilities | 2,116 | 2,350 | ||||||
Non-recourse debt, including $267 and $275, respectively, related to variable interest entities | 2,385 | 2,495 | ||||||
Recourse debt | 118 | 11 | ||||||
Current liabilities of discontinued operations and held-for-sale businesses | 838 | 628 | ||||||
Total current liabilities | 8,009 | 8,319 | ||||||
NONCURRENT LIABILITIES | ||||||||
Non-recourse debt, including $939 and $858, respectively, related to variable interest entities | 12,981 | 12,286 | ||||||
Recourse debt | 5,552 | 5,951 | ||||||
Deferred income taxes | 1,116 | 1,192 | ||||||
Pension and other post-retirement liabilities | 2,138 | 2,418 | ||||||
Other noncurrent liabilities | 3,042 | 3,562 | ||||||
Noncurrent liabilities of discontinued operations and held-for-sale businesses | 368 | 510 | ||||||
Total noncurrent liabilities | 25,197 | 25,919 | ||||||
Contingencies and Commitments (see Note 8) | ||||||||
Cumulative preferred stock of subsidiaries | 78 | 78 | ||||||
EQUITY | ||||||||
THE AES CORPORATION STOCKHOLDERS’ EQUITY | ||||||||
Common stock ($0.01 par value, 1,200,000,000 shares authorized; 813,077,875 issued and 742,245,268 outstanding at September 30, 2013 and 810,679,839 issued and 744,263,855 outstanding at December 31, 2012) | 8 | 8 | ||||||
Additional paid-in capital | 8,497 | 8,525 | ||||||
Retained earnings (accumulated deficit) | 56 | (264 | ) | |||||
Accumulated other comprehensive loss | (2,918 | ) | (2,920 | ) | ||||
Treasury stock, at cost (70,832,607 shares at September 30, 2013 and 66,415,984 shares at December 31, 2012) | (830 | ) | (780 | ) | ||||
Total AES Corporation stockholders’ equity | 4,813 | 4,569 | ||||||
NONCONTROLLING INTERESTS | 3,153 | 2,945 | ||||||
Total equity | 7,966 | 7,514 | ||||||
TOTAL LIABILITIES AND EQUITY | $ | 41,250 | $ | 41,830 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(in millions, except per share amounts) | ||||||||||||||||
Revenue: | ||||||||||||||||
Regulated | $ | 2,063 | $ | 2,318 | $ | 6,175 | $ | 6,685 | ||||||||
Non-Regulated | 1,940 | 2,037 | 5,933 | 6,122 | ||||||||||||
Total revenue | 4,003 | 4,355 | 12,108 | 12,807 | ||||||||||||
Cost of Sales: | ||||||||||||||||
Regulated | (1,663 | ) | (1,927 | ) | (5,082 | ) | (5,642 | ) | ||||||||
Non-Regulated | (1,403 | ) | (1,461 | ) | (4,423 | ) | (4,445 | ) | ||||||||
Total cost of sales | (3,066 | ) | (3,388 | ) | (9,505 | ) | (10,087 | ) | ||||||||
Gross margin | 937 | 967 | 2,603 | 2,720 | ||||||||||||
General and administrative expenses | (63 | ) | (64 | ) | (183 | ) | (225 | ) | ||||||||
Interest expense | (357 | ) | (396 | ) | (1,065 | ) | (1,182 | ) | ||||||||
Interest income | 85 | 88 | 213 | 261 | ||||||||||||
Loss on extinguishment of debt | — | — | (212 | ) | — | |||||||||||
Other expense | (15 | ) | (15 | ) | (58 | ) | (56 | ) | ||||||||
Other income | 25 | 7 | 106 | 39 | ||||||||||||
Gain on sale of investments | 3 | 30 | 26 | 214 | ||||||||||||
Goodwill impairment expense | (58 | ) | (1,850 | ) | (58 | ) | (1,850 | ) | ||||||||
Asset impairment expense | (81 | ) | (43 | ) | (129 | ) | (71 | ) | ||||||||
Foreign currency transaction gains (losses) | 32 | (7 | ) | (16 | ) | (108 | ) | |||||||||
Other non-operating expense | (122 | ) | — | (122 | ) | (50 | ) | |||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE TAXES AND EQUITY IN EARNINGS OF AFFILIATES | 386 | (1,283 | ) | 1,105 | (308 | ) | ||||||||||
Income tax expense | (126 | ) | (172 | ) | (285 | ) | (514 | ) | ||||||||
