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. | ||
June 30, 2014 | December 31, 2013 | |||||||
(in millions, except share and per share data) | ||||||||
ASSETS | ||||||||
CURRENT ASSETS | ||||||||
Cash and cash equivalents | $ | 1,515 | $ | 1,642 | ||||
Restricted cash | 482 | 597 | ||||||
Short-term investments | 424 | 668 | ||||||
Accounts receivable, net of allowance for doubtful accounts of $126 and $134, respectively | 2,689 | 2,363 | ||||||
Inventory | 710 | 684 | ||||||
Deferred income taxes | 190 | 166 | ||||||
Prepaid expenses | 177 | 179 | ||||||
Other current assets | 1,220 | 976 | ||||||
Current assets of discontinued operations and held-for-sale businesses | — | 464 | ||||||
Total current assets | 7,407 | 7,739 | ||||||
NONCURRENT ASSETS | ||||||||
Property, Plant and Equipment: | ||||||||
Land | 958 | 922 | ||||||
Electric generation, distribution assets and other | 31,321 | 30,596 | ||||||
Accumulated depreciation | (10,095 | ) | (9,604 | ) | ||||
Construction in progress | 3,444 | 3,198 | ||||||
Property, plant and equipment, net | 25,628 | 25,112 | ||||||
Other Assets: | ||||||||
Investments in and advances to affiliates | 1,000 | 1,010 | ||||||
Debt service reserves and other deposits | 549 | 541 | ||||||
Goodwill | 1,468 | 1,622 | ||||||
Other intangible assets, net of accumulated amortization of $156 and $153, respectively | 299 | 297 | ||||||
Deferred income taxes | 656 | 666 | ||||||
Other noncurrent assets | 2,426 | 2,170 | ||||||
Noncurrent assets of discontinued operations and held-for-sale businesses | — | 1,254 | ||||||
Total other assets | 6,398 | 7,560 | ||||||
TOTAL ASSETS | $ | 39,433 | $ | 40,411 | ||||
LIABILITIES AND EQUITY | ||||||||
CURRENT LIABILITIES | ||||||||
Accounts payable | $ | 2,130 | $ | 2,259 | ||||
Accrued interest | 272 | 263 | ||||||
Accrued and other liabilities | 2,170 | 2,114 | ||||||
Non-recourse debt, including $255 and $267, respectively, related to variable interest entities | 2,095 | 2,062 | ||||||
Recourse debt | — | 118 | ||||||
Current liabilities of discontinued operations and held-for-sale businesses | — | 837 | ||||||
Total current liabilities | 6,667 | 7,653 | ||||||
NONCURRENT LIABILITIES | ||||||||
Non-recourse debt, including $1,026 and $979, respectively, related to variable interest entities | 13,845 | 13,318 | ||||||
Recourse debt | 5,783 | 5,551 | ||||||
Deferred income taxes | 1,114 | 1,119 | ||||||
Pension and other post-retirement liabilities | 1,332 | 1,310 | ||||||
Other noncurrent liabilities | 3,106 | 3,299 | ||||||
Noncurrent liabilities of discontinued operations and held-for-sale businesses | — | 432 | ||||||
Total noncurrent liabilities | 25,180 | 25,029 | ||||||
Contingencies and Commitments (see Note 9) | ||||||||
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; 814,347,602 issued and 723,221,508 outstanding at June 30, 2014 and 813,316,510 issued and 722,508,342 outstanding at December 31, 2013) | 8 | 8 | ||||||
Additional paid-in capital | 8,396 | 8,443 | ||||||
Accumulated deficit | (75 | ) | (150 | ) | ||||
Accumulated other comprehensive loss | (3,023 | ) | (2,882 | ) | ||||
Treasury stock, at cost (91,126,094 shares at June 30, 2014 and 90,808,168 shares at December 31, 2013) | (1,095 | ) | (1,089 | ) | ||||
