XML 83 R39.htm IDEA: XBRL DOCUMENT v3.6.0.2
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2016
Fair Value Disclosures [Abstract]  
Fair Value Inputs, Assets and Liabilities, Quantitative Information
The following table describes the valuation techniques and unobservable inputs utilized by the Ameren Companies for the fair value of financial assets and liabilities classified as Level 3 in the fair value hierarchy for the periods ended December 31, 2016 and 2015:
 
 
Fair Value
 
 
 
 
Weighted
 
 
Assets
Liabilities
 
Valuation Technique(s)
Unobservable Input
Range
Average
Level 3 Derivative asset and liability – commodity contracts(a):
 
 
 
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)(f)
(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(g)
9

(187
)
 
Discounted cash flow
Average forward peak and off-peak pricing – forwards/swaps($/MWh)(h)
26  44
29
 
 
 
 
 
 
Estimated auction price for FTRs($/MW)(b)
(71)  5,270
125
 
 
 
 
 
 
Nodal basis($/MWh)(h)
(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)(i)
5
(e)
 
 
 
 
 
Contract price allocation
Estimated renewable energy credit costs($/credit)(b)
5  7
6
 
Uranium

(4
)
 
Option model
Volatilities(%)(b)
24
(e)
 
 
 
 
 
Discounted cash flow
Average forward uranium pricing($/pound)(b)
22  24
22
 
 
 
 
 
 
Ameren Missouri credit risk(%)(c)(d)
0.38
(e)
2015
 
 
 
 
 
 
 
 
 
Natural Gas
$
1

$
(1
)
 
Option model
Volatilities(%)(b)
35  55
45
 
 
 
 
 
 
Nodal basis($/mmbtu)(c)
(0.30)  0
(0.20)
 
 
 
 
 
Discounted cash flow
Nodal basis($/mmbtu)(b)
(0.10)  0
(0.10)
 
 
 
 
 
 
Counterparty credit risk(%)(c)(d)
0.40  12
7
 
 
 
 
 
 
Ameren Missouri credit risk(%)(c)(d)
0.40
(e)
 
Power(g)
16

(170
)
 
Discounted cash flow
Average forward peak and off-peak pricing – forwards/swaps($/MWh)(h)
22  39
29
 
 
 
 
 
 
Estimated auction price for FTRs($/MW)(b)
(270)  2,057
211
 
 
 
 
 
 
Nodal basis($/MWh)(h)
(10)  (1)
(3)
 
 
Fair Value
 
 
 
 
Weighted
 
 
Assets
Liabilities
 
Valuation Technique(s)
Unobservable Input
Range
Average
 
 
 
 
 
 
Counterparty credit risk(%)(c)(d)
0.86
(e)
 
 
 
 
 
 
Ameren Illinois credit risk(%)(c)(d)
0.40
(e)
 
 
 
 
 
Fundamental energy production model
Estimated future natural gas prices($/mmbtu)(b)
3  4
4
 
 
 
 
 
 
Escalation rate(%)(b)(i)
3
(e)
 
 
 
 
 
Contract price allocation
Estimated renewable energy credit costs($/credit)(b)
5  7
6
 
Uranium

(1
)
 
Option model
Volatilities(%)(b)
20
(e)
 
 
 
 
 
Discounted cash flow
Average forward uranium pricing($/pound)(b)
35  42
37
 
 
 
 
 
 
Ameren Missouri credit risk(%)(c)(d)
0.40
(e)
(a)
The derivative asset and liability balances are presented net of counterparty credit considerations.
(b)
Generally, significant increases (decreases) in this input in isolation would result in a significantly higher (lower) fair value measurement.
(c)
Generally, significant increases (decreases) in this input in isolation would result in a significantly lower (higher) fair value measurement.
(d)
Counterparty credit risk is applied only to counterparties with derivative asset balances. Ameren Missouri and Ameren Illinois credit risk is applied only to counterparties with derivative liability balances.
(e)
Not applicable.
(f)
Escalation rate applies to fuel oil prices 2019 and beyond.
(g)
Power valuations use visible third-party pricing evaluated by month for peak and off-peak demand through 2020. Valuations beyond 2020 use fundamentally modeled pricing by month for peak and off-peak demand.
(h)
The balance at Ameren is comprised of Ameren Missouri and Ameren Illinois power contracts, which respond differently to unobservable input changes because of their opposing positions.
(i)
Escalation rate applies to power prices in 2031 and beyond for December 31, 2016, and to power prices in 2026 and beyond for December 31, 2015.
Schedule Of Fair Value Hierarchy Of Assets And Liabilities Measured At Fair Value On Recurring Basis
The following table sets forth, by level within the fair value hierarchy, our assets and liabilities measured at fair value on a recurring basis as of December 31, 2016:
 
 
 
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

 
 
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):
 
 
 
 
 
 
 
 
 
 
 
 
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
 
 
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.
The following table sets forth, by level within the fair value hierarchy, our assets and liabilities measured at fair value on a recurring basis as of December 31, 2015:
 
 
 
Quoted Prices in
Active Markets for
Identical Assets
or Liabilities
(Level 1)
 
Significant Other
Observable
Inputs
(Level 2)
 
Significant Other
Unobservable
Inputs
(Level 3)
 
Total
 
Assets:
 
 
 
 
 
 
 
 
 
 
Ameren
Derivative assets – commodity contracts(a):
 
 
 
 
 
 
 
 
 
 
Natural gas
 
$

 
$
1

 
$
1

 
$
2

 
 
Power
 

 

 
16

 
16

 
 