Net equity in earnings of affiliates | 15 | 25 | 21 | 49 | ||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS | 275 | (1,430 | ) | 841 | (773 | ) | ||||||||||
Income from operations of discontinued businesses, net of income tax (benefit) expense of $(2), $2, $2, and $8, respectively | 26 | 30 | 25 | 25 | ||||||||||||
Net gain (loss) from disposal and impairments of discontinued businesses, net of income tax (benefit) expense of $0, $(1), $(2), and $60, respectively | (78 | ) | (2 | ) | (111 | ) | 68 | |||||||||
NET INCOME (LOSS) | 223 | (1,402 | ) | 755 | (680 | ) | ||||||||||
Noncontrolling interests: | ||||||||||||||||
Less: Income from continuing operations attributable to noncontrolling interests | (146 | ) | (155 | ) | (431 | ) | (398 | ) | ||||||||
Less: Income from discontinued operations attributable to noncontrolling interests | (6 | ) | (11 | ) | (4 | ) | (9 | ) | ||||||||
Total net income attributable to noncontrolling interests | (152 | ) | (166 | ) | (435 | ) | (407 | ) | ||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION | $ | 71 | $ | (1,568 | ) | $ | 320 | $ | (1,087 | ) | ||||||
AMOUNTS ATTRIBUTABLE TO THE AES CORPORATION COMMON STOCKHOLDERS: | ||||||||||||||||
Income (loss) from continuing operations, net of tax | $ | 129 | $ | (1,585 | ) | $ | 410 | $ | (1,171 | ) | ||||||
Income (loss) from discontinued operations, net of tax | (58 | ) | 17 | (90 | ) | 84 | ||||||||||
Net income (loss) | $ | 71 | $ | (1,568 | ) | $ | 320 | $ | (1,087 | ) | ||||||
BASIC EARNINGS PER SHARE: | ||||||||||||||||
Income (loss) from continuing operations attributable to The AES Corporation common stockholders, net of tax | $ | 0.17 | $ | (2.12 | ) | $ | 0.55 | $ | (1.54 | ) | ||||||
Income (loss) from discontinued operations attributable to The AES Corporation common stockholders, net of tax | (0.08 | ) | 0.02 | (0.12 | ) | 0.11 | ||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION COMMON STOCKHOLDERS | $ | 0.09 | $ | (2.10 | ) | $ | 0.43 | $ | (1.43 | ) | ||||||
DILUTED EARNINGS PER SHARE: | ||||||||||||||||
Income (loss) from continuing operations attributable to The AES Corporation common stockholders, net of tax | $ | 0.17 | $ | (2.12 | ) | $ | 0.55 | $ | (1.54 | ) | ||||||
Income (loss) from discontinued operations attributable to The AES Corporation common stockholders, net of tax | (0.08 | ) | 0.02 | (0.12 | ) | 0.11 | ||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION COMMON STOCKHOLDERS | $ | 0.09 | $ | (2.10 | ) | $ | 0.43 | $ | (1.43 | ) | ||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | — | $ | 0.04 | $ | 0.08 | $ | 0.04 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(in millions) | ||||||||||||||||
NET INCOME (LOSS) | $ | 223 | $ | (1,402 | ) | $ | 755 | $ | (680 | ) | ||||||
Available-for-sale securities activity: | ||||||||||||||||
Change in fair value of available-for-sale securities, net of income tax (expense) benefit of $0, $0, $0 and $0, respectively | — | — | (1 | ) | 1 | |||||||||||
Reclassification to earnings, net of income tax (expense) benefit of $0, $0, $0 and $0, respectively | — | — | 1 | (1 | ) | |||||||||||
Total change in fair value of available-for-sale securities | — | — | — | — | ||||||||||||
Foreign currency translation activity: | ||||||||||||||||
Foreign currency translation adjustments, net of income tax (expense) benefit of $1, $(2), $3 and $(1), respectively | (6 | ) | 14 | (264 | ) | (227 | ) | |||||||||