Total AES Corporation stockholders’ equity | 4,211 | 4,330 | ||||||
NONCONTROLLING INTERESTS | 3,297 | 3,321 | ||||||
Total equity | 7,508 | 7,651 | ||||||
TOTAL LIABILITIES AND EQUITY | $ | 39,433 | $ | 40,411 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(in millions, except per share amounts) | ||||||||||||||||
Revenue: | ||||||||||||||||
Regulated | $ | 2,116 | $ | 1,974 | $ | 4,258 | $ | 4,113 | ||||||||
Non-Regulated | 2,195 | 1,971 | 4,315 | 3,982 | ||||||||||||
Total revenue | 4,311 | 3,945 | 8,573 | 8,095 | ||||||||||||
Cost of Sales: | ||||||||||||||||
Regulated | (1,844 | ) | (1,632 | ) | (3,776 | ) | (3,419 | ) | ||||||||
Non-Regulated | (1,648 | ) | (1,412 | ) | (3,184 | ) | (3,026 | ) | ||||||||
Total cost of sales | (3,492 | ) | (3,044 | ) | (6,960 | ) | (6,445 | ) | ||||||||
Operating margin | 819 | 901 | 1,613 | 1,650 | ||||||||||||
General and administrative expenses | (52 | ) | (53 | ) | (103 | ) | (107 | ) | ||||||||
Interest expense | (323 | ) | (337 | ) | (696 | ) | (707 | ) | ||||||||
Interest income | 73 | 63 | 136 | 128 | ||||||||||||
Loss on extinguishment of debt | (15 | ) | (165 | ) | (149 | ) | (212 | ) | ||||||||
Other expense | (17 | ) | (17 | ) | (25 | ) | (43 | ) | ||||||||
Other income | 33 | 13 | 44 | 81 | ||||||||||||
Gain on sale of investments | — | 20 | 1 | 23 | ||||||||||||
Goodwill impairment expense | — | — | (154 | ) | — | |||||||||||
Asset impairment expense | (63 | ) | — | (75 | ) | (48 | ) | |||||||||
Foreign currency transaction gains (losses) | 7 | (18 | ) | (12 | ) | (48 | ) | |||||||||
Other non-operating expense | (44 | ) | — | (44 | ) | — | ||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE TAXES AND EQUITY IN EARNINGS OF AFFILIATES | 418 | 407 | 536 | 717 | ||||||||||||
Income tax expense | (157 | ) | (76 | ) | (211 | ) | (159 | ) | ||||||||
Net equity in earnings of affiliates | 20 | 2 | 45 | 6 | ||||||||||||
INCOME FROM CONTINUING OPERATIONS | 281 | 333 | 370 | 564 | ||||||||||||
Income (loss) from operations of discontinued businesses, net of income tax expense of $8, $7, $22, and $5, respectively | 7 | (3 | ) | 27 | 1 | |||||||||||
Net (loss) gain from disposal and impairments of discontinued businesses, net of income tax (benefit) expense of $5, $0, $4, and $(1), respectively | (13 | ) | 3 | (56 | ) | (33 | ) | |||||||||
NET INCOME | 275 | 333 | 341 | 532 | ||||||||||||
Noncontrolling interests: | ||||||||||||||||
Less: Income from continuing operations attributable to noncontrolling interests | (139 | ) | (166 | ) | (275 | ) | (285 | ) | ||||||||
Less: (Income) loss from discontinued operations attributable to noncontrolling interests | (3 | ) | — | 9 | 2 | |||||||||||
Total net income attributable to noncontrolling interests | (142 | ) | (166 | ) | (266 | ) | (283 | ) | ||||||||
NET INCOME ATTRIBUTABLE TO THE AES CORPORATION | $ | 133 | $ | 167 | $ | 75 | $ | 249 | ||||||||
AMOUNTS ATTRIBUTABLE TO THE AES CORPORATION COMMON STOCKHOLDERS: | ||||||||||||||||
Income from continuing operations, net of tax | $ | 142 | $ | 167 | $ | 95 | $ | 279 | ||||||||
Loss from discontinued operations, net of tax | (9 | ) | — | (20 | ) | (30 | ) | |||||||||