Total derivative assets – commodity contracts
 
$

 
$
1

 
$
17

 
$
18

 
 
 
 
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
 
$
4

 
$

 
$

 
$
4

 
 
Equity securities:
 
 
 
 
 
 
 
 
 
 
U.S. large capitalization
 
364

 

 

 
364

 
 
Debt securities:
 
 
 
 
 
 
 
 
 
 
U.S. Treasury and agency securities
 

 
109

 

 
109

 
 
Corporate bonds
 

 
58

 

 
58

 
 
Other
 

 
22

 

 
22

 
 
Total nuclear decommissioning trust fund
 
$
368

 
$
189

 
$

 
$
557

(b) 
 
Total Ameren
 
$
368

 
$
190

 
$
17

 
$
575

 
Ameren Missouri
Derivative assets – commodity contracts(a):
 
 
 
 
 
 
 
 
 
 
Natural gas
 
$

 
$

 
$
1

 
$
1

 
 
Power
 

 

 
16

 
16

 
 
Total derivative assets – commodity contracts
 
$

 
$

 
$
17

 
$
17

 
 
Nuclear decommissioning trust fund:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
4

 
$

 
$

 
$
4

 
 
Equity securities:
 
 
 
 
 
 
 
 
 
 
U.S. large capitalization
 
364

 

 

 
364

 
 
Debt securities:
 
 
 
 
 
 
 
 
 
 
U.S. Treasury and agency securities
 

 
109

 

 
109

 
 
Corporate bonds
 

 
58

 

 
58

 
 
Other
 

 
22

 

 
22

 
 
Total nuclear decommissioning trust fund
 
$
368

 
$
189

 
$

 
$
557

(b) 
 
Total Ameren Missouri
 
$
368

 
$
189

 
$
17

 
$
574

 
Ameren Illinois
Derivative assets – commodity contracts(a):
 
 
 
 
 
 
 
 
 
 
Natural gas
 
$

 
$
1

 
$

 
$
1

 
Liabilities:
 
 
 
 
 
 
 
 
 
 
Ameren
Derivative liabilities – commodity contracts(a):
 
 
 
 
 
 
 
 
 
 
Fuel oils
 
$
29

 
$

 
$

 
$
29

 
 
Natural gas
 
1

 
62

 
1

 
64

 
 
Power
 

 

 
170

 
170

 
 
Uranium
 

 

 
1

 
1

 
 
Total Ameren
 
$
30

 
$
62

 
$
172

 
$
264

 
Ameren Missouri
Derivative liabilities – commodity contracts(a):
 
 
 
 
 
 
 
 
 
 
Fuel oils
 
$
29

 
$

 
$

 
$
29

 
 
Natural gas
 

 
13

 
1

 
14

 
 
Uranium
 

 

 
1

 
1

 
 
Total Ameren Missouri
 
$
29

 
$
13

 
$
2

 
$
44

 
Ameren Illinois
Derivative liabilities – commodity contracts(a):
 
 
 
 
 
 
 
 
 
 
Natural gas
 
$
1

 
$
49

 
$

 
$
50

 
 
Power
 

 

 
170

 
170

 
 
Total Ameren Illinois
 
$
1

 
$
49

 
$
170

 
$
220

 
(a)
The derivative asset and liability balances are presented net of counterparty credit considerations.
(b)
Balance excludes $(1) million of receivables, payables, and accrued income, net.
Schedule Of Changes In The Fair Value Of Financial Assets And Liabilities Classified As Level 3 In The Fair Value Hierarchy
The following table summarizes the changes in the fair value of power financial assets and liabilities classified as Level 3 in the fair value hierarchy:
 
 
Net Derivative Commodity Contracts
 
 
Ameren
Missouri
 
Ameren
Illinois
 
Ameren
For the year ended December 31, 2015
 
 
 
 
 
 
Beginning balance at January 1, 2015
$
9

$
(142
)
$
(133
)
Realized and unrealized gains (losses) included in regulatory assets/liabilities:
 
2

 
(41
)
 
(39
)
Purchases
 
29

 

 
29

Settlements
 
(23
)
 
13

 
(10
)
Transfers out of Level 3
 
(1
)
 

 
(1
)
Ending balance at December 31, 2015
$
16

$
(170
)
$
(154
)
Change in unrealized gains (losses) related to assets/liabilities held at December 31, 2015
$

$
(39
)
$
(39
)
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
)

Schedule Of Carrying Amounts And Estimated Fair Values Of Long-Term Debt And Preferred Stock
The following table presents the carrying amounts and estimated fair values of our long-term debt, capital lease obligations, and preferred stock at December 31, 2016 and 2015:
 
2016
 
2015
 
Carrying Amount
 
Fair Value
 
Carrying Amount
 
Fair Value
Ameren:(a)
 
 
 
 
 
 
 
Long-term debt and capital lease obligations (including current portion)
$
7,276

 
$
7,772

 
$
7,275

 
$
7,814

Preferred stock
142

 
131

 
142

 
125

Ameren Missouri:
 
 
 
 
 
 
 
Long-term debt and capital lease obligations (including current portion)
$
3,994

 
$
4,304

 
$
4,110

 
$
4,449

Preferred stock
80

 
79

 
80

 
75

Ameren Illinois:
 
 
 
 
 
 
 
Long-term debt (including current portion)
$
2,588

 
$
2,765

 
$
2,471

 
$
2,665

Preferred stock
62

 
52

 
62

 
50

(a)
Preferred stock is recorded in "Noncontrolling Interests" on the consolidated balance sheet.