Reclassification to earnings, net of income tax (expense) benefit of $0, $0, $0 and $0, respectively | — | (39 | ) | 41 | (42 | ) | ||||||||||
Total foreign currency translation adjustments | (6 | ) | (25 | ) | (223 | ) | (269 | ) | ||||||||
Derivative activity: | ||||||||||||||||
Change in derivative fair value, net of income tax (expense) benefit of $(0), $7, $(28) and $27, respectively | 7 | (55 | ) | 93 | (167 | ) | ||||||||||
Reclassification to earnings, net of income tax (expense) benefit of $(8), $(5), $(30) and $(38), respectively | 27 | 27 | 112 | 153 | ||||||||||||
Total change in fair value of derivatives | 34 | (28 | ) | 205 | (14 | ) | ||||||||||
Pension activity: | ||||||||||||||||
Reclassification to earnings due to amortization of net actuarial loss, net of income tax (expense) benefit of $(6), $(4), $(20) and $(10), respectively | 12 | 6 | 39 | 19 | ||||||||||||
Total pension adjustments | 12 | 6 | 39 | 19 | ||||||||||||
OTHER COMPREHENSIVE INCOME (LOSS) | 40 | (47 | ) | 21 | (264 | ) | ||||||||||
COMPREHENSIVE INCOME (LOSS) | 263 | (1,449 | ) | 776 | (944 | ) | ||||||||||
Less: Comprehensive (income) attributable to noncontrolling interests | (171 | ) | (159 | ) | (454 | ) | (290 | ) | ||||||||
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION | $ | 92 | $ | (1,608 | ) | $ | 322 | $ | (1,234 | ) |
Nine Months Ended September 30, | ||||||||
2013 | 2012 | |||||||
(in millions) | ||||||||
OPERATING ACTIVITIES: | ||||||||
Net income (loss) | $ | 755 | $ | (680 | ) | |||
Adjustments to net income (loss): | ||||||||
Depreciation and amortization | 982 | 1,038 | ||||||
Gain from sale of investments and impairment expense | 313 | 1,802 | ||||||
Deferred income taxes | (82 | ) | 101 | |||||
Provisions for contingencies | 33 | 51 | ||||||
Loss on the extinguishment of debt | 212 | — | ||||||
Loss (gain) on disposals and impairments - discontinued operations | 108 | (130 | ) | |||||
Other | (26 | ) | 10 | |||||
Changes in operating assets and liabilities | ||||||||
(Increase) decrease in accounts receivable | 135 | (191 | ) | |||||
(Increase) decrease in inventory | (6 | ) | (10 | ) | ||||
(Increase) decrease in prepaid expenses and other current assets | 403 | 90 | ||||||
(Increase) decrease in other assets | (149 | ) | (379 | ) | ||||
Increase (decrease) in accounts payable and other current liabilities | (578 | ) | 303 | |||||
Increase (decrease) in income tax payables, net and other tax payables | (66 | ) | (151 | ) | ||||
Increase (decrease) in other liabilities | 6 | 275 | ||||||
Net cash provided by operating activities | 2,040 | 2,129 | ||||||
INVESTING ACTIVITIES: | ||||||||
Capital expenditures | (1,330 | ) | (1,581 | ) | ||||
Acquisitions - net of cash acquired | (3 | ) | (18 | ) | ||||
Proceeds from the sale of businesses, net of cash sold | 167 | 432 | ||||||
Proceeds from the sale of assets | 52 | 4 | ||||||
Sale of short-term investments | 3,375 | 5,116 | ||||||
Purchase of short-term investments | (3,638 | ) | (4,764 | ) | ||||
Decrease in restricted cash, debt service reserves and other assets | 75 | 35 | ||||||
Proceeds from government grants for asset construction | 1 | 120 | ||||||
Other investing | 34 | (20 | ) | |||||
Net cash used in investing activities | (1,267 | ) | (676 | ) | ||||
FINANCING ACTIVITIES: | ||||||||
Repayments under the revolving credit facilities, net | (22 | ) | (322 | ) | ||||
Issuance of recourse debt | 750 | — | ||||||
Issuance of non-recourse debt | 3,082 | 822 | ||||||
Repayments of recourse debt | (1,208 | ) | (8 | ) | ||||