Net income | $ | 133 | $ | 167 | $ | 75 | $ | 249 | ||||||||
BASIC EARNINGS PER SHARE: | ||||||||||||||||
Income from continuing operations attributable to The AES Corporation common stockholders, net of tax | $ | 0.20 | $ | 0.22 | $ | 0.13 | $ | 0.37 | ||||||||
Loss from discontinued operations attributable to The AES Corporation common stockholders, net of tax | (0.02 | ) | — | (0.03 | ) | (0.04 | ) | |||||||||
NET INCOME ATTRIBUTABLE TO THE AES CORPORATION COMMON STOCKHOLDERS | $ | 0.18 | $ | 0.22 | $ | 0.10 | $ | 0.33 | ||||||||
DILUTED EARNINGS PER SHARE: | ||||||||||||||||
Income from continuing operations attributable to The AES Corporation common stockholders, net of tax | $ | 0.20 | $ | 0.22 | $ | 0.13 | $ | 0.37 | ||||||||
Loss from discontinued operations attributable to The AES Corporation common stockholders, net of tax | (0.02 | ) | — | (0.03 | ) | (0.04 | ) | |||||||||
NET INCOME ATTRIBUTABLE TO THE AES CORPORATION COMMON STOCKHOLDERS | $ | 0.18 | $ | 0.22 | $ | 0.10 | $ | 0.33 | ||||||||
DILUTED SHARES OUTSTANDING | 728 | 751 | 728 | 750 | ||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.05 | $ | 0.08 | $ | 0.05 | $ | 0.08 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(in millions) | ||||||||||||||||
NET INCOME | $ | 275 | $ | 333 | $ | 341 | $ | 532 | ||||||||
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 $1, 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 $(7), $2, $(8) and $2, respectively | 24 | (226 | ) | 29 | (258 | ) | ||||||||||
Reclassification to earnings, net of income tax (expense) benefit of $0, $0, $0 and $0, respectively | (53 | ) | 44 | (47 | ) | 41 | ||||||||||
Total foreign currency translation adjustments | (29 | ) | (182 | ) | (18 | ) | (217 | ) | ||||||||
Derivative activity: | ||||||||||||||||
Change in derivative fair value, net of income tax (expense) benefit of $22, $(28), $46 and $(28), respectively | (105 | ) | 102 | (225 | ) | 86 | ||||||||||
Reclassification to earnings, net of income tax (expense) of $(10), $(15), $(13) and $(22), respectively | 13 | 61 | 32 | 85 | ||||||||||||
Total change in fair value of derivatives | (92 | ) | 163 | (193 | ) | 171 | ||||||||||
Pension activity: | ||||||||||||||||
Change in pension adjustments due to prior service cost, net of income tax (expense) benefit of $(1), $0, $(1), $0, respectively | 1 | — | 1 | — | ||||||||||||
Change in pension adjustments due to disposal of discontinued operations for the period, net of income tax (expense) benefit of $(9), $0, $(9), $0, respectively | 14 | — | 14 | — | ||||||||||||
Reclassification to earnings due to amortization of net actuarial loss, net of income tax (expense) benefit of $2, $(7), $(1) and $(14), respectively | 10 | 13 | 16 | 27 | ||||||||||||
Total pension adjustments | 25 | 13 | 31 | 27 | ||||||||||||
OTHER COMPREHENSIVE (LOSS) | (96 | ) | (6 | ) | (180 | ) | (19 | ) | ||||||||
COMPREHENSIVE INCOME | 179 | 327 | 161 | 513 | ||||||||||||
Less: Comprehensive (income) attributable to noncontrolling interests | (102 | ) | (147 | ) | (227 | ) | (283 | ) | ||||||||
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION | $ | 77 | $ | 180 | $ | (66 | ) | $ | 230 |
Six Months Ended June 30, | ||||||||
2014 | 2013 | |||||||
(in millions) | ||||||||
OPERATING ACTIVITIES: | ||||||||
Net income | $ | 341 | $ | 532 | ||||
Adjustments to net income: | ||||||||
Depreciation and amortization | 625 | 661 | ||||||
Loss (gain) on sale of assets and investments | 7 | (2 | ) | |||||
Impairment expenses | 273 | 48 | ||||||
Deferred income taxes | 52 | (46 | ) | |||||
Provisions for contingencies | (48 | ) | 36 | |||||
Loss on the extinguishment of debt | 149 | 212 | ||||||
Loss on disposals and impairments - discontinued operations | 51 | 31 | ||||||
Other | 46 | 23 | ||||||
Changes in operating assets and liabilities | ||||||||
(Increase) decrease in accounts receivable | (312 | ) | 191 | |||||
(Increase) decrease in inventory | (39 | ) | (12 | ) | ||||
(Increase) decrease in prepaid expenses and other current assets | (72 | ) | 55 | |||||
(Increase) decrease in other assets | (316 | ) | (147 | ) | ||||
Increase (decrease) in accounts payable and other current liabilities | (194 | ) | (252 | ) | ||||
Increase (decrease) in income tax payables, net and other tax payables | (176 | ) | (134 | ) | ||||
Increase (decrease) in other liabilities | 66 | (11 | ) | |||||
Net cash provided by operating activities | 453 | 1,185 | ||||||
INVESTING ACTIVITIES: | ||||||||
Capital expenditures | (908 | ) | (866 | ) | ||||
Acquisitions - net of cash acquired | (728 | ) | (3 | ) | ||||
Proceeds from the sale of businesses, net of cash sold | 890 | 135 | ||||||
Proceeds from the sale of assets | 16 | 43 | ||||||
Sale of short-term investments | 2,198 | 2,311 | ||||||
Purchase of short-term investments | (1,925 | ) | (2,381 | ) | ||||
Decrease in restricted cash, debt service reserves and other assets | 127 | 32 | ||||||
Other investing | (61 | ) | 23 | |||||
Net cash used in investing activities | (391 | ) | (706 | ) | ||||
FINANCING ACTIVITIES: | ||||||||
Borrowings under the revolving credit facilities, net | 130 | 33 | ||||||
Issuance of recourse debt | 1,525 | 750 | ||||||
Issuance of non-recourse debt | 1,710 | 2,383 | ||||||
Repayments of recourse debt | (1,663 | ) | (1,206 | ) | ||||
Repayments of non-recourse debt | (1,349 | ) | (2,169 | ) | ||||
Payments for financing fees | (105 | ) | (127 | ) | ||||
Distributions to noncontrolling interests | (197 | ) | (211 | ) | ||||
Contributions from noncontrolling interests | 110 | 76 | ||||||
Dividends paid on AES common stock | (72 | ) | (60 | ) | ||||
Payments for financed capital expenditures | (312 | ) | (257 | ) | ||||
Purchase of treasury stock | (32 | ) | (18 | ) | ||||
Other financing | 5 | 7 | ||||||
Net cash used in financing activities | (250 | ) | (799 | ) | ||||
Effect of exchange rate changes on cash | (14 | ) | (39 | ) | ||||
Decrease in cash of discontinued and held-for-sale businesses | 75 | 8 | ||||||
Total decrease in cash and cash equivalents | (127 | ) | (351 | ) | ||||
Cash and cash equivalents, beginning | 1,642 | 1,900 | ||||||
Cash and cash equivalents, ending | $ | 1,515 | $ | 1,549 | ||||
SUPPLEMENTAL DISCLOSURES: | ||||||||
Cash payments for interest, net of amounts capitalized | $ | 676 | $ | 700 | ||||
Cash payments for income taxes, net of refunds | $ | 332 | $ | 432 | ||||
SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES: | ||||||||