Repayments of non-recourse debt | (2,288 | ) | (759 | ) | ||||
Payments for financing fees | (148 | ) | (24 | ) | ||||
Distributions to noncontrolling interests | (385 | ) | (741 | ) | ||||
Contributions from noncontrolling interests | 157 | 12 | ||||||
Dividends paid on AES common stock | (89 | ) | — | |||||
Payments for financed capital expenditures | (436 | ) | (30 | ) | ||||
Purchase of treasury stock | (63 | ) | (301 | ) | ||||
Other financing | 15 | 8 | ||||||
Net cash used in financing activities | (635 | ) | (1,343 | ) | ||||
Effect of exchange rate changes on cash | (37 | ) | 9 | |||||
Decrease in cash of discontinued and held-for-sale businesses | 21 | 140 | ||||||
Total increase in cash and cash equivalents | 122 | 259 | ||||||
Cash and cash equivalents, beginning | 1,909 | 1,632 | ||||||
Cash and cash equivalents, ending | $ | 2,031 | $ | 1,891 | ||||
SUPPLEMENTAL DISCLOSURES: | ||||||||
Cash payments for interest, net of amounts capitalized | $ | 923 | $ | 1,024 | ||||
Cash payments for income taxes, net of refunds | $ | 506 | $ | 580 |
September 30, 2013 | December 31, 2012 | |||||||
(in millions) | ||||||||
Coal, fuel oil and other raw materials | $ | 345 | $ | 371 | ||||
Spare parts and supplies | 366 | 351 | ||||||
Total | $ | 711 | $ | 722 |
September 30, 2013 | December 31, 2012 | |||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||
AVAILABLE-FOR-SALE:(1) | ||||||||||||||||||||||||||||||||
Debt securities: | ||||||||||||||||||||||||||||||||
Unsecured debentures | $ | — | $ | 665 | $ | — | $ | 665 | $ | — | $ | 448 | $ | — | $ | 448 | ||||||||||||||||
Certificates of deposit | — | 148 | — | 148 | — | 143 | — | 143 | ||||||||||||||||||||||||
Government debt securities | — | 26 | — | 26 | — | 34 | — | 34 | ||||||||||||||||||||||||
Subtotal | — | 839 | — | 839 | — | 625 | — | 625 | ||||||||||||||||||||||||
Equity securities: | ||||||||||||||||||||||||||||||||
Mutual funds | — | 46 | — | 46 | — | 56 | — | 56 | ||||||||||||||||||||||||
Subtotal | — | 46 | — | 46 | — | 56 | — | 56 | ||||||||||||||||||||||||
Total available-for-sale | — | 885 | — | 885 | — | 681 | — | 681 | ||||||||||||||||||||||||
TRADING: | ||||||||||||||||||||||||||||||||
Equity securities: | ||||||||||||||||||||||||||||||||
Mutual funds | 13 | — | — | 13 | 12 | — | — | 12 | ||||||||||||||||||||||||
Total trading | 13 | — | — | 13 | 12 | — | — | 12 | ||||||||||||||||||||||||
DERIVATIVES: | ||||||||||||||||||||||||||||||||
Interest rate derivatives | — | 44 | — | 44 | — | 2 | — | 2 | ||||||||||||||||||||||||
Cross currency derivatives | — | 6 | — | 6 | — | 6 | — | 6 | ||||||||||||||||||||||||
Foreign currency derivatives | — | 17 | 97 | 114 | — | 2 | 79 | 81 | ||||||||||||||||||||||||
Commodity derivatives | — | 26 | 8 | 34 | — | 8 | 3 | 11 | ||||||||||||||||||||||||
Total derivatives | — | 93 | 105 | 198 | — | 18 | 82 | 100 | ||||||||||||||||||||||||
TOTAL ASSETS | $ | 13 | $ | 978 | $ | 105 | $ | 1,096 | $ | 12 | $ | 699 | $ | 82 | $ | 793 | ||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||
DERIVATIVES: | ||||||||||||||||||||||||||||||||
Interest rate derivatives | $ | — | $ | 249 | $ | 103 | $ | 352 | $ | — | $ | 153 | $ | 412 | $ | 565 | ||||||||||||||||
Cross currency derivatives | — | 3 | — | 3 | — | 6 | — | 6 | ||||||||||||||||||||||||
Foreign currency derivatives | — | 15 | 6 | 21 | — | 7 | 7 | 14 | ||||||||||||||||||||||||
Commodity derivatives | — | 16 | 4 | 20 | — | 13 | 4 | 17 | ||||||||||||||||||||||||