Assets received upon sale of subsidiaries | $ | 44 | $ | — | ||||
Assets acquired through capital lease | $ | 13 | $ | 10 | ||||
Dividends declared but not yet paid | $ | — | $ | 30 |
June 30, 2014 | December 31, 2013 | |||||||
(in millions) | ||||||||
Coal, fuel oil and other raw materials | $ | 346 | $ | 334 | ||||
Spare parts and supplies | 364 | 350 | ||||||
Total | $ | 710 | $ | 684 |
June 30, 2014 | December 31, 2013 | |||||||||||||||||||||||||||||||
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 | $ | — | $ | 260 | $ | — | $ | 260 | $ | — | $ | 435 | $ | — | $ | 435 | ||||||||||||||||
Certificates of deposit | — | 72 | — | 72 | — | 151 | — | 151 | ||||||||||||||||||||||||
Government debt securities | — | 44 | — | 44 | — | 25 | — | 25 | ||||||||||||||||||||||||
Subtotal | — | 376 | — | 376 | — | 611 | — | 611 | ||||||||||||||||||||||||
Equity securities: | ||||||||||||||||||||||||||||||||
Mutual funds | — | 47 | — | 47 | — | 44 | — | 44 | ||||||||||||||||||||||||
Subtotal | — | 47 | — | 47 | — | 44 | — | 44 | ||||||||||||||||||||||||
Total available-for-sale | — | 423 | — | 423 | — | 655 | — | 655 | ||||||||||||||||||||||||
TRADING: | ||||||||||||||||||||||||||||||||
Equity securities: | ||||||||||||||||||||||||||||||||
Mutual funds | 15 | — | — | 15 | 13 | — | — | 13 | ||||||||||||||||||||||||
Total trading | 15 | — | — | 15 | 13 | — | — | 13 | ||||||||||||||||||||||||
DERIVATIVES: | ||||||||||||||||||||||||||||||||
Interest rate derivatives | — | 22 | — | 22 | — | 98 | — | 98 | ||||||||||||||||||||||||
Cross currency derivatives | — | — | — | — | — | 5 | — | 5 | ||||||||||||||||||||||||
Foreign currency derivatives | — | 15 | 111 | 126 | — | 15 | 98 | 113 | ||||||||||||||||||||||||
Commodity derivatives | — | 47 | 17 | 64 | — | 18 | 6 | 24 | ||||||||||||||||||||||||
Total derivatives | — | 84 | 128 | 212 | — | 136 | 104 | 240 | ||||||||||||||||||||||||
TOTAL ASSETS | $ | 15 | $ | 507 | $ | 128 | $ | 650 | $ | 13 | $ | 791 | $ | 104 | $ | 908 | ||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||
DERIVATIVES: | ||||||||||||||||||||||||||||||||
Interest rate derivatives | $ | — | $ | 226 | $ | 183 | $ | 409 | $ | — | $ | 221 | $ | 101 | $ | 322 | ||||||||||||||||
Cross currency derivatives | — | 11 | — | 11 | — | 11 | — | 11 | ||||||||||||||||||||||||
Foreign currency derivatives | — | 35 | 4 | 39 | — | 16 | 5 | 21 | ||||||||||||||||||||||||
Commodity derivatives | — | 42 | 1 | 43 | — | 15 | 2 | 17 | ||||||||||||||||||||||||
Total derivatives | — | 314 | 188 | 502 | — | 263 | 108 | 371 | ||||||||||||||||||||||||
TOTAL LIABILITIES | $ | — | $ | 314 | $ | 188 | $ | 502 | $ | — | $ | 263 | $ | 108 | $ | 371 |
(1) | Amortized cost approximated fair value at June 30, 2014 and December 31, 2013. |
Three Months Ended June 30, 2014 | ||||||||||||||||
Interest Rate | Foreign Currency | Commodity | Total | |||||||||||||
(in millions) | ||||||||||||||||
Balance at the beginning of the period | $ | (87 | ) | $ | 101 | $ | — | $ | 14 | |||||||
Total gains (losses) (realized and unrealized): | ||||||||||||||||
Included in earnings | — | 10 | 3 | 13 | ||||||||||||
Included in other comprehensive income - derivative activity | (30 | ) | — | — | (30 | ) | ||||||||||
Included in other comprehensive income - foreign currency translation activity | — | (2 | ) | — | (2 | ) | ||||||||||
Included in regulatory (assets) liabilities | — | — | 15 | 15 | ||||||||||||
Settlements | 3 | (2 | ) | (2 | ) | (1 | ) | |||||||||
Transfers of assets (liabilities) into Level 3 | (69 | ) | — | — | (69 | ) | ||||||||||
Transfers of (assets) liabilities out of Level 3 | — | — | — | — | ||||||||||||
Balance at the end of the period | $ | (183 | ) | $ | 107 | $ | 16 | $ | (60 | ) | ||||||
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 | $ | — | $ | 9 | $ | — | $ | 9 |
Three Months Ended June 30, 2013 | ||||||||||||||||
Interest Rate | Foreign Currency | Commodity | Total | |||||||||||||
(in millions) | ||||||||||||||||
Balance at the beginning of the period | $ | (72 | ) | $ | 71 | $ | (3 | ) | $ | (4 | ) | |||||
Total gains (losses) (realized and unrealized): | ||||||||||||||||
Included in earnings | (4 | ) | 12 | 1 | 9 | |||||||||||
Included in other comprehensive income - derivative activity | 13 | — | — | 13 | ||||||||||||
Included in other comprehensive income - foreign currency translation activity | — | (3 | ) | — | (3 | ) | ||||||||||
Included in regulatory (assets) liabilities | — | — | 11 | 11 | ||||||||||||
Settlements | 4 | (1 | ) | — | 3 | |||||||||||
Transfers of assets (liabilities) into Level 3 | (42 | ) | — | — | (42 | ) | ||||||||||
Transfers of (assets) liabilities out of Level 3 | 38 | (9 | ) | — | 29 | |||||||||||
Balance at the end of the period | $ | (63 | ) | $ | 70 | $ | 9 | $ | 16 | |||||||
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 | $ | — | $ | 14 | $ | — | $ | 14 |
Six Months Ended June 30, 2014 | ||||||||||||||||
Interest Rate | Foreign Currency | Commodity | Total | |||||||||||||
(in millions) | ||||||||||||||||
Balance at the beginning of the period | $ | (101 | ) | $ | 93 | $ | 4 | $ | (4 | ) | ||||||
Total gains (losses) (realized and unrealized): | ||||||||||||||||
Included in earnings | 1 | 37 | 1 | 39 | ||||||||||||
Included in other comprehensive income - derivative activity | (99 | ) | (1 | ) | — | (100 | ) | |||||||||
Included in other comprehensive income - foreign currency translation activity | — | (20 | ) | — | (20 | ) | ||||||||||
Included in regulatory (assets) liabilities | — | — | 12 | 12 | ||||||||||||
Settlements | 16 | (3 | ) | (1 | ) | 12 | ||||||||||
Transfers of (assets) liabilities out of Level 3 | — | 1 | — | 1 | ||||||||||||
Balance at the end of the period | $ | (183 | ) | $ | 107 | 16 | $ | (60 | ) | |||||||
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 | $ | 34 | $ | — | $ | 35 |
Six Months Ended June 30, 2013 | |||||||||||||||
Interest Rate | Foreign Currency | Commodity | Total | ||||||||||||
(in millions) | |||||||||||||||
Balance at the beginning of the period | $ | (412 | ) | $ | 72 | $ | (1 | ) | $ | (341 | ) | ||||
Total gains (losses) (realized and unrealized): | |||||||||||||||
Included in earnings | (4 | ) | 15 | 1 | 12 | ||||||||||
Included in other comprehensive income - derivative activity | 81 | — | — | 81 | |||||||||||
Included in other comprehensive income - foreign currency translation activity | 2 | (6 | ) | — | (4 | ) | |||||||||