Total derivatives | — | 283 | 113 | 396 | — | 179 | 423 | 602 | ||||||||||||||||||||||||
TOTAL LIABILITIES | $ | — | $ | 283 | $ | 113 | $ | 396 | $ | — | $ | 179 | $ | 423 | $ | 602 |
(1) | Amortized cost approximated fair value at September 30, 2013 and December 31, 2012. |
Three Months Ended September 30, 2013 | ||||||||||||||||
Interest Rate | Foreign Currency | Commodity | Total | |||||||||||||
(in millions) | ||||||||||||||||
Balance at July 1 | $ | (63 | ) | $ | 70 | $ | 9 | $ | 16 | |||||||
Total gains (losses) (realized and unrealized): | ||||||||||||||||
Included in earnings | (1 | ) | 28 | (1 | ) | 26 | ||||||||||
Included in other comprehensive income - derivative activity | 7 | — | — | 7 | ||||||||||||
Included in other comprehensive income - foreign currency translation activity | (1 | ) | (6 | ) | — | (7 | ) | |||||||||
Included in regulatory (assets) liabilities | — | — | (4 | ) | (4 | ) | ||||||||||
Settlements | 9 | (1 | ) | — | 8 | |||||||||||
Transfers of assets (liabilities) into Level 3 | (84 | ) | — | — | (84 | ) | ||||||||||
Transfers of (assets) liabilities out of Level 3 | 30 | — | — | 30 | ||||||||||||
Balance at September 30 | $ | (103 | ) | $ | 91 | $ | 4 | $ | (8 | ) | ||||||
Total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities held at the end of the period | $ | — | $ | 27 | $ | (1 | ) | $ | 26 |
Three Months Ended September 30, 2012 | ||||||||||||||||
Interest Rate | Foreign Currency | Commodity | Total | |||||||||||||
(in millions) | ||||||||||||||||
Balance at July 1 | $ | (281 | ) | $ | 47 | $ | 13 | $ | (221 | ) | ||||||
Total gains (losses) (realized and unrealized): | ||||||||||||||||
Included in earnings | (1 | ) | 16 | 2 | 17 | |||||||||||
Included in other comprehensive income - derivative activity | (29 | ) | — | — | (29 | ) | ||||||||||
Included in other comprehensive income - foreign currency translation activity | — | (2 | ) | — | (2 | ) | ||||||||||
Included in regulatory (assets) liabilities | — | — | 2 | 2 | ||||||||||||
Settlements | 12 | (1 | ) | (5 | ) | 6 | ||||||||||
Transfers of (assets) liabilities out of Level 3 | 2 | — | — | 2 | ||||||||||||
Balance at September 30 | $ | (297 | ) | $ | 60 | $ | 12 | $ | (225 | ) | ||||||
Total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities held at the end of the period | $ | (1 | ) | $ | 15 | $ | 2 | $ | 16 |
Nine Months Ended September 30, 2013 | ||||||||||||||||
Interest Rate | Foreign Currency | Commodity | Total | |||||||||||||
(in millions) | ||||||||||||||||
Balance at January 1 | $ | (412 | ) | $ | 72 | $ | (1 | ) | $ | (341 | ) | |||||
Total gains (losses) (realized and unrealized): | ||||||||||||||||
Included in earnings | (2 | ) | 40 | — | 38 | |||||||||||
Included in other comprehensive income - derivative activity | 84 | — | — | 84 | ||||||||||||
Included in other comprehensive income - foreign currency translation activity | (3 | ) | (12 | ) | — | (15 | ) | |||||||||
Included in regulatory (assets) liabilities | — | — | 5 | 5 | ||||||||||||
Settlements | 73 | (3 | ) | — | 70 | |||||||||||
Transfers of assets (liabilities) into Level 3 | — | — | — | — | ||||||||||||
Transfers of (assets) liabilities out of Level 3 | 157 | (6 | ) | — | 151 | |||||||||||
Balance at September 30 | $ | (103 | ) | $ | 91 | $ | 4 | $ | (8 | ) | ||||||
Total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities held at the end of the period | $ | — | $ | 40 | $ | — | $ | 40 |
Nine Months Ended September 30, 2012 | ||||||||||||||||||||
Interest Rate | Cross Currency | Foreign Currency | Commodity | Total | ||||||||||||||||
(in millions) | ||||||||||||||||||||
Balance at January 1 | $ | (128 | ) | $ | (18 | ) | $ | 51 | $ | 2 | $ | (93 | ) | |||||||
Total gains (losses) (realized and unrealized): | ||||||||||||||||||||
Included in earnings | (1 | ) | — | 16 | 8 | 23 | ||||||||||||||
Included in other comprehensive income - derivative activity | (30 | ) | 8 | — | — | (22 | ) | |||||||||||||
Included in other comprehensive income - foreign currency translation activity | — | — | (4 | ) | — | (4 | ) | |||||||||||||
Included in regulatory (assets) liabilities | — | — | — | 9 | 9 | |||||||||||||||
Settlements | 19 | 11 | (3 | ) | (7 | ) | 20 | |||||||||||||
Transfers of assets (liabilities) into Level 3 | (159 | ) | — | — | — | (159 | ) | |||||||||||||
Transfers of (assets) liabilities out of Level 3 | 2 | (1 | ) | — | — | 1 | ||||||||||||||
Balance at September 30 | $ | (297 | ) | $ | — | $ | 60 | $ | 12 | $ | (225 | ) | ||||||||
Total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities held at the end of the period | $ | (1 | ) | $ | — | $ | 14 | $ | 9 | $ | 22 |
Type of Derivative | Fair Value | Unobservable Input | Amount or Range (Weighted Average) | ||||||
(in millions) | |||||||||
Interest rate | $ | (103 | ) | Subsidiaries’ credit spreads | 5.21 | % | |||
Foreign currency: | |||||||||
Embedded derivative — Argentine Peso | 97 | Argentine Peso to U.S. Dollar currency exchange rate after 3 years | 22.14 - 39.05 (31.72) | ||||||
Embedded derivative — Euro | (5 | ) | Subsidiaries’ credit spreads | 5.21 | % | ||||
Other | (1 | ) | |||||||
Commodity: | |||||||||
Other | 4 | ||||||||
Total | $ | (8 | ) |
Nine Months Ended September 30, 2013 | ||||||||||||||||||||
Carrying Amount | Fair Value | Gross Loss | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||||||
(in millions) | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Long-lived assets held and used:(1) | ||||||||||||||||||||
Poland Wind projects | $ | 79 | $ | — | $ | — | $ | 14 | $ | 65 | ||||||||||
Itabo (San Lorenzo) | 22 | — | — | 7 | 15 | |||||||||||||||
Beaver Valley | 61 | — | — | 15 | 46 | |||||||||||||||
Long-lived assets held for sale:(1) | ||||||||||||||||||||
Wind turbines | 25 | — | 25 | — | — | |||||||||||||||
Discontinued operations and held-for-sale businesses:(2) | ||||||||||||||||||||
Cameroon businesses | 262 | — | 199 | — | 65 | |||||||||||||||
Saurashtra | 19 | — | 7 | — | 12 | |||||||||||||||
Ukraine utilities | 143 | — | 113 | — | 34 | |||||||||||||||
Equity method investments (3) | ||||||||||||||||||||
Elsta | 240 | — | — | 118 | 122 | |||||||||||||||
Goodwill | ||||||||||||||||||||
Ebute | 58 | — | — | — | 58 |
Nine Months Ended September 30, 2012 | ||||||||||||||||||||
Carrying Amount | Fair Value | Gross Loss | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||||||
(in millions) | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Long-lived assets held and used:(1) | ||||||||||||||||||||
Kelanitissa | $ | 22 | $ | — | $ | — | $ | 10 | $ | 12 | ||||||||||
Wind Projects | 16 | — | — | — | 16 | |||||||||||||||
Long-lived assets held for sale:(1) | ||||||||||||||||||||
Wind turbines | 45 | — | — | 25 | 20 | |||||||||||||||
St. Patrick | 33 | — | 22 | — | 11 | |||||||||||||||
Equity method investments | 205 | — | 155 | — | 50 | |||||||||||||||
Goodwill | ||||||||||||||||||||
DP&L | 2,449 | — | — | 599 | 1,850 |
(1) | See Note 14 — Asset Impairment Expense for further information. |