Included in regulatory (assets) liabilities | — | — | 10 | 10 | |||||||||||
Settlements | 48 | (2 | ) | (1 | ) | 45 | |||||||||
Transfers of (assets) liabilities out of Level 3 | 222 | (9 | ) | — | 213 | ||||||||||
Balance at the end of the period | $ | (63 | ) | $ | 70 | $ | 9 | $ | 16 | ||||||
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 | $ | — | $ | 13 | $ | 1 | $ | 14 |
Type of Derivative | Fair Value | Unobservable Input | Amount or Range (Weighted Average) | ||||||
(in millions) | |||||||||
Interest rate | $ | (183 | ) | Subsidiaries’ credit spreads | 3.75% - 5.30% (4.67%) | ||||
Foreign currency: | |||||||||
Embedded derivative — Argentine Peso | 111 | Argentine Peso to U.S. Dollar currency exchange rate after 1 year | 8.36 - 30.60 (20.06) | ||||||
Embedded derivative — Euro | (4 | ) | Subsidiaries’ credit spreads | 5.3 | % | ||||
Commodity: | |||||||||
Other | 16 | ||||||||
Total | $ | (60 | ) |
Six Months Ended June 30, 2014 | ||||||||||||||||||||
Carrying Amount | Fair Value | Gross Loss | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||||||
(in millions) | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Long-lived assets held and used:(1) | ||||||||||||||||||||
DPL (East Bend) | $ | 14 | $ | — | $ | 2 | $ | — | $ | 12 | ||||||||||
Ebute | 99 | — | — | 47 | 52 | |||||||||||||||
UK Wind (Newfield) | 11 | — | — | — | 11 | |||||||||||||||
Discontinued operations and held-for-sale businesses:(2) | ||||||||||||||||||||
Cameroon | 372 | — | 340 | — | 38 | |||||||||||||||
Equity method investments | ||||||||||||||||||||
Silver Ridge Power | 317 | — | — | 273 | 44 | |||||||||||||||
Goodwill:(3) | ||||||||||||||||||||
DPLER | 136 | — | — | — | 136 | |||||||||||||||
Buffalo Gap | 28 | — | — | 10 | 18 |
Six Months Ended June 30, 2013 | ||||||||||||||||||||
Carrying Amount | Fair Value | Gross Loss | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||||||
(in millions) | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Long-lived assets held and used:(1) | ||||||||||||||||||||
Beaver Valley | $ | 61 | $ | — | $ | — | $ | 15 | $ | 46 | ||||||||||
Long-lived assets held for sale:(1) | ||||||||||||||||||||
Wind turbines | 25 | — | 25 | — | — | |||||||||||||||
Discontinued operations and held-for-sale businesses:(2) | ||||||||||||||||||||
Ukraine utilities | 143 | — | 113 | — | 34 |
(1) | See Note 15 — Asset Impairment Expense for further information. |
(2) | See Note 17 — 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 14 — Goodwill Impairments for further information. |
Fair Value | Valuation Technique | Unobservable Input | Range (Weighted Average) | ||||||||
(in millions) | ($ in millions) | ||||||||||
Long-lived assets held and used: | |||||||||||
Ebute | $ | 47 | Discounted cash flow | Annual revenue growth | 0% to 1% (1%) | ||||||
Annual pretax operating margin | 0% to 47% (24%) | ||||||||||
Weighted-average cost of capital | 10.3 | % | |||||||||
Equity Method Investment: | |||||||||||
Silver Ridge Power (1) | 273 | Discounted cash flow | Annual revenue growth | -57% to 1% (-4%) | |||||||
Annual pretax operating margin | -115% to 50% (6%) | ||||||||||
Cost of equity | 13% to 16% (14%) | ||||||||||
Total | $ | 320 |
Carrying Amount | Fair Value | |||||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||||||||||
(in millions) | ||||||||||||||||||||
June 30, 2014 | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Accounts receivable — noncurrent(1) | $ | 220 | $ | 194 | $ | — | $ | — | $ | 194 | ||||||||||
Liabilities | ||||||||||||||||||||
Non-recourse debt | 15,940 | 16,500 | — | 14,143 | 2,357 | |||||||||||||||
Recourse debt | 5,783 | 6,147 | — | 6,147 | — | |||||||||||||||
December 31, 2013 | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Accounts receivable — noncurrent(1) | $ | 260 | $ | 194 | $ | — | $ | — | $ | 194 | ||||||||||
Liabilities | ||||||||||||||||||||
Non-recourse debt | 15,380 | 15,620 | — | 13,397 | 2,223 | |||||||||||||||
Recourse debt | 5,669 | 6,164 | — | 6,164 | — |
(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 and carrying amount of these accounts receivable exclude value-added tax of $38 million and $46 million at June 30, 2014 and December 31, 2013, respectively. |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(in millions) | ||||||||||||||||
Gross proceeds from sales of available-for-sale securities | $ | 1,158 | $ | 619 | $ | 2,218 | $ | 2,323 |
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) | 3,154 | $ | 3,154 | 4,886 | $ | 4,886 | 11 | 60 | % | ||||||||||
EURIBOR (Euro) | 552 | 756 | 553 | 757 | 8 | 83 | % | ||||||||||||
LIBOR (British Pound) | 65 | 111 | 65 | 111 | 12 | 83 | % | ||||||||||||
Cross Currency Swaps: | |||||||||||||||||||
Chilean Unidad de Fomento | 4 | 191 | 4 | 191 | 14 | 67 | % |
(1) | The Company’s interest rate derivative instruments primarily include accreting and amortizing notionals. The maximum derivative notional represents the largest notional at any point between June 30, 2014 and the maturity of the derivative instrument, which includes forward-starting derivative instruments. The interest rate and cross currency derivatives range in maturity through 2033 and 2028, respectively. |
(2) | The percentage of variable-rate debt currently hedged is based on the related index and excludes forecasted issuances of debt and variable-rate debt tied to other indices where the Company has no interest rate derivatives. |
June 30, 2014 | |||||||||
Foreign Currency Derivatives | Notional(1) | Notional Translated to USD | Weighted-Average Remaining Term (2) | ||||||
(in millions) | (in years) | ||||||||
Foreign Currency Options and Forwards: | |||||||||
Chilean Unidad de Fomento | 11 | $ | 497 | 1 | |||||
Chilean Peso | 65,607 | 119 | <1 | ||||||
Brazilian Real | 150 | 68 | <1 | ||||||
Euro | 140 | 192 | <1 | ||||||
Colombian Peso | 193,684 | 103 | <1 | ||||||
British Pound | 61 | 105 | <1 | ||||||
Embedded Foreign Currency Derivatives: | |||||||||
Argentine Peso | 809 | 99 | 10 | ||||||
Kazakhstani Tenge | 4,783 | 26 | 2 | ||||||
Brazilian Real | 81 | 37 | <1 |
(1) | Represents contractual notionals. The notionals for options have not been probability adjusted, which generally would decrease them. |
(2) | Represents the remaining tenor of our foreign currency derivatives weighted by the corresponding notional. These options and forwards and these embedded derivatives range in maturity through 2017 and 2025, respectively. |
June 30, 2014 | |||||