(2) | See Note 16 — Discontinued Operations and Held-For-Sale Businesses for further information. Also, the gross loss equals the carrying amount of the disposal group less its fair value less costs to sell. |
(3) | See Note 15 — Other Non-Operating Expense for further information. |
Fair Value | Valuation Technique | Unobservable Input | Range (Weighted Average) | ||||||||
(in millions) | ($ in millions) | ||||||||||
Long-lived assets held and used: | |||||||||||
Beaver Valley | $ | 15 | Discounted cash flow | Annual revenue growth | 3% to 45% (19%) | ||||||
Annual pretax operating margin | -42% to 41% (25%) | ||||||||||
Weighted-average cost of capital | 7 | % | |||||||||
Poland Wind | 14 | Market approach | Indicative offer prices | 14 | |||||||
Itabo (San Lorenzo) | 7 | Market approach | Broker quote | 7 | |||||||
Equity method investment: | |||||||||||
Elsta | 118 | Discounted cash flow | Annual revenue growth | -55% to 17% (1%) | |||||||
Annual pretax operating margin | 3% to 45% (36%) | ||||||||||
Weighted-average cost of capital | 7 | % | |||||||||
Total | $ | 154 |
Carrying Amount | Fair Value | |||||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||||||||||
(in millions) | ||||||||||||||||||||
September 30, 2013 | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Accounts receivable — noncurrent(1) | $ | 297 | $ | 164 | $ | — | $ | — | $ | 164 | ||||||||||
Liabilities | ||||||||||||||||||||
Non-recourse debt | 15,366 | 15,533 | — | 13,312 | 2,221 | |||||||||||||||
Recourse debt | 5,670 | 6,108 | — | 6,108 | — | |||||||||||||||
December 31, 2012 | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Accounts receivable — noncurrent(1) | $ | 304 | $ | 188 | $ | — | $ | — | $ | 188 | ||||||||||
Liabilities | ||||||||||||||||||||
Non-recourse debt | 14,781 | 15,506 | — | 13,266 | 2,240 | |||||||||||||||
Recourse debt | 5,962 | 6,628 | — | 6,628 | — |
(1) | These accounts receivable principally relate to amounts due from CAMMESA, the administrator of the wholesale electricity market in Argentina, and are included in “Noncurrent assets — Other” in the accompanying condensed consolidated balance sheets. The fair value of these accounts receivable excludes value-added tax of $47 million and $55 million at September 30, 2013 and December 31, 2012, respectively. |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(in millions) | ||||||||||||||||
Gains included in earnings that relate to trading securities held at the reporting date | $ | 1 | $ | — | $ | 1 | $ | — | ||||||||
Unrealized gains on available-for-sale securities included in other comprehensive income | — | (1 | ) | 1 | (1 | ) | ||||||||||
Gains reclassified out of other comprehensive income into earnings | — | — | 1 | — | ||||||||||||
Gross proceeds from sales of available-for-sale securities | 1,071 | 1,513 | 3,394 | 5,160 | ||||||||||||
Gross realized gains on sales | — | — | — | 1 |
Current | Maximum | ||||||||||||||||||
Interest Rate and Cross Currency | Derivative Notional | Derivative Notional Translated to USD | Derivative Notional | Derivative Notional Translated to USD | Weighted-Average Remaining Term | % of Debt Currently Hedged by Index(2) | |||||||||||||
(in millions) | (in years) | ||||||||||||||||||
Interest Rate Derivatives:(1) | |||||||||||||||||||
LIBOR (U.S. Dollar) | 3,581 | $ | 3,581 | 4,826 | $ | 4,826 | 9 | 72 | % | ||||||||||
EURIBOR (Euro) | 590 | 798 | 590 | 798 | 8 | 86 | % | ||||||||||||
LIBOR (British Pound) | 68 | 110 | 68 | 110 | 12